DAFTAR KUANTITAS & HARGA (ESTIMASI) PEMILIK
: EddiMuarsarsar
PEKERJAAN
: PembangunanRumahTinggal(TLL287M2)
LOKASI
: Tateli
TANGGAL
: Oktober 2014
Uraian Pekerjaan
No .
2
1
I
Penggunaanperancahdanalatbantu
3 Pasangpapanbowplank A4 kerja ir L5
S at.
5
Ha r gSaa t u an
istrik kerja
1.00 Unit
1,500,000.00
1,500,000.00
1.00
Ls
1,000,000.00
1.00
Ls
500,000.00
500,000.00
1.00
Ls
500,000.00
500,000.00
1.00
Ls
500,000.00
S u bt o t al II
T o t al
6
Pe kerj aan p er siap an
1 Poskerjagudang / 2
V o lu m e 3 4
1,000,000.00
500,000.00
4 , 0 0 0 ,0 0 0 . 0 0
Pe kerj aan ta na h
1 Galiantanahpondasitelapak
20.74
M3
66,400.00
1,376,870.40
2 Galiantanahpondasibatu
98.60
M3
66,400.00
6,547,040.00
3
Uruganpasirbawahpondasitelapak
4 Uruganpasirbawahpondasibatu
1.21
M3
5.80
90,775.00
M3
90,775.00
S u bt o t al III
2 , 2 0 6 ,8 2 5 . 9 2
Pekerj aan pond asi
1 Pasanganbatukosong 2 Pasanganbatubelahsp1:4 3
17.40 42.41
Cor lantai kerja pondasi telapak
4 Cor sloof 20/20 5 Corpondasitelapak
M3
200,287.50
M3 1 . 7 28
5.80
710,424.00 M3
M3
5.04
97 2 , 7 5 0 . 0 0
2,592,185.78
M3
2,592,185.78
S u bt o t al IV
109,801.44 526,495.00
3,485,002.50 30,130,857.90 1,680,912.00
15,034,677.50 13,064,616.31
6 3 , 3 9 6 ,0 6 6 . 2 0
Pe kerj aan be to n
1 Corkolom 40/40
2.56
M3
4,222,438.90
10,809,443.58
2 Corkolom 20/40
3.84
M3
5,489,170.57
21,078,414.99
3
Cor kolom 14/21
0.47
M3
5,489,170.57
2,582,105.84
4
Cor kolom 14/30
2.86
M3
5,489,170.57
15,677,071.15
5 Corkolom 14/14
3.24
M3
5,853,153.49
18,992,312.45
6 Corbalok20/40
7.20
M3
4,791,251.23
34,497,008.83
7
Cor balok 10/14
0.25
M3
4,791,251.23
1,207,395.31
8
Cor Balok 14/20
5.32
M3
4,791,251.23
25,489,456.53
9 Corplatlantaibeton
11.60
10C or plat dag
M3
9.75
3,992,587.89
M3
2,912,921.95
S u bt o t al V
46,314,019.47 28,400,988.99
2 0 5 , 0 4 8 ,2 1 7 . 1 4
Pekerjaan pasangan & plesteran
1 Pasangan1/2bata1:4 2 Plesteran 41 : 3
Plesteran1:3
A 4
cian
817.00 1,634.00
M2
124,990.00
M2
84.00
52,397.50 M2
1,634.00M
59,207.50 2
12,220.00
S u bt o t al
102,116,830.00 85,617,515.00 4,973,430.00 19,967,480.00
2 1 2 , 6 7 5 ,2 5 5 . 0 0
VI
Pekerjaan keramik
1
PasangtegellantaiPlatinum60x60
166.00
M2
160,833.00
2
Pasangtegellantaikm/wcMulia25x25cm
12.00
M2
158,208.00
1,898,496.00
3
PasangtegeldindingMulia25x25cm
84.00
M2
166,350.00
13,973,400.00
4
PasangkeramikMulia25x25cmareamejadapur
3.00
M2
154,708.00
464,124.00
5
DeckingWPC20x100cm
34.00
6
PasangtegelkolamrenangMosaic30x30
M2
74
182,000.00
M2
44,200.00
S u bt o t al VII
26,698,278.00
6,188,000.00 3,270,800.00
5 2 , 4 9 3 ,0 9 8 . 0 0
Pekerjaan kusen pintu dan jendela
1 Kusen aluminium
payu aun nu 3 Kacabening10mm 4 Handle pintu
112.00
M
.
80,000.00
, 95.00
M2
.
15,400,000.00 135,000.00
Bh
8,960,000.00 12,825,000.00
140,000.00
2,800,000.00
5 Engselpintudanpemasangan
20.00
Bh
48,000.00
960,000.00
6
14.00
Bh
18,000.00
Grendeljendeladanpemasangan
20.00
,
S u bt o t al
252,000.00
4 1 , 1 9 7 ,0 0 0 . 0 0
VIII Pekerjaan plafond 1
Rangkaplafondgalva&gypsum
251.30
M2
135,000.00
S u bt o t al IX
33,925,500.00
3 3 , 9 2 5 ,5 0 0 . 0 0
Pe kerj aan a ta p
1 Rangkaatapbajaringan
73.00
M2
150,000.00
10,950,000.00
2
73.00
M2
131,300.00
9,584,900.00
Penutupatapsenggelombang
S u bt o t al X
Pe kerj aan ca t
1 CatdindingdalamDulux 2
CatdindingluarDuluxweathershield
3 Catplafond dalam 4
Pasang batu candi
817.00
M2
817.00
37,675.00
M2
251.30
M2
52.00
52,250.00 37,675.00
M2
91,000.00
S u bt o t al XI 1
2 0 , 5 3 4 ,9 0 0 . 0 0
30,780,475.00 42,688,250.00 9,467,727.50 4,732,000.00
8 7 , 6 6 8 ,4 5 2 . 5 0
Pe kerj aan sa nitair PipaairkotorPVC4"
16.00
M'
2 PipaairkotorPVC3"
56.00
3 4
PipaairkotorPVC2" Pipaairkotorsal.keliling6"
13.00 M' 104.00 M'
5
Instalasiairbersihdalamgedung
6
InstalasiairbersihPVC1/2"typeAW
7 Shower+kranex.Toto 8
KlosetdudukexToto
9
WashtafelexToto
10 Floordrain 11 K itchen Zink 12Kran 1/2"
M'
13.00
Ttk
110,000.00
1,760,000.00
65,000.00
3,640,000.00
40,000.00 220,000.00
520,000.00 22,880,000.00
86,405.00
1,123,265.00
91.00
M'
20,361.00
1,852,851.00
6.00
Bh
1,225,000.00
7,350,000.00
3.00
Bh
1,900,000.00
3.00
Bh
1,112,000.00
3.00
Bh
24,500.00
1.00 2.00B
Bh h
5,700,000.00 3,336,000.00 73,500.00
1,100,000.00
1,100,000.00
45,000.00
90,000.00
13S eptic Tank
2.00
Bh
2,500,000.00
5,000,000.00
14T andon Air
2.00
Bh
2,000,000.00
4,000,000.00
S u bt o t al XII 1
5 8 , 4 2 5 , 6 1 6 .0 0
Pekerj aan lis trik Paneldistribusi4group+MCB
2.00 Unit
300,000.00
600,000.00
2 Pentanahangrounding /
1.00
3 Instalasi listrik
57.00
S4
top kontak
5 Saklar tunggal 6 Saklar 2-4 poles 7
Lampudownlight+lampuPhilipsSL20W
8
Perlengkapansambungandanlainnya
Set Ttk
450,000.00
6,850,602.00 650,000.00
20.00
Bh
32,500.00
5.00
Bh
27,000.00
9.00
Bh
39.00
33,500.00
Bh
67,350.00
1.00
Ls
450,000.00
120,186.00
2,000,000.00
S u bt o t al
135,000.00 301,500.00 2,626,650.00 2,000,000.00
1 3 , 6 1 3 ,7 5 2 . 0 0
XIII Pekerjaan lain-lain 1
Galiantanahkolamrenang
52.8
M3
2
Cor Kolam Renang
14.8
M3
3
InstalasiPompa&FilterHayward
4R 5
1
ailing Pagar &
17
Penanamanrumputsekitarrumah
Ls M
66,400.00
3,505,920.00
3,992,587.89
59,090,300.70
45,500,000.00
45,500,000.00
390,000.00
6,630,000.00
1.00
Ls
2,000,000.00
2,000,000.00
6 Dokumentasidanlaporan
1.00
Ls
1,000,000.00
1,000,000.00
7 Pembersihan akhir
1.00
Ls
800,000.00
S u bt o t al
800,000.00
1 1 8 , 5 2 6 ,2 2 0 . 7 0
REKAPITULASI I Pekerjaan persiapan
4,000,000.00
IIPekerjaan tanah
2,206,825.92
IIIPekerjaan pondasi
63,396,066.20
IVPekerjaan beton
205,048,217.14
V Pekerjaan pasangan & plesteran
212,675,255.00
VIPekerjaan keramik
52,493,098.00
VIIP ekerjaan kusen pintu dan jendela
41,197,000.00
VIIIPekerjaan plafond
33,925,500.00
IXPekerjaan atap
20,534,900.00
XPekerjaan cat
87,668,452.50
XIPekerjaan sanitair
58,425,616.00
XIIPekerjaan listrik
13,613,752.00
XIIIPekerjaan lain-lain
118,526,220.70
T ER BI L AN G
T O TAL
9 1 3 ,7 1 0 , 9 0 3 .4 6
D I B UL A T K A N
9 1 0 ,0 0 0 , 0 0 0 .0 0
S E M B IL A N R A T U S S E P U L U H J U T A R U P I A H
