DAFTAR HARGA MATERIAL / BAHAN BANGUNAN

SEKITAR DAGO,KODYA BANDUNG

NO

JENIS MATERIAL / BAHAN BANGUNAN

1

2

I

HARGA SATUAN BAHAN
( Rp )
3

BAHAN AGREGAT KASAR DAN PEREKAT
1 PASIR BETON
2 PASIR PASANG
3 PASIR URUG
4 PASIR + BATU ( SIRTU )
5 BATU PECAH MESIN 1 - 2

Rp
Rp
Rp
Rp
Rp

6 BATU PECAH MESIN 2- 3

Rp

7 BATU PECAH MESIN 3- 5

Rp

9 BATU BELAH 15/20

Rp

10 BATA MERAH BAKAR KLS I
11 BATA MERAH BAKAR KLS II
12 SEMEN PORTLAND (PC)
13 SEMEN WARNA
16 ROSTER BETON UNTUK VENTILASI
17 ADUKAN BETON READY MIX K - 175 + SELANG
18 ADUKAN BETON READY MIX K - 225 + SELANG

II

--------------------------------------------------------

------------------------------------------------------------------------------

Rp

--------------------------------------------------------------------------------------------------------------------------

Rp

Rp
Rp
Rp
Rp
Rp
Rp

BAHAN FINISHING DAN PERLENGKAPANNYA

19 PLAMUR TEMBOK
20 CAT TEMBOK VINILEX
21 CAT TEMBOK SANLEX
22 DEMPUL KAYU
23 CAT DASAR
24 CAT KAYU AVIANT
25 CAT BESI SEIV
26 MENI KAYU
27 MENI BESI
28 MINYAK CAT / TERPENTIN
29 THINNER

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

30 HAMPELAS BESI / KAYU
31 SINKROMAT
32 ROLL CAT TEMBOK
33 KWAS

---------------------------------------------

Rp

-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Rp

Rp
Rp
Rp

PLASTIK COR

III

BAHAN KAYU DAN BAHAN JADINYA

34 KAYU TERENTANG
35 KAYU BALOK BORNEO SUPER 5/10
36 KAYU PAPAN BORNEO SUPER
37 KAYU BALOK KAMPER MEDAN / KRUING
38 KAYU PAPAN KAMPER MEDAN / KRUING
39 KAYU BALOK KAMPER BANJAR
40 KAYU PAPAN KAMPER BANJAR
41 KAYU BALOK KAMPER SAMARINDA

oven

42 KAYU PAPAN KAMPER SAMARINDA
43 KAYU BALOK BANGKIRAY
44 KAYU MEREBAU
45 KAYU JATI
46 KAYU DOLKEN dia. 5 - 7
47 LIS PROFIL KAYU KAMPER 1 cm
48 LIS PROFIL KAYU KAMPER 2 cm
49 LIS PROFIL KAYU KAMPER 4 cm
50 LIS PROFIL KAYU KAMPER 5 cm
51 ROSTER KAYU
57 kaso 5/7
58 papan cor

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

57.00

NO

JENIS MATERIAL / BAHAN BANGUNAN

HARGA SATUAN BAHAN
( Rp )

1

2

3

59 TRIPLEK 4 mm 120 x 240 cm
60 TRIPLEK 4 mm UKURAN PINTU
61 TRIPLEK 6 mm 120 x 240 cm
62 TRIPLEK 9 mm 120 x 240 cm
63 MULTIPLEK 12 mm 120 x 240 cm
64 MULTIPLEK 15mm 120 x 240 cm
65 TEAKWOOD 4 mm 120 x 240 cm
66 TEAKWOOD UKURAN PINTU
67 FORMIKA UKURAN PINTU

----------------------------------------------------------------------------------------------------

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

V
72
73
74
75
76
77
78
83
VI

BAHAN LOGAM DAN BAHAN JADINYA
besi beton6mm
besi beton 8mm
besi beton 10mm
besi beton 12mm

gs

BESI BETON U - 24
KAWAT BETON
KAWAT BETON
P A K U 4 cm - 7 cm

------------

Rp

----------------------------------------------------------------------------------------------------------------------------------------------------------------------

Rp

----------------------------------------------------------------------------------------------------

Rp

-----------------------

Rp

Rp
Rp
Rp
Rp
Rp

BAHAN PIPA DAN SANITER

88 BAK MANDI FABERGLASS 55X55
89 FLOOR DRAIN dia. 2 1/2" / SARINGAN
90 SOLATIP LEDENG / PIPA
91 Bath Tube Lissa, Putih
92 Bak Mandi Fibre 60 x 60 cm ex. HUTAMA
105 Shower Set TOTO TR-306 BMN VI
106 Tempat Sabun TOTO S156 N
107 Westafel TOTO LW220J / T205M / T6P / Komplit
108 Pipa PVC 3/4" Tipe AW ex. Wavin

ex wavin

109 Pipa PVC 1/2" Tipe AW

ex wavin

110 Pipa PVC 4" Tipe D

ex wavin

111 Pipa PVC 3" Tipe D

ex wavin

112 Pipa PVC 2" Tipe D n

ex wavin

VII

Rp

ROLL

87 KLOSET JONGKOK STANDAR TOTO

113

-------------------------------------------------------------------

Pipa PVC 1 1/4" Tipe D

ex wavin

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

BAHAN PENUTUP ATAP

134 SENG GELOMBANG BJLS 30 80 x 180
135 GYPSUM 9 MM.
136 SENG

BJLS 20 L90 CM

137 ASBES GELOMBANG 3000x800x4 mm
138 ASBES GELOMBANG 1800x800x4 mm
138 BUBUNGAN ASBES GELOMBANG KECIL
139 ATAP SPANDEK ALUMUNIUM
140 BUBUNGAN ATAP SPANDEK ALUMUNIUM
141 Cat Genteng ex. Monier

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

142 genteng flat amerika
143 Genteng badan ex Cisangkan 10bh/m

10bh/m

144 Genteng Badan ex. Monier Flame

16 bh/m

150 Kaso Borneo 5/7

Rp

151 Lisplank Singkil Oven 3/20 Serut 4 Sisi + Profil 1 Sisi
152 Lisplank Singkil Oven 3/30 Serut 4 Sisi + Profil 1 Sisi
153 Reng Borneo 3/4
154 Residu
156 Water Proofing Sunroof

--------------------------------------------------------

Rp

-------------------------------------------------------------------------------------------------------------------------------------

Rp

---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Rp

Rp
Rp
Rp
Rp

157 ALMUNIUM FOIL
177 Kabel NYM 3 x 4 mm
178 Kabel TV
179 Kabel Telp
180 Kawat Ayam
181 Pipa PVC Maspion
182 Box Sekring Hager-08
183 Kabel BC 6 mm
184 Pipa Besi D 20
185 LAMPU NEON TL PHILIPS 40 watt
186 ARMATUR NEON 2 x 20 watt KOSONG
187 LAMPU NEON PHILIPS SL 18 watt
188 LAMPU SOROT 100 watt

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

189 RUMAH lampu bilyard ( KOSONG )
190
191
192

IX

ALAT PENGGANTUNG, KUNCI DAN KACA

193 ENGSEL PINTU

paloma

194 ENGSEL JENDELA

paloma

195 ENGSEL PINTU

dexon

196 ENGSEL JENDELA

dexon

197 HANDLE PINTU

SOLID

198 HANDLE PINTU

DEXON

199 HANDLE PINTU
200 ESPANOGLET
201 KUNCI PINTU 2 SLAGG SES STANDARD
202 KUNCI PINTU KM / WC
203 KAIT ANGIN JENDELA
204 SELOT JENDELA
205 HAK ANGIN JENDELA
206 GRENDEL 15 cm
207 KACA POLOS 3 mm
208 KACA POLOS 5 mm

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

X

BAHAN BAKAR DAN PELUMAS

209 S O L A R
210 B E N S I N
211 PELUMAS
212 MINYAK TANAH
213 PELUMAS BEKISTING

XI

215 LEMkuning
216 LEM PARALON / PVC
217 METYLAN

---------------------------------------------

Rp

-----------------------

Rp

Rp
Rp
Rp
Rp

Rp
Rp
Rp

BAHAN SALURAN AIR KOTOR

218 GREVEL U - 20 cm
219 GREVEL U - 30 cm

XIII

Rp

BAHAN PEREKAT SINTETIS

214 LEM KAYU

XII

--------------------------------------------------------

Rp

BAHAN WATER PROOFING

6
8
10
12
16
19
22
25

TABEL BERAT BESI POLOS

MM
MM
MM
MM
MM
MM
MM
MM

12
12
12
12
12
12
12
12

KOLOM
BESI

12
8
10

HARGA SATUAN BAHAN

183,000.00
125,000.00
92,000.00
80,000.00
141,666.00
131,000.00
1,200,000.00
125,000.00
250.00
185.00
41,000.00
5,000.00
3,225.00
365,000.00
384,000.00

7,000.00
8,100.00
7,000.00
6,000.00
15,000.00
15,000.00
21,000.00
26,000.00
15,000.00
6,000.00
7,500.00

2,000.00
25,000.00
12,500.00
4,000.00

1,200,000.00
1,600,000.00
1,800,000.00
2,645,000.00
2,890,000.00
2,600,000.00
2,800,000.00
5,500,000.00
5,500,000.00
4,200,000.00
7,000,000.00
5,000,000.00
7,000.00
7,500.00
9,000.00
11,000.00
13,000.00
35,000.00
23,000.00
8,000.00

A SATUAN BAHAN

32,500.00
26,000.00
60,000.00
85,000.00
90,000.00
145,000.00
70,000.00
60,000.00
60,000.00

13,000.00 maspion
25,000.00
35,000.00
52,000.00
7,200.00
10,000.00
250,000.00
10,000.00

101,000.00
80,000.00
6,000.00
4,000.00
1,273,000.00
200,000.00
50,000.00
550,000.00
9,000.00
75,000.00
65,000.00
29,000.00

34,100.00
75,000.00
50,000.00
27,000.00
51,700.00
22,000.00
84,000.00
64,000.00
54,400.00
1,800,000.00

3,000,000.00
3,000,000.00
1,800,000.00
40,000.00
450,000.00

7,600.00
1,490.00

17,600.00
99,000.00
77,000.00
88,000.00
60,000.00

73,000.00
38,200.00
41,300.00
23,000.00
400,000.00
400,000.00
100,000.00
100,000.00
42,500.00

2,550.00
45,000.00
70,000.00

4,800.00
4,500.00
7,500.00
2,500.00
0.00

9,000.00
12,000.00
59,400.00
130,000.00

12,500.00
17,500.00

METER

2.66
4.74
7.4
10.66
18.96
26.76
35.76
46.2

KG

4
6
2

BH
BH
BH
BH

PER METER
0.2 KG
0.4
0.6
0.9
1.6
2.2
3.0
3.9

HARGA PER M
28000 5,907.17
35000 4,729.73
52000 4,878.05

10X25
1
0.75
2

4.0
4.5
4.0
0.0

0.9
0.4
0.6

3.6
1.8
2.4
7.8 KG

BETON

0.1

0.25

HARGA PER M
ONGKOS
HARGA/KG
750 6,657.17
4,729.73
4,878.05

4,878.05
4,729.73
4,729.73

17,560.98
8,513.51
11,351.35

37,425.84
HARGA BESI KOLOM 8/20 TERPASANG/PER METER

1

0.03 M3

564,000.00

14100
0
37,425.84
51,525.84
12500

BEKESTING
33

64,025.84

2,112,852.74

kode

URAIAN PEKERJAAN

Sat

2

3

4

1

Harga Satuan
RP
5 HARGAB REAL

PEKERJAAN PERSIAP[AN

1
2
3
4
5
6
7
8
9
10
11

A

PEK.PENGUKURAN JKEMBALI SITE

A2

PEK PASANGAN BOUPLANK

A3

PENGUKURAN DAN PEMASANGAN BOUWPLANK

A4

LOS KERJA / GUDANG

A5

PEKERJAAN KANTOR DIREKSI

A6

PEK. GALIAN TANAH BIASA MAX KEDALALAMAN 1 M'

A7

PEK. GALIAN TANAH BIASA MAX KEDALALAMAN 2 M'

A8

URUGAN TANAH KEMBALI

A9

PEK. PEMADATAN TANAH SETIAP 20 CM

A10

URUGAN PASIR URUG

A11

LANTAI KERJA 1 pc : 3ps : 5kr

M2

m2
M3

1,320.00
20,130.00
20,130.00
317,470.00
317,470.00
25,000.00
30,000.00
9,160.00
14,920.00
126,060.00
159,360.00

PEKERJAAN STRUKTUR

1,584.00
24,156.00
24,156.00
380,964.00
380,964.00
30,000.00
36,000.00
10,992.00
17,904.00
151,272.00
191,232.00
-

12
13
14
15
16
17
18
19
20
21
22
23
25
26
28
30
36
37
38
39
40
41
42
43
44

PEK. BETON SITE MIX K175

m3

PEK. BETON SITE MIX K225

m3

S.003

BESI BETON TERPASANG U-24

kg

S.004

BEKISTING DENGAN PAPAN

m2

S.005

BEKISTING MULTIPLEX 9 MM

m2

S.006

PASANGAN STOOT WERK

m2

S.008

PASANGAN ANSTAMPING BATU BELAH

m3

S.009

PASANGAN BATU BELAH 1pc : 2ps

m3

S.010

PASANGAN BATU BELAH 1pc : 5ps

m3

S.011

PASANGAN FOOT PLATE

m3

S.012

PEK STRIPING TANAH TEBAL = 0,2 M2

S.016

PEK SLOOF 30/40 (175 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN

m3

S.018

PEK SLOOF 15/20 (190 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN

m3

S.019

PEK SLOOF 20/30 (185 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN

m3

S.021

PEK KOLOM 15/15 (190 KG/M3 U.24) SITE MIXK-175 BEKISTING PAPAN

m3

S.023

PEK KOLOM 12/12 (220 KG/M3 U.24) SITE MIXK-175 BEKISTING PAPAN

m3

S.029

PEK BALOK 30/50 (175 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM

m3

S.030

PEK BALOK 30/45 (180 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM

m3

S.031

PEK BALOK 20/30 (190 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM

m3

S.032

PEK BALOK 15/20 (215 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM

m3

S.033

PEK BALOK 20/40 (205 KG/M3 U.24) SITE MIX K-175 MULTI 9 MM

m3

S.034

PEK PLAT LANTAI t= 12 Cm (130 KG/M3 U.24) SITE MIX K-175 MULTI 9MM'

m3

S.035

PEK PLAT LANTAI t= 15 Cm (115 KG/M3 U.24) SITE MIX K-175 MULTI 9MM'

m3

S.036

PEK PLAT LANTAI t= 10 Cm (120 KG/M3 U.24) SITE MIX K-175 MULTI 9MM'

m3

S.037

PEK PLAT LANTAI t= 10 Cm (75 KG/M3 U.24) SITE MIX K-175 MULTI 9MM'

m3

S01

564,000.00
597,000.00
9,300.00
66,440.00
70,240.00
90,550.00
223,680.00
462,810.00
377,980.00

716,400.00
11,160.00
79,728.00
84,288.00
108,660.00
268,416.00
555,372.00
453,576.00
-

3,607,060.00
3,607,060.00
3,607,060.00
3,405,710.00
3,537,080.00
3,162,640.00
3,265,000.00
4,290,300.00
5,209,680.00
4,095,000.00
3,113,110.00
2,845,130.00
3,288,100.00
2,416,650.00

DINDING

47
48
49
50
51
52

676,800.00

4,328,472.00
4,328,472.00
4,328,472.00
4,086,852.00
4,244,496.00
3,795,168.00
3,918,000.00
5,148,360.00
6,251,616.00
4,914,000.00
3,735,732.00
3,414,156.00
3,945,720.00
2,899,980.00
-

PEK MEMBONGKAR DINDING BATA (JIKA BONGKARAN DIPAKAI LAGI)

-

PEK MEMBONGKAR DINDING BATA (JIKA BONGKARAN TIDAK DIPAKAI LAGI)

-

PEK MEMBONGKAR PLESTERAN DINDING
PAS. PASANGAN BATA MERAH 1pc : 3ps
PAS. PASANGAN BATA MERAH 1pc : 5ps
PAS. PASANGAN BATAKO 1pc : 4ps

-

m2
m2
m2

59,640.00
46,510.00

71,568.00
55,812.00
-

53
54
55
56
57
58
59

PEK PLESTER 1PC :5 PSR
PAS. PASANGAN PLESTERAN DINDING 1 pc : 3ps + ACIAN
PAS. PASANGAN PLESTERAN DINDING 1 pc : 5ps + ACIAN
PASANGAN DINDING KERAMIK 10/20 (20/20) DN PUTIH
PASANGAN DINDING KERAMIK 20/25 KW1 CORAK/WARNA
PASANGAN DINDING BATU BALI GRAY
PASANGAN DINDING BATU ALAM CISANGGARUNG

m2
m2
m2
m2
m2
M2
M2

21,480.00
23,960.00
22,700.00

25,776.00
28,752.00
27,240.00
-

150,000.00
100,000.00

180,000.00
120,000.00
-

60
59
60

PEK. PENGECATAN DINDING SANLEX (3X)
PEK. PENGECATAN PLAFOND SANLEX (3X)
PEK. PENGECATAN KAYU (3X) BERIKUT MENI

m2
m2
m2

-

ATAP
61
62
63
64
65
68
74
75
76
77
78
79
80
81
82
83
86
87
88
89
90
91
92
93

PAS KUDA -KUDA KAMPER MEDAN KRUING
PAS. KUDA - KUDA (BAHAN LAMA)
PAS. KUDA - KUDA BORNEO SUPER
PAS RANGKA ATAP GENTENG (KASO 5/7 RENG 2/3 KAMPER MEDAN
PAS RANGKA ATAP GENTENG (KASO 5/7 RENG 3/4 KAMPER MEDAN
PAS RANGKA ATAP BAHAN LAMA
PAS ATAPGENTENG BETON CAT
PAS ATAP GENTENG BETON NATURAL
PAS ATAP GENTENG KERAMIK KIA
PAS ATAP GENTENG FIREZI

-

m3
m3
m3
m2
m2
m2
m2
m2
m2
m2

PAS BUBUNGAN ATAP GENTENG EX JATIWANGI
PAS BUBUNGAN ATAP GENTENG FLENTONG GLAZUR
PAS DAUN PASANGAN JALUSI KAYU KAMPER SINGKIL
PAS DAUN PASANGAN JALUSI KAYU KAMPER MEDAN
PAS BUBUNGAN ATAP GENTENG MORANDO GLAZUR
PAS BUBUNGAN ATAP GENTENG MORANDO NATURAL
PAS BUBUNGAN ATAP GENTENG KERAMIK KIA
PAS BUBUNGAN ATAP GENTENG FIRENZI
PASANGAN ATAP ASBES GLB 2.700x1.050x4 MM
PASANGAN ATAP ASBES GLB 1.800x1.050x4 MM

m'
m'
m'
m'
m'
m'
m'
m2
m2

PASANG NOKSTEL GELOMBANG
PASANG TALANG DATAR, SENG BWG 28
PASANG TALANG MIRING, SENG BWG 28
PEK LISTPLANK KAYU KAMPER SINGKIL 3/20 CM

m'

-

62,280.00
68,080.00
10,830.00
37,980.00
31,930.00
132,580.00
56,980.00
59,880.00
60,680.00

74,736.00
81,696.00
12,996.00
45,576.00
38,316.00
159,096.00
68,376.00
71,856.00
72,816.00
-

60,680.00
56,680.00
143,880.00
125,880.00
29,550.00
30,600.00
32,980.00
66,710.00
66,380.00
36,530.00

72,816.00
68,016.00
172,656.00
151,056.00
35,460.00
36,720.00
39,576.00
80,052.00
79,656.00
43,836.00
-

PEKERJAANPLAFON

96
97
101
102
105

-

PAS. RANGKA PLAFOND KAYU BORNEO SUPER (RANGKA 5/7, 5/10)

m2

PAS. RANGKA PLAFOND KAYU BORNEO SUPER (RANGKA 4/6, 5/10)

m2

PAS BAHAN PLAFON ETERNIT 4mm(1x1) pada rangkanya

m2

PAS BAHAN plafon GIPSUM (1200x2400x9mm)

m2

PAS BAHAN plafon TRIPLEKS (1200x2400x6mm)

m2

PAS BAHAN TEAKWOOD EKSPOSE (1200x2400x6mm)

m2

61,810.00
57,310.00
16,230.00
22,840.00
31,630.00
60,000.00

74,172.00

4,766,350.00
3,620,700.00

5,719,620.00

PEKERJAAN KAYU KUSEN,PINTU,JENDELA

106
107

PAS KUSEN KAYU KAMPER SINGKIL
PAS KUSEN KAYU KAMPERMEDAN

68,772.00
19,476.00
27,408.00
37,956.00
72,000.00
-

m3
m3

4,344,840.00

108
109
110
111
112
113
114
115
116
117
118
119
120

PAS KUSEN KAYU KAMPER SUPER OVEN
PAS KUSEN KAYU JATI OVEN
PAS KUSEN KAYU MEREBAU OVEN
PAS DAUN PINTU PANIL BANJAR
PAS DAUN PINTU PANIL SAMARINDA OVEN
PAS DAUN PINTU TRIPLEK RANGKA BORNEO
PAS DAUN PINTU TRIPLEK UK PINTU LAPIS FORMIKA( WC)
PAS DAUN JERNDELA KACA KAYU SINGKIL
PAS DAUN JENDELA KAYU KAMPER MEDAN
PAS DAUN PINTU KACA (TANPA KACA)
PAS DAUN JENDELA KAYU MERBAU
PASANG KACA POLOS TEBAL 3 MM
PASANG KACA POLOS TEBAL 5 MM
PASANG KACA POLOS TEBAL 12mmM

123
124
125
126
127

PASANG KUNCI TANAM
PASANG ENGSEL PINTU
PASANG ENGSEL JENDELA
PASANG KAIT ANGIN
PASANG KAWAT HARMONIKA

m3
m3
m3
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
bh
bh
bh
bh
bh

6,000,000.00
25,000,000.00
10,500,000.00
648,000.00
800,000.00
248,000.00
248,000.00

7,200,000.00
30,000,000.00
12,600,000.00
777,600.00
960,000.00
297,600.00
297,600.00
-

143,130.00

171,756.00

68,970.00
95,570.00

82,764.00

-

101,750.00
30,870.00
22,850.00
15,700.00
27,280.00

114,684.00
122,100.00
37,044.00
27,420.00
18,840.00
32,736.00

120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%

120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%

120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%
120%

NO.

URAIAN PEKERJAAN

VOL
P

I.
1

2
3

4
5
6

PEKERJAAN PERSIAPAN
Direksi keet
- Gudang
- Bedeng Pekerja
Pengukuran
Bouwplank
- Papan Cor
- Kaso 5/7
- Paku
Pembersihan
Air kerja + listrik kerja
Keamanan

L

T

BH

KOEF.

RAB

VOLUME

SAT.

RAP

MATERIAL
RATE RAP

1.00
1.000
1.000

1.000
1.000

0.400
0.200
0.080

16.280
8.140
3.256

1.00
40.70

6.00
6.00
6.00

LS
UNIT
UNIT
LS
M'
LBR
BTG
KG
BLN
LS
BLN

KET

TOTAL

8,000

SUB TOTAL I
II
PEKERJAAN BENTENG
Galian tanah

3.00

Pondasi batu kali

13.00

Pondasi telapak
sloof
Kolom
Pasangan bata
Plester

III.

PEKERJAAN PONDASI

1

Galian tanah

20.00

M3

Rp

-

2

Pemadatan tanah dasar pondasi

78.96

M2

Rp

-

3

Urug pasir bawah pondasi

7.90

M3

Rp

- Pasir
4

5

1.100

8.686

- Batu Kali

1.200

74.400

- Semen

1.100

68.200

- Pasir

0.400

24.800

Pondasi batu kali

Pondasi Telapak

62.00

4.03

-

M3

125,000

Rp

M3

125,000

Rp

M3

125,000

Rp

9,300,000.00

ZAK

41,000

Rp

2,796,200.00

M3

125,000

Rp

3,100,000.00

M3

Rp

1,085,700.00
-

-

_SEMEN

6

Balok Tarik
- Semen

7.00

M3
4.500

31.500

M3

Rp
41,000

Rp

1,291,500.00

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

RAB

KOEF.

VOLUME

SAT.

RAP

MATERIAL
RATE RAP

5.64

KET

TOTAL

7

Sloof

Rp

-

8

Urugan tanah kembali

34.41

M3

Rp

-

9

Anti rayap

78.96

M2

Rp

-

Rp

-

SUB TOTAL II

NO.

URAIAN PEKERJAAN

VOL
P

IV
1

L

T

BH

Kolom struktur

M3
4.500

59.778

ZAK

- Pasir

0.480

6.376

M3

- Kerikil

0.720

9.564

- Besi Dia. 8 mm

9.607

127.619

BTG

- Besi Dia. 12 mm

6.351

84.365

BTG

- Besi Dia. 13 mm

-

-

BTG

0.396

5.265

ROLL

M3

3.000

39.852

BTG

24.449

324.785

LBR

4.992

66.314

KG

- Semen

4.500

4.500

ZAK

- Pasir

0.480

0.480

M3

- Kerikil

0.720

0.720

M3

- Besi Dia. 6 mm

2.089

2.089

BTG

- Besi Dia. 8 mm

3.061

3.061

BTG

- Kawat Beton

0.070

0.070

ROLL

- Paku
Kolom praktis

1.00

- Kaso 5/7

M3

6.000

6.000

BTG

18.333

18.333

LBR

4.896

4.896

KG

- Semen

4.500

16.268

ZAK

- Pasir

0.480

1.735

M3

- Kerikil

0.720

2.603

M3

- Besi Dia. 8 mm

8.347

30.174

BTG

- Papan Cor
- Paku
Balok lantai atas

3.62

M3

- Besi Dia. 10 mm

-

-

BTG

- Besi Dia. 12 mm

5.689

20.565

BTG

- Besi Dia. 13 mm

-

-

BTG

0.451

1.630

ROLL

- Kawat Beton
- Kaso 5-7

5.000

18.075

BTG

29.333

106.040

LBR

5.904

21.343

KG

- Semen

4.500

6.818

ZAK

- Pasir

0.480

0.727

M3

- Kerikil

0.720

1.091

M3

- Besi Dia. 8 mm

11.204

16.973

BTG

- Besi Dia. 12 mm

12.754

19.322

BTG

- Besi Dia. 13 mm

-

-

BTG

- Papan Cor
- Paku
Ring balk

MATERIAL
RATE RAP

13.28

- Papan Cor

4

SAT.

RAP

- Semen

- Kaso 5/7

3

VOLUME

PEKERJAAN STRUKTUR

- Kawat Beton

2

KOEF.

RAB

1.52

M3

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

- Kawat Beton

1.289

ROLL
LBR

2.448

3.709

KG

- Semen

4.500

35.640

ZAK

- Pasir

0.480

3.802

M3

- Kerikil

0.720

5.702

24.444

193.600

BTG

- Kawat Beton

0.479

3.796

ROLL

- Plastik Cor

0.229

1.812

ROLL

- Kaso 5/7

38.000

300.960

BTG

- Papan Cor

15.272

120.952

LBR

4.320

34.214

KG

- Semen

4.500

7.200

ZAK

- Pasir

0.480

0.768

M3

- Kerikil

0.720

1.152

M3

- Besi Dia. 6 mm

3.228

5.165

BTG

- Besi Dia. 8 mm

1.076

1.722

BTG

- Besi Dia. 10 mm

5.739

9.183

BTG

- Besi Dia. 12 mm

7.333

11.733

BTG

- Kawat Beton

0.517

0.827

ROLL

15.272

24.435

LBR

6.480

10.368

KG

- Semen

4.500

4.500

ZAK

- Pasir

0.480

0.480

M3

- Kerikil

0.720

0.720

M3

-

-

BTG

Plat lantai atas t = 12 cm

7.92

- Paku
Beton tangga

- Paku
Dak talang 12 cm + canopy

M3

1.60

- Papan Cor

- Kawat Beton

M3

M3

1.00

- Besi Dia. 8 mm

M3

-

-

ROLL

0.229

0.229

ROLL

38.000

114.000

BTG

15.272

15.272

LBR

4.320

4.320

KG

70.000

26,250.000

BH

- Semen

0.300

112.500

ZAK

- Pasir

0.050

18.750

M3

- Plastik Cor
- Kaso 5/7 utk dak cucian + balkon

3.00

- Papan Cor
- Paku
SUB TOTAL III
IV.
1

PEKERJAAN DINDING
Pasangan bata
- Bata

MATERIAL
RATE RAP

27.775

- Besi Dia. 8 mm

7

SAT.

RAP
0.851

- Paku

6

VOLUME

18.333

- Papan Cor
5

KOEF.

RAB

375.00

M2

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

RAB

VOLUME

SAT.

RAP

SUB TOTAL IV

V.
1

PEKERJAAN PELAPIS DINDING
Plester dan acian dinding

500.00

- Semen
- Pasir
2

Tali air

0.00

3

Profil dinding Besar

0.00

4

5

6

M2
0.120

60.000

ZAK

0.020

10.000

M3
M'
M'

- Bata

7.330

-

BH

- Semen

0.030

-

ZAK

- Pasir

0.010

-

M3

- Bata

7.330

-

BH

- Semen

0.020

-

ZAK

- Pasir

0.010

-

M3

- Batu alam

1.100

52.800

M2

- Semen

0.060

2.880

ZAK

- Pasir

0.010

0.480

M3

- Keramik

1.100

39.600

DUS

- Semen

0.120

4.320

ZAK

- Pasir

0.020

0.720

M3

- Semen putih

0.005

0.180

ZAK

Profil Dinding Kecil

Pasangan batu alam

0.00

M'

48.00

M2

Pasang keramik dinding
- KM/WC bawah tangga lantai dasar

- KM/WC utama lantai dasar

36.00

30.00

MATERIAL
RATE RAP

M2

M2

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

T

BH

SAT.

RAP
33.000

DUS

0.120

3.600

ZAK

- Pasir

0.020

0.600

M3

- Semen putih

0.005

0.150

ZAK

- Keramik

1.100

17.600

DUS

- Semen

0.120

1.920

ZAK

- Pasir

0.020

0.320

M3

- Semen putih

0.005

0.080

ZAK

- Keramik

1.100

17.600

DUS

- Semen

0.120

1.920

ZAK

- Pasir

0.020

0.320

M3

- Semen putih

0.005

0.080

ZAK

- Keramik

1.100

3.300

DUS

- Semen

0.120

0.360

ZAK

- Pasir

0.020

0.060

M3

- Semen putih

0.005

0.015

ZAK

- Keramik

1.100

-

DUS

- Semen

0.120

-

ZAK

- Pasir

0.020

-

M3

- Semen putih

0.005

-

ZAK

- Keramik

1.100

2.200

DUS

- Semen

0.120

0.240

ZAK

- Pasir

0.020

0.040

M3

- Semen putih

0.005

0.010

ZAK

87.500

-

BH

1.155

-

ZAK

0.116

-

M3

- Semen

1.010

-

ZAK

- Pasir

0.110

-

M3

- Kerikil

0.160

-

M3

- Tripleks

0.450

-

LBR

- Kaso 5/7

0.250

-

BTG

- Paku

0.240

-

KG

- Meja dapur

- Meja westafel

Bak bunga

16.00

M2

0.00

M2

2.00

M2

0.00

- Pasir

Lubang Angin Garasi

M2

3.00

- Semen
Portal lengkung

M2

16.00

- Bata

UNIT

0.00

0.00

MATERIAL
RATE RAP

1.100

- Dinding dapur

9

VOLUME

- Semen

- KM/WC pembantu

8

KOEF.

RAB

- Keramik

- KM/WC utama lantai atas

7

L

M'

BH

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

RAB

VOLUME

SAT.

RAP

SUB TOTAL V
VI.
1

2

3

PEKERJAAN ATAP
Kuda-kuda & gording non exposed

3.35
1.200

4.018

M3

- Baut

8.000

26.784

BH

- Plat Strip

1.700

5.692

BH

- Paku

2.400

8.035

KG

- Kaso 5/7

-

-

- Reng 3/4

0.005

0.756

M3

- Paku

0.140

21.163

KG

14.300

2,161.628

BH

- Genteng nok

3.850

100.100

BH

- Semen

0.011

0.293

ZAK

- Pasir

0.009

0.234

M3

- Semen

0.002

-

ZAK

- Pasir

0.001

-

M3

- Seng BJLS 20

0.005

-

ROLL

0.250

-

LBR

0.048

-

KG

0.010

0.901

M3

0.072

6.552

KG

0.025

3.779

ROLL

0.072

10.884

KG

Pasang genteng badan

151.16

5

6

Pasang genteng nok

Flashing genteng

Talang jurai

Listplank kayu

- Paku seng
Residu rangka atap

0.028

M2

0.026

3.930

BLEK

0.100

-

BLEK

0.100

0.800

BLEK

0.100

-

BLEK

Water proofing
- Dak atap

0.00

- SIKA
- KM/WC
- Dak jemur

M2

0.00

- SIKA
Nok ujung

M2

8.00

- SIKA

11

M2

151.16

- Residu
10

M'

151.16

- Seng BJLS 20
9

M'

91.00

- Paku
Lapisan atap

M'

0.00

- Lisplank kayu
8

M'

0.00

- Paku

M3

M2

26.00

- Papan talang
7

M2

151.16

- Genteng
4

M3

- Balok 8/12 & 6/12

Rangka atap non exposed

0.00

MATERIAL
RATE RAP

M2
BH

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

- Nok ujung
12

Nok tiga arah

KOEF.

RAB

VOLUME

MATERIAL
RATE RAP

1.050

-

1.050

-

-

-

M3

0.050

9.250

KG

0.00

- Nok tiga arah

SAT.

RAP

KET

TOTAL

BH
BH
BH

SUB TOTAL VI
VII.
1

PEKERJAAN PLAFOND
Rangka plafond

185.00

- Kaso 5/7
- Paku
2

Plafond gypsum

171.00

3

Plafond tripleks

14.00

- Tripleks
- Paku

M2

M2
M2
0.347

4.861

LBR

0.036

0.504

KG

4

List plafond gypsum

0.00

M'

5

List plafond tripleks

0.00

M'

6

- List tripleks

0.250

-

BTG

- Paku

0.010

-

KG

0.035

6.475

LTR

Meni rangka plafond

185.00

- Menie kayu

M2

SUB TOTAL VII
VIII. PEKERJAAN PENUTUP LANTAI
1

Pemadatan lantai dasar

2

Urugan pasir

114.00

- Pasir urug
3

Floor lantai dasar
- Keramik lantai ruang utama

M2

5.70

M3
1.200

6.840

5.70

M3
M3

100.00

M2

- Keramik

1.100

110.000

DUS

- Semen

0.120

12.000

ZAK

- Pasir

0.020

2.000

M3

- Semen putih

0.005

0.500

ZAK

- Keramik

1.100

61.600

DUS

- Semen

0.120

6.720

ZAK

- Pasir

0.020

1.120

M3

- Semen putih

0.005

0.280

ZAK

- Keramik lantai teras

- Keramik lantai garasi
- Keramik KM/WC utama

56.00

M2

36.00

M2

8.00

M2

- Keramik

1.100

8.800

DUS

- Semen

0.120

0.960

ZAK

- Pasir

0.020

0.160

M3

-

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

RAB

- Semen putih

VOLUME

SAT.

RAP
0.005

0.040

ZAK

- Keramik

1.100

6.600

DUS

- Semen

0.120

0.720

ZAK

- Pasir

0.020

0.120

M3

- Semen putih

0.005

0.030

ZAK

- Keramik

0.120

-

DUS

- Semen

0.028

-

ZAK

- Pasir

0.002

-

M3

- Semen putih

0.001

-

ZAK

- Semen

0.387

7.740

ZAK

- Pasir

0.082

1.630

M3

- Split

0.043

0.850

M3

- Keramik KM/WC pembantu

- Plint lantai

- Rabat beton

- Koral sikat
- Keramik lantai ruang utama

6.00

M2

0.00

M'

20.00

M2

8.00

M2

56.00

M2

- Keramik

1.100

61.600

DUS

- Semen

0.120

6.720

ZAK

- Pasir

0.020

1.120

M3

- Semen putih

0.005

0.280

ZAK

- Keramik

1.100

6.600

DUS

- Semen

0.120

0.720

ZAK

- Pasir

0.020

0.120

M3

- Semen putih

0.005

0.030

ZAK

- Keramik KM/WC utama

6.00

M2

- Plint lantai

9.00

M'

- Balkon

6.00

M2

SUB TOTAL VIII
IX.
1

PEKERJAAN KUSEN, PINTU, JENDELA
Kusen pintu dan jendela

0.97

- Kusen
2

Daun jendela + rangka

3

Daun pintu panel solid
Daun pintu ruang dalam
Daun pintu KM/WC utama
- Daun pintu KM/WC utama

1.000

25.000

1.000

2.000

1.000

7.000

1.000

1.000

M3
BH
BH
BH

7.00

- Daun pintu ruang dalam
5

0.779

2.00

- Daun pintu panel
4

M3
0.800

25.00

- Daun jendela

MATERIAL
RATE RAP

BH
BH

1.00

BH
BH
BH

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

6

L

Daun pintu service

T

BH

Daun pintu KM/WC pembantu
Jendela kaca mati

9

Daun pintu kaca

10

Daun pintu garasi
Bouvenlight
Kaca Polos
Kaca Es

1.000

0.900

-

1.000

2.000

1.000

-

1.000

-

0.900

48.600

0.900

-

1.000

2.000

1.000

7.000

1.000

-

1.000

1.000

1.000

1.000

1.000

2.000

1.000

-

1.000

6.000

1.000

20.000

1.000

4.000

1.000

50.000

BH
M2
M2
BH
BH
BH
BH
BH
BH
M2

0.00

- Kaca es

BH
BH

54.00

- Kaca polos
13

1.000

0.00

- Bouvenlight
12

-

0.00

- Daun pintu garasi
11

BH
1.000

2.00

- Daun pintu kaca

M2
M2
M2

SUB TOTAL IX
X.
1

PEKERJAAN ENGSEL & KUNCI
Kunci pintu utama

2.00

- Kunci pintu utama
2

Kunci pintu dalam

3

Kunci pintu service
Kunci pintu KM/WC utama

5

Kunci pintu KM/WC pembantu

6

Kunci pintu kaca

7

Kunci pintu garasi

8

Engsel pintu utama

9

Engsel pintu dalam + KM/WC Utama & Pembantu

10

Engsel pintu kaca

11

Engsel jendela
- Engsel jendela

BH
BH

4.00

- Engsel pintu kaca

BH
BH

20.00

- Engsel pintu dalam + KM/WC utama & pembantu

BH
BH

6.00

- Engsel pintu utama

BH
BH

0.00

- Kunci pintu garasi

BH
BH

2.00

- Kunci pintu kaca

BH
BH

1.00

- Kunci pintu KM/WC pembantu

BH
BH

1.00

- Kunci pintu KM/WC utama

BH
BH

0.00

- Kunci pintu service
4

BH

7.00

- Kunci pintu dalam

MATERIAL
RATE RAP

0.00

- Jendela kaca mati

SAT.

RAP

1.00

- Daun pintu KM/WC pembantu
8

VOLUME

0.00

- Daun pintu service
7

KOEF.

RAB

BH
BH

50.00

BH
BH
BH

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

12

Spring knip

L

T

BH

Rambuncis
Casement

15

Rel pintu garasi

BH
1.000

25.000

1.000

25.000

1.000

-

1.000

-

BH
BH
BH
BH

0.00

- Rel pintu garasi

BH
BH
BH

SUB TOTAL X
XI.

PEKERJAAN PENGECATAN

1

Cat dinding dalam

419.33

M2

2

Cat dinding luar

517.48

M2

3

Coating batu alam

48.00

M2

4

Cat kusen

56.80

M2

5

Cat daun pintu

46.60

M2

6

Cat daun jendela

16.70

M2

7

Cat listplank kayu

91.00

M'

8

Cat penebalan dinding exterior

20.00

M'

9

Cat list plafond tripleks

64.00

M'

10

Cat list plafond gypsum

100.00

M'

11

Cat plafond gypsum

171.00

M2

12

Cat plafond tripleks

14.00

M2

13

Cat railling tangga

8.00

M'

14

Cat handle tangga

8.00

M'

15

Cat railing balkon

4.00

M'

16

Cat railing void

0.00

M'

SUB TOTAL XI
XII.

PEKERJAAN FINISHING TANGGA

1

Railling tangga

8.00

M'

2

Railling void

0.00

M'

3

Railing balkon

4.00

M'

4

Pelapis trap keramik

14.00

M2

5

- Keramik

1.100

15.400

DUS

- Semen

0.120

1.680

ZAK

- Pasir

0.020

0.280

M3

- Semen putih

0.005

0.070

ZAK

Tangga besi
SUB TOTAL XII

0.00

MATERIAL
RATE RAP

0.00

- Casement

SAT.

RAP

25.00

- Rambuncis
14

VOLUME

25.00

- Spring knip
13

KOEF.

RAB

UNIT

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

RAB

VOLUME

SAT.

RAP

XIII. PEKERJAAN INSTALASI AIR
1

Pipa air bersih
- Dia. 3/4"

M'

- Pipa 3/4"

0.250

13.750

BTG

- Knee 3/4"

0.250

13.750

BH

- Tee 3/4"

0.250

13.750

BH

- Lem

0.010

0.550

TUBE

- Pipa 1/2"

0.250

1.500

BTG

- Knee 1/2"

0.250

1.500

BH

- Tee 1/2"

0.250

1.500

BH

- Lem

0.010

0.060

TUBE

- Dia. 1/2"

- Pipa galvanis

2

55.00

6.00

M'

0.00

M'

55.00

M'

Pipa air kotor
- Dia. 4"

MATERIAL
RATE RAP

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

4

T

BH

13.750

BTG

13.750

BH

- Tee 4"

0.250

13.750

BH

- Lem

0.022

1.210

TUBE

- Pipa 3"

0.250

1.500

BTG

- Knee 3"

0.250

1.500

BH

- Tee 3"

0.250

1.500

BH

- Lem

0.020

0.120

TUBE

- Pipa 2"

0.250

20.000

BTG

- Knee 2"

0.250

20.000

BH

- Lem

0.018

1.440

TUBE

56.000

56.000

BH

- Semen

0.400

0.400

ZAK

- Pasir

0.043

0.043

M3

- Kerikil

0.011

0.011

M3

- Besi Dia 8

0.209

0.209

BTG

56.000

-

BH

- Semen

0.400

-

ZAK

- Pasir

0.043

-

M3

- Kerikil

0.011

-

M3

- Besi

0.209

-

BTG

1.000

-

Pipa air hujan

Bak kontrol

Bak kontrol

Septick tank + rembesan

6.00

M'

80.00

M'

1.00

BH

0.00

BH

1.00

- Bata

BH
UNIT

490.000

490.000

BH

- Semen

7.384

7.384

ZAK

- Pasir

1.059

1.059

M3

- Pasir urug

0.572

0.572

M3

- Kerikil

2.473

2.473

M3

- Besi Dia. 8

2.489

2.489

BTG

14.500

14.500

- Ijuk
Sumur rembesan
- Bata

1.00

BAL
UNIT

280.000

280.000

BH

- Semen

3.484

3.484

ZAK

- Pasir

0.524

0.524

M3

- Pasir urug

0.572

0.572

M3

- Kerikil

2.240

2.240

M3

14.500

14.500

BAL

- Ijuk

MATERIAL
RATE RAP

0.250

- Grill besi

7

SAT.

RAP
0.250

- Bata

6

VOLUME

- Knee 4"

- Bata

5

KOEF.

RAB

- Pipa 4"

- Dia. 3"

3

L

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

RAB

VOLUME

SAT.

RAP

8

Water torrent + Rangka + Tangga monyet

1.00

UNIT

9

Sumur pantek + Pompa jet pump

1.00

UNIT

125.00

TTK

SUB TOTAL XIII
XIV. PEKERJAAN INSTALASI LISTRIK
1

Titik lampu

2

Saklar single

17.00

- Saklar single
3

Saklar double

4

Saklar hotel

6

Instalasi stop kontak
Stop kontak
Instalasi TV
Instalasi Telephone

18.000

1.000

8.000

BH
BH
BH
TTK
BH

1.000

-

3.00

BH
TTK

1.000

3.000

2.00

- Stop kontak telp.

BH
BH

0.00

- Stop kontak TV
8

1.000

43.00

- Stop kontak
7

17.000

8.00

- Saklar hotel
5

BH
1.000

18.00

- Saklar double

BH
TTK

1.000

2.000

125.00

BH

9

Fitting titik lampu plafond

10

Box sekering

1.00

UNIT

11

Kabel toevoer

1.00

UNIT

12

Arde pentanahan

1.00

UNIT

13

Stop kontak pompa

1.00

- Stop kontak pompa
14

Instalasi lampu taman

BH

TTK
1.000

1.000

0.00

- Lampu taman AB SHOP

BH
TTK

1.000

-

1.000

2.000

SET

SUB TOTAL XIV
XV.
1

PEKERJAAN ACCESSORIES SANITAIR
Monoblock

2.00

- Monoblok
2

Bathtube

2.00

MATERIAL
RATE RAP

BH
BH
BH

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

- Bathtube
3

Kran bathtube
Tempat sabun

6

Bak mandi
Outlet jet washer

8

Kran tembok
Kran taman
Kran kitchen zink
Floor drain
Roof drain

13

Kitchen zink
Closet jongkok
Shower Set

16

Kaca cermin

1.000

-

1.000

2.000

1.000

3.000

1.000

2.000

1.000

2.000

1.000

3.000

1.000

-

BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
BH
UNIT

1.000

1.000

1.000

-

1.000

2.000

1.000

2.000

UNIT
BH

2.00

BH
BH

2.00

- Kaca cermin

SET

BH

0.00

- Shower set

BH

BH

1.00

- Closet jongkok
15

2.000

0.00

- Kitchen zink
14

1.000

3.00

- Roof drain

KET

TOTAL

BH

2.00

- Floor drain
12

2.000

2.00

- Kran kitchen zink
11

1.000

3.00

- Kran taman
10

2.000

2.00

- Kran tembok
9

1.000

0.00

- Outlet jetwasher

MATERIAL

SET

2.00

- Bak mandi
7

2.000

2.00

- Tempat sabun

SAT.

RATE RAP

2.00

- Kran bathtube
5

VOLUME
RAP

1.000

Wastafel
- Westafel

4

KOEF.

RAB

BH
BH
BH

SUB TOTAL XV
XVI. PEKERJAAN LAIN-LAIN
1

Kotak surat

1.00

BH

SUB TOTAL XVI
TOTAL (I S/D XVI)
BIAYA TAK TERDUGA 3%
GRAND TOTAL
HARGA DASAR PER M2 BANGUNAN

14,786,545
443,596
15,230,141
85,563

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

RAB

KOEF.

VOLUME
RAP

SAT.

MATERIAL
RATE RAP

TOTAL

KET

NO.

URAIAN PEKERJAAN

VOL
P

L

T

BH

KOEF.

VOLUME

RAB

SAT.

RAP

MATERIAL
RATE RAP

UNIT

QTY

KET

TOTAL

HARGA

1

#REF!

ZAK

Rp 41,000.00

#REF!

#REF!

2

#REF!

M3

Rp125,000.00

#REF!

#REF!

3

#REF!

M3

Rp141,666.00

#REF!

M3

Rp125,000.00

4

74

5

29,804

BH

Rp

6

-

BTG

Rp

7

#REF!

BTG

Rp 25,000.00

#REF!

Rp

9,300,000.00

9,300,000.00

250.00

Rp

7,450,889.60

3,725,444.80

-

Rp

-

-

#REF!

#REF!

8

10

BTG

Rp 35,000.00

Rp

337,460.87

337,460.87

9

181

BTG

Rp 52,000.00

Rp

9,388,509.57

9,388,509.57

10

-

BTG

Rp 65,000.00

Rp

11

#REF!

LBR

Rp

12

7

M3

5,000.00

###########

Rp

-

-

#REF!

#REF!

12,784,458.75

13

#REF!

KG

Rp

500.00

#REF!

14

#REF!

ROLL

Rp

-

#REF!

ROLL

Rp 50,000.00

15

2

Rp

102,054.80
#REF!

6,392,229.38
#REF!
#REF!
76,541.10
#REF!

RENCANA ANGGARAN BIAYA
Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

I.

PEKERJAAN PERSIAPAN

1

Direksi keet

LS

100%

Rp15,000,000

15,000,000

2.1%

2

Pengukuran

LS

1.00

Rp500,000

500,000

0.1%

3

Bouwplank

M'

40.70

Rp15,000

610,500

0.1%

4

Pembersihan

BLN

2.00

Rp500,000

1,000,000

0.1%

5

Air pompa jet pump

sumur bor

unit

1.00

Rp5,350,000

5,350,000

0.8%

6

LISTRIK

Pasang 2300 watt

LS

1.00

Rp2,500,000

2,500,000

0.4%

7

Keamanan pagar,seng

M'

27.00

Rp300,000

8,100,000

1.1%

33,060,500

4.7%

Borneo

SUB TOTAL I
II

PEKERJAAN BENTENG

1

Galian tanah

2

Pondasi batu kali

3

Pondasi telapak

4

sloof

5

Kolom

6

Pasangan bata

7

Plester

6.00

Rp25,000

150,000

0.0%

17.00

Rp453,576

7,710,792

1.1%

0.6

1.00

Rp4,328,472

4,328,472

0.6%

53

4.00

Rp4,328,472

17,313,888

2.4%

2.00

Rp4,328,472

8,656,944

1.2%

200.00

Rp71,568

14,313,600

2.0%

250.00

Rp27,240

6,810,000

1.0%

Rp59,283,696

8.4%

0.15
Pek. Pas. Dinding 1/2 bata
Camp. 1 : 5

50.5

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
III

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

PEKERJAAN PONDASI

HARGA SATUAN

TOTAL HARGA

%

Rp0

1

Galian tanah

2

Urugan tanah

MT = Bawah Pasir Lantai

M3

33

3

Urug pasir bawah pondasi

Pasir Urug Darat Tebal = 10 cm

M3

66

4

Pondasi batu kali

1 Pc : 5 Psr

M3

36

5

Pondasin Styrauss pall

6

Pondasi Telapak

7

STEK KOLOM

8

Sloof

9

Urugan tanah kembali

M3

Anti rayap

M2

truk

6.00
55.00
16.17
62.00

Rp25,000

Rp150,000

0.0%

Rp320,000

Rp17,600,000

2.5%

Rp126,060

Rp2,038,390

0.3%

Rp453,576

Rp28,121,712

4.0%

Rp15,000,000

1.7%

Rp12,985,416

1.8%

bh
K-175

M3

33

3.00

Rp4,328,472

M3
K-175

M3

1

SUB TOTAL II

0.0%

9.90
8.00
6.00
-

Rp2,885,648

28,567,915

4.0%

Rp15,000

120,000

0.0%

Rp50,900

305,400

0.0%

104,888,833

14.8%

IV

PEKERJAAN STRUKTUR

1

Kolom struktur

K-175

M3

33

5.00

Rp4,328,472

21,642,360

3.1%

2

Kolom praktis

K-175

M3

16

1.00

Rp4,328,472

4,328,472

0.6%

3

Balok lantai atas

K-175

M3

2.00

Rp4,328,472

8,656,944

1.2%

4

Ring balk

K-175

M3

3.00

Rp4,328,472

12,985,416

1.8%

5

Plat lantai atas t = 12 cm

K-175

M3

6.00

Rp4,328,472

25,970,832

3.7%

6

Beton tangga

K-175

M3

1.60

Rp4,328,472

6,925,555

1.0%

7

Dak talang 12 cm + canopy

K-175

M3

1.00

Rp4,328,472

4,328,472

0.6%

8

Meja beton dapur

K-175

M3

0.50

Rp4,328,472

2,164,236

0.3%

9

Meja beton westafel

K-175

M3

0.20

Rp1,500,000

300,000

0.0%

87,302,287

12.3%

SUB TOTAL III

1

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
V

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

PEKERJAAN DINDING

1

Pasangan batadinding

2

Pasangan batu ekspose

VI

PEKERJAAN PELAPIS DINDING

1 Pc : 5 Psr / Bata Press
Batu templek

M2

375.00

Rp71,568

M2

26,838,000
-

SUB TOTAL V

3.8%
0.0%

26,838,000

3.8%

1

Plester dan acian dinding

M2

500.00

Rp27,240

13,620,000

1.9%

2

kamprot halus

m2

120.00

Rp27,240

3,268,800

0.5%

3

Dunding kayu bangkirai

M'

60.00

Rp100,000

6,000,000

0.8%

4

Batu bali gray

M'

80.00

Rp150,000

12,000,000

1.7%

5

Pasangan batu alam

M2

1

48.00

Rp150,000

7,200,000

1.0%

6

Pasang keramik dinding
- KM/WC utama lantai dasar

M2

1

40.00

Rp60,000

2,400,000

0.3%

- KM/WC lantai atas

M2

1

16.00

Rp45,000

720,000

0.1%

- KM/WC pembantu

M2

1

16.00

Rp45,000

720,000

0.1%

- Dinding dapur

M2

1

3.00

Rp45,000

135,000

0.0%

- Meja dapur

M2

1

1.80

Rp45,000

81,000

0.0%

- Meja westafel

M2

2.00

Rp45,000

90,000

0.0%

Lubang Angin

BH

30.00

Rp50,000

1,500,000

0.2%

47,734,800

6.7%

0.0%
SUB TOTAL VI

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
VII
1
2

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

PEKERJAAN ATAP
Kuda-kuda & gording non exposed
Pek. Pas. Rangka atap kaso & reng

M3

3.00

Rp3,000,000

9,000,000

1.3%

M2

135.00

Rp40,000

5,400,000

0.8%

Pek. Pas. Triplek T.4mm
Pek. Pas. Alumunium Foil + wiremesh
3

Pasang genteng badan

M2

200.00

Rp54,400

10,880,000

1.5%

4

Pasang genteng nok

M2

30.00

Rp60,000

1,800,000

0.3%

7

Pek. Pas. Papan rutter 3/20

m2

32.00

Rp55,000

1,760,000

0.2%

8

Pek. Pas. Listplank kayu

M2

200.00

Rp5,000

1,000,000

0.1%

M2

200.00

Rp5,000

1,000,000

0.1%

5
6

9
10

Pek. Pas. Nok atap

BH

12.00

Rp22,000

264,000

0.0%

11

Pek. Pas. Nok Ujung

BH

3.00

Rp22,000

66,000

0.0%

Atap pergola

m2

36.00

Rp250,000

9,000,000

1.3%

Atap dak beton

m2

92.00

Rp250,000

23,000,000

3.2%

31,170,000

4.4%

Pek. Pas. Nok Tengah
Pek. Pas. Nok Tepi

SUB TOTAL VII
VII.I

PEKERJAAN PLAFOND

1

Rangka plafond

Hollow 4x4 + 4x2

M2

300.00

Rp74,172

22,251,600

3.1%

2

Plafond gypsum

Ex. Jaya Board 9 mm

M2

300.00

Rp27,408

8,222,400

1.2%

3

Plafond tripleksEKSPOSE

Tripleks 6 mm lapis teak wood

M2

88.00

Rp72,000

6,336,000

0.9%

4

List plafond gypsum

List Gypsum 8 x 8 cm

m2

100.00

Rp11,000

1,100,000

0.2%

5
6

Meni rangka plafond
SUB TOTAL VIII

Menie Kayu

M2

300.00

Rp1,500

0.0%

450,000

0.1%

38,360,000

5.4%

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

IX

PEKERJAAN PENUTUP LANTAI

1

Pemadatan lantai dasar

M2

400.00

Rp5,000

2,000,000

0.3%

2

Urugan pasir

M3

20.00

Rp151,272

3,025,440

0.4%

3

Floor lantai kerja

M3

30.00

Rp191,232

5,736,960

0.8%

4

Pasangan pelapis lantai
- Penutuplantai ruang utama

M2

200.00

Rp150,000

30,000,000

4.2%

- lantai teras

M2

50.00

Rp80,000

4,000,000

0.6%

- pENUTUP lantai garasi

M2

36.00

Rp80,000

2,880,000

0.4%

- Keramik KM/WC utama

M2

8.00

Rp45,000

360,000

0.1%

- Keramik KM/WC pembantu

M2

6.00

Rp40,000

240,000

0.0%

- Plint lantai

M'

30.00

Rp7,500

225,000

0.0%

DEK KAYU BANGKIRAI

M3

0.96

Rp4,500,000

4,320,000

0.6%

- Koral sikat

M3

8.00

Rp120,000

960,000

0.1%

- Keramik lantai ruang utama

M3

56.00

Rp100,000

5,600,000

0.8%

- Keramik KM/WC utama

M3

6.00

Rp45,000

270,000

0.0%

- Plint lantai

M'

9.00

Rp7,500

67,500

0.0%

- Balkon

M3

6.00

Rp100,000

600,000

0.1%

60,284,900

8.5%

a. Lantai dasar

32

b. Lantai atas

SUB TOTAL IX

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

X

PEKERJAAN KUSEN, PINTU, JENDELA

1

Kusen pintu dan jendela

Kusen dan daun kayu samarinda oven oven

2

Daun jendela + rangka

Fin. Sending imfra + cat kayu mowilex natural

3

Daun pintu panel solid

4

Daun pintu ruang dalam

5

Daun pintu KM/WC utama

6

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

3.00

Rp7,000,000

21,000,000

3.0%

25.00

Rp228,935

5,723,375

0.8%

12.00

Rp737,415

8,848,980

1.2%

9.00

Rp337,415

3,036,735

0.4%

Engsel stainless steel, slot tanam ex. Kenadi Djaja

4.00

Rp437,415

1,749,660

0.2%

Daun pintu service

Full handle & kunci ex. Kenari Djaja

2.00

Rp337,415

674,830

0.1%

7

Daun pintu KM/WC pembantu

Kusen dan daun kayu merbau oven,

2.00

Rp437,415

874,830

0.1%

8

Jendela kaca mati

Fin. Sending imfra + cat kayu mowilex natural

30.00

Rp165,500

4,965,000

0.7%

9

Daun pintu kaca

#REF!

25.00

Rp337,415

8,435,375

1.2%

10

Daun pintu garasi

m2

12.50

Rp400,000

5,000,000

0.7%

11

Bouvenlight

bh

6.00

Rp210,000

1,260,000

0.2%

12

Kaca Polos

M2

54.00

Rp86,000

4,644,000

0.7%

13

Kaca Es

M2

30.00

Rp80,000

2,400,000

0.3%

68,612,785

9.7%

BH

kaca polos T.5mm, Teakwood T.4mm,
SUB TOTAL X

XI

PEKERJAAN ENGSEL & KUNCI

1

Kunci pintu utama

Foutless S-5831

bh

12.00

Rp806,000

9,672,000

1.4%

2

Kunci pintu dalam

Wallaby Y-300

bh

7.00

Rp256,000

1,792,000

0.3%

3

Kunci pintu service

Alluminium E-66

bh

2.00

Rp156,000

312,000

0.0%

4

Kunci pintu KM/WC utama

Wallaby E-66 ex. Surya Agung

bh

3.00

Rp156,000

468,000

0.1%

5

Kunci pintu KM/WC pembantu

Wallaby E-66 ex. Surya Agung

bh

1.00

Rp156,000

156,000

0.0%

6

Kunci pintu kaca

Wallaby E-300

bh

5.00

Rp306,000

1,530,000

0.2%

7

Kunci pintu garasi

Yale Meguro

bh

2.00

Rp156,000

312,000

0.0%

8

Engsel pintu utama

SES 3" x 4" ex. Surya Agung

bh

12.00

Rp75,000

900,000

0.1%

9

Engsel pintu dalam + KM/WC Utama & Pembantu
SES 3" x 4" ex. Surya Agung

bh

3.00

Rp35,000

105,000

0.0%

10

Engsel pintu kaca

SES 3" x 4" ex. Surya Agung

bh

25.00

Rp70,000

1,750,000

0.2%

11

Engsel jendela

SES 2" x 3" ex. Surya Agung

bh

10.00

Rp35,000

350,000

0.0%

12

Spring knip

ex. Surya agung

bh

25.00

Rp500

12,500

0.0%

13

Rambuncis

Kuningan

bh

25.00

Rp500

12,500

0.0%

14

Casement

SES

bh

-

Rp500

-

0.0%

15

Rel pintu garasi

WINA

bh

75,000

0.0%

17,447,000

2.5%

SUB TOTAL XI

1.00

Rp75,000

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
XII.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

PEKERJAAN PENGECATAN

1

Cat dinding dalam

M2

350.00

Rp14,000

4,900,000

0.7%

2

Cat dinding luar

M2

350.00

Rp18,000

6,300,000

0.9%

3

Coating batu alam

M2

48.00

Rp7,000

336,000

0.0%

4

Cat kusen

M2

56.80

Rp45,000

2,555,847

0.4%

5

Cat daun pintu

M2

46.60

Rp45,000

2,097,099

0.3%

6

Cat daun jendela

M2

16.70

Rp45,000

751,500

0.1%

7

Cat listplank kayu

M2

91.00

Rp25,000

2,275,000

0.3%

8

Cat penebalan dinding exterior

M2

20.00

Rp5,000

100,000

0.0%

9

Cat list plafond tripleks

M2

64.00

Rp23,000

1,472,000

0.2%

10

Cat list plafond gypsum

M'

100.00

Rp7,500

750,000

0.1%

11

Cat plafond gypsum

M'

300.00

Rp7,500

2,250,000

0.3%

12

Cat plafond tripleksEKSPOSE

M'

88.00

Rp7,500

660,000

0.1%

13

Cat railling tangga

M'

8.00

Rp25,000

200,000

0.0%

14

Cat handle tangga

M'

8.00

Rp25,000

200,000

0.0%

15

Cat railing balkon

M'

4.00

Rp25,000

100,000

0.0%

16

Cat railing void

M'

-

Rp25,000

SUB TOTAL XII
XIII.

-

0.0%

24,947,446

3.5%

PEKERJAAN FINISHING TANGGA

1

Railling tangga

M2

8.00

Rp1,125,000

9,000,000

1.3%

2

Railling void

M2

16.00

Rp1,125,000

18,000,000

2.5%

3

Railing balkon

M2

8.00

Rp1,125,000

9,000,000

1.3%

4

Pelapis trap

M2

14.00

Rp700,000

9,800,000

1.4%

5

Tangga beton tempel kayu papan

UNIT

1.00

Rp4,328,472

4,328,472

0.6%

50,128,472

7.1%

SUB TOTAL XIII

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
XIV
1

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

PEKERJAAN INSTALASI AIR
Pipa air bersih
- Dia. 3/4"

PVC ex. tipe AW

M

76.00

Rp22,500

1,710,000

- Dia. 1/2"

PVC ex. tipe AW

M

40.00

Rp22,500

900,000

- Pipa galvanis

Kuningan

M'

40.00

Rp45,000

1,800,000

0.3%

- Dia. 4"

PVC ex. tipe D

M

70.00

Rp30,000

2,100,000

0.3%

- Dia. 3"

PVC ex. tipe D

M

70.00

Rp25,000

1,750,000

0.2%

3

Pipa air hujan

PVC 3" ex. Tipe D

M

80.00

Rp25,000

2,000,000

0.3%

4

Bak kontrol

Pas. Bata Finish Plester + Acian

bh

6.00

Rp150,000

900,000

0.1%

5

Bak kontrol

Pas. Bata Finish Plester + Acian + Grill Besi

bh

9.00

Rp150,000

1,350,000

0.2%

6

Septick tank + rembesan

Septic Tank + Resapan + Pipa Hawa

UNIT

1.00

Rp1,500,000

1,500,000

0.2%

7

Sumur rembesan

Kedalam 2 m Sesuai Gambar

UNIT

1.00

Rp1,000,000

1,000,000

0.1%

8

Water torrent + Rangka + Tangga monyet

Ex. UTAMA 1 M3 + Dia. 13

UNIT

2

0.00

Pipa air kotor

-

9

0.0%
0.0%

SUB TOTAL XIV
XV

0.2%

15,010,000

2.1%

PEKERJAAN INSTALASI LISTRIK

1

Titik lampu

NYM 2 x 2.5" + Pipa PVC

125.00

Rp95,000

11,875,000

1.7%

2

Saklar single

ex. Merten

bh

17.00

Rp95,000

1,615,000

0.2%

3

Saklar double

ex. Merten

bh

18.00

Rp95,000

1,710,000

0.2%

4

Saklar hotel

ex. Merten

bh

8.00

Rp95,000

760,000

0.1%

5

Instalasi stop kontak

NYM 3" x 2.5" + Pipa PVC

TTK

43.00

Rp95,000

4,085,000

0.6%

6

Stop kontak

ex. Merten

bh

16.00

Rp95,000

1,520,000

0.2%

7

Instalasi TV

Instalasi + Outlet Merten

TTK

3.00

Rp201,375

604,125

0.1%

8

Instalasi Telephone

Instalasi + Outlet Merten

TTK

2.00

Rp191,375

382,750

0.1%

9

Fitting titik lampu plafond

Broco New Line

125.00

Rp9,250

1,156,250

0.2%

10

Box sekering

Hager G-08

UNIT

1.00

Rp184,375

184,375

0.0%

11

Kabel toevoer

NYM 3" x 4"

UNIT

1.00

Rp237,375

237,375

0.0%

12

Arde pentanahan

Max. 2 ohm

UNIT

1.00

Rp152,375

152,375

0.0%

13

Stop kontak alat kerja

Instalasi + Outlet Merten

TTK

1.00

Rp100,000

100,000

0.0%

14

Instalasi lampu taman

Inst. + L. Taman + AB HOPE + Tiang

TTK

4.00

Rp338,575

1,354,300

0.2%

25,736,550

3.6%

SUB TOTAL XV

TTK

bh

80

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.
XVI

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

PEKERJAAN ACCESSORIES SANITAIR

1

Monoblock

TOTO CW-420 J / S-516 Ess

BH

4.00

Rp2,000,000

8,000,000

1.1%

2

Bathtube

Meridien Tipe Lissa A

BH

2.00

Rp1,273,000

2,546,000

0.4%

3

Wastafel

TOTO LW-220 J / T-205 M / T6P Komplit

SET

4.00

Rp325,000

1,300,000

0.2%

4

Kran bathtube

TOTO TR-306 BMN VI

BH

2.00

Rp260,000

520,000

0.1%

5

Tempat sabun

S-156 N

BH

4.00

Rp46,000

184,000

0.0%

6

Bak mandi

Fibre 60 x 60 cm ex. HUTAMA + Lapis Keramik BH

2.00

Rp165,000

330,000

0.0%

7

Outlet jet washer

TOTO TB 19 CSV9 PIV

BH

2.00

Rp130,000

260,000

0.0%

8

Kran tembok

TOTO T-23 B-13 V7N

BH

10.00

Rp80,000

800,000

0.1%

9

Kran taman

TOTO T-23 B-13 V7N

BH

3.00

Rp55,000

165,000

0.0%

10

Kran kitchen zink

TOTO T-30 AR 13 V7N

BH

2.00

Rp255,000

510,000

0.1%

11

Floor drain

TOTO TX1B

BH

10.00

Rp55,000

550,000

0.1%

12

Roof drain

Lotus

BH

6.00

Rp55,000

330,000

0.0%

13

Kitchen zink

Ex. Royal L=90 cm

UNIT

2.00

Rp165,000

330,000

0.0%

14

Closet jongkok

TOTO CE-7

BH

1.00

Rp101,000

101,000

0.0%

15

Shower Set

TOTO TR-306 BMN VI

BH

3.00

Rp260,000

780,000

0.1%

16

Kaca cermin

Kaca Cermin 5 mm ex. Asahi + uk. 60 x 80 cm BH

4.00

Rp60,000

240,000

0.0%

16,946,000

2.4%

875,000

0.1%

875,000

0.1%

Rp

708,626,270

102%

25% Rp

177,156,567

Rp

885,782,837

Rp

2,214,457

SUB TOTAL XVI
XVI.
1

PEKERJAAN LAIN-LAIN
Kotak surat

Sesuai Gambar

BH

7.00

Rp125,000

SUB TOTAL XVI
TOTAL (I S/D XVI)
Biaya pelaksana
Total biaya
HARGA DASAR PER M2 BANGUNAN

400

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

RENCANA ANGGARAN BIAYA
RUMAH TINGGAL,
LOKASI : KAV DEP HAN, CIANGSANA KAB BOGOR

HARGA SATUAN

TOTAL HARGA

%

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

Proyect name
OWNER

RESORT HOUSE PROJECT
Mr DDERRY DANKSTON
LUAS TANAH
LUAS BANGUNAN

No. Proyek
date
total cost
cost/m2

400

M &n
9 DESEMBER 2005
Rp
885,782,837
Rp
2,214,457

Lokatio DAGO ,BANDUNG
NO.

URAIAN PEKERJAAN

SPESIFIKASI RINGKAS

SAT.

BH

VOLUME

HARGA SATUAN

TOTAL HARGA

%

Nama Proyek
ERLAND HOUSE
Lokasi
KAV DEPHAN,CIANGSANA KAB BOGOR
NO.

URAIAN PEKERJAAN

LUAS TANAH
LUAS BANGUNAN

SPESIFIKASI RINGKAS

I.

PEKERJAAN PERSIAPAN

1

Direksi keet

2

Pengukuran

progress

3

Bouwplank

Borneo

4

Pembersihan

5

Air pompa jet pump

6

LISTRIK

7

Keamanan pagar,seng

732
327.9

SAT.

M2
M2

P

L

T BH

VOLUME

LS

50%

LS

1.00

M'

40.70

BLN

6.00

sumur bor

unit

1.00

Pasang 2300 watt

LS

1.00

BLN

6.00

SUB TOTAL I
II

PEKERJAAN BENTENG

50

1

1

2

1

BH

120.00
7.00

SUB TOTAL XVI

II.

PEKERJAAN PONDASI

1

Galian tanah

2

Urugan tanah

MT = Bawah Pasir Lantai

M3

3

Urug pasir bawah pondasi

Pasir Urug Darat Tebal = 10 cm M3

4

Pondasi batu kali

1 Pc : 5 Psr

M3

5

Pondasi Telapak

K-175

M3

6

Balok Tarik

K-175

M3

7

Sloof

K-175

M3

8

Urugan tanah kembali

M3

9

Anti rayap

M2

0.7

0.7

1 33

0.7

0.7

1 66

1

1

1 36

0.6

0.6

0 33

truk

## 0.2

0

1

SUB TOTAL II

20.00
55.00
16.17
36.00
2.97
1.00
8.25
4.00
6.00
-

III.

PEKERJAAN STRUKTUR

1

Kolom struktur

K-175

M3

0.3

0.1

3 33

3.56

-

2

Kolom praktis

K-175

M3

0.2

0.1

3 16

0.72

3

Balok lantai atas

K-175

M3

4

Ring balk

K-175

M3

5

Plat lantai atas t = 12 cm

K-175

M3

6

Beton tangga

K-175

M3

1.60

7

Dak talang 12 cm + canopy

K-175

M3

1.00

8

Meja beton dapur

K-175

M3

0.50

9

Meja beton westafel

K-175

M3

0.20

2.00
3.00
50

1

0

1

6.00

SUB TOTAL III
IV.

PEKERJAAN DINDING

1

Pasangan bata

1 Pc : 5 Psr / Bata Press

M2

125

2

Pasang dinding benteng

bata merah 1pc 5psr

M2

50

1 Pc : 5Psr & 1 Pc : 3 Psr

M2

3
1

2

375.00
1

120.00

SUB TOTAL IV
V.

PEKERJAAN PELAPIS DINDING

1

Plester dan acian dinding

702.00

2

Sesuai Gambar

M'

3

Sesuai Gambar

M'

60.00

4

Batu bali gray

Sesuai Gambar

M'

5

Pasangan batu alam

cisanggarung

M2

20

1

2

1

48.00

6

Pasang keramik dinding
- KM/WC utama lantai dasar

Roman 20 x 25 Gol. B + C

M2

20

1

2

1

40.00

- KM/WC lantai atas

Roman 20 x 25 Gol. B + C

M2

8

1

2

1

16.00

- KM/WC pembantu

Roman 20 x 20 Gol. A

M2

8

1

2

1

16.00

- Dinding dapur

Roman 20 x 20 Gol. A

M2

3

1

1

1

3.00

- Meja dapur

Roman 20 x 20 Gol. A

M2

3

0.6

1

1

1.80

- Meja westafel

Roman 20 x 20 Gol. A

M2

-

BH

30.00

7
8
9

Lubang Angin
SUB TOTAL V

VI.

PEKERJAAN ATAP

1

Kuda-kuda & gording non exposed

Borneo Super

M3

2
3

Rangka atap non exposed

Borneo Super

M2

Pasang genteng badan

Monier flame

M2

135.00

4

Pasang genteng nok

Monier flame

0

18.00

5

Atap pergola

Acian + Seng BJLS-20

m2

36.00

6

Atap dak beton

beton 12 cm

m2

92.00

7

Listplank kayu

Tunggal 3/30 ; Singkil Oven Berprofil
m2

8

Lapisan atap

Alumunium foil

M2

135.00

9

Residu rangka atap

Residu

M2

135.00

32.00

168.00
10

168.00

11

Nok ujung

Monier flame

BH

12.00

12

Nok tiga arah

Monier flame

BH

3.00

SUB TOTAL VI
VII.

PEKERJAAN PLAFOND

1

Rangka plafond

Hollow 4x4 + 4x2

0

170.00

2

Plafond gypsum

Ex. Jaya Board 9 mm

0

170.00

3

Plafond tripleksEKSPOSE

Tripleks 6 mm

0

88.00

4

List plafond gypsum

List Gypsum 8 x 8 cm

m2

100.00

Meni rangka plafond

Menie Kayu

0

170.00

5
6

SUB TOTAL VII
VIII.

PEKERJAAN PENUTUP LANTAI

1

Pemadatan lantai dasar

Dengan Stamper Machine

0

327.00

2

Urugan pasir

Pasir Urug Darat

M3

16.35

3

Floor lantai dasar

1 Pc : 3 Psr : 5 Krl

M3

16.35

4

Pasangan pelapis lantai
- Keramik lantai ruang utama

granit esensa 60x60

0

100.00

- Keramik lantai teras

Roman 30 x 30 Gol. C + Border 200 x 20 Gol. C

12.00

- Keramik lantai garasi

Roman 30 x 30 Gol. C + Border 200 x 20 Gol. C

36.00

- Keramik KM/WC utama

Roman 20 x 20 Gol. C

a. Lantai dasar

0

8.00

- Keramik KM/WC pembantu

Roman 20 x 20 Gol. C (I)

0

6.00

- Plint lantai

Roman 40 x 40 Gol. B

M'

30.00

DEK KAYU BANGKIRAI

Sesuai Gambar

0

27.00

- Koral sikat

Sesuai Gambar

0

8.00

- Keramik lantai ruang utama

granit esensa 60x60

0

56.00

- Keramik KM/WC utama

Roman 20 x 20 Gol. C

0

6.00

- Plint lantai

Roman 40 x 40 Gol. B

M'

9.00

- Balkon

Roman 30 x 30 Gol. C + Border 200 x 20 Gol. C

b. Lantai atas

6.00

SUB TOTAL VIII
IX.

PEKERJAAN KUSEN, PINTU, JENDELA

1

Kusen pintu dan jendela

Kayu Kamper Singkil Oven

M3

0.97

2

Daun jendela + rangka

Rangka Kamper

BH

25.00

3

Daun pintu panel solid

Kayu Kamper

BH

12.00

4

Daun pintu ruang dalam

Rangka Kamper + Multipleks 9 mm
BH+ Profil

7.00

5

Daun pintu KM/WC utama

Rangka Kamper + Multipleks 9 mm
BH+ Melaminto (dalam)

4.00

6

Daun pintu service

Rangka Kamper + Double tripleksBH

2.00

7

Daun pintu KM/WC pembantu

Rangka Kamper + Double Tripleks
BH+ Melaminto (dalam)

8

Jendela kaca mati

Rangka Kamper

M2

16.00

1.00

9

Daun pintu kaca

Rangka Kamper

BH

10.00

10

Daun pintu garasi

Rangka Kamper Sesuai Gambar m2

12.50

11

Bouvenlight

Rangka Kamper

bh

6.00

12

Kaca Polos

Kaca Polos 5 mm

M2

54.00

13

Kaca Es

Kaca ES 5 mm

M2

4.00

SUB TOTAL IX
X.

PEKERJAAN ENGSEL & KUNCI

1

Kunci pintu utama

Foutless S-5831

bh

12.00

2

Kunci pintu dalam

Wallaby Y-300

bh

7.00

3

Kunci pintu service

Alluminium E-66

bh

2.00

4

Kunci pintu KM/WC utama

Wallaby E-66 ex. Surya Agung

bh

3.00

5

Kunci pintu KM/WC pembantu

Wallaby E-66 ex. Surya Agung

bh

1.00

6

Kunci pintu kaca

Wallaby E-300

bh

5.00

7

Kunci pintu garasi

Yale Meguro

bh

2.00

8

Engsel pintu utama

SES 3" x 4" ex. Surya Agung

bh

12.00

9

Engsel pintu dalam + KM/WC Utama & Pembantu
SES 3" x 4" ex. Surya Agung

bh

3.00

10

Engsel pintu kaca

SES 3" x 4" ex. Surya Agung

bh

10.00

11

Engsel jendela

SES 2" x 3" ex. Surya Agung

bh

10.00

12

Spring knip

ex. Surya agung

bh

25.00

13

Rambuncis

Kuningan

bh

25.00

14

Casement

SES

bh

-

15

Rel pintu garasi

WINA

bh

1.00

SUB TOTAL X
XI.

PEKERJAAN PENGECATAN

1

Cat dinding dalam

Catylac

0

350.00

2

Cat dinding luar

Catylac

0

350.00

3

Coating batu alam

Coating Anti Jamur AM 102

0

48.00

4

Cat kusen

Pinoguard

0

56.80

5

Cat daun pintu

Pinoguard

0

46.60

6

Cat daun jendela

Pinoguard

0

16.70

7

Cat listplank kayu

Pinoguard

0

91.00

8

Cat penebalan dinding exterior

Catylac

0

9

Cat list plafond tripleks

Catylac

0

20.00
64.00

10

Cat list plafond gypsum

Catylac

M'

100.00

11

Cat plafond gypsum

Catylac

0

170.00

12

Cat plafond tripleksEKSPOSE

Catylac

0

88.00

13

Cat railling tangga

Cat Semprot

0

8.00

14

Cat handle tangga

Melamik "Impra"

0

8.00

15

Cat railing balkon

Cat Semprot

M'

4.00

16

Cat railing void

Cat Semprot

M'

-

SUB TOTAL XI
XII.

PEKERJAAN FINISHING TANGGA

1

Railling tangga

Pipa Besi 1/4" + Rk. Hollo + Toping
0 Ky. Kamper + Plat

8.00

2

Railling void

Pipa Besi 1/4" + Rk. Hollo + Toping
0 Ky. Kamper + Plat

16.00

3

Railing balkon

Pipa Besi 1/4" + Rk. Hollo + Toping
0 Ky. Kamper + Plat

4

Pelapis trap keramik

granit esensa 60x60

5

Tangga besi

Finish Cat Sesuai Gambar

8.00

M2

14.00

UNIT

4.00

SUB TOTAL XII
XIII.
1

PEKERJAAN INSTALASI AIR
Pipa air bersih
- Dia. 3/4"

PVC ex. tipe AW

0

55.00

- Dia. 1/2"

PVC ex. tipe AW

0

20.00

- Pipa galvanis

Kuningan

M'

35.00

- Dia. 4"

PVC ex. tipe D

0

55.00

- Dia. 3"

PVC ex. tipe D

0

55.00

3

Pipa air hujan

PVC 3" ex. Tipe D

0

60.00

4

Bak kontrol

Pas. Bata Finish Plester + Acian bh

1.00

5

Bak kontrol

Pas. Bata Finish Plester + Acian +bhGrill Besi

4.00

6

Septick tank + rembesan

Septic Tank + Resapan + Pipa Hawa
0

1.00

7

Sumur rembesan

Kedalam 2 m Sesuai Gambar

0

1.00

8

Water torrent + Rangka + Tangga monyet

Ex. UTAMA 1 M3 + Dia. 13

UNIT

1.00

9

Sumur pantek + Pompa jet pump

Ex. Grundfos dengan kedalamanUNIT
+/- 30 m

2

Pipa air kotor

1.00

SUB TOTAL XIII
XIV.

PEKERJAAN INSTALASI LISTRIK

1

Titik lampu

NYM 2 x 2.5" + Pipa PVC

2

Saklar single

ex. Merten

bh

13.00

3

Saklar double

ex. Merten

bh

12.00

4

Saklar hotel

ex. Merten

bh

4.00

5

Instalasi stop kontak

NYM 3" x 2.5" + Pipa PVC

TTK

12.00

6

Stop kontak

ex. Merten

bh

12.00

7

Instalasi TV

Instalasi + Outlet Merten

TTK

3.00

8

Instalasi Telephone

Instalasi + Outlet Merten

TTK

2.00

9

Fitting titik lampu plafond

Broco New Line

bh

60.00

10

Box sekering

Hager G-08

0

1.00

11

Kabel toevoer

NYM 3" x 4"

UNIT

1.00

12

Arde pentanahan

Max. 2 ohm

0

1.00

13

Stop kontak pompa

Instalasi + Outlet Merten

TTK

1.00

14

Instalasi lampu taman

Inst. + L. Taman + AB HOPE + Tiang
TTK

4.00

SUB TOTAL XIV

TTK

1

1

1 60

60.00

XV.

PEKERJAAN ACCESSORIES SANITAIR

1

Monoblock

TOTO CW-420 J / S-516 Ess

BH

4.00

2

Bathtube

Meridien Tipe Lissa A

BH

2.00

3

Wastafel

TOTO LW-220 J / T-205 M / T6PSET
Komplit

4.00

4

Kran bathtube

TOTO TR-306 BMN VI

BH

2.00

5

Tempat sabun

S-156 N

BH

4.00

6

Bak mandi

Fibre 60 x 60 cm ex. HUTAMA + BH
Lapis Keramik

7

Outlet jet washer

TOTO TB 19 CSV9 PIV

BH

2.00

8

Kran tembok

TOTO T-23 B-13 V7N

BH

10.00
3.00

2.00

9

Kran taman

TOTO T-23 B-13 V7N

BH

10

Kran kitchen zink

TOTO T-30 AR 13 V7N

BH

2.00

11

Floor drain

TOTO TX1B

BH

10.00

12

Roof drain

Lotus

BH

6.00

13

Kitchen zink

Ex. Royal L=90 cm

0

2.00

14

Closet jongkok

TOTO CE-7

BH

1.00

15

Shower Set

TOTO TR-306 BMN VI

BH

3.00

16

Kaca cermin

Kaca Cermin 5 mm ex. Asahi + uk.
BH60 x 80 cm
SUB TOTAL XV

TOTAL (I S/D XVI)
Biaya pelaksana
Total biaya
HARGA DASAR PER M2 BANGUNAN

NOTE

4.00

No. Proyek
Tanggal
Revisi

HARGA SATUAN

KIFANI /028/09/05
9 DESEMBER 2005

TOTAL HARGA

%

Rp15,000,000

7,500,000

1.6%

Rp500,000

500,000

0.1%

Rp15,000

610,500

0.1%

Rp500,000

3,000,000

0.6%

Rp5,350,000

5,350,000

1.1%

Rp2,500,000

2,500,000

0.5%

Rp300,000

1,800,000

0.4%

21,260,500

4.5%

875,000

0.2%

875,000

0.2%

Rp71,568
Rp125,000

Rp30,000

600,000

0.1%

Rp320,000

17,600,000

3.7%

Rp100,000

1,617,000

0.3%

Rp250,000

9,000,000

1.9%

Rp2,885,648

8,570,375

1.8%

Rp2,885,648

2,885,648

0.6%

Rp2,885,648

23,806,596

5.0%

Rp7,500

30,000

0.0%

Rp5,000

30,000

0.0%

64,139,619

13.5%

Rp2,885,648

10,284,449

2.2%

Rp2,885,648

2,077,667

0.4%

Rp2,885,648

5,771,296

1.2%

Rp2,885,648

8,656,944

1.8%

Rp2,885,648

17,313,888

3.6%

Rp2,885,648

4,617,037

1.0%

Rp2,885,648

2,885,648

0.6%

Rp2,885,648

1,442,824

0.3%

Rp1,500,000

300,000

0.1%

53,349,753

11.2%

Rp71,568

26,838,000

5.6%

Rp50,000

6,000,000

1.3%

32,838,000

6.9%

19,122,480

4.0%

Rp27,240

Rp2,500

-

0.0%

-

0.0%

Rp150,000

9,000,000

1.9%

Rp150,000

7,200,000

1.5%

Rp45,000

1,800,000

0.4%

Rp45,000

720,000

0.2%

Rp45,000

720,000

0.2%

Rp45,000

135,000

0.0%

Rp45,000

81,000

0.0%

Rp45,000

-

0.0%
0.0%

Rp50,000

Rp3,000,000
Rp40,000

1,500,000

0.3%

40,278,480

8.5%

-

0.0%

-

0.0%

Rp200,000

27,000,000

5.7%

Rp60,000

1,080,000

0.2%

Rp250,000

9,000,000

1.9%

Rp250,000

23,000,000

4.8%

Rp55,000

1,760,000

0.4%

Rp5,000

675,000

0.1%

Rp5,000

675,000

0.1%
0.0%

-

0.0%
0.0%

Rp22,000

264,000

Rp22,000

66,000

0.0%

63,520,000

13.3%

Rp74,172

12,609,240

2.6%

Rp27,408

4,659,360

1.0%

Rp72,000

6,336,000

1.3%

Rp11,000

1,100,000

0.2%

Rp1,500

0.1%

0.0%

255,000

0.1%

24,959,600

5.2%

Rp17,904

5,854,608

1.2%

Rp151,272

2,473,297

0.5%

Rp191,232

3,126,643

0.7%

Rp150,000

15,000,000

3.2%

Rp80,000

960,000

0.2%

Rp80,000

2,880,000

0.6%

Rp45,000

360,000

0.1%

Rp40,000

240,000

0.1%

Rp7,500

225,000

0.0%

Rp100,000

2,700,000

0.6%

Rp50,000

400,000

0.1%

Rp100,000

5,600,000

1.2%

Rp45,000

270,000

0.1%

Rp7,500

67,500

0.0%

Rp100,000

600,000

0.1%

40,757,048

8.6%

Rp7,000,000

6,815,592

1.4%

Rp228,935

5,723,375

1.2%

Rp737,415

8,848,980

1.9%

Rp337,415

2,361,905

0.5%

Rp437,415

1,749,660

0.4%

Rp337,415

674,830

0.1%

Rp437,415

437,415

0.1%

Rp165,500

2,648,000

0.6%

Rp337,415

3,374,150

0.7%

Rp200,000

2,500,000

0.5%

Rp210,000

1,260,000

0.3%

Rp86,000

4,644,000

1.0%

Rp80,000

320,000

0.1%

41,357,907

8.7%

Rp806,000

9,672,000

2.0%

Rp256,000

1,792,000

0.4%

Rp156,000

312,000

0.1%

Rp156,000

468,000

0.1%

Rp156,000

156,000

0.0%

Rp306,000

1,530,000

0.3%

Rp156,000

312,000

0.1%

Rp75,000

900,000

0.2%

Rp35,000

105,000

0.0%

Rp70,000

700,000

0.1%

Rp35,000

350,000

0.1%

Rp500

12,500

0.0%

Rp500

12,500

0.0%

Rp500

-

0.0%

75,000

0.0%

16,397,000

3.4%

Rp14,000

4,900,000

1.0%

Rp18,000

6,300,000

1.3%

Rp7,000

336,000

0.1%

Rp45,000

2,555,847

0.5%

Rp45,000

2,097,099

0.4%

Rp45,000

751,500

0.2%

Rp25,000

2,275,000

0.5%

Rp75,000

Rp5,000

100,000

0.0%

Rp23,000

1,472,000

0.3%

Rp7,500

750,000

0.2%

Rp7,500

1,275,000

0.3%

Rp7,500

660,000

0.1%

Rp25,000

200,000

0.0%

Rp25,000

200,000

0.0%

Rp25,000

100,000

0.0%

Rp25,000

-

0.0%

23,972,446

5.0%

Rp225,000

1,800,000

0.4%

Rp225,000

3,600,000

0.8%

Rp225,000

1,800,000

0.4%

Rp67,898

950,572

0.2%

Rp1,250,000

5,000,000

1.1%

13,150,572

2.8%

Rp22,500

1,237,500

0.3%

Rp22,500

450,000

Rp45,000

1,575,000

0.3%

Rp30,000

1,650,000

0.3%

Rp25,000

1,375,000

0.3%

Rp25,000

1,500,000

0.3%

Rp150,000

150,000

0.0%

Rp150,000

600,000

0.1%

Rp1,500,000

1,500,000

0.3%

Rp1,000,000

1,000,000

0.2%

Rp1,200,000

1,200,000

0.3%

0

0.0%
12,237,500

2.6%

Rp95,000

5,700,000

1.2%

Rp95,000

1,235,000

0.3%

Rp95,000

1,140,000

0.2%

Rp95,000

380,000

0.1%

Rp95,000

1,140,000

0.2%

Rp95,000

1,140,000

0.2%

Rp201,375

604,125

0.1%

Rp191,375

382,750

0.1%

Rp9,250

555,000

0.1%

Rp184,375

184,375

0.0%

Rp237,375

237,375

0.0%

Rp152,375

152,375

0.0%

Rp27,750

27,750

0.0%

Rp338,575

1,354,300

0.3%

14,233,050

3.0%

Rp1,035,000

4,140,000

0.9%

Rp1,273,000

2,546,000

0.5%

Rp325,000

1,300,000

0.3%

Rp260,000

520,000

0.1%

Rp46,000

184,000

0.0%

Rp165,000

330,000

0.1%

Rp130,000

260,000

0.1%

Rp80,000

800,000

0.2%

Rp55,000

165,000

0.0%

Rp255,000

510,000

0.1%

Rp55,000

550,000

0.1%

Rp55,000

330,000

0.1%

Rp165,000

330,000

0.1%

Rp101,000

101,000

0.0%

Rp260,000

780,000

0.2%

Rp10,600

42,400

0.0%

12,846,000

2.7%

100%

Rp

476,172,474.79

10% Rp

47,617,247.48

Rp

523,789,722.27

Rp

1,597,406.90

REKAPITULASI ANGGARAN BIAYA :
PEMBANGUNAN RUMAH TINGGAL
Lokasi :Dago .Kodya bandung
A

PEKERJAAN PERSIAPAN

---------------------------------------------------------------- Rp.

33,060,500.00

B

PEKERJAANPONDASI

_____________________________________ Rp

104,888,833.40

PEKERJAAN STRUKTUR
C

PEKERJAAN BENTENG

D

PEKERJAAN ARSITEKTUR

E

87,302,287.20
Rp
---------------------------------------------------------------- Rp.

1

PEKERJAAN DINDING

____________________________________
Rp
26,838,000.0

2

PEKERJAAN PELAPISAN DINDING

____________________________________
Rp
47,734,800.0

3

PEKERJAAN ATAP

____________________________________
Rp
31,170,000.0

4

PEKERJAAN PLAFOND

____________________________________
Rp
38,360,000.0

5

PEKERJAAN PENUTUP LANTAI

____________________________________
Rp
60,284,900.0

6

PEKERJAAN KUSEN, PINTU, JENDELA

____________________________________
Rp
68,612,785.0

7

PEKERJAAN ENGSEL & KUNCI

____________________________________
Rp
17,447,000.0

8

PEKERJAAN PENGECATAN

____________________________________
Rp
24,947,446.0

9

PEKERJAAN TANGGA

____________________________________
Rp
50,128,472.0

10 PEKERJAAN INSTALASI AIR
####
11 PEKERJAAN INSTALASI LISTRIK
####

____________________________________
Rp
15,010,000.0

12 PEKERJAAN ACCESSORIES SANITAIR
####
13 PEKERJAAN LAIN-LAIN
####

____________________________________
Rp
16,946,000.0

1 PEKERJAAN PEMBERSIHAN SITE

59,283,696.00
424,090,953.00

____________________________________
Rp
25,736,550.0

____________________________________
Rp
875,000.0
____________________________________

Rp.

2,000,000.00

Jumlah Biaya Konstruksi . ………………… Rp.
PPN
10%
Jasa kontraktor
10%
Total Biaya . ………………… Rp.

710,626,269.60
71,062,626.96
71,062,626.96
852,751,523.52

Dibulatkan . ………………… Rp.

TIME SCHEDULE PROJECT
Mr DDERRY DANKSTON house
NO

JENIS PEKERJAAN

1

PEKERJAAN PERSIAPAN

2

BOBOT
%

1

DESEMBER
2
3

4

4.67%

2.33% 2.33%

PEKERJAAN PONDASI

14.80%

2.96%

3

PEKERJAAN STRUKTUR

12.32%

4

PEKERJAAN DINDING

3.79%

5

PEKERJAAN PELAPIS DINDING

6.74%

6

PEKERJAAN ATAP

4.40%

7

PEKERJAAN PLAFOND

5.41%

8

PEKERJAAN PENUTUP LANTAI

8.51%

9

PEKERJAAN KUSEN, PINTU, JENDELA

9.68%

10

PEKERJAAN ENGSEL & KUNCI

2.46%

11

PEKERJAAN PENGECATAN

3.52%

12

PEKERJAAN FINISHING TANGGA

7.07%

13

PEKERJAAN INSTALASI AIR

2.12%

14

PEKERJAAN INSTALASI LISTRIK

3.63%

15

PEKERJAAN ACCESSORIES SANITAIR

2.39%

16

PEKERJAAN LAIN-LAIN

0.12%

JUMLAH
PROGRES RENC. MINGGUAN
PROGRES RENC. KUMULATIF
PROGRESS REALISASI MINGGUAN
PROGRESS REALISASI KUM.

JANUAREI
7

5

6

2.96%

2.96%

2.96%

2.96%

0.79%

0.79%

0.79%

0.79%

0.47%

0.47%

0.47%

0.29%

0.29%

0.24%

0.24%

4.46%
15.84%

4.75%
20.59%

92%
0.00% 0.00% 2.33% 5.29% 3.75%
0.00% 0.00% 2.33% 7.63% 11.38%

INSTRUKSI KERJA NO. :
BLOK/KAV.
:
DIBUAT OLEH,

8

DIPERIKSA OLEH,

4.52%
25.11%

TIME SCHEDULE PROJECT
Mr DDERRY DANKSTON house
9

FEBRUARI
10
11

12

13

1.85%

1.85%

0.79%

0.79%

0.79%

0.47%

0.47%

0.47%

0.47%

0.47%

0.75%

0.75%

0.75%
0.73%

0.29%

0.29%

MARET
14
15

MEI
16

17

18

0.75%

1.54%

1.54%

0.75%

0.75%

0.75%

0.75%

0.75%

0.73%

0.73%

0.73%

0.73%

0.73%

0.35%

0.72%

0.72%

0.72%

0.72%

1.42%

1.42%

1.42%

0.29%

0.72%

1.94%

19

20

0.72%

0.72%

1.94%

JUNI
23

21

22

1.42%

1.42%

1.42%

1.94%

1.94%

1.94%

1.94%
1.23%

1.41%
0.35%

0.35%

0.35%

0.35%

1.63%

1.41%

1.41%

0.59%

0.59%

1.41%

1.41%

0.50%

0.50%

0.59%

0.59%

0.59%

0.59%

24

1.40%

0.30%

0.24%
0.50%

0.50%
0.48%

0.48%

0.48%
0.12%

2.32% 3.71% 2.66% 5.02% 3.45% 5.16% 6.58% 5.77% 6.12% 5.91% 3.25% 4.66% 4.42% 4.42% 1.65%
27.43% 31.14% 33.80% 38.82% 42.27% 47.43% 54.01% 59.78% 65.91% 71.82% 75.06% 79.73% 84.15% 88.57% 90.2%

DISETUJUI OLEH,

4.32%
94.5%

Sign up to vote on this title
UsefulNot useful