Volume Satuan
Harga
Satuan
(Rp.)
Jumlah
Harga
(Rp.)
Total
Pekerjaan Struktur:
I
1
2
3
4
II
1
2
3
4
III
a
1
2
3
4
5
6
7
8
9
Pekerjaan Persiapan
Pembersihan Site
Uilzet/ bouwplank
Direksi keet & gudang kerja
Pagar site sementara dari seng rangka kaso
1300
640
20
106
74.25
11.88
4.95
28.67
49.5
12.87
34.272
21.12
2.5
4.8
0.658
0.576
3.96
m2
m'
m2
m'
m3
m3
m3
m3
m2
m3
m3
m3
m3
m3
m3
m3
m3
5,000
50,000
20,000
7,500
20,000
7,500
18,500
1,150,000
1,500,000
1,700,000
1,200,000
1,700,000
1,500,000
1,000,000
1,500,000
Sub Total
3,200,000
5,300,000
Sub Total
8,500,000
1,485,000
89,100
99,000
215,025
Sub Total
1,888,125
915,750
14,800,500
51,408,000
35,904,000
3,000,000
8,160,000
987,000
576,000
5,940,000
121,691,250
IV
Harga
Satuan
(Rp.)
Jumlah
Harga
(Rp.)
m3
m3
m3
m3
m3
m3
m3
m3
1,750,000
1,200,000
1,900,000
1,200,000
1,300,000
1,500,000
1,000,000
1,500,000
Sub Total
44,352,000
180,000
65,116,800
86,400,000
26,000,000
18,720,000
576,000
5,940,000
247,284,800
10 m3
1,300,000
13,000,000
Sub Total
Volume Satuan
25.344
0.15
34.272
72
20
12.48
0.576
3.96
1
2
3
4
5
242.21
470.53
484.42
941.06
402.16
m2
m2
m2
m2
m2
40,000
40,000
21,000
20,000
22,000
9,688,400
18,821,200
10,172,820
18,821,200
8,847,520
1
2
3
4
5
78.11
350.09
700.18
145.6
100
m2
m2
m2
m2
m'
40,000
40,000
21,000
22,000
75,000
3,124,400
14,003,600
14,703,780
3,203,200
7,500,000
Sub Total
Total
381,976,050
108,886,120
Pekerjaan Atap
Atap genteng keramik M Class warna natural std
Nok genteng keramik M Class warna natural std
Nok genteng ujung keramik M Class warna natural std
Nok tiga arah keramik M Class warna natural std
Rangka atap baja ringan
Lisplang papan kayu kamper 3/20
Insulation Aluminiumfoil
Volume Satuan
1072.5
90.7
4
2
1072.5
80
1072.5
m2
m'
bh
bh
m2
m'
m2
Harga
Satuan
(Rp.)
72,000
56,000
55,000
70,000
155,000
40,000
15,000
Jumlah
Harga
(Rp.)
Total
77,217,840
5,079,200
220,000
140,000
166,232,850
3,200,000
16,087,050
Sub Total
268,176,940
Total
769,427,235
Willyono,ST
Volume Satuan
Harga
Satuan
(Rp.)
Jumlah
Harga
(Rp.)
Pekerjaan Finishing
I
Lantai Dasar
Teras Keliling
1 Keramik Roman 40x40 cm
2 Plint keramik Roman tinggi 10 cm
108.25 m2
89.6 m'
77,500
14,500
8,389,375
1,299,200
Dapur
1 Keramik Roman 40x40 cm
2 Plint keramik Roman tinggi 10 cm
24 m2
20 m'
77,500
14,500
1,860,000
290,000
Selasar
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
42.5 m2
31 m'
110,000
28,000
4,675,000
868,000
24 m2
20 m'
110,000
28,000
2,640,000
560,000
m2
m'
m2
m2
110,000
28,000
77,500
80,000
1,925,000
450,800
279,000
800,000
12.25 m2
76.1 m'
3.6 m2
110,000
28,000
77,500
1,347,500
2,130,800
279,000
e
1
2
3
4
f
Ruang Tidur 1
Keramik Granit Tile Cina 60x60 cm
Plint keramik tile tinggi 10 cm
Keramik Lantai WC 20x20 cm
Keramik Dinding WC 20x20 cm
Ruang Tidur 2
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
3 Keramik Lantai WC 20x20 cm
17.5
16.1
3.6
10
Total
Ruang Darmasala
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
Jumlah
Harga
(Rp.)
800,000
210 m2
58.6 m'
110,000
28,000
23,100,000
1,640,800
1
2
3
4
Ruang Tidur 3
Keramik Granit Tile Cina 60x60 cm
Plint keramik tile tinggi 10 cm
Keramik Lantai WC 20x20 cm
Keramik Dinding WC 20x20 cm
14.25
16.1
3.75
10.6
m2
m'
m2
m2
110,000
28,000
77,500
80,000
1,567,500
450,800
290,625
848,000
1
2
3
4
Ruang Tidur 4
Keramik Granit Tile Cina 60x60 cm
Plint keramik tile tinggi 10 cm
Keramik Lantai WC 20x20 cm
Keramik Dinding WC 20x20 cm
14.25
16.1
3.75
10.6
m2
m'
m2
m2
110,000
28,000
77,500
80,000
1,567,500
450,800
290,625
848,000
Ruang Perpustakaan
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
37.5 m2
27.1 m'
110,000
28,000
4,125,000
758,800
Gudang
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
10.5 m2
12.2 m'
110,000
28,000
1,155,000
341,600
Trap tangga
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
3 Step nosing keramik Granit Tile
52.5 m2
12.6 m'
98 m'
140,000
28,000
38,000
7,350,000
352,800
3,724,000
10 m'
Harga
Satuan
(Rp.)
80,000
Volume Satuan
Ruang Tamu
Total
55.5 m2
33.4 m'
Harga
Satuan
(Rp.)
110,000
28,000
WC Umum
1 Keramik Lantai WC 20x20 cm
2 Keramik Dinding WC 20x20 cm
18 m2
56.7 m2
76,000
80,000
1,368,000
4,536,000
Kolam Air
1 Kolam&Keramik 30x30 cm
2 Keramik Dinding Kolam 60cm
4.2 m2
15 m2
250,000
77,500
1,050,000
1,162,500
Lantai Atas
Ruang Kantor
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
24 m2
20 m'
110,000
28,000
2,640,000
560,000
24 m2
20 m'
110,000
28,000
2,640,000
560,000
49.5 m2
23.8 m'
110,000
28,000
5,445,000
666,400
Ruang Kebaktian
1 Keramik Granit Tile Cina 60x60 cm
2 Plint keramik tile tinggi 10 cm
344.4 m2
73.4 m'
110,000
28,000
37,884,000
2,055,200
Teras Keliling
1 Keramik Roman 40x40 cm
2 Plint keramik Roman tinggi 10 cm
108.25 m2
89.6 m'
77,500
14,500
8,389,375
1,299,200
Sub Total
Volume Satuan
Jumlah
Harga
(Rp.)
6,105,000
935,200
Total
154,751,400
Harga
Satuan
(Rp.)
Jumlah
Harga
(Rp.)
1.5998 m3
18 m2
22.68 m2
5,500,000
600,000
525,000
8,799,120
10,800,000
11,907,000
10 bh
153.6 m2
750,000
325,000
7,500,000
49,920,000
Sub Total
88,926,120
1,800,000
3,000,000
1,750,000
1,950,000
4,480,000
7,873,600
Sub Total
20,853,600
Volume Satuan
Total
III
1
2
3
4
5
6
IV
a
Pekerjaan Pengecatan
Lantai Dasar
1 Cat dinding tembok dalam Emulsion ex Vinilex
2 Cat dinding tembok luar ex Vinilex
Lantai Atas
1 Cat dinding tembok dalam Emulsion ex Vinilex
2 Cat dinding tembok luar ex Vinilex
Cat duco kusen, daun pintu & jendela
1 Cat Duco kusen kayu kamper
4
12
10
78
224
112.48
bh
bh
bh
bh
bh
m2
450,000
250,000
175,000
25,000
20,000
70,000
470.53 m2
470.53 m2
12,500
12,500
5,881,625
5,881,625
350.09 m2
350.09 m2
12,500
12,500
4,376,125
4,376,125
15.998 m2
60,000
959,904
40.68 m2
153.6 m2
80 m'
Harga
Satuan
(Rp.)
80,000
60,000
20,000
Jumlah
Harga
(Rp.)
3,254,400
9,216,000
1,600,000
Sub Total
1
2
3
4
5
1
2
1
2
Taman
1 Kran taman ex Toto type T26-13
b
Volume Satuan
Lantai Atas
Dapur
Finishing meja dan dinding
1 Meja dapur Keramik Roman 20x20 cm
2 Dinding Keramik Roman 20x20 cm
Sanitair
10
10
2
15
4
bh
bh
bh
bh
bh
1,280,000
280,000
1,100,000
125,000
350,000
12,800,000
2,800,000
2,200,000
1,875,000
1,400,000
8.4 m2
30 m2
72,000
76,000
604,800
2,280,000
1 bh
1 bh
650,000
300,000
650,000
300,000
2 bh
110,000
220,000
8.4 m2
30 m2
72,000
76,000
604,800
2,280,000
Total
35,545,804
Volume Satuan
1 bh
1 bh
Harga
Satuan
(Rp.)
650,000
300,000
Jumlah
Harga
(Rp.)
650,000
300,000
Sub Total
Total
28,964,600
II
40
46
50
1
m'
m'
m'
lot
6,500
7,500
9,000
250,000
260,000
345,000
450,000
250,000
45 m'
1 lot
38,000
200,000
1,710,000
200,000
45 m'
30 m'
1 lot
9,500
32,000
600,000
427,500
960,000
600,000
Sub Total
5,202,500
4,096,000
400,000
665,000
6,000,000
Sub Total
11,161,000
III
a
128
1
7
3
m'
lot
bh
unit
32,000
400,000
95,000
2,000,000
137
8
14
45
4
1
5
1
1
1
ttk
ttk
ttk
ttk
ttk
set
ttk
unit
ls
unit
Harga
Satuan
(Rp.)
95,000
155,000
95,000
95,000
150,000
175,000
140,000
350,000
250,000
850,000
300
260
1
1
1
m'
m'
ls
lot
ls
17,500
17,500
450,000
500,000
2,250,000
Volume Satuan
Jumlah
Harga
(Rp.)
13,015,000
1,240,000
1,330,000
4,275,000
600,000
175,000
700,000
350,000
250,000
850,000
5,250,000
4,550,000
450,000
500,000
2,250,000
Sub Total
Grand Total
Total
35,785,000
1,920,044,494
Rekapitulasi
Rencana Anggaran Biaya
Nama Proyek : Vihara
Lokasi Proyek :Km 3,5 Palembang
Pekerjaan Struktur
Pekerjaan Persiapan
Rp
8,500,000
II
Rp
1,888,125
III
Rp
381,976,050
IV
Rp
108,886,120
Pekerjaan Atap
Rp
268,176,940
Total
Rp
769,427,235
#DIV/0!
#DIV/0!
#DIV/0!
Rencana
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Pekerjaan
Keamanan Proyek
Pekerjaan Pembongkaran
Buang Puing Bekas Bongkaran
Urugan Tanah
Site Plan
IPB / IMB, Sertifikat
RT, Lurah, Camat
Pengadaan Direksi Keet & Gudang Kerja
Pengadaan Air
Pengadaan Listrik
Pengadaan Telphone
Jalan
Taman
Lapangan Badminton