REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN RUMAH TINGGAL

Revisi 00
Perihal : Rencana Anggaran Biaya Luas Kavling : 20 m x 25 m (500 m²)
Pekerjaan : Struktur dan Finishing Luas Bangunan Lantai Dasar : 280,773
Bangunan : Rumah Kost 5 Lantai Luas Bangunan Lantai Satu : 435,628
Type : Konsep Modern Luas Bangunan Lantai Dua : 435,629
Pemilik : Bapak Ingmadya Luas Bangunan Lantai Tiga : 435,628
Lokasi : Jl. Ngurah Rai III, Air Tawar Timur, Padang Utara, Kota Padang Luas Bangunan Lantai Atap 1 : 233,608
Wilayah : Sumatera Barat Luas Bangunan Lantai Atap 2 : 13,213
Jumlah Luas Bangunan : 1.834,478

Harga Satuan Harga Satuan

Material Upah Material+Upah Jumlah Harga Material Jumlah Harga Upah Jumlah Material + Upah
No Uraian Pekerjaan Spesifikasi Ringkas Volume Sat
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp)

I PEKERJAAN PERSIAPAN
1 Pekerjaan Pagar Sementara Seng Gelombang T=2m 90,00 m' 334.221,00 96.100,00 430.321,00 30.079.890,00 8.649.000,00 38.728.890,00
2 Pengukuran dan Pasang Bouwplank 90,00 m' 47.618,00 31.125,00 78.743,00 4.285.620,00 2.801.250,00 7.086.870,00
3 Air kerja dan Listrik Kerja 30,00 Bln - - - -
4 Pembuatan Kantor Sementara Adukan pasir & semen & Balok - Kayu - GRC 24,00 m² 790.250,00 739.600,00 1.529.850,00 18.966.000,00 17.750.400,00 36.716.400,00
5 Gudang material/direksi keet Balok - Kayu - Tripleks / GRC 24,00 m² 735.027,00 488.250,00 1.223.277,00 17.640.648,00 11.718.000,00 29.358.648,00
6 Pembuatan Bedeng Buruh Balok - Kayu - Tripleks 24,00 m² 765.217,00 488.250,00 1.253.467,00 18.365.208,00 11.718.000,00 30.083.208,00
7 Mess Pekerja Mess untuk 7 Bulan, 12 Pekerja, Selebihnya tinggal di proyek 7,00 bln 475.000,00 325.000,00 800.000,00 3.325.000,00 2.275.000,00 5.600.000,00
8 Pembersihan & Perataan Area proyek 500,00 m² 25.012,00 25.012,00 - 12.506.000,00 12.506.000,00
9 Pembuatan Sumur Bor 1,00 ls 7.500.000,00 7.500.000,00 - 7.500.000,00
10 Mobilisasi dan demobilisasi 1,00 ls - - - -
Sub total Pekerjaan Persiapan = 167.580.016,00
II PEKERJAAN GALIAN TANAH + URUGAN
1 Galian Tanah Biasa 144,62 m³ 98.375,00 98.375,00 - 14.227.435,19 14.227.435,19
2 Galian Tanah Mesin Minicrane Boredpile dia-30 cm 480,00 m' 198.375,00 198.375,00 - 95.220.000,00 95.220.000,00
3 Urugan Kembali 48,21 m³ 71.750,00 71.750,00 - 3.458.935,96 3.458.935,96
4 Urugan pasir bawah pondasi dan sloof Tebal 10 cm 10,34 m³ 132.480,00 39.350,00 171.830,00 1.370.373,12 407.036,40 1.777.409,52
Sub Total Pekerjaan Galian Tanah + Urugan = 114.683.780,67
III PEKERJAAN STRUKTUR BETON BERTULANG
A Lantai Dasar & Pondasi
1 Lantai kerja bawah pondasi plat dan sloof Beton site mix dengan mutu beton K-125 5,69 m³ 922.800,00 225.000,00 1.147.800,00 5.249.993,76 1.280.070,00 6.530.063,76
2 Pondasi Bored Pile - - - -
>beton Bored Pile Beton site mix dengan mutu beton K-300 20,49 m³ 1.441.238,00 310.919,00 1.752.157,00 29.535.290,33 6.371.663,07 35.906.953,40
>tulangan Bored Pile - - - -
- bagian atas besi beton D 16 mm 2.518,88 kg 18.500,00 3.959,00 22.459,00 46.599.342,90 9.972.259,38 56.571.602,28
- bagian atas besi beton Ø 12 mm 102,80 kg 18.688,00 3.959,00 22.647,00 1.921.032,96 406.965,41 2.327.998,37
>bekisting Pondasi Pile Cap Tripleks dengan kaso 69,03 m² 228.850,00 69.162,00 298.012,00 15.797.515,50 4.774.252,86 20.571.768,36
3 Pemasangan Tiang Bored Pile T= 12 M 40,00 titik 2.220.000,00 2.220.000,00 - 88.800.000,00 88.800.000,00
4 Sloof - - - -
>beton sloof Beton site mix dengan mutu beton K-300 33,14 m³ 1.441.238,00 310.919,00 1.752.157,00 47.768.536,40 10.305.130,43 58.073.666,82
>tulangan sloof - - - -
- Tulangan Utama Besi Beton D 16 mm 4.465,96 kg 18.500,00 3.959,00 22.459,00 82.620.348,80 17.680.754,64 100.301.103,44
- Tulangan Utama Besi Beton Ø 12 mm 300,85 kg 18.688,00 3.959,00 22.647,00 5.622.367,03 1.191.082,57 6.813.449,60
- Tulangan Sengkang besi beton Ø 10 mm 1.665,73 kg 18.688,00 3.959,00 22.647,00 31.129.225,97 6.594.638,57 37.723.864,54
- Tulangan Sengkang besi beton Ø 8 mm 228,69 kg 18.688,00 3.959,00 22.647,00 4.273.758,72 905.383,71 5.179.142,43
>bekisting sloof Tripleks dengan kaso 264,36 m² 340.831,00 69.162,00 409.993,00 90.102.083,16 18.283.666,32 108.385.749,48
5 Kolom struktur - - - -
>beton kolom Beton site mix dengan mutu beton K-300 31,17 m³ 1.441.238,00 310.919,00 1.752.157,00 44.923.604,65 9.691.391,87 54.614.996,51
>tulangan kolom - - - -
- Tulangan Utama Besi Beton D 16 mm 4.014,78 kg 18.500,00 3.959,00 22.459,00 74.273.430,00 15.894.514,02 90.167.944,02
- Tulangan Utama besi beton D 10 mm 63,84 kg 18.500,00 3.959,00 22.459,00 1.180.951,20 252.723,56 1.433.674,76
- Tulangan Utama besi beton Ø 12 mm 549,81 kg 18.500,00 3.959,00 22.459,00 10.171.418,40 2.176.683,54 12.348.101,94
- Tulangan Sengkang besi beton Ø 10 mm 1.683,24 kg 18.500,00 3.959,00 22.459,00 31.140.017,70 6.663.963,79 37.803.981,49
- Tulangan Sengkang besi beton Ø 8 mm 339,77 kg 18.500,00 3.959,00 22.459,00 6.285.708,00 1.345.141,51 7.630.849,51
>bekisting kolom Tripleks dengan kaso 318,24 m² 352.331,00 69.162,00 421.493,00 112.125.817,44 22.010.114,88 134.135.932,32
6 Kolom Praktis - - - -
>beton kolom Beton site mix dengan mutu beton K-125 5,28 m³ 922.800,00 225.000,00 1.147.800,00 4.875.408,94 1.188.737,55 6.064.146,49
>tulangan kolom - - - -
- Tulangan Utama besi beton D 10 mm 775,30 kg 18.500,00 3.959,00 22.459,00 14.343.005,60 3.069.403,20 17.412.408,80
 - Tulangan Sengkang besi beton Ø 8 mm 358,09 kg 18.500,00 3.959,00 22.459,00 6.624.702,00 1.417.686,23 8.042.388,23
>bekisting kolom Tripleks dengan kaso 147,78 m² 352.331,00 69.162,00 421.493,00 52.068.884,50 10.221.037,01 62.289.921,51
7 Cor Tangga - - - -
>beton Tangga Beton site mix dengan mutu beton K-300 3,01 m³ 1.441.238,00 310.919,00 1.752.157,00 4.338.263,30 935.895,73 5.274.159,02
>tulangan Tangga - - - -
- Tulangan Pendek besi beton D 10 mm 156,59 kg 18.500,00 3.959,00 22.459,00 2.896.863,20 619.928,72 3.516.791,92
- Tulangan Panjang besi beton D 13 mm 341,37 kg 18.500,00 3.959,00 22.459,00 6.315.337,60 1.351.482,25 7.666.819,85
- Tulangan Sengkang besi beton Ø 8 mm 64,28 kg 18.500,00 3.959,00 22.459,00 1.189.091,20 254.465,52 1.443.556,72
>bekisting Tangga Tripleks dengan kaso 19,18 m² 352.331,00 69.162,00 421.493,00 6.758.941,74 1.326.769,23 8.085.710,97
8 Balok Kongliong diatas kusen - - - -
>beton kongliong Beton site mix dengan mutu beton K-125 0,62 m³ 922.800,00 225.000,00 1.147.800,00 576.121,34 140.471,72 716.593,06
>tulangan kongliong - - - -
- Tulangan Utama besi beton Ø 10 mm 68,81 kg 18.500,00 3.959,00 22.459,00 1.273.055,30 272.433,83 1.545.489,13
- Tulangan Sengkang besi beton Ø 8 mm 23,31 kg 18.500,00 3.959,00 22.459,00 431.196,15 92.275,98 523.472,13
>bekisting kongliong Tripleks dengan kaso 11,35 m² 352.331,00 69.162,00 421.493,00 3.999.397,26 785.075,15 4.784.472,42
Sub Total Pekerjaan Lantai dasar & Pondasi = 992.686.773,27
B Lantai 1
1 Kolom struktur
>beton kolom Beton site mix dengan mutu beton K-300 17,68 m³ 1.441.238,00 310.919,00 1.752.157,00 25.483.105,57 5.497.483,21 30.980.588,78
>tulangan kolom - - - -
- Tulangan Utama Besi Beton D 16 mm 2.419,30 kg 18.500,00 3.959,00 22.459,00 44.756.976,00 9.577.992,86 54.334.968,86
- Tulangan Utama besi beton Ø 12 mm 56,39 kg 18.500,00 3.959,00 22.459,00 1.043.222,40 223.249,59 1.266.471,99
- Tulangan Sengkang besi beton Ø 10 mm 996,81 kg 18.500,00 3.959,00 22.459,00 18.441.007,20 3.946.375,54 22.387.382,74
- Tulangan Sengkang besi beton Ø 8 mm 28,51 kg 18.500,00 3.959,00 22.459,00 527.472,00 112.879,01 640.351,01
>bekisting kolom Tripleks dengan kaso 161,12 m² 352.331,00 69.162,00 421.493,00 56.767.570,72 11.143.381,44 67.910.952,16
2 Kolom Praktis - - - -
>beton kolom Beton site mix dengan mutu beton K-125 11,66 m³ 922.800,00 225.000,00 1.147.800,00 10.756.092,20 2.622.584,25 13.378.676,45
>tulangan kolom - - - -
- Tulangan Utama besi beton D 10 mm 1.710,46 kg 18.500,00 3.959,00 22.459,00 31.643.436,00 6.771.695,30 38.415.131,30
- Tulangan Sengkang besi beton Ø 8 mm 869,02 kg 18.500,00 3.959,00 22.459,00 16.076.907,00 3.440.458,10 19.517.365,10
>bekisting kolom Tripleks dengan kaso 326,04 m² 352.331,00 69.162,00 421.493,00 114.873.999,24 22.549.578,48 137.423.577,72
3 Balok struktur Canopy Carport - - - -
>beton balok Beton READY mix mutu K-300 0,91 m³ 1.441.238,00 310.919,00 1.752.157,00 1.305.545,44 281.645,98 1.587.191,42
>tulangan balok - - - -
- Tulangan Utama besi beton D 10 mm 74,88 kg 18.500,00 3.959,00 22.459,00 1.385.346,60 296.464,17 1.681.810,77
- Tulangan Sengkang besi beton Ø 8 mm 54,35 kg 18.500,00 3.959,00 22.459,00 1.005.493,50 215.175,61 1.220.669,11
>bekisting balok Tripleks dengan kaso 10,98 m² 352.331,00 69.162,00 421.493,00 3.868.594,38 759.398,76 4.627.993,14
4 Plat lantai Canopy Carport - - - -
>beton plat Beton READY mix mutu K-300 0,31 m³ 1.441.238,00 310.919,00 1.752.157,00 443.901,30 95.763,05 539.664,36
>tulangan plat besi beton D 10 mm 2 lapis 3,08 m² 18.500,00 3.959,00 22.459,00 56.980,00 12.193,72 69.173,72
>bekisting plat Tripleks dengan kaso 2,80 m² 314.525,00 49.162,00 363.687,00 880.670,00 137.653,60 1.018.323,60
5 Balok struktur Lantai 2 - - - -
>beton balok Beton READY mix mutu K-300 49,56 m³ 1.441.238,00 310.919,00 1.752.157,00 71.425.305,18 15.408.617,08 86.833.922,25
>tulangan balok - - - -
- Tulangan Utama Besi Beton D 16 mm 7.745,66 kg 18.500,00 3.959,00 22.459,00 143.294.667,45 30.665.058,83 173.959.726,28
- Tulangan Utama besi beton D 10 mm 86,42 kg 18.500,00 3.959,00 22.459,00 1.598.826,24 342.148,82 1.940.975,06
- Tulangan Utama besi beton Ø 10 mm 29,71 kg 18.500,00 3.959,00 22.459,00 549.596,52 117.613,66 667.210,18
- Tulangan Sengkang besi beton Ø 10 mm 1.623,12 kg 18.500,00 3.959,00 22.459,00 30.027.671,44 6.425.921,69 36.453.593,13
- Tulangan Sengkang besi beton Ø 8 mm 920,50 kg 18.500,00 3.959,00 22.459,00 17.029.287,00 3.644.267,42 20.673.554,42
>bekisting balok Tripleks dengan kaso 415,40 m² 352.331,00 69.162,00 421.493,00 146.358.297,40 28.729.894,80 175.088.192,20
6 Plat lantai - - - -
>beton plat Beton READY mix mutu K-300 57,18 m³ 1.441.238,00 310.919,00 1.752.157,00 82.405.695,39 17.777.422,19 100.183.117,58
>tulangan plat besi beton D 10 mm 2 lapis 381,18 m² 18.500,00 3.959,00 22.459,00 7.051.832,59 1.509.092,17 8.560.924,76
>bekisting plat Tripleks dengan kaso 346,53 m² 314.525,00 49.162,00 363.687,00 108.991.530,49 17.035.980,04 126.027.510,52
- - - -
7 Cor Tangga - - - -
>beton Tangga Beton site mix dengan mutu beton K-300 3,01 m³ 1.441.238,00 310.919,00 1.752.157,00 4.338.263,30 935.895,73 5.274.159,02
>tulangan Tangga - - - -
- Tulangan Pendek besi beton D 10 mm 154,68 kg 18.500,00 3.959,00 22.459,00 2.861.535,60 612.368,62 3.473.904,22
- Tulangan Panjang besi beton D 13 mm 324,48 kg 18.500,00 3.959,00 22.459,00 6.002.956,96 1.284.632,79 7.287.589,75
- Tulangan Sengkang besi beton Ø 8 mm 56,24 kg 18.500,00 3.959,00 22.459,00 1.040.454,80 222.657,33 1.263.112,13
 >bekisting Tangga Tripleks dengan kaso 19,18 m² 314.525,00 49.162,00 363.687,00 6.033.690,34 943.099,23 6.976.789,56
8 Balok Kongliong diatas kusen - - - -
>beton kongliong Beton site mix dengan mutu beton K-125 2,01 m³ 922.800,00 225.000,00 1.147.800,00 1.858.548,04 453.157,03 2.311.705,07
>tulangan kongliong - - - -
- Tulangan Utama besi beton Ø 10 mm 221,99 kg 18.500,00 3.959,00 22.459,00 4.106.833,50 878.862,37 4.985.695,87
- Tulangan Sengkang besi beton Ø 8 mm 75,19 kg 18.500,00 3.959,00 22.459,00 1.391.024,25 297.679,19 1.688.703,44
>bekisting kongliong Tripleks dengan kaso 36,62 m² 228.850,00 69.162,00 298.012,00 8.380.200,94 2.532.625,99 10.912.826,93
Sub Total Pekerjaan Lantai 1 = 1.171.563.504,61
C Lantai 2
1 Kolom struktur
>beton kolom Beton site mix dengan mutu beton K-300 17,49 m³ 1.441.238,00 310.919,00 1.752.157,00 25.212.008,71 5.438.999,34 30.651.008,05
>tulangan kolom - - - -
- Tulangan Utama Besi Beton D 16 mm 2.419,30 kg 18.500,00 3.959,00 22.459,00 44.756.976,00 9.577.992,86 54.334.968,86
- Tulangan Utama besi beton Ø 12 mm 28,20 kg 18.500,00 3.959,00 22.459,00 521.611,20 111.624,80 633.236,00
- Tulangan Sengkang besi beton Ø 10 mm 1.461,60 kg 18.500,00 3.959,00 22.459,00 27.039.600,00 5.786.474,40 32.826.074,40
- Tulangan Sengkang besi beton Ø 8 mm 14,26 kg 18.500,00 3.959,00 22.459,00 263.736,00 56.439,50 320.175,50
>bekisting kolom Tripleks dengan kaso 157,70 m² 352.331,00 69.162,00 421.493,00 55.562.598,70 10.906.847,40 66.469.446,10
2 Kolom Praktis - - - -
>beton kolom Beton site mix dengan mutu beton K-125 11,66 m³ 922.800,00 225.000,00 1.147.800,00 10.756.092,20 2.622.584,25 13.378.676,45
>tulangan kolom - - - -
- Tulangan Utama besi beton D 10 mm 1.710,46 kg 18.500,00 3.959,00 22.459,00 31.643.436,00 6.771.695,30 38.415.131,30
- Tulangan Sengkang besi beton Ø 8 mm 869,02 kg 18.500,00 3.959,00 22.459,00 16.076.907,00 3.440.458,10 19.517.365,10
>bekisting kolom Tripleks dengan kaso 326,04 m² 352.331,00 69.162,00 421.493,00 114.873.999,24 22.549.578,48 137.423.577,72
3 Balok struktur Induk Dan Anak - - - -
>beton balok Beton READY mix mutu K-300 49,12 m³ 1.441.238,00 310.919,00 1.752.157,00 70.795.916,54 15.272.838,75 86.068.755,29
>tulangan balok - - - -
- Tulangan Utama Besi Beton D 16 mm 7.698,44 kg 18.500,00 3.959,00 22.459,00 142.421.070,44 30.478.109,07 172.899.179,51
- Tulangan Utama besi beton D 10 mm 86,42 kg 18.500,00 3.959,00 22.459,00 1.598.826,24 342.148,82 1.940.975,06
- Tulangan Utama besi beton Ø 10 mm 16,78 kg 18.500,00 3.959,00 22.459,00 310.378,20 66.420,93 376.799,13
- Tulangan Sengkang besi beton Ø 10 mm 1.602,02 kg 18.500,00 3.959,00 22.459,00 29.637.333,00 6.342.389,26 35.979.722,26
- Tulangan Sengkang besi beton Ø 8 mm 916,97 kg 18.500,00 3.959,00 22.459,00 16.963.963,50 3.630.288,19 20.594.251,69
>bekisting balok Tripleks dengan kaso 413,44 m² 352.331,00 69.162,00 421.493,00 145.667.728,64 28.594.337,28 174.262.065,92
4 Plat lantai - - - -
>beton plat Beton READY mix mutu K-300 57,18 m³ 1.441.238,00 310.919,00 1.752.157,00 82.405.719,17 17.777.427,32 100.183.146,49
>tulangan plat besi beton D 10 mm 2 lapis 381,18 m² 18.500,00 3.959,00 22.459,00 7.051.834,63 1.509.092,61 8.560.927,23
>bekisting plat Tripleks dengan kaso 346,53 m² 314.525,00 49.162,00 363.687,00 108.991.561,94 17.035.984,96 126.027.546,89
- - - -
5 Cor Tangga - - - -
>beton Tangga Beton site mix dengan mutu beton K-300 3,01 m³ 1.441.238,00 310.919,00 1.752.157,00 4.338.263,30 935.895,73 5.274.159,02
>tulangan Tangga - - - -
- Tulangan Pendek besi beton D 10 mm 140,62 kg 18.500,00 3.959,00 22.459,00 2.601.396,00 556.698,74 3.158.094,74
- Tulangan Panjang besi beton D 13 mm 324,48 kg 18.500,00 3.959,00 22.459,00 6.002.956,96 1.284.632,79 7.287.589,75
- Tulangan Sengkang besi beton Ø 8 mm 56,24 kg 18.500,00 3.959,00 22.459,00 1.040.454,80 222.657,33 1.263.112,13
>bekisting Tangga Tripleks dengan kaso 19,18 m² 352.331,00 69.162,00 421.493,00 6.758.941,74 1.326.769,23 8.085.710,97
6 Balok Kongliong diatas kusen - - - -
>beton kongliong Beton site mix dengan mutu beton K-125 2,01 m³ 922.800,00 225.000,00 1.147.800,00 1.858.548,04 453.157,03 2.311.705,07
>tulangan kongliong - - - -
- Tulangan Utama besi beton Ø 10 mm 221,99 kg 18.500,00 3.959,00 22.459,00 4.106.833,50 878.862,37 4.985.695,87
- Tulangan Sengkang besi beton Ø 8 mm 75,19 kg 18.500,00 3.959,00 22.459,00 1.391.024,25 297.679,19 1.688.703,44
>bekisting kongliong Tripleks dengan kaso 36,62 m² 352.331,00 49.162,00 401.493,00 12.901.920,81 1.800.250,99 14.702.171,79
Sub Total Pekerjaan Lantai 2 = 1.169.619.971,76
IV PEKERJAAN DINDING
A Lantai Dasar
1 Pasangan Hebel/ Bata Ringan Bata ringan (Hebel) 10 x 20 x 60 cm 532,21 m² 111.550,00 42.750,00 154.300,00 59.368.025,50 22.751.977,50 82.120.003,00
2 Plesteran dinding 1 PC : 3 Psr 1.064,42 m² 19.820,00 66.825,00 86.645,00 21.096.804,40 71.129.866,50 92.226.670,90
3 Acian dinding Semen Tiga Roda /50 kg 1.064,42 m² 5.070,00 44.550,00 49.620,00 5.396.609,40 47.419.911,00 52.816.520,40
Sub Total pekerjaan dinding Lantai Dasar= 227.163.194,30
B Lantai 1
1 Pasangan Hebel/ Bata Ringan Bata ringan (Hebel) 10 x 20 x 60 cm 1.239,88 m² 111.550,00 42.750,00 154.300,00 138.308.614,00 53.004.870,00 191.313.484,00
2 Plesteran dinding 1 PC : 3 Psr 2.479,76 m² 19.820,00 66.825,00 86.645,00 49.148.843,20 165.709.962,00 214.858.805,20
3 Acian dinding Semen Tiga Roda /50 kg 2.479,76 m² 5.070,00 44.550,00 49.620,00 12.572.383,20 110.473.308,00 123.045.691,20
 Sub Total pekerjaan dinding Lantai 1= 529.217.980,40
C Lantai 2
1 Pasangan Hebel/ Bata Ringan Bata ringan (Hebel) 10 x 20 x 60 cm 1.239,88 m² 111.550,00 42.750,00 154.300,00 138.308.614,00 53.004.870,00 191.313.484,00
2 Plesteran dinding 1 PC : 3 Psr 2.479,76 m² 19.820,00 66.825,00 86.645,00 49.148.843,20 165.709.962,00 214.858.805,20
3 Acian dinding Semen Tiga Roda /50 kg 2.479,76 m² 5.070,00 44.550,00 49.620,00 12.572.383,20 110.473.308,00 123.045.691,20
Sub Total pekerjaan dinding Lantai 2= 529.217.980,40
D Lantai Atap
1 Pasangan Hebel/ Bata Ringan Bata ringan (Hebel) 10 x 20 x 60 cm 235,99 m² 111.550,00 42.750,00 154.300,00 26.324.684,50 10.088.572,50 36.413.257,00
2 Plesteran dinding 1 PC : 3 Psr 471,98 m² 19.820,00 66.825,00 86.645,00 9.354.643,60 31.540.063,50 40.894.707,10
3 Acian dinding Semen Tiga Roda /50 kg 471,98 m² 5.070,00 44.550,00 49.620,00 2.392.938,60 21.026.709,00 23.419.647,60
Sub Total pekerjaan dinding Lantai Atap= 100.727.611,70
V PEKERJAAN ATAP
1 Rangka Atap baja WF Baja profil WF 250 x 125 x 6 x 9 - P. 12 m 51,54 m' - - - -
2 Pekerjaan Atap Skylight Kaca Temperred 10 mm + Besi Hollow 5/10/1,2mm 41,56 m² - - - -
sub total pekerjaan atap = -
VI PEKERJAAN KUSEN, PINTU DAN JENDELA
A Lantai Dasar
1 Pemasangan P1 (Full Aksesoris) Kusen Kayu Kamper Samarinda, Pintu Kayu Kamper Samarinda dan Jendela Kayu Kamper Samarinda, Kaca Tempered 8 mm 1,00 unit 15.600.000,00 4.500.000,00 20.100.000,00 15.600.000,00 4.500.000,00 20.100.000,00
2 Pemasangan P4 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 3,00 unit 3.300.000,00 1.100.000,00 4.400.000,00 9.900.000,00 3.300.000,00 13.200.000,00
3 Pemasangan P5 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4" 2,00 unit 2.300.000,00 1.100.000,00 3.400.000,00 4.600.000,00 2.200.000,00 6.800.000,00
4 Pemasangan P6 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4" 1,00 unit 2.200.000,00 141.000,00 2.341.000,00 2.200.000,00 141.000,00 2.341.000,00
5 Pemasangan P7 (Full Aksesoris) Kusen CONCH UPVC, Pintu CONCH UPVC, Kaca Tempered 8 mm 4,00 unit 1.900.000,00 600.000,00 2.500.000,00 7.600.000,00 2.400.000,00 10.000.000,00
6 Pemasangan J1 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 2,00 unit 4.600.000,00 1.400.000,00 6.000.000,00 9.200.000,00 2.800.000,00 12.000.000,00
7 Pemasangan J2 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 4.310.000,00 1.100.000,00 5.410.000,00 4.310.000,00 1.100.000,00 5.410.000,00
8 Pemasangan J5 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 3.050.000,00 900.000,00 3.950.000,00 3.050.000,00 900.000,00 3.950.000,00
Sub Total pekerjaan kusen,pintu dan jendela = 73.801.000,00
B Lantai 1
1 Pemasangan P2 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4", Kaca Tempered 8 mm 1,00 unit 15.600.000,00 4.500.000,00 20.100.000,00 15.600.000,00 4.500.000,00 20.100.000,00
2 Pemasangan P4 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 25,00 unit 3.300.000,00 1.100.000,00 4.400.000,00 82.500.000,00 27.500.000,00 110.000.000,00
3 Pemasangan P5 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4" 24,00 unit 2.300.000,00 1.100.000,00 3.400.000,00 55.200.000,00 26.400.000,00 81.600.000,00
4 Pemasangan P8 (Full Aksesoris) Kusen CONCH UPVC, Pintu CONCH UPVC 1,00 unit 1.900.000,00 141.000,00 2.041.000,00 1.900.000,00 141.000,00 2.041.000,00
5 Pemasangan J3 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 4.700.000,00 600.000,00 5.300.000,00 4.700.000,00 600.000,00 5.300.000,00
6 Pemasangan J4 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 2,00 unit 3.425.000,00 1.400.000,00 4.825.000,00 6.850.000,00 2.800.000,00 9.650.000,00
7 Pemasangan J6 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 3.350.000,00 1.100.000,00 4.450.000,00 3.350.000,00 1.100.000,00 4.450.000,00
8 Pemasangan J7 (Full Aksesoris) Kusen Aluminium YKK AP 4", Kaca Tempered 8 mm 1,00 unit 750.000,00 900.000,00 1.650.000,00 750.000,00 900.000,00 1.650.000,00
9 Pemasangan BV2 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 700.000,00 141.000,00 841.000,00 700.000,00 141.000,00 841.000,00
Sub Total pekerjaan kusen,pintu dan jendela = 235.632.000,00
C Lantai 2
1 Pemasangan P2 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4", Kaca Tempered 8 mm 1,00 unit 15.600.000,00 4.500.000,00 20.100.000,00 15.600.000,00 4.500.000,00 20.100.000,00
2 Pemasangan P4 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 25,00 unit 3.300.000,00 1.100.000,00 4.400.000,00 82.500.000,00 27.500.000,00 110.000.000,00
3 Pemasangan P5 (Full Aksesoris) Kusen Aluminium YKK AP 4", Pintu Aluminium YKK AP 4" 24,00 unit 2.300.000,00 1.100.000,00 3.400.000,00 55.200.000,00 26.400.000,00 81.600.000,00
4 Pemasangan P8 (Full Aksesoris) Kusen CONCH UPVC, Pintu CONCH UPVC 1,00 unit 1.900.000,00 141.000,00 2.041.000,00 1.900.000,00 141.000,00 2.041.000,00
5 Pemasangan J3 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 4.700.000,00 600.000,00 5.300.000,00 4.700.000,00 600.000,00 5.300.000,00
6 Pemasangan J4 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 2,00 unit 3.425.000,00 1.400.000,00 4.825.000,00 6.850.000,00 2.800.000,00 9.650.000,00
7 Pemasangan J6 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 3.350.000,00 1.100.000,00 4.450.000,00 3.350.000,00 1.100.000,00 4.450.000,00
8 Pemasangan J7 (Full Aksesoris) Kusen Aluminium YKK AP 4", Kaca Tempered 8 mm 1,00 unit 750.000,00 900.000,00 1.650.000,00 750.000,00 900.000,00 1.650.000,00
9 Pemasangan BV2 (Full Aksesoris) Kusen Aluminium YKK AP 4", Jendela Aluminium YKK AP 3" , Kaca Tempered 8 mm 1,00 unit 700.000,00 141.000,00 841.000,00 700.000,00 141.000,00 841.000,00
Sub Total pekerjaan kusen,pintu dan jendela = 235.632.000,00
VII PEKERJAAN INSTALASI AIR & SANITARI
A Lantai Dasar
1 Pipa pvc 1/2" air Bersih ex.Wavin pvc type AW + Fitting 34,54 m¹ 10.350,00 8.550,00 18.900,00 357.489,00 295.317,00 652.806,00
2 Pipa pvc 3/4" air Bersih ex.Wavin pvc type AW + Fitting 67,43 m¹ 14.904,00 8.550,00 23.454,00 1.004.976,72 576.526,50 1.581.503,22
3 Pipa pvc 1" air Bersih ex.Wavin pvc type AW + Fitting 32,78 m¹ 16.686,00 8.550,00 25.236,00 546.967,08 280.269,00 827.236,08
4 Selang Pembuangan Drain Ac Pipa pvc 1" inch 34,43 m¹ 16.686,00 8.550,00 25.236,00 574.498,98 294.376,50 868.875,48
5 Pipa Kapiler AC ex.Pipa AC daikin 1/4 -3/8 DSP tebal 0.81 + Fitting 39,82 m¹ - - - -
6 Pipa pvc 3" pemb.air kotor/Limbah/hujan ex.Wavin pvc type AW + Fitting 92,40 m¹ 46.800,00 8.550,00 55.350,00 4.324.320,00 790.020,00 5.114.340,00
7 Pipa pvc 4" pemb.air kotor/Limbah/hujan ex.Wavin pvc type D + Fitting 73,37 m¹ 73.950,00 8.550,00 82.500,00 5.425.711,50 627.313,50 6.053.025,00
8 Pipa pvc 6" pemb.air kotor/Limbah/hujan ex.Wavin pvc type D + Fitting 217,58 m¹ - - - -
9 Pipa PPR 1/2" ex. Tigris + Fitting 9,24 m¹ 10.350,00 10.350,00 95.634,00 - 95.634,00
10 Pipa PPR 3/4" ex. Tigris + Fitting 4,40 m¹ 14.904,00 14.904,00 65.577,60 - 65.577,60
11 Septictank dan resapan cor konvensional 1,00 unit 4.000.000,00 600.000,00 4.600.000,00 4.000.000,00 600.000,00 4.600.000,00
12 Ground tank cor konvensional + Ex. PENGUIN TP-110 (1000 Liter) 1,00 unit 1.250.000,00 250.000,00 1.500.000,00 1.250.000,00 250.000,00 1.500.000,00
13 Closet duduk & aksesoris Ex.TOTO CW637J 4,00 bh 2.878.848,00 2.878.848,00 11.515.392,00 - 11.515.392,00
14 Shower Tanam Panas Dingin Ex . TOTO TX432SDN 4,00 bh 2.190.000,00 2.190.000,00 8.760.000,00 - 8.760.000,00
15 Kran air 1/2'' Ex. TOTO T23B13V7NB 6,00 bh 293.415,00 293.415,00 1.760.490,00 - 1.760.490,00
16 Kran Ballvave 1" Ex.Onda 3,00 bh 199.900,00 199.900,00 599.700,00 - 599.700,00
17 Shower Spray Ex . TOTO TX403SEV2 4,00 bh 443.248,00 443.248,00 1.772.992,00 - 1.772.992,00
18 Floor drain stainless steel km/wc Ex.TOTO TX1EBV1 8,00 bh 476.000,00 476.000,00 3.808.000,00 - 3.808.000,00
19 Water Heater 10 L Ex. Ariston 4,00 bh 1.505.000,00 1.505.000,00 6.020.000,00 - 6.020.000,00
20 Bak Kontrol Uk. 50 x 50 cm 5,00 bh - - - -
21 Pasang Pompa Pompa air jet pump 50 m meter merk Grundfos 2,00 bh 8.900.000,00 8.900.000,00 17.800.000,00 - 17.800.000,00
22 Apar / Racun Api Apar 3,5 kg Include Hanger 3,00 bh 210.000,00 210.000,00 630.000,00 - 630.000,00
Sub Total pekerjaan Instalasi Air Dan Sanitary Lantai Dasar= 74.025.571,38
B Lantai 1
1 Pipa pvc 1/2" air Bersih ex.Wavin pvc type AW + Fitting 129,25 m¹ 10.350,00 8.550,00 18.900,00 1.337.737,50 1.105.087,50 2.442.825,00
2 Pipa pvc 3/4" air Bersih ex.Wavin pvc type AW + Fitting 172,37 m¹ 14.904,00 8.550,00 23.454,00 2.569.002,48 1.473.763,50 4.042.765,98
3 Pipa pvc 1" air Bersih ex.Wavin pvc type AW + Fitting 26,40 m¹ 16.686,00 8.550,00 25.236,00 440.510,40 225.720,00 666.230,40
4 Selang Pembuangan Drain Ac Pipa pvc 1" inch 214,50 m¹ 16.686,00 8.550,00 25.236,00 3.579.147,00 1.833.975,00 5.413.122,00
5 Pipa Kapiler AC ex.Pipa AC daikin 1/4 -3/8 DSP tebal 0.81 + Fitting 193,27 m¹ - - - - - -
6 Pipa pvc 3" pemb.air kotor/Limbah/hujan ex.Wavin pvc type AW + Fitting 348,59 m¹ 46.800,00 8.550,00 55.350,00 16.314.012,00 2.980.444,50 19.294.456,50
7 Pipa PPR 1/2" ex. Tigris + Fitting 57,75 m¹ 73.950,00 8.550,00 82.500,00 4.270.612,50 493.762,50 4.764.375,00
8 Pipa PPR 3/4" ex. Tigris + Fitting 27,50 m¹ - - - - - -
9 Closet duduk & aksesoris Ex.TOTO CW637J 25,00 bh 2.878.848,00 213.750,00 3.092.598,00 71.971.200,00 5.343.750,00 77.314.950,00
10 Shower Tanam Panas Dingin Ex . TOTO TX432SDN 25,00 bh 2.190.000,00 57.000,00 2.247.000,00 54.750.000,00 1.425.000,00 56.175.000,00
11 Shower Spray Ex . TOTO TX403SEV2 25,00 bh 293.415,00 57.000,00 350.415,00 7.335.375,00 1.425.000,00 8.760.375,00
12 Floor drain stainless steel km/wc Ex.TOTO TX1EBV1 25,00 bh 199.900,00 14.250,00 214.150,00 4.997.500,00 356.250,00 5.353.750,00
13 Roof Drain Stainless Steel Talang Dak Roof drain stainless 5,00 bh 148.000,00 14.250,00 162.250,00 740.000,00 71.250,00 811.250,00
14 Water Heater 10 L Ex. Ariston 25,00 bh 1.505.000,00 - 1.505.000,00 37.625.000,00 - 37.625.000,00
15 Apar / Racun Api Apar 3,5 kg Include Hanger 3,00 bh 210.000,00 - 210.000,00 630.000,00 - 630.000,00
Sub Total pekerjaan Instalasi Air Dan Sanitary Lantai 1= 223.294.099,88
C Lantai 2
1 Pipa pvc 1/2" air Bersih ex.Wavin pvc type AW + Fitting 129,25 m¹ 10.350,00 8.550,00 18.900,00 1.337.737,50 1.105.087,50 2.442.825,00
2 Pipa pvc 3/4" air Bersih ex.Wavin pvc type AW + Fitting 172,37 m¹ 14.904,00 8.550,00 23.454,00 2.569.002,48 1.473.763,50 4.042.765,98
3 Pipa pvc 1" air Bersih ex.Wavin pvc type AW + Fitting 35,20 m¹ 16.686,00 8.550,00 25.236,00 587.347,20 300.960,00 888.307,20
4 Selang Pembuangan Drain Ac Pipa pvc 1" inch 195,00 m¹ 16.686,00 8.550,00 25.236,00 3.253.770,00 1.667.250,00 4.921.020,00
5 Pipa Kapiler AC ex.Pipa AC daikin 1/4 -3/8 DSP tebal 0.81 + Fitting 193,27 m¹ - - - - - -
6 Pipa pvc 3" pemb.air kotor/Limbah/hujan ex.Wavin pvc type AW + Fitting 347,05 m¹ 46.800,00 8.550,00 55.350,00 16.241.940,00 2.967.277,50 19.209.217,50
7 Pipa PPR 1/2" ex. Tigris + Fitting 57,75 m¹ 73.950,00 8.550,00 82.500,00 4.270.612,50 493.762,50 4.764.375,00
8 Pipa PPR 3/4" ex. Tigris + Fitting 27,50 m¹ - - - - -
9 Closet duduk & aksesoris Ex.TOTO CW637J 25,00 bh 2.878.848,00 213.750,00 3.092.598,00 71.971.200,00 5.343.750,00 77.314.950,00
10 Shower Tanam Panas Dingin Ex . TOTO TX432SDN 25,00 bh 2.190.000,00 57.000,00 2.247.000,00 54.750.000,00 1.425.000,00 56.175.000,00
11 Shower Spray Ex . TOTO TX403SEV2 25,00 bh 293.415,00 57.000,00 350.415,00 7.335.375,00 1.425.000,00 8.760.375,00
12 Floor drain stainless steel km/wc Ex.TOTO TX1EBV1 25,00 bh 199.900,00 14.250,00 214.150,00 4.997.500,00 356.250,00 5.353.750,00
13 Roof Drain Stainless Steel Talang Dak Roof drain stainless 5,00 bh 148.000,00 14.250,00 162.250,00 740.000,00 71.250,00 811.250,00
14 Water Heater 10 L Ex. Ariston 25,00 bh 1.989.000,00 1.989.000,00 49.725.000,00 - 49.725.000,00
15 Apar / Racun Api Apar 3,5 kg Include Hanger 3,00 bh 210.000,00 210.000,00 630.000,00 - 630.000,00
Sub Total pekerjaan Instalasi Air Dan Sanitary Lantai 2= 235.038.835,68
VIII PEKERJAAN PLAFOND
A Lantai Dasar
1 Plafond Gypsum 9 mm Gypsum 9 mm setara Jayaboard + rangka Hollo Galvanis 105,18 m² 115.000,00 45.000,00 160.000,00 12.095.563,15 4.733.046,45 16.828.609,60
2 Plafond Gypsum WR Gypsum 9 mm WR setara Jayaboard + rangka Hollo Galvanis 7,25 m² 115.000,00 60.000,00 175.000,00 833.230,20 434.728,80 1.267.959,00
3 Plafond Kalsiboard Kalsiboard 8 mm setara Kalsi + rangka Hollo Galvanis 331,06 m² 205.000,00 60.000,00 265.000,00 67.867.833,00 19.863.756,00 87.731.589,00
4 Steger Alat Bantu Kerja 10,00 bh 75.000,00 15.000,00 90.000,00 750.000,00 150.000,00 900.000,00
Sub total pekerjaan plafond Lantai Dasar= 106.728.157,60
B Lantai 1
1 Plafond Gypsum 9 mm Gypsum 9 mm setara Jayaboard + rangka Hollo Galvanis 349,81 m² 115.000,00 45.000,00 160.000,00 40.227.936,10 15.741.366,30 55.969.302,40
2 Plafond Gypsum WR Gypsum 9 mm WR setara Jayaboard + rangka Hollo Galvanis 46,26 m² 115.000,00 60.000,00 175.000,00 5.319.476,80 2.775.379,20 8.094.856,00
3 Shunda plafon PL 3077-1 Kalsiboard 8 mm setara Kalsi + rangka Hollo Galvanis 17,67 m² 205.000,00 60.000,00 265.000,00 3.621.507,45 1.059.953,40 4.681.460,85
4 Steger Alat Bantu Kerja 10,00 bh 75.000,00 15.000,00 90.000,00 750.000,00 150.000,00 900.000,00
Sub total pekerjaan plafond Lantai 1= 69.645.619,25
C Lantai 2
1 Plafond Gypsum 9 mm Gypsum 9 mm setara Jayaboard + rangka Hollo Galvanis 349,81 m² 115.000,00 45.000,00 160.000,00 40.227.936,10 15.741.366,30 55.969.302,40
2 Plafond Gypsum WR Gypsum 9 mm WR setara Jayaboard + rangka Hollo Galvanis 46,26 m² 115.000,00 60.000,00 175.000,00 5.319.476,80 2.775.379,20 8.094.856,00
3 Shunda plafon PL 3077-1 Shunda plafon 9 mm + rangka Hollo Galvanis 17,67 m² 205.000,00 60.000,00 265.000,00 3.621.394,70 1.059.920,40 4.681.315,10
4 Steger Alat Bantu Kerja 10,00 bh 75.000,00 15.000,00 90.000,00 750.000,00 150.000,00 900.000,00
Sub total pekerjaan plafond Lantai 2= 69.645.473,50
IX PEKERJAAN KERAMIK LANTAI & DINDING
A Pasangan keramik Lantai Dasar
1 Urugan pasir lantai bawah Tebal 10 cm 52,91 m³ 225.000,00 93.750,00 318.750,00 11.905.329,15 4.960.553,81 16.865.882,96
2 Floor lantai kerja Beton site mix dengan mutu beton K-125 Tebal 5 cm 26,46 m³ 922.800,00 225.000,00 1.147.800,00 24.413.861,64 5.952.664,58 30.366.526,22
3 Pas. Lantai Carport Dan Garasi Batu Andesit Bintik 50x50 374,21 m² 250.000,00 175.000,00 425.000,00 93.551.920,00 65.486.344,00 159.038.264,00
4 Pas. Keramik Teras Granite Kasar 60 x 60 Merk Arwana 12,89 m² 184.100,00 55.300,00 239.400,00 2.372.809,67 712.745,11 3.085.554,78
5 Pas. Keramik Lobby Granite 60 x 60 Merk Roman dCervinia Classic 36,36 m² 329.000,00 55.300,00 384.300,00 11.961.735,94 2.010.589,66 13.972.325,60
6 Pas. Keramik R. Selasar Granite 60 x 60 Merk Roman dCervinia Classic 44,22 m² 329.000,00 55.300,00 384.300,00 14.547.004,78 2.445.134,85 16.992.139,63
7 Pas. Keramik Kamar Granite 60 x 60 Merk Roman dCervinia Classic 38,13 m² 329.000,00 55.300,00 384.300,00 12.545.661,59 2.108.738,86 14.654.400,45
8 Pas. Granite Tangga Granite 60 x 60 Merk Valentino Gress London Brown 16,08 m² 329.000,00 55.300,00 384.300,00 5.289.494,21 889.085,20 6.178.579,41
9 Pas. Keramik KM/WC Keramik 30 X 30 Matt Surface merk Roman dMaine Bone 7,25 m² 279.786,00 45.600,00 325.386,00 2.027.183,87 330.393,89 2.357.577,76
Sub total Pasangan keramik Lantai dasar= 263.511.250,80
B Pasangan keramik Lantai 1
1 Pas. Keramik Balkon Granite Kasar 60 x 60 Merk Arwana 11,08 m² 184.100,00 55.300,00 239.400,00 2.039.437,71 612.606,76 2.652.044,47
2 Pas. Keramik Kamar Granite 60 x 60 Merk Roman dCervinia Classic 242,76 m² 329.000,00 55.300,00 384.300,00 79.868.615,75 13.424.724,78 93.293.340,53
3 Pas. Keramik Selasar, R.Duduk Granite 60 x 60 Merk Roman dCervinia Classic 81,56 m² 329.000,00 55.300,00 384.300,00 26.834.740,24 4.510.520,17 31.345.260,41
4 Pas. Keramik List Selasar Granite 60 x 60 Merk Valentino Gress London Brown 23,38 m² 329.000,00 55.300,00 384.300,00 7.691.134,99 1.292.765,24 8.983.900,23
5 Pas. Keramik Tangga Granite 60 x 60 Merk Valentino Gress London Brown 16,30 m² 329.000,00 55.300,00 384.300,00 5.363.321,81 901.494,52 6.264.816,33
6 Pas.Waterproofing Coating Area beton luar di coating sika water proofing 5,35 m² 56.250,00 19.950,00 76.200,00 300.861,00 106.705,37 407.566,37
7 Pas. Keramik KM/WC Keramik 30 X 30 Matt Surface merk Roman dMaine Bone 46,26 m² 279.786,00 45.600,00 325.386,00 12.941.870,75 2.109.288,19 15.051.158,94
Sub total Pasangan keramik Lantai 1= 157.998.087,27
C Pasangan keramik Lantai 2
1 Pas. Keramik Balkon Granite Kasar 60 x 60 Merk Arwana 11,08 m² 184.100,00 55.300,00 239.400,00 2.039.437,71 612.606,76 2.652.044,47
2 Pas. Keramik Kamar Granite 60 x 60 Merk Roman dCervinia Classic 242,76 m² 329.000,00 55.300,00 384.300,00 79.868.615,75 13.424.724,78 93.293.340,53
3 Pas. Keramik Selasar, R.Duduk Granite 60 x 60 Merk Roman dCervinia Classic 81,56 m² 329.000,00 55.300,00 384.300,00 26.834.740,24 4.510.520,17 31.345.260,41
4 Pas. Keramik List Selasar Granite 60 x 60 Merk Valentino Gress London Brown 23,38 m² 329.000,00 55.300,00 384.300,00 7.691.134,99 1.292.765,24 8.983.900,23
5 Pas. Keramik Tangga Granite 60 x 60 Merk Valentino Gress London Brown 16,30 m² 329.000,00 55.300,00 384.300,00 5.363.321,81 901.494,52 6.264.816,33
6 Pas.Waterproofing Coating Area beton luar di coating sika water proofing 5,35 m² 56.250,00 19.950,00 76.200,00 300.861,00 106.705,37 407.566,37
7 Pas. Keramik KM/WC Keramik 30 X 30 Matt Surface merk Roman dMaine Bone 46,26 m² 279.786,00 45.600,00 325.386,00 12.941.870,75 2.109.288,19 15.051.158,94
Sub total Pasangan keramik Lantai 2= 157.998.087,27
A Pasangan Dinding Keramik Lantai Dasar
1 Pas. Dinding keramik KM/WC Keramik 30 x 60 Roman dLugano Chiaro 18,26 m² 279.786,00 45.600,00 325.386,00 5.108.892,36 832.656,00 5.941.548,36
Sub total Pasangan Dinding Keramik Lantai Dasar= 5.941.548,36
B Pasangan Dinding Keramik Lantai 1
1 Pas. Dinding keramik KM/WC Keramik 30 x 60 Roman dLugano Chiaro 114,13 m² 279.786,00 45.600,00 325.386,00 31.930.577,25 5.204.100,00 37.134.677,25
Sub total Pasangan Dinding Keramik Lantai 1= 37.134.677,25
C Pasangan Dinding Keramik Lantai 2
1 Pas. Dinding keramik KM/WC Keramik 30 x 60 Roman dLugano Chiaro 114,13 m² 279.786,00 45.600,00 325.386,00 31.930.577,25 5.204.100,00 37.134.677,25
Sub total Pasangan Dinding Keramik Lantai 2= 37.134.677,25
X PEKERJAAN INSTALASI LISTRIK
A Lantai Dasar
1 Bok sekering 8 group Ex.Scheneider/setara 1,00 bh 135.900,00 55.000,00 190.900,00 135.900,00 55.000,00 190.900,00
2 Arde Pentanahan Max 2 ohm, kabel BC 6 mm + Pipa Gip 0.5" 14,00 m¹ 125.000,00 55.000,00 180.000,00 1.750.000,00 770.000,00 2.520.000,00
3 KWH Meter Prabayar 4,00 unit 1.150.000,00 125.000,00 1.275.000,00 4.600.000,00 500.000,00 5.100.000,00
4 Box panel 40 x 60 x 20 mm Ex. Linder 1,00 unit - - - -
5 MCB 1 ph 6 A Ex. Scheneider/setara 1,00 bh 80.000,00 80.000,00 80.000,00 - 80.000,00
6 MCB 1 ph 16 A Ex. Scheneider/setara 4,00 bh 77.900,00 77.900,00 311.600,00 - 311.600,00
7 MCB 1 ph 25 A Ex. Scheneider/setara 1,00 bh 80.900,00 80.900,00 80.900,00 - 80.900,00
8 MCB 1 ph 50 A Ex. Scheneider/setara 1,00 bh 93.900,00 93.900,00 93.900,00 - 93.900,00
9 Kabel toevoer 4x6 Ex. Supreme 3x2.5 55,00 m¹ 13.000,00 55.000,00 68.000,00 715.000,00 3.025.000,00 3.740.000,00
10 Sparing Kabel SR PLN Pipa Gip diameter 1,5 inchi + tali nilon 55,00 m¹ - - - -
11 Instalasi Stop kontak Kabel Supreme NYM 3x2,5, Include Pipa 88,66 m¹ 9.500,00 55.000,00 64.500,00 842.270,00 4.876.300,00 5.718.570,00
12 Instalasi Lampu dalam Kabel Supreme NYM 3x1,5, Include Pipa 107,47 m¹ 9.500,00 55.000,00 64.500,00 1.020.965,00 5.910.850,00 6.931.815,00
13 Instalasi Lampu luar Kabel Supreme NYM 3x2,5, Include Pipa 256,63 m¹ 9.500,00 55.000,00 64.500,00 2.437.985,00 14.114.650,00 16.552.635,00
14 Instalasi Jaringan Kabel Utama Kabel Supreme NYM 3x4, Include Pipa 296,23 m¹ 9.500,00 55.000,00 64.500,00 2.814.185,00 16.292.650,00 19.106.835,00
15 Instalasi Jaringan Utama Ke Saklar 3C Kabel Supreme NYM 3x1,5, Include Pipa 14,08 m¹ 9.500,00 55.000,00 64.500,00 133.760,00 774.400,00 908.160,00
16 Instalasi Penangkal petir Kawat BC dia. 50" (untuk penangkal petir) 84,81 m¹ 125.000,00 55.000,00 180.000,00 10.601.250,00 4.664.550,00 15.265.800,00
17 Antena Penangkal Petir Radius 60 - 80 m 3,00 bh 450.000,00 450.000,00 1.350.000,00 - 1.350.000,00
18 Lampu Downlight Downlight 7 W LED merk Phillips 21,00 bh 76.000,00 7.000,00 83.000,00 1.596.000,00 147.000,00 1.743.000,00
19 Lampu Downlight Outbow Downlight Outbow 15 W LED merk Phillips 23,00 bh 135.000,00 7.000,00 142.000,00 3.105.000,00 161.000,00 3.266.000,00
20 Lampu Dinding Lampu Dinding merk Philips 3,00 bh 450.000,00 7.000,00 457.000,00 1.350.000,00 21.000,00 1.371.000,00
21 Lampu Gantung Lampu Gantung Klasik 1,00 bh 2.500.000,00 2.500.000,00 2.500.000,00 - 2.500.000,00
22 Lampu Taman Tancap Lampu Taman Tancap merk Phillips 9,00 bh 1.650.000,00 1.650.000,00 14.850.000,00 - 14.850.000,00
23 Lampu LED Strip 33,00 m' - - - -

24 Lampu LED Tabung Linear Lampu TL lengkap merk Phillips 18,00 bh - - - -

25 IP Camera CCTV Outdoor + memory internal 7,00 bh - - - -
26 IP Camera Indoor 2MP 3,00 bh - - - -
27 Stop kontak Stop Kontak Kotak Jerman INFINITY A63-C18-White ARCHITECH 30,00 bh - - - -
28 Stop Kontak Water Heather Ex. Broco/setara 4,00 bh - - - -
29 Stop Kontak Ac Stop Kontak AC Indikator LED INFINITY A63-C12-White ARCHITECH 4,00 bh - - - -
30 Stop kontak Single Outbow Ex. Broco/setara 10,00 bh - - - -
31 Saklar Single Saklar Engkel 1 Gang 1 Arah INFINITY A63-K01A-White ARCHITECH 1,00 bh - - - -
32 Saklar Double Saklar Seri 2 Gang 1 Arah INFINITY A63-K02A-White ARCHITECH 9,00 bh - - - -
33 Saklar Triple Saklar 3 Gang 1 Arah INFINITY A63-K03A-White ARCHITECH 3,00 bh - - - -
34 Saklar Seri 4 Saklar 4 Gang 1 arah INFINITY A63-K04A-White ARCHITECH 1,00 bh - - - -
35 Sakelar Hotel 1 Gang Ex. Schneider/setara 1,00 bh - - - -
36 Ceiling Exhaust Fan Ex. Maspion 4,00 bh - - - -
37 Kotak Sambung (Tdus) Cabang 2 Ex. Boss/Setara 12,00 bh - - - -
38 Kotak Sambung (Tdus) Cabang 3 Ex. Boss/Setara 25,00 bh - - - -
39 Kotak Sambung (Tdus) Cabang 4 Ex. Boss/Setara 7,00 bh - - - -
Sub Total Pekerjaan Listrik Lantai Dasar = 101.681.115,00
B Lantai 1
1 Bok sekering 8 group Ex.Scheneider/setara 1,00 bh 135.900,00 55.000,00 190.900,00 135.900,00 55.000,00 190.900,00
2 KWH Meter Prabayar 25,00 unit 1.150.000,00 125.000,00 1.275.000,00 28.750.000,00 3.125.000,00 31.875.000,00
3 MCB 1 ph 6 A Ex. Scheneider/setara 1,00 bh 80.000,00 20.000,00 100.000,00 80.000,00 20.000,00 100.000,00
4 MCB 1 ph 10 A Ex. Scheneider/setara 1,00 bh 77.900,00 20.000,00 97.900,00 77.900,00 20.000,00 97.900,00
5 MCB 1 ph 16 A Ex. Scheneider/setara 26,00 bh 80.900,00 20.000,00 100.900,00 2.103.400,00 520.000,00 2.623.400,00
6 MCB 1 ph 35 A Ex. Scheneider/setara 1,00 bh 93.900,00 20.000,00 113.900,00 93.900,00 20.000,00 113.900,00
7 Instalasi Stop kontak Kabel Supreme NYM 3x2,5, Include Pipa 326,04 m¹ 73.500,00 11.400,00 84.900,00 23.963.940,00 3.716.856,00 27.680.796,00
8 Instalasi Lampu dalam Kabel Supreme NYM 3x1,5, Include Pipa 470,80 m¹ 73.500,00 11.400,00 84.900,00 34.603.800,00 5.367.120,00 39.970.920,00
9 Instalasi Lampu luar Kabel Supreme NYM 3x2,5, Include Pipa 24,64 m¹ 73.500,00 11.400,00 84.900,00 1.811.040,00 280.896,00 2.091.936,00
10 Instalasi Jaringan Kabel Utama Kabel Supreme NYM 3x4, Include Pipa 956,01 m¹ 73.500,00 11.400,00 84.900,00 70.266.735,00 10.898.514,00 81.165.249,00
11 Instalasi Jaringan Utama Ke Saklar 3C Kabel Supreme NYM 3x1,5, Include Pipa 79,20 m¹ 73.500,00 11.400,00 84.900,00 5.821.200,00 902.880,00 6.724.080,00
12 Lampu Downlight Downlight 7 W LED merk Phillips 97,00 bh 67.500,00 11.400,00 78.900,00 6.547.500,00 1.105.800,00 7.653.300,00
13 Lampu Downlight Outbow Downlight Outbow 15 W LED merk Phillips 5,00 bh 115.700,00 11.400,00 127.100,00 578.500,00 57.000,00 635.500,00
14 Lampu Dinding Lampu Dinding merk Philips 5,00 bh 350.000,00 35.000,00 385.000,00 1.750.000,00 175.000,00 1.925.000,00
15 Lampu Gantung Lampu Gantung Klasik 2,00 bh 2.500.000,00 125.000,00 2.625.000,00 5.000.000,00 250.000,00 5.250.000,00
16 Lampu LED Strip 40,81 m' 18.000,00 7.000,00 25.000,00 734.580,00 285.670,00 1.020.250,00

17 IP Camera Indoor 2MP 5,00 bh 850.000,00 125.000,00 975.000,00 4.250.000,00 625.000,00 4.875.000,00
18 Stop kontak Stop Kontak Kotak Jerman INFINITY A63-C18-White ARCHITECH 113,00 bh 27.000,00 7.000,00 34.000,00 3.051.000,00 791.000,00 3.842.000,00
19 Stop Kontak Water Heather Ex. Broco/setara 25,00 bh 27.000,00 7.000,00 34.000,00 675.000,00 175.000,00 850.000,00
20 Stop Kontak Ac Stop Kontak AC Indikator LED INFINITY A63-C12-White ARCHITECH 26,00 bh 27.000,00 7.000,00 34.000,00 702.000,00 182.000,00 884.000,00
21 Saklar Single Saklar Engkel 1 Gang 1 Arah INFINITY A63-K01A-White ARCHITECH 3,00 bh 17.000,00 7.000,00 24.000,00 51.000,00 21.000,00 72.000,00
22 Saklar Double Saklar Seri 2 Gang 1 Arah INFINITY A63-K02A-White ARCHITECH 50,00 bh 27.000,00 7.000,00 34.000,00 1.350.000,00 350.000,00 1.700.000,00
23 Saklar Triple Saklar 3 Gang 1 Arah INFINITY A63-K03A-White ARCHITECH 2,00 bh 66.000,00 12.000,00 78.000,00 132.000,00 24.000,00 156.000,00
24 Saklar Seri 4 Saklar 4 Gang 1 arah INFINITY A63-K04A-White ARCHITECH 1,00 bh 86.000,00 12.000,00 98.000,00 86.000,00 12.000,00 98.000,00
25 Sakelar Hotel 1 Gang Ex. Schneider/setara 2,00 bh 325.000,00 35.000,00 360.000,00 650.000,00 70.000,00 720.000,00
26 Ceiling Exhaust Fan Ex. Maspion 25,00 bh 450.000,00 75.000,00 525.000,00 11.250.000,00 1.875.000,00 13.125.000,00
27 Kotak Sambung (Tdus) Cabang 2 Ex. Boss/Setara 74,00 bh 12.000,00 7.000,00 19.000,00 888.000,00 518.000,00 1.406.000,00
28 Kotak Sambung (Tdus) Cabang 3 Ex. Boss/Setara 83,00 bh 12.000,00 7.000,00 19.000,00 996.000,00 581.000,00 1.577.000,00
29 Kotak Sambung (Tdus) Cabang 4 Ex. Boss/Setara 27,00 bh 12.000,00 7.000,00 19.000,00 324.000,00 189.000,00 513.000,00
Sub Total Pekerjaan Listrik Lantai 1 = 238.936.131,00
C Lantai 2
1 Bok sekering 8 group Ex.Scheneider/setara 1,00 bh 135.900,00 55.000,00 190.900,00 135.900,00 55.000,00 190.900,00
2 KWH Meter Prabayar 25,00 unit 1.150.000,00 125.000,00 1.275.000,00 28.750.000,00 3.125.000,00 31.875.000,00
3 MCB 1 ph 6 A Ex. Scheneider/setara 1,00 bh 80.000,00 20.000,00 100.000,00 80.000,00 20.000,00 100.000,00
4 MCB 1 ph 10 A Ex. Scheneider/setara 1,00 bh 77.900,00 20.000,00 97.900,00 77.900,00 20.000,00 97.900,00
5 MCB 1 ph 16 A Ex. Scheneider/setara 26,00 bh 80.900,00 20.000,00 100.900,00 2.103.400,00 520.000,00 2.623.400,00
6 MCB 1 ph 35 A Ex. Scheneider/setara 1,00 bh 93.900,00 20.000,00 113.900,00 93.900,00 20.000,00 113.900,00
7 Instalasi Stop kontak Kabel Supreme NYM 3x2,5, Include Pipa 326,04 m¹ 73.500,00 11.400,00 84.900,00 23.963.940,00 3.716.856,00 27.680.796,00
8 Instalasi Lampu dalam Kabel Supreme NYM 3x1,5, Include Pipa 470,80 m¹ 73.500,00 11.400,00 84.900,00 34.603.800,00 5.367.120,00 39.970.920,00
9 Instalasi Lampu luar Kabel Supreme NYM 3x2,5, Include Pipa 24,64 m¹ 73.500,00 11.400,00 84.900,00 1.811.040,00 280.896,00 2.091.936,00
10 Instalasi Jaringan Kabel Utama Kabel Supreme NYM 3x4, Include Pipa 956,01 m¹ 73.500,00 11.400,00 84.900,00 70.266.735,00 10.898.514,00 81.165.249,00
11 Instalasi Jaringan Utama Ke Saklar 3C Kabel Supreme NYM 3x1,5, Include Pipa 79,20 m¹ 73.500,00 11.400,00 84.900,00 5.821.200,00 902.880,00 6.724.080,00
12 Lampu Downlight Downlight 7 W LED merk Phillips 97,00 bh 67.500,00 11.400,00 78.900,00 6.547.500,00 1.105.800,00 7.653.300,00
13 Lampu Downlight Outbow Downlight Outbow 15 W LED merk Phillips 5,00 bh 115.700,00 11.400,00 127.100,00 578.500,00 57.000,00 635.500,00
14 Lampu Dinding Lampu Dinding merk Philips 5,00 bh 2.500.000,00 125.000,00 2.625.000,00 12.500.000,00 625.000,00 13.125.000,00
15 Lampu Gantung Lampu Gantung Klasik 2,00 bh 2.500.000,00 125.000,00 2.625.000,00 5.000.000,00 250.000,00 5.250.000,00
16 Lampu LED Strip 37,10 m' 11.500,00 7.000,00 18.500,00 426.650,00 259.700,00 686.350,00

17 IP Camera Indoor 2MP 5,00 bh 450.000,00 125.000,00 575.000,00 2.250.000,00 625.000,00 2.875.000,00
18 Stop kontak Stop Kontak Kotak Jerman INFINITY A63-C18-White ARCHITECH 113,00 bh 27.000,00 7.000,00 34.000,00 3.051.000,00 791.000,00 3.842.000,00
19 Stop Kontak Water Heather Ex. Broco/setara 25,00 bh 17.000,00 7.000,00 24.000,00 425.000,00 175.000,00 600.000,00
20 Stop Kontak Ac Stop Kontak AC Indikator LED INFINITY A63-C12-White ARCHITECH 26,00 bh - - - -
21 Saklar Single Saklar Engkel 1 Gang 1 Arah INFINITY A63-K01A-White ARCHITECH 3,00 bh - - - -
22 Saklar Double Saklar Seri 2 Gang 1 Arah INFINITY A63-K02A-White ARCHITECH 50,00 bh - - - -
23 Saklar Triple Saklar 3 Gang 1 Arah INFINITY A63-K03A-White ARCHITECH 2,00 bh - - - -
24 Saklar Seri 4 Saklar 4 Gang 1 arah INFINITY A63-K04A-White ARCHITECH 1,00 bh - - - -
25 Sakelar Hotel 1 Gang Ex. Schneider/setara 2,00 bh - - - -
26 Kotak Sambung (Tdus) Cabang 2 Ex. Boss/Setara 74,00 bh - - - -
27 Kotak Sambung (Tdus) Cabang 3 Ex. Boss/Setara 83,00 bh - - - -
28 Kotak Sambung (Tdus) Cabang 4 Ex. Boss/Setara 27,00 bh - - - -
29 Ceiling Exhaust Fan Ex. Maspion 25,00 bh 450.000,00 125.000,00 575.000,00 11.250.000,00 3.125.000,00 14.375.000,00
Sub Total Pekerjaan Listrik Lantai 2 = 241.676.231,00
F Instalasi Telepon + Instalasi TV
1 Instalasi Telpon + Wifi, Jaringan TV Berbayar Kabel ITC 1,00 ls - - - -
2 Pasangan Outlet TV Ex. Broco 79,00 bh - - - -
Sub Total Pekerjaan Instalasi Telepon + Instalasi TV = -
XI PEKERJAAN PENGECATAN
A Lantai Dasar
1 Cat dinding dalam interior Ex. Dulux/ Setara 167,62 m² 68.000,00 12.000,00 80.000,00 11.398.160,00 2.011.440,00 13.409.600,00
2 Cat dinding luar eksterior Ex. Dulux/ Setara 896,80 m² 88.000,00 12.000,00 100.000,00 78.918.400,00 10.761.600,00 89.680.000,00
3 Cat plafond gypsum Ex. Dulux/ Setara 443,49 m² 58.000,00 12.000,00 70.000,00 25.722.239,62 5.321.842,68 31.044.082,30
Sub Total pekerjaan pengecatan Lantai Dasar = 134.133.682,30
B Lantai 1
1 Cat dinding dalam interior Ex. Dulux/ Setara 2.139,09 m² 68.000,00 12.000,00 80.000,00 145.458.120,00 25.669.080,00 171.127.200,00
2 Cat dinding luar eksterior Ex. Dulux/ Setara 340,67 m² 88.000,00 12.000,00 100.000,00 29.978.960,00 4.088.040,00 34.067.000,00
3 Cat plafond gypsum Ex. Dulux/ Setara 396,06 m² 58.000,00 12.000,00 70.000,00 22.971.738,68 4.752.773,52 27.724.512,20
Sub Total pekerjaan pengecatan Lantai 1 = 232.918.712,20
C Lantai 2
1 Cat dinding dalam interior Ex. Dulux/ Setara 2.139,09 m² 68.000,00 12.000,00 80.000,00 145.458.120,00 25.669.080,00 171.127.200,00
2 Cat dinding luar eksterior Ex. Dulux/ Setara 340,67 m² 88.000,00 12.000,00 100.000,00 29.978.960,00 4.088.040,00 34.067.000,00
3 Cat plafond gypsum Ex. Dulux/ Setara 396,06 m² 58.000,00 12.000,00 70.000,00 22.971.738,68 4.752.773,52 27.724.512,20
Sub Total pekerjaan pengecatan Lantai 2 = 232.918.712,20
D Lantai 3
1 Cat dinding dalam interior Ex. Dulux/ Setara 2.139,09 m² - - - -
2 Cat dinding luar eksterior Ex. Dulux/ Setara 340,67 m² - - - -
3 Cat plafond gypsum Ex. Dulux/ Setara 396,06 m² - - - -
Sub Total pekerjaan pengecatan Lantai 3 = -
E Lantai Atap
1 Cat dinding dalam interior Ex. Dulux/ Setara 51,86 m² 68.000,00 12.000,00 80.000,00 3.526.480,00 622.320,00 4.148.800,00
2 Cat dinding luar eksterior Ex. Dulux/ Setara 420,12 m² 88.000,00 88.000,00 36.970.560,00 - 36.970.560,00
3 Cat plafond gypsum Ex. Dulux/ Setara 29,26 m² 58.000,00 58.000,00 1.696.831,18 - 1.696.831,18
Sub Total pekerjaan pengecatan Lantai Atap = 42.816.191,18
XII PEKERJAAN LAIN-LAIN
1 Pas. Railing Tangga Railling Besi Minimalis handle kayu 32,60 m² 1.700.000,00 125.000,00 1.825.000,00 55.420.000,00 4.075.000,00 59.495.000,00
2 Hand Railing Kayu Hand Railing Kayu Jati Oven uk 5 x 5 37,26 m' 325.000,00 75.000,00 400.000,00 12.108.525,00 2.794.275,00 14.902.800,00
3 Pas. Railing Void Tangga Railling Besi Minimalis handle kayu 7,92 m² 1.700.000,00 125.000,00 1.825.000,00 13.464.000,00 990.000,00 14.454.000,00
4 Pas. Railing Void Selasar Railling Besi Minimalis handle kayu 12,21 m² 1.700.000,00 75.000,00 1.775.000,00 20.757.000,00 915.750,00 21.672.750,00
5 Pas. Railing Balkon Railing Kaca Temperred 10 mm 37,26 m² 1.750.000,00 350.000,00 2.100.000,00 65.199.750,00 13.039.950,00 78.239.700,00
6 Pas. Gerbang Besi Kombinasi WPC 21,10 m² - - - -
7 Pas. Pagar Besi Kombinasi WPC 17,61 m² - - - -
8 Pasangan dinding WPC Ex. Mockup 28,79 m² 525.000,00 65.000,00 590.000,00 15.114.618,75 1.871.333,75 16.985.952,50
9 Pasangan Dinding Conwood Conwood Lap Siding 51,02 m² 325.000,00 65.000,00 390.000,00 16.582.637,50 3.316.527,50 19.899.165,00
10 Pasangan dinding Batu Alam Batu Alam Wall Cladding 43,04 m² 450.000,00 160.000,00 610.000,00 19.365.835,50 6.885.630,40 26.251.465,90
11 List Profilan Kusen 62,10 m' 1.250.000,00 125.000,00 1.375.000,00 77.625.000,00 7.762.500,00 85.387.500,00
12 Pembuatan List Profil 1 41,28 m' - - - -
13 Pembuatan List Profil 2 47,85 m' - - - -
14 Pembuatan List Profil 3 4,10 m' - - - -
15 Anti Rayap Tanah 500,00 m² - - - -
16 Pembuatan Taman Rumput dengan tanaman hias 106,48 m² 350.000,00 150.000,00 500.000,00 37.267.422,50 15.971.752,50 53.239.175,00
Sub Total Pekerjaan Lain - Lain = 390.527.508,40
TOTAL = 8.558.413.990,70