Anda di halaman 1dari 13

No

I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
XV
XVI

URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN GALIAN
PEKERJAAN SLOOF 20x25
PEKERJAAN PONDASI
PEKERJAAN BETON STRUKTUR
PEKERJAAN BETON NON STRUKTUR
PEKERJAAN DINDING
PEK.LANTAI DAN FINISHING
PEKERJAAN PLAFOND
PEKERJAAN PINTU & JENDELA
PEKERJAAN SANITAIR
PEKERJAAN INSTALASI AIR
PEK. INSTALASI LISTRIK
PEKERJAAN FINISHING
PEKERJAAN ATAP
PEKERJAAN LAIN LAIN

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

HARGA
15,175,000
11,420,000
24,297,000
39,435,500
82,832,500
98,849,000
181,794,400
128,975,000
33,350,000
85,640,000
48,735,000
28,387,000
19,830,000
47,314,000
109,870,000
5,000,000

TOTAL BIAYA LANTAI 1 DAN 2

Rp

955,904,400

RENCANA ANGGARAN BIAYA


PROYEK PEMBANGUNAN RUMAH TINGGAL
LuasM2 :13 x 20 m
PEMILIK: Ibu Fina
No

URAIAN PEKERJAAN

I
1
2
3
4
5
6

A. PEKERJAAN LANTAI 1
PEKERJAAN PERSIAPAN
Direksikeet
Keamanan
Pembersihan Lahan
Mobilisasi
Listrik Kerja
Pek.Bowplank dan Pengukuran

II
1
2
3

PEKERJAAN GALIAN
Galian Tanah Pondasi
Urugan Tanah Kembali
Urug Pasir Bawah Pondasi

VOL

SAT

H.SATUAN

1
1
1
1
1
185

ls
ls
ls
ls
ls
M

185
120
56
19

M
M
M
M

Rp
Rp
Rp

50,000
17,500
220,000

11
81
7
10
132
22
83
62
1

M
zak
M
M
lbr
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

600,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
200,000

Rp
Rp
Rp
Rp
Rp
Rp

5,000

MATERIAL

Rp
Rp
Rp
Rp
Rp
Rp

2,500,000
1,000,000
750,000

UPAH

Rp
Rp
Rp
Rp
Rp
Rp

1,000,000
2,000,000
5,000,000
2,000,000
925,000

Sub Total

Rp

4,070,000

Rp
Rp
Rp

6,000,000
980,000
370,000

Rp

6,600,000

Sub Total
III
1
2
3
4
5
6
7
8

PEKERJAAN SLOOF 20x25


Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex.Sii (Tulangan Utama)
Kawat beton + paku

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1
2
3

1
2
3
4
5
6
7
V

1
2
3
4
5
6
7
8

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8

1
2
3
4
5

PEKERJAAN PONDASI
A. Pekerjaan Pondasi Batu kali
Semen tiga roda
Pasir
Batu Kali
Sub Total
B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh
Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 12 ex.Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
PEKERJAAN BETON STRUKTUR
LANTAI 1
A. Pekerjaan Kolom Praktis ( 15 x 15 )
Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 10 ex. Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 )
Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex.Sii (Tulangan Tengah)
Besi . 16 ex.Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
C.Pekerjaan Ring Balk ( 15 x 20 )
Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex. Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
D. Pekerjaan Balok ( B1) 20 X 30
Semen tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6

46
105
17
43

M
zak
M
M

Rp
Rp
Rp
Rp

85,000
55,000
220,000
230,000

3
22
7
11
36
60
63
1

M
zak
M
M
lbr
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,500,000
55,000
220,000
230,000
20,000
25,000
63,500
120,000

3
22
2
3
36
60
32
38
1

M
zak
M
M
lbr
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

600,000
55,000
220,000
230,000
20,000
25,000
25,000
43,000
200,000

4
29
3
4
48
80
37
14
28
1

M
zak
M
M
lbr
btg
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

600,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
116,000
150,000

5
38
3
5
60
10
57
57
1

M
zak
M
M
lbr
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

600,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
200,000

1
8
1
1
12
30

M
zak
M
M
lbr
btg

Rp
Rp
Rp
Rp
Rp
Rp

600,000
55,000
220,000
230,000
20,000
25,000

LANTAI 1

Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp

Rp

15,175,000

Rp

11,420,000

Rp

24,297,000

Rp

23,315,000

Rp

16,120,500

Rp

8,994,000

Rp

13,747,000

Rp

13,594,500

4,455,000
1,540,000
2,300,000
2,640,000
550,000
2,075,000
3,937,000
200,000

Sub Total
IV

JUMLAH

Rp

3,910,000

Rp

4,500,000

5,775,000
3,740,000
9,890,000

1,210,000
1,540,000
2,530,000
720,000
1,500,000
4,000,500
120,000

Rp

1,800,000

Rp

2,400,000

Rp

3,000,000

Rp

600,000

1,210,000
440,000
690,000
720,000
1,500,000
800,000
1,634,000
200,000

1,595,000
660,000
920,000
960,000
2,000,000
925,000
889,000
3,248,000
150,000

2,090,000
660,000
1,150,000
1,200,000
250,000
1,425,000
3,619,500
200,000

440,000
220,000
230,000
240,000
750,000

Page 2

6
6
7
8

1
2
3
4
5
6
7
8
9
1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8

1
2
3
4
5
6
6
7
8
VI
1
2
3
4
5
6
6
8

1
2
3
4
5
6
7

1
2
3
4
5
6
7

1
2
3

Besi .8 ex. Sii ( Sengkang jarak 0.15 )


Besi .12 ex. Sii ( Tulangan Tengah )
Besi . 16 ex. Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
PEKERJAAN BETON STRUKTUR
LANTAI 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 )
Semen ex.tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex.Sii (Tulangan Tengah)
Besi . 16 ex.Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
Semen ex.tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex.Sii (Tulangan Tengah)
Besi . 16 ex.Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
C.Pekerjaan Ring Balk ( 15 x 20 )
Semen ex.tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii ( Sengkang jarak 0.15 )
Besi . 12 ex. Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
D. Pekerjaan Balok ( B1) 20 X 30
Semen ex.tiga roda
Pasir
Batu Split
Papan cor 2/20
Kaso kayu Meranti 4/6
Besi .8 ex. Sii ( Sengkang jarak 0.15 )
Besi .12 ex. Sii ( Tulangan Tengah )
Besi . 16 ex. Sii (Tulangan Utama)
Kawat beton + paku
Sub Total
PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton
Semen tiga roda
Pasir
Batu Split
Triplek cor 9mm
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii
Besi .10 ex. Sii
Kawat beton + paku
Sub Total
B. Pekerjaan Dak Lantai 2
Semen tiga roda
Pasir
Batu Split
Triplek cor 9mm
Kaso kayu Meranti 4/6
Besi . 8 ex.S ii
Kawat beton + paku
Sub Total
C. Pekerjaan Pet beton
Semen tiga roda
Pasir
Batu Split
Triplek cor 9mm
Kaso kayu Meranti 4/6
Besi . 8 ex. Sii
Kawat beton + paku
Sub Total
D. Pekerjaan Profilan
Sub Total
PEKERJAAN BETON NON STRUKTUR
A. Pekerjaan Pet + Dak Talang beton klling
Semen ex.tiga roda
Pasir
Batu Split

7
3
5
1

btg
btg
btg
ls

Rp
Rp
Rp
Rp

25,000
63,500
116,000
200,000

Rp
Rp
Rp
Rp

175,000
190,500
580,000
200,000

4
29
3
4
48
80
37
14
28
1

M
zak
M
M
lbr
btg
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

700,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
116,000
150,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,595,000
660,000
920,000
960,000
2,000,000
925,000
889,000
3,248,000
150,000

Rp

29
3
4
48
80
37
14
28
1

zak
M
M
lbr
btg
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

55,000
220,000
230,000
20,000
25,000
25,000
63,500
116,000
150,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,595,000
660,000
920,000
960,000
2,000,000
925,000
889,000
3,248,000
150,000

6
44
4
6
72
12
32
32
1

M
zak
M
M
lbr
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

700,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
200,000

1
8
1
1
12
30
7
3
5
1

M
zak
M
M
lbr
btg
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

700,000
55,000
220,000
230,000
20,000
25,000
25,000
63,500
116,000
200,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,500,000
55,000
220,000
230,000
125,000
25,000
25,000
43,000
100,000

26
188
18
24
91
338
434
1

M
zak
M
M
lbr
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

700,000
55,000
220,000
230,000
125,000
25,000
25,000
300,000

1
8
1
1
4
13
17
1

M
zak
M
M
lbr
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

700,000
55,000
220,000
230,000
125,000
25,000
25,000
300,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp

440,000
220,000
230,000
500,000
325,000
425,000
300,000

ls

Rp

3,000,000

Rp

3,000,000

4
29
3
4

M
zak
M
M

Rp
Rp
Rp
Rp

LANTAI 1

700,000
55,000
220,000
230,000

Rp

4,200,000

Rp

700,000

14,147,000

Rp

11,347,000

Rp

13,652,000

Rp

3,725,500

Rp

2,100,000

Rp

18,200,000

Rp

5,714,000

Rp

700,000

Rp

68,995,000

Rp

2,000,000

Rp

3,140,000

Rp

5,000,000

550,000
220,000
230,000
625,000
450,000
450,000
989,000
100,000

10,340,000
3,960,000
5,520,000
11,375,000
8,450,000
10,850,000
300,000

Rp
Rp
Rp
Rp

Rp

2,800,000

440,000
220,000
230,000
240,000
750,000
175,000
190,500
580,000
200,000

M
zak
M
M
lbr
btg
btg
btg
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp

3,625,500

2,420,000
880,000
1,380,000
1,440,000
300,000
800,000
2,032,000
200,000

1
10
1
1
5
18
18
23
1

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp

2,800,000

1,595,000
660,000
920,000

Page 3

4
5
6
8

Triplek cor 9mm


Kaso kayu Meranti 4/6
Besi . 8 ex. Sii
Kawat beton + paku

14
52
67
1

lbr
btg
btg
ls

Rp
Rp
Rp
Rp

125,000
25,000
25,000
300,000

Rp
Rp
Rp
Rp

1,750,000
1,300,000
1,675,000
300,000

ls

Rp

3,000,000

Rp

3,000,000

Sub Total
B. Pekerjaan Profilan

Rp

Sub Total
VII
1
2
3

PEKERJAAN DINDING LANTAI 1


PEKERJAAN PASANGAN
Bata
Semen tiga roda
Pasir Pasang

1
2

PEKERJAAN PLESTERAN
Semen tiga roda
Pasir pasang

PEKERJAAN ACIAN
Semen tiga roda

438
35040
144
35

M
bh
Zak
M

Rp
Rp
Rp
Rp

15,000
410
55,000
220,000

876
180
26

M
Zak
M

Rp
Rp
Rp

8,500
55,000
220,000

876
180

M
Zak

Rp
Rp

8,500
55,000

Rp
Rp
Rp

Rp

6,570,000

Rp

7,446,000

Rp

7,446,000

1
2
3

1
2

PEKERJAAN PLESTERAN
Semen tiga roda
Pasir pasang

PEKERJAAN ACIAN
Semen tiga roda

595
47600
195
48

M
bh
Zak
M

Rp
Rp
Rp
Rp

15,000
410
55,000
220,000

1190
245
36

M
Zak
M

Rp
Rp
Rp

8,500
55,000
220,000

1190
245

M
Zak

Rp
Rp

8,500
55,000

Rp
Rp
Rp

Rp

8,925,000

Rp

10,115,000

Rp

10,115,000

45
45
14
5

M
M
Zak
M

Rp
Rp
Rp
Rp

20,000
80,000
55,000
220,000

110
110
32
13

M
M
Zak
M

Rp
Rp
Rp
Rp

22,000
80,000
55,000
220,000

16
16
5
2

M
M
Zak
M

Rp
Rp
Rp
Rp

22,000
80,000
55,000
220,000

29
29
10
4

M
M
Zak
M

Rp
Rp
Rp
Rp

22,000
80,000
55,000
220,000

180
180
315
52
22.00

M
M
BH
Zak
M

Rp
Rp
Rp
Rp
Rp

22,000
80,000
20,000
55,000
220,000

5
5
2
1

M
M
Zak
M

Rp
Rp
Rp
Rp

20,000
80,000
55,000
220,000

Rp
Rp
Rp

RUANG TIDUR
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

900,000

Rp

2,420,000

RUANG TAMU
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

352,000

KM/WC
1. Lantai Keramik 25X25 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

638,000

Rp
Rp
Rp
Rp

Rp

3,960,000

GUDANG
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

100,000

40
40
12
4

M
M
Zak
M

Rp
Rp
Rp
Rp

20,000
80,000
55,000
220,000

86
86
25
10

M
M
Zak
M

Rp
Rp
Rp
Rp

22,000
80,000
55,000
220,000

41
41
12
5

M
M
Zak
M

Rp
Rp
Rp
Rp

22,000
80,000
55,000
220,000

240
240

M
M

Rp
Rp

22,000
80,000

Rp
Rp
Rp

RUANG TIDUR
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

800,000

Rp

1,892,000

KM/WC
1. Lantai Keramik 25X25 ex Roman
2. Semen tiga roda
3. Pasir pasang

Rp
Rp
Rp

Rp

902,000

LANTAI 1

Rp

23,590,000

Rp

6,370,000

Rp

15,840,000

Rp

2,347,000

Rp

4,388,000

Rp

32,360,000

Rp

830,000

Rp

5,540,000

Rp

12,347,000

Rp

5,280,000

Rp

5,942,000

3,280,000
660,000
1,100,000

Sub Total
PAS. DINDING km/wc
1. Dinding Keramik 33/25 ex Roman

Rp

6,880,000
1,375,000
2,200,000

Sub Total
4

31,510,000

3,200,000
660,000
880,000

Sub Total
2

Rp

400,000
110,000
220,000

Sub Total
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
CORIDOOR+TANGGA
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

49,726,000

14,400,000
6,300,000
2,860,000
4,840,000

Sub Total
6

Rp

2,320,000
550,000
880,000

Sub Total
PAS. DINDING km/wc
1. Dinding Keramik 33/25 ex Roman
2. BORDER 10/25 ex Roman
3. Semen tiga roda
4. Pasir pasang

17,346,000

1,280,000
275,000
440,000

Sub Total
5

Rp

8,800,000
1,760,000
2,860,000

Sub Total
4

23,066,000

3,600,000
770,000
1,100,000

Sub Total
2

Rp

13,475,000

Sub Total
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR
1. Lantai Keramik 40X40 ex Roman
2. Semen tiga roda
3. Pasir pasang

36,556,400

13,475,000
7,920,000

Sub Total
Rp

Rp

19,516,000
10,725,000
10,560,000

Sub Total
Rp
Rp

5,000,000

9,900,000

Sub Total
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN
Bata
Semen ex Tiga roda
Pasir Pasang

Rp

9,900,000
5,720,000

Sub Total
Rp

11,000,000

14,366,400
7,920,000
7,700,000

Sub Total
Rp
Rp

Rp
2,000,000

19,200,000

Page 4

2. BORDER 10/25 ex Roman


3. Semen tiga roda
4. Pasir pasang

420
69
28.80

BH
Zak
M

Rp
Rp
Rp

20,000
55,000
220,000

Rp
Rp
Rp

8,400,000
3,795,000
6,336,000

Sub Total
IX
1
2
3

PEKERJAAN PLAFOND LANTAI 1


PEKERJAAN PLAFOND
Plafond Gypsum 9 mm
Hollow
Dempul Canstein + Paku Gypsum

213
85
150
1

M
LBR
btg
ls

Rp
Rp
Rp
Rp

35,000
55,000
20,000
200,000

Rp
Rp
Rp
Rp

X
1
2
3
4
5
6
7
8

1
2
3

1
2
3
4

1
2
XI
1
2
3
4
5

1
3
4
5
XII
1
2
3
1
2
3
3

1
2
3
1
2
3

XIII
1
2
3
4
5

PEKERJAAN PLAFOND LANTAI 1


Plafond Gypsum 9 mm
Hollow
Dempul Canstein + Paku Gypsum
Sub Total
PEKERJAAN PINTU & JENDELA LANTAI 1
Kusen+ Daun Pintu Utama (PU)
Kusen+ Daun Pintu Kamar (P1)
Kusen+ Daun Pintu Km/ Wc (PVC)
Kusen+ Daun + kaca Jendela satu lubang (J1)
Kusen+ Daun + kaca Jendela dua lubang (J2)
Kusen+ Daun + kaca Jendela gendong (J1U)
Kusen+ Daun + kaca Jendela kamar 2 lubang (JK)
BOVENLIGHT KM/WC
Sub Total
ACCESSORIES PINTU & JENDELA LANTAI 1
Kunci Pintu Utama + Handle Engsel
Kunci Pintu Standart + Handle + Engsel
hak angin,grendel + Engsel jendela ex standar
Sub Total
PEKERJAAN PINTU & JENDELA LANTAI 2
Kusen+ Daun Pintu Kamar (P1)
Kusen+ Daun Pintu Km/ Wc (PVC)
Kusen+ Daun + kaca Jendela kamar 2 lubang (JK)
BOVENLIGHT KM/WC
Sub Total
ACCESSORIES PINTU & JENDELA LANTAI 2
Kunci Pintu Standart + Handle + Engsel
hak angin,grendel + Engsel jendela ex standar
Sub Total
PEKERJAAN SANITAIR LANTAI 1
Kamar Mandi Lantai 1
Closet duduk standart
Closet Jongkok standart
Wastafel standart
Bak feeber
Floor Drain
Sub Total
PEKERJAAN SANITAIR LANTAI 2
Kamar Mandi Lantai 2
Closet duduk standart
Wastafel standart
Bak feeber
Floor Drain
Sub Total
PEKERJAAN INSTALASI AIR LANTAI 1
A.AIR BERSIH
Pipa PVC AW 1/2 " Wavin
Pipa PVC AW 3/4 " Wavin
Kran Air
B.AIR KOTOR
Pipa PVC 3 " Wavin AW
Pipa PVC 4 " Wavin AW
Pipa PVC 6 " Wavin AW
Fitting + Sambungan dll
Sub Total
PEKERJAAN INSTALASI AIR LANTAI 2
A.AIR BERSIH
Pipa PVC AW 1/2 " Wavin
Pipa PVC AW 3/4 " Wavin
Kran Air
B.AIR KOTOR
Pipa PVC 3 " Wavin AW
Pipa PVC 4 " Wavin AW
Fitting + Sambungan dll
Sub Total
PEK. INSTALASI LISTRIK LANTAI 1
Lampu Pijar Biasa
Lampu Tl 40 w
Lampu exterior Pet beton
Lampu cawan
Stop Kontak

260
104
150
1

1
9
9
1
2
2
4
1

1
9
10

12
12
8
1

12
9

8
1
8
9
9

12
12
12
12

1
12
5
9
1
24
24
24
1

1
24
4
12
1
30
48
1

55
20
4
4
2
10

M
LBR
btg
ls

unit
unit
unit
unit
unit
unit
unit
unit

unit
unit
unit

unit
unit
unit
unit

unit
unit

bh
bh
bh
bh
bh

bh
bh
bh
bh

ls
btg
btg
bh
ls
btg
btg
btg
ls

ls
btg
btg
bh
ls
btg
btg
ls

ttk
ttk
ttk
ttk
ttk

Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp
Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp

LANTAI 1

35,000
55,000
20,000
200,000

1,700,000
1,500,000
200,000
1,300,000
2,000,000
1,300,000
2,000,000
250,000

1,500,000
300,000
150,000

1,500,000
200,000
2,000,000
250,000

300,000
150,000

1,200,000
200,000
750,000
200,000
25,000

1,200,000
750,000
200,000
25,000

1,000,000
13,000
18,000
25,000
1,000,000
98,000
165,000
190,000
500,000

1,000,000
13,000
18,000
25,000
1,000,000
98,000
165,000
1,000,000

45,000
25,000
300,000
50,000
200,000
25,000

Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp
Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp

15,330,000

Rp

18,020,000

Rp

34,620,000

Rp

6,750,000

Rp

38,270,000

Rp

6,000,000

Rp

19,815,000

Rp

28,920,000

Rp

13,843,000

Rp

14,544,000

7,455,000

9,100,000

5,720,000
3,000,000
200,000

1,700,000
13,500,000
1,800,000
1,300,000
4,000,000
2,600,000
8,000,000
250,000

1,500,000
2,700,000
1,500,000

18,000,000
2,400,000
16,000,000
250,000

3,600,000
1,350,000

9,600,000
200,000
6,000,000
1,800,000
225,000

14,400,000
9,000,000
2,400,000
300,000

Rp
Rp
Rp

156,000
90,000
225,000

Rp
Rp
Rp
Rp

2,352,000
3,960,000
4,560,000
500,000

Rp
Rp
Rp

312,000
72,000
300,000

Rp
Rp
Rp

2,940,000
7,920,000
1,000,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

Rp
Rp
Rp
Rp

Rp
Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp

100,000
450,000
450,000
50,000
100,000
100,000
200,000
20,000

100,000
450,000
500,000

600,000
600,000
400,000
20,000

600,000
450,000

800,000
50,000
600,000
450,000
90,000

1,200,000
900,000
600,000
120,000

Rp

1,000,000

Rp

1,000,000

Rp

1,000,000

Rp

1,000,000

Rp
Rp
Rp
Rp
Rp
Rp

43,011,000

4,675,000
3,000,000
200,000

Sub Total

1
2
3

Rp

2,475,000

500,000
1,200,000
200,000
400,000
250,000

Page 5

6
7
8
9

Saklar Tunggal ex Broco


Saklar Double ex Broco
Box MCB
KABEL Ex ETERNA

0
15
1
1

1
2
3
4
5
6
7
8
9

PEK. INSTALASI LISTRIK LANTAI 2


Lampu Pijar Biasa
Lampu Tl 40 w
Lampu exterior Pet beton
Lampu cawan
Stop Kontak
Saklar Tunggal ex Broco
Saklar Double ex Broco
Box MCB
KABEL Ex ETERNA

XIV
1
2
3
4
5
6

PEKERJAAN FINISHING LANTAI 1


Cat Dinding Dalam ex ICI
Cat Dinding Luar ex ICI
Plitur Pintu + Jendela
Cat Plafond ex Vinilex
Nat Keramik
Railing Tangga+Void

1
2
3
4
5

PEKERJAAN FINISHING LANTAI 2


Cat Dinding Dalam ex ICI
Cat Dinding Luar ex ICI
Plitur Pintu + Jendela
Cat Plafond ex Vinilex
Nat Keramik

ttk
ttk
bh
LS

Rp
Rp
Rp
Rp

25,000
35,000
200,000
5,000,000

ttk
ttk
ttk
ttk
ttk
ttk
ttk
bh
LS

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

45,000
25,000
300,000
50,000
200,000
25,000
25,000
35,000
200,000
3,000,000

Rp
Rp
Rp
Rp

525,000
280,000
5,000,000

Sub Total
62
24
4
4
0
12
0
18
1
1

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

M
M
ls
M
ls
M

Rp
Rp
Rp
Rp
Rp
Rp

20,000
20,000
2,000,000
5,000
500,000
500,000

Rp
Rp
Rp
Rp
Rp
Rp

16,320,000
1,200,000
2,000,000
1,065,000
500,000
16,500,000

Rp
Rp
Rp
Rp

M
M
ls
M
ls

Rp
Rp
Rp
Rp
Rp

20,000
20,000
2,000,000
5,000
500,000

250
250
250
96
60
15
1

M
M
M
BH
M
lbr
ls

Rp
Rp
Rp
Rp
Rp
Rp
Rp

25,000
160,000
90,000
20,000
600,000
200,000
200,000

Rp
Rp
Rp
Rp
Rp

(1,520,000)
1,760,000
2,000,000
5,000
500,000

Rp
Rp
Rp
Rp

(304,000)
440,000
1,000,000
6,000

Rp

6,250,000

Sub Total
XV
1
2
3
4
5
6

PEKERJAAN ATAP
Rangka Baja ringan
Genteng keramik
NOK (KM2)
Polycarbonit
Lisplang Kamper Medan 3/30
Paku 5,7 + Baut + Plat

Rp
Rp
Rp
Rp
Rp
Rp

ls

Rp

3,000,000

Rp

2,500,000

Rp

BIAYA

L ANTAI

Rp

LANTAI 1

Rp

43,427,000

Rp

3,887,000

Rp

109,870,000

Rp

5,000,000

Rp

JUMLAH
960,904,400

2,500,000

Sub Total

TOTAL

9,000,000

40,000,000
22,500,000
1,920,000
36,000,000
3,000,000
200,000

Sub Total
XVI PEKERJAAN LAIN LAIN
PEMBUATAN SEPTICTANK

Rp
3,264,000
300,000
1,000,000
1,278,000

Sub Total
-76
88
1
1
1

10,830,000

600,000
1,200,000
200,000
300,000
630,000
280,000
3,000,000

Sub Total
816
60
1
213
1
33

Rp
2,790,000

MATERIAL
764,904,400

Rp

UPAH
196,000,000

Page 6

LANTAI 1

Page 7

LANTAI 1

Page 8

LANTAI 1

Page 9

LANTAI 1

Page 10

LANTAI 1

Page 11

LANTAI 1

Page 12

LANTAI 1

Page 13