NO URAIAN PEKERJAAN UNIT HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.

I PEKERJAAN PERSIAPAN 1 7,977,484.80 7,977,484.80

II PEKERJAAN GALIAN DAN PONDASI 1 78,078,542.20 78,078,542.20
III PEKERJAAN STRUKTUR BETON 1 265,712,015.34 265,712,015.34
IV PEKERJAAN DINDING 1 165,545,334.66 165,545,334.66
V PEKERJAAN KONSTRUKSI BAJA DAN ATAP 1 1,182,181,625.30 1,182,181,625.30
VI PEKERJAAN KONZEN, PINTU DAN JENDELA 1 30,544,016.71 30,544,016.71
VII PEKERJAAN MEKANIKAL DAN SANITAIR 1 65,507,454.13 65,507,454.13
VIII PEKERJAAN ELEKTRIKAL 1 19,718,525.43 19,718,525.43
JUMLAH .PEKERJAAN KONSTRUKSI 1,815,264,998.57

IX PERLENGKAPAN EKSESORIES 1 715,000,000.00 715,000,000.00

CLOSE HOUSE 2 LANTAI
X PEKERJAAN PEMATANGAN LAHAN 1 200,000,000.00 200,000,000.00

JUMLAH .PEKERJAAN ASESORIES, CUT & FILL 915,000,000.00

JUMLAH BIAYA (Rp.) 2,730,264,998.57

PPN 10% 273,026,499.86
3,003,291,498.43
TOTAL BIAYA (Rp.) 3,003,290,000.00
DIBULATKAN (Rp.)
NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan dan Bouplank 1 Ls 1,836,172.80 1,836,172.80
2 Listrik dan Air Kerja 1 Ls 6,141,312.00 6,141,312.00
Sub Total 7,977,484.80

II PEKERJAAN GALIAN DAN PONDASI

1 Galian Tanah dan Pondasi 224.41 M3 47,740.49 10,713,443.36
2 Urugan Pasir Bawah Pondasi 10.69 M3 160,507.01 1,715,819.94
3 Pasangan Anstampang 21.37 M3 306,028.80 6,539,835.46
4 Pasangan Pondasi Batu Kali 82.25 M3 716,705.64 58,949,038.89
5 Urugan Tanah Kembali 8.4 M3 19,095.78 160,404.55
Sub Total 78,078,542.20

III PEKERJAAN STRUKTUR BETON

1 Pasangan Straus Pile R.10 x T.90 (66 titik) 27.6 M3 306,028.80 8,446,394.88
2 Pasangan Beton Sloof 15 x 30 23.99 M3 4,354,177.77 104,456,724.70
3 Pas. Beton Pile Cap 40 x 40 x 30 (124 titik) 2.4 M3 8,148,931.43 19,557,435.43
4 Pas. Beton Pile Cap 60 x 60 x 30 (18 titik) 1.98 M3 8,148,931.43 16,134,884.23
5 Pasangan Beton Pedestal 15 x 30 2.64 M3 8,148,931.43 21,513,178.98
6 Pasangan Rabat Lantai T. 5 cm 81.68 M3 1,162,909.44 94,986,443.06
7 Pasangan Beton Kolom Praktis 15 x 15 0.24 M3 2,570,641.92 616,954.06
Sub Total 265,712,015.34

IV PEKERJAAN DINDING
1 Pasangan Dinding Bata Conblock 360.31 M2 108,946.25 39,254,423.34
2 Plesteran dan Acian 770.69 M2 82,015.72 63,208,695.25
3 Besi Wire Mash 936 M2 55,919.45 52,340,605.20
 4 Pole Carbonat 4.5 mm 117 M2 91,808.64 10,741,610.88
Sub Total 165,545,334.66

V PEKERJAAN KONSTRUKSI BAJA DAN ATAP

1 Besi Plate Tebal 1.2 mm 868 Kg 20,809.96 18,063,045.28
2 Pemasangan Angkur 198 Pcs 73,446.91 14,542,488.18
3 Pemasangan Mur Baut 356.4 Pcs 6,732.29 2,399,388.16
4 Ikatan Angin 558.8 M1 52,881.64 29,550,260.43
5 WF 150 x 75 x 5 x 7 mm 23,953.32 Kg 20,809.96 498,467,631.07
6 CNF 100 x 50 x 20 x 2.3 mm (Anak Balok) 4,872.00 Kg 20,809.96 101,386,125.12
7 CNF 100 x 50 x 20 x 2.3 mm (Atap) 7,280.07 Kg 20,809.96 151,497,965.50
8 Hollow 40 x 40 cm 1,100.00 Kg 22,645.79 24,910,369.00
9 Gantungan Plafond Beghi 12 mm 482 Kg 22,645.79 10,915,270.78
10 Pasangan Atap Zincalum 0.35 mm 1,940.42 M2 78,955.08 153,206,016.33
11 Nok Zincalum 120 M2 42,844.03 5,141,283.60
12 Penutup Dinding Zincalum 27.28 M2 78,955.08 2,153,894.58
13 Sekat Dinding Zincalum 52.8 M2 78,955.08 4,168,828.22
14 Lantai Bambu Pelupuh (Lantai 2) 1,440.00 M2 47,617.46 68,569,142.40
15 Beton Wire Mash M5 Rangka 1,440.00 M2 46,087.83 66,366,475.20
16 Terpal Ex. Korea 1,440.00 M2 21,409.23 30,829,291.20
17 Zinkromate 1 Ls 14,150.25 14,150.25
Sub Total 1,182,181,625.30

VI PEKERJAAN KONZEN, PINTU DAN JENDELA

1 Pintu Geser Plat 24 M2 758,952.12 18,214,850.88
2 Pintu Dorong Plat 2.22 M2 636,539.90 1,413,118.58
3 Pintu Double Triplek (Rest Area) 3 Biji 2,142,201.60 6,426,604.80
4 Pintu PVC Kamar Mandi 1 Biji 1,224,115.20 1,224,115.20
5 Kusen 6 M1 134,652.67 807,916.02
6 Jendela 3.25 M1 134,652.67 437,621.18
7 Rolling 15 M1 134,652.67 2,019,790.05
Sub Total 30,544,016.71

VII PEKERJAAN MEKANIKAL DAN SANITAIR

1 Pasangan Pipa Instalasi Air Bersih 220 M1 11,751.09 2,585,239.80
2 Pasangan Pipa Instalasi Air Kotor 8.4 M1 52,636.95 442,150.38
3 Pas. Closet Jongkok Setara American 1 Biji 777,313.15 777,313.15
4 Pasangan Kran Setara Honda 8 Biji 100,377.45 803,019.60
5 Pek. Sumur Sumber Siblin & Mesin 1 Unit 42,844,032.00 42,844,032.00
6 Pompa Pendorong Setara Grundfosh 1 Unit 2,142,201.60 2,142,201.60
7 Water Torent 5.000 Ltr Setara Pinguin 2 Biji 7,956,748.80 15,913,497.60
Sub Total 65,507,454.13

VIII PEKERJAAN ELEKTRIKAL

1 Pemasangan Instalasi Titik Lampu 87 Titik 165,255.55 14,377,232.85
2 Bohlam CFL Exsential 87 Unit 43,455.74 3,780,649.38
3 Pemasangan Instalasi Stop Kontak 5 Titik 220,320.00 1,101,600.00
4 Pemasangan Instalasi Saklar 3 Titik 153,014.40 459,043.20
Sub Total 19,718,525.43

JUMLAH PEKERJAAN KONSTRUKSI 1,815,264,998.57

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

A PEMBERSIHAN LAHAN 1 Ls 1,500,000.00 1,500,000.00

PENGUKURAN LAHAN 1 Ls 1,500,000.00 1,500,000.00

B PENGURUGAN LAHAN 1 Ls 107,000,000.00 107,000,000.00

STRIPING, CUT AND FILL 1 Ls 20,000,000.00 20,000,000.00
C TPT (TEMBOK PENAHAN TANAH) 1 Ls 70,000,000.00 70,000,000.00

Sub Total 200,000,000.00

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

PERALATAN CLOSE HOUSE UNTUK 2 LANTAI

1 VENTILATION SYSTEM
Cone Fan 50 Butterfly 1.5 Hp. 380 V BH 16 Unit
Panel Kipas 2 Unit
Controller Type 607 AC Temfron 2 Unit
Kabel Sensor For Controller 150 M1
Kabel Twisted 4 x 25 mm 250 M1
Aksesories dan Perlengkapan Instalasi 1 Ls 147,329,490.00 147,329,490.00

2 EVAPORATIFE SYSTEM
Pad Cooling 150 cm x 50 cm x 15 cm 90 Biji
Talang Galvanis Atas @ 200 cm 26 Btg
Talang Galvanis Bawah @ 200 cm 26 Btg
Tutup Samping Cooling Pad 150 cm 8 Btg
Pompa Air Dorong Nochi 1 Ph 0.8 Hp 4 Unit
Kabel NYM 3 x 1.5 mm 250 M1
Aksesories Pemasangan 1 Ls 85,101,508.80 85,101,508.80

3 FEEDING SYSTEM
Feeding System Corn Put Set 5 Arm
Panjang 117 In / Line 4 Pan /Pipa
Dengan Hopper +/- 90 Kg dgn Motor Drive
System 0.75 KW 380 V3 Phasa Suspension
System (Big. Herdsman) 936 Pan 6 Line 203,764,176.00 203,764,176.00

4 DRINKING SYSTEM
Drinking System Komplite Set With Cup 12
Nipple/Batang Panjang 117 In/Line dengan
Regulator Komplite Suspension System
(Blg. Herdsman) 3744 Nipple 8 Line 156,568,797.00 156,568,797.00

5 HEATER SYSTEM
Central Heater Super Saver 225 XL Komplite
Aksesories dan Kabel-Kabel Instalasi 4 Unit 45,946,824.00 45,946,824.00

6 CURTAIN SYSTEM
Terpal Plastik A.8 35 Kg 120 M/Roll dijahit 4 Roll
Hand Winch 250 Lbs 12 Biji
Puley Besi 3.5 mm 160 Biji
 Puley Plastik 7/8 mm 500 M
Kabel Seling 6 mm 250 Biji
Klem Seling 6 mm 2 Dus
Screw Fook No. 14/15 5 Roll
Mike UV 0.4 mm lentur 80 Btg
Pipa Baja Hitam 1/2 @ 6 m 500 M
Tali Cord 4 mm 1 Ls
Aksesories Pemasangan Tirai 1 35,409,019.80 35,409,019.80

7 TIRAI PLAFOND DAN TIRAI GELARAN LANTAI

Terpal Plastik A.8 32 Kg Untuk Plafond @ 10 8 Roll
Terpal Plastik A.8 35 Kg Untuk Gelaran Lantai
@ 100 m/roll 8 Roll 25,470,522.00 25,470,522.00

8 BIAYA SUPERVISI DAN PEMASANGAN 15,409,662.00 15,409,662.00

Sub Total 715,000,000.00

H HARGA

72.80
12.00
84.80

443.36
19.94
35.46
038.89
.55
542.20

94.88
,724.70
435.43
884.23
178.98
443.06
.06
,015.34

423.34
695.25
605.20
610.88
,334.66

045.28
488.18
88.16
260.43
,631.07
,125.12
,965.50
369.00
270.78
,016.33
83.60
94.58
28.22
142.40
475.20
291.20
25
81,625.30

850.88
18.58
04.80
15.20
.02
.18
90.05
016.71

39.80
.38
.15
.60
032.00
01.60
497.60
454.13

232.85
49.38
00.00
.20
525.43

64,998.57
H HARGA

00.00
00.00

,000.00
000.00
000.00

,000.00
H HARGA

,490.00

508.80

,176.00

,797.00

824.00
019.80

522.00

662.00

,000.00