Anda di halaman 1dari 33

RENCANA ANGGARAN BIAYA

RUMAH TINGGAL TYPE 90/105


PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No
A
1
2
3
4

Item Pekerjaan
Pekejaan Persiapan
Pembersihan Lokasi
Pemasangan Bouwplank
Gudang Material & Barak Pekerja
Air kerja dan listrik kerja
Jumlah
B Pekerjaan Tanah & Pondasi
1 Galian Tanah Pondasi
2 Urugan Kembali
3 Lantai Kerja Beton Tapak
4 Pasangan Pondasi Batukali
5 Urugan Pasir Pondasi & Lantai
6 Pasangan Rollag Teras Belakang
Jumlah
C Pekerjaan Beton
Lantai 1
1 Cor Beton Sloof K.175 Site Mix Besi 10 mm Sk. 8 mm
2 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. 8 mm
3 Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm Sk. 8 mm
4 Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm
5 Cor Beton Balok K.175 Site Mix Besi 12 & D 13 mm, Sk. 8 mm
6 Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi 10 - 200 mm
7 Cor Beton Tangga K.175 Site Mix Besi 13 - 200 mm
8 Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi 13 mm,Sk 8 mm
Jumlah 1
Lantai 2
1 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk 8 mm ( 15x30 )
2 Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm,Sk 8 mm ( 15x15 )
3 Cor Beton Ring Balok K.175 Site Mix Besi 12 mm,Sk 8 mm ( 15x20 )
4 Cor Dak Beton Atap t. 12 cm Site Mix Besi 10 - 200 mm
Jumlah 2
Jumlah 1 & 2
D Pekerjaan Pas.Dinding
1 Pasangan Bata Merah
2 Pasangan Bata Merah Sopi-sopi atap
3 Pas.keramik dinding km/wc Lt.1 Uk 20x25
4 Pas.keramik dinding km/wc Utama Lt 2 Uk. 20x25
5 Plint Keramik Dinding 10x40
6 Plesteran + Aci Dinding
7 Tali air Dinding Tampak Depan ( Motif Minimalis )
8 Profilan & Ban-banan

9 Topi / Dak
10 Batu Alam
Jumlah
E Pekerjaan Keramik Lantai ( Lt.1& 2 )
1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )
2 Keramik Lantai Teras Depan & Belakang 33x33
3 Keramik Lantai 2 33x33 ( Area Balkon )
4 Keramik lantai Toilet 20x20 Lt 1 & 2 + Tempat Cuci
5 Keramik lantai Toilet Utama 20x20 Lt 2
6 Keramik Tangga 40x40
7 Step Nossing Tangga
Jumlah
F Pekerjaan Atap
1 Rangka Atap Ex Cahayatruss / Smatruss
2 Listplank Susun ( 3/20 & 3/30 )
3 Genteng Ex Kanmuri / KIA / Setara
4 Genteng Samping Ex Kanmuri / KIA / Setara
5 Nok Genteng Ex Kanmuri / KIA / Setara
6 Nok Genteng Ujung Ex Kanmuri / KIA / Setara
7 Talang jurai
Jumlah
G Pekerjaan Plafond
1 Plafond + Rangka
2 Plafond + Rangka Bagian Luar
3 List Profil Plafond Dalam
4 List Profil Plafond Luar
Jumlah
H Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo
1 Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit
2 Kusen Pintu Single Kamar Tidur Komplit
3 Kusen Pintu & Jendela Gendong ( Teras Belakang )
4 Jendela mati + Kaca 5 mm
5 Kusen Jendela 2 lubang
6 Kusen bouvenlight
7 Daun Pintu utama
8 Daun pintu Kamar Tidur + R.Belakang
9 Daun jendela + kaca 5 mm
10 Daun jendela Bouvenlight
11 Kusen + Pintu KM / WC
14 Rel pintu garasi
15 Rel pintu sorong
Jumlah
I Pekerjaan Cat
1 Cat Dinding Luar
2 Cat Dinding dalam
3 Cat Plafond + List

4
5
6
7
8
J
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
K
1
2
3
4
5
6
7
8
9
10
11
12

Cat Listplank
Cat Kusen Pintu & Jendela
Cat Daun Pintu
Cat Daun Jendela
Cat Railling Tangga & Balkon
Jumlah
Pekerjaan Mechanical & Electrical
Instalasi Titik Lampu
Instalasi Titik Saklar & Stop Kontak
Instalasi Titik Stop Kontak AC
Instalasi Titik Telpon
Instalasi Kabel TV
Instalasi Kabel Lampu Taman
Kabel Tufur 4x6 mm
Box MCB Komplit
Pasang Arde Listrik
Pasang Radar Otomatis
Armatur lampu down Light + Accessories
Armatur lampu Baret + Accessories
Armatur socket TV
Armatur lampu Taman + Accessories
Armatur Stop Kontak + Saklar + Accesories
Armatur Stop Kontak AC+ Accesories
Instalasi Pipa Air Bersih PVC 3/4 "
Instalasi Pipa Air Bersih PVC 1/2 "
Instalasi Pipa Air Kotor Wavin Klas D PVC 4 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 3 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 2 "
Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt
Bak Kontrol PDAM
Septictank + Rembesan
PLN Kapasitas 2200 KVA
Sumber Air Bersih
Jumlah
Pekerjaan Sanitair + Kaca Cermin
Closet Duduk
Wastafel Lavatory
Kitchen Zink + Meja Beton Finish Keramik 20x20
Kran Tembok
Single Level Bath & Shower Set ( Kran bathub )
Kran Taman
Shower Bidet
Single Level Shower Set
Floor Drain
Shower Tray ( Bak Keramik )
Bathub Type FB 1500-70
Soap Holder (Tempat Sabun ) Single

13
14
15
16

Soap Holder KM/WC Utama (Tempat Sabun ) Double


Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama
Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran
Kaca Cermin t=5 mm U/Km/Wc
Jumlah
L Pekerjaan External
1 Rabat Beton Motif
2 Beton Kansteen Carport
3 Perapihan tanah merah U/ Taman
4 Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang )
5 Rumput / Taman
6 Pasangan Pagar Dinding Belakang & Samping T= 2 M
7 Bak Konttrol PDAM
8 Bak sampah Uk.60x70x20
Jumlah
M Pekerjaan Lain - Lain
1 Railling Tangga
2 Railling Balkon
3 Water Proofing Km / Wc dan Dak Beton
Jumlah

Sat

Ad : 1 : 3 dan 1 : 5
Ad : 1 : 3 dan 1 : 5
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ad : 1 : 3 dan 1 : 5
Ad : 1 : 5
Ad : 1 : 5

Jumlah

105.00
52.00
1.00
1.00

5,000
5,000
1,000,000
800,000

525,000
260,000
1,000,000
800,000
2,585,000

M3
M3

23.45
7.37
0.64
16.08
6.84
6.84

50,000
16,667
450,000
600,000
180,000
85,000

1,172,500
122,833
288,000
9,648,000
1,231,200
581,400
13,043,933

M3
M3
M3
M3
M3
M3
M3
M3

1.93
1.68
0.30
1.25
2.57
4.57
1.35
0.75

2,860,940
3,558,900
2,860,940
2,860,940
2,860,940
2,860,940
3,558,900
3,558,900

5,507,310
5,961,158
858,282
3,576,175
7,352,616
13,074,496
4,804,515
2,669,175
43,803,726

0.78
0.60
1.27
1.43

3,558,900
2,860,940
2,860,940
2,860,940

2,775,942
1,707,981
3,633,394
4,076,840
12,194,156
55,997,882

250.50
2.50
11.60
15.60
64.50
425.50
16.76
34.13

85,000
85,000
98,946
98,946
40,000
48,650
80,000
85,000

21,292,500
212,500
1,147,778
1,543,564
2,580,000
20,700,575
1,340,800
2,901,050

Spesie Ad. 1 : 4

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

Harga

M2
M1
Ls
Ls

Spesie Ad. 1 : 3
Spesie Ad. 1 : 4

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

Volume

Site Mix + besi Standard


Ex Palimanan

10.40
6.15

85,000
145,000

884,000
891,750
53,494,517

Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara

M2
M2
M2
M2
M2
M2
M1

63.94
7.37
5.58
3.50
4.38
9.68
19.00

101,258
98,946
98,946
98,946
98,946
101,258
30,000

6,474,411
729,235
552,121
346,312
433,385
980,174
570,000
10,085,638

Rangka + Reng Zink Alumn


Kayu Meranti
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
BJLS 25 + Papan 2/20

M2
M1
M2
M1
M1
Bh
M1

77.55
28.00
77.55
21.42
7.00
6.46

145,000
60,000
90,000
72,000
50,000
35,000

11,244,750
1,680,000
6,979,500
1,542,240
350,000
226,100
22,022,590

Gypsum Board 9 mm + Hollow


Kaso + Tryplek 4 mm
Cornice 10 cm
Kayu 5 cm

M2
M2
M1
M1

76.94
28.00
100.46
56.00

70,000
70,000
15,000
10,000

5,385,800
1,960,000
1,506,900
560,000
9,412,700

Kayu Kamper ( Tdk Susut )


Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Daun Pintu Panel
Double Teakwood + List
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
PVC
Ex Deckson / Setara
Ex Deckson / Setara

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
3.00
1.00
1.00
3.00
2.00
2.00
6.00
14.00
2.00
2.00
-

700,000
500,000
700,000
750,000
700,000
400,000
1,600,000
700,000
500,000
150,000
385,000
-

1,400,000
1,500,000
700,000
750,000
2,100,000
800,000
3,200,000
4,200,000
7,000,000
300,000
770,000
22,720,000

Ex Mowilex / Setara ( Weathersield )


Ex Vinilex / Catillac
Ex Vinilex / Catillac

M2
M2
M2

124.52
345.44
104.94

18,000
15,000
15,000

2,241,360
5,181,600
1,574,100

Cat Minyak Ex Avian / Setara


Melamic
Melamic
Melamic
Cat Hitam Dop

M1
M1
M2
M1
M1

28.00
110.90
14.08
61.60
7.50

Kabel NYM 2x2,5 mm Ex Eterna


Kabel NYM 3x2,5 mm Ex Eterna
Kabel NYM 3x2,5 mm Ex Eterna
Ex Beldent / setara
Ex Beldent / setara
Kabel NYM 3x2,5 mm Ex Eterna
Ex Supreme 4x6 mm
Ex Hager / Setara

PDAM

Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
M1
Unit
Ttk
Ttk
Bh
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
M1
M1
Unit
Unit
Unit
Unit
Unit

18.00
10.00
5.00
2.00
2.00
2.00
10.00
2.00
1.00
1.00
8.00
3.00
2.00
2.00
20.00
5.00
16.00
8.00
16.00
16.00
8.00
1.00
1.00
1.00
1.00
1.00

Ex Parma Type 9802 / 9601


Type 222 Ex Parma
Zink Aluminium Ex Deethlehem
Stainless
Stainless Ex American Standard
Stainless
Stainless Ex American Standard
Stainless Ex American Standard
Stainless
Ex Kelmi
Ex Dipo / Setara
Ex Dipo / Setara

Unit
Unit
Unit
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Unit

2.00
2.00
1.00
1.00
1.00
2.00
2.00
1.00
3.00
1.00
1.00
1.00

Ex Philips / Setara
Ex Philips / Setara
Ex Broco / Setara
Ex Philips / Setara
Ex Broco / Setara
Ex Broco / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
Fiber +Cor Beton + Pas. Bata
Pasangan Bata + Plester Aci
Ad : 1 : 5 + Ijuk + Pipa + Pasir

12,000
30,000
150,000
30,000
40,000

336,000
3,327,000
2,112,000
1,848,000
300,000
16,920,060

90,000
1,620,000
90,000
900,000
160,000
800,000
160,000
320,000
160,000
320,000
160,000
320,000
35,000
350,000
166,000
332,000
170,000
170,000
285,000
285,000
65,000
520,000
155,000
465,000
55,000
110,000
150,000
300,000
35,000
700,000
85,000
425,000
20,000
320,000
17,500
140,000
30,000
480,000
25,000
400,000
23,000
184,000
2,520,000
2,520,000
120,000
120,000
4,500,000
4,500,000
- By Owner
- By Owner
16,601,000
870,000
960,000
1,530,000
35,000
390,000
40,000
264,000
204,000
60,000
1,140,000
2,520,000
72,000

1,740,000
1,920,000
1,530,000
35,000
390,000
80,000
528,000
204,000
180,000
1,140,000
2,520,000
72,000

Ex Dipo / Setara
Ex Ariston + Instalasi Air Panas
Ex Pinguin / Setara
Ex Asahimas / Setara

Unit
Unit
Unit
Unit

1.00
1.00
1.00
2.00

120,000
2,352,000
1,800,000
130,000

120,000
2,352,000
1,800,000
260,000
14,871,000

Ad : 1 :2 : 3, Finish Motif Sisir + Aci


Ad : 1 : 5, Ps. Bata Plester Aci
Ad : 1 :2 : 3
By Owner
Batako + Plester Aci + Cat
Pas.Bata,Plester Aci
Pas.Bata + Plester Aci

M2
M1
M2
M2
M2
M2
Unit
Unit

15.00
13.40
32.50
2.50
32.50
22.19
1.00
1.00

45,000
675,000
35,000
469,000
2,500
81,250
175,000
437,500
- By Owner
105,000
2,329,950
115,000
115,000
115,000
115,000
4,222,700

Motif Minimalsi ( Hollow )


Motif Minimalis ( Hollow )
Semen Base ( Ex Betadur )

M1
M1
M2

5.00
2.50
19.68

400,000
400,000
35,000

2,000,000
1,000,000
688,800
3,688,800

5,507,309.50
5,961,157.50
858,282.00
3,576,175.00
7,352,615.80
13,074,495.80
4,804,515.00
2,669,175.00

2,775,942.00
1,707,981.18
3,633,393.80
4,076,839.50

55,997,882.08

REKAPITULASI ANGGARAN BIAYA


RUMAH TINGGAL TYPE 90/105
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No
1
2
3
4
5
6
7
8
9
10
11
12
13

Item Pekerjaan
Pekejaan Persiapan
Pekerjaan Tanah & Pondasi
Pekerjaan Beton
Pekerjaan Pas.Dinding
Pekerjaan Keramik Lantai ( Lt.1& 2 )
Pekerjaan Atap
Pekerjaan Plafond
Pekerjaan Kusen & jendela
Pekerjaan Cat
Pekerjaan Mechanical & Electrical
Pekerjaan Sanitair + Kaca Cermin
Pekerjaan External
Pekerjaan Lain - Lain
Jumlah
Dibulatkan
Luas Bangunan 2 lantai
Harga Per M2

Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90
Rp

Terbilang # Dua Ratus Empat Puluh Tiga Juta Rupiah #


Cibinong, Desember 2012
Dibuat Oleh
PROYEK PESONA TELAGA CIBINONG

2,585,000
13,043,933
55,997,882
53,494,517
10,085,638
22,022,590
9,412,700
22,720,000
16,920,060
16,601,000
14,871,000
4,222,700
3,688,800
245,665,821
243,000,000
2,700,000

RENCANA ANGGARAN BIAYA


RUMAH TINGGAL TYPE 125 / 162
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Type : E DELWEISS ( 125/162 )
No
A
1
2
3
4
B
1
2
3
4
5
6
C
1
2
3
4
5
6
7
8

1
2
3
4
5

D
1
2
3
4
5

Item Pekerjaan
Pekejaan Persiapan
Pembersihan Lokasi
Pemasangan Bouwplank
Gudang Material & Barak Pekerja
Air kerja dan listrik kerja
Jumlah
Pekerjaan Tanah & Pondasi
Galian Tanah Pondasi
Urugan Kembali
Lantai Kerja Beton Tapak
Pasangan Pondasi Batukali
Urugan Pasir Pondasi & Lantai
Pasangan Rollag Teras Belakang
Jumlah
Pekerjaan Beton
Lantai 1
Cor Beton Sloof K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. 8 mm
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm
Cor Beton Balok K.175 Site Mix Besi 12 & D 13 mm, Sk. 8 mm
Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi 10 - 200 mm
Cor Beton Tangga K.175 Site Mix Besi 13 - 200 mm
Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi 13 mm,Sk 8 mm
Jumlah 1
Lantai 2
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk 8 mm ( 15x30 )
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm,Sk 8 mm ( 15x15 )
Cor Beton Ring Balok K.175 Site Mix Besi 12 mm,Sk 8 mm ( 15x20 )
Cor Dak Beton Atap t. 12 cm Site Mix Besi 10 - 200 mm
Cor Ring Balk Sopi - Sopi Site Mix Besi 12 mm, Sk 8 mm
Jumlah 2
Jumlah 1 & 2
Pekerjaan Pas.Dinding
Pasangan Bata Merah
Pasangan Bata Merah Sopi-sopi atap
Pas.keramik dinding km/wc Lt.1 & 2 ( Uk.20x25 )
Pas.keramik dinding km/wc Utama Lt 2 ( Uk 20x25 )
Plint Keramik Dinding

6
7
8
9
10
E
1
2
3
4
5
6
7
8
F
1
2
3
4
5
6
7
G
1
2
3
4
H
1
2
3
4
5
6
7
8
9
10

Plesteran + Aci Dinding


Tali Air Dinding Tampak Depan ( Motif Minimalis )
Profilan & Ban-banan
Topi / Dak
Batu Alam + Arsiran
Jumlah
Pekerjaan Keramik Lantai ( Lt.1& 2 )
Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )
Keramik Lantai Teras Depan & Belakang 33x33
Keramik Lantai 2 33x33 ( Area Balkon )
Keramik lantai Toilet 20x20 Lt 1 & 2
Keramik lantai Toilet Utama 20x20 Lt 2
Keramik Tangga 40x40
Step Nossing Tangga
Keramik 30x30 U/garasi
Jumlah
Pekerjaan Atap
Rangka Atap Ex Cahayatruss / Smatruss
Listplank Susun ( 3/20 & 3/30 )
Genteng Ex Kanmuri / Ikad / Setara
Nok Genteng Ex Kanmuri / Ikad / Setara
Nok Genteng Ujung Ex Kanmuri / Ikad / Setara
Nok Genteng Tryway Ex Kanmuri / Ikad / Setara
Talang jurai
Jumlah
Pekerjaan Plafond
Plafond + Rangka Bagian Dalam
Plafond + Rangka Bagian Luar
List Profil Plafond Dalam
List Profil Plafond Luar
Jumlah
Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo
Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit
Kusen Pintu & Jendela Gendong teras belakang Komplit
Kusen Pintu & Jendela Gendong Lantai balkon
Kusen Pintu Single
Kusen Pintu Sorong
Kusen Pintu Garasi
Kusen Jendela 1 Lobang
Kusen Jendela 2 Lobang
Kusen Bouvenlight
Daun Pintu Utama

11 Daun Pintu Kamar + R.Belakang


12 Daun Pintu Krepyak R.Garasi

13
14
15
16
I
1
2
3
4
5
6
7
8
J
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
22
23
24
25
26
K
1
2

Pintu KM / WC
Daun Jendela + Kaca 6 mm
Rel Pintu Garasi
Rel Pintu Sorong
Jumlah
Pekerjaan Cat
Cat Dinding Luar
Cat Dinding dalam
Cat Plafond + List
Cat Minyak Listplank
Cat Melamic Kusen Pintu & Jendela
Cat Melamic Daun Pintu
Cat Melamic Daun Jendela
Cat Tempa Railling Tangga & Balkon
Jumlah
Pekerjaan Mechanical & Electrical
Instalasi Titik Lampu
Instalasi Titik Saklar & Stop Kontak
Instalasi Titik Stop Kontak AC
Instalasi Titik Telpon
Instalasi Kabel TV
Instalasi Kabel Lampu Taman
Kabel Tufur 4x6 mm Ex Supreme
Box MCB Komplit
Pasang Arde Listrik
Pasang Radar Otomatis
Armatur lampu down Light + Accessories
Armatur Socet TV
Armatur lampu Baret + Accessories
Armatur lampu Dinding + Accessories
Armatur lampu Taman + Accessories
Armatur Stop Kontak + Saklar + Accesories
Armatur Stop Kontak AC+ Accesories
Instalasi Pipa Air Bersih PVC 3/4 "
Instalasi Pipa Air Bersih PVC 1/2 "
Instalasi Pipa Air Kotor Wavin Klas D PVC 4 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 3 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 2 "
Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt
Bak Kontrol PDAM
Septictank + Rembesan
PLN Kapasitas 2200 KVA
Sumber Air Bersih
Jumlah
Pekerjaan Sanitair + Kaca Cermin
Closet Duduk
Wastafel Lavatory

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
L
1
2
3
4
5
6
7
8
M
1
2
3

Kitchen Zink + Meja beton finish keramik 20/20


Kran Tembok
Kran bathub
Kran Taman
Shower Bidet
Single Level Shower Set
Floor Drain Stainless
Shower Tray ( Bak Keramik ) i
Bathub Type FB 1500-70
Soap Holder (Tempat Sabun ) Single
Soap Holder KM/WC Utama (Tempat Sabun ) Double
Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama ( Komplit )
Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran
Kaca Cermin t=5 mm U/Km/Wc
Closet Jongkok
Jumlah
Pekerjaan External
Rabat Beton Motif Koral Sikat Tul.1 Lapis
Beton Kansteen Rabat Garasi
Perapihan tanah merah U/ Taman
Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang )
Rumput / Taman
Pasangan Pagar Dinding Belakang & Samping T= 2 M
Bak Konttrol PDAM
Bak sampah Uk.60x70x20
Jumlah
Pekerjaan Lain - Lain
Railling Tangga
Railling Balkon
Water Proofing Km / Wc dan Dak Beton
Jumlah

Sat

Volume

Harga

Jumlah

M2
M1
Ls
Ls

105
52
1
1

5,000
5,000
1,000,000
800,000

525,000
260,000
1,000,000
800,000
2,585,000

Spesie Ad. 1 : 4

M3
M3
M3
M3
M3
M3

30.82
10.27333
0.59
20.54
9
9.5

50,000
16,667
450,000
600,000
180,000
85,000

1,541,000
171,222
265,500
12,324,000
1,620,000
807,500
16,729,222

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

M3
M3
M3
M3
M3
M3
M3
M3

4.28
1.83
1.33
1.02
4.16
5.25
1.4
1.03

2,860,940
3,558,900
2,860,940
2,860,940
2,860,940
2,860,940
3,558,900
3,558,900

12,244,823
6,512,787
3,805,050
2,918,159
11,901,510
15,019,935
4,982,460
3,665,667
61,050,392

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

M3
M3
M3
M3
M2

0.99
1.08
0.76
1.04
0.54

3,558,900
2,860,940
2,860,940
2,860,940
2,860,940

3,523,311
3,089,815
2,174,314
2,975,378
1,544,908
13,307,726
74,358,117

Ad : 1 : 3 dan 1 : 5
Ad : 1 : 3 dan 1 : 5
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara

M2
M2
M2
M2
M1

368.7
41.19
30.45
18.57
78.35

85,000
85,000
98,946
98,946
30,000

31,339,500
3,501,150
3,012,918
1,837,435
2,350,500

Spesie Ad. 1 : 3
Spesie Ad. 1 : 4

Ad : 1 : 3 dan 1 : 5
Ad : 1 : 5
Site Mix + besi Standard
Site Mix + besi Standard
Ex Palimanan

M2
M2
M1
M1
M2

644.18
17.6
43.7
10.5
10.5

48,650
75,000
75,000
75,000
145,000

31,339,357
1,320,000
3,277,500
787,500
1,522,500
80,288,360

Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara

M2
M2
M2
M2
M2
M2
M1
M2

85.36
14.69
3
6.93
4.38
9.8
22
15.75

101,258
98,258
95,946
95,946
95,946
101,258
30,000
98,258

8,387,269
1,409,453
287,839
664,909
443,508
294,000
2,161,667
1,547,557
15,196,202

Rangka + Reng Zink Alumn


Kayu Meranti
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
BJLS 25 + Papan 2/20

M2
M1
M2
M1
Bh
Bh
M1

140.32
45.5
140.32
31.16
8
4
7

145,000
60,000
90,000
72,000
50,000
65,000
35,000

20,346,400
2,730,000
12,628,800
2,243,520
400,000
260,000
245,000
38,853,720

Gypsum Board 9 mm
Tryplek 4 mm
Cornice 10 cm
Kayu 5 cm

M2
M2
M1
M1

125.92
34
154.6
91

70,000
70,000
15,000
10,000

8,814,400
2,380,000
2,319,000
910,000
14,423,400

Kayu Kamper ( Tdk Susut )


Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Daun Pintu Panel
Kunci & Engsel Ex Amco/Bremen
Double Teakwood + List
Kunci & Engsel Ex Amco/Bremen
Kayu Kamper ( Tdk Susut )

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

1
1
1
6
1
1
6
1
3
2

850,000
850,000
850,000
500,000
500,000
700,000
450,000
700,000
400,000
1,600,000

850,000
850,000
850,000
3,000,000
500,000
700,000
2,700,000
700,000
1,200,000
3,200,000

Bh

700,000

4,900,000

Bh

1,500,000

6,000,000

PVC
Kayu Kamper ( Tdk Susut )
Ex Daeson / Setara
Ex Henderson / Setara

Unit
Bh
Set
Set

3
13
1
1

385,000
500,000
3,200,000
450,000

1,155,000
6,500,000
3,200,000
450,000
36,755,000

Ex Mowilex / Setara ( Weathersield )


Ex Vinilex / Catillac
Ex Vinilex / Catillac
Cat Minyak Ex Avian / Setara
Melamic
Melamic
Melamic
Cat Hitam Dop

M2
M2
M2
M1
M1
M2
M2
M1

77.72
354.35
159.92
45.5
128.2
26.4
52.2
8.25

18,000
15,000
15,000
10,000
30,000
150,000
30,000
40,000

1,398,960
5,315,250
2,398,800
455,000
3,846,000
3,960,000
1,566,000
330,000
19,270,010

Kabel NYM 2x2,5 mm Ex Eterna


Kabel NYM 3x2,5 mm Ex Eterna
Kabel NYM 3x2,5 mm Ex Eterna
Ex Beldent / setara
Ex Beldent / setara
Kabel NYM 3x2,5 mm Ex Eterna
Ex Supreme 4x6 mm
Ex Hager / Setara

PDAM

Ttk
Ttk
Ttk
Ttk
Ttk
Ttk
M1
Unit
Ttk
Ttk
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
M1
M1
Unit
Unit
Unit
Unit
Unit

20
13
5
2
3
3
10
2
1
1
11
2
2
0
2
21
5
20
12
20
20
12
1
1
1
1
1

90,000
90,000
160,000
160,000
160,000
160,000
35,000
166,000
170,000
285,000
65,000
65,000
155,000
150,000
35,000
85,000
20,000
17,500
30,000
25,000
23,000
2,500,000
120,000
2,500,000
-

1,800,000
1,170,000
800,000
320,000
480,000
480,000
350,000
332,000
170,000
285,000
715,000
130,000
310,000
300,000
735,000
425,000
400,000
210,000
600,000
500,000
276,000
2,500,000
120,000
2,500,000
15,908,000

Ex Parma Type 9802 / 9601


Type 222 Ex Parma

Unit
Unit

2
2

870,000
960,000

1,740,000
1,920,000

Ex Philips / Setara
Ex Broco / Setara
Ex Broco / Setara
Ex Broco / Setara
Ex Philips / Setara
Ex Broco / Setara
Ex Broco / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
Fiber +Cor Beton + Pas. Bata
Pasangan Bata + Plester Aci
Ad : 1 : 5 + Ijuk + Pipa + Pasir

Zink Aluminium Ex Deethlehem


Stainless
Stainless Ex American Standard
Stainless
Stainless Ex American Standard
Stainless Ex American Standard
Stainless
Ex Kelmi
Ex Dipo / Setara
Ex Dipo / Setara
Ex Dipo / Setara
Ex Ariston + Instalasi Air Panas
Ex Pinguin / Setara
Ex Asahimas / Setara
Ex Toto / Setara

Unit
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

1
1
1
1
2
1
6
1
1
1
2
1
1
2
1

1,530,000
35,000
405,250
40,000
264,000
204,000
60,000
1,140,000
2,520,000
72,000
120,000
2,352,000
1,800,000
130,000
300,000

1,530,000
35,000
405,250
40,000
528,000
204,000
360,000
1,140,000
2,520,000
72,000
240,000
2,352,000
1,800,000
260,000
300,000
15,446,250

Ad : 1 :2 : 3, Finish Motif Sisir + Aci


Ad : 1 : 5, Ps. Bata Plester Aci
Ad : 1 :2 : 3
By Owner
Batako + Plester Aci + Cat
Pas.Bata,Plester Aci
Pas.Bata + Plester Aci

M2
M1
M2
M2
M2
M2
Unit
Unit

15.75
13.4
32.5
2.5
32.5
22.19
1
1

45,000
35,000
2,500
175,000
105,000
115,000
115,000

708,750
469,000
81,250
437,500
2,329,950
115,000
115,000
4,256,450

Motif Minimalsi ( Hollow )


Motif Minimalis ( Hollow )
Semen Base ( Ex Betadur )

M1
M1
M2

5.25
3
19.94

400,000
400,000
35,000

2,100,000
1,200,000
697,900
3,997,900

REKAPITULASI ANGGARAN BIAYA


RUMAH TINGGAL TYPE 125 / 162
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No
1
2
3
4
5
6
7
8
9
10
11
12
13

Item Pekerjaan
Pekejaan Persiapan
Pekerjaan Tanah & Pondasi
Pekerjaan Beton
Pekerjaan Pas.Dinding
Pekerjaan Keramik Lantai ( Lt.1& 2 )
Pekerjaan Atap
Pekerjaan Plafond
Pekerjaan Kusen & jendela
Pekerjaan Cat
Pekerjaan Mechanical & Electrical
Pekerjaan Sanitair + Kaca Cermin
Pekerjaan External
Pekerjaan Lain - Lain
Jumlah
Dibulatkan
Luas Bangunan 2 lantai
Harga Per M2

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
125
Rp

Jumlah
2,585,000
16,729,222
74,358,117
80,288,360
15,196,202
38,853,720
14,423,400
36,755,000
19,270,010
15,908,000
15,446,250
4,256,450
3,997,900
338,067,631
337,500,000

Terbilang # Tiga Ratus Tiga Puluh Tujuh Juta Lima Ratus Ribu Rupiah #
Cibinong, Desember 2012
Dibuat Oleh
PROYEK PESONA TELAGA CIBINONG

2,700,000

RENCANA ANGGARAN BIAYA


RUMAH TINGGAL TYPE 75/105
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR

No
A
1
2
3
4
B
1
2
3
4
5
6
C
1
2
3
4
5
6
7

1
2
3
4

D
1
2
3
4
5
6
7
8

Item Pekerjaan
Pekejaan Persiapan
Pembersihan Lokasi
Pemasangan Bouwplank
Gudang Material & Barak Pekerja
Air kerja dan listrik kerja
Jumlah
Pekerjaan Tanah & Pondasi
Galian Tanah Pondasi
Urugan Kembali
Lantai Kerja Beton Tapak
Pasangan Pondasi Batukali
Urugan Pasir Pondasi & Lantai
Pasangan Rollag Teras Belakang
Jumlah
Pekerjaan Beton
Lantai 1
Cor Beton Sloof K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. 8 mm
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm
Cor Beton Balok K.175 Site Mix Besi 12 & D 13 mm, Sk. 8 mm
Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi 10 - 200 mm
Cor Beton Tangga K.175 Site Mix Besi 13 - 200 mm
Jumlah 1
Lantai 2
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk 8 mm ( 15x30 )
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm,Sk 8 mm ( 15x15 )
Cor Beton Ring Balok K.175 Site Mix Besi 12 mm,Sk 8 mm ( 15x20 )
Cor Dak Beton Atap t. 12 cm Site Mix Besi 10 - 200 mm
Jumlah 2
Jumlah 1 & 2
Pekerjaan Pas.Dinding
Pasangan Bata Merah
Pasangan Bata Merah Sopi-sopi atap
Pas.keramik dinding km/wc Lt.1 Uk 20x25
Plint Keramik Dinding 10x30
Plesteran + Aci Dinding
Tali air Dinding Tampak Depan ( Motif Minimalis )
Profilan & Ban-banan
Topi / Dak

9 Batu Alam
10 Kolom Teras Finish Camprot Halus
Jumlah
E
Pekerjaan Keramik Lantai ( Lt.1& 2 )
1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )
2 Keramik Lantai Teras Depan & Belakang 20x20
3 Keramik Lantai 2 20x20 ( Area Balkon )
4 Keramik lantai Toilet 20x20 Lt 1 & 2
5 Keramik Tangga 40x40
6 Step Nossing Tangga
Jumlah
F
Pekerjaan Atap
1 Rangka Atap baja ringan
2 Listplank Susun ( 3/20 & 3/30 )
3 Genteng Ex Kanmuri / KIA / Setara
4 Nok Genteng Ex Kanmuri / KIA / Setara
5 Nok Genteng Ujung Ex Kanmuri / KIA / Setara
6 Nok Genteng Try Way Ex Kanmuri / KIA / Setara
7 Talang jurai
Jumlah
G Pekerjaan Plafond
1 Plafond + Rangka hollow
2 Plafond + Rangka ( KM/WC & Bagian Luar )
3 List Profil Plafond Dalam
4 List Profil Plafond Luar
Jumlah
H Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo
1 Kusen Pintu & Jendela Gendong ( Pintu Utama & Balkon ) Komplit ( PJ.1 )
2 Kusen Pintu Single Kamar Tidur Komplit ( P.1 )
3 Kusen Pintu & Jendela Gendong ( Teras Belakang ) ( PJ.2 )
4 Jendela mati + Kaca 5 mm ( J.1' )
5 Kusen + Jendela 1 lubang ( PJ.1 ) Komplit
6 Kusen + Jendela 2 lubang ( Komplit )
7 Kusen bouvenlight + Kaca 5 mm
8 Daun Pintu utama & Balkon
9 Daun pintu Kamar Tidur + R.Belakang
10 Kusen + Pintu KM / WC
14 Rel pintu garasi
15 Rel pintu sorong
Jumlah
I
Pekerjaan Cat
1 Cat Dinding Luar
2 Cat Dinding dalam
3 Cat Plafond + List
4 Cat Listplank

5
6
7
8
J
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
K
1
2
3
4
5
6
7
L
1
2
3
4
5
6
7

Cat Kusen Pintu & Jendela


Cat Daun Pintu
Cat Daun Jendela
Cat Railling Tangga & Balkon
Jumlah
Pekerjaan Mechanical & Electrical
Instalasi Titik Lampu
Instalasi Titik Saklar & Stop Kontak
Instalasi Kabel Lampu Taman
Kabel Tufur 4x6 mm
Box MCB Komplit
Pasang Arde Listrik
Pasang Radar Otomatis
Armatur lampu down Light + Accessories
Armatur lampu SL 18 Watt + Accessories
Armatur lampu Baret + Accessories
Armatur lampu Taman + Accessories
Armatur Stop Kontak + Saklar + Accesories
Instalasi Pipa Air Bersih PVC 3/4 "
Instalasi Pipa Air Bersih PVC 1/2 "
Instalasi Pipa Air Kotor Wavin Klas D PVC 4 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 3 "
Instalasi Pipa Air Bekas Wavin Klas D PVC 2 "
Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt
Bak Kontrol PDAM
Septictank + Rembesan Kap.2 M3
Uk.1,5 m x 2 m x 1,5 m
PLN Kapasitas 2200 KVA
Sumber Air Bersih
Jumlah
Pekerjaan Sanitair + Kaca Cermin
Closet Duduk
Kitchen Zink + Meja Beton Finish Keramik 20x20
Kran Taman
Jet Washer
Single Level Shower Set ( Hand Shower )
Floor Drain
Torn Air Kapasitas 1000 Liter + Rangka Siku + Stop Kran+Pompa Pendorong
Jumlah
Pekerjaan External
Rabat Beton Motif
Pasangan Kansteen Carport
Perapihan tanah merah U/ Taman
Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang )
Rumput / Taman
Pasangan Pagar Dinding Belakang & Samping T= 2 M & Depan T.1 M
No. Kavling

8 Bak sampah Uk.60x70x20


Jumlah
M Pekerjaan Lain - Lain
1 Railling Tangga
2 Railling Balkon
3 Water Proofing Km / Wc dan Dak Beton
Jumlah

Sat

Volume

Harga

Jumlah

M2
M1
Ls
Ls

105.00
31.00
1.00
1.00

5,000
5,000
1,000,000
800,000

525,000
155,000
1,000,000
800,000
2,480,000

Spesie Ad. 1 : 4

M3
M3
M3
M3
M3
M1

24.62
7.04
0.20
18.47
4.87
4.40

50,000
16,667
450,000
550,000
180,000
85,000

1,231,200
117,257
89,100
10,157,400
875,880
374,000
12,844,837

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

M3
M3
M3
M3
M3
M3
M3

3.42
2.28
1.04
0.99
1.78
3.43
3.70

2,560,940
3,258,900
2,560,940
2,560,940
2,560,940
2,560,940
3,258,900

8,758,415
7,420,515
2,650,573
2,535,331
4,567,789
8,789,146
12,057,930
46,779,698

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

M3
M3
M3
M3

1.73
0.39
1.84
0.28

3,258,900
2,560,940
2,560,940
2,560,940

5,646,044
1,008,370
4,703,326
729,100
12,086,840
58,866,539

Ad : 1 : 3 dan 1 : 5
Ad : 1 : 3 dan 1 : 5
Ex Mulia / Setara
Ex Mulia / Setara
Ad : 1 : 3 dan 1 : 5
Ad : 1 : 5
Ad : 1 : 5
Site Mix + besi Standard

M2
M2
M2
M1
M2
M2
M1
M1

232.28
5.65
28.20
52.95
410.18
4.80
21.20
5.25

85,000
85,000
98,946
30,000
42,650
70,000
70,000
70,000

19,743,409
480,463
2,790,288
1,588,500
17,494,382
336,000
1,484,000
367,500

Spesie Ad. 1 : 3
Spesie Ad. 1 : 4

Ex Palimanan
Ad : 1 : 3

M2
M2

5.06
5.28

145,000
25,000

733,700
132,000
45,150,242

Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara

M2
M2
M2
M2
M2
M1

55.20
5.40
2.40
7.50
9.83
17.10

98,258
95,946
95,946
95,946
98,258
30,000

5,423,820
518,111
230,271
719,598
966,290
513,000
8,371,089

Rangka + Reng Zink Alumn


Kayu Meranti
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
Ex Ikad / Kanmuri
BJLS 25 + Papan 2/20

M2
M1
M2
M1
Bh
Bh
M1

61.32
18.24
61.32
23.23
4.00
3.00
5.60

140,000
60,000
90,000
72,000
50,000
65,000
35,000

8,584,800
1,094,400
5,518,800
1,672,560
200,000
195,000
196,000
17,461,560

Gypsum Board 9 mm + Hollow


Kaso 4/6 + Tryplek 4 mm
Cornice 7 cm
Kayu 1x5 cm

M2
M2
M1
M1

59.20
25.73
52.95
36.48

68,000
70,000
15,000
10,000

4,025,600
1,801,100
794,250
364,800
6,985,750

Kayu Kamper ( Tdk Susut )


Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Kayu Kamper ( Tdk Susut )
Daun Pintu Panel
Double Teakwood + List
( Tdk Susust )
PVC
Ex Deckson / Setara
Ex Deckson / Setara

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

2.00
2.00
1.00
1.00
2.00
2.00
2.00
2.00
3.00

700,000
500,000
700,000
750,000
500,000
700,000
400,000
1,600,000
700,000

1,400,000
1,000,000
700,000
750,000
1,000,000
1,400,000
800,000
3,200,000
2,100,000

Bh
Bh
Bh

2.00
-

385,000
-

770,000
13,120,000

Ex Mowilex / Setara ( Weathersield )


Ex Vinilex / Catillac
Ex Vinilex / Catillac
Cat Minyak Ex Avian / Setara

M2
M2
M2
M1

163.16
247.03
84.93
18.24

15,000
13,000
13,000
10,000

2,447,325
3,211,387
1,104,090
182,400

Finish Polyture
Finish Polyture
Finish Polyture
Cat Hitam Dop

M1
M2
M1
M1

75.70
18.00
50.20
6.95

30,000
150,000
30,000
40,000

2,271,000
2,700,000
1,506,000
278,000
13,700,202

Kabel NYM 2x2,5 mm Ex Eterna


Kabel NYM 3x2,5 mm Ex Eterna
Kabel NYM 3x2,5 mm Ex Eterna
Ex Supreme 4x6 mm
Ex Hager / Setara

Ttk
Ttk
Ttk
M1
Unit
Ttk
Ttk
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
M1
M1
Unit
Unit
Unit

19.00
14.00
1.00
6.00
2.00
1.00
1.00
9.00
8.00
2.00
1.00
14.00
44.72
21.00
32.44
10.50
11.95
1.00
1.00
1.00

80,000
80,000
80,000
30,000
150,000
150,000
265,000
65,000
55,000
155,000
150,000
35,000
20,000
17,500
30,000
25,000
23,000
1,800,000
120,000
2,500,000

1,520,000
1,120,000
80,000
180,000
300,000
150,000
265,000
585,000
440,000
310,000
150,000
490,000
894,400
367,500
973,200
262,500
274,850
1,800,000
120,000
2,500,000

PDAM

Unit
Unit

1.00
1.00

Ex Parma Type 9802 / 9601


Zink Aluminium Ex Deethlehem
Stainless
Stainless Ex American Standard
Stainless Ex American Standard
Stainless
Ex Pinguin / Setara+ Pompa Dub

Unit
Unit
Bh
Bh
Bh
Unit
Unit

2.00
1.00
2.00
2.00
2.00
2.00
1.00

870,000
1,530,000
40,000
264,000
204,000
60,000
2,500,000

1,740,000
1,530,000
80,000
528,000
408,000
120,000
2,500,000
6,906,000

Ad.1:2:3 Finish Motif sisir + Koral sikat


Ad : 1 : 5, Ps. Bata Plester Aci

M2
M1
M2
M2
M2
M2
Unit

15.23
6.13
12.68
2.70
12.68
40.18
1.00

45,000
35,000
2,500
175,000
105,000
115,000

685,125
214,375
31,700
472,500
4,218,900
115,000

Ex Philips / Setara
Ex Philips / Setara
Ex Philips / Setara
Ex Philips / Setara
Ex Broco / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
EX Wavin / Setara
Fiber +Cor Beton + Pas. Bata
Pasangan Bata + Plester Aci
Pas.Bata Ad : 1 : 5 + Cor Beton
Ijuk + Pipa + Pasir

Ad : 1 :2 : 3
By Owner
Batako + Plester Aci + Cat
Seng Plat + Finish Cat Duco

- By Owner
- By Owner
12,782,450

Pas.Bata + Plester Aci

Unit

1.00

115,000

115,000
5,852,600

Motif Minimalsi ( Hollow )


Motif Minimalis ( Hollow )
Semen Base ( Ex Betadur )

M1
M1
M2

6.95
3.25
8.83

350,000
350,000
30,000

2,432,500
1,137,500
264,780
3,834,780

REKAPITULASI ANGGARAN BIAYA


RUMAH TINGGAL TYPE 75/105
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Type : DAHLYA (90/105 )
PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR

No
1
2
3
4
5
6
7
8
9
10
11
12
13

Item Pekerjaan
Pekejaan Persiapan
Pekerjaan Tanah & Pondasi
Pekerjaan Beton
Pekerjaan Pas.Dinding
Pekerjaan Keramik Lantai ( Lt.1& 2 )
Pekerjaan Atap
Pekerjaan Plafond
Pekerjaan Kusen & jendela
Pekerjaan Cat
Pekerjaan Mechanical & Electrical
Pekerjaan Sanitair + Kaca Cermin
Pekerjaan External
Pekerjaan Lain - Lain
Jumlah
Luas Bangunan 2 lantai
Harga Per M2
Harga Per M2 (dibulatkan)
Jumlah (dibulatkan)

Terbilang # Dua Ratus Dua Juta Lima Ratus Ribu Rupiah #


Cibinong, Desember 2012
Dibuat Oleh
PROYEK PESONA TELAGA CIBINONG

Jumlah
2,480,000
12,844,837
58,866,539
45,150,242
8,371,089
17,461,560
6,985,750
13,120,000
13,700,202
12,782,450
6,906,000
5,852,600
3,834,780
208,356,049

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
75
Rp
2,778,081
Rp
2,700,000
Rp 202,500,000

R E K A P I T U L A S I P E K. T A M B A H / K U R A N G
PEKERJAAN
LOKASI

: PEMBANGUNAN RUMAH TYPE 90/105


Men : PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Men

KONTRAKTOR

: PT. BRAHWA ARKARA

DEVELOPER

: PT. KARYA BANGUN MANDIRI

NMR KONTRAK
NILAI KONTRAK

: 079/SPK/KBM-PTC/XII/12
: Rp. 243,000,000

WAKTU PELAKSANAAN
MULAI PELAKSANAAN

: 180 HK
: 28 JANUARI 2013

PEKERJAAN SESUAI

NO.

URAIAN PEKERJAAN

KONTRAK

JUMLAH HARGA
( Rp )

PEKERJAAN TAMBAH

PEKERJAAN KURANG

JUMLAH HARGA
( Rp )

JUMLAH HARGA
( Rp )

PEKERJAAN SESUAI

PELAKSANAAN

JUMLAH HARGA
( Rp )

Pekejaan Persiapan

2,585,000

2,585,000

Pekerjaan Tanah & Pondasi

13,043,933

13,043,933

Pekerjaan Beton

55,997,882

55,997,882

Pekerjaan Pas.Dinding

53,494,517

53,494,517

Pekerjaan Keramik Lantai ( Lt.1& 2 )

10,085,638

10,085,638

Pekerjaan Atap

22,022,590

22,022,590

Pekerjaan Plafond

9,412,700

9,412,700

Pekerjaan Kusen & jendela

22,720,000

22,720,000

Pekerjaan Cat

16,920,060

16,920,060

10

Pekerjaan Mechanical & Electrical

16,601,000

16,601,000

11

Pekerjaan Sanitair + Kaca Cermin

14,871,000

14,871,000

12

Pekerjaan External

4,222,700

4,222,700

13

Pekerjaan Lain - Lain

3,688,800

3,688,800

245,665,821

245,665,821

243,000,000

245,660,000

TOTAL JUMLAH
PEMBULATAN

PEKERJAAN SESUAI PELAKSANAAN

245,660,000

PEKERJAAN SESUAI KONTRAK

243,000,000
2,660,000.00

SELISIH

Terbilang :

Menyetujui,
Developer
PT. KARYA BANGUN MANDIRI

Mengetahui,
Developer
PT. KARYA BANGUN MANDIRI

Ir. Sutrisno

Ir. Katimo
Site Enguner

Site Manager

Jakarta, 10 Maret 2013


Di buat oleh,
Kontraktor Pelaksana
PT. BRAHWA ARKARA

ANDRI SAMBIEING
Direktur Utama

P E R I N C I A N P E K E R J A AN T A M B A H K U R A N G
INSTANSI
PEKERJAAN
LOKASI

: PT. KARYA BANGUN MANDIRI


: PEMBANGUNAN RUMAH TYPE 90/105
: PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
PEKERJAAN SESUAI

NO.

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN

Pembersihan Lokasi
Pemasangan Bouwplank
Gudang Material & Barak Pekerja
Air kerja dan listrik kerja

2
3
4

SPESIFIKASI

VOLUME

SAT

105.00
52.00
1.00
1.00

M2
M1
Ls
Ls

PEKERJAAN TANAH

Galian Tanah Pondasi


Urugan Kembali
Lantai Kerja Beton Tapak
Pasangan Pondasi Batukali
Urugan Pasir Pondasi & Lantai
Pasangan Rollag Teras Belakang

2
3
4
5
6

Spesie Ad. 1 : 3
Spesie Ad. 1 : 4
Spesie Ad. 1 : 4

M3
M3

1
2
3
4
5
6
7
8

1
2
3
4

Pekerjaan Beton
Lantai 1
Cor Beton Sloof K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. 8 mm
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm Sk. 8 mm
Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm
Cor Beton Balok K.175 Site Mix Besi 12 & D 13 mm, Sk. 8 mm
Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi 10 - 200 mm
Cor Beton Tangga K.175 Site Mix Besi 13 - 200 mm
Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi 13 mm,Sk 8 mm
Lantai 2
Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk 8 mm ( 15x30 )
Cor Beton Kolom Praktis K.175 Site Mix Besi 10 mm,Sk 8 mm ( 15x15 )
Cor Beton Ring Balok K.175 Site Mix Besi 12 mm,Sk 8 mm ( 15x20 )
Cor Dak Beton Atap t. 12 cm Site Mix Besi 10 - 200 mm

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

1.93
1.68
0.30
1.25
2.57
4.57
1.35
0.75

M3
M3
M3
M3
M3
M3
M3
M3

Site Mix + besi Standard


Site Mix + besi Standard
Site Mix + besi Standard
Site Mix + besi Standard

Pekerjaan Pas.Dinding
Pasangan Bata Merah
Pasangan Bata Merah Sopi-sopi atap
Pas.keramik dinding km/wc Lt.1 Uk 20x25
Pas.keramik dinding km/wc Utama Lt 2 Uk. 20x25
Plint Keramik Dinding 10x40
Plesteran + Aci Dinding
Tali air Dinding Tampak Depan ( Motif Minimalis )
Profilan & Ban-banan
Topi / Dak
Batu Alam

Ad : 1 : 3 dan 1 : 5
Ad : 1 : 3 dan 1 : 5
Ex Mulia / Setara
Ex Mulia / Setara
Ex Mulia / Setara
Ad : 1 : 3 dan 1 : 5
Ad : 1 : 5
Ad : 1 : 5
Site Mix + besi Standard
Ex Palimanan

VOLUME

JUMLAH HARGA
( Rp )

VOLUME

JUMLAH HARGA
( Rp )

VOLUME

JUMLAH HARGA
( Rp )

8=5x7

10 = 5 x 9

11

12 = 5 x 11

5,000
5,000
1,000,000
800,000

50,000
16,667
450,000
600,000
180,000
85,000

2,860,940
3,558,900
2,860,940
2,860,940
2,860,940
2,860,940
3,558,900
3,558,900

0.78
0.60
1.27
1.43

M3
M3
M3
M3

3,558,900
2,860,940
2,860,940
2,860,940

250.50
2.50
11.60
15.60
64.50
425.50
16.76
34.13
10.40
6.15

M2

85,000
85,000
98,946
98,946
40,000
48,650
80,000
85,000
85,000
145,000

Jumlah

M2
M2
M2
M'
M2
M'
M'
M2
M2

PELAKSANAAN

6=3x5

Jumlah

D
1
2
3
4
5
6
7
8
9
10

PEKERJAAN SESUAI

JUMLAH HARGA
( Rp )

525,000

105.00

260,000

52.00

260,000

1.00

1,000,000

1,000,000
800,000

2,585,000

23.45
7.37
0.64
16.08
6.84
6.84

PEKERJAAN KURANG

Jumlah

PEKERJAAN TAMBAH

HARGA SATUAN
( Rp )

Jumlah
B

KONTRAK

1.00

525,000

800,000
2,585,000

1,172,500

23.45

1,172,500

122,833

7.37

122,833

288,000

0.64

288,000

9,648,000

16.08

9,648,000

1,231,200

6.84

1,231,200

581,400
13,043,933

6.84

581,400
13,043,933

5,507,310

1.93

5,507,310

5,961,158

5,961,158

1.68

858,282

0.30

858,282

3,576,175

1.25

3,576,175

7,352,616

2.57

7,352,616

13,074,496

4.57

13,074,496

4,804,515

1.35

4,804,515

2,669,175

0.75

2,669,175

2,775,942

0.78

2,775,942

1,707,981

0.60

1,707,981

3,633,394

1.27

3,633,394

4,076,840
55,997,882

1.43

4,076,840
55,997,882

21,292,500

250.50

21,292,500

212,500

2.50

212,500

1,147,778

11.60

1,147,778

1,543,564

15.60

1,543,564

2,580,000

64.50

2,580,000

425.50

20,700,575

20,700,575
1,340,800

16.76

1,340,800

2,901,050

34.13

2,901,050

884,000

10.40

884,000

891,750

6.15

53,494,517

891,750
53,494,517

PEKERJAAN SESUAI

NO.

URAIAN PEKERJAAN

SPESIFIKASI

VOLUME

SAT

KONTRAK

HARGA SATUAN
( Rp )

JUMLAH HARGA
( Rp )

6=3x5

PEKERJAAN TAMBAH
VOLUME

JUMLAH HARGA
( Rp )

8=5x7

PEKERJAAN KURANG

PEKERJAAN SESUAI

PELAKSANAAN

VOLUME

JUMLAH HARGA
( Rp )

VOLUME

JUMLAH HARGA
( Rp )

10 = 5 x 9

11

12 = 5 x 11

Pekerjaan Keramik Lantai ( Lt.1& 2 )

Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )

Ex Mulia / Setara

63.94

M2

101,258

6,474,411

63.94

6,474,411

Keramik Lantai Teras Depan & Belakang 33x33

Ex Mulia / Setara

7.37

M2

98,946

729,235

7.37

729,235

Keramik Lantai 2 33x33 ( Area Balkon )

Ex Mulia / Setara

5.58

M2

98,946

552,121

5.58

552,121

Keramik lantai Toilet 20x20 Lt 1 & 2 + Tempat Cuci

Ex Mulia / Setara

3.50

M2

98,946

346,312

3.50

346,312

Keramik lantai Toilet Utama 20x20 Lt 2

Ex Mulia / Setara

4.38

M2

98,946

433,385

4.38

433,385

Keramik Tangga 40x40

Ex Mulia / Setara

9.68

M2

101,258

980,174

9.68

980,174

Step Nossing Tangga

Ex Mulia / Setara

19.00

M'

30,000

570,000

19.00

Jumlah

10,085,638

570,000
10,085,638

Pekerjaan Atap

Rangka Atap Ex Cahayatruss / Smatruss

Rangka + Reng Zink Alumn

77.55

M2

145,000

11,244,750

77.55

11,244,750

Listplank Susun ( 3/20 & 3/30 )

Kayu Meranti

28.00

M'

60,000

1,680,000

28.00

1,680,000

Genteng Ex Kanmuri / KIA / Setara

Ex Ikad / Kanmuri

77.55

M2

90,000

6,979,500

77.55

6,979,500

Genteng Samping Ex Kanmuri / KIA / Setara

Ex Ikad / Kanmuri

Nok Genteng Ex Kanmuri / KIA / Setara

Ex Ikad / Kanmuri

21.42

M'

72,000

1,542,240

21.42

1,542,240

Nok Genteng Ujung Ex Kanmuri / KIA / Setara

Ex Ikad / Kanmuri

7.00

Bh

50,000

350,000

7.00

350,000

Talang jurai

BJLS 25 + Papan 2/20

6.46

M'

35,000

226,100

6.46

Jumlah

22,022,590

226,100
22,022,590

Pekerjaan Plafond

Plafond + Rangka

Gypsum Board 9 mm + Hollow

76.94

M2

70,000

5,385,800

76.94

5,385,800

Plafond + Rangka Bagian Luar

Kaso + Tryplek 4 mm

28.00

M2

70,000

1,960,000

28.00

1,960,000

List Profil Plafond Dalam

Cornice 10 cm

100.46

M'

15,000

1,506,900

100.46

1,506,900

List Profil Plafond Luar

Kayu 5 cm

56.00

M'

10,000

560,000

56.00

Jumlah

9,412,700

560,000
9,412,700

Pekerjaan Kusen & jendela


( Termasuk Engsel + Kunci Komplit ) Ex Logo

Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit

Kayu Kamper ( Tdk Susut )

2.00

Bh

700,000

1,400,000

2.00

1,400,000

Kusen Pintu Single Kamar Tidur Komplit

Kayu Kamper ( Tdk Susut )

3.00

Bh

500,000

1,500,000

3.00

1,500,000

Kusen Pintu & Jendela Gendong ( Teras Belakang )

Kayu Kamper ( Tdk Susut )

1.00

Bh

700,000

700,000

1.00

700,000

Jendela mati + Kaca 5 mm

Kayu Kamper ( Tdk Susut )

1.00

Bh

750,000

750,000

1.00

750,000

Kusen Jendela 2 lubang

Kayu Kamper ( Tdk Susut )

3.00

Bh

700,000

2,100,000

3.00

2,100,000

Kusen bouvenlight

Kayu Kamper ( Tdk Susut )

2.00

Bh

400,000

800,000

2.00

800,000

Daun Pintu utama

Daun Pintu Panel

2.00

Bh

1,600,000

3,200,000

2.00

3,200,000

Daun pintu Kamar Tidur + R.Belakang

Double Teakwood + List

6.00

Bh

700,000

4,200,000

6.00

4,200,000

Daun jendela + kaca 5 mm

Kayu Kamper ( Tdk Susut )

14.00

Bh

500,000

7,000,000

14.00

7,000,000

10

Daun jendela Bouvenlight

Kayu Kamper ( Tdk Susut )

2.00

Bh

150,000

300,000

2.00

300,000

11

Kusen + Pintu KM / WC

PVC

2.00

Bh

385,000

770,000

2.00

770,000

14

Rel pintu garasi

Ex Deckson / Setara

Bh

15

Rel pintu sorong

Ex Deckson / Setara

Bh

Jumlah

22,720,000

22,720,000

Pekerjaan Cat

Cat Dinding Luar

Ex Mowilex / Setara ( Weathersield )

124.52

M2

18,000

2,241,360

124.52

2,241,360

Cat Dinding dalam

Ex Vinilex / Catillac

345.44

M2

15,000

5,181,600

345.44

5,181,600

Cat Plafond + List

Ex Vinilex / Catillac

104.94

M2

15,000

1,574,100

104.94

1,574,100

Cat Listplank

Cat Minyak Ex Avian / Setara

28.00

M'

12,000

336,000

28.00

336,000

Cat Kusen Pintu & Jendela

Melamic

110.90

M'

30,000

3,327,000

110.90

3,327,000

Cat Daun Pintu

Melamic

14.08

M'

150,000

2,112,000

14.08

2,112,000

Cat Daun Jendela

Melamic

61.60

M'

30,000

1,848,000

61.60

1,848,000

Cat Railling Tangga & Balkon

Cat Hitam Dop

7.50

M'

40,000

300,000

7.50

Jumlah

16,920,060

300,000
16,920,060

PEKERJAAN SESUAI

NO.

URAIAN PEKERJAAN

SPESIFIKASI

VOLUME

SAT

KONTRAK

HARGA SATUAN
( Rp )

JUMLAH HARGA
( Rp )

6=3x5

PEKERJAAN TAMBAH
VOLUME

JUMLAH HARGA
( Rp )

8=5x7

PEKERJAAN KURANG

PEKERJAAN SESUAI

PELAKSANAAN

VOLUME

JUMLAH HARGA
( Rp )

VOLUME

JUMLAH HARGA
( Rp )

10 = 5 x 9

11

12 = 5 x 11

Pekerjaan Mechanical & Electrical

Instalasi Titik Lampu

Kabel NYM 2x2,5 mm Ex Eterna

18.00

Ttk

90,000

1,620,000

18.00

1,620,000

Instalasi Titik Saklar & Stop Kontak

Kabel NYM 3x2,5 mm Ex Eterna

10.00

Ttk

90,000

900,000

10.00

900,000

Instalasi Titik Stop Kontak AC

Kabel NYM 3x2,5 mm Ex Eterna

5.00

Ttk

160,000

800,000

5.00

800,000

Instalasi Titik Telpon

Ex Beldent / setara

2.00

Ttk

160,000

320,000

2.00

320,000

Instalasi Kabel TV

Ex Beldent / setara

2.00

Ttk

160,000

320,000

2.00

320,000

Instalasi Kabel Lampu Taman

Kabel NYM 3x2,5 mm Ex Eterna

2.00

Ttk

160,000

320,000

2.00

320,000

Kabel Tufur 4x6 mm

Ex Supreme 4x6 mm

10.00

M1

35,000

350,000

10.00

350,000

Box MCB Komplit

Ex Hager / Setara

2.00

Unit

166,000

332,000

2.00

332,000

Pasang Arde Listrik

1.00

Ttk

170,000

170,000

1.00

170,000

10

Pasang Radar Otomatis

1.00

Ttk

285,000

285,000

1.00

285,000

11

Armatur lampu down Light + Accessories

Ex Philips / Setara

8.00

Bh

65,000

520,000

8.00

520,000

12

Armatur lampu Baret + Accessories

Ex Philips / Setara

3.00

Bh

155,000

465,000

3.00

465,000

13

Armatur socket TV

Ex Broco / Setara

2.00

Bh

55,000

110,000

2.00

110,000

14

Armatur lampu Taman + Accessories

Ex Philips / Setara

2.00

Bh

150,000

300,000

2.00

300,000

15

Armatur Stop Kontak + Saklar + Accesories

Ex Broco / Setara

20.00

Bh

35,000

700,000

20.00

700,000

16

Armatur Stop Kontak AC+ Accesories

Ex Broco / Setara

5.00

Bh

85,000

425,000

5.00

425,000

17

Instalasi Pipa Air Bersih PVC 3/4 "

EX Wavin / Setara

16.00

M'

20,000

320,000

16.00

320,000

18

Instalasi Pipa Air Bersih PVC 1/2 "

EX Wavin / Setara

8.00

M'

17,500

140,000

8.00

140,000

19

Instalasi Pipa Air Kotor Wavin Klas D PVC 4 "

EX Wavin / Setara

16.00

M'

30,000

480,000

16.00

480,000

20

Instalasi Pipa Air Bekas Wavin Klas D PVC 3 "

EX Wavin / Setara

16.00

M'

25,000

400,000

16.00

400,000

21

Instalasi Pipa Air Bekas Wavin Klas D PVC 2 "

EX Wavin / Setara

8.00

M'

23,000

184,000

8.00

184,000

22

Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt

Fiber +Cor Beton + Pas. Bata

1.00

Unit

2,520,000

2,520,000

1.00

2,520,000

23

Bak Kontrol PDAM

Pasangan Bata + Plester Aci

1.00

Unit

120,000

120,000

1.00

120,000

24

Septictank + Rembesan

Ad : 1 : 5 + Ijuk + Pipa + Pasir

1.00

Unit

4,500,000

4,500,000

1.00

4,500,000

25

PLN Kapasitas 2200 KVA

1.00

Unit

1.00

26

Sumber Air Bersih

1.00

Unit

1.00

PDAM
Jumlah

16,601,000

16,601,000

Pekerjaan Sanitair + Kaca Cermin

Closet Duduk

Ex Parma Type 9802 / 9601

2.00

Unit

870,000

1,740,000

2.00

1,740,000

Wastafel Lavatory

Type 222 Ex Parma

2.00

Unit

960,000

1,920,000

2.00

1,920,000

Kitchen Zink + Meja Beton Finish Keramik 20x20

Zink Aluminium Ex Deethlehem

1.00

Unit

1,530,000

1,530,000

1.00

1,530,000

Kran Tembok

Stainless

1.00

Bh

35,000

35,000

1.00

35,000

Single Level Bath & Shower Set ( Kran bathub )

Stainless Ex American Standard

1.00

Bh

390,000

390,000

1.00

390,000

Kran Taman

Stainless

2.00

Bh

40,000

80,000

2.00

80,000

Shower Bidet

Stainless Ex American Standard

2.00

Bh

264,000

528,000

2.00

528,000

Single Level Shower Set

Stainless Ex American Standard

1.00

Bh

204,000

204,000

1.00

204,000

Floor Drain

Stainless

3.00

Unit

60,000

180,000

3.00

180,000

10

Shower Tray ( Bak Keramik )

Ex Kelmi

1.00

Unit

1,140,000

1,140,000

1.00

1,140,000

11

Bathub Type FB 1500-70

Ex Dipo / Setara

1.00

Unit

2,520,000

2,520,000

1.00

2,520,000

12

Soap Holder (Tempat Sabun ) Single

Ex Dipo / Setara

1.00

Unit

72,000

72,000

1.00

72,000

13

Soap Holder KM/WC Utama (Tempat Sabun ) Double

Ex Dipo / Setara

1.00

Unit

120,000

120,000

1.00

120,000

14

Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama

Ex Ariston + Instalasi Air Panas

1.00

Unit

2,352,000

2,352,000

1.00

2,352,000

15

Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran

Ex Pinguin / Setara

1.00

Unit

1,800,000

1,800,000

1.00

1,800,000

16

Kaca Cermin t=5 mm U/Km/Wc

Ex Asahimas / Setara

2.00

Unit

130,000

260,000

2.00

Jumlah

14,871,000

260,000
14,871,000

PEKERJAAN SESUAI

NO.

URAIAN PEKERJAAN

SPESIFIKASI

VOLUME

SAT

KONTRAK

HARGA SATUAN
( Rp )

JUMLAH HARGA
( Rp )

6=3x5

PEKERJAAN TAMBAH
VOLUME

JUMLAH HARGA
( Rp )

8=5x7

PEKERJAAN KURANG

PEKERJAAN SESUAI

PELAKSANAAN

VOLUME

JUMLAH HARGA
( Rp )

VOLUME

JUMLAH HARGA
( Rp )

10 = 5 x 9

11

12 = 5 x 11

Pekerjaan External

Rabat Beton Motif

Ad : 1 :2 : 3, Finish Motif Sisir + Aci

15.00

M2

45,000

675,000

15.00

675,000

Beton Kansteen Carport

Ad : 1 : 5, Ps. Bata Plester Aci

13.40

M'

35,000

469,000

13.40

469,000

Perapihan tanah merah U/ Taman

32.50

M2

2,500

81,250

32.50

81,250

Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang )

Ad : 1 :2 : 3

2.50

M2

175,000

437,500

2.50

437,500

Rumput / Taman

By Owner

32.50

M2

32.50

Pasangan Pagar Dinding Belakang & Samping T= 2 M

Batako + Plester Aci + Cat

22.19

M2

105,000

2,329,950

22.19

2,329,950

Bak Konttrol PDAM

Pas.Bata,Plester Aci

1.00

Unit

115,000

115,000

1.00

115,000

Bak sampah Uk.60x70x20

Pas.Bata + Plester Aci

1.00

Unit

115,000

115,000

1.00

Jumlah

4,222,700

115,000
4,222,700

Pekerjaan Lain - Lain

Railling Tangga

Motif Minimalsi ( Hollow )

5.00

M2

400,000

2,000,000

5.00

2,000,000

Railling Balkon

Motif Minimalis ( Hollow )

2.50

M'

400,000

1,000,000

2.50

1,000,000

Water Proofing Km / Wc dan Dak Beton

Semen Base ( Ex Betadur )

19.68

M'

35,000

688,800

19.68

Jumlah

3,688,800

688,800
3,688,800