No URAIAN PEKERJAAN HARGA

I PEKERJAAN PERSIAPAN 15,175,000 Rp

II PEKERJAAN GALIAN 11,420,000 Rp
III PEKERJAAN SLOOF 20x25 24,297,000 Rp
IV PEKERJAAN PONDASI 39,435,500 Rp
V PEKERJAAN BETON STRUKTUR 82,832,500 Rp
VI PEKERJAAN BETON NON STRUKTUR 98,849,000 Rp
VII PEKERJAAN DINDING 181,794,400 Rp
VIII PEK.LANTAI DAN FINISHING 128,975,000 Rp
IX PEKERJAAN PLAFOND 33,350,000 Rp
X PEKERJAAN PINTU & JENDELA 85,640,000 Rp
XI PEKERJAAN SANITAIR 48,735,000 Rp
XII PEKERJAAN INSTALASI AIR 28,387,000 Rp
XIII PEK. INSTALASI LISTRIK 19,830,000 Rp
XIV PEKERJAAN FINISHING 47,314,000 Rp
XV PEKERJAAN ATAP 109,870,000 Rp
XVI PEKERJAAN LAIN LAIN 5,000,000 Rp
TOTAL BIAYA LANTAI 1 DAN 2 955,904,400 Rp
RENCANA ANGGARAN BIAYA
PROYEK PEMBANGUNAN RUMAH TINGGAL
LuasM2 :13 x 20 m
PEMILIK: Ibu Fina
A. PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN
1 Direksikeet 1 ls - Rp 2,500,000 Rp 1,000,000 Rp
2 Keamanan 1 ls - Rp - Rp - Rp
3 Pembersihan Lahan 1 ls - Rp - Rp 2,000,000 Rp
4 Mobilisasi 1 ls - Rp - Rp 5,000,000 Rp
5 Listrik Kerja 1 ls - Rp 1,000,000 Rp 2,000,000 Rp
6 Pek.Bowplank dan Pengukuran 185 M 5,000 Rp 750,000 Rp 925,000 Rp
Sub Total 15,175,000 Rp
II PEKERJAAN GALIAN 185 M
1 Galian Tanah Pondasi 120 M 50,000 Rp 6,000,000 Rp
2 Urugan Tanah Kembali 56 M 17,500 Rp 980,000 Rp
3 Urug Pasir Bawah Pondasi 19 M 220,000 Rp 4,070,000 Rp 370,000 Rp
Sub Total 11,420,000 Rp
III PEKERJAAN SLOOF 20x25 11 M 600,000 Rp 6,600,000 Rp
1 Semen tiga roda 81 zak 55,000 Rp 4,455,000 Rp
2 Pasir 7 M 220,000 Rp 1,540,000 Rp
3 Batu Split 10 M 230,000 Rp 2,300,000 Rp
4 Papan cor 2/20 132 lbr 20,000 Rp 2,640,000 Rp
5 Kaso kayu Meranti 4/6 22 btg 25,000 Rp 550,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 83 btg 25,000 Rp 2,075,000 Rp
7 Besi . 12 ex.Sii (Tulangan Utama) 62 btg 63,500 Rp 3,937,000 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 24,297,000 Rp
IV PEKERJAAN PONDASI
A. Pekerjaan Pondasi Batu kali 46 M 85,000 Rp 3,910,000 Rp
1 Semen tiga roda 105 zak 55,000 Rp 5,775,000 Rp
2 Pasir 17 M 220,000 Rp 3,740,000 Rp
3 Batu Kali 43 M 230,000 Rp 9,890,000 Rp
Sub Total 23,315,000 Rp
B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh 3 M 1,500,000 Rp 4,500,000 Rp
1 Semen tiga roda 22 zak 55,000 Rp 1,210,000 Rp
2 Pasir 7 M 220,000 Rp 1,540,000 Rp
3 Batu Split 11 M 230,000 Rp 2,530,000 Rp
4 Papan cor 2/20 36 lbr 20,000 Rp 720,000 Rp
5 Kaso kayu Meranti 4/6 60 btg 25,000 Rp 1,500,000 Rp
6 Besi . 12 ex.Sii (Tulangan Utama) 63 btg 63,500 Rp 4,000,500 Rp
7 Kawat beton + paku 1 ls 120,000 Rp 120,000 Rp
Sub Total 16,120,500 Rp
V PEKERJAAN BETON STRUKTUR
LANTAI 1
A. Pekerjaan Kolom Praktis ( 15 x 15 ) 3 M 600,000 Rp 1,800,000 Rp
1 Semen tiga roda 22 zak 55,000 Rp 1,210,000 Rp
2 Pasir 2 M 220,000 Rp 440,000 Rp
3 Batu Split 3 M 230,000 Rp 690,000 Rp
4 Papan cor 2/20 36 lbr 20,000 Rp 720,000 Rp
5 Kaso kayu Meranti 4/6 60 btg 25,000 Rp 1,500,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg 25,000 Rp 800,000 Rp
7 Besi . 10 ex. Sii (Tulangan Utama) 38 btg 43,000 Rp 1,634,000 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 8,994,000 Rp
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M 600,000 Rp 2,400,000 Rp
1 Semen tiga roda 29 zak 55,000 Rp 1,595,000 Rp
2 Pasir 3 M 220,000 Rp 660,000 Rp
3 Batu Split 4 M 230,000 Rp 920,000 Rp
4 Papan cor 2/20 48 lbr 20,000 Rp 960,000 Rp
5 Kaso kayu Meranti 4/6 80 btg 25,000 Rp 2,000,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg 25,000 Rp 925,000 Rp
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg 63,500 Rp 889,000 Rp
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg 116,000 Rp 3,248,000 Rp
9 Kawat beton + paku 1 ls 150,000 Rp 150,000 Rp
Sub Total 13,747,000 Rp
C.Pekerjaan Ring Balk ( 15 x 20 ) 5 M 600,000 Rp 3,000,000 Rp
1 Semen tiga roda 38 zak 55,000 Rp 2,090,000 Rp
2 Pasir 3 M 220,000 Rp 660,000 Rp
3 Batu Split 5 M 230,000 Rp 1,150,000 Rp
4 Papan cor 2/20 60 lbr 20,000 Rp 1,200,000 Rp
5 Kaso kayu Meranti 4/6 10 btg 25,000 Rp 250,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 57 btg 25,000 Rp 1,425,000 Rp
7 Besi . 12 ex. Sii (Tulangan Utama) 57 btg 63,500 Rp 3,619,500 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 13,594,500 Rp
D. Pekerjaan Balok ( B1) 20 X 30 1 M 600,000 Rp 600,000 Rp
1 Semen tiga roda 8 zak 55,000 Rp 440,000 Rp
2 Pasir 1 M 220,000 Rp 220,000 Rp
3 Batu Split 1 M 230,000 Rp 230,000 Rp
4 Papan cor 2/20 12 lbr 20,000 Rp 240,000 Rp
5 Kaso kayu Meranti 4/6 30 btg 25,000 Rp 750,000 Rp
No URAIAN PEKERJAAN VOL SAT JUMLAH UPAH H.SATUAN MATERIAL
LANTAI 1 Page 2
6 Besi .8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg 25,000 Rp 175,000 Rp
6 Besi .12 ex. Sii ( Tulangan Tengah ) 3 btg 63,500 Rp 190,500 Rp
7 Besi . 16 ex. Sii (Tulangan Utama) 5 btg 116,000 Rp 580,000 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 3,625,500 Rp
PEKERJAAN BETON STRUKTUR
LANTAI 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M 700,000 Rp 2,800,000 Rp
1 Semen ex.tiga roda 29 zak 55,000 Rp 1,595,000 Rp
2 Pasir 3 M 220,000 Rp 660,000 Rp
3 Batu Split 4 M 230,000 Rp 920,000 Rp
4 Papan cor 2/20 48 lbr 20,000 Rp 960,000 Rp
5 Kaso kayu Meranti 4/6 80 btg 25,000 Rp 2,000,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg 25,000 Rp 925,000 Rp
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg 63,500 Rp 889,000 Rp
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg 116,000 Rp 3,248,000 Rp
9 Kawat beton + paku 1 ls 150,000 Rp 150,000 Rp
Sub Total 14,147,000 Rp
1 Semen ex.tiga roda 29 zak 55,000 Rp 1,595,000 Rp
2 Pasir 3 M 220,000 Rp 660,000 Rp
3 Batu Split 4 M 230,000 Rp 920,000 Rp
4 Papan cor 2/20 48 lbr 20,000 Rp 960,000 Rp
5 Kaso kayu Meranti 4/6 80 btg 25,000 Rp 2,000,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg 25,000 Rp 925,000 Rp
7 Besi . 12 ex.Sii (Tulangan Tengah) 14 btg 63,500 Rp 889,000 Rp
8 Besi . 16 ex.Sii (Tulangan Utama) 28 btg 116,000 Rp 3,248,000 Rp
9 Kawat beton + paku 1 ls 150,000 Rp 150,000 Rp
Sub Total 11,347,000 Rp
C.Pekerjaan Ring Balk ( 15 x 20 ) 6 M 700,000 Rp 4,200,000 Rp
1 Semen ex.tiga roda 44 zak 55,000 Rp 2,420,000 Rp
2 Pasir 4 M 220,000 Rp 880,000 Rp
3 Batu Split 6 M 230,000 Rp 1,380,000 Rp
4 Papan cor 2/20 72 lbr 20,000 Rp 1,440,000 Rp
5 Kaso kayu Meranti 4/6 12 btg 25,000 Rp 300,000 Rp
6 Besi . 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg 25,000 Rp 800,000 Rp
7 Besi . 12 ex. Sii (Tulangan Utama) 32 btg 63,500 Rp 2,032,000 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 13,652,000 Rp
D. Pekerjaan Balok ( B1) 20 X 30 1 M 700,000 Rp 700,000 Rp
1 Semen ex.tiga roda 8 zak 55,000 Rp 440,000 Rp
2 Pasir 1 M 220,000 Rp 220,000 Rp
3 Batu Split 1 M 230,000 Rp 230,000 Rp
4 Papan cor 2/20 12 lbr 20,000 Rp 240,000 Rp
5 Kaso kayu Meranti 4/6 30 btg 25,000 Rp 750,000 Rp
6 Besi .8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg 25,000 Rp 175,000 Rp
6 Besi .12 ex. Sii ( Tulangan Tengah ) 3 btg 63,500 Rp 190,500 Rp
7 Besi . 16 ex. Sii (Tulangan Utama) 5 btg 116,000 Rp 580,000 Rp
8 Kawat beton + paku 1 ls 200,000 Rp 200,000 Rp
Sub Total 3,725,500 Rp
VI PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton 1 M 1,500,000 Rp 2,100,000 Rp
1 Semen tiga roda 10 zak 55,000 Rp 550,000 Rp
2 Pasir 1 M 220,000 Rp 220,000 Rp
3 Batu Split 1 M 230,000 Rp 230,000 Rp
4 Triplek cor 9mm 5 lbr 125,000 Rp 625,000 Rp
5 Kaso kayu Meranti 4/6 18 btg 25,000 Rp 450,000 Rp
6 Besi . 8 ex. Sii 18 btg 25,000 Rp 450,000 Rp
6 Besi .10 ex. Sii 23 btg 43,000 Rp 989,000 Rp
8 Kawat beton + paku 1 ls 100,000 Rp 100,000 Rp
Sub Total 5,714,000 Rp
B. Pekerjaan Dak Lantai 2 26 M 700,000 Rp 18,200,000 Rp
1 Semen tiga roda 188 zak 55,000 Rp 10,340,000 Rp
2 Pasir 18 M 220,000 Rp 3,960,000 Rp
3 Batu Split 24 M 230,000 Rp 5,520,000 Rp
4 Triplek cor 9mm 91 lbr 125,000 Rp 11,375,000 Rp
5 Kaso kayu Meranti 4/6 338 btg 25,000 Rp 8,450,000 Rp
6 Besi . 8 ex.S ii 434 btg 25,000 Rp 10,850,000 Rp
7 Kawat beton + paku 1 ls 300,000 Rp 300,000 Rp
Sub Total 68,995,000 Rp
C. Pekerjaan Pet beton 1 M 700,000 Rp 700,000 Rp
1 Semen tiga roda 8 zak 55,000 Rp 440,000 Rp
2 Pasir 1 M 220,000 Rp 220,000 Rp
3 Batu Split 1 M 230,000 Rp 230,000 Rp
4 Triplek cor 9mm 4 lbr 125,000 Rp 500,000 Rp
5 Kaso kayu Meranti 4/6 13 btg 25,000 Rp 325,000 Rp
6 Besi . 8 ex. Sii 17 btg 25,000 Rp 425,000 Rp
7 Kawat beton + paku 1 ls 300,000 Rp 300,000 Rp
Sub Total 3,140,000 Rp
D. Pekerjaan Profilan 1 ls 3,000,000 Rp 3,000,000 Rp 2,000,000 Rp
Sub Total 5,000,000 Rp
PEKERJAAN BETON NON STRUKTUR
A. Pekerjaan Pet + Dak Talang beton klling 4 M 700,000 Rp 2,800,000 Rp
1 Semen ex.tiga roda 29 zak 55,000 Rp 1,595,000 Rp
2 Pasir 3 M 220,000 Rp 660,000 Rp
3 Batu Split 4 M 230,000 Rp 920,000 Rp
LANTAI 1 Page 3
4 Triplek cor 9mm 14 lbr 125,000 Rp 1,750,000 Rp
5 Kaso kayu Meranti 4/6 52 btg 25,000 Rp 1,300,000 Rp
6 Besi . 8 ex. Sii 67 btg 25,000 Rp 1,675,000 Rp
8 Kawat beton + paku 1 ls 300,000 Rp 300,000 Rp
Sub Total 11,000,000 Rp
B. Pekerjaan Profilan 1 ls 3,000,000 Rp 3,000,000 Rp 2,000,000 Rp
Sub Total 5,000,000 Rp
VII PEKERJAAN DINDING LANTAI 1
PEKERJAAN PASANGAN 438 M 15,000 Rp 6,570,000 Rp
1 Bata 35040 bh 410 Rp 14,366,400 Rp
2 Semen tiga roda 144 Zak 55,000 Rp 7,920,000 Rp
3 Pasir Pasang 35 M 220,000 Rp 7,700,000 Rp
Sub Total 36,556,400 Rp
PEKERJAAN PLESTERAN 876 M 8,500 Rp 7,446,000 Rp
1 Semen tiga roda 180 Zak 55,000 Rp 9,900,000 Rp
2 Pasir pasang 26 M 220,000 Rp 5,720,000 Rp
Sub Total 23,066,000 Rp
PEKERJAAN ACIAN 876 M 8,500 Rp 7,446,000 Rp
1 Semen tiga roda 180 Zak 55,000 Rp 9,900,000 Rp
Sub Total 17,346,000 Rp
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN 595 M 15,000 Rp 8,925,000 Rp
1 Bata 47600 bh 410 Rp 19,516,000 Rp
2 Semen ex Tiga roda 195 Zak 55,000 Rp 10,725,000 Rp
3 Pasir Pasang 48 M 220,000 Rp 10,560,000 Rp
Sub Total 49,726,000 Rp
PEKERJAAN PLESTERAN 1190 M 8,500 Rp 10,115,000 Rp
1 Semen tiga roda 245 Zak 55,000 Rp 13,475,000 Rp
2 Pasir pasang 36 M 220,000 Rp 7,920,000 Rp
Sub Total 31,510,000 Rp
PEKERJAAN ACIAN 1190 M 8,500 Rp 10,115,000 Rp
1 Semen tiga roda 245 Zak 55,000 Rp 13,475,000 Rp
Sub Total 23,590,000 Rp
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR 45 M 20,000 Rp 900,000 Rp
1. Lantai Keramik 40X40 ex Roman 45 M 80,000 Rp 3,600,000 Rp
2. Semen tiga roda 14 Zak 55,000 Rp 770,000 Rp
3. Pasir pasang 5 M 220,000 Rp 1,100,000 Rp
Sub Total 6,370,000 Rp
2 RUANG TIDUR 110 M 22,000 Rp 2,420,000 Rp
1. Lantai Keramik 40X40 ex Roman 110 M 80,000 Rp 8,800,000 Rp
2. Semen tiga roda 32 Zak 55,000 Rp 1,760,000 Rp
3. Pasir pasang 13 M 220,000 Rp 2,860,000 Rp
Sub Total 15,840,000 Rp
4 RUANG TAMU 16 M 22,000 Rp 352,000 Rp
1. Lantai Keramik 40X40 ex Roman 16 M 80,000 Rp 1,280,000 Rp
2. Semen tiga roda 5 Zak 55,000 Rp 275,000 Rp
3. Pasir pasang 2 M 220,000 Rp 440,000 Rp
Sub Total 2,347,000 Rp
5 KM/WC 29 M 22,000 Rp 638,000 Rp
1. Lantai Keramik 25X25 ex Roman 29 M 80,000 Rp 2,320,000 Rp
2. Semen tiga roda 10 Zak 55,000 Rp 550,000 Rp
3. Pasir pasang 4 M 220,000 Rp 880,000 Rp
Sub Total 4,388,000 Rp
PAS. DINDING km/wc 180 M 22,000 Rp 3,960,000 Rp
1. Dinding Keramik 33/25 ex Roman 180 M 80,000 Rp 14,400,000 Rp
2. BORDER 10/25 ex Roman 315 BH 20,000 Rp 6,300,000 Rp
3. Semen tiga roda 52 Zak 55,000 Rp 2,860,000 Rp
4. Pasir pasang 22.00 M 220,000 Rp 4,840,000 Rp
Sub Total 32,360,000 Rp
6 GUDANG 5 M 20,000 Rp 100,000 Rp
1. Lantai Keramik 40X40 ex Roman 5 M 80,000 Rp 400,000 Rp
2. Semen tiga roda 2 Zak 55,000 Rp 110,000 Rp
3. Pasir pasang 1 M 220,000 Rp 220,000 Rp
Sub Total 830,000 Rp
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
1 CORIDOOR+TANGGA 40 M 20,000 Rp 800,000 Rp
1. Lantai Keramik 40X40 ex Roman 40 M 80,000 Rp 3,200,000 Rp
2. Semen tiga roda 12 Zak 55,000 Rp 660,000 Rp
3. Pasir pasang 4 M 220,000 Rp 880,000 Rp
Sub Total 5,540,000 Rp
2 RUANG TIDUR 86 M 22,000 Rp 1,892,000 Rp
1. Lantai Keramik 40X40 ex Roman 86 M 80,000 Rp 6,880,000 Rp
2. Semen tiga roda 25 Zak 55,000 Rp 1,375,000 Rp
3. Pasir pasang 10 M 220,000 Rp 2,200,000 Rp
Sub Total 12,347,000 Rp
4 KM/WC 41 M 22,000 Rp 902,000 Rp
1. Lantai Keramik 25X25 ex Roman 41 M 80,000 Rp 3,280,000 Rp
2. Semen tiga roda 12 Zak 55,000 Rp 660,000 Rp
3. Pasir pasang 5 M 220,000 Rp 1,100,000 Rp
Sub Total 5,942,000 Rp
PAS. DINDING km/wc 240 M 22,000 Rp 5,280,000 Rp
1. Dinding Keramik 33/25 ex Roman 240 M 80,000 Rp 19,200,000 Rp
LANTAI 1 Page 4
2. BORDER 10/25 ex Roman 420 BH 20,000 Rp 8,400,000 Rp
3. Semen tiga roda 69 Zak 55,000 Rp 3,795,000 Rp
4. Pasir pasang 28.80 M 220,000 Rp 6,336,000 Rp
Sub Total 43,011,000 Rp
IX PEKERJAAN PLAFOND LANTAI 1
PEKERJAAN PLAFOND 213 M 35,000 Rp 7,455,000 Rp
1 Plafond Gypsum 9 mm 85 LBR 55,000 Rp 4,675,000 Rp
2 Hollow 150 btg 20,000 Rp 3,000,000 Rp
3 Dempul Canstein + Paku Gypsum 1 ls 200,000 Rp 200,000 Rp
Sub Total 15,330,000 Rp
PEKERJAAN PLAFOND LANTAI 1 260 M 35,000 Rp 9,100,000 Rp
1 Plafond Gypsum 9 mm 104 LBR 55,000 Rp 5,720,000 Rp
2 Hollow 150 btg 20,000 Rp 3,000,000 Rp
3 Dempul Canstein + Paku Gypsum 1 ls 200,000 Rp 200,000 Rp
Sub Total 18,020,000 Rp
X PEKERJAAN PINTU & JENDELA LANTAI 1
1 Kusen+ Daun Pintu Utama (PU) 1 unit 1,700,000 Rp 1,700,000 Rp 100,000 Rp
2 Kusen+ Daun Pintu Kamar (P1) 9 unit 1,500,000 Rp 13,500,000 Rp 450,000 Rp
3 Kusen+ Daun Pintu Km/ Wc (PVC) 9 unit 200,000 Rp 1,800,000 Rp 450,000 Rp
4 Kusen+ Daun + kaca Jendela satu lubang (J1) 1 unit 1,300,000 Rp 1,300,000 Rp 50,000 Rp
5 Kusen+ Daun + kaca Jendela dua lubang (J2) 2 unit 2,000,000 Rp 4,000,000 Rp 100,000 Rp
6 Kusen+ Daun + kaca Jendela gendong (J1U) 2 unit 1,300,000 Rp 2,600,000 Rp 100,000 Rp
7 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 4 unit 2,000,000 Rp 8,000,000 Rp 200,000 Rp
8 BOVENLIGHT KM/WC 1 unit 250,000 Rp 250,000 Rp 20,000 Rp
Sub Total 34,620,000 Rp
ACCESSORIES PINTU & JENDELA LANTAI 1
1 Kunci Pintu Utama + Handle Engsel 1 unit 1,500,000 Rp 1,500,000 Rp 100,000 Rp
2 Kunci Pintu Standart + Handle + Engsel 9 unit 300,000 Rp 2,700,000 Rp 450,000 Rp
3 hak angin,grendel + Engsel jendela ex standar 10 unit 150,000 Rp 1,500,000 Rp 500,000 Rp
Sub Total 6,750,000 Rp
PEKERJAAN PINTU & JENDELA LANTAI 2
1 Kusen+ Daun Pintu Kamar (P1) 12 unit 1,500,000 Rp 18,000,000 Rp 600,000 Rp
2 Kusen+ Daun Pintu Km/ Wc (PVC) 12 unit 200,000 Rp 2,400,000 Rp 600,000 Rp
3 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 8 unit 2,000,000 Rp 16,000,000 Rp 400,000 Rp
4 BOVENLIGHT KM/WC 1 unit 250,000 Rp 250,000 Rp 20,000 Rp
Sub Total 38,270,000 Rp
ACCESSORIES PINTU & JENDELA LANTAI 2
1 Kunci Pintu Standart + Handle + Engsel 12 unit 300,000 Rp 3,600,000 Rp 600,000 Rp
2 hak angin,grendel + Engsel jendela ex standar 9 unit 150,000 Rp 1,350,000 Rp 450,000 Rp
Sub Total 6,000,000 Rp
XI PEKERJAAN SANITAIR LANTAI 1
Kamar Mandi Lantai 1
1 Closet duduk standart 8 bh 1,200,000 Rp 9,600,000 Rp 800,000 Rp
2 Closet Jongkok standart 1 bh 200,000 Rp 200,000 Rp 50,000 Rp
3 Wastafel standart 8 bh 750,000 Rp 6,000,000 Rp 600,000 Rp
4 Bak feeber 9 bh 200,000 Rp 1,800,000 Rp 450,000 Rp
5 Floor Drain 9 bh 25,000 Rp 225,000 Rp 90,000 Rp
Sub Total 19,815,000 Rp
PEKERJAAN SANITAIR LANTAI 2
Kamar Mandi Lantai 2
1 Closet duduk standart 12 bh 1,200,000 Rp 14,400,000 Rp 1,200,000 Rp
3 Wastafel standart 12 bh 750,000 Rp 9,000,000 Rp 900,000 Rp
4 Bak feeber 12 bh 200,000 Rp 2,400,000 Rp 600,000 Rp
5 Floor Drain 12 bh 25,000 Rp 300,000 Rp 120,000 Rp
Sub Total 28,920,000 Rp
XII PEKERJAAN INSTALASI AIR LANTAI 1
A.AIR BERSIH 1 ls 1,000,000 Rp 1,000,000 Rp
1 Pipa PVC AW 1/2 " Wavin 12 btg 13,000 Rp 156,000 Rp
2 Pipa PVC AW 3/4 " Wavin 5 btg 18,000 Rp 90,000 Rp
3 Kran Air 9 bh 25,000 Rp 225,000 Rp
B.AIR KOTOR 1 ls 1,000,000 Rp 1,000,000 Rp
1 Pipa PVC 3 " Wavin AW 24 btg 98,000 Rp 2,352,000 Rp
2 Pipa PVC 4 " Wavin AW 24 btg 165,000 Rp 3,960,000 Rp
3 Pipa PVC 6 " Wavin AW 24 btg 190,000 Rp 4,560,000 Rp
3 Fitting + Sambungan dll 1 ls 500,000 Rp 500,000 Rp
Sub Total 13,843,000 Rp
PEKERJAAN INSTALASI AIR LANTAI 2
A.AIR BERSIH 1 ls 1,000,000 Rp 1,000,000 Rp
1 Pipa PVC AW 1/2 " Wavin 24 btg 13,000 Rp 312,000 Rp
2 Pipa PVC AW 3/4 " Wavin 4 btg 18,000 Rp 72,000 Rp
3 Kran Air 12 bh 25,000 Rp 300,000 Rp
B.AIR KOTOR 1 ls 1,000,000 Rp 1,000,000 Rp
1 Pipa PVC 3 " Wavin AW 30 btg 98,000 Rp 2,940,000 Rp
2 Pipa PVC 4 " Wavin AW 48 btg 165,000 Rp 7,920,000 Rp
3 Fitting + Sambungan dll 1 ls 1,000,000 Rp 1,000,000 Rp
Sub Total 14,544,000 Rp
XIII PEK. INSTALASI LISTRIK LANTAI 1 55 45,000 Rp 2,475,000 Rp
1 Lampu Pijar Biasa 20 ttk 25,000 Rp 500,000 Rp
2 Lampu Tl 40 w 4 ttk 300,000 Rp 1,200,000 Rp
3 Lampu exterior Pet beton 4 ttk 50,000 Rp 200,000 Rp
4 Lampu cawan 2 ttk 200,000 Rp 400,000 Rp
5 Stop Kontak 10 ttk 25,000 Rp 250,000 Rp
LANTAI 1 Page 5
6 Saklar Tunggal ex Broco 0 ttk 25,000 Rp - Rp
7 Saklar Double ex Broco 15 ttk 35,000 Rp 525,000 Rp
8 Box MCB 1 bh 200,000 Rp 280,000 Rp
9 KABEL Ex ETERNA 1 LS 5,000,000 Rp 5,000,000 Rp
Sub Total 10,830,000 Rp
PEK. INSTALASI LISTRIK LANTAI 2 62 45,000 Rp 2,790,000 Rp
1 Lampu Pijar Biasa 24 ttk 25,000 Rp 600,000 Rp
2 Lampu Tl 40 w 4 ttk 300,000 Rp 1,200,000 Rp
3 Lampu exterior Pet beton 4 ttk 50,000 Rp 200,000 Rp
4 Lampu cawan 0 ttk 200,000 Rp - Rp
5 Stop Kontak 12 ttk 25,000 Rp 300,000 Rp
6 Saklar Tunggal ex Broco 0 ttk 25,000 Rp - Rp
7 Saklar Double ex Broco 18 ttk 35,000 Rp 630,000 Rp
8 Box MCB 1 bh 200,000 Rp 280,000 Rp
9 KABEL Ex ETERNA 1 LS 3,000,000 Rp 3,000,000 Rp
Sub Total 9,000,000 Rp
XIV PEKERJAAN FINISHING LANTAI 1
1 Cat Dinding Dalam ex ICI 816 M 20,000 Rp 16,320,000 Rp 3,264,000 Rp
2 Cat Dinding Luar ex ICI 60 M 20,000 Rp 1,200,000 Rp 300,000 Rp
3 Plitur Pintu + Jendela 1 ls 2,000,000 Rp 2,000,000 Rp 1,000,000 Rp
4 Cat Plafond ex Vinilex 213 M 5,000 Rp 1,065,000 Rp 1,278,000 Rp
5 Nat Keramik 1 ls 500,000 Rp 500,000 Rp
6 Railing Tangga+Void 33 M 500,000 Rp 16,500,000 Rp
Sub Total 43,427,000 Rp
PEKERJAAN FINISHING LANTAI 2
1 Cat Dinding Dalam ex ICI -76 M 20,000 Rp (1,520,000) Rp (304,000) Rp
2 Cat Dinding Luar ex ICI 88 M 20,000 Rp 1,760,000 Rp 440,000 Rp
3 Plitur Pintu + Jendela 1 ls 2,000,000 Rp 2,000,000 Rp 1,000,000 Rp
4 Cat Plafond ex Vinilex 1 M 5,000 Rp 5,000 Rp 6,000 Rp
5 Nat Keramik 1 ls 500,000 Rp 500,000 Rp
Sub Total 3,887,000 Rp
XV PEKERJAAN ATAP 250 M 25,000 Rp 6,250,000 Rp
1 Rangka Baja ringan 250 M 160,000 Rp 40,000,000 Rp
2 Genteng keramik 250 M 90,000 Rp 22,500,000 Rp
3 NOK (KM2) 96 BH 20,000 Rp 1,920,000 Rp
4 Polycarbonit 60 M 600,000 Rp 36,000,000 Rp
5 Lisplang Kamper Medan 3/30 15 lbr 200,000 Rp 3,000,000 Rp
6 Paku 5,7 + Baut + Plat 1 ls 200,000 Rp 200,000 Rp
Sub Total 109,870,000 Rp
XVI PEKERJAAN LAIN LAIN
PEMBUATAN SEPTICTANK 1 ls 3,000,000 Rp 2,500,000 Rp 2,500,000 Rp
Sub Total 5,000,000 Rp
MATERIAL UPAH JUMLAH
764,904,400 Rp 196,000,000 Rp 960,904,400 Rp T O T A L B I A Y A L A N T A I 1
LANTAI 1 Page 6
LANTAI 1 Page 7
LANTAI 1 Page 8
LANTAI 1 Page 9
LANTAI 1 Page 10
LANTAI 1 Page 11
LANTAI 1 Page 12
LANTAI 1 Page 13