NO.
URAIAN PEKERJAAN
VOLUME
SAT.
HARGA SAT
JUMLAH
Rp.
5
Rp.
6
I.
BOBOT
PER
ITEM
7
BOBOT
TOTAL
8
PEKERJAAN PERSIAPAN
1
Pembersihan lokasi
72.0000
m2
740.00
53,280.00
19.68%
29.0000
m1
7,500.00
217,500.00
270,780.00
80.32%
100.00%
8.70%
Sub total
II
1.09%
14.1750
m3
15,000.00
212,625.00
16.8000
m2
6,000.00
100,800.00
4.12%
6.7270
m3
305,000.00
2,051,735.00
83.94%
1.4400
m2
30,000.00
43,200.00
1.77%
4.7250
m3
7,600.00
35,910.00
2,444,270.00
1.47%
100.00%
Sub total
III
9.86%
PEKERJAAN BETON
1
1.0470
m3
1,200,000.00
1,256,400.00
28.98%
1.0920
m3
1,200,000.00
1,310,400.00
30.22%
1.1500
m3
1,200,000.00
1,380,000.00
31.83%
0.2240
m3
1,200,000.00
268,800.00
6.20%
0.0720
m3
700,000.00
50,400.00
1.16%
0.1000
m3
700,000.00
70,000.00
4,336,000.00
Sub total
IV
1.61%
100.00%
17.48%
0.3400
m3
2,000,000.00
680,000.00
37.86%
4.0000
bh
150,000.00
600,000.00
33.41%
1.0000
bh
125,000.00
125,000.00
6.96%
4.0000
bh
35,000.00
140,000.00
10.0000
bh
25,100.00
251,000.00
1,796,000.00
13.98%
100.00%
Sub total
7.80%
7.24%
PEKERJAAN DINDING
1
103.5380
m2
33,500.00
3,468,523.00
58.02%
146.0000
m2
14,500.00
2,117,000.00
35.41%
3.9300
m2
33,000.00
129,690.00
2.17%
7.0000
m2
37,500.00
262,500.00
5,977,713.00
4.39%
100.00%
24.10%
430,000.00
45,000.00
1,848,000.00
1,056,000.00
180,000.00
180,000.00
3,739,000.00
11.50%
1.20%
49.42%
28.24%
4.81%
4.81%
100.00%
15.08%
887,100.00
248,388.00
86,850.00
1,222,338.00
72.57%
20.32%
7.11%
100.00%
4.93%
Sub total
VI
1
2
3
4
5
6
VII
1
2
3
PEKERJAAN ATAP
Pek. Kuda-kuda + gording kayu Borneo Super
Papan Ruiter, sejenis Borneo 2/15
Pek. Rangka atap
Pas. Genteng beton pelat
Pek. Lisplank 3/20 + tumpang sari , borneo / sejenis
Pek. Bubungan
Sub total
PEKERJAAN PLAFOND
Pek. Rangka plafond 4/6 kayu Borneo/ sejenis
Pas. Plafond Eternit 1x 0.5 m 4,5mm
Pas. List Plafond 3 cm
0.3440
6.0000
52.8000
52.8000
12.0000
6.0000
35.4840
35.4840
57.9000
Sub total
m3
m1
m2
m2
m1
m1
m2
m2
m1
1,250,000.00
7,500.00
35,000.00
20,000.00
15,000.00
30,000.00
25,000.00
7,000.00
1,500.00
VIII
Pas. keramik 30 x 30
1
2
3
X
1
2
3
1
2
3
4
5
m2
3,500.00
105,000.00
m3
250,000.00
33,750.00
3.21%
28.6800
m2
30,000.00
860,400.00
81.81%
1.5000
m2
35,000.00
52,500.00
1,051,650.00
4.99%
100.00%
4.24%
10,000.00
58,500.00
50,000.00
118,500.00
8.44%
49.37%
42.19%
100.00%
0.48%
350,000.00
250,000.00
50,000.00
53.85%
38.46%
7.69%
650,000.00
100.00%
2.62%
100,000.00
20,000.00
125,000.00
75,000.00
300,000.00
620,000.00
16.13%
3.23%
20.16%
12.10%
48.39%
100.00%
2.50%
102,510.00
45,000.00
90,000.00
45,000.00
37,500.00
25,000.00
345,010.00
29.71%
13.04%
26.09%
13.04%
10.87%
7.25%
100.00%
1.39%
1,022,000.00
311,688.00
212,904.00
1,546,592.00
66.08%
20.15%
13.77%
100.00%
6.24%
182,200.00
500,000.00
682,200.00
26.71%
73.29%
100.00%
2.75%
4.0000
9.0000
10.0000
7.0000
5.0000
1.0000
m1
m1
m1
ttk
ttk
bh
2,500.00
6,500.00
5,000.00
50,000.00
50,000.00
50,000.00
PEKERJAAN SANITAIR
Pas. Kloset jongkok
Pas. Kran 1/2
Pas. Bak Fiber Ekspos
Kitchen sink
Septictank + rembesan
1.0000
2.0000
1.0000
1.0000
1.0000
bh
bh
bh
unit
Unit
100,000.00
10,000.00
125,000.00
75,000.00
300,000.00
Sub total
XII
1
2
3
4
5
6
PEKERJAAN GANTUNGAN
Pemasangan Kaca T = 3 mm
Pas. Kunci Pintu Depan
Pas. Kunci Pintu Kamar & Ruang Dalam Lainnya
Pas. Engsel pintu
Pas. Slot & Hak angin
Pas. Engsel jendela, standar
2.2780
1.0000
3.0000
6.0000
5.0000
5.0000
m2
bh
bh
psg
set
set
45,000.00
45,000.00
30,000.00
7,500.00
7,500.00
5,000.00
Sub total
XIII
1
2
3
146.0000
31.1688
35.4840
m2
m2
m2
7,000.00
10,000.00
6,000.00
Sub total
XIV
1
2
0.1350
Sub total
XI
30.0000
Sub total
IX
PEKERJAAN LANTAI
PEKERJAAN TAMBAHAN
Pas. Tempat sampah
Pompa sumur pantek
1.0000
1.0000
bh
ls
182,200.00
500,000.00
Sub total
TOTAL
24,800,053.00
(dibulatkan)
24,800,000.00
9.98%
100%
REKAPITULASI - TWP
PEKERJAAN PEMBANGUNAN RUMAH TYPE 30/72
NO
URAIAN PEKERJAAN
JUMLAH
BOBOT
PEKERJAAN PERSIAPAN
II
2,444,270.00
270,780.00
1.09%
9.86%
III
PEKERJAAN BETON
4,336,000.00
17.48%
IV
1,796,000.00
7.24%
PEKERJAAN DINDING
5,977,713.00
24.10%
VI
PEKERJAAN ATAP
3,739,000.00
15.08%
VII
PEKERJAAN PLAFOND
1,222,338.00
4.93%
VIII
PEKERJAAN LANTAI
1,051,650.00
4.24%
IX
118,500.00
0.48%
XI
650,000.00
2.62%
PEKERJAAN SANITAIR
620,000.00
2.50%
XI
PEKERJAAN GANTUNGAN
345,010.00
1.39%
XII
1,546,592.00
6.24%
XIII
PEKERJAAN TAMBAHAN
682,200.00
24,800,053.00
24,800,000.00
2.75%
JUMLAH
DIBULATKAN
100.00%
24,800,000.00
62,600,000.00
37,800,000.00