P. 1
Data Barang Dan Harga Bangunan

Data Barang Dan Harga Bangunan

|Views: 306|Likes:
Dipublikasikan oleh Aju Sonjaya

More info:

Published by: Aju Sonjaya on Jun 10, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

12/18/2015

pdf

text

original

DAFTAR HARGA MATERIAL / BAHAN BANGUNAN

SEKITAR DAGO,KODYA BANDUNG
NO JENIS MATERIAL / BAHAN BANGUNAN HARGA SATUAN BAHAN
( Rp )
1 2 3
I BAHAN AGREGAT KASAR DAN PEREKAT
1 PASIR BETON ------------ Rp
2 PASIR PASANG ------------ Rp
3 PASIR URUG ------------ Rp
4 PASIR + BATU ( SIRTU ) ------------ Rp
5 BATU PECAH MESIN 1 - 2 ------------ 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 ------------ Rp
11 BATA MERAH BAKAR KLS II ------------ Rp
12 SEMEN PORTLAND (PC) ------------ Rp
13 SEMEN WARNA ------------ Rp
16 ROSTER BETON UNTUK VENTILASI ------------ Rp
17 ADUKAN BETON READY MIX K - 175 + SELANG ------------ Rp
18 ADUKAN BETON READY MIX K - 225 + SELANG ------------ Rp
II BAHAN FINISHING DAN PERLENGKAPANNYA
19 PLAMUR TEMBOK ------------ Rp
20 CAT TEMBOK VINILEX ------------ Rp
21 CAT TEMBOK SANLEX ------------ Rp
22 DEMPUL KAYU ------------ Rp
23 CAT DASAR ------------ Rp
24 CAT KAYU AVIANT ------------ Rp
25 CAT BESI SEIV ------------ Rp
26 MENI KAYU ------------ Rp
27 MENI BESI ------------ Rp
28 MINYAK CAT / TERPENTIN ------------ Rp
29 THINNER ------------ Rp
30 HAMPELAS BESI / KAYU ------------ Rp
31 SINKROMAT ------------ Rp
32 ROLL CAT TEMBOK ------------ Rp
33 KWAS ------------ Rp
PLASTIK COR
III BAHAN KAYU DAN BAHAN JADINYA
34 KAYU TERENTANG ------------ Rp
35 KAYU BALOK BORNEO SUPER 5/10 ------------ Rp
36 KAYU PAPAN BORNEO SUPER ------------ Rp
37 KAYU BALOK KAMPER MEDAN / KRUING ------------ Rp
38 KAYU PAPAN KAMPER MEDAN / KRUING ------------ Rp
39 KAYU BALOK KAMPER BANJAR ------------ Rp
40 KAYU PAPAN KAMPER BANJAR ------------ Rp
41 KAYU BALOK KAMPER SAMARINDA oven ------------ Rp
42 KAYU PAPAN KAMPER SAMARINDA ------------ Rp
43 KAYU BALOK BANGKIRAY ------------ Rp
44 KAYU MEREBAU ------------ Rp
45 KAYU JATI ------------ Rp
46 KAYU DOLKEN dia. 5 - 7 ------------ Rp
47 LIS PROFIL KAYU KAMPER 1 cm ------------ Rp
48 LIS PROFIL KAYU KAMPER 2 cm ------------ Rp
49 LIS PROFIL KAYU KAMPER 4 cm ------------ Rp
50 LIS PROFIL KAYU KAMPER 5 cm ------------ Rp
51 ROSTER KAYU ------------ Rp
57 kaso 5/7 57.00
58 papan cor
NO JENIS MATERIAL / BAHAN BANGUNAN HARGA SATUAN BAHAN
( Rp )
1 2 3
59 TRIPLEK 4 mm 120 x 240 cm ------------ Rp
60 TRIPLEK 4 mm UKURAN PINTU ------------ Rp
61 TRIPLEK 6 mm 120 x 240 cm ------------ Rp
62 TRIPLEK 9 mm 120 x 240 cm ------------ Rp
63 MULTIPLEK 12 mm 120 x 240 cm ------------ Rp
64 MULTIPLEK 15mm 120 x 240 cm ------------ Rp
65 TEAKWOOD 4 mm 120 x 240 cm ------------ Rp
66 TEAKWOOD UKURAN PINTU ------------ Rp
67 FORMIKA UKURAN PINTU ------------ Rp
V BAHAN LOGAM DAN BAHAN JADINYA
72 besi beton6mm ------------ Rp
73 besi beton 8mm gs ------------ Rp
74 besi beton 10mm ------------ Rp
75 besi beton 12mm ------------ Rp
76 BESI BETON U - 24 ------------ Rp
77 KAWAT BETON ------------ Rp
78 KAWAT BETON ROLL
83 P A K U 4 cm - 7 cm ------------ Rp
VI BAHAN PIPA DAN SANITER
87 KLOSET JONGKOK STANDAR TOTO ------------ Rp
88 BAK MANDI FABERGLASS 55X55 ------------ Rp
89 FLOOR DRAIN dia. 2 1/2" / SARINGAN ------------ Rp
90 SOLATIP LEDENG / PIPA ------------ Rp
91 Bath Tube Lissa, Putih ------------ Rp
92 Bak Mandi Fibre 60 x 60 cm ex. HUTAMA ------------ Rp
105 Shower Set TOTO TR-306 BMN VI ------------ Rp
106 Tempat Sabun TOTO S156 N ------------ Rp
107 Westafel TOTO LW220J / T205M / T6P / Komplit ------------ Rp
108 Pipa PVC 3/4" Tipe AW ex. Wavin ex wavin ------------ Rp
109 Pipa PVC 1/2" Tipe AW ex wavin ------------ Rp
110 Pipa PVC 4" Tipe D ex wavin ------------ Rp
111 Pipa PVC 3" Tipe D ex wavin ------------ Rp
112 Pipa PVC 2" Tipe D n ex wavin ------------ Rp
113 Pipa PVC 1 1/4" Tipe D ex wavin ------------ Rp
VII BAHAN PENUTUP ATAP
134 SENG GELOMBANG BJLS 30 80 x 180 ------------ Rp
135 GYPSUM 9 MM. ------------ Rp
136 SENG BJLS 20 L90 CM ------------ Rp
137 ASBES GELOMBANG 3000x800x4 mm ------------ Rp
138 ASBES GELOMBANG 1800x800x4 mm ------------ Rp
138 BUBUNGAN ASBES GELOMBANG KECIL ------------ Rp
139 ATAP SPANDEK ALUMUNIUM ------------ Rp
140 BUBUNGAN ATAP SPANDEK ALUMUNIUM ------------ Rp
141 Cat Genteng ex. Monier ------------ Rp
142 genteng flat amerika
143 Genteng badan ex Cisangkan 10bh/m 10bh/m
144 Genteng Badan ex. Monier Flame 16 bh/m ------------ Rp
150 Kaso Borneo 5/7 ------------ Rp
151 Lisplank Singkil Oven 3/20 Serut 4 Sisi + Profil 1 Sisi ------------ Rp
152 Lisplank Singkil Oven 3/30 Serut 4 Sisi + Profil 1 Sisi ------------ Rp
153 Reng Borneo 3/4 ------------ Rp
154 Residu ------------ Rp
156 Water Proofing Sunroof ------------ Rp
157 ALMUNIUM FOIL
177 Kabel NYM 3 x 4 mm ------------ Rp
178 Kabel TV ------------ Rp
179 Kabel Telp ------------ Rp
180 Kawat Ayam ------------ Rp
181 Pipa PVC Maspion ------------ Rp
182 Box Sekring Hager-08 ------------ Rp
183 Kabel BC 6 mm ------------ Rp
184 Pipa Besi D 20 ------------ Rp
185 LAMPU NEON TL PHILIPS 40 watt ------------ Rp
186 ARMATUR NEON 2 x 20 watt KOSONG ------------ Rp
187 LAMPU NEON PHILIPS SL 18 watt ------------ Rp
188 LAMPU SOROT 100 watt ------------ Rp
189 RUMAH lampu bilyard ( KOSONG )
190
191
192
IX ALAT PENGGANTUNG, KUNCI DAN KACA
193 ENGSEL PINTU paloma ------------ Rp
194 ENGSEL JENDELA paloma ------------ Rp
195 ENGSEL PINTU dexon ------------ Rp
196 ENGSEL JENDELA dexon ------------ Rp
197 HANDLE PINTU SOLID ------------ Rp
198 HANDLE PINTU DEXON ------------ Rp
199 HANDLE PINTU ------------ Rp
200 ESPANOGLET ------------ Rp
201 KUNCI PINTU 2 SLAGG SES STANDARD ------------ Rp
202 KUNCI PINTU KM / WC ------------ Rp
203 KAIT ANGIN JENDELA ------------ Rp
204 SELOT JENDELA ------------ Rp
205 HAK ANGIN JENDELA ------------ Rp
206 GRENDEL 15 cm ------------ Rp
207 KACA POLOS 3 mm ------------ Rp
208 KACA POLOS 5 mm ------------ Rp
X BAHAN BAKAR DAN PELUMAS
209 S O L A R ------------ Rp
210 B E N S I N ------------ Rp
211 PELUMAS ------------ Rp
212 MINYAK TANAH ------------ Rp
213 PELUMAS BEKISTING ------------ Rp
XI BAHAN PEREKAT SINTETIS
214 LEM KAYU ------------ Rp
215 LEMkuning ------------ Rp
216 LEM PARALON / PVC ------------ Rp
217 METYLAN ------------ Rp
XII BAHAN SALURAN AIR KOTOR
218 GREVEL U - 20 cm ------------ Rp
219 GREVEL U - 30 cm ------------ Rp
XIII BAHAN WATER PROOFING
TABEL BERAT BESI POLOS 6 MM 12
8 MM 12
10 MM 12
12 MM 12
16 MM 12
19 MM 12
22 MM 12
25 MM 12
KOLOM
BESI 12
8
10
BETON
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
HARGA 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
PER METER HARGA PER M
METER 2.66 KG 0.2 KG
4.74 0.4 28000 5,907.17
7.4 0.6 35000 4,729.73
10.66 0.9 52000 4,878.05
18.96 1.6
26.76 2.2
35.76 3.0
46.2 3.9
10X25
1 4 BH 4.0 0.9 3.6
0.75 6 BH 4.5 0.4 1.8
2 2 BH 4.0 0.6 2.4
BH 0.0
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 17,560.98
4,729.73 8,513.51
4,729.73 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
BEKESTING 12500
33 64,025.84 2,112,852.74
1 2 3 4 5 HARGAB REAL
PEKERJAAN PERSIAP[AN -
1 A PEK.PENGUKURAN JKEMBALI SITE M2 1,320.00 1,584.00
2 A2 PEK PASANGAN BOUPLANK 20,130.00 24,156.00
3 A3 PENGUKURAN DAN PEMASANGAN BOUWPLANK 20,130.00 24,156.00
4 A4 LOS KERJA / GUDANG 317,470.00 380,964.00
5 A5 PEKERJAAN KANTOR DIREKSI 317,470.00 380,964.00
6 A6 PEK. GALIAN TANAH BIASA MAX KEDALALAMAN 1 M' 25,000.00 30,000.00
7 A7 PEK. GALIAN TANAH BIASA MAX KEDALALAMAN 2 M' 30,000.00 36,000.00
8 A8 URUGAN TANAH KEMBALI 9,160.00 10,992.00
9 A9 PEK. PEMADATAN TANAH SETIAP 20 CM m2 14,920.00 17,904.00
10 A10 URUGAN PASIR URUG M3 126,060.00 151,272.00
11 A11 LANTAI KERJA 1 pc : 3ps : 5kr 159,360.00 191,232.00
PEKERJAAN STRUKTUR -
-
12 S01 PEK. BETON SITE MIX K175 m3 564,000.00 676,800.00
13 PEK. BETON SITE MIX K225 m3 597,000.00 716,400.00
14 S.003 BESI BETON TERPASANG U-24 kg 9,300.00 11,160.00
15 S.004 BEKISTING DENGAN PAPAN m2 66,440.00 79,728.00
16 S.005 BEKISTING MULTIPLEX 9 MM m2 70,240.00 84,288.00
17 S.006 PASANGAN STOOT WERK m2 90,550.00 108,660.00
18 S.008 PASANGAN ANSTAMPING BATU BELAH m3 223,680.00 268,416.00
19 S.009 PASANGAN BATU BELAH 1pc : 2ps m3 462,810.00 555,372.00
20 S.010 PASANGAN BATU BELAH 1pc : 5ps m3 377,980.00 453,576.00
21 S.011 PASANGAN FOOT PLATE m3 -
22 S.012 PEK STRIPING TANAH TEBAL = 0,2 M2 -
23 S.016 PEK SLOOF 30/40 (175 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN m3 3,607,060.00 4,328,472.00
25 S.018 PEK SLOOF 15/20 (190 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN m3 3,607,060.00 4,328,472.00
26 S.019 PEK SLOOF 20/30 (185 KG/M3 U.24) SITE MIX K-175 BEKISTING PAPAN m3 3,607,060.00 4,328,472.00
28 S.021 PEK KOLOM 15/15 (190 KG/M3 U.24) SITE MIXK-175 BEKISTING PAPAN m3 3,405,710.00 4,086,852.00
30 S.023 PEK KOLOM 12/12 (220 KG/M3 U.24) SITE MIXK-175 BEKISTING PAPAN m3 3,537,080.00 4,244,496.00
36 S.029 PEK BALOK 30/50 (175 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM m3 3,162,640.00 3,795,168.00
37 S.030 PEK BALOK 30/45 (180 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM m3 3,265,000.00 3,918,000.00
38 S.031 PEK BALOK 20/30 (190 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM m3 4,290,300.00 5,148,360.00
39 S.032 PEK BALOK 15/20 (215 KG/M3 U.24) SITE MIX K -175 MULTI 9 MM m3 5,209,680.00 6,251,616.00
40 S.033 PEK BALOK 20/40 (205 KG/M3 U.24) SITE MIX K-175 MULTI 9 MM m3 4,095,000.00 4,914,000.00
41 S.034 PEK PLAT LANTAI t= 12 Cm (130 KG/M3 U.24) SITE MIX K-175 MULTI 9MM' m3 3,113,110.00 3,735,732.00
42 S.035 PEK PLAT LANTAI t= 15 Cm (115 KG/M3 U.24) SITE MIX K-175 MULTI 9MM' m3 2,845,130.00 3,414,156.00
43 S.036 PEK PLAT LANTAI t= 10 Cm (120 KG/M3 U.24) SITE MIX K-175 MULTI 9MM' m3 3,288,100.00 3,945,720.00
44 S.037 PEK PLAT LANTAI t= 10 Cm (75 KG/M3 U.24) SITE MIX K-175 MULTI 9MM' m3 2,416,650.00 2,899,980.00
DINDING -
47 PEK MEMBONGKAR DINDING BATA (JIKA BONGKARAN DIPAKAI LAGI) -
48 PEK MEMBONGKAR DINDING BATA (JIKA BONGKARAN TIDAK DIPAKAI LAGI) -
49 PEK MEMBONGKAR PLESTERAN DINDING -
50 PAS. PASANGAN BATA MERAH 1pc : 3ps m2 59,640.00 71,568.00
51 PAS. PASANGAN BATA MERAH 1pc : 5ps m2 46,510.00 55,812.00
52 PAS. PASANGAN BATAKO 1pc : 4ps m2 -
kode URAIAN PEKERJAAN Sat
Harga Satuan
RP
53 PEK PLESTER 1PC :5 PSR m2 21,480.00 25,776.00
54 PAS. PASANGAN PLESTERAN DINDING 1 pc : 3ps + ACIAN m2 23,960.00 28,752.00
55 PAS. PASANGAN PLESTERAN DINDING 1 pc : 5ps + ACIAN m2 22,700.00 27,240.00
56 PASANGAN DINDING KERAMIK 10/20 (20/20) DN PUTIH m2 -
57 PASANGAN DINDING KERAMIK 20/25 KW1 CORAK/WARNA m2 -
58 PASANGAN DINDING BATU BALI GRAY M2 150,000.00 180,000.00
59 PASANGAN DINDING BATU ALAM CISANGGARUNG M2 100,000.00 120,000.00
-
-
60 PEK. PENGECATAN DINDING SANLEX (3X) m2 -
59 PEK. PENGECATAN PLAFOND SANLEX (3X) m2 -
60 PEK. PENGECATAN KAYU (3X) BERIKUT MENI m2 -
-
ATAP -
61 PAS KUDA -KUDA KAMPER MEDAN KRUING m3 -
62 PAS. KUDA - KUDA (BAHAN LAMA) m3 -
63 PAS. KUDA - KUDA BORNEO SUPER m3 -
64 PAS RANGKA ATAP GENTENG (KASO 5/7 RENG 2/3 KAMPER MEDAN m2 62,280.00 74,736.00
65 PAS RANGKA ATAP GENTENG (KASO 5/7 RENG 3/4 KAMPER MEDAN m2 68,080.00 81,696.00
68 PAS RANGKA ATAP BAHAN LAMA m2 10,830.00 12,996.00
74 PAS ATAPGENTENG BETON CAT m2 37,980.00 45,576.00
75 PAS ATAP GENTENG BETON NATURAL m2 31,930.00 38,316.00
76 PAS ATAP GENTENG KERAMIK KIA m2 132,580.00 159,096.00
77 PAS ATAP GENTENG FIREZI m2 56,980.00 68,376.00
78 PAS BUBUNGAN ATAP GENTENG EX JATIWANGI 59,880.00 71,856.00
79 PAS BUBUNGAN ATAP GENTENG FLENTONG GLAZUR m' 60,680.00 72,816.00
80 PAS DAUN PASANGAN JALUSI KAYU KAMPER SINGKIL m' -
81 PAS DAUN PASANGAN JALUSI KAYU KAMPER MEDAN m' -
82 PAS BUBUNGAN ATAP GENTENG MORANDO GLAZUR m' 60,680.00 72,816.00
83 PAS BUBUNGAN ATAP GENTENG MORANDO NATURAL m' 56,680.00 68,016.00
86 PAS BUBUNGAN ATAP GENTENG KERAMIK KIA m' 143,880.00 172,656.00
87 PAS BUBUNGAN ATAP GENTENG FIRENZI m' 125,880.00 151,056.00
88 PASANGAN ATAP ASBES GLB 2.700x1.050x4 MM m2 29,550.00 35,460.00
89 PASANGAN ATAP ASBES GLB 1.800x1.050x4 MM m2 30,600.00 36,720.00
90 PASANG NOKSTEL GELOMBANG 32,980.00 39,576.00
91 PASANG TALANG DATAR, SENG BWG 28 66,710.00 80,052.00
92 PASANG TALANG MIRING, SENG BWG 28 66,380.00 79,656.00
93 PEK LISTPLANK KAYU KAMPER SINGKIL 3/20 CM m' 36,530.00 43,836.00
-
PEKERJAANPLAFON -
96 PAS. RANGKA PLAFOND KAYU BORNEO SUPER (RANGKA 5/7, 5/10) m2 61,810.00 74,172.00
97 PAS. RANGKA PLAFOND KAYU BORNEO SUPER (RANGKA 4/6, 5/10) m2 57,310.00 68,772.00
101 PAS BAHAN PLAFON ETERNIT 4mm(1x1) pada rangkanya m2 16,230.00 19,476.00
102 PAS BAHAN plafon GIPSUM (1200x2400x9mm) m2 22,840.00 27,408.00
105 PAS BAHAN plafon TRIPLEKS (1200x2400x6mm) m2 31,630.00 37,956.00
PAS BAHAN TEAKWOOD EKSPOSE (1200x2400x6mm) m2 60,000.00 72,000.00
PEKERJAAN KAYU KUSEN,PINTU,JENDELA -
106 PAS KUSEN KAYU KAMPER SINGKIL m3 4,766,350.00 5,719,620.00
107 PAS KUSEN KAYU KAMPERMEDAN m3 3,620,700.00 4,344,840.00
108 PAS KUSEN KAYU KAMPER SUPER OVEN m3 6,000,000.00 7,200,000.00
109 PAS KUSEN KAYU JATI OVEN m3 25,000,000.00 30,000,000.00
110 PAS KUSEN KAYU MEREBAU OVEN m3 10,500,000.00 12,600,000.00
111 PAS DAUN PINTU PANIL BANJAR bh 648,000.00 777,600.00
112 PAS DAUN PINTU PANIL SAMARINDA OVEN bh 800,000.00 960,000.00
113 PAS DAUN PINTU TRIPLEK RANGKA BORNEO bh 248,000.00 297,600.00
114 PAS DAUN PINTU TRIPLEK UK PINTU LAPIS FORMIKA( WC) bh 248,000.00 297,600.00
115 PAS DAUN JERNDELA KACA KAYU SINGKIL bh -
116 PAS DAUN JENDELA KAYU KAMPER MEDAN bh -
117 PAS DAUN PINTU KACA (TANPA KACA) bh 143,130.00 171,756.00
118 PAS DAUN JENDELA KAYU MERBAU bh -
119 PASANG KACA POLOS TEBAL 3 MM m2 68,970.00 82,764.00
120 PASANG KACA POLOS TEBAL 5 MM m2 95,570.00 114,684.00
PASANG KACA POLOS TEBAL 12mmM m2
123 PASANG KUNCI TANAM bh 101,750.00 122,100.00
124 PASANG ENGSEL PINTU bh 30,870.00 37,044.00
125 PASANG ENGSEL JENDELA bh 22,850.00 27,420.00
126 PASANG KAIT ANGIN bh 15,700.00 18,840.00
127 PASANG KAWAT HARMONIKA bh 27,280.00 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 KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
I. PEKERJAAN PERSIAPAN
1 Direksi keet 1.00 LS
- Gudang 1.000 1.000 UNIT
- Bedeng Pekerja 1.000 1.000 UNIT
2 Pengukuran 1.00 LS
3 Bouwplank 40.70 M'
- Papan Cor 0.400 16.280 LBR 8,000
- Kaso 5/7 0.200 8.140 BTG
- Paku 0.080 3.256 KG
4 Pembersihan 6.00 BLN
5 Air kerja + listrik kerja 6.00 LS
6 Keamanan 6.00 BLN
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 1.100 8.686 M3 125,000 1,085,700.00 Rp
4 Pondasi batu kali 62.00 M3 125,000 - Rp
- Batu Kali 1.200 74.400 M3 125,000 9,300,000.00 Rp
- Semen 1.100 68.200 ZAK 41,000 2,796,200.00 Rp
- Pasir 0.400 24.800 M3 125,000 3,100,000.00 Rp
5 Pondasi Telapak 4.03 M3 - Rp
_SEMEN
6 Balok Tarik 7.00 M3 - Rp
- Semen 4.500 31.500 M3 41,000 1,291,500.00 Rp
MATERIAL
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
7 Sloof 5.64 - Rp
8 Urugan tanah kembali 34.41 M3 - Rp
9 Anti rayap 78.96 M2 - Rp
SUB TOTAL II - Rp
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
IV PEKERJAAN STRUKTUR
1 Kolom struktur 13.28 M3
- Semen 4.500 59.778 ZAK
- Pasir 0.480 6.376 M3
- Kerikil 0.720 9.564 M3
- Besi Dia. 8 mm 9.607 127.619 BTG
- Besi Dia. 12 mm 6.351 84.365 BTG
- Besi Dia. 13 mm - - BTG
- Kawat Beton 0.396 5.265 ROLL
- Kaso 5/7 3.000 39.852 BTG
- Papan Cor 24.449 324.785 LBR
- Paku 4.992 66.314 KG
2 Kolom praktis 1.00 M3
- 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
- Kaso 5/7 6.000 6.000 BTG
- Papan Cor 18.333 18.333 LBR
- Paku 4.896 4.896 KG
3 Balok lantai atas 3.62 M3
- 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
- Besi Dia. 10 mm - - BTG
- Besi Dia. 12 mm 5.689 20.565 BTG
- Besi Dia. 13 mm - - BTG
- Kawat Beton 0.451 1.630 ROLL
- Kaso 5-7 5.000 18.075 BTG
- Papan Cor 29.333 106.040 LBR
- Paku 5.904 21.343 KG
4 Ring balk 1.52 M3
- 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
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Kawat Beton 0.851 1.289 ROLL
- Papan Cor 18.333 27.775 LBR
- Paku 2.448 3.709 KG
5 Plat lantai atas t = 12 cm 7.92 M3
- Semen 4.500 35.640 ZAK
- Pasir 0.480 3.802 M3
- Kerikil 0.720 5.702 M3
- Besi Dia. 8 mm 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
- Paku 4.320 34.214 KG
6 Beton tangga 1.60 M3
- 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
- Papan Cor 15.272 24.435 LBR
- Paku 6.480 10.368 KG
7 Dak talang 12 cm + canopy 1.00 M3
- Semen 4.500 4.500 ZAK
- Pasir 0.480 0.480 M3
- Kerikil 0.720 0.720 M3
- Besi Dia. 8 mm - - BTG
- Kawat Beton - - ROLL
- Plastik Cor 0.229 0.229 ROLL
- Kaso 5/7 utk dak cucian + balkon 3.00 38.000 114.000 BTG
- Papan Cor 15.272 15.272 LBR
- Paku 4.320 4.320 KG
SUB TOTAL III
IV. PEKERJAAN DINDING
1 Pasangan bata 375.00 M2
- Bata 70.000 26,250.000 BH
- Semen 0.300 112.500 ZAK
- Pasir 0.050 18.750 M3
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
SUB TOTAL IV
V. PEKERJAAN PELAPIS DINDING
1 Plester dan acian dinding 500.00 M2
- Semen 0.120 60.000 ZAK
- Pasir 0.020 10.000 M3
2 Tali air 0.00 M'
3 Profil dinding Besar 0.00 M'
- Bata 7.330 - BH
- Semen 0.030 - ZAK
- Pasir 0.010 - M3
4 Profil Dinding Kecil 0.00 M'
- Bata 7.330 - BH
- Semen 0.020 - ZAK
- Pasir 0.010 - M3
5 Pasangan batu alam 48.00 M2
- Batu alam 1.100 52.800 M2
- Semen 0.060 2.880 ZAK
- Pasir 0.010 0.480 M3
6 Pasang keramik dinding
- KM/WC bawah tangga lantai dasar 36.00 M2
- 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
- KM/WC utama lantai dasar 30.00 M2
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Keramik 1.100 33.000 DUS
- Semen 0.120 3.600 ZAK
- Pasir 0.020 0.600 M3
- Semen putih 0.005 0.150 ZAK
- KM/WC utama lantai atas 16.00 M2
- 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
- KM/WC pembantu 16.00 M2
- 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
- Dinding dapur 3.00 M2
- 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
- Meja dapur 0.00 M2
- Keramik 1.100 - DUS
- Semen 0.120 - ZAK
- Pasir 0.020 - M3
- Semen putih 0.005 - ZAK
- Meja westafel 2.00 M2
- 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
7 Bak bunga 0.00 UNIT
- Bata 87.500 - BH
- Semen 1.155 - ZAK
- Pasir 0.116 - M3
8 Portal lengkung 0.00 M'
- 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
9 Lubang Angin Garasi 0.00 BH
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
SUB TOTAL V
VI. PEKERJAAN ATAP
1 Kuda-kuda & gording non exposed 3.35 M3
- Balok 8/12 & 6/12 1.200 4.018 M3
- Baut 8.000 26.784 BH
- Plat Strip 1.700 5.692 BH
- Paku 2.400 8.035 KG
2 Rangka atap non exposed 151.16 M2
- Kaso 5/7 - - M3
- Reng 3/4 0.005 0.756 M3
- Paku 0.140 21.163 KG
3 Pasang genteng badan 151.16 M2
- Genteng 14.300 2,161.628 BH
4 Pasang genteng nok 26.00 M'
- Genteng nok 3.850 100.100 BH
- Semen 0.011 0.293 ZAK
- Pasir 0.009 0.234 M3
5 Flashing genteng 0.00 M'
- Semen 0.002 - ZAK
- Pasir 0.001 - M3
- Seng BJLS 20 0.005 - ROLL
6 Talang jurai 0.00 M'
- Papan talang 0.250 - LBR
- Paku 0.048 - KG
7 Listplank kayu 91.00 M'
- Lisplank kayu 0.010 0.901 M3
- Paku 0.072 6.552 KG
8 Lapisan atap 151.16 M2
- Seng BJLS 20 0.025 3.779 ROLL
- Paku seng 0.072 10.884 KG
9 Residu rangka atap 151.16 0.028 M2
- Residu 0.026 3.930 BLEK
10 Water proofing
- Dak atap 0.00 M2
- SIKA 0.100 - BLEK
- KM/WC 8.00 M2
- SIKA 0.100 0.800 BLEK
- Dak jemur 0.00 M2
- SIKA 0.100 - BLEK
11 Nok ujung 0.00 BH
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Nok ujung 1.050 - BH
12 Nok tiga arah 0.00 BH
- Nok tiga arah 1.050 - BH
SUB TOTAL VI
VII. PEKERJAAN PLAFOND
1 Rangka plafond 185.00 M2
- Kaso 5/7 - - M3
- Paku 0.050 9.250 KG
2 Plafond gypsum 171.00 M2
3 Plafond tripleks 14.00 M2
- Tripleks 0.347 4.861 LBR
- Paku 0.036 0.504 KG
4 List plafond gypsum 0.00 M' -
5 List plafond tripleks 0.00 M'
- List tripleks 0.250 - BTG
- Paku 0.010 - KG
6 Meni rangka plafond 185.00 M2
- Menie kayu 0.035 6.475 LTR
SUB TOTAL VII
VIII. PEKERJAAN PENUTUP LANTAI
1 Pemadatan lantai dasar 114.00 M2
2 Urugan pasir 5.70 M3
- Pasir urug 1.200 6.840 M3
3 Floor lantai dasar 5.70 M3
- Keramik lantai ruang utama 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 lantai teras 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 lantai garasi 36.00 M2
- Keramik KM/WC utama 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 KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Semen putih 0.005 0.040 ZAK
- Keramik KM/WC pembantu 6.00 M2
- 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
- Plint lantai 0.00 M'
- Keramik 0.120 - DUS
- Semen 0.028 - ZAK
- Pasir 0.002 - M3
- Semen putih 0.001 - ZAK
- Rabat beton 20.00 M2
- Semen 0.387 7.740 ZAK
- Pasir 0.082 1.630 M3
- Split 0.043 0.850 M3
- Koral sikat 8.00 M2
- Keramik lantai ruang utama 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 KM/WC utama 6.00 M2
- 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
- Plint lantai 9.00 M'
- Balkon 6.00 M2
SUB TOTAL VIII
IX. PEKERJAAN KUSEN, PINTU, JENDELA
1 Kusen pintu dan jendela 0.97 M3
- Kusen 0.800 0.779 M3
2 Daun jendela + rangka 25.00 BH
- Daun jendela 1.000 25.000 BH
3 Daun pintu panel solid 2.00 BH
- Daun pintu panel 1.000 2.000 BH
4 Daun pintu ruang dalam 7.00 BH
- Daun pintu ruang dalam 1.000 7.000 BH
5 Daun pintu KM/WC utama 1.00 BH
- Daun pintu KM/WC utama 1.000 1.000 BH
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
6 Daun pintu service 0.00 BH
- Daun pintu service 1.000 - BH
7 Daun pintu KM/WC pembantu 1.00 BH
- Daun pintu KM/WC pembantu 1.000 1.000 BH
8 Jendela kaca mati 0.00 M2
- Jendela kaca mati 0.900 - M2
9 Daun pintu kaca 2.00 BH
- Daun pintu kaca 1.000 2.000 BH
10 Daun pintu garasi 0.00 BH
- Daun pintu garasi 1.000 - BH
11 Bouvenlight 0.00 BH
- Bouvenlight 1.000 - BH
12 Kaca Polos 54.00 M2
- Kaca polos 0.900 48.600 M2
13 Kaca Es 0.00 M2
- Kaca es 0.900 - M2
SUB TOTAL IX
X. PEKERJAAN ENGSEL & KUNCI
1 Kunci pintu utama 2.00 BH
- Kunci pintu utama 1.000 2.000 BH
2 Kunci pintu dalam 7.00 BH
- Kunci pintu dalam 1.000 7.000 BH
3 Kunci pintu service 0.00 BH
- Kunci pintu service 1.000 - BH
4 Kunci pintu KM/WC utama 1.00 BH
- Kunci pintu KM/WC utama 1.000 1.000 BH
5 Kunci pintu KM/WC pembantu 1.00 BH
- Kunci pintu KM/WC pembantu 1.000 1.000 BH
6 Kunci pintu kaca 2.00 BH
- Kunci pintu kaca 1.000 2.000 BH
7 Kunci pintu garasi 0.00 BH
- Kunci pintu garasi 1.000 - BH
8 Engsel pintu utama 6.00 BH
- Engsel pintu utama 1.000 6.000 BH
9 Engsel pintu dalam + KM/WC Utama & Pembantu 20.00 BH
- Engsel pintu dalam + KM/WC utama & pembantu 1.000 20.000 BH
10 Engsel pintu kaca 4.00 BH
- Engsel pintu kaca 1.000 4.000 BH
11 Engsel jendela 50.00 BH
- Engsel jendela 1.000 50.000 BH
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
12 Spring knip 25.00 BH
- Spring knip 1.000 25.000 BH
13 Rambuncis 25.00 BH
- Rambuncis 1.000 25.000 BH
14 Casement 0.00 BH
- Casement 1.000 - BH
15 Rel pintu garasi 0.00 BH
- Rel pintu garasi 1.000 - 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
- 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
5 Tangga besi 0.00 UNIT
SUB TOTAL XII
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
XIII. PEKERJAAN INSTALASI AIR
1 Pipa air bersih
- Dia. 3/4" 55.00 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
- Dia. 1/2" 6.00 M'
- 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
- Pipa galvanis 0.00 M'
2 Pipa air kotor
- Dia. 4" 55.00 M'
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Pipa 4" 0.250 13.750 BTG
- Knee 4" 0.250 13.750 BH
- Tee 4" 0.250 13.750 BH
- Lem 0.022 1.210 TUBE
- Dia. 3" 6.00 M'
- 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
3 Pipa air hujan 80.00 M'
- Pipa 2" 0.250 20.000 BTG
- Knee 2" 0.250 20.000 BH
- Lem 0.018 1.440 TUBE
4 Bak kontrol 1.00 BH
- Bata 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
5 Bak kontrol 0.00 BH
- Bata 56.000 - BH
- Semen 0.400 - ZAK
- Pasir 0.043 - M3
- Kerikil 0.011 - M3
- Besi 0.209 - BTG
- Grill besi 1.000 - BH
6 Septick tank + rembesan 1.00 UNIT
- Bata 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
- Ijuk 14.500 14.500 BAL
7 Sumur rembesan 1.00 UNIT
- Bata 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
- Ijuk 14.500 14.500 BAL
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
8 Water torrent + Rangka + Tangga monyet 1.00 UNIT
9 Sumur pantek + Pompa jet pump 1.00 UNIT
SUB TOTAL XIII
XIV. PEKERJAAN INSTALASI LISTRIK
1 Titik lampu 125.00 TTK
2 Saklar single 17.00 BH
- Saklar single 1.000 17.000 BH
3 Saklar double 18.00 BH
- Saklar double 1.000 18.000 BH
4 Saklar hotel 8.00 BH
- Saklar hotel 1.000 8.000 BH
5 Instalasi stop kontak 43.00 TTK
6 Stop kontak 0.00 BH
- Stop kontak 1.000 - BH
7 Instalasi TV 3.00 TTK
- Stop kontak TV 1.000 3.000 BH
8 Instalasi Telephone 2.00 TTK
- Stop kontak telp. 1.000 2.000 BH
9 Fitting titik lampu plafond 125.00 BH
10 Box sekering 1.00 UNIT
11 Kabel toevoer 1.00 UNIT
12 Arde pentanahan 1.00 UNIT
13 Stop kontak pompa 1.00 TTK
- Stop kontak pompa 1.000 1.000 BH
14 Instalasi lampu taman 0.00 TTK
- Lampu taman AB SHOP 1.000 - SET
SUB TOTAL XIV
XV. PEKERJAAN ACCESSORIES SANITAIR
1 Monoblock 2.00 BH
- Monoblok 1.000 2.000 BH
2 Bathtube 2.00 BH
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
- Bathtube 1.000 2.000 BH
3 Wastafel 2.00 SET
- Westafel 1.000 2.000 SET
4 Kran bathtube 2.00 BH
- Kran bathtube 1.000 2.000 BH
5 Tempat sabun 2.00 BH
- Tempat sabun 1.000 2.000 BH
6 Bak mandi 0.00 BH
- Bak mandi 1.000 - BH
7 Outlet jet washer 2.00 BH
- Outlet jetwasher 1.000 2.000 BH
8 Kran tembok 3.00 BH
- Kran tembok 1.000 3.000 BH
9 Kran taman 2.00 BH
- Kran taman 1.000 2.000 BH
10 Kran kitchen zink 2.00 BH
- Kran kitchen zink 1.000 2.000 BH
11 Floor drain 3.00 BH
- Floor drain 1.000 3.000 BH
12 Roof drain 0.00 BH
- Roof drain 1.000 - BH
13 Kitchen zink 1.00 UNIT
- Kitchen zink 1.000 1.000 UNIT
14 Closet jongkok 0.00 BH
- Closet jongkok 1.000 - BH
15 Shower Set 2.00 BH
- Shower set 1.000 2.000 BH
16 Kaca cermin 2.00 BH
- Kaca cermin 1.000 2.000 BH
SUB TOTAL XV
XVI. PEKERJAAN LAIN-LAIN
1 Kotak surat 1.00 BH
SUB TOTAL XVI
TOTAL (I S/D XVI) 14,786,545
BIAYA TAK TERDUGA 3% 443,596
GRAND TOTAL 15,230,141
HARGA DASAR PER M2 BANGUNAN 85,563
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
NO. URAIAN PEKERJAAN VOL KOEF. VOLUME SAT. KET
P L T BH RAB RAP RATE RAP TOTAL
MATERIAL
QTY UNIT HARGA
1 #REF! ZAK 41,000.00 Rp #REF! #REF!
2 #REF! M3 125,000.00 Rp #REF! #REF!
3 #REF! M3 141,666.00 Rp #REF! #REF!
4 74 M3 125,000.00 Rp 9,300,000.00 Rp 9,300,000.00
5 29,804 BH 250.00 Rp 7,450,889.60 Rp 3,725,444.80
6 - BTG - Rp - Rp -
7 #REF! BTG 25,000.00 Rp #REF! #REF!
8 10 BTG 35,000.00 Rp 337,460.87 Rp 337,460.87
9 181 BTG 52,000.00 Rp 9,388,509.57 Rp 9,388,509.57
10 - BTG 65,000.00 Rp - Rp -
11 #REF! LBR 5,000.00 Rp #REF! #REF!
12 7 M3 ########### 12,784,458.75 Rp 6,392,229.38
13 #REF! KG 500.00 Rp #REF! #REF!
14 #REF! ROLL - Rp #REF! #REF!
15 2 ROLL 50,000.00 Rp 102,054.80 Rp 76,541.10
#REF! #REF!
RENCANA ANGGARAN BIAYA
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
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 Borneo 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%
SUB TOTAL I 33,060,500 4.7%
II PEKERJAAN BENTENG
1 Galian tanah 6.00 Rp25,000 150,000 0.0%
2 Pondasi batu kali 17.00 Rp453,576 7,710,792 1.1%
3 Pondasi telapak 0.6 1.00 Rp4,328,472 4,328,472 0.6%
4 sloof 53 4.00 Rp4,328,472 17,313,888 2.4%
5 Kolom 0.15 2.00 Rp4,328,472 8,656,944 1.2%
6 Pasangan bata
Pek. Pas. Dinding 1/2 bata
50.5 200.00 Rp71,568 14,313,600 2.0%
7 Plester
Camp. 1 : 5
250.00 Rp27,240 6,810,000 1.0%
Rp59,283,696 8.4%
DAGO ,BANDUNG
Proyect name
OWNER
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
III PEKERJAAN PONDASI Rp0
1 Galian tanah MT = Bawah Pasir Lantai M3 33 6.00 Rp25,000 Rp150,000 0.0%
2 Urugan tanah truk 55.00 Rp320,000 Rp17,600,000 2.5%
3 Urug pasir bawah pondasi Pasir Urug Darat Tebal = 10 cm M3 66 16.17 Rp126,060 Rp2,038,390 0.3%
4 Pondasi batu kali 1 Pc : 5 Psr M3 36 62.00 Rp453,576 Rp28,121,712 4.0%
5 Pondasin Styrauss pall bh Rp15,000,000 1.7%
6 Pondasi Telapak K-175 M3 33 3.00 Rp4,328,472 Rp12,985,416 1.8%
7 STEK KOLOM M3 - 0.0%
8 Sloof K-175 M3 1 9.90 Rp2,885,648 28,567,915 4.0%
9 Urugan tanah kembali M3 8.00 Rp15,000 120,000 0.0%
Anti rayap M2 6.00 Rp50,900 305,400 0.0%
SUB TOTAL II - 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 1 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%
SUB TOTAL III 87,302,287 12.3%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
V PEKERJAAN DINDING
1 Pasangan batadinding 1 Pc : 5 Psr / Bata Press M2 375.00 Rp71,568 26,838,000 3.8%
2 Pasangan batu ekspose Batu templek M2 - 0.0%
SUB TOTAL V 26,838,000 3.8%
VI PEKERJAAN PELAPIS DINDING
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%
0.0%
Lubang Angin BH 30.00 Rp50,000 1,500,000 0.2%
SUB TOTAL VI 47,734,800 6.7%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
VII PEKERJAAN ATAP
1 Kuda-kuda & gording non exposed M3 3.00 Rp3,000,000 9,000,000 1.3%
2 Pek. Pas. Rangka atap kaso & reng 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%
5
6
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%
9 M2 200.00 Rp5,000 1,000,000 0.1%
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%
Pek. Pas. Nok Tengah
Pek. Pas. Nok Tepi
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%
SUB TOTAL VII 31,170,000 4.4%
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 - 0.0%
6 Meni rangka plafond Menie Kayu M2 300.00 Rp1,500 450,000 0.1%
SUB TOTAL VIII 38,360,000 5.4%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
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
a. Lantai dasar
- 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 32 0.96 Rp4,500,000 4,320,000 0.6%
- Koral sikat M3 8.00 Rp120,000 960,000 0.1%
b. Lantai atas
- 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%
SUB TOTAL IX 60,284,900 8.5%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
X PEKERJAAN KUSEN, PINTU, JENDELA
1 Kusen pintu dan jendela Kusen dan daun kayu samarinda oven oven 3.00 Rp7,000,000 21,000,000 3.0%
2 Daun jendela + rangka Fin. Sending imfra + cat kayu mowilex natural 25.00 Rp228,935 5,723,375 0.8%
3 Daun pintu panel solid BH 12.00 Rp737,415 8,848,980 1.2%
4 Daun pintu ruang dalam 9.00 Rp337,415 3,036,735 0.4%
5 Daun pintu KM/WC utama Engsel stainless steel, slot tanam ex. Kenadi Djaja 4.00 Rp437,415 1,749,660 0.2%
6 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 kaca polos T.5mm, Teakwood T.4mm, M2 54.00 Rp86,000 4,644,000 0.7%
13 Kaca Es M2 30.00 Rp80,000 2,400,000 0.3%
SUB TOTAL X 68,612,785 9.7%
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 1.00 Rp75,000 75,000 0.0%
SUB TOTAL XI 17,447,000 2.5%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
XII. 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 - 0.0%
SUB TOTAL XII 24,947,446 3.5%
XIII. 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%
SUB TOTAL XIII 50,128,472 7.1%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
XIV PEKERJAAN INSTALASI AIR
1 Pipa air bersih
- Dia. 3/4" PVC ex. tipe AW M 76.00 Rp22,500 1,710,000 0.2%
- Dia. 1/2" PVC ex. tipe AW M 40.00 Rp22,500 900,000 0.00
- Pipa galvanis Kuningan M' 40.00 Rp45,000 1,800,000 0.3%
2 Pipa air kotor
- 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 - 0.0%
9 0.0%
SUB TOTAL XIV 15,010,000 2.1%
XV PEKERJAAN INSTALASI LISTRIK
1 Titik lampu NYM 2 x 2.5" + Pipa PVC TTK 80 125.00 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 bh 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%
SUB TOTAL XV 25,736,550 3.6%
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
XVI 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%
SUB TOTAL XVI 16,946,000 2.4%
XVI. PEKERJAAN LAIN-LAIN
1 Kotak surat Sesuai Gambar BH 7.00 Rp125,000 875,000 0.1%
SUB TOTAL XVI 875,000 0.1%
TOTAL (I S/D XVI) 708,626,270 Rp 102%
Biaya pelaksana 25% 177,156,567 Rp
Total biaya 885,782,837 Rp
HARGA DASAR PER M2 BANGUNAN 400 2,214,457 Rp
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
RENCANA ANGGARAN BIAYA
RUMAH TINGGAL,
LOKASI : KAV DEP HAN, CIANGSANA KAB BOGOR
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
RESORT HOUSE PROJECT No. Proyek M &n
Mr DDERRY DANKSTON date 9 DESEMBER 2005
LUAS TANAH total cost 885,782,837 Rp
LUAS BANGUNAN 400 cost/m2 2,214,457 Rp
Lokatio
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. BH VOLUME HARGA SATUAN TOTAL HARGA %
DAGO ,BANDUNG
Proyect name
OWNER
LUAS TANAH 732 M2
LUAS BANGUNAN 327.9
M2
NO. URAIAN PEKERJAAN SPESIFIKASI RINGKAS SAT. P L T BH VOLUME
I. PEKERJAAN PERSIAPAN
1 Direksi keet LS 50%
2 Pengukuran progress LS 1.00
3 Bouwplank Borneo M' 40.70
4 Pembersihan BLN 6.00
5 Air pompa jet pump sumur bor unit 1.00
6 LISTRIK Pasang 2300 watt LS 1.00
7 Keamanan pagar,seng BLN 6.00
SUB TOTAL I
II PEKERJAAN BENTENG 50 1 2 1 120.00
1 BH 7.00
SUB TOTAL XVI
II. PEKERJAAN PONDASI
1 Galian tanah MT = Bawah Pasir Lantai M3 0.7 0.7 1 33 20.00
2 Urugan tanah truk 55.00
3 Urug pasir bawah pondasi Pasir Urug Darat Tebal = 10 cm M3 0.7 0.7 1 66 16.17
4 Pondasi batu kali 1 Pc : 5 Psr M3 1 1 1 36 36.00
5 Pondasi Telapak K-175 M3 0.6 0.6 0 33 2.97
6 Balok Tarik K-175 M3 1.00
7 Sloof K-175 M3 ## 0.2 0 1 8.25
8 Urugan tanah kembali M3 4.00
9 Anti rayap M2 6.00
SUB TOTAL II -
-
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 2.00
4 Ring balk K-175 M3 3.00
5 Plat lantai atas t = 12 cm K-175 M3 50 1 0 1 6.00
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
SUB TOTAL III
IV. PEKERJAAN DINDING
1 Pasangan bata 1 Pc : 5 Psr / Bata Press M2 125 3 375.00
2 Pasang dinding benteng bata merah 1pc 5psr M2 50 1 2 1 120.00
SUB TOTAL IV
V. PEKERJAAN PELAPIS DINDING
1 Plester dan acian dinding 1 Pc : 5Psr & 1 Pc : 3 Psr M2 702.00
KAV DEPHAN,CIANGSANA KAB BOGOR
Nama Proyek
ERLAND HOUSE
Lokasi
2 Sesuai Gambar M' -
3 Sesuai Gambar M' -
4 Batu bali gray Sesuai Gambar M' 60.00
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 -
7
8
9 Lubang Angin BH 30.00
SUB TOTAL V
VI. PEKERJAAN ATAP
1 Kuda-kuda & gording non exposed Borneo Super M3
2 Rangka atap non exposed Borneo Super M2
3 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 32.00
8 Lapisan atap Alumunium foil M2 135.00
9 Residu rangka atap Residu M2 135.00
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
5
6 Meni rangka plafond Menie Kayu 0 170.00
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
a. Lantai dasar
- Keramik lantai ruang utama granit esensa 60x60 0 100.00
- Keramik lantai teras Roman 30 x 30 Gol. C + Border 20 x 20 Gol. C 0 12.00
- Keramik lantai garasi Roman 30 x 30 Gol. C + Border 20 x 20 Gol. C 0 36.00
- Keramik KM/WC utama Roman 20 x 20 Gol. C 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
b. Lantai atas
- 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 20 x 20 Gol. C 0 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 + Profil BH 7.00
5 Daun pintu KM/WC utama Rangka Kamper + Multipleks 9 mm + Melaminto (dalam) BH 4.00
6 Daun pintu service Rangka Kamper + Double tripleksBH 2.00
7 Daun pintu KM/WC pembantu Rangka Kamper + Double Tripleks + Melaminto (dalam) BH 1.00
8 Jendela kaca mati Rangka Kamper M2 16.00
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 20.00
9 Cat list plafond tripleks Catylac 0 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 Ky. Kamper + Plat 0 8.00
2 Railling void Pipa Besi 1/4" + Rk. Hollo + Toping Ky. Kamper + Plat 0 16.00
3 Railing balkon Pipa Besi 1/4" + Rk. Hollo + Toping Ky. Kamper + Plat 0 8.00
4 Pelapis trap keramik granit esensa 60x60 M2 14.00
5 Tangga besi Finish Cat Sesuai Gambar UNIT 4.00
SUB TOTAL XII
XIII. PEKERJAAN INSTALASI AIR
1 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
2 Pipa air kotor
- 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 + Grill Besi bh 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 kedalaman +/- 30 m UNIT 1.00
SUB TOTAL XIII
XIV. PEKERJAAN INSTALASI LISTRIK
1 Titik lampu NYM 2 x 2.5" + Pipa PVC TTK 1 1 1 60 60.00
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
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 / T6P Komplit SET 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 + Lapis Keramik BH 2.00
7 Outlet jet washer TOTO TB 19 CSV9 PIV BH 2.00
8 Kran tembok TOTO T-23 B-13 V7N BH 10.00
9 Kran taman TOTO T-23 B-13 V7N BH 3.00
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. 60 x 80 cm BH 4.00
SUB TOTAL XV
TOTAL (I S/D XVI)
Biaya pelaksana
Total biaya
HARGA DASAR PER M2 BANGUNAN
NOTE
No. Proyek KIFANI /028/09/05
Tanggal 9 DESEMBER 2005
Revisi
HARGA SATUAN 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%
Rp71,568
Rp125,000 875,000 0.2%
875,000 0.2%
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%
Rp27,240 19,122,480 4.0%
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 1,500,000 0.3%
40,278,480 8.5%
Rp3,000,000 - 0.0%
Rp40,000 - 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 0.1%
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%
- 0.0%
Rp1,500 255,000 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%
Rp75,000 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%
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 0
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%
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%
476,172,474.79 Rp 100%
10% 47,617,247.48 Rp
523,789,722.27 Rp
1,597,406.90 Rp
A PEKERJAAN PERSIAPAN ---------------------------------------------------------------- Rp. 33,060,500.00
B PEKERJAANPONDASI _____________________________________ Rp 104,888,833.40
PEKERJAAN STRUKTUR 87,302,287.20
C PEKERJAAN BENTENG Rp 59,283,696.00
D PEKERJAAN ARSITEKTUR ---------------------------------------------------------------- Rp. 424,090,953.00
1 PEKERJAAN DINDING ____________________________________ 26,838,000.0 Rp
2 PEKERJAAN PELAPISAN DINDING ____________________________________ 47,734,800.0 Rp
3 PEKERJAAN ATAP ____________________________________ 31,170,000.0 Rp
4 PEKERJAAN PLAFOND ____________________________________ 38,360,000.0 Rp
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 ____________________________________ Rp 15,010,000.0
####
11 PEKERJAAN INSTALASI LISTRIK ____________________________________ Rp 25,736,550.0
####
12 PEKERJAAN ACCESSORIES SANITAIR ____________________________________ Rp 16,946,000.0
####
13 PEKERJAAN LAIN-LAIN ____________________________________ Rp 875,000.0
####
E 1 PEKERJAAN PEMBERSIHAN SITE ____________________________________ Rp. 2,000,000.00
Jumlah Biaya Konstruksi . ………………… Rp. 710,626,269.60
PPN 10% 71,062,626.96
Jasa kontraktor 10% 71,062,626.96
Total Biaya . ………………… Rp. 852,751,523.52
Dibulatkan . ………………… Rp.
REKAPITULASI ANGGARAN BIAYA :
PEMBANGUNAN RUMAH TINGGAL
Lokasi :Dago .Kodya bandung
NO JENIS PEKERJAAN BOBOT
% 1 2 3 4 5 6 7 8
1 PEKERJAAN PERSIAPAN 4.67% 2.33% 2.33%
2 PEKERJAAN PONDASI 14.80% 2.96% 2.96% 2.96% 2.96% 2.96%
3 PEKERJAAN STRUKTUR 12.32% 0.79% 0.79% 0.79% 0.79%
4 PEKERJAAN DINDING 3.79% 0.47% 0.47% 0.47%
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% 0.29% 0.29%
10 PEKERJAAN ENGSEL & KUNCI 2.46%
11 PEKERJAAN PENGECATAN 3.52%
12 PEKERJAAN FINISHING TANGGA 7.07%
13 PEKERJAAN INSTALASI AIR 2.12% 0.24% 0.24%
14 PEKERJAAN INSTALASI LISTRIK 3.63%
15 PEKERJAAN ACCESSORIES SANITAIR 2.39%
16 PEKERJAAN LAIN-LAIN 0.12%
JUMLAH 92%
PROGRES RENC. MINGGUAN 0.00% 0.00% 2.33% 5.29% 3.75% 4.46% 4.75% 4.52%
PROGRES RENC. KUMULATIF 0.00% 0.00% 2.33% 7.63% 11.38% 15.84% 20.59% 25.11%
PROGRESS REALISASI MINGGUAN
PROGRESS REALISASI KUM.
INSTRUKSI KERJA NO. :
BLOK/KAV. :
DIBUAT OLEH, DIPERIKSA OLEH,
TIME SCHEDULE PROJECT
Mr DDERRY DANKSTON house
DESEMBER JANUAREI
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
1.85% 1.85% 0.79% 0.79% 0.79% 1.54% 1.54%
0.47% 0.47% 0.47% 0.47% 0.47%
0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75%
0.73% 0.73% 0.73% 0.73% 0.73% 0.73%
0.35% 0.72% 0.72% 0.72% 0.72% 0.72% 0.72% 0.72%
1.42% 1.42% 1.42% 1.42% 1.42% 1.42%
0.29% 0.29% 0.29% 1.94% 1.94% 1.94% 1.94% 1.94% 1.94%
1.23% 1.40%
0.59% 0.59% 0.59% 0.59% 0.59% 0.59% 0.30%
1.41% 1.41% 1.41% 1.41% 1.41%
0.35% 0.35% 0.35% 0.35% 0.24%
1.63% 0.50% 0.50% 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% 4.32%
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% 94.5%
DISETUJUI OLEH,
TIME SCHEDULE PROJECT
Mr DDERRY DANKSTON house
FEBRUARI MARET MEI JUNI

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->