PROYEK : RUMAH TYPE 45/81

LOKASI
Periode

HARGA JUMLAH
NO URAIAN PEKERJAAN SAT VOLUME
SATUAN HARGA

RUMAH TYPE 45/81 Unit

I PEKERJAAN STRUKTUR
A PEKERJAAN TANAH
1 Pengukuran dan Bowplank m1 38.80 16,000.00 620,800.00
2 Pekerjaan Anti Rayap m2 81.00 28,000.00 2,268,000.00
3 Galian tanah pondasi m3 6.10 26,800.00 163,480.00
4 Urugan kembali tanah dan pemadatan m3 6.10 17,000.00 103,700.00
5 Pasir urug t. 10 cm m3 7.43 206,000.00 1,530,580.00

Sub Total 4,686,560.00

B PEKERJAAN PEMANCANGAN
1 Mobilisasi dan Demobilisasi (1 rumah) ls 1.00 100,000.00 100,000.00
2 Setting Out dan Pengukuran ls 1.00 100,000.00 100,000.00
3 Pengadaan Tiang Pancang uk. 28x28x28 cm panjang ± 6 m m1 72.00 124,000.00 8,928,000.00
4 Pemancangan Tiang Pancang m1 72.00 45,000.00 3,240,000.00
5 Pemotongan Tiang Pancang titik 12.00 85,000.00 1,020,000.00

TOTAL 13,388,000.00

C PEKERJAAN STRUKTUR
1 Lantai kerja adukan 1:3:5 t. 5 cm m3 3.40 265,000.00 901,000.00
2 Pondasi batu kali adukan 1:5 m3 1.39 105,000.00 145,950.00
3 Beton cor besi angkur Ø8-500 m3 0.33 900,000.00 297,000.00
4 Pondasi rollag beton pasangan bata uk. 35x35x30 cm m1 7.23 45,000.00 325,350.00
5 Pondasi P1 50x50x50 cm, K-225, tul. 5D13 double + bekisting m3 1.50 2,350,000.00 3,525,000.00
6 Sloof (SL1) 15x30 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 1.83 2,350,000.00 4,300,500.00
7 Sloof (SL2) 15x25 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 0.82 2,350,000.00 1,927,000.00
8 Sloof (SL3) 20x40 cm, K-225, tul. 7D13, SK Ø8-100 + bekisting m3 0.68 2,350,000.00 1,598,000.00
9 Sloof (SL4) 20x45 cm, K-225, tul. 7D13, 2D13, SK Ø8-100/200 + bekisting m3 0.77 2,350,000.00 1,809,500.00
10 Kolom (K1) 15x15 cm, K-225, tul. 4Ø12, SK Ø6-100/200 + bekisting m3 1.44 2,350,000.00 3,384,000.00
11 Balok (BR1) 15x25 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3 1.30 2,350,000.00 3,055,000.00
12 Balok (BR2) 15x20 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3 0.23 2,350,000.00 540,500.00
13 Balok Lintel 15x20 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3 0.09 2,350,000.00 211,500.00
14 Balok Lintel 15x25 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3 0.04 2,350,000.00 94,000.00
15 Balok praktis 13x15 cm, K-225, tul. 4Ø10, SK Ø6-150 + bekisting m3 0.19 2,350,000.00 446,500.00
16 Plat kanopi t. 150 mm, K-225, tul. Ø8-100/150 double + bekisting m3 0.43 2,350,000.00 1,010,500.00
17 Plat t. 100 mm carport, K-225, tul. Wiremesh M4 double + bekisting m3 1.33 2,500,000.00 3,325,000.00

Sub Total 26,896,300.00

II PEKERJAAN ARSITEKTUR

A PEKERJAAN DINDING DAN FINISHING

1 Dinding pasangan 1/2 bata adukan 1:5 m2 182.84 70,000.00 12,798,800.00
2 Plesteran s/d acian halus m2 235.43 50,000.00 11,771,500.00
3 Dinding keramik 20x40 cm ex. Mulia / Milan m2 12.12 65,000.00 787,800.00
4 Dinding keramik 30x30 cm ex. Mulia / Milan m2 1.41 55,000.00 77,550.00
5 Pengecatan dinding exterior fin. Cat waterproof m2 75.64 27,000.00 2,042,280.00
6 Pengecatan dinding interior m2 159.78 25,000.00 3,994,500.00
7 Kanopi beton fin. Acian + cat waterproof m2 5.19 250,000.00 1,297,500.00
8 Tali air uk. 10x10 mm pada kanopi m1 4.35 15,000.00 65,250.00
9 Nad façade depan uk. 30x30 mm fin. Acian + cat m1 7.34 15,000.00 110,100.00
10 Dinding Façade Kalsiplank 8 - Jati, struktur rangka besi hollow fin. Cat m2 8.10 110,000.00 891,000.00
termasuk base plat t. 12 mm + angkur baut 12 mm, terpasang sesuai
dengan gambar dan spesifikasi.

Sub Total 33,836,280.00

B PEKERJAAN JENDELA DAN PINTU

1 Pintu (P.1) Tipe Pintu swing + Jendela Kaca Jungkit Kusen Aluminium set 1.00 2,460,000.00 2,460,000.00
Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun pintu Double plywood t. 5 mm + rangka kayu solid
(Solid Engineering Door) fin. Melamik.
 - Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna
coklat.
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (2 set),
window stopper (1 set), Lockcase (1 set).

2 Pintu (P.2) Tipe Pintu swing + Jendela Kaca Jungkit Kusen Aluminium set 2.00 2,460,000.00 4,920,000.00
Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun pintu Double plywood t. 5 mm + rangka kayu
fin. Melamik (Flush Door).
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna
coklat.
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (2 set),
window stopper (1 set), Lockcase (1 set).

3 Pintu (P.3) Tipe Pintu swing Kusen Aluminium set 1.00 2,460,000.00 2,460,000.00
Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun pintu Double plywood t. 5 mm + rangka kayu
fin. Melamik (Flush Door).
- Aksesoris : Engsel kupu-kupu (1 set), Lever handle (1 set),
Lockcase (2 set).

4 Pintu (P.4) Tipe Pintu swing set 1.00 2,460,000.00 2,460,000.00

Spesifikasi :
- Kusen pintu PVC
- Daun pintu PVC + louvre di bawah
- Aksesoris : Engsel kupu-kupu , Lever handle (1 set),
Lockcase (1 set).

5 Jendela (J. 1) Tipe Jendela Swing & Jendela Mati set 1.00 1,120,000.00 1,120,000.00
Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm.
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set)
window stopper (1 set).

6 Jendela (J. 2) Tipe Jendela Swing set 1.00 1,120,000.00 1,120,000.00

Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm.
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set)
window stopper (1 set).

7 Jendela (J. 3) Tipe Jendela Mati set 1.00 1,120,000.00 1,120,000.00

Spesifikasi :
- Kusen Aluminium fin. Powder coating warna coklat.
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm.

Sub Total 15,660,000.00

C PEKERJAAN LANTAI
1 Lantai Keramik halus uk 40x40 cm ex. Mulia / Milan
a. Ruang Utama m2 19.94 65,000.00 1,296,100.00
b. Ruang Tidur m2 15.12 65,000.00 982,800.00
2 Lantai Keramik kasar/anti selip uk 40x40 cm ex. Mulia / Milan
a. Teras Depan & Belakang m2 5.18 65,000.00 336,700.00
3 Lantai keramik kamar mandi uk. 20x20 cm ex. Mulia / Milan m2 2.06 50,000.00 103,000.00
4 Finishing carport acian + nad m2 12.61 25,000.00 315,250.00
5 Finishing rollag bawah lantai teras acian halus + cat m2 1.90 55,000.00 104,500.00
6 Pasangan dinding 1/2 bata area taman m2 3.18 72,000.00 228,960.00
7 Finishing dinding taman acian halus + cat m2 5.82 75,000.00 436,500.00

Sub Total 3,803,810.00

D PEKERJAAN PLAFON DAN FINISHING

1 Plafon gypsum t. 9 mm rangka hollow 40x40 mm m2 35.71 93,000.00 3,321,030.00
2 Cornice gypsum finishing Cat m1 42.39 15,000.00 635,850.00
3 Pengecatan plafon gypsum m2 35.71 25,000.00 892,750.00
4 Plafon Kalsibord t. 6 mm rangka hollow 40x40 mm m2 22.86 65,000.00 1,485,900.00
5 Pengecatan plafon Kalsibord m2 22.86 35,000.00 800,100.00
6 List nad aluminium U 30x30 mm m1 6.23 25,000.00 155,750.00
 Sub Total 7,291,380.00

E PEKERJAAN ATAP
1 Rangka atap C 125x50x20x3,2 termasuk plat sambung terpasang kg 143.06 17,000.00 2,432,020.00
2 Rangka atap baja ringan (Kaso dan Reng) m2 60.89 105,000.00 6,393,450.00
3 Insulasi peredam panas aluminium foil m2 60.89 13,500.00 822,015.00
4 Atap metal lapis batuan pasir ex. Sakura Roof m2 60.89 38,000.00 2,313,820.00
5 Lisplank lebar 20 cm ex. Kalsiplank finishing cat m1 25.21 32,000.00 806,720.00

Sub Total 12,768,025.00

F PEKERJAAN SANITAIR
1 Closet duduk ex. American Standard set 1.00 1,500,000.00 1,500,000.00
2 Jet Shower ex. American Standard set 1.00 280,000.00 280,000.00
3 Shower Set ex. American Standard set 1.00 350,000.00 350,000.00
4 Floor drain ex, American Standard set 1.00 75,000.00 75,000.00
5 Kran set ex. American Standard set 1.00 320,000.00 320,000.00
6 Zink 1 bowl set 1.00 150,000.00 150,000.00
7 Meja dapur uk. 60x165 cm beton cor finihing keramik 30x30 cm set 1.00 1,500,000.00 1,500,000.00
8 Bak Sampah uk. 710x780 mm set 1.00 250,000.00 250,000.00
Spesifikasi :
- Dinding pasangan bata ringan ex. Hebel
- Finishing plesteran s/d acian + cat
- termasuk profilan + cat

Sub Total 4,425,000.00

I. PEKERJAAN PERSIAPAN

1 Mobilisasi dan demobilisasi alat, material dan tenaga kerja lot 1.00 999,645.00 999,645.00
Sub Total I : 999,645

II. PEKERJAAN ELEKTRIKAL

A Pekerjaan Panel
1 Penyambungan daya PLN 1300 VA unit
2 MCB - Box 8 Group Type Wall, MCB unit 1.00 1,000,000.00 1,000,000.00

B Pekerjaan Kabel Feeder

Dari KWH ke :
1 MCB - Box 8 Group Kabel NYM 3 x 4 mm m' 4.00 115,000.00 460,000.00

C Pekerjaan Grounding Elektrikal

1 Grounding
Stop Kontak Elektrikal
Dinding 1Ph, 10A, 200Va lot 1.00 2,500,000.00 2,500,000.00

D Pekerjaan Instalasi, Fixtures dan Armatures

1 Instalasi Penerangan Kabel NYM 3 x 2.5 mm titik 9.00 135,000.00 1,215,000.00

2 Instalasi Exhaust Fan Kabel NYM 3 x 2.5 mm titik 1.00 135,000.00 135,000.00
3 Instalasi Saklar Single Kabel NYM 3 x 1.5 mm titik 1.00 135,000.00 135,000.00
4 Instalasi Saklar Double Kabel NYM 3 x 1.5 mm titik 4.00 135,000.00 540,000.00
5 Instalasi Stop Kontak 1Ph, 10A, 200Va Kabel NYM 3 x 2.5 mm titik 8.00 135,000.00 1,080,000.00
6 Instalasi Stop Kontak Pompa 1Ph, 16A, 1000Va Kabel NYM 3 x 2.5 mm titik 1.00 135,000.00 135,000.00
7 Lampu Downlight PL-C 14 Watt bh 5.00 125,000.00 625,000.00
8 Lampu Baret 14 Watt bh 2.00 150,000.00 300,000.00
9 Lampu SL 14 Watt bh 2.00 65,000.00 130,000.00
10 Exhaust Fan 25 w bh 1.00 85,000.00 85,000.00
11 Saklar Single bh 1.00 65,000.00 65,000.00
12 Saklar Double bh 4.00 80,000.00 320,000.00
13 Stop Kontak Dinding 1Ph, 10A, 200Va bh 8.00 65,000.00 520,000.00
14 Stop Kontak Pompa 1Ph, 16A, 1000Va bh 1.00 65,000.00 65,000.00
Sub Total II : 9,310,000

III. PEKERJAAN MEKANIKAL PLUMBING

A PEKERJAAN PLUMBING AIR BERSIH

A1 Peralatan Utama
1 Sumur Bor Kedalaman ± 30 - 40 Meter, Casing 4" unit 1.00 1,300,000.00 1,300,000.00
2 JetPump merk: Simizhu, Daya 650 Watt. Kap. 25 LPM, Head. 60 meter ( PC-375 BIT unit
 A2 Instalasi Pemipaan 0.00
1 Pipa Φ 1 " Type AW, Tekanan 10 kg/cm2 m' 2.00 75,000.00 150,000.00
2 Pipa Φ 3/4" Type AW, Tekanan 10 kg/cm2 m' 14.00 35,000.00 490,000.00
3 Pipa Φ 1/2" Type AW, Tekanan 10 kg/cm2 m' 28.00 25,000.00 700,000.00
4 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00 100,000.00 100,000.00
5 Gate Valve Φ 1 " bh 1.00 85,000.00 85,000.00
6 Check Valve Φ 1 " bh 1.00 85,000.00 85,000.00

B PEKERJAAN PLUMBING AIR KOTOR, AIR BEKAS DAN AIR HUJAN

B1 Peralatan Utama
1 Septic Tank, Kap : 2 M3 unit 1.00 6,400,000.00 6,400,000.00
2 Sumur Resapan unit 1.00 300,000.00 300,000.00
3 Bak Kontrol ( 300 x 300 x 400 mm ) unit 1.00 200,000.00 200,000.00

B2 Instalasi Pemipaan Air Kotor

1 Pipa Φ 4" Type AW, Tekanan 10 kg/cm2 m' 8.00 225,000.00 1,800,000.00
2 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00 100,000.00 100,000.00
3 Clean Out Φ 4" bh 1.00 55,000.00 55,000.00

B3 Instalasi Pemipaan Air Bekas

1 Pipa Φ 3" Type D, Tekanan 5 kg/cm2 m' 16.00 185,000.00 2,960,000.00
2 Pipa Φ 2" Type D, Tekanan 5 kg/cm2 m' 2.00 95,000.00 190,000.00
3 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00 100,000.00 100,000.00
4 Floor Drain Φ 3" bh 1.00 45,000.00 45,000.00

B4 Instalasi Pemipaan Air Hujan

1 Pipa Φ 4" Type D, Tekanan 5 kg/cm2 m' 16.00 225,000.00 3,600,000.00
2 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00 100,000.00 100,000.00
Sub Total III : 18,760,000

IV. PEKERJAAN TESTING & COMMISSIONING

1 Testing & Commissioning lot 1.00 500,000.00 500,000.00

Sub Total IV : 500,000

TOTAL : 152,325,000