Prepared By, Riview By, Prepared By,

Catur Iswanto Panji Tejo B. Catur Iswanto

Direktur Project Manager Direktur

PROJECT : PT. BINTORO BANGUN INDONESIA

OWNER : BAPAK TONI

UNIT PRICE TOTAL PRICE HARGA NEGO

NO. ITEM DIMENSION & SPESIFICATION VOLUME
RP RP RP
1 2 3 4 5 6 ###
I PRELIMINARIES
1 Mobilisasi & demobilisasi #REF! ls #REF!
###
2 Keamanan Selama Kerja #REF! ls #REF!
###
3 Alat Kerja & Saffty First Selama Kerja #REF! ls #REF!
###
4 Penginapan Selama Kerja #REF! ls #REF!
###
6 Listrik Kerja By Owner - ls By Owner By Owner By Owner
7 Air Kerja By Owner - ls By Owner By Owner By Owner

Total #REF!
###

Total Rp - ###
III PEKERJAAN GALIAN
1 Galian Tanah Galian tanah pondasi tapak dan sloof #REF! M3 40,000.00 #REF!
###
2 Urugan Tanah Kembali Padat dg Stamper Mesin #REF! M3 30,000.00 #REF!
###
3 Urug Pasir Bawah Pondasi/Roolag Bata Psr Urug Darat t=5cm #REF! M3 210,000.00 #REF!
###
4 Floor Lt Dasar t=5cm 1 Pc : 3 Psr : 5 Krl, Ketebalan = 5 cm #REF! M3 #REF! #REF!
###

Total #REF!
###

###
###
###

Total Rp - ###
V PEKERJAAN STRUKTUR

Total Rp - ###
VI PEK. PASANGAN BATA, PLASTERAN & ACIAN
1 Pas. Bata ringan
2 Pas. Plesteran Dinding
3 Pas. Acian Dinding

Total Rp - ###
VII PEKERJAAN ATAP
A ATAP BARU
1 Rangka Atap Baja Ringan Rangka Atap Baja Ringan, BLUE SCUPE, Listplank woodplank #REF! M2 165,000.00 #REF!
###
2 Pasangan Atap Genteng Genteng Ex. CISANGKAN VICTORIA (Hitam) #REF! M2 155,000.00 #REF!
###

1
 UNIT PRICE TOTAL PRICE HARGA NEGO
NO. ITEM DIMENSION & SPESIFICATION VOLUME
RP RP RP
1 2 3 4 5 6 ###
Total #REF!
VIII PEKERJAAN PINTU DAN JENDELA
1 KUSEN PINTU + DAUN PINTU KAYU KELAS I
###

###

###

###

###

###
2 KUSEN DAUN JENDELA KAYU KELAS I

IX PEKERJAAN PLAFOND

Total Rp -
X PEKERJAAN PENGECATAN

Total Rp -
XI PEKERJAAN FINISHING LANTAI

Total Rp -
XII PEKERJAAN FINISHING DINDING
###
###
###
###
###

Total Rp -
XIII PEKERJAAN INSTALASI LISTRIK
###
###
###
###
###
2
 UNIT PRICE TOTAL PRICE HARGA NEGO
NO. ITEM DIMENSION & SPESIFICATION VOLUME
RP RP RP
1 2 3 4 5 6 ###
###
###
###
###
###
###
###
###
###
###

Total Rp - ###
XIV PEKERJAAN SANITASI DAN SALURAN
A LANTAI DASAR

###
###

###
###
###
###
###
###

###

###

###
###
###
###
###

###

###
###

###
###

###
###
###

###

Total Rp -
XV PEKERJAAN LAIN - LAIN
1 Pek. Test Merger & Test Pump 1.00 Ls 250,000.00 Rp 250,000.00###
2 Railing Tangga + Handrail Finish Plitur Hollow 2x2, 2x4, 4x4 & Handrail kayu finish politur 7.06 M' 600,000.00 Rp 4,233,600.00###
3 Railing Balkon + Handrail Finish Plitur Hollow 2x2, 2x4, 4x4 & Handrail kayu finish politur 12.10 M' 600,000.00 Rp 7,260,000.00###
4 Carport+tanggulan rollag bata samping Fhinising Trowel Flooring hardener Warna @7 Kg 15.58 M2 75,000.00 Rp 1,168,500.00###
5 Dinding Partisi R. Kerja Rell Gantung + Rangka Hollow + Accessories 5.76 M2 450,000.00 Rp 2,592,000.00###
6 Pek. Bongkaran Pintu Besi Garasi dan Belakang Pintu Besi Existing 22.50 m2 145,000.00 Rp 3,262,500.00###
7 Pek. Pintu Garasi Kayu Kelas II + Rell + Accessories 9.60 m2 1,050,000.00 Rp 10,080,000.00###
8 Pembersihan 1.00 Ls 500,000.00 Rp 500,000.00###
9 Tangga Torent Air Hollow Besi 2x4, 4x4 1.00 Ls 3,500,000.00 Rp 3,500,000.00
10 Tutup Tangga Monyet Uk. 60 x 60 Plat Besi Hitam 6 mm + Accessories 1.00 Ls 250,000.00 Rp 250,000.00

12 Canopy Carport Rangka + Tiang Combinasi Hollow Besi 80x40, 50 x 50 + Accessories 12.00 m2 450,000.00 Rp 5,400,000.00

13 Atap Alderond Alderond Putih Susu 14.40 m2 FREE FREE

Total Rp 38,496,600.00

Total #REF!
Discount % Rp 25,000,000.00
Sub Total #REF!
Pembulatan #REF!

3
 Prepared By, Riview By,

Eddy Jajang Panji Tejo B.

Marketing Manager Project Manager

PROJECT : RENOVASI RUMAH 1 LANTAI

LOCATION : BEKASI
OWNER : IBU LINA

UNIT PRICE TOTAL PRICE

NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
I PERSIAPAN
1 Persiapan 1.00 ls 1,000,000.00 1,000,000
2 Penginapan Tukang 1.00 ls 3,000,000.00 3,000,000
3 Operasional dan Akomodasi 1.00 ls 1,500,000.00 1,500,000
Sub Total 5,500,000.00
B PEKERJAAN LANTAI
1 Screeding 2.10 m2 55,000.00 115,500
3 Lantai Keramik K.Mandi 25 x 25 cm 2.10 m2 240,000.00 504,000
4 Dinding Keramik K.Mandi 25 x 60 cm 17.10 m2 270,000.00 4,617,000
5 Lantai WPC (Motif Kayu) Milan Ecowood atau Setara 12.00 m2 950,000.00 11,400,000
16,636,500.00
D PEKERJAAN PENGECATAN
1 Cat Dinding Interior Vinilex , setara 107.10 m2 35,000.00 3,748,500
2 Cat Exterior Vinilex , setara 79.50 m2 40,000.00 3,180,000
Sub Total 6,928,500.00
E ME
1 Instalasi Listrik Eterna 5.00 titik 325,000.00 1,625,000
2 Lampu Downlight LED Philips 10.00 bh 310,000.00 3,100,000
7 Saklar Ganda Broco 3.00 bh 250,000.00 750,000
Sub Total 5,475,000.00
F PEKERJAAN TERALIS JENDELA
1 Jendela R.Tamu 30 x 170 cm 1.02 m2 250,000.00 255,000
2 Jendela R.Tamu 150 x 180 cm 2.70 m2 250,000.00 675,000
3 Jendela Dapur 120 x 120 cm 1.44 m2 250,000.00 360,000
4 Jendela K.Tidur 130 x 125 cm 1.63 m2 250,000.00 406,250
Sub Total 1,696,250.00
G PEKERJAAN SANITARY
1 Closet Duduk American Standard, Newton Razor Smartwasher 1.00 bh 2,700,000.00 2,700,000
2 Kran Air Onda 2.00 bh 120,000.00 240,000
3 Shower Onda 1.00 bh 300,000.00 300,000
4 Floor Drain Onda 1.00 bh 225,000.00 225,000
5 Kitchen Sink SB 35 Royal 1.00 bh 550,000.00 550,000
Sub Total 4,015,000.00
J PEKERJAAN LAIN-LAIN
1 Kunci Pintu Set Kunci Pintu Kayu, Silinder Handle Kunci, Dekson 0024 3.00 bh 550,000.00 1,650,000

Sub Total 1,650,000.00

Total 41,901,250.00

Per m2 ; 340,199

#REF!
 PROJECT : RENOVASI RUMAH
PEKERJAAN : TAMBAH LANTAI
LOCATION : BEJI , KUKUSAN - DEPOK
OWNER : Bpk Arif

NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
I PERSIAPAN
- Persiapan 1.00 LS
- Terpal 50.00 m2
- Operasional dan Akomodasi 2.00 ls
Sub Total
2 BONGKARAN
Atap eksisting 85.50 m2
Instalasi listrik 1.00 titik
Plafond Eksisting Lt 1 72.50 m2
Dinding bata 35.20 m2
Pintu depan 1.00 bh
Jendela Depan 1.00 bh
Lantai taman dalam 4.00 m2
Lantai Teras depan 3.00 m3
Sub Total
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LT 1
Galian tanah Eksisting 12,539.85 m3
Kolom Struktur k 250 K1 K1 15 x 20 cm 1.09 m3
Kayu kelas III 0.40 m3 0.4356
Paku 5 cm – 12 cm 4.00 kg 4.356
Minyak bekisting 2.00 Liter 2.178
Besi beton ulir 315.00 kg 343.035
Kawat beton 4.50 kg 4.9005
Portland cement 336.00 kg 365.904
Pasir beton 0.54 m3 0.58806
Kerikil 0.81 m3 0.88209
Kayu kelas II balok 0.15 m3 0.16335
Plywood 9 mm 3.50 lembar 3.8115
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 21.78

Kolom Struktur k 250 K2 K2 15 x 15 cm 0.52 m3

Kayu kelas III 0.40 m3 0.2079
Paku 5 cm – 12 cm 4.00 kg 2.079
Minyak bekisting 2.00 Liter 1.0395
Besi beton ulir 315.00 kg 163.72125
Kawat beton 4.50 kg 2.338875
Portland cement 336.00 kg 174.636
Pasir beton 0.54 m3 0.280665
Kerikil 0.81 m3 0.4209975
Kayu kelas II balok 0.15 m3 0.0779625
Plywood 9 mm 3.50 lembar 1.819125
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 10.395

Ringbalk 15 x 20 cm 1.18 m3 49.1

Kayu kelas III 0.32 m3 0.377088
Paku 5 cm – 12 cm 3.20 kg 3.77088
Minyak bekisting 1.60 Liter 1.88544
Besi beton polos 210.00 kg 247.464
Kawat beton 3.00 kg 3.5352
Portland cement 336.00 kg 395.9424
Pasir beton 0.54 m3 0.636336
Kerikil 0.81 m3 0.954504
Kayu kelas II balok 0.14 m3 0.164976
Plywood 9 mm 2.80 lembar 3.29952
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 18.8544

5
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Balok Utama 15 x 20 cm 0.94 m3
Kayu kelas III 0.32 m3 0.29952
Paku 5 cm – 12 cm 3.20 kg 2.9952
Minyak bekisting 1.60 Liter 1.4976
Besi beton polos 210.00 kg 196.56
Kawat beton 3.00 kg 2.808
Portland cement 336.00 kg 314.496
Pasir beton 0.54 m3 0.50544
Kerikil 0.81 m3 0.75816
Kayu kelas II balok 0.14 m3 0.13104
Plywood 9 mm 2.80 lembar 2.6208
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 14.976

Balok Anak 15 x 15 cm 0.27 m3

Kayu kelas III 0.32 m3 0.0864
Paku 5 cm – 12 cm 3.20 kg 0.864
Minyak bekisting 1.60 Liter 0.432
Besi beton polos 210.00 kg 56.7
Kawat beton 3.00 kg 0.81
Portland cement 336.00 kg 90.72
Pasir beton 0.54 m3 0.1458
Kerikil 0.81 m3 0.2187
Kayu kelas II balok 0.14 m3 0.0378
Plywood 9 mm 2.80 lembar 0.756
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 4.32

Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 0.83 m3

Kayu kelas III 0.32 m3 0.264
Paku 5 cm – 12 cm 3.20 kg 2.64
Minyak bekisting 1.60 Liter 1.32
Besi beton ulir 157.50 kg 129.9375
Kawat beton 2.25 kg 1.85625
Portland cement 336.00 kg 277.2
Pasir beton 0.54 m3 0.4455
Kerikil 0.81 m3 0.66825
Kayu kelas II balok 0.12 m3 0.099
Plywood 9 mm 2.80 lembar 2.31
Dolken kayu galam,(8-10) cm, panjang 4 m 32.00 batang 26.4

Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 1.47 m3 49.1

Kayu kelas III 0.27 M3 0.39771
Paku 5 cm – 12 cm 2.00 Kg 2.946
Minyak Bekisting 0.60 Liter 0.8838
Besi beton polos 210.00 Kg 309.33
Kawat beton 3.00 Kg 4.419
Portland Cement 336.00 Kg 494.928
Pasir pasang 0.54 M3 0.79542
Kerikil 0.81 M3 1.19313

A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 15 cm K-250 t = 15 cm 8.23 m3
Kayu kelas III 0.32 m3 2.63424
Paku 5 cm – 12 cm 3.20 kg 26.3424
Minyak bekisting 1.60 Liter 13.1712
Besi beton polos 315.00 kg 2593.08
Kawat beton 2.25 kg 18.522
Portland cement 336.00 kg 2765.952
Pasir beton 0.54 m3 4.44528
Kerikil 0.81 m3 6.66792
Kayu kelas II balok 0.12 m3 0.98784
Plywood 9 mm 2.80 lembar 23.0496
Dolken kayu galam,(8-10) cm, panjang 4 m 32.00 batang 263.424
Damdex 1.00 liter 8.232

Kolom Struktur k 250 K1 K1 20 x 15 cm 1.09 m3

Kayu kelas III 0.40 m3 0.4356
Paku 5 cm – 12 cm 4.00 kg 4.356
Minyak bekisting 2.00 Liter 2.178
Besi beton ulir 315.00 kg 343.035
Kawat beton 4.50 kg 4.9005
Portland cement 336.00 kg 365.904
Pasir beton 0.54 m3 0.58806
Kerikil 0.81 m3 0.88209
Kayu kelas II balok 0.15 m3 0.16335
Plywood 9 mm 3.50 lembar 3.8115
Dolken kayu galam,(8-10) cm, panjang 4 m 20.00 batang 21.78

Ringbalk t = 15 cm 1.18 m3
Kayu kelas III 0.32 m3 0.377088
6
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Paku 5 cm – 12 cm 3.20 kg 3.77088
Minyak bekisting 1.60 Liter 1.88544
Besi beton polos 210.00 kg 247.464
Kawat beton 3.00 kg 3.5352
Portland cement 336.00 kg 395.9424
Pasir beton 0.54 m3 0.636336
Kerikil 0.81 m3 0.954504
Kayu kelas II balok 0.14 m3 0.164976
Plywood 9 mm 2.80 lembar 3.29952
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 18.8544

Balok Utama 15 x 20 cm 0.94 m3

Kayu kelas III 0.32 m3 0.29952
Paku 5 cm – 12 cm 3.20 kg 2.9952
Minyak bekisting 1.60 Liter 1.4976
Besi beton polos 210.00 kg 196.56
Kawat beton 3.00 kg 2.808
Portland cement 336.00 kg 314.496
Pasir beton 0.54 m3 0.50544
Kerikil 0.81 m3 0.75816
Kayu kelas II balok 0.14 m3 0.13104
Plywood 9 mm 2.80 lembar 2.6208
Dolken kayu galam,(8-10) cm, panjang 4 m 16.00 batang 14.976

kolom praktis 15 x 15 cm 1.15 m3

Kayu kls III 0.32 m³ 0.3672
Paku 5 cm - 12 cm 3.20 kg 3.672
Minyak Bekisting 1.60 liter 1.836
Besi Beton Polos 157.50 kg 180.73125
Kawat Beton 2.25 kg 2.581875
Portland cement 336.00 kg 385.56
Pasir beton 0.54 m³ 0.61965
Kerikil 0.81 m³ 0.929475
Kayu Kelas II Balok 0.12 m³ 0.1377
Plywood 9 mm 2.80 lembar 3.213
Dolken Kayu Galam. Dia (8-10)cm 32.00 batang 36.72

4 PEKERJAAN ARSITEKTUR & ME LT 1

A PEKERJAAN DINDING
Dinding Baru hebel 7.5 cm 64.64 m2
Bata Ringan 0.08 M3 4.848
Perekat Bata Ringan 0.08 sak 5.10656
Alat Bantu 1.00 Ls 64.64

Plester dinding 109.28 m2

Portland Cement 6.24 kg 681.9072
Pasir pasang 0.02 m3 2.62272

Acian dinding Mortar 109.28 m2

Portland Cement 3.25 kg 355.16

Dinding glass block dan rooster 12.00 bh

dinding shaft 3.65 m2
Portland Cement 6.24 kg 22.776
Pasir pasang 0.02 m3 0.0876

B PEKERJAAN LANTAI
screeding lantai kerja 13.65 m2
Portland Cement 7.78 kg 106.1424
Pasir pasang 0.02 m3 0.31395

Lantai Keramik 40 x 40 13.65 m2

Homogeneus tile 40x40 6.25 buah 85.3125
Portland cement 9.60 kg 131.04
Pasir pasang 0.05 m3 0.61425
Semen warna 1.50 sak 20.475

C PEKERJAAN PLFOND
Plafond lt 1 67.60 m2
Besi hollow 40x40 mm 0.50 btg 33.8
Besi hollow 20x20 mm 0.17 btg 11.492
Gypsum board 0.35 lbr 23.66
Paku sekrup 9.00 bh 608.4
Compound 0.06 zak 4.056
Textile tape 0.12 roll 8.112
Amplas 0.30 lbr 20.28

Cat Plafond 67.60 m2

Cat Alkali Resisting Primer 1 Lapis 0.14 Liter 9.6668
7
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 13.52
Amplas 0.30 M3 20.28
Alat Bantu 1.00 Ls 67.6

Sub Total
D PEKERJAAN TANGGA
Plat tangga besi 8.00 m1
step tangga 20.00 bh
plat bordes 40 x 40 2.00 m2
Railing Tangga 11.20 m1
Sub Total
E PEKERJAAN PENGECATAN
Cat dinding Interior vinilex , setara 64.64 m2
Cat Alkali Resisting Primer 1 lapis 0.14 Liter 9.24352
Cat ICI Dulux Pentalite 2 lapis 0.20 Liter 12.928
Amplas 0.30 M2 19.392
Alat Bantu 1.00 Ls 64.64

Cat Façade vinilex , setara 41.52 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 5.93736
Cat ICI Dulux Pentalite 2 lapis 0.20 Liter 8.304
Amplas 0.30 M2 12.456
Alat Bantu 1.00 Ls 41.52

F ME LT 1
Instalasi listrik 1.00 titik
lampu TL philips 2.00 bh
Kabel NYM 2x2,5 mm² m' 12.00 m' 24.00
Conduit pipa PVC dia ⅝" C m' 12.00 m' 24.00
Tee dos bh 1.00 bh 2.00
Inbow doos bh 1.00 bh 2.00
Sock bh 3.00 bh 6.00
Klem conduit bh 9.00 bh 18.00
Lastdop bh 3.00 bh 6.00
Flexible pipe m' 1.00 m' 2.00
Elbow bh 2.00 bh 4.00
Paku, sekrup, fisher (10% harga conduit) % 10.00 % 20.00
Fitting lampu TL bh 1.00 bh 2.00

lampu TL penasangan kembali 6.00 titik

Kabel NYM 2x2,5 mm² m' 12.00 m' 72.00
Conduit pipa PVC dia ⅝" C m' 12.00 m' 72.00
Tee dos bh 1.00 bh 6.00
Inbow doos bh 1.00 bh 6.00
Sock bh 3.00 bh 18.00
Klem conduit bh 9.00 bh 54.00
Lastdop bh 3.00 bh 18.00
Flexible pipe m' 1.00 m' 6.00
Elbow bh 2.00 bh 12.00
Paku, sekrup, fisher (10% harga conduit) % 10.00 % 60.00
Fitting lampu TL bh 1.00 bh 6.00

Lampu Downligt 4.00 bh

Kabel NYM 2x2,5 mm² m' 12 m' 48.00
Conduit pipa PVC dia ⅝" C m' 12m' 48.00
Tee dos bh 1bh 4.00
Inbow doos bh 1bh 4.00
Sock bh 3 bh 12.00
Klem conduit bh 9 bh 36.00
Lastdop bh 3 bh 12.00
Flexible pipe m' 1 m' 4.00
Elbow bh 2 bh 8.00
Paku, sekrup, fisher (10% harga conduit) % 10 % 40.00
Fitting lampu Downlight bh 1 bh 4.00

Stop Kontak 1.00 bh

Kabel NYM 3x2,5 mm² 12.00 m' 12
Conduit pipa PVC dia ⅝" C 12.00 m' 12
Tee dos 1.00 bh 1
Inbow doos 1.00 bh 1
Sock 3.00 bh 3
Klem conduit 9.00 bh 9
Lastdop 3.00 bh 3
Elbow 2.00 bh 2
Paku, sekrup, fisher (10% harga conduit) 10.00 % 10
Stop kontak 1.00 bh 1

Saklar 1.00 bh
Kabel NYM 3x2,5 mm² 12.00 m' 12
8
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Conduit pipa PVC dia ⅝" C 12.00 m' 12
Tee dos 1.00 bh 1
Inbow doos 1.00 bh 1
Sock 3.00 bh 3
Klem conduit 9.00 bh 9
Lastdop 3.00 bh 3
Elbow 2.00 bh 2
Paku, sekrup, fisher (10% harga conduit) 10.00 % 10
Stop kontak 1.00 bh 1

9
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
G PEKERJAAN PINTU JENDELA
Jendela Façade ruang tamu alminium + kaca clear 5 mm, 3 daun 1.00 bh
Jendela Façade Jungkit, 120 x 200 1.00 bh
folding door area taman alminium + kaca clear 5 mm 6.16 m2
Sub Total
4 PEKERJAAN ARSITEKTUR & ME LT 2
A PEKERJAAN DINDING
Dinding Baru hebel 7.5 cm 166.68 m2
Bata Ringan 0.08 M3 12.501
Perekat Bata Ringan 0.08 sak 13.16772
Alat Bantu 1.00 Ls 166.68

Plester dinding 291.36 m2

Portland Cement 6.24 kg 1818.0864
Pasir pasang 0.02 m3 6.99264

Acian dinding Mortar 291.36 m2

Portland Cement 3.25 kg 946.92

Dinding partisi double gypsum 9 cm 39.00 m2

Dinding railing area void besi hollow handle stianless 7.00 m2
Bata Ringan 0.08 M3 0.525
Perekat Bata Ringan 0.08 sak 0.553
Alat Bantu 1.00 Ls 7

Dinding glass block dan rooster 32.00 bh

Sub Total
B PEKERJAAN LANTAI
screeding lantai kerja 76.52 m2
Portland Cement 7.78 kg 595.01952
Pasir pasang 0.02 m3 1.75996

lantai kamar mandi 30 x 30 8.24 m2

Homogeneus tile 30x30 11.11 buah 91.55555556
Portland cement 9.60 kg 79.104
Pasir pasang 0.05 m3 0.3708
Semen warna 1.50 sak 12.36

keramik dinding kamar mandi 4 kamar 30 x 30 54.72 m2

Homogeneus tile 30x30 11.11 buah 608
Portland cement 9.60 kg 525.312
Pasir pasang 0.05 m3 2.4624
Semen warna 1.50 sak 82.08

lantai area jemur 30 x 30 21.50 m2

Homogeneus tile 30x30 11.11 buah 238.8888889
Portland cement 9.60 kg 206.4
Pasir pasang 0.05 m3 0.9675
Semen warna 1.50 sak 32.25

Lantai Keramik 40 x 40 46.78 m2

Homogeneus tile 40x40 6.25 buah 292.375
Portland cement 9.60 kg 449.088
Pasir pasang 0.05 m3 2.1051
Semen warna 1.50 sak 70.17

Sub Total
C PEKERJAAN PLFOND
Plafond lt 2 102.30 m2
Besi hollow 40x40 mm 0.50 btg 51.15
Besi hollow 20x20 mm 0.17 btg 17.391
Gypsum board 0.35 lbr 35.805
Paku sekrup 9.00 bh 920.7
Compound 0.06 zak 6.138
Textile tape 0.12 roll 12.276
Amplas 0.30 lbr 30.69

Cat Plafond 102.30 m2

Cat Alkali Resisting Primer 1 Lapis 0.14 Liter 14.6289
Cat ICI Dulux Pentalite 2 Lapis 0.20 Liter 20.46
Amplas 0.30 M3 30.69
Alat Bantu 1.00 Ls 102.3

E PEKERJAAN PENGECATAN
Cat dinding Interior vinilex , setara 236.64 m2
Cat Alkali Resisting Primer 1 lapis 0.14 Liter 33.83952
Cat ICI Dulux Pentalite 2 lapis 0.20 Liter 47.328
Amplas 0.30 M2 70.992
Alat Bantu 1.00 Ls 236.64
10
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4

Cat Façade vinilex , setara 37.50 m2

Cat Alkali Resisting Primer 1 lapis 0.14 Liter 5.3625
Cat ICI Dulux Pentalite 2 lapis 0.20 Liter 7.5
Amplas 0.30 M2 11.25
Alat Bantu 1.00 Ls 37.5

F ME LT 2
Instalasi listrik 1.00 titik
Meteran Listrik 1.00 set
lampu TL 12.00 bh
Kabel NYM 2x2,5 mm² m' 12.00 m' 144
Conduit pipa PVC dia ⅝" C m' 12.00 m' 144
Tee dos bh 1.00 bh 12
Inbow doos bh 1.00 bh 12
Sock bh 3.00 bh 36
Klem conduit bh 9.00 bh 108
Lastdop bh 3.00 bh 36
Flexible pipe m' 1.00 m' 12
Elbow bh 2.00 bh 24
Paku, sekrup, fisher (10% harga conduit) % 10.00 % 120
Fitting lampu TL bh 1.00 bh 12

Stop Kontak 10.00 bh

Kabel NYM 3x2,5 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
Elbow 2.00 bh 20
Paku, sekrup, fisher (10% harga conduit) 10.00 % 100
Stop kontak 1.00 bh 10

Saklar 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

G PEKERJAAN PINTU JENDELA

Pintu kamar Plywood + hpl 4.00 bh
Pintu + jendela Area tangga repair eksisting 1.00 bh
pintu kamar mandi PVC 4.00 bh
Jendela kamar façade 1.00 bh
Jendela kamar dalam 3.00 bh
Sub Total
H PEKERJAAN SANITARY
Instalasi air kotor estimasi panjang pipa 4.00 titik
Pipa PVC 4" 38.6 1.20 m 46.32
Perlengkapan 35% 1.00 ls 4

Instalasi air bersih estimasi panjang pipa 9.00 titik

Pipa PVC 3/4" 58.75 1.20 m 70.50
Perlengkapan 35% 1.00 ls

Closet duduk jasa pasang by owner 4.00 bh

Kloset duduk 1.00 bh 4
Perlengkapan (6% harga kloset) 6.00 % 24

Jet Washer jasa pasang by owner 4.00 bh 4.00

Kran air onda 5.00 bh 5.00
Shower jasa pasang by owner 4.00 bh 4.00
Sub Total
I PEKERJAAN FAÇADE
rooster façade 4.32 m2
railing balkon depan dan belakang 7.00 m2
penebalan dinding grouting fin cat warna cokelat 10.64 m2
Portland Cement 7.78 kg 82.73664
Pasir pasang 0.02 m3 0.24472

penebalan dinding topian 1.31 m2

11
NO. ITEM DIMENSION & SPESIFICATION VOLUME

1 2 3 4
Portland Cement 7.78 kg 10.206
Pasir pasang 0.02 m3 0.0301875

Sub Total
J ATAP
Rangka atap baja ringan 0.75 114.45 m2
Main Trus C75-75 2.80 M2 320.446
Roof Bottom/Reng R 33-0.45 5.10 M1 583.6695
Self drilling screw dia 6 x 20 mm (truss Screw) 25.00 BH 2861.125
Self drilling screw dia 4 x 16 mm (Roof Bottom Screw) 35.00 BH 4005.575
Dynabol dia 12 x 120 mm 1.00 BH 114.445
Alat Bantu (Mesin Bor Listrik)/Genset 1.00 Ls 114.445

Penutup atap genteng multifoor 114.45 m2

Genteng multiroof 1.62 Lbr 185.4009
Paku 5 cm – 12 cm 0.20 Kg 22.889

Nok atap genteng 24.00 m1

Nok / Bubungan Genteng Metal 2.50 Lbr 60
Paku 1/2" - 1" 0.05 Kg 1.2

atap policarbonat area belakang 3.20 m2

Besi hollow 4x4cm 1.20 m 3.84
Atap polycarbonat 0.04 m 0.1291364
Paku sekrup 8.00 m 25.6

atap policarbonat area depan 9.00 m2

Besi hollow 4x4cm 1.20 m 10.8
Atap polycarbonat 0.04 m 0.363196126
Paku sekrup 8.00 m 72

talang beton beton plester aci + waterproofing 1.47 m3

Paku 5 cm - 12 cm 0.4 kg 0.59
Dolken Kayu Galam. Dia (8-10)cm 6 batang 8.79
Plywood 9 mm 0.35 lembar 0.51
Portland cement 33.6 sak 49.23
Pasir beton 0.054 m3 0.08
Kerikil 0.081 m3 0.12
Kawat Beton 0.139 kg 0.20
Besi Beton Polos 9.7 kg 14.21
Kayu papan 0.04 m3 0.06

K AREA PARKIR / TAMAN

Bongkaran lantai 5.70 m2 5.70
Tanah 5.70 m2 5.70
Pompa dan penggalian sumur sumur dalam 30 m - ls
Septictank estimasi 4kubik dengan biofill 1.00 set
Paku 5 cm - 12 cm 0.20 kg 0.2
Bata ringan 0.55 m3 0.552
Plywood 9 mm 0.26 lembar 0.26
Portland cement 67.00 kg 67
Pasir beton 0.14 m3 0.14
Kerikil 0.52 m3 0.52
Kawat Beton 0.12 kg 0.12
Besi Beton Polos 8.60 kg 8.6
Kayu papan 0.10 m3 0.1

Tanaman 1.00 ls
Rabat K225 0.19 m3
Portland cement 652.00 kg 121.272
Pasir beton 0.56 m3 0.104532
Kerikil 0.74 m3 0.136896

12
 Prepared By, Riview By,

Indri Catur Iswanto

Marketing Project Manager

PROJECT : RENOVASI RUMAH

LOCATION : BEJI , KUKUSAN - DEPOK
OWNER : Bpk Arif

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
- Operasional dan Akomodasi 2.00 ls
Sub Total
2 BONGKARAN
Atap eksisting 85.50 m2 20,000.00 1,710,000
Instalasi listrik 1.00 titik 15,000.00 15,000
Plafond Eksisting Lt 1 72.50 m2 15,000.00 1,087,500
Dinding bata 35.20 m2 15,000.00 528,000
Pintu depan 1.00 bh 15,000.00 15,000
Jendela Depan 1.00 bh 15,000.00 15,000
Lantai taman dalam 4.00 m2 15,000.00 60,000
Lantai Teras depan 3.00 m3 15,000.00 45,000
Sub Total
3 PEKERJAAN BARU
A STRUKTUR
PERKUATAN STRUKTUR LT 1
Galian tanah Eksisting 11.00 m3 20,000.00 220,000
Kolom Struktur k 250 K1 15 x 20 cm 1.09 m3 300,000.00 326,700
Kolom Struktur k 250 K2 15 x 15 cm 0.52 m3 300,000.00 155,925
Ringbalk 15 x 20 cm 1.18 m3 300,000.00 353,520
Balok Utama 15 x 20 cm 0.94 m3 300,000.00 280,800
Balok Anak 15 x 15 cm 0.27 m3 300,000.00 81,000
Foot Plat Ø 12; 8 mm K-250 50 cm x 50 cm x 25 cm 0.83 m3 300,000.00 247,500
Sloof Ø 10; 8 mm - 15 cm K-250 15 cm x 20 cm 1.47 m3 300,000.00 441,900
13
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6

A1 STRUKTUR LANTAI 2
Plat benton Lantai Ø 10 mm - 15 cm K-250 t = 15 cm 8.23 m3 450,000.00 3,704,400
Kolom Struktur k 250 K1 20 x 15 cm 1.09 m3 300,000.00 326,700
Ringbalk t = 15 cm 1.18 m3 300,000.00 353,520
Balok Utama 15 x 20 cm 0.94 m3 300,000.00 280,800
kolom praktis 15 x 15 cm 1.15 m3 300,000.00 344,250
Sub Total
4 PEKERJAAN ARSITEKTUR & ME LT 1
A PEKERJAAN DINDING
Dinding Baru hebel 7.5 cm 64.64 m2 32,000.00 2,068,480
Plester dinding 109.28 m2 30,000.00 3,278,400
Acian dinding Mortar 109.28 m2 17,000.00 1,857,760
Dinding glass block dan rooster 12.00 bh 25,000.00 300,000
dinding shaft 3.65 m2 30,000.00 109,500
Sub Total
B PEKERJAAN LANTAI
screeding lantai kerja 13.65 m2 15,000.00 204,750
Lantai Keramik 40 x 40 13.65 m2 30,000.00 409,500
Sub Total
C PEKERJAAN PLFOND
Plafond lt 1 67.60 m2 30,000.00 2,028,000
Cat Plafond 67.60 m2 15,000.00 1,014,000
Sub Total
D PEKERJAAN TANGGA
Plat tangga besi 8.00 m1
step tangga 20.00 bh
plat bordes 40 x 40 2.00 m2
Railing Tangga 11.20 m1
Sub Total
E PEKERJAAN PENGECATAN
Cat dinding Interior vinilex , setara 64.64 m2 14,000.00 904,960
Cat Façade vinilex , setara 41.52 m2 14,000.00 581,280
Sub Total
F ME LT 1
Instalasi listrik 1.00 titik -
lampu TL philips 2.00 bh -
lampu TL penasangan kembali 6.00 titik -
Lampu Downligt 4.00 bh -

14
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
Stop Kontak 1.00 bh -
Saklar 1.00 bh
Sub Total
G PEKERJAAN PINTU JENDELA
Opening Jendela Façade ruang tamu alminium + kaca clear 5 mm, 3 daun 1.00 ls 20,000.00 20,000
Opening Jendela Façade Jungkit, 120 x 200 1.00 ls 20,000.00 20,000
Opening folding door area taman alminium + kaca clear 5 mm 1.00 ls 20,000.00 20,000
Sub Total
4 PEKERJAAN ARSITEKTUR & ME LT 2
A PEKERJAAN DINDING
Dinding Baru hebel 7.5 cm 166.68 m2 32,000.00 5,333,760
Plester dinding 291.36 m2 30,000.00 8,740,800
Acian dinding Mortar 291.36 m2 17,000.00 4,953,120
Dinding partisi double gypsum 9 cm 39.00 m2
Dinding railing area void besi hollow handle stianless 7.00 m2
Dinding glass block dan rooster 32.00 bh
Sub Total
B PEKERJAAN LANTAI
screeding lantai kerja 76.52 m2 15,000.00 1,147,800
lantai kamar mandi 30 x 30 8.24 m2 30,000.00 247,200
keramik dinding kamar mandi 4 kamar 30 x 30 54.72 m2 30,000.00 1,641,600
lantai area jemur 30 x 30 21.50 m2 30,000.00 645,000
Lantai Keramik 40 x 40 46.78 m2 30,000.00 1,403,400
Sub Total
C PEKERJAAN PLFOND
Plafond lt 2 102.30 m2 30,000.00 3,069,000
Cat Plafond 102.30 m2 15,000.00 1,534,500
Sub Total
E PEKERJAAN PENGECATAN
Cat dinding Interior vinilex , setara 236.64 m2 14,000.00 3,312,960
Cat Façade vinilex , setara 37.50 m2 14,000.00 525,000
Sub Total
F ME LT 2
Instalasi listrik 1.00 titik -
Meteran Listrik 1.00 set -
lampu TL 12.00 bh -
Stop Kontak 10.00 bh -
Saklar 12.00 bh -
Sub Total

15
 UNIT PRICE TOTAL PRICE
NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
G PEKERJAAN PINTU JENDELA
Opening Pintu kamar Plywood + hpl 4.00 bh 20,000.00 80,000
Opening Pintu + jendela Area tangga repair eksisting 1.00 bh 25,000.00 25,000
Opening pintu kamar mandi PVC 4.00 bh 20,000.00 80,000
Opening Jendela kamar façade 1.00 bh 25,000.00 25,000
Opening Jendela kamar dalam 3.00 bh 20,000.00 60,000
Sub Total
H PEKERJAAN SANITARY
Instalasi air kotor 4.00 titik 45,000.00 180,000
Instalasi air bersih 9.00 titik 45,000.00 405,000
Closet duduk jasa pasang by owner 4.00 bh 150,000.00 600,000
Jet Washer jasa pasang by owner 4.00 bh 20,000.00 80,000
Kran air onda 5.00 bh 20,000.00 100,000
Shower jasa pasang by owner 4.00 bh 20,000.00 80,000
Sub Total
I PEKERJAAN FAÇADE
rooster façade 4.32 m2 25,000.00 108,000
railing balkon depan dan belakang 7.00 m2 -
penebalan dinding grouting fin cat warna cokelat 10.64 m2 25,000.00 266,000
penebalan dinding topian 1.31 m3 25,000.00 32,813
Sub Total
J ATAP
Rangka atap baja ringan 0.75 114.45 m2 25,000.00 2,861,125
Penutup atap genteng multifoor 114.45 m2 10,000.00 1,144,450
Nok atap genteng 24.00 m1 5,000.00 120,000
atap policarbonat area belakang 3.20 m2 20,000.00 64,000
atap policarbonat area depan 9.00 m2 20,000.00 180,000
talang beton beton plester aci + waterproofing 1.47 m3 500,000.00 732,600
Sub Total
K AREA PARKIR / TAMAN
Bongkaran lantai 5.70 m2 20,000.00 114,000
Tanah 5.70 m2 17,000.00 96,900
Pompa dan penggalian sumur sumur dalam 30 m - ls
Septictank biofill 1.00 set 300,000.00 300,000
Tanaman 1.00 ls 52,000.00 52,000
Rabat 1.00 ls 250,000.00 250,000
Sub Total
TOTAL Rp64,000,173
ROUNDING Rp64,000,000

16
 Prepared By, Riview By,

Indri Catur Iswanto

Marketing Project Manager

PROJECT : RENOVASI RUMAH (addendum)

LOCATION : BEJI , KUKUSAN - DEPOK
OWNER : Bpk Arif

UNIT PRICE TOTAL PRICE

NO. ITEM DIMENSION & SPESIFICATION VOLUME
IDR IDR
1 2 3 4 5 6
1 BONGKARAN
Bongkar dinding existing 9.90 m2 #REF! #REF!
SUB TOTAL #REF!
2 PEKERJAAN DINDING
Pasang dinding baru 11.20 m2 #REF! #REF!
Plesteran dinding 17.20 m2 #REF! #REF!
Acian dinding 17.20 m2 #REF! #REF!
SUB TOTAL #REF!
3 PEKERJAAN LANTAI
Keramik lantai KM 30x30 1.50 m2 #REF! #REF!
Keramik dinding KM 30x60 10.00 m2 260,000.00 2,600,000
SUB TOTAL #REF!
4 PEKERJAAN ATAP
Plafond KM 1.50 m2 #REF! #REF!
SUB TOTAL #REF!
5 PEKERJAAN PENGECATAN
Cat dinding KM 17.20 m2 #REF! #REF!
Cat plafond KM 1.50 m2 #REF! #REF!
SUB TOTAL #REF!
6 PEKERJAAN PINTU DAN JENDELA
Pasang pintu KM PVC 1.00 bh #REF! #REF!
Pasang jendela area taman 1.00 bh #REF! #REF!
SUB TOTAL #REF!
7 SANITARY
Closet duduk Jasa pasang 1.00 bh #REF! #REF!
Jet washer Jasa pasang 1.00 bh #REF! #REF!
Shower Jasa pasang 1.00 bh #REF! #REF!
Kran air Onda 1.00 bh #REF! #REF!
SUB TOTAL #REF!

17