No AFE :

Pekerjaan :
Tahun :
Lokasi :

REKAPITULASI

NO URAIAN PEKERJAAN

1 PEKERJAAN POS SECURITY

1 PEKERJAAN PEMBERSIHAN
2 PEKERJAAN GALIAN DAN TIMBUNAN
3 PEKERJAAN PONDASI DAN LANTAI KERJA
4 PEKERJAAN BETON
5 PEKERJAAN PEMBESIAN
6 PEKERJAAN PASANGAN DAN PLESTERAN
7 PEKERJAAN KUSEN JENDELA DAN PINTU
8 PEKERJAAN PLAFOND
9 PEKERJAAN LANTAI DAN DINDING KERAMIK
10 PEKERJAAN LITRIK/ELETRIKAL
11 PEKERJAAN PENGECATAN
12 PEKERJAAN SANITAIR + ACCESSORIES
13 PEKERJAAN PEMBUANGAN SEPTICTANK DAN BAK KONTROL
14 PEKERJAAN ORNAMEN/LOGO
TOTAL 1
2 PAGAR KAWAT DURI KELILING
1 PEKERJAAN GALIAN DAN TIMBUNAN
2 PEKERJAAN BETON
3 PEKERJAAN INST. PAGAR KAWAT DURI
TOTAL 2

GRAND TOTAL 1 + 2
Resiko dan Keuntungan 10 %
 GRAND TOTAL + Resiko dan Keuntungan

DIBULATKAN

TERBILANG : SATU MILYAR DELAPAN BELAS JUTA LIMA RATUS DELAPAN PULUH EMPAT RIBU RU

Disetujui :
Asset 1 General Manager Asset 1 SF Manager

( …………………….. ) ( ………………….. )
 BIAYA IDR

27,339,820.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
11,361,119.50
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
 #REF!

#REF!

H EMPAT RIBU RUPIAH

Diperiksa :
Engineering Ast. Manager

( …………………….. )
 Harga Satuan

No Pekerjaan Volume Satuan Alat/

Bahan Upah Tranfortasi
Rp Rp Rp
A PEKERJAAN POS SECURITY

1 PEKERJAAN PERSIAPAN
1 PEKERJAAN PEMBERSIHAN
1 Pek. Pembersihan Lokasi 1 Lot XXXXXX 1,200,000.00 XXXXXX
2 Pek. Pembuatan Kantor Direkskeet 1 Lot XXXXXX 1,200,000.00 XXXXXX
3 Pek. Pembersihan sisa bekas pekerjaan 1 Lot XXXXXX 8,768,100.00 XXXXXX

4 Penggadaan APD ( Coverall,Helm, Kacamata, Masker, Earplug, dan Alat P3K) 1 Lot XXXXXX XXXXXX
2,150,000.00
5 Pekerjaan Pembersihan lapangan 1 Lot XXXXXX 10,521,720.00 XXXXXX
6 Dokument, Shop Drawing, As Built drawing, Perizinan Etc 1 Lot XXXXXX 3,500,000.00 XXXXXX

2 PEKERJAAN GALIAN DAN TIMBUNAN

1 Pekerjaan Pasang Bowplank #REF! M1 #REF! #REF! XXXXXX
2 Pekerjaan Galian Pondasi dan Saluran #REF! M3 #REF! #REF! XXXXXX
3 Pek. Urugan Pasir Bawah Pondasi tapak , T=50 mm #REF! M3 #REF! #REF! XXXXXX
4 Pek. Urugan Pasir Bawah Lantai, T=50 mm #REF! M3 #REF! #REF! XXXXXX
5 Pek. Urugan Pasir Bawah Saluran, T=50 mm #REF! M3 #REF! #REF! XXXXXX
6 Pek. Urugan Tanah kembali #REF! M3 #REF! XXXXXX XXXXXX

3 PEKERJAAN PONDASI DAN LANTAI KERJA

1 Pek. Lantai Kerja Beton bawah Pondasi Tapak 1:3:5 T. 100 mm #REF! M3 #REF! #REF! #REF!
2 Pek. Lantai Kerja Beton bawah Lantai 1:3:5 T=100 mm #REF! M3 #REF! #REF! #REF!
3 Pek. Bongkar pasang bekisting ( 2 Kali Pakai ) #REF! M2 #REF! #REF! XXXXXX

4 PEKERJAAN BETON
 1 Pek. Pondasi beton setempat Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
2 Pekerjaan Beton Sloof 200x180 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
3 Pekerjaan Beton Sloof 180X150 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
4 Pekerjaan Beton Kolom 200X200 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
5 Pekerjaan Beton Kolom 150x150 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
6 Pekerjaan Beton Ringbalk 250X200 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
7 Pekerjaan Beton Ringbalk 200X180 Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
8 Pekerjaan Plat Beton Atap T=120 Mutu Beton K225 + Lapis WaterProfing #REF! M3 #REF! #REF! #REF!
9 Pekerjaan Beton Saluran T=130 mm Mutu Beton K225 #REF! M3 #REF! #REF! #REF!
10 Pek. Bongkar pasang bekisting ( 2 Kali Pakai ) #REF! M2 #REF! #REF! XXXXXX

5 PEKERJAAN PEMBESIAN
1 Deform /Besi ulir - D13 #REF! KG #REF! #REF! #REF!
2 Round Bar Ø 8 #REF! KG #REF! #REF! #REF!

6 PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan dinding 1/2 bata 1 : 2 #REF! M2 #REF! #REF! #REF!
2 Pekerjaan plester dan acian dinding 1 : 2 #REF! M2 #REF! #REF! #REF!
3 Pasangan dinding 1/2 bata 1 : 3 #REF! M2 #REF! #REF! XXXXXX
4 Pekerjaan plester dan acian dinding 1 : 3 #REF! M2 #REF! #REF! XXXXXX
5 Pasangan dinding 1 bata 1 : 3 (Penebalan Dinding) #REF! M2 #REF! #REF! #REF!
6 Pekerjaan plester dan acian dinding 1 Bata #REF! M2 #REF! #REF! XXXXXX
5 Pekerjaan Pasang dinding Batu alam Andesit #REF! M2 #REF! #REF! #REF!

7 PEKERJAAN KUSEN JENDELA DAN PINTU

1 Kusen dan Pintu Type P1 Rangka UPVC + Kaca Bening 5 Mm dan Accessories 1.89 M2 #REF! #REF! XXXXXX
2 Kusen dan Pintu Type P2 Rangka Aluminium 1.68 M2 #REF! #REF! XXXXXX
3 Kusen dan Jendela Type J1 Rangka UPVC + Kaca Bening 5 Mm & Accessories 3.90 M2 #REF! #REF! XXXXXX
4 Kusen dan Jendela Type J2 Rangka UPVC + Kaca Bening 5 Mm & Accessories 6.63 M2 #REF! #REF! XXXXXX
5 Kusen dan Jendela Type J3 Rangka UPVC + Kaca Bening 5 Mm & Accessories 2.99 M2 #REF! #REF! XXXXXX
6 Kusen dan Jendela Type J4 Rangka UPVC + Kaca Bening 5 Mm & Accessories 0.33 M2 #REF! #REF! XXXXXX

8 PEKERJAAN PLAFOND
Pek. Plafond Interior Gypsum. T 9 mm+Rangka Hollow 40x40 #REF! M2 #REF! #REF! XXXXXX
Pek. Plafond Exterior GRC 8 mm+ Rangka Hollow 40x40 #REF! M2 #REF! #REF! XXXXXX
Pek. List Sudut Profil Gypsum 5x7,5/m' #REF! M1 #REF! #REF! XXXXXX

9 PEKERJAAN LANTAI DAN DINDING KERAMIK

1 Pek. Pemasangan Keramik lantai Ruangan 400x400 " Roman" #REF! M2 #REF! #REF! #REF!
 2 Pek. Pemasangan Keramik lantai Teras 400x400 " Roman" #REF! M2 #REF! #REF! #REF!
3 Pek. Pemasangan Keramik lantai K. mandi 300x300 " Roman" #REF! M2 #REF! #REF! #REF!
4 Pek. Pemasangan Keramik Dinding K. mandi 300x300 " Roman" #REF! M2 #REF! #REF! #REF!
5 Pek. Pasangan Bon Bon Keramik #REF! M1 #REF! #REF! #REF!

10 PEKERJAAN LITRIK/ELETRIKAL
1 Cable NYY 0.6/ 1 kV, 2C-2.5 sqmm + G , flame retardant 100.00 M1 XXXXXX XXXXXX 26100
2 Galvanized Pipe / EMT 3/4" @ 4 m length & Accessories 10.00 PCS XXXXXX XXXXXX 55000
3 Wall mounted breaker box 1 phase,3 x MCB 4 A 2 pole 1.00 Lot XXXXXX XXXXXX 592100

4 Lampu SL 1 x 18 W, recessed type, 50 Hz, 220 V, Completed with Housing &

Accessories 9.00 PCS XXXXXX XXXXXX 162600
5 Single gang Double throw lighting switch 220 Vac, 50 Hz 2.00 PCS XXXXXX XXXXXX 91700
6 Single gang Single throw lighting switch 220 Vac, 50 Hz 2.00 PCS 267,631.00 XXXXXX 60,800.00
Receptacle/Outlet 220 VAC, 1 Phase, 50 Hz c/w Pin Earth, Wall Mounted,
7
Recessed type 3.00 PCS 267,631.00 XXXXXX 142,800.00
8 Pemasangan Titik lampu SL include saklar dan acc (fitting) 9.00 Titik 267,631.00 XXXXXX 12,500.00
9 Pemasangan Receptacle/ outlet 3.00 Titik 267,631.00 XXXXXX 12,500.00
10 Pemasangan Breaker Box wall mounted 1.00 Lot 355,249.50 XXXXXX 12,500.00
11 Laying Kabel & pemasangan conduit 100.00 m 3,447.43 XXXXXX XXXXXX

11 PEKERJAAN PENGECATAN
1 Pekerjaan pengecatan dinding Exterior Watershield 3 Lapis #REF! M2 #REF! #REF! XXXXXX
2 Pekerjaan pengecatan dinding Interior #REF! M2 #REF! #REF! XXXXXX
3 Pekerjaan Pengecatan Plafond Dalam Dan Luar #REF! M2 #REF! #REF! XXXXXX
4 Pekerjaan pengecatan Batu Alam Furnish #REF! M2 #REF! #REF! XXXXXX

12 PEKERJAAN SANITAIR + ACCESSORIES

1 Closet Duduk Setara Toto + Accessories 1 UNIT #REF! #REF! #REF!
2 Kotak Sabun Setara Toto 1 KG #REF! #REF! #REF!
3 Floor Drain Setara Toto 1 M1 #REF! #REF! XXXXXX
4 Kran Air Bersih 1/2' Setara toto 2 M1 #REF! #REF! XXXXXX
5 Saringan Pipa Air Hujan St.Steel dia 3" 2 UNIT #REF! #REF! XXXXXX
6 Pipa PVC 1/2' + Accessories 12 M1 #REF! #REF! XXXXXX
7 Pipa PVC 3' + Accessories 8 M1 #REF! #REF! XXXXXX
8 Pipa PVC 4' + Accesories 6 M1 #REF! #REF! XXXXXX
9 Pipa Air Hujan PVC dia 2.5"/m' AW + Accessories 6 M1 #REF! #REF! XXXXXX

13 PEKERJAAN PEMBUANGAN SEPTICTANK DAN BAK KONTROL

1 Pembuatan Septictank Kap.2,00M3 (1,00x2,00x1,50M) 1 LOT #REF! XXXXXX XXXXXX
1 Pembuatan Resapan Septic Tank Panjang 2,50M 1 LOT #REF! XXXXXX XXXXXX
2 Pembuatan Bak Kontrol Air Kotor Toilet 40x40x40cm/bh 1Pc:3Psr 2 LOT #REF! XXXXXX XXXXXX
 3 Pembuatan Bak Kontrol Air Hujan 40x40x40cm/bh 1Pc:3Psr 1 LOT #REF! XXXXXX XXXXXX

14 PEKERJAAN ORNAMEN/LOGO
1 1 Lot 2,500,000.00 #REF! XXXXXX

GRAND TOTAL A
B PAGAR KAWAT DURI KELILING
1 PEKERJAAN GALIAN DAN TIMBUNAN
1 Pekerjaan Galian Pondasi #REF! M3 #REF! #REF! XXXXXX
2 Pek. Urugan Pasir Bawah Pondasi T=50 mm #REF! M3 #REF! #REF! XXXXXX
3 Pek. Urugan Tanah #REF! M3 #REF! 0.00 XXXXXX

2 PEKERJAAN BETON
1 Pek. Beton Pondasi 1:3:5 #REF! M3 #REF! #REF! #REF!
2 Pek. Bongkar pasang bekisting ( 3 Kali Pakai ) #REF! M2 #REF! #REF! XXXXXX

3 PEKERJAAN INST. PAGAR KAWAT DURI

1 Kawat duri Galvanis #REF! M1 #REF! #REF! XXXXXX
2 Tiang Pagar Lips Cannel 60x60x5 #REF! kG #REF! #REF! #REF!

GRAND TOTAL B

TOTAL 1 + 2
 Jumlah Harga

Subtotal Bahan Upah Alat Total

Rp Rp Rp Rp Rp

1,200,000.00 XXXXXX 1,200,000.00 XXXXXX 1,200,000.00

1,200,000.00 XXXXXX 1,200,000.00 XXXXXX 1,200,000.00
8,768,100.00 XXXXXX 8,768,100.00 XXXXXX 8,768,100.00

2,150,000.00 XXXXXX 2,150,000.00 XXXXXX 2,150,000.00

10,521,720.00 XXXXXX 10,521,720.00 XXXXXX 10,521,720.00

3,500,000.00 XXXXXX 3,500,000.00 XXXXXX 3,500,000.00
SUB TOTAL 1 27,339,820.00

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 2 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 3 #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! XXXXXX #REF!
SUB TOTAL 4 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 5 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 6 #REF!

#REF! #REF! #REF! XXXXXX #REF!

#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
SUB TOTAL 7 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 8 #REF!

#REF! #REF! #REF! #REF! #REF!

 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 9 #REF!

26,100.00 XXXXXX XXXXXX XXXXXX 2,610,000.00

55,000.00 XXXXXX XXXXXX XXXXXX 550,000.00
592,100.00 XXXXXX XXXXXX XXXXXX 592,100.00

1,463,400.00
162,600.00 XXXXXX XXXXXX XXXXXX
91,700.00 XXXXXX XXXXXX XXXXXX 183,400.00
328,431.00 535,262.00 XXXXXX XXXXXX 656,862.00
1,231,293.00
410,431.00 802,893.00 XXXXXX XXXXXX
280,131.00 2,408,679.00 XXXXXX XXXXXX 2,521,179.00
280,131.00 802,893.00 XXXXXX XXXXXX 840,393.00
367,749.50 355,249.50 XXXXXX XXXXXX 367,749.50
3,447.43 344,743.00 XXXXXX XXXXXX 344,743.00
SUB TOTAL 10 11,361,119.50

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 11 #REF!

#REF! #REF! #REF! XXXXXX #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
#REF! #REF! #REF! XXXXXX #REF!
SUB TOTAL 12 #REF!

#REF! #REF! XXXXXX XXXXXX #REF!

#REF! #REF! XXXXXX XXXXXX #REF!
#REF! #REF! XXXXXX XXXXXX #REF!
#REF! #REF! XXXXXX XXXXXX #REF!
SUB TOTAL 13 #REF!

#REF! 2,500,000.00 #REF! XXXXXX #REF!

SUB TOTAL 14 #REF!
#REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 1 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 2 #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!
SUB TOTAL 3 #REF!

#REF!

#REF!