GTB Type 150

Jumlah berat
NAMA b h d Tul. Atas Tul. Bawah Tul. Begel

besi
S1 150 mm 200 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 150 / 200 kg/m3
K2 150 mm 150 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 200 / 250 kg/m3
K1 150 mm 400 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 200 / 150 kg/m3
BL 150 mm 150 mm 25 mm 2 ø 10 2 ø 10 ø 8 - 200 / 200 kg/m3
BK 130 mm 150 mm 25 mm 2 ø 14 2 ø 14 ø 8 - 150 / 350 kg/m3
RB 150 mm 150 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 100 / 150 250 kg/m3
B1 150 mm 400 mm 25 mm 2 ø 13 2 ø 13 ø 8 - 100 / 150 150 kg/m3
B2 150 mm 400 mm 25 mm 5 ø 13 5 ø 13 ø 10 - 150 / 0 350 kg/m3
PK 800 mm 100 mm 20 mm 6 ø 8 6 ø 8 ø 8 - 150 / 150 kg/m3
PD 3000 mm 120 mm 25 mm 16 ø 10 16 ø 10 ø 10 - 200 / 150 kg/m3
PLT 1000 mm 150 mm 25 mm 8 ø 10 8 ø 10 ø 12 - 150 / 200 kg/m3
PTB 1000 mm 800 mm 25 mm 11 ø 12 ø ø 12 - 100 / 100 kg/m3

Keterangan 1
[ ø12 - 7 btg ] [ ø12 - 7 btg ] ok 0.71 m1 0.00 m1 216.25679 216

[ ø8 - 14 btg --->1 btg jadi 17 bh = 0,706 m ]
[ ø12 - 9 btg ] [ ø12 - 9 btg ] ok 0.61 m1 0.01 m1 249.44198 249

[ ø8 - 12 btg --->1 btg jadi 20 bh = 0.6 m ]
[ ø12 - 4 btg ] [ ø12 - 4 btg ] ok 1.11 m1 0.02 m1 123.46914 123

[ ø8 - 8 btg --->1 btg jadi 11 bh = 1.091 m ]
[ ø10 - 9 btg ] [ ø10 - 9 btg ] ok 0.61 m1 0.01 m1 190.77531 191

[ ø8 - 12 btg --->1 btg jadi 20 bh = 0.6 m ]
[ ø14 - 10 btg ] [ ø14 - 10 btg ]
[ ø8 - 17 btg --->1 btg jadi 21 bh = 0.571 ok 0.57 m1 0.00 m1 371.80988 372
m]
[ ø12 - 9 btg ] [ ø12 - 9 btg ] ok 0.61 m1 0.01 m1 278.21481 278
[ ø8 - 18 btg --->1 btg jadi 20 bh = 0.6 m ]
[ ø13 - 4 btg ] [ ø13 - 4 btg ] ok 1.11 m1 0.02 m1 162.11111 162

[ ø8 - 13 btg --->1 btg jadi 11 bh = 1.091 m ]
[ ø13 - 8 btg ] [ ø13 - 8 btg ] ok 1.16 m1 -0.04 m1 371.21975 371

[ ø10 - 23 btg --->1 btg jadi 10 bh = 1.2 m ]
[ ø8 - 8 btg ] [ ø8 - 8 btg ] ok 1.85 m1 -0.15 m1 147.17284 147

[ ø8 - 15 btg --->1 btg jadi 6 bh = 2 m ]
[ ø10 - 5 btg ] [ ø10 - 5 btg ] bad 6.30 m1 0.30 m1 133.37037 133

[ ø10 - 8 btg --->1 btg jadi 2 bh = 6 m ]
[ ø10 - 5 btg ] [ ø10 - 5 btg ] ok 2.41 m1 0.01 m1 180.85432 181
[ ø12 - 10 btg --->1 btg jadi 5 bh = 2.4 m ]
[ ø12 - 2 btg ] [ ø - 0 btg ] ok 3.71 m1 -0.29 m1 74.701235 75
[ ø12 - 5 btg --->1 btg jadi 3 bh = 4 m ]
200 -16
250 1
150 27
200 9
350 -22
250 -28
150 -12
350 -21
150 3
150 17
200 19
100 25
Material Upah Overhead
20% 0%
A. PEKERJAAN PERSIAPAN
1.000 m' Pek. Bouwplank 18,308 3,662 -

0.004 m3 Papan Meranti 2/20 3,000,000 12,000
0.002 m3 Kaso Meranti 4/6 2,500,000 6,000
0.022 kg Paku 14,000 308
B. PEKERJAAN TANAH & PONDASI
1.000 m3 Pek. Galian Tanah Biasa 0 - 1 m. - 32,128 -

0.575 oh Pekerja 52,500 30,188
0.029 oh Mandor 67,500 1,941
1.000 m3 Pek. Urukan Pasir di Padatkan. 243,500 48,700 -

1.200 m3 Pasir uruk 200,000 240,000
0.100 hr Stamper 35,000 3,500
1.000 m3 Pek. Pasangan Batu Belah 1 PC. : 8 Psr. 470,077 94,015 -

1.200 m3 Batu belah 200,000 240,000
1.830 zak Semen/PC. 61,900 113,277
0.584 m3 Pasir pasang 200,000 116,800
C. PEKERJAAN KONSTRUKSI BETON

1.000 m3 Beton Cor 1 : 3 : 5 643,526 128,705 -
4.540 zak Semen/PC. 61,900 281,026
0.540 m3 Pasir muntilan 250,000 135,000
0.910 m3 Batu pecah 2/3 (Mesin) 250,000 227,500
1.000 m3 Beton Cor 1 : 2 : 3 K.225 762,408 152,482 -

6.820 zak Semen/PC. 61,900 422,158
0.544 m3 Pasir muntilan 250,000 136,000
0.817 m3 Batu pecah 2/3 (Mesin) 250,000 204,250
1.000 m3 Pek. Kayu Cetakan Untuk Konstruksi Beton Sederhana. 693,760 138,752 -
(Untuk Balok Perletakan; Pelat Tapak; Kolom Praktis; Sloof Beton dls.).
0.336 m3 Kayu meranti papan 2,000,000 672,000
0.840 kg Paku 14,000 11,760
1.000 Alat bantu 10,000 10,000
### kg Besi Beton 889,315 90,000 -

110.000 kg Besi beton 7,922 871,440
1.250 kg Kawat beton 14,300 17,875
1 m3 Pek. Tiang Perancah/Steiger. 1,033,234 180,000 -

(Untuk Balok Perletakan; Pelat Tapak; Kolom Praktis; Sloof Beton dls.).
0.378 m3 Kaso 5/7 Meranti (berdiri) 1,150,000 434,700
0.06 m3 Papan 2/20 Meranti (alas kaso) 1,250,000 75,000
2.545 kg Paku 14,000 35,630
0.18 m3 Papan 2/20 Meranti 2,173,913 391,304
0.063 m3 Kaso 5/7 Meranti 1,533,333 96,600
1.000 m3 Urugan tanah kembali 12,000
0.350 x Pek. Galian Tanah Biasa 0 - 1 m. 35,000 12,250
1.000 m3 Pek. Angkutan Tanah Jarak <50 m 20,410 -

0.375 oh Pekerja 52,500 19,688
0.011 oh Mandor 67,500 722
1.000 m3 Kolom bawah sloof 1:2:3 uk.13 / 40 / 70 besi 175 kg 3,807,000

1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
1.000 m3 Pek. Kayu Cetakan Untuk Konstruksi Beton Sederhana. 916,000 916,000
175.000 kg Besi Beton 10,770 1,884,750
1.000 m3 Pondasi plat beton setempat 1:2:3 uk. 20 / 30 / 1 m2 besi 35 kg 2,299,000

1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
35.000 kg Besi Beton 10,770 376,950
1.000 m3 Beton TB uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg 4,076,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
200.000 kg Besi Beton 10,770 2,154,000
1.000 m3 Beton K2 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg 4,615,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
250.000 kg Besi Beton 10,770 2,692,500
1.000 m3 Beton K1 uk. 15 / 40 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg 3,538,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
150.000 kg Besi Beton 10,770 1,615,500
1.000 m3 Beton BL uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg 4,076,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
200.000 kg Besi Beton 10,770 2,154,000
1.000 m3 Beton BK uk. 13 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg 5,692,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
350.000 kg Besi Beton 10,770 3,769,500
1.000 m3 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg 4,615,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
250.000 kg Besi Beton 10,770 2,692,500
1.000 m3 Beton B1 uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg 3,538,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
150.000 kg Besi Beton 10,770 1,615,500
1.000 m3 Beton B2-1 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg 6,230,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
400.000 kg Besi Beton 10,770 4,308,000
1.000 m3 Beton PK t. 10 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg 4,873,000

1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
150.000 kg Besi Beton 10,770 1,615,500
1.000 m3 Pek. Tiang Perancah/Steiger. 1,335,000 1,335,000
1.000 m3 Beton PD t. 12 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg 4,873,000

1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
150.000 kg Besi Beton 10,770 1,615,500
1.000 m3 Talang beton konsol t. 8 cm ; cor beton 1:2:3 ; 100 kg 4,334,000

1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
100.000 kg Besi Beton 10,770 1,077,000
1.000 oh Pek. Tiang Perancah/Steiger. 1,335,000 1,335,000
1.000 m3 Cor plat tangga Beton Cor 1 : 2 : 3 K.225 ; besi 200 kg Plat Bordes 5,411,000
1.000 m3 Beton Cor 1 : 2 : 3 K.225 1,006,000 1,006,000
200.000 kg Besi Beton 10,770 2,154,000
D. PEKERJAAN DINDING
1.000 m2 Pek. Acian Dinding 3,095 20,000 -

0.050 zak Semen/PC. 61,900 3,095
1.000 m2 Plesteran trasram 1:4 20,697 20,000 -

0.227 zak Semen/PC. 61,900 14,031
0.027 m3 Pasir muntilan 250,000 6,667
1.000 m2 Plesteran 1:8 16,993 20,000 -

0.151 zak Semen/PC. 61,900 9,326
0.031 m3 Pasir muntilan 250,000 7,667
1.000 m2 Pek. Pasang Batu Bata 1 PC. : 4 Psr. 73,208 14,642 -

75.000 bh Batu bata Kudus 600 45,000
0.278 zak Semen/PC. 61,900 17,208
0.044 m3 Pasir muntilan 250,000 11,000
1.000 m2 Pek. Pasangan Batu Bata 1 PC. : 8 Psr. 66,352 13,270 -

75.000 bh Batu bata Kudus 600 45,000
0.143 zak Semen/PC. 61,900 8,852
0.050 m3 Pasir muntilan 250,000 12,500
1.000 m2 Plesteran aci trasram 1:4 70,000

1.000 m2 Plesteran trasram 1:4 45,000
1.000 m2 Pek. Acian Dinding 25,000
1.000 m2 Plesteran aci 1:8 66,000

1.000 m2 Plesteran 1:8 41,000
1.000 m2 Pek. Acian Dinding 25,000
1.000 m2 Penebalan dinding 72,482 20,000 -

0.377 zak Semen/PC. 61,900 23,316
0.077 m3 Pasir muntilan 250,000 19,167
1.200 m2 Pek. Acian Dinding 25,000 30,000
K. PEKERJAAN LANTAI DAN DINDING
1.000 m2 Spesi 1Pc:6Ps 25,125

0.208 zak Semen/PC. 61,900 12,875
0.049 m3 Pasir muntilan 250,000 12,250
1.000 m2 Pek. Pas granite tile 60 x 60 1 PC : 6 Psr 289,125 30,325 -

1.2 m2 Granite tile uk. 60 x 60 220,000 264,000
1 m2 Spesi 1Pc:6Ps 25,125 25,125
1.000 m2 Pek. Pas keramik lantai 40 x 40 ex. Roman1 PC : 6 Psr 159,525 29,577 -
1.2 m2 Keramik lantai uk. 40 x 40 ex. Roman 112,000 134,400
1 m2 Spesi 1Pc:6Ps 25,125 25,125
1.000 m2 Pek. Pas keramik lantai 30 x 30 ex. Roman1 PC : 6 Psr 134,325 29,577 -
1.2 m2 Keramik lantai uk. 30 x 30 ex. Roman 91,000 109,200
1 m2 Spesi 1Pc:6Ps 25,125 25,125
1.000 m2 Pek. Pas keramik lantai 32,5 x 32,5 ex Roman 190,125 29,577 -
1.2 m2 Keramik lantai uk. 32,5 x 32,5 ex Roman 137,500 165,000
1 m2 Spesi 1Pc:6Ps 25,125 25,125
1.000 m2 Pek. Pas keramik dinding 30 x 60 ex Roman 235,125 30,325 -

1.2 m2 Keramik dinding uk. 30 x 60 ex Roman 175,000 210,000
1 m2 Spesi 1Pc:6Ps 25,125 25,125
1.000 m1 Pek. Plint latai 10 x 60 Granit tile 9,846 30,325 -

0.120 m2 Keramik plint uk. 10 x 60 Granite tile 61,111 7,333
0.1 m2 Spesi 1Pc:6Ps 25,125 2,513

0.1 m2 Spesi 1Pc:6Ps 25,125 2,513

0.1 m2 Spesi 1Pc:6Ps 25,125 2,513
1.000 m1 Pek. Conwood lap sliding 8" G1 ( 200 X 3050 X 11 mm ) 160,062 32,012 -
1.200 m2 Conwood lap sliding 8" G1 ( 200 X 3050 X 11 mm ) 127,541 153,049
0.1 m2 Spesi 1Pc:6Ps 25,125 2,513
4,500
1.000 m1 Pek. Batu paras 156,513 31,303 -

1.200 m2 batu paras 30 x 30 100,000 120,000
0.1 m2 Spesi 1Pc:6Ps 25,125 2,513
34,000
Jasa Total
10%
2,197 24,000
3,213 35,000
29,220 321,000
56,409 621,000
77,223 849,000
91,489 1,006,000
83,251 916,000
97,931 1,077,000
121,323 1,335,000
2,041 22,000
2,310 25,000
4,070 45,000
3,699 41,000
8,785 97,000
7,962 88,000
9,248 102,000
31,945 351,000
18,910 208,000
16,390 180,000
21,970 242,000
26,545 292,000
4,017 44,000
4,049 45,000
5,042 55,000
19,207 211,000
18,782 207,000
REKAPITULASI BIAYA
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
BUKIT SEMARANG BARU TYPE : 150
NO. URAIAN PEKERJAAN
E. PEKERJAAN TANGGA & RAILING
F. PEKERJAAN ATAP
G. PEKERJAAN PLAFOND
H. PEKERJAAN KUSEN
I. PEKERJAAN INSTALASI AIR BERSIH & KOTOR
J. PEKERJAAN INSTALASI LISTRIK
L. PEKERJAAN SANITAIR
M. PEKERJAAN FINISHING
N. PEKERJAAN HALAMAN
O. PEKERJAAN LAIN LAIN
P. PEKERJAAN FASAT
A. B. C. D. E. F. G. H. I. J. K. L. M. N. O. P. Q.
Q. PEKERJAAN PAGAR SAMPING & BELAKANG
TOTAL
Dibulatkan
Harga per meter ( LB. 150 ) + jasa 10 %
Dibulatkan
Semarang, 25 Agustus 2017
PT. KARYADEKA ALAM LESTARI
disetujui, diketahui, dibuat,
Andy Iriawan M. Aryabhekt Yonathan Gayus Suwondo Wawan Susilo M Jefriansyah H

Direktur Assc. Direktur PAE Asc. Mngr. Proyek Mngr Proyek Estimator
RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NO. URAIAN PEKERJAAN SAT VOL HARGA SATUAN

1 Pembersihan lokasi m2 201.00 2,500
2 Pengukuran dan bouwplank m1 82.00 24,000
3 Direksi keet dan gudang ls 1.00 2,500,000
4 Penyediaan air kerja ls 1.00 500,000
5 Penyediaan listrik kerja ls 1.00 500,000
6 Keamanan proyek ls 1.00 500,000
7 Dokumentasi proyek ls 1.00 300,000
8 Scafolding / steiger ls 1.00 500,000
Sub Total A
144.455
1 Galian tanah pondasi batu kali sedalam 90 cm m3 90.72 35,000
2 Urugan pasir bawah pondasi batu kali t. 5 cm m3 5.04 275,000
3 Pondasi batu kali 1:8 uk. 25 / 70 / 60 m3 90.33 550,000
4 Galian tanah pondasi plat setempat sedalam 110 cm m3 14.61 35,000
5 Urugan pasir pondasi plat setempat t. 5 cm m3 3.68 275,000
6 Lantai kerja beton 1:3:5 t. 5 cm m3 7.56 800,000
7 Kolom bawah sloof 1:2:3 uk.13 / 40 / 70 besi 175 kg m3 1.52 3,800,000
8 Pondasi plat beton setempat 1:2:3 uk. 20 / 30 / 1 m2 besi 35 kg m3 5.42 2,250,000
9 Urugan tanah kembali m3 1.45 12,000
10 Buangan tanah bekas galian ls 1.00 500,000
11 Galian Pondasi Rollag Bata m3 0.59
12 Urugan pasir dibawah pondasi Rollag bata m3 0.11
13 Pondasi Rollag bata m3 0.10
Sub Total B

Lantai 1
1 Beton TB uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 4.42 4,100,000
2 Beton K2 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 0.96 4,600,000
4 Beton K3 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg m3 0.27
5 Beton K4 uk. ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg m3 0.26
6 Beton BL uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 0.61 4,100,000
7 Beton BK uk. 13 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 0.57 5,700,000
8 Beton PK t. 10 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 1.71 4,800,000
9 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 1.51 4,600,000
10 Beton B1 uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg m3 1.97 3,500,000
11 Beton B2-1 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 1.83 6,200,000
12 Beton B2-2 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 1.52
13 Beton B3 uk. 15 / 35 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 0.70
17 Beton B5 uk. 20 / 35 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 0.36
18 Beton PD t. 12 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 6.47 4,900,000
19 Lis beton kecil m1 5.15 85,000
20 Lantai 2
26 Balok talang beton m3 0.55 5,700,000
27 Talang beton konsol t. 8 cm ; cor beton 1:2:3 ; 100 kg m3 1.80 4,800,000
29 Lis beton besar m1 8.25 120,000
Sub Total C
PEKERJAAN DINDING
D. Lantai 1
1 Pasangan batu bata trasram 1:4 m2 46.03 94,000
2 Pasangan batu bata 1:8 m2 145.58 88,000
3 Plesteran aci trasram 1:4 m2 92.06 45,000
4 Plesteran aci 1:8 m2 291.17 40,000
5 Plesteran aci 1:8 belakang kusen alumunium m2 12.99 40,000
6 Acian pek.beton m2 202.67 25,000
7 Penebalan dinding m2 1.28 50,000
8 Sponengan m1 285.38 10,000
Lantai 2
3 Plesteran trasram 1:4 m2 71.87 45,000
4 Plesteran 1:8 m2 258.44 40,000
5 Plesteran belakang kusen alumunium m2 6.87 40,000
7 Sponengan m1 134.45 10,000
Sub Total D

Tangga
2 Cor plat tangga Beton Cor 1 : 2 : 3 K.225 ; besi 200 kg Plat Bordes m3 1.39 5,400,000
3 Pasangan trap tangga datar 30 x 82,5 m2 5.69 450,000
4 Pasangan trap tangga tegak 82,5 x 17,14 m2 5.69 250,000
5 Railing tangga besi & hand dari kayu finish cat m1 7.53 600,000
6 Plint tangga 10 x 30 m1 18.98 40,000
7 Acian tangga m2 6.84 25,000
Sub Total E
F. PEKERJAAN ATAP
Lantai 1
1 Rangka atap baja ringan m2 57.00 125,000
2 Alumunium foil 1 muka m2 57.00 15,000
3 Penutup atap genteng beton fist ex. Cisangkan m2 65.70 116,500
4 Karpusan atap m1 15.00 87,500
5 Listplank atap superplank 20 cm m1 15.00 65,000
6 Talang jurai m1 7.60 55,000
Lantai 2
2 Alumunium Foil 1 muka m2 79.80 15,000
5 Genteng nok ujung atas / bawah bh 5.00 27,500
6 Genteng nok 3 arah bh 3.00 27,500
Sub Total F
Lantai 1
1 Plafond dalam gypsum 9 mm + rangka hollow galv 40/40 & 20/40 m2 71.81 90,000
2 Plafond luar GRC 6 mm + rangka hollow galv 40/40 & 20/40 m2 6.51 100,000
3 List plafond dalam alumunium U m1 81.95 20,000
4 List plafond luar kayu kayu profil m1 15.00 15,000
Lantai 2
Sub Total G
H. PEKERJAAN KUSEN
Lantai 1
1 P1 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.00 902,184
4 P4 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" 22/7 2.00 795,275
5 P4 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" 21/8 bh 1.00 783,396
6 P5 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.00
7 PJ1 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.00 20,019,486
9 J1 ; kusen aluminium 4" bh 1.00 5,234,080
19 BV1 ; kusen aluminium 4" bh 2.00 1,702,481
21 BV3 ; kusen aluminium 4" 1.00 1,068,110
Sub Total H

Air bersih
1 Pipa PVC, dia 1/2" AW m1 10.00 13,000
2 Pipa PVC, dia 3/4" AW m1 56.50 19,900
3 Pipa PVC, dia 1" AW m1 14.70
4 Air kotor
5 Pipa PVC, dia 1 1/2" AW m1 - 31,700
6 Pipa PVC, dia 3" air limbah D m1 3.80
7 Pipa PVC, dia 3" air bilas D m1 3.80
8 Pipa PVC, dia 3" air hujan D m1 11.40
9 Pipa PVC, dia 4" air limbah D m1 35.82 64,700
10 Pipa PVC, dia 4" air bilas D m1 28.73
11 Pipa PVC, dia 4" air hujan D 50.18
12 Air panas
13 Pipa westpex dia, 1/2" m1 - 35,000
14 Pipa westpex dia, 3/4" 10.00
Sub Total I

Lantai 1
1 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu downlight bh 33.00 200,000
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh 4.00 150,000
3 Titik lampu taman kabel NYY 2X2,5 mm ex. Prima bh 3.00 150,000
4 Titik instalasi + stop kontak Plano bh 12.00 150,000
5 Titik instalasi + stop kontak AC bh 2.00 200,000
6 Titik instalasi water heater bh 1.00 200,000
7 Saklar engkel ex. Broco plano bh 10.00 45,000
8 Saklar double ex. Broco plano bh 4.00 50,000
9 Stop kontak TV lengkap instalasi ex. Broco plano bh 2.00 400,000
10 Stop kontak telephone lengkap instalasi ex. Broco plano bh 1.00 200,000
11 Boks MCB 5 group presto 2 bh, MCB 10 A 2 bh dan MCB 6 A 9bh ex. Hager bh 2.00 750,000
12 Exhaust fan FV TGU ex. Panasonic bh 1.00 400,000
13 Kabel toefer 3x4 mm m1 13.00 20,000
14 Grounding besi lapis tembaga dia. 13 mm panjang 2,4 m ditanam sedalam 0,5 m dari muka tanah ls 1.00 150,000
Lantai 2
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh - 150,000
Sub Total J

Lantai 1
1 Lantai kerja keramik m3 9.94 800,000
2 Pek. Pas granite tile 60 x 60 1 PC : 6 Psr m2 78.05 351,000
3 Pek. Pas keramik lantai 50 x 50 ex. Roman1 PC : 6 Psr m2 13.00
4 Pek. Pas keramik lantai 40 x 40 ex. Roman1 PC : 6 Psr m2 7.02 208,000
5 Pek. Pas keramik lantai 20 x 20 ex. Roman1 PC : 6 Psr m2 2.65
6 Pek. Pas keramik 30x30 ex. Roman1 PC : 6 Psr 180,000
7 Kamar mandi utama
Lantai 40x40 ex Roman m2 4.00
Dinding keramik 30x60 ex Roman m2 22.08
8 Kamar mandi pembantu
Lantai 20x20 ex Zola Basic m2 1.35 242,000
Dinding keramik 20x50 ex Roman m2 2.30 292,000
9 Kamar mandi bawah tangga :
granite tile 60 x 60 m2 2.00 242,000
10 Meja dapur
Meja keramik 60x60 m2 3.21 351,000
11 Plint lantai 10/50 ex Roman 15.00
12 Plint lantai 10/40 ex Roman m1 4.30 45,000
13 Plint lantai 10/30 ex Roman m1 - 55,000
14 Plint lantai 10/20 ex Roman m1 9.35
15 Plnt lantai granit tile 10/60 m1 60.51 44,000
16 Waterproofing plat leufel m2 11.37 50,000
Lantai 2
1 Lantai granit tile 60x60 m2 36.40 351,000
Keramik Kamar Mandi 20x20 m2 4.00
2 Balkon keramik 40x40 m2 - 208,000
4 Kamar mandi
Lantai 20x20 ex Roman m2 3.20 242,000
5 Waterproofing km/wc + plat leufel m2 11.24 50,000
Sub Total K
Lantai 1
1 Kamar Mandi Utama :
a. Kloset duduk CW826 J/SW 826 JP ex. Toto bh 1.00
b. Hand shower TX433 SI ex. Toto bh 1.00
c. Jet washer TB 19 CSMCR ex. Toto 1.00
1 Kamar mandi pembantu :
a. Kloset jongkok ex TOTO bh 1.00
b. Hand shower TX474 SI ex. Toto bh - 4,225,000
c. Jet washer TB 19 CSMCR ex. Toto bh - 810,000
d. Floor drain TX 1 BN ex. Toto bh 1.00 425,000
a. Kloset duduk CW826 J/SW 826 JP ex. Toto bh 1.00 7,025,000
b. Hand shower TX474 SI ex. Toto bh 1.00 4,225,000
c. Jet washer TB 19 CSMCR ex. Toto bh 1.00 810,000
3 Meja dapur beton 1:2:3 bh 1.00 1,000,000
4 Kitchen sink helena ST3 ex. Royal bh 1.00 500,000
5 Kran sink TX.606 KES ex. Toto bh 1.00 1,250,000
Lantai 2
1 Kamar mandi
a. Klost duduk CW821 J/SW 821 JP ex. Toto bh 1.00 5,550,000
b. Hand shower TX474 SI ex Toto bh 1.00 4,225,000
c. Bathub EX. TOTO FB1700 - 75 + dudukan bathub Bh - 5,250,000
d. Kran bathub ex. TOTO TX 119 LRS Bh - 2,500,000
e. Jet washer TB 19 CSMCR ex. Toto bh 1.00 810,000
f. Floor drain TX 1 BN ex. Toto bh 1.00 425,000
Sub Total L
1 Pengecatan dinding dalam dengan Mowilex emulsion m2 356.77 25,000
2 Pengecatan dinding luar tampak depan Mowilex Weathercoat m2 189.55 27,500
4 Cat Duco daun pintu m2 100,000
5 Coating dinding batu alam m2 10.05 30,000
6 Cat lisplank atap m2 10.10 20,000
7 Cat karpusan m1 40.35 20,000
8 Dempul plastik pintu km/wc bh 5.00 20,000
Sub Total M
1 Koral sikat m2 27.30 200,000
2 Rabat beton semen gurat sapu lidi m2 41.00 55,000
3 Urugan pasir bawah rabat 4 cm m3 1.64 275,000
4 Tali air rabat beton m1 205.00 10,000
5 Kran taman / halaman T.23 B13 V7N ex. Toto bh 2.00 275,000
6 Bak kontrol dari pasangan bata 30x30 cm bh 2.00 85,000
7 Septictank 2,3x1,3x1,7 m unit 1.00 2,750,000
8 Rembesan 2,0x0,9x0,9 m unit 1.00 500,000
9 Sumur respan dari buis beton dia 80 - 200 cm bh 1.00 600,000
10 Kansteen tepi carport dari pasangan bata tinggi 20 cm m1 6.30 55,000
Sub Total N
k
1 Anti rayap m2 181.30 15,000
2 Railing dari besi tinggi 100 cm m1 8.25 600,000
Sub Total O
P. PEKERJAAN FASAT
1 Pasangan batu paras untuk tampak m2 10.22 207,000
2 Conwood (tampak depan) + finishing cat m2 9.40 211,000
Sub Total P

1 Galian tanah m3 28.35 35,000
2 Urugan pasir bawah pondasi t. 5 cm m3 1.58 275,000
3 Pondasi batu kali 1:8 m3 23.19 550,000
4 Urugan tanah samping pondasi m3 3.59 20,000
Beton TB uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 4.38
5 Beton S1 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 - 4,100,000
Beton K1 uk. 15 / 40 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg 1.44
6 Beton K2 uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000
7 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000
9 Plesteran dinding 1:8 m2 174.34 38,950
10 Cat dinding Mowilex weathercoat m2 174.34 27,500
11 Sponengan dinding m1 44.70 10,000
Sub Total Q
Total
y5% SFDZ d
Total
atkan
TYPE : 150
harga
JUMLAH volume
satuan
7,270,500 1.00 #VALUE!
80,282,856 1.00 #VALUE!
### 1.00 1.00 #VALUE!
73,945,208 1.00 #VALUE!
17,253,074 1.00 #VALUE!
44,043,925 1.00 #VALUE!
15,080,100 1.00 #VALUE!
- 1.00 0.85 #VALUE! 0.10 ### 0.10
3,571,904 1.00 #VALUE!
21,035,000 1.00 #VALUE!
#VALUE! 1.00 #VALUE!
26,670,000 1.00 1.00 #VALUE!
15,132,500 1.00 #VALUE!
7,669,500 1.00 #VALUE!
4,098,940 1.00 #VALUE!
O. P. Q.
33,072,814 1.00 #VALUE!
#VALUE!
#VALUE!
#VALUE! 150.00
Semarang, 25 Agustus 2017 91.95
ARYADEKA ALAM LESTARI 53.25
4.10
dibuat,
M Jefriansyah H
Estimator
TYPE : 150
JUMLAH
502,500
1,968,000
2,500,000
500,000
500,000
500,000
300,000
500,000
7,270,500 1.00
3,175,200 29.08 0.70 0.65 63.92

1,386,000 2.66 0.70 0.05 75.92
49,682,531 21.64 0.25 0.70 0.60 75.92
511,184 13.20 12.00 1.00 1.10
1,011,311 0.60 12.00 1.00 0.05
6,046,000 0.60 12.00 1.00 0.05
5,765,246 0.44 12.00 0.13 0.40 0.70
12,187,969 3.03 12.00 0.20 0.30 1.00 0.13 0.40 0.70
17,415
500,000
80,282,856 1.00
18,104,063 2.46 0.15 0.20 82.00

4,403,925 1.32 0.15 0.15 58.67 0.54 0.42 0.06 0.07 0.16
9,232,388 2.51 0.15 0.40 3.48 12.00
2,504,588 0.67 0.15 0.15 29.89 0.67

3,244,725 0.54 0.13 0.15 27.69 0.16 0.05 0.19 0.14
8,186,400 1.83 0.10 18.30 0.50 0.10 0.83 0.40
6,952,613 1.24 0.15 0.15 55.11 0.36 0.45 0.20 0.14 0.09
6,890,625 4.21 0.15 0.40 70.10 6.80 7.25 0.50 3.50 4.75
11,341,350 0.51 0.15 0.40 8.50 8.50
31,693,200 5.84 0.12 48.67 5.84

437,750 17.35 12.00 5.35
8,445,600 1.85 0.15 0.15 82.22 1.80 0.05
1,662,806 0.42 0.15 0.15 18.53 0.42
1,216,950 0.07 0.13 0.15 3.59 0.07
3,930,000 0.59 0.10 5.90 0.59
4,347,000 1.13 0.15 0.15 50.15 3.50 5.00 3.50 6.25 2.25
3,135,000 0.55 0.13 0.15 28.00
8,640,000 1.79 0.08 28.00 0.08 28.00 0.80
701,250 26.55 26.55
990,000 26.55 26.55
### 1.00 1.00
4,326,820 46.03 46.03 0.09 0.44 0.16 0.42 4.22 3.79

12,811,275 191.61 191.61 0.54 0.67 2.51 1.32 31.59 0.31 1.88
4,142,700
11,646,613
519,600
5,066,692 202.67 16.40 8.80 16.70 4.48 4.15 18.30 8.27 48.452
64,000
2,853,800 285.38 173.20 30.98 12.80 68.40
3,377,733 35.93 35.93 0.08 0.04 0.36 5.87

11,371,360 165.15 165.15 0.07 0.42 1.85 26.01 1.10
3,234,000
10,337,600
274,800
2,573,715 102.95 12.33 2.78 0.54 5.90 7.52 22.40
1,344,500 134.45 30.45 12.40 91.60
73,945,208 1.00
327,938 0.29 0.29 1.00

7,492,500
2,561,625 8.19 1.30
1,423,125 3.97 1.30
4,518,000
759,000 13.88 1.30
170,887
17,253,074 1.00
7,125,000
855,000
7,654,050 38.74 1.20
1,312,500 27.87 1.20
975,000 4.76 1.10
418,000
9,975,000
1,197,000
9,553,000 78.44 1.20
2,218,125 35.83 1.20
137,500
82,500
2,307,500 28.27 1.10
233,750
44,043,925 1.00
6,462,900
651,000
1,639,000 56.60
225,000
4,840,200
1,262,000
15,080,100 1.00
0.85 daun kunci

902,184 775,000 2,200,000 500,000 ### ###
3,466,201 19,500,000
1,709,341 667,080 1,500,000 300,000 (945,329) ###
783,396 656,520 2,000,000 300,000 ### ###

- 916,805 2,000,000 350,000 ### ###
20,019,486 2,710,020 2,000,000 350,000 ### ###
3,190,680 2,286,400 2,000,000 350,000 840,680 840,680
5,234,080 1,889,310 5,234,080 5,234,080
5,163,265 5,912,640 5,163,265 5,163,265
7,061,476
3,605,996
4,906,309
3,589,559
2,777,635
4,100,217
6,243,429
1,576,572
3,404,961 855,840 1,702,481 3,404,961
1,233,317 750,570 1,233,317 1,233,317
1,068,110
1.00 0.85 25,990,710
130,000
1,124,350
-
2,317,554
-
3,571,904 1.00
1.00
6,600,000
600,000
450,000
1,800,000
400,000
200,000
450,000
200,000
800,000
200,000
1,500,000
400,000
260,000
150,000
3,000,000
-
1,200,000
400,000
200,000
225,000
50,000
800,000
750,000
400,000
21,035,000 1.00 1.20
7,953,800 9.15 9.15

27,395,550 50.47 50.47 224,000 30,670 76,401 49,661
1,460,680 5.31 5.31
- 29.60 19.41 4.02 6.17
326,700 3.85 1.69 2.16

671,600 32.15 15.75 16.40
484,000
4,485,120
1,126,710
773,800
193,500 4.25 4.25

#VALUE! 31.00 31.00
2,662,440 43.00 43.00

568,500 9.64 8.50 1.14
12,776,400 41.55 41.55
#VALUE! 3.85 3.85

1,338,480 40.00 40.00
774,400
1,062,880
561,938 34.16 28.30 5.86
#VALUE! 1.00
- 7,025,000
- 4,225,000
- 810,000
425,000 425,000
7,025,000 7,025,000
4,225,000 4,225,000
810,000 810,000
425,000 425,000
1,000,000 1,000,000
500,000 500,000
1,250,000 1,250,000
5,550,000 5,550,000
4,225,000 4,225,000
- 5,250,000
- 2,500,000
810,000 810,000
425,000 425,000
26,670,000 1.00 1.00
8,919,150
5,212,625
#VALUE!
301,350
202,000
807,000
100,000
#VALUE! 1.00
5,460,000
2,255,000
451,000
2,050,000
550,000
170,000
2,750,000
500,000
600,000
346,500
15,132,500 1.00
2,719,500
4,950,000
7,669,500 1.00
2,115,540 0.336 77,800 231,893 30,670 78,769 51,200 78,506

1,983,400 0.336 77,800 231,893 30,670 78,769 51,200 78,506
4,098,940 1.00
33,508 7.42 16.31 0.60 0.70 0.05

433,125 1.40 1.40
12,753,125 4.73 4.73
71,750 1.29
- 1.39 1.39
- 0.73 0.36 0.09 0.18 0.10

- 0.76 0.76
7,749,413 78.30 63.22 10.29 4.79
6,790,543 156.60
4,794,350 156.60
447,000 45.47 9.29 12.42 23.76
33,072,814 1.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
140.41
0.04 0.03
6.15 6.75 5 3.5 7.25 6.15 8.5 4

2.25 4 7 1.15 4.25 4.25 6.75
61,900.00
250,000.00
REKAPITULASI BIAYA
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NO. URAIAN PEKERJAAN JUMLAH
A. PEKERJAAN PERSIAPAN 6,970,500

B. PEKERJAAN TANAH & PONDASI 80,294,466
C. PEKERJAAN KONSTRUKSI BETON ###
D. PEKERJAAN DINDING 73,945,208
E. PEKERJAAN TANGGA & RAILING 15,310,574
F. PEKERJAAN ATAP 43,876,875
G. PEKERJAAN PLAFOND 15,080,100
H. PEKERJAAN KUSEN Err:509
I. PEKERJAAN INSTALASI AIR BERSIH & KOTOR 3,571,904
J. PEKERJAAN INSTALASI LISTRIK 21,035,000
K. PEKERJAAN LANTAI DAN DINDING #VALUE!
L. PEKERJAAN SANITAIR 33,820,000
M. PEKERJAAN FINISHING #VALUE!
N. PEKERJAAN HALAMAN 15,132,500
O. PEKERJAAN LAIN LAIN 6,844,500
P. PEKERJAAN FASAT 4,128,400
Q. PEKERJAAN PAGAR SAMPING & BELAKANG 34,136,160
TOTAL Err:509
Dibulatkan Err:509
Harga per meter ( LB. 150 ) + jasa 10 % Err:509
Dibulatkan Err:509
Andy Iriawan M. Aryabhekti Yonathan Gayus Suwondo Wawan Susilo M Jefriansyah H

PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NO. URAIAN PEKERJAAN SAT VOL HARGA SATUAN JUMLAH
1 Pembersihan lokasi m2 201.000 2,500 502,500
2 Pengukuran dan bouwplank m1 82.000 24,000 1,968,000
3 Direksi keet dan gudang ls 1.000 2,500,000 2,500,000
4 Penyediaan air kerja ls 1.000 500,000 500,000
5 Penyediaan listrik kerja ls 1.000 500,000 500,000
6 Keamanan proyek ls 1.000 500,000 500,000
7 Scafolding / steiger ls 1.000 500,000 500,000
Sub Total A 6,970,500
1 Galian tanah pondasi batu kali sedalam 90 cm m3 90.720 35,000 3,175,200
2 Urugan pasir bawah pondasi batu kali t. 5 cm m3 5.040 275,000 1,386,000
3 Pondasi batu kali 1:8 uk. 25 / 70 / 60 m3 90.332 550,000 49,682,531
4 Galian tanah pondasi plat setempat sedalam 110 cm m3 14.605 35,000 511,184
5 Urugan pasir pondasi plat setempat t. 5 cm m3 3.677 275,000 1,011,311
6 Lantai kerja beton 1:3:5 t. 5 cm m3 7.558 800,000 6,046,000
7 Kolom bawah sloof 1:2:3 uk.13 / 40 / 70 besi 175 kg m3 1.517 3,800,000 5,765,246
8 Pondasi plat beton setempat 1:2:3 uk. 20 / 30 / 1 m2 besi 35 kg m3 5.417 2,250,000 12,187,969
9 Urugan tanah kembali m3 1.451 20,000 29,026
10 Buangan tanah bekas galian ls 1.000 500,000 500,000
Sub Total B 80,294,466
Lantai 1
1 Beton TB uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 4.416 4,100,000 18,104,063
2 Beton K2 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 0.957 4,600,000 4,403,925
6 Beton BL uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 0.611 4,100,000 2,504,588
7 Beton BK uk. 13 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 0.569 5,700,000 3,244,725
8 Beton PK t. 10 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 1.706 4,800,000 8,186,400
9 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 1.511 4,600,000 6,952,613
10 Beton B1 uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg m3 1.969 3,500,000 6,890,625
11 Beton B2-1 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 1.829 6,200,000 11,341,350
19 Beton PD t. 12 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 6.468 4,900,000 31,693,200
20 Lis beton kecil m1 5.150 85,000 437,750
Lantai 2
23 Beton BL uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 0.406 4,100,000 1,662,806
24 Beton BK uk. 13 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 0.214 5,700,000 1,216,950
25 Beton PK t. 10 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 0.819 4,800,000 3,930,000
26 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 0.945 4,600,000 4,347,000
27 Balok talang beton m3 0.550 5,700,000 3,135,000
28 Talang beton konsol t. 8 cm ; cor beton 1:2:3 ; 100 kg m3 1.800 4,300,000 7,740,000
29 Lis beton kecil m1 8.250 85,000 701,250
0 Lis beton besar m1 8.250 120,000 990,000
Sub Total C ###
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
Lantai 1
1 Pasangan batu bata trasram 1:4 m2 46.030 94,000 4,326,820
2 Pasangan batu bata 1:8 m2 145.583 88,000 12,811,275
3 Plesteran aci trasram 1:4 m2 92.060 45,000 4,142,700
4 Plesteran aci 1:8 m2 291.165 40,000 11,646,613
5 Plesteran aci 1:8 belakang kusen alumunium m2 12.990 40,000 519,600
6 Acian pek.beton m2 202.668 25,000 5,066,692
7 Penebalan dinding m2 1.280 50,000 64,000
8 Sponengan m1 285.380 10,000 2,853,800
Lantai 2
1 Pasangan batu bata trasram 1:4 m2 35.933 94,000 3,377,733
3 Plesteran trasram 1:4 m2 71.867 45,000 3,234,000
4 Plesteran 1:8 m2 258.440 40,000 10,337,600
5 Plesteran belakang kusen alumunium m2 6.870 40,000 274,800
6 Acian pek.beton m2 102.949 25,000 2,573,715
7 Sponengan m1 134.450 10,000 1,344,500
Sub Total D 73,945,208
1 Pondasi batu kali 1:8 uk. 25 / 70 / 60 m3 0.596 550,000 327,938
2 Cor plat tangga Beton Cor 1 : 2 : 3 K.225 ; besi 200 kg Plat Bordes m3 1.388 4,000,000 5,550,000
3 Pasangan trap tangga datar 30 x 82,5 m2 5.693 450,000 2,561,625
4 Pasangan trap tangga tegak 82,5 x 17,14 m2 5.693 250,000 1,423,125
5 Railing tangga besi & hand dari kayu finish cat m1 7.530 600,000 4,518,000
6 Plint tangga 10 x 30 m1 18.975 40,000 759,000
7 Acian tangga m2 6.835 25,000 170,887
Sub Total E 15,310,574
F. PEKERJAAN ATAP
Lantai 1
1 Rangka atap baja ringan m2 57.000 120,000 6,840,000
2 Alumunium foil 1 muka m2 57.000 15,000 855,000
3 Penutup atap genteng beton fist ex. Cisangkan m2 65.700 120,000 7,884,000
4 Karpusan atap m1 15.000 87,500 1,312,500
5 Listplank atap superplank 20 cm m1 15.000 65,000 975,000
6 Talang jurai m1 7.600 55,000 418,000
Lantai 2
1 Rangka atap baja ringan m2 79.800 120,000 9,576,000
2 Alumunium Foil 1 muka m2 79.800 15,000 1,197,000
3 Penutup atap genteng beton fist ex. Cisangkan m2 82.000 120,000 9,840,000
4 Karpusan atap m1 25.350 87,500 2,218,125
5 Genteng nok ujung atas / bawah bh 5.000 27,500 137,500
6 Genteng nok 3 arah bh 3.000 27,500 82,500
7 Listplank atap superplank 20 cm m1 35.500 65,000 2,307,500
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
8 Talang jurai m1 4.250 55,000 233,750

Sub Total F 43,876,875
Lantai 1
1 Plafond dalam gypsum 9 mm + rangka hollow galv 40/40 & 20/40 m2 71.810 90,000 6,462,900
2 Plafond luar GRC 6 mm + rangka hollow galv 40/40 & 20/40 m2 6.510 100,000 651,000
3 List plafond dalam alumunium U m1 81.950 20,000 1,639,000
4 List plafond luar kayu kayu profil m1 15.000 15,000 225,000
Lantai 2
1 Plafond dalam gypsum 9 mm + rangka hollow galv 40/40 & 20/40 m2 53.780 90,000 4,840,200
2 List plafond dalam alumunium U m1 63.100 20,000 1,262,000
Sub Total G 15,080,100
H. PEKERJAAN KUSEN
Lantai 1
1 P1 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.000 3,400,000 3,400,000
5 P4 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" 21/8 bh 1.000 2,900,000 2,900,000
7 PJ1 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.000 4,700,000 4,700,000
8 PJ2 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.000 4,300,000 4,300,000
9 J1 ; kusen aluminium 4" bh 1.000 1,600,000 1,600,000
10 J2 ; kusen aluminium 4" bh 1.000 5,000,000 5,000,000
19 BV1 ; kusen aluminium 4" bh 2.000 750,000 1,500,000
20 BV2 ; kusen aluminium 4" bh 1.000 650,000 650,000
BV3 ; kusen aluminium 4"
Err:509Err:509 Err:509 Err:509 2,400,000 Err:509
Err:509Err:509 Err:509 Err:509 750,000 Err:509
Sub Total H Err:509

Air bersih
1 Pipa PVC, dia 1/2" AW m1 10.000 13,000 130,000
2 Pipa PVC, dia 3/4" AW m1 56.500 19,900 1,124,350
Air kotor
5 Pipa PVC, dia 1 1/2" AW m1 - 31,700 -
9 Pipa PVC, dia 4" air limbah D m1 35.820 64,700 2,317,554
10 Pipa PVC, dia 4" air bilas D m1 28.732 - -
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
Air panas
13 Pipa westpex dia, 1/2" m1 - 35,000 -
Sub Total I 3,571,904

Lantai 1
1 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu downlight bh 33.000 200,000 6,600,000
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh 4.000 150,000 600,000
3 Titik lampu taman kabel NYY 2X2,5 mm ex. Prima bh 3.000 150,000 450,000
4 Titik instalasi + stop kontak Plano bh 12.000 150,000 1,800,000
5 Titik instalasi + stop kontak AC bh 2.000 200,000 400,000
6 Titik instalasi water heater bh 1.000 200,000 200,000
7 Saklar engkel ex. Broco plano bh 10.000 45,000 450,000
8 Saklar double ex. Broco plano bh 4.000 50,000 200,000
9 Stop kontak TV lengkap instalasi ex. Broco plano bh 2.000 400,000 800,000
10 Stop kontak telephone lengkap instalasi ex. Broco plano bh 1.000 200,000 200,000
11 Boks MCB 5 group presto 2 bh, MCB 10 A 2 bh dan MCB 6 A 9bh ex. Hager bh 2.000 750,000 1,500,000
12 Exhaust fan FV TGU ex. Panasonic bh 1.000 400,000 400,000
13 Kabel toefer 3x4 mm m1 13.000 20,000 260,000
14 Grounding besi lapis tembaga dia. 13 mm panjang 2,4 m ditanam sedalam 0,5 m
dari muka tanah ls 1.000 150,000 150,000
Lantai 2 -
1 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu downlight bh 15.000 200,000 3,000,000
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh - 150,000 -
3 Titik instalasi + stop kontak Plano bh 8.000 150,000 1,200,000
4 Titik instalasi + stop kontak AC bh 2.000 200,000 400,000
5 Titik instalasi water heater bh 1.000 200,000 200,000
6 Saklar engkel ex. Broco plano bh 5.000 45,000 225,000
7 Saklar double ex. Broco plano bh 1.000 50,000 50,000
8 Stop kontak TV lengkap instalasi ex. Broco plano bh 2.000 400,000 800,000
9 Boks MCB 5 group presto 2 bh, MCB 10 A 2 bh dan MCB 6 A 9bh ex. Hager bh 1.000 750,000 750,000
10 Exhaust fan FV TGU ex. Panasonic bh 1.000 400,000 400,000
Sub Total J 21,035,000

Lantai 1
1 Lantai kerja keramik m3 9.942 750,000 7,456,688
2 Pek. Pas granite tile 60 x 60 1 PC : 6 Psr m2 78.050 250,000 19,512,500
4 Pek. Pas keramik lantai 40 x 40 ex. Roman1 PC : 6 Psr m2 7.023 155,000 1,088,488
6 Pek. Pas keramik 30x30 ex. Roman1 PC : 6 Psr 0 - 150,000 -
Lantai 20x20 ex Zola Basic m2 1.350 230,000 310,500
Dinding keramik 20x50 ex Roman m2 2.300 200,000 460,000
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA

granite tile 60 x 60 m2 2.000 230,000 460,000
Dinding keramik 60x60 ex Roman m2 15.360 200,000 3,072,000
10 Meja dapur
Meja keramik 60x60 m2 3.210 285,000 914,850
12 Plint lantai 10/40 ex Roman m1 4.300 30,000 129,000
13 Plint lantai 10/30 ex Roman m1 - 30,000 #VALUE!
15 Plnt lantai granit tile 10/60 m1 60.510 40,000 2,420,400
16 Waterproofing plat leufel m2 11.370 50,000 568,500
Lantai 2
1 Lantai granit tile 60x60 m2 36.400 250,000 9,100,000
2 Balkon keramik 40x40 m2 - 155,000 #VALUE!
3 Plnt lantai granit tile 10/60 m1 30.420 40,000 1,216,800
4 Kamar mandi
Lantai 20x20 ex Roman m2 3.200 230,000 736,000
5 Waterproofing km/wc + plat leufel m2 11.239 50,000 561,938
Sub Total K #VALUE!
Lantai 1
a. Kloset jongkok ex TOTO bh 1.000 - -
b. Hand shower TX474 SI ex. Toto bh - 4,225,000 -
c. Jet washer TB 19 CSMCR ex. Toto bh - 810,000 -
d. Floor drain TX 1 BN ex. Toto bh 1.000 425,000 425,000
a. Kloset duduk CW826 J/SW 826 JP ex. Toto bh 1.000 7,025,000 7,025,000
b. Hand shower TX474 SI ex. Toto bh 1.000 4,225,000 4,225,000
c. Jet washer TB 19 CSMCR ex. Toto bh 1.000 810,000 810,000
d. Floor drain TX 1 BN ex. Toto bh 1.000 425,000 425,000
3 Meja dapur beton 1:2:3 bh 1.000 1,000,000 1,000,000
4 Kitchen sink helena ST3 ex. Royal bh 1.000 500,000 500,000
5 Kran sink TX.606 KES ex. Toto bh 1.000 1,250,000 1,250,000
Lantai 2
1 Kamar mandi
a. Klost duduk CW821 J/SW 821 JP ex. Toto bh 1.000 5,550,000 5,550,000
b. Hand shower TX474 SI ex Toto bh 1.000 4,225,000 4,225,000
c. Bathub EX. TOTO FB1700 - 75 + dudukan bathub Bh 1.000 4,650,000 4,650,000
d. Kran bathub ex. TOTO TX 119 LRS Bh 1.000 2,500,000 2,500,000
e. Jet washer TB 19 CSMCR ex. Toto bh 1.000 810,000 810,000
f. Floor drain TX 1 BN ex. Toto bh 1.000 425,000 425,000
Sub Total L 33,820,000
1 Pengecatan dinding dalam dengan Mowilex emulsion m2 356.766 25,000 8,919,150
2 Pengecatan dinding luar tampak depan Mowilex Weathercoat m2 189.550 27,500 5,212,625
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
4 Cat Duco daun pintu m2 84,000 #VALUE!

5 Coating dinding batu alam m2 10.045 30,000 301,350
6 Cat lisplank atap m2 10.100 20,000 202,000
7 Cat karpusan m1 40.350 20,000 807,000
8 Dempul plastik pintu km/wc bh 5.000 20,000 100,000
Sub Total M #VALUE!
1 Koral sikat m2 27.300 200,000 5,460,000
2 Rabat beton semen gurat sapu lidi m2 41.000 55,000 2,255,000
3 Urugan pasir bawah rabat 4 cm m3 1.640 275,000 451,000
4 Tali air rabat beton m1 205.000 10,000 2,050,000
5 Kran taman / halaman T.23 B13 V7N ex. Toto bh 2.000 275,000 550,000
6 Bak kontrol dari pasangan bata 30x30 cm bh 2.000 85,000 170,000
7 Septictank 2,3x1,3x1,7 m unit 1.000 2,750,000 2,750,000
8 Rembesan 2,0x0,9x0,9 m unit 1.000 500,000 500,000
9 Sumur respan dari buis beton dia 80 - 200 cm bh 1.000 600,000 600,000
10 Kansteen tepi carport dari pasangan bata tinggi 20 cm m1 6.300 55,000 346,500
Sub Total N 15,132,500

1 Anti rayap m2 181.300 15,000 2,719,500
2 Railing dari besi tinggi 100 cm m1 8.250 500,000 4,125,000
Sub Total O 6,844,500
P. PEKERJAAN FASAT
1 Pasangan batu paras untuk tampak m2 10.220 220,000 2,248,400
2 Conwood (tampak depan) + finishing cat m2 9.400 200,000 1,880,000
Sub Total P 4,128,400

1 Galian tanah m3 28.350 35,000 992,250
2 Urugan pasir bawah pondasi t. 5 cm m3 1.575 275,000 433,125
3 Pondasi batu kali 1:8 m3 23.188 550,000 12,753,125
4 Urugan tanah samping pondasi m3 3.588 20,000 71,750
5 Beton S1 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 - 4,100,000 -
6 Beton K2 uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000 -
7 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000 -
9 Plesteran dinding 1:8 m2 174.340 40,000 6,973,600
10 Cat dinding Mowilex weathercoat m2 174.340 27,500 4,794,350
11 Sponengan dinding m1 44.700 10,000 447,000
Sub Total Q 34,136,160
Total #VALUE!
Contigency 5 % #VALUE!
Grand Total #VALUE!
Dibulatkan #VALUE!
REKAPITULASI BIAYA
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NO. URAIAN PEKERJAAN
F. PEKERJAAN ATAP
H. PEKERJAAN KUSEN
P. PEKERJAAN FASAT
TOTAL
Dibulatkan
Harga per meter ( LB. 150 ) + jasa 10 %
Dibulatkan
Andy Iriawan M. Aryabhekti Yonathan Gayus Suwondo Wawan Susilo M Jefriansyah H

PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NO. URAIAN PEKERJAAN SAT VOL HARGA SATUAN
1 Pembersihan lokasi m2 201.000 2,500
2 Pengukuran dan bouwplank m1 82.000 24,000
3 Direksi keet dan gudang ls 1.000 2,500,000
4 Penyediaan air kerja ls 1.000 500,000
5 Penyediaan listrik kerja ls 1.000 500,000
6 Keamanan proyek ls 1.000 500,000
7 Dokumentasi proyek ls 1.000 300,000
8 Scafolding / steiger ls 1.000 500,000
Sub Total A

1 Galian tanah pondasi batu kali sedalam 90 cm m3 90.720 35,000
2 Urugan pasir bawah pondasi batu kali t. 5 cm m3 5.040 275,000
4 Galian tanah pondasi plat setempat sedalam 110 cm m3 14.605 35,000
5 Urugan pasir pondasi plat setempat t. 5 cm m3 3.677 275,000
6 Lantai kerja beton 1:3:5 t. 5 cm m3 7.558 800,000
7 Kolom bawah sloof 1:2:3 uk.13 / 40 / 70 besi 175 kg m3 1.517 3,800,000
8 Pondasi plat beton setempat 1:2:3 uk. 20 / 30 / 1 m2 besi 35 kg m3 5.417 2,250,000
9 Urugan tanah kembali m3 1.451 12,000
10 Buangan tanah bekas galian ls 1.000 500,000
Sub Total B

Lantai 1
1 Beton TB uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 4.416 4,100,000
10 Beton B1 uk. 15 / 25 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 150 kg m3 1.969 3,500,000
11 Beton B2-1 uk. 15 / 30 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 350 kg m3 1.829 6,200,000
19 Beton PD t. 12 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg m3 6.468 4,900,000
Lantai 2
27 Balok talang beton m3 0.550 5,700,000
28 Talang beton konsol t. 8 cm ; cor beton 1:2:3 ; 100 kg m3 1.800 4,800,000
0 Lis beton besar m1 8.250 120,000
Sub Total C
Lantai 1
3 Plesteran aci trasram 1:4 m2 92.060 45,000
4 Plesteran aci 1:8 m2 291.165 40,000
5 Plesteran aci 1:8 belakang kusen alumunium m2 12.990 40,000
7 Penebalan dinding m2 1.280 50,000
8 Sponengan m1 285.380 10,000
Lantai 2
3 Plesteran trasram 1:4 m2 71.867 45,000
4 Plesteran 1:8 m2 258.440 40,000
5 Plesteran belakang kusen alumunium m2 6.870 40,000
7 Sponengan m1 134.450 10,000
Sub Total D

2 Cor plat tangga Beton Cor 1 : 2 : 3 K.225 ; besi 200 kg Plat Bordes m3 1.388 5,400,000
3 Pasangan trap tangga datar 30 x 82,5 m2 5.693 450,000
4 Pasangan trap tangga tegak 82,5 x 17,14 m2 5.693 250,000
5 Railing tangga besi & hand dari kayu finish cat m1 7.530 600,000
6 Plint tangga 10 x 30 m1 18.975 40,000
7 Acian tangga m2 6.835 25,000
Sub Total E
F. PEKERJAAN ATAP
Lantai 1
2 Alumunium foil 1 muka m2 57.000 15,000
Lantai 2
2 Alumunium Foil 1 muka m2 79.800 15,000
5 Genteng nok ujung atas / bawah bh 5.000 27,500
6 Genteng nok 3 arah bh 3.000 27,500
Sub Total F
Lantai 1
2 Plafond luar GRC 6 mm + rangka hollow galv 40/40 & 20/40 m2 6.510 100,000
4 List plafond luar kayu kayu profil m1 15.000 15,000
Lantai 2
Sub Total G
H. PEKERJAAN KUSEN
Lantai 1
1 P1 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" bh 1.000 4,100,500
5 P4 + daun ( finish ) + engsel dan kuncii ; kusen aluminium 4" 21/8 bh 1.000 3,488,694
20 BV2 ; kusen aluminium 4" bh 1.000 885,673
BV3 ; kusen aluminium 4"
Err:509Err:509 Err:509 Err:509 Err:509
Sub Total H

Air bersih
1 Pipa PVC, dia 1/2" AW m1 10.000 13,000
2 Pipa PVC, dia 3/4" AW m1 56.500 19,900
Air kotor
5 Pipa PVC, dia 1 1/2" AW m1 - 31,700
9 Pipa PVC, dia 4" air limbah D m1 35.820 64,700
10 Pipa PVC, dia 4" air bilas D m1 28.732 -
Air panas
13 Pipa westpex dia, 1/2" m1 - 35,000
Sub Total I

Lantai 1
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh 4.000 150,000
3 Titik lampu taman kabel NYY 2X2,5 mm ex. Prima bh 3.000 150,000
10 Stop kontak telephone lengkap instalasi ex. Broco plano bh 1.000 200,000
13 Kabel toefer 3x4 mm m1 13.000 20,000
14 Grounding besi lapis tembaga dia. 13 mm panjang 2,4 m ditanam sedalam 0,5 m dari muka tanah ls 1.000 150,000
Lantai 2
2 Titik lampu kabel NYM 2X2,5 mm ex. Prima + fitting Lampu lampu tempel bh - 150,000
Sub Total J

Lantai 1
1 Lantai kerja keramik m3 9.942 800,000
2 Pek. Pas granite tile 60 x 60 1 PC : 6 Psr m2 78.050 351,000
4 Pek. Pas keramik lantai 40 x 40 ex. Roman1 PC : 6 Psr m2 7.023 208,000
6 Pek. Pas keramik 30x30 ex. Roman1 PC : 6 Psr 0 - 180,000
Lantai 20x20 ex Zola Basic m2 1.350 242,000
granite tile 60 x 60 m2 2.000 242,000
10 Meja dapur
Meja keramik 60x60 m2 3.210 351,000
12 Plint lantai 10/40 ex Roman m1 4.300 45,000
13 Plint lantai 10/30 ex Roman m1 - 55,000
16 Waterproofing plat leufel m2 11.370 50,000
Lantai 2
1 Lantai granit tile 60x60 m2 36.400 351,000
2 Balkon keramik 40x40 m2 - 208,000
4 Kamar mandi
Lantai 20x20 ex Roman m2 3.200 242,000
5 Waterproofing km/wc + plat leufel m2 11.239 50,000
Sub Total K
Lantai 1
a. Kloset jongkok ex TOTO bh 1.000 -
b. Hand shower TX474 SI ex. Toto bh - 4,225,000
c. Jet washer TB 19 CSMCR ex. Toto bh - 810,000
a. Kloset duduk CW826 J/SW 826 JP ex. Toto bh 1.000 7,025,000
b. Hand shower TX474 SI ex. Toto bh 1.000 4,225,000
c. Jet washer TB 19 CSMCR ex. Toto bh 1.000 810,000
3 Meja dapur beton 1:2:3 bh 1.000 1,000,000
4 Kitchen sink helena ST3 ex. Royal bh 1.000 500,000
5 Kran sink TX.606 KES ex. Toto bh 1.000 1,250,000
Lantai 2
1 Kamar mandi
a. Klost duduk CW821 J/SW 821 JP ex. Toto bh 1.000 5,550,000
b. Hand shower TX474 SI ex Toto bh 1.000 4,225,000
c. Bathub EX. TOTO FB1700 - 75 + dudukan bathub Bh - 5,250,000
d. Kran bathub ex. TOTO TX 119 LRS Bh - 2,500,000
e. Jet washer TB 19 CSMCR ex. Toto bh 1.000 810,000
f. Floor drain TX 1 BN ex. Toto bh 1.000 425,000
Sub Total L
1 Pengecatan dinding dalam dengan Mowilex emulsion m2 356.766 25,000
2 Pengecatan dinding luar tampak depan Mowilex Weathercoat m2 189.550 27,500
4 Cat Duco daun pintu m2 100,000
5 Coating dinding batu alam m2 10.045 30,000
6 Cat lisplank atap m2 10.100 20,000
7 Cat karpusan m1 40.350 20,000
8 Dempul plastik pintu km/wc bh 5.000 20,000
Sub Total M
1 Koral sikat m2 27.300 200,000
2 Rabat beton semen gurat sapu lidi m2 41.000 55,000
3 Urugan pasir bawah rabat 4 cm m3 1.640 275,000
4 Tali air rabat beton m1 205.000 10,000
5 Kran taman / halaman T.23 B13 V7N ex. Toto bh 2.000 275,000
6 Bak kontrol dari pasangan bata 30x30 cm bh 2.000 85,000
7 Septictank 2,3x1,3x1,7 m unit 1.000 2,750,000
8 Rembesan 2,0x0,9x0,9 m unit 1.000 500,000
9 Sumur respan dari buis beton dia 80 - 200 cm bh 1.000 600,000
10 Kansteen tepi carport dari pasangan bata tinggi 20 cm m1 6.300 55,000
Sub Total N

1 Anti rayap m2 181.300 15,000
2 Railing dari besi tinggi 100 cm m1 8.250 600,000
Sub Total O
P. PEKERJAAN FASAT
1 Pasangan batu paras untuk tampak m2 10.220 207,000
2 Conwood (tampak depan) + finishing cat m2 9.400 211,000
Sub Total P

1 Galian tanah m3 28.350 35,000
2 Urugan pasir bawah pondasi t. 5 cm m3 1.575 275,000
3 Pondasi batu kali 1:8 m3 23.188 550,000
4 Urugan tanah samping pondasi m3 3.588 20,000
5 Beton S1 uk. 15 / 20 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 200 kg m3 - 4,100,000
6 Beton K2 uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000
7 Beton RB uk. 15 / 15 ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton 250 kg m3 - 4,600,000
9 Plesteran dinding 1:8 m2 174.340 38,950
10 Cat dinding Mowilex weathercoat m2 174.340 27,500
11 Sponengan dinding m1 44.700 10,000
Sub Total Q
Total
Contigency 5 %
Grand Total
Dibulatkan
TYPE : 150
JUMLAH
7,270,500 7,530,000 (259,500)

80,282,856 27,128,500 53,154,356
### 97,814,000 38,246,231
73,945,208 79,307,141 (5,361,933)
17,253,074 26,026,000 (8,772,926)
44,043,925 43,050,125 993,800
15,080,100 22,163,850 (7,083,750)
Err:509 Err:509 74,700,000 Err:509
3,571,904 6,432,000 (2,860,096)
21,035,000 8,985,000 12,050,000
#VALUE! 58,457,100 #VALUE!
26,670,000 39,805,000 (13,135,000)
#VALUE! 22,143,800 #VALUE!
15,132,500 14,185,850 946,650
7,669,500 7,624,375 45,125
4,098,940 4,550,800 (451,860)
33,072,814 24,683,339 8,389,475
Err:509 ###
Err:509 ###
Err:509 3,893,703
Err:509 3,894,000
Semarang, 30 Agustus 2017 Err:509
ARYADEKA ALAM LESTARI
dibuat,
M Jefriansyah H
Estimator
TYPE : 150
JUMLAH
502,500
1,968,000
2,500,000
500,000
500,000
500,000
300,000
500,000
7,270,500
3,175,200
1,386,000
49,682,531
511,184
1,011,311
6,046,000
5,765,246
12,187,969
17,415
500,000
80,282,856
18,104,063
4,403,925
9,232,388
2,504,588
3,244,725
8,186,400
6,952,613
6,890,625
11,341,350
31,693,200
437,750
8,445,600
1,662,806
1,216,950
3,930,000
4,347,000
3,135,000
8,640,000
701,250
990,000
###
4,326,820
12,811,275
4,142,700
11,646,613
519,600
5,066,692
64,000
2,853,800
3,377,733
11,371,360
3,234,000
10,337,600
274,800
2,573,715
1,344,500
73,945,208
327,938
7,492,500
2,561,625
1,423,125
4,518,000
759,000
170,887
17,253,074
7,125,000
855,000
7,654,050
1,312,500
975,000
418,000
9,975,000
1,197,000
9,553,000
2,218,125
137,500
82,500
2,307,500
233,750
44,043,925
6,462,900
651,000
1,639,000
225,000
4,840,200
1,262,000
15,080,100
1.18
4,100,500 775,000 2,200,000 500,000

92,040,000 19,500,000 - -
5,822,309 667,080 1,500,000 300,000
3,488,694 656,520 2,000,000 300,000
3,854,830 916,805 2,000,000 350,000
5,970,824 2,710,020 2,000,000 350,000
5,470,952 2,286,400 2,000,000 350,000
2,229,386 1,889,310 - -
6,976,915 5,912,640 - -
2,019,782 855,840 - -
885,673 750,570 - -
- - -
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509
130,000
1,124,350
-
2,317,554
-
-
3,571,904
6,600,000
600,000
450,000
1,800,000
400,000
200,000
450,000
200,000
800,000
200,000
1,500,000
400,000
260,000
150,000
3,000,000
-
1,200,000
400,000
200,000
225,000
50,000
800,000
750,000
400,000
21,035,000
7,953,800
27,395,550
1,460,680
-
326,700
671,600
484,000
4,485,120
1,126,710
773,800
193,500
#VALUE!
2,662,440
568,500
12,776,400
#VALUE!
1,338,480
774,400
1,062,880
561,938
#VALUE!
-
-
-
425,000
7,025,000
4,225,000
810,000
425,000
1,000,000
500,000
1,250,000
5,550,000
4,225,000
-
-
810,000
425,000
26,670,000
8,919,150
5,212,625
#VALUE!
301,350
202,000
807,000
100,000
#VALUE!
5,460,000
2,255,000
451,000
2,050,000
550,000
170,000
2,750,000
500,000
600,000
346,500
15,132,500
2,719,500
4,950,000
7,669,500
2,115,540
1,983,400
4,098,940
33,508
433,125
12,753,125
71,750
-
-
-
7,749,413
6,790,543
4,794,350
447,000
33,072,814
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Pekerja 52,500 / oh
Mandor 67,500 / oh
Papan Meranti 2/20 3,000,000 / m3

Kaso Meranti 4/6 2,500,000 / m3
Paku 14,000 / kg
Pasir uruk 200,000 / m3
Stamper 35,000 / hr
Batu belah 200,000 / m3
Semen/PC. 61,900 / zak
Pasir pasang 200,000 / m3
Pasir muntilan 250,000 / m3
Batu pecah 2/3 (Mesin) 250,000 / m3
Kayu meranti papan 2,000,000 / m3
Kawat beton 14,300 / kg
Batu bata Kudus 600 / bh
Besi beton 7,922 / kg

besi polos 7,922 / kg
6 17,120 / btg 2.667 kg / btg 6,420 / kg
7 25,166 / btg 3.630 kg / btg 6,933 / kg
8 36,094 / btg 4.741 kg / btg 7,614 / kg
10 56,920 / btg 7.407 kg / btg 7,684 / kg
12 83,126 / btg 10.667 kg / btg 7,793 / kg
16 150,228 / btg 18.963 kg / btg 7,922 / kg
besi ulir 6,930 / kg
8 33,769 / btg 5.215 kg / btg 6,476 / kg
10 53,414 / btg 8.148 kg / btg 6,555 / kg
13 93,392 / btg 13.770 kg / btg 6,782 / kg
16 144,553 / btg 20.859 kg / btg 6,930 / kg
19 200,304 / btg 29.415 kg / btg 6,810 / kg
bendrat 14,300 / kg
Granite tile uk. 60 x 60 220,000 / m2

Keramik lantai uk. 40 x 40 ex. Roman 112,000 / m2
Keramik lantai uk. 32,5 x 32,5 ex Roman 137,500 / m2
Keramik lantai uk. 30 x 30 ex. Roman 91,000 / m2
Keramik dinding uk. 30 x 60 ex Roman 175,000 / m2
Keramik plint uk. 10 x 60 Granite tile 61,111 / m1
Upah
20%
Pek. Bouwplank 3,662 / m'
Pek. Kayu Cetakan Untuk Konstruksi Beton Sederhana. 138,752 / m3
Pek. Galian Tanah Biasa 0 - 1 m. 32,128 / m3
Pek. Urukan Pasir di Padatkan. 48,700 / m3
Pek. Pasangan Batu Belah 1 PC. : 8 Psr. 94,015 / m3
Beton Cor 1 : 3 : 5 128,705 / m3
Beton Cor 1 : 2 : 3 K.225 152,482 / m3
Besi Beton 90,000 /100 kg
Pek. Angkutan Tanah Jarak <50 m 20,410 / m3
Pek. Pasang Batu Bata 1 PC. : 4 Psr. 14,642 / m2
Pek. Pasangan Batu Bata 1 PC. : 8 Psr. 13,270 / m2
Pek. Acian Dinding 20,000 / m2
Plesteran trasram 1:4 20,000 / m2
Plesteran 1:8 20,000 / m2
Penebalan dinding 20,000 / m2
Pek. Pas granite tile 60 x 60 1 PC : 6 Psr 30,325 / m2
Pek. Pas keramik lantai 40 x 40 ex. Roman1 PC : 6 Psr 29,577 / m2
Pek. Pas keramik lantai 32,5 x 32,5 ex Roman 29,577 / m2
Pek. Pas keramik lantai 30 x 30 ex. Roman1 PC : 6 Psr 29,577 / m2
Pek. Pas keramik dinding 30 x 60 ex Roman 30,325 / m2
Pek. Plint latai 10 x 60 Granit tile 30,325 / m1
Pek. Tiang Perancah/Steiger. 180,000 / m3
Lantai bawah
Lantai kerja keramik m3 750,000
Lantai granit tile 60x60 m2 250,000
Teras keramik 40x40 ex. Roman m2 155,000
Kamar mandi pembantu dan t. Cuci
Lantai 32,5x32,5 ex Roman m2 230,000
Dinding keramik 30x60 ex Roman m2 200,000
Kamar mandi bawah tangga :
Meja dapur
Meja keramik 60x60 m2 285,000
Plint lantai 10/40 ex Roman m1 30,000
Plnt lantai granit tile 10/60 m1 40,000
Lantai atas
Lantai granit tile 60x60 m2 250,000
Balkon keramik 40x40 m2 150,000
Plnt lantai granit tile 10/60 m1 40,000
Kamar mandi
Waterproofing km/wc + plat leufel m2 50,000
Rangka atap baja ringan m2 115,000

Alumunium Foil 1 muka m2 15,000
Penutup atap genteng beton fist ex. Cisangkan m2 116,500
Karpusan atap m1 87,500
Genteng nok ujung atas / bawah bh 27,500
Genteng nok 3 arah bh 27,500
Listplank atap superplank 20 cm m1 65,000
Plafond dalam gypsum 9 mm + rangka hollow galv 40/40 & 20/40 m2 90,000
Plafond luar GRC 6 mm + rangka hollow galv 40/40 & 20/40 m2 100,000
List plafond dalam alumunium U m1 20,000
List plafond luar kayu kayu profil m1 15,000
Pengecatan dinding dalam dengan Mowilex emulsion m2 25,000

Pengecatan dinding luar tampak depan Mowilex Weathercoat m2 27,500
Pengecatan bawah tangga dan leufel dengan Cendana m2 25,000
Cat Duco daun pintu m2 100,000
Coating dinding batu alam m2 30,000
Coating roster batu alam m2 30,000
Cat lisplank atap m2 20,000
Cat karpusan m1 20,000
Dempul plastik pintu km/wc bh 20,000
73%
27%
Harga Kusen Aluminium Alexindo: 20,000
3 inch Rp 55.000/m” (silver), Rp 75.000/m” (hitam), Rp 75.000/m” (coklat) 55,000
4 inch Rp 75.000/m” (silver), Rp 85.000/m” (hitam), Rp 85.000/m” (coklat) 75,000
90%
10%
Harga Kusen Aluminium Superex: 10,000
3 inch Rp 90.000/m” (silver), Rp 100.000/m” (hitam), Rp 100.000/m” (coklat) 90000
83%
17%
Harga Kusen Aluminium YKK: 20,000
Harga Folding Gate:
Ukuran 0,5 mm Rp 400.000/m2
Ukuran 0,8 mm Rp 550.000/m2
Surabaya 1 mm Rp 1.200.000/m2
Surabaya 1,2 mm Rp 1.400.000/m2
Harga Rolling Door:
Ukuran 0,8 mm (aluminium) Rp 350.000/m2
Ukuran 1 mm (aluminium) Rp 400.000/m2
Ukuran 0,4 mm (besi) Rp 175.000/m2
Harga Rupa-Rupa Kaca:
Ukuran 5 mm (kaca polos) Rp 85.000/m2
Ukuran 5 mm (kaca rayban) Rp 120.000/m2
Ukuran 5 mm (kaca dark blue) Rp 180.000/m2
Ukuran 5 mm (kaca dark green) Rp 180.000/m2
Harga Aneka Pintu Jendela Aluminium Berikut Kaca:
Jendela casement silver (60 x 120) + kaca polos 5 mm @ Rp 425.000.
Jendela casement coklat (60 x 120) + kaca polos 5 mm @ Rp 475.000.
Jendela sliding silver (60 x 120) + kaca polos 5 mm @ Rp 450.000.
Jendela sliding coklat (60 x 120) + kaca polos 5 mm @ Rp 500.000.
Pintu swing + kaca polos 5 mm @ Rp 1.000.000.
Pintu swing silver + kaca polos 5 mm, floor hinge dorma BTS 84 @ Rp 1.800.000.
Pintu swing
Pintu coklat
frameless + kaca polos
(tempered 12 5mm
mm,polos)
floor hinge
floordorma
hingeBTS 84 @ BTS
dorma Rp 2.000.000.
84 @ Rp
3.000.000.
Pintu frameless (tempered 12 mm rayban) floor hinge dorma BTS 84 @ Rp
3.500.000.
Pintu fitting (tempered 12 mm polos) floor hinge dorma BTS 84 @ Rp 3.750.000.
Pintu fitting (tempered 12 mm rayban) floor hinge dorma BTS 84 @ Rp 4.500.000.
Powder coating aluminium berbagai warna Rp 20.000/m”.
88% 88%
12% 12% 12%
10,000 10,000
75000 75000
85000 85000
91% 91%
9% 9% 9%
10,000 10,000
100000 100000
110000 110000
80% 80%
20% 20% 17%
30,000 30,000
120000 120000
150000 150000
9%
REKAPITULASI BIAYA
PEMBANGUNAN RUMAH
GRAHA TAMAN BUNGA
NAMA b h d Tul. Atas Tul. Bawah Tul. Begel
S1 150 mm 200 mm 25 mm 2 ø 8 2 ø 8 ø 6 - 200 /
615 mm 100 mm 25 mm 4 ø 6 ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
ø ø ø - /
gel P atas bawah begel bendrat Jumlah berat besi
33.33 m1 33.19 kg 33.19 kg 26.67 kg 0.41 kg 77 kg/m3
16.26 m1 16.00 kg 0.00 kg #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Keterangan
[ ø8 - 7 btg ] [ ø8 - 7 btg ] [ ø6 - 10 btg --->1 btg jadi 18 bh = 0,667 m ] ok
#DIV/0! bad
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
1
0.66 m1 -0.01 m1 93.45185185 93 77 -16
1.23 m1 0.03 m1 #DIV/0! #DIV/0! #DIV/0! 1
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 27
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 9
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! -22
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! -28
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! -12
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! -21
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 3
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 17
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 19
0.00 m1 #DIV/0! #DIV/0! #DIV/0! #DIV/0! 25

GTB Type 150

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

GTB Type 150

Diunggah oleh

Hak Cipta:

Format Tersedia

Jumlah berat

NAMA b h d Tul. Atas Tul. Bawah Tul. Begel

S1 150 mm 200 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 150 / 200 kg/m3

K2 150 mm 150 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 200 / 250 kg/m3

K1 150 mm 400 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 200 / 150 kg/m3

BL 150 mm 150 mm 25 mm 2 ø 10 2 ø 10 ø 8 - 200 / 200 kg/m3

BK 130 mm 150 mm 25 mm 2 ø 14 2 ø 14 ø 8 - 150 / 350 kg/m3

RB 150 mm 150 mm 25 mm 2 ø 12 2 ø 12 ø 8 - 100 / 150 250 kg/m3

B1 150 mm 400 mm 25 mm 2 ø 13 2 ø 13 ø 8 - 100 / 150 150 kg/m3

B2 150 mm 400 mm 25 mm 5 ø 13 5 ø 13 ø 10 - 150 / 0 350 kg/m3

PK 800 mm 100 mm 20 mm 6 ø 8 6 ø 8 ø 8 - 150 / 150 kg/m3

PD 3000 mm 120 mm 25 mm 16 ø 10 16 ø 10 ø 10 - 200 / 150 kg/m3

PLT 1000 mm 150 mm 25 mm 8 ø 10 8 ø 10 ø 12 - 150 / 200 kg/m3

PTB 1000 mm 800 mm 25 mm 11 ø 12 ø ø 12 - 100 / 100 kg/m3

[ ø12 - 7 btg ] [ ø12 - 7 btg ] ok 0.71 m1 0.00 m1 216.25679 216

[ ø12 - 9 btg ] [ ø12 - 9 btg ] ok 0.61 m1 0.01 m1 249.44198 249

[ ø12 - 4 btg ] [ ø12 - 4 btg ] ok 1.11 m1 0.02 m1 123.46914 123

[ ø10 - 9 btg ] [ ø10 - 9 btg ] ok 0.61 m1 0.01 m1 190.77531 191

[ ø13 - 4 btg ] [ ø13 - 4 btg ] ok 1.11 m1 0.02 m1 162.11111 162

[ ø13 - 8 btg ] [ ø13 - 8 btg ] ok 1.16 m1 -0.04 m1 371.21975 371

[ ø8 - 8 btg ] [ ø8 - 8 btg ] ok 1.85 m1 -0.15 m1 147.17284 147

[ ø10 - 5 btg ] [ ø10 - 5 btg ] bad 6.30 m1 0.30 m1 133.37037 133

1.000 m' Pek. Bouwplank 18,308 3,662 -

B. PEKERJAAN TANAH & PONDASI

1.000 m3 Pek. Galian Tanah Biasa 0 - 1 m. - 32,128 -

1.000 m3 Pek. Urukan Pasir di Padatkan. 243,500 48,700 -

1.000 m3 Pek. Pasangan Batu Belah 1 PC. : 8 Psr. 470,077 94,015 -

C. PEKERJAAN KONSTRUKSI BETON

1.000 m3 Beton Cor 1 : 2 : 3 K.225 762,408 152,482 -

### kg Besi Beton 889,315 90,000 -

1 m3 Pek. Tiang Perancah/Steiger. 1,033,234 180,000 -

1.000 m3 Pek. Angkutan Tanah Jarak <50 m 20,410 -

1.000 m3 Kolom bawah sloof 1:2:3 uk.13 / 40 / 70 besi 175 kg 3,807,000

1.000 m3 Pondasi plat beton setempat 1:2:3 uk. 20 / 30 / 1 m2 besi 35 kg 2,299,000

1.000 m3 Beton PK t. 10 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg 4,873,000

1.000 m3 Beton PD t. 12 cm ; Beton Cor 1 : 2 : 3 K.225 ; Besi Beton150 kg 4,873,000

1.000 m3 Talang beton konsol t. 8 cm ; cor beton 1:2:3 ; 100 kg 4,334,000

1.000 m2 Pek. Acian Dinding 3,095 20,000 -

1.000 m2 Plesteran trasram 1:4 20,697 20,000 -

1.000 m2 Plesteran 1:8 16,993 20,000 -

1.000 m2 Pek. Pasang Batu Bata 1 PC. : 4 Psr. 73,208 14,642 -

1.000 m2 Pek. Pasangan Batu Bata 1 PC. : 8 Psr. 66,352 13,270 -

1.000 m2 Plesteran aci trasram 1:4 70,000

1.000 m2 Plesteran aci 1:8 66,000

1.000 m2 Penebalan dinding 72,482 20,000 -

K. PEKERJAAN LANTAI DAN DINDING

1.000 m2 Spesi 1Pc:6Ps 25,125

1.000 m2 Pek. Pas granite tile 60 x 60 1 PC : 6 Psr 289,125 30,325 -

1.000 m2 Pek. Pas keramik dinding 30 x 60 ex Roman 235,125 30,325 -

1.000 m1 Pek. Plint latai 10 x 60 Granit tile 9,846 30,325 -

1.000 m1 Pek. Plint latai 10 x 40 Granit tile 10,913 29,577 -

1.000 m1 Pek. Plint latai 10 x 30 Granit tile 20,846 29,577 -

1.000 m1 Pek. Batu paras 156,513 31,303 -

NO. URAIAN PEKERJAAN

disetujui, diketahui, dibuat,

Andy Iriawan M. Aryabhekt Yonathan Gayus Suwondo Wawan Susilo M Jefriansyah H

NO. URAIAN PEKERJAAN SAT VOL HARGA SATUAN

C. PEKERJAAN KONSTRUKSI BETON

E. PEKERJAAN TANGGA & RAILING

I. PEKERJAAN INSTALASI AIR BERSIH & KOTOR

J. PEKERJAAN INSTALASI LISTRIK

K. PEKERJAAN LANTAI DAN DINDING

Q. PEKERJAAN PAGAR SAMPING & BELAKANG