Anda di halaman 1dari 22

Rencana Anggaran Biaya (RAB)

Pekerjaan : Mushollah
Luas Bangunan : 162 m2
Proyek :
Lokasi : Bekasi

No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga


I Pekerjaan Persiapan
1 Direksi keet & gudang 1.00 ls 10,000,000 10,000,000
2 Pekerjaan Pengukuran 200.00 m2 10,000 2,000,000
3 Pekerjaan bouplank 60.00 m' 70,000 4,200,000
4 Pembersihan 200.00 m2 50,000 10,000,000
5 Air kerja & listrik kerja 1.00 ls 18,000,000 18,000,000
6 Keamanan dan upah bongkar material 1.00 ls 10,000,000 10,000,000
7 Mobilisasi dan demobilisasi alat berat 1.00 ls 10,000,000 10,000,000
Subtotal I 64,200,000
II Pekerjaan Pondasi -
1 Galian tanah - m3 120,000 -
2 Urug pasir alas pondasi, tie beam dan pile cap - m3 250,000 -
3 Lantai kerja bawah pondasi + tiebeam - m3 550,000 -
4 Urugan tanah kembali - m3 90,000 -
5 Pekerjaan Aanstampang - m2 250,000 -
6 Pondasi batu kali (1:4) - m3 850,000 -
7 Urugan tanah untuk landscape - m3 90,000 -
Subtotal II -
III Pekerjaan Struktur
A Lantai Dasar
1 Pekerjaan Pemancangan Strouss Pile 6 m - Titik 2,000,000 -
2 Pek. 2 pile cap P1 (1650x1000x400) - unit
Galian tanah - m3 120,000 -
Pasir urug - m3 250,000 -
Lantai kerja - m3 550,000 -
Urug tanah setempat - m3 90,000 -
Beton K225 - m3 900,000 -
Pembesian - Kg 21,000 -
Begisting - m2 170,000 -

3 Pek. 6 pile cap P2 (1000x1000x400) - unit


Galian tanah - m3 120,000 -
Pasir urug - m3 250,000 -
Lantai kerja - m3 550,000 -
Urug tanah setempat - m3 90,000 -
Beton K225 - m3 900,000 -
Pembesian - Kg 21,000 -
Begisting - m2 170,000 -

4 Pek. 1 pile cap P3 (800x800x400) - unit


Galian tanah - m3 120,000 -
Pasir urug - m3 250,000 -
Lantai kerja - m3 550,000 -
Urug tanah setempat - m3 90,000 -
Beton K225 - m3 900,000 -
Pembesian - Kg 21,000 -

Page 1 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

Begisting - m2 170,000 -

Page 2 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

5 Pekerjaan Sloof SL1 (200x400) - m


Galian Tanah - m3 120,000 -
Pasir urug - m3 250,000 -
Lantai kerja - m3 550,000 -
Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -

6 Pekerjaan Sloof SL2 (150x200) - m


Galian Tanah - m3 120,000 -
Pasir urug - m3 250,000 -
Lantai kerja - m3 550,000 -
Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -

7 Pekerjaan kolom K1 (200x300) - unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

8 Pekerjaan kolom K2 (150x300) - unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

9 Pekerjaan kolom K3 (150x200) - unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

10 Pekerjaan kolom praktis (110x110) - unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

11 Pekerjaan Beton Tangga


Beton tangga - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

12 Pengecoran lantai dasar - m2


Beton Plat Lantai - m3 900,000 -
Pembesian - kg 21,000 -

12 Pekerjaan Beton meja dapur - m3


13 Pekerjaan Balok lantai diatas kusen / lintel beam - m3 2,500,000 -

Page 3 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

14 Pekerjaan Beton lisplank - m3 2,500,000 -

Page 4 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
B Lantai 1
1 Pek. Balok B1 (20x45) - m
Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

2 Pek. Balok B2 (20x40) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

3 Pek. Balok B3 (15x40) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

4 Pek. Balok B4 (15x30) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

5 Pek. Ring Balok (15x20) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

6 Pek. Kolom K1 (20x30) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

7 Pek. Kolom K2 (15x30) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

8 Pek. Kolom K3 (15x20) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

9 Pek. Kolom Praktis (110x110) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

Page 5 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

10 Plat lantai 1 - m2

Page 6 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

Beton Plat Lantai - m3 900,000 -


Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

11 Pek. Beton tangga


Beton tangga - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

12 Balok lantai diatas kusen / lintel beam - m3 1,900,000 -

C Lantai 2
1 Pek. Balok B1 (20 x 45) - m
Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

2 Pek. Balok B2 (20 x 40) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

3 Pek. Balok B3 (15 x 40) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

4 Pek. Balok B4 (15 x 30) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

5 Ring balok RB (15 x 20) - m


Beton Plat Lantai - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

6 Pek. Kolom K2 (15 x 30) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

7 Pek. Kolom K3 (15x20) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -

Page 7 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
Alat Perancah - ls 500,000 -

8 Pek. Kolom Praktis (11 x 11) - Unit


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

9 Plat lantai 2 - m2
Beton Plat Lantai - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

10 Balok Lantai diatas kusen - m3 1,900,000 -

D Lantai dak
1 Pek. Balok B3 (15 x 40) - m
Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

2 Pek. Balok B4 (15 x 30) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

3 Ring balok RB (15 x 20) - m


Beton K225 - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -

4 Plat lantai Atas - m2


Beton Plat Lantai - m3 900,000 -
Pembesian - kg 21,000 -
Begisting - m2 170,000 -
Alat Perancah - ls 500,000 -
Subtotal III -
IV Pekerjaan Arsitektur
A Lantai dasar
A.1 Pekerjaan pasangan 65.39
1 Pekerjaan pasangan dinding bata 1/2 batu 222.32 m2 180,000 40,018,374
2 Plester & acian dinding 444.65 m2 110,000 48,911,346

A.2 Pekerjaan lantai


1 Beton screed Parkiran 28.60 m2 200,000 5,720,000
2 keramik Lantai utama uk.60x60 Ex.Roman keramik 136.37 m2 400,000 54,548,000
3 Lantai keramik toilet 20x20 (Roman keramik) 11.51 m2 275,000 3,165,250
4 keramik dinding toilet 20x20 (Roman keramik) 20.70 m2 275,000 5,692,500

A.3 Pekerjaan plafon

Page 8 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

1 Plafon beton expose - m2 - -


2 Plafon interior gypsum 135.35 m2 210,000 28,423,500
3 Plafon exterior kisi-kisi - m2 - -

Page 9 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

A.4 Pekerjaan pintu & jendela


- Pintu
1 PG (Pintu Garasi 5665x2400mm) 1.00 unit 18,000,000 18,000,000
2 P1 ( 800x2100mm) 3.00 unit 3,100,000 9,300,000
3 P2 (700x2100mm) 1.00 unit 2,800,000 2,800,000

- Jendela
1 J1 kaca tempered 8mm (Sesuai Gambar) 57.59 m2 1,125,000 64,788,750

A.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 293.47 m2 35,000 10,271,383
2 Cat dinding exterior ex. Vinylex 146.73 m 2
45,000 6,603,032
3 Cat plafon ex. Vinylex 135.35 m2 35,000 4,737,250

A.6 Pekerjaan toilet dan tempat wudhu


1 Closet duduk (Ex. TOTO) 2.00 unit 3,950,000 7,900,000
2 Kran air (TOTO T23B13) 8.00 unit 200,000 1,600,000
3 Floordrain (TOTO TX1C) 4.00 unit 200,000 800,000

B Lantai 1
B.1 Pekerjaan Pasangan 75.00
1 Pekerjaan Pasangan dinding bata 1/2 batu 247.50 m2 180,000 44,550,000
2 Plester & acian dinding 495.00 m2 110,000 54,450,000

B.2 Pekerjaan Lantai


1 Beton screed Parkiran - m2 - -
2 keramik Lantai utama uk.60x60 Ex.Roman keramik 153.36 m2 400,000 61,344,000
3 Lantai keramik toilet 20x20 (Roman keramik) - m2 275,000 -
4 keramik dinding toilet 20x20 (Roman keramik) - m2 275,000 -

B.3 Pekerjaan plafon


1 Plafon interior gypsum 162.16 m2 210,000 34,053,600
2 Plafon exterior kisi-kisi - m2 - -

B.4 Pekerjaan pintu dan jendela


- Pintu
1 PJ1 (Pintu Utama) 1.00 unit 5,700,000 5,700,000
2 P3 (800x2400) 1.00 unit 3,700,000 3,700,000
3 P4 (2450x2400) 1.00 unit 6,500,000 6,500,000
4 P6 (700x2400) 1.00 unit 2,800,000 2,800,000

- Jendela
1 J2 (kaca tempered 12mm 5665x2400) 1.00 unit 16,315,200 16,315,200
2 J3 (kaca tempered 8mm 400x1642) 1.00 unit 788,160 788,160

B.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 326.70 m2 35,000 11,434,500
2 Cat dinding exterior ex. Vinylex 163.35 m2 45,000 7,350,750
3 Cat plafon ex. Vinylex 162.16 m2 35,000 5,675,600

B.6 Pekerjaan Toilet


1 Closet duduk (TOTO CW637J/SW637JP) - unit 6,500,000 -
2 Jet washer (TOTO TX403SMCRB) - unit 650,000 -
3 Floordrain (TOTO TX1C) - unit 200,000 -

Page 10 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
4 Shower (TOTO TX432SJN) - unit 1,700,000 -
5 Wastafel + Struktur - unit 4,200,000 -

Page 11 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
6 Kran wastafel (TOTO TX116LESV4N) - unit 200,000 -
7 Cermin di atas wastafel - unit 300,000 -
8 Tissue holder (TOTO TX703ARR) - unit 200,000 -

C Lantai 2
C.1 Pekerjaan Pasangan 142.80
1 Pekerjaan Pasangan dinding bata 1/2 batu 471.24 m2 180,000 84,823,200
2 Plester & acian dinding 942.48 m 2
110,000 103,672,800

C.2 Pekerjaan Lantai


1 Beton screed Parkiran - m2 - -
2 keramik Lantai utama uk.60x60 Ex.Roman keramik 163.56 m2 400,000 65,424,000
3 Lantai keramik toilet 20x20 (Roman keramik) - m2 275,000 -
4 keramik dinding toilet 20x20 (Roman keramik) - m2 275,000 -

C.3 Pekerjaan Plafon


1 Plafon interior gypsum 163.56 m2 210,000 34,347,600
2 Plafon beton expose - m2 - -

C.4 Pekerjaan Pintu dan Jendela


- Pintu
1 P3 3.00 unit 3,700,000 11,100,000
2 P6 2.00 unit 3,700,000 7,400,000
3 P7 1.00 unit 7,900,000 7,900,000
4 P8 1.00 unit 3,700,000 3,700,000

- Jendela
1 J5 1.00 unit 2,200,000 2,200,000
2 J6 2.00 unit 1,800,000 3,600,000
3 J7 1.00 unit 4,680,000 4,680,000
4 J8 1.00 unit 4,104,000 4,104,000

C.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 622.04 m2 35,000 21,771,288
2 Cat dinding exterior ex. Vinylex 311.02 m2 45,000 13,995,828
3 Cat plafon ex. Vinylex 163.56 m2 35,000 5,724,600

C.6 Pekerjaan Toilet


1 Closet duduk KM. Utama (TOTO CW824NPJ) 8.00 unit 6,500,000 52,000,000
2 Closet duduk (TOTO CW637J - SW637JP) - unit 8,000,000 -
3 Jet washer (TOTO TX403SMCRB) - unit 650,000 -
4 Floordrain (TOTO TX1C) 8.00 unit 200,000 1,600,000
5 Shower KM. Utama (EX. GROHE) - unit 1,700,000 -
6 Shower (TOTO TX432SJN) - unit 1,400,000 -
7 Washtafel + Struktur - unit 4,200,000 -
8 Kran air (TOTO T23B13) 8.00 unit 200,000 1,600,000
9 Cermin di atas washtafel - unit 300,000 -
10 Tissue holder (TOTO TX703ARR) 8.00 unit 200,000 1,600,000

C.7 Pekerjaan Atap


1 Rangka atap 221.66 m2 230,000 50,981,800
2 Pasang genteng beton plate 221.66 m2 95,000 21,057,700
3 Nok genteng beton 28.60 m' 120,000 3,432,000
4 Nok ujung 4.00 bh 350,000 1,400,000
5 Nok tiga arah 2.00 bh 350,000 700,000

Page 12 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

6 Lapisan bawah atap genteng / alumunium foil 221.66 m2 80,000 17,732,800


7 Lisplank woodplank 2 x 20 cm 32.30 m' 375,000 12,112,500

Page 13 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
8 Roof drain 6.00 titik 200,000 1,200,000
9 Water proofing dak atap - m 2
- -
Subtotal IV 1,107,801,310
V Pekerjaan ME
A Pekerjaan Instalasi Pipa PVC Lengkap Fitting, Klem, Alat Bantu, dll
1 Instalasi air bersih (inci. Ke reservoir dan meteran PD 172.00 m' 70,000 12,040,000
2 Instalasi air bersih 88.00 m' 65,000 5,720,000
3 Intalasi air kotor untuk washtafel + pipa pan + pipa zin 36.00 m' 75,000 2,700,000
4 Intalasi air bekas 64.00 m' 75,000 4,800,000
5 Intalasi air bekas (batas carport / pagar) 39.00 m' 75,000 2,925,000
6 Intalasi air kotor 56.00 m' 75,000 4,200,000
7 Intalasi air kotor / hujan 94.00 m' 75,000 7,050,000
8 Intalasi air panas 48.00 m' 160,000 7,680,000
9 Bak kontrol 60x60 cm 4.00 bh 400,000 1,600,000
10 Memasang bio tank kapasitas 1000 lt 1.00 unit 7,000,000 7,000,000
11 Sumur resapan 3.00 unit 1,500,000 4,500,000
12 Ground tank kapasitas 1000 lt 1.00 unit 4,000,000 4,000,000
13 Pompa pendorong 1.00 unit 1,500,000 1,500,000

B Pekerjaan Instalasi Listrik


1 Titik lampu 79.00 ttk 350,000 27,650,000
2 Sakelar single 16.00 ttk 150,000 2,400,000
3 Sakelar double 16.00 ttk 150,000 2,400,000
4 Sakelar hotel 3.00 ttk 150,000 450,000
5 Instalasi Stop kontak 36.00 ttk 350,000 12,600,000
6 Stop kontak 36.00 ttk 150,000 5,400,000
7 Instalasi TV 5.00 ttk 350,000 1,750,000
8 Instalasi telepon 5.00 ttk 350,000 1,750,000
9 Sparing kabel telepon dari pagar ke KTB 28.00 ttk 350,000 9,800,000
10 Sparing kabel SR PLN 13.00 ttk 350,000 4,550,000
11 Fiting titik lampu 79.00 ttk 150,000 11,850,000
12 Box skiring model VL pintu, opaque/transparan + MCB 3.00 ttk 2,700,000 8,100,000
13 Kabel Toevor 12.00 ttk 1,000,000 12,000,000
14 Arde pertanahan 3.00 ttk 2,000,000 6,000,000
15 Instalasi water heater 4.00 ttk 500,000 2,000,000
16 Instalasi lampu taman 2.00 ttk 350,000 700,000
17 Penangkal petir 1.00 ttk 6,000,000 6,000,000

C Pekerjaan Instalasi AC
1 Pemasangan pipa tubing AC 44.00 m' 375,000 16,500,000
Subtotal V 197,615,000
VI Pekerjaan Lain-Lain
1 Reling tangga service 4.80 m' 850,000 4,080,000
2 Reling kaca tangga depan kaca 2.00 m' 1,500,000 3,000,000
3 Reling kaca teras 7.50 m' 1,500,000 11,250,000
4 Reling selasar 3.60 m' 1,500,000 5,400,000
5 Reling tangga utama 7.00 m' 2,100,000 14,700,000
6 Reling balkon 6.50 m' 1,500,000 9,750,000
7 Kanopy skylight 1 (carport) 10.44 m2 1,700,000 17,748,000
8 Kanopy skylight 2 (tangga+taman belakang) 10.52 m2 1,700,000 17,884,000
9 Kanopy skylight 3 (tangga utama) 5.22 m2 1,700,000 8,874,000
10 Pekerjaan anti rayap 75.00 m2 100,000 7,500,000
11 Penyelesaian sisa-sisa pekerjaan / finishing 1.00 ls 15,000,000 15,000,000
Subtotal VI 115,186,000
Total 1,484,802,310
Pembulatan 1,484,802,310

Page 14 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
Harga Permeter 5,458,832

Page 15 of 22
Rencana Anggaran Pelaksanaan (RAP)
Pekerjaan : Pembangunan Rumah Cluster Aina ( UE 12)
Luas Bangunan : 275 m2
Proyek : M Terrace
Lokasi : Jl. Pinang Mas XII - Pondok Indah

No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga


I Pekerjaan Persiapan
1 Direksi keet & gudang 1.00 ls 5,000,000 5,000,000
2 Pekerjaan Pengukuran 151.00 m2 5,000 755,000
3 Pekerjaan bouplank 58.60 m' 50,000 2,930,000
4 Pembersihan 151.00 m2 30,000 4,530,000
5 Air kerja & listrik kerja 1.00 ls 18,000,000 18,000,000
6 Keamanan dan upah bongkar material 1.00 ls 10,000,000 10,000,000
7 Mobilisasi dan demobilisasi alat berat 1.00 ls 10,000,000 10,000,000
Subtotal I 51,215,000
II Pekerjaan Pondasi 60.45
1 Galian tanah 68.91 m3 70,000 4,823,910
2 Urug pasir alas pondasi, tie beam dan pile cap 4.84 m3 150,000 725,400
3 Lantai kerja bawah pondasi + tiebeam 2.42 m3 300,000 725,400
4 Urugan tanah kembali 22.97 m3 40,000 918,840
5 Pekerjaan Aanstampang 9.67 m2 100,000 967,200
6 Pondasi batu kali (1:4) 16.32 m3 650,000 10,608,975
7 Urugan tanah untuk landscape 31.46 m3 30,000 943,800
Subtotal II 19,713,525
III Pekerjaan Struktur
A Lantai Dasar
1 Pekerjaan Pemancangan Strouss Pile 6 m 8.00 Titik 1,500,000 12,000,000
2 Pek. 2 pile cap P1 (1650x1000x400) 2.00 unit
Galian tanah 1.65 m3 70,000 115,500
Pasir urug 0.17 m3 150,000 24,750
Lantai kerja 0.17 m3 300,000 49,500
Urug tanah setempat 0.55 m3 40,000 22,000
Beton K225 1.32 m3 700,000 924,000
Pembesian 264.00 Kg 16,000 4,224,000
Begisting 4.24 m2 120,000 508,800

3 Pek. 6 pile cap P2 (1000x1000x400) 6.00 unit


Galian tanah 3.00 m3 70,000 210,000
Pasir urug 0.30 m3 150,000 45,000
Lantai kerja 0.30 m3 300,000 90,000
Urug tanah setempat 1.00 m3 40,000 40,000
Beton K225 2.40 m3 700,000 1,680,000
Pembesian 480.00 Kg 16,000 7,680,000
Begisting 9.60 m2 120,000 1,152,000

4 Pek. 1 pile cap P3 (800x800x400) 1.00 unit


Galian tanah 0.32 m3 70,000 22,400
Pasir urug 0.03 m3 150,000 4,800
Lantai kerja 0.03 m3 300,000 9,600
Urug tanah setempat 0.11 m3 40,000 4,267
Beton K225 0.26 m3 700,000 179,200
Pembesian 44.80 Kg 16,000 716,800
Begisting 1.28 m2 120,000 153,600

5 Pekerjaan Sloof SL1 (200x400) 35.90 m


Galian Tanah 2.87 m3 70,000 201,040
Pasir urug 0.36 m3 150,000 53,850
Lantai kerja 0.36 m3 300,000 107,700
Beton K225 2.87 m3 700,000 2,010,400
Pembesian 502.60 kg 16,000 8,041,600
Begisting 35.90 m2 120,000 4,308,000

6 Pekerjaan Sloof SL2 (150x200) 66.65 m


Galian Tanah 2.00 m3 70,000 139,965
Pasir urug 0.50 m3 150,000 74,981
Lantai kerja 0.50 m3 300,000 149,963
Beton K225 2.00 m3 700,000 1,399,650
Pembesian 299.93 kg 16,000 4,798,800
Begisting 36.66 m2 120,000 4,398,900

Page 16 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga

7 Pekerjaan kolom K1 (200x300) 6.00 unit


Beton K225 1.01 m3 700,000 705,600
Pembesian 201.60 kg 16,000 3,225,600
Begisting 16.80 m2 120,000 2,016,000
Alat Perancah 1.00 ls 500,000 500,000

8 Pekerjaan kolom K2 (150x300) 2.00 unit


Beton K225 0.25 m3 700,000 176,400
Pembesian 50.40 kg 16,000 806,400
Begisting 5.04 m2 120,000 604,800
Alat Perancah 1.00 ls 500,000 500,000

9 Pekerjaan kolom K3 (150x200) 1.00 unit


Beton K225 0.08 m3 700,000 58,800
Pembesian 14.70 kg 16,000 235,200
Begisting 1.96 m2 120,000 235,200
Alat Perancah 1.00 ls 500,000 500,000

10 Pekerjaan kolom praktis (110x110) 20.00 unit


Beton K225 0.68 m3 700,000 474,320
Pembesian 101.64 kg 16,000 1,626,240
Begisting 24.64 m2 120,000 2,956,800
Alat Perancah 1.00 ls 500,000 500,000

11 Pekerjaan Beton Tangga


Beton tangga 2.94 m3 700,000 2,058,000
Pembesian 514.50 kg 16,000 8,232,000
Begisting 11.76 m2 120,000 1,411,200
Alat Perancah 1.00 ls 500,000 500,000

12 Pengecoran lantai dasar 131.00 m2


Beton Plat Lantai 13.10 m3 700,000 9,170,000
Pembesian 982.50 kg 16,000 15,720,000

12 Pekerjaan Beton meja dapur 0.74 m3


13 Pekerjaan Balok lantai diatas kusen / lintel beam 0.81 m3 1,000,000 810,000
14 Pekerjaan Beton lisplank 0.62 m3 1,000,000 620,000

B Lantai 1
1 Pek. Balok B1 (20x45) 21.10 m
Beton K225 1.90 m3 700,000 1,329,300
Pembesian 332.33 kg 16,000 5,317,200
Begisting 23.21 m2 120,000 2,785,200
Alat Perancah 1.00 ls 500,000 500,000

2 Pek. Balok B2 (20x40) 30.60 m


Beton K225 2.45 m3 700,000 1,713,600
Pembesian 428.40 kg 16,000 6,854,400
Begisting 30.60 m2 120,000 3,672,000
Alat Perancah 1.00 ls 500,000 500,000

3 Pek. Balok B3 (15x40) 5.30 m


Beton K225 0.32 m3 700,000 222,600
Pembesian 55.65 kg 16,000 890,400
Begisting 5.04 m2 120,000 604,200
Alat Perancah 1.00 ls 500,000 500,000

4 Pek. Balok B4 (15x30) 31.40 m


Beton K225 1.41 m3 700,000 989,100
Pembesian 247.28 kg 16,000 3,956,400
Begisting 23.55 m2 120,000 2,826,000
Alat Perancah 1.00 ls 500,000 500,000

5 Pek. Ring Balok (15x20) 35.15 m


Beton K225 1.05 m3 700,000 738,150
Pembesian 158.18 kg 16,000 2,530,800
Begisting 19.33 m2 120,000 2,319,900
Alat Perancah 1.00 ls 500,000 500,000

Page 17 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
6 Pek. Kolom K1 (20x30) 6.00 Unit
Beton K225 1.37 m3 700,000 957,600
Pembesian 273.60 kg 16,000 4,377,600
Begisting 22.80 m2 120,000 2,736,000
Alat Perancah 1.00 ls 500,000 500,000

7 Pek. Kolom K2 (15x30) 2.00 Unit


Beton K225 0.34 m3 700,000 239,400
Pembesian 68.40 kg 16,000 1,094,400
Begisting 6.84 m2 120,000 820,800
Alat Perancah 1.00 ls 500,000 500,000

8 Pek. Kolom K3 (15x20) 1.00 Unit


Beton K225 0.11 m3 700,000 79,800
Pembesian 19.95 kg 16,000 319,200
Begisting 2.66 m2 120,000 319,200
Alat Perancah 1.00 ls 500,000 500,000

9 Pek. Kolom Praktis (110x110) 11.00 Unit


Beton K225 0.51 m3 700,000 354,046
Pembesian 75.87 kg 16,000 1,213,872
Begisting 18.39 m2 120,000 2,207,040
Alat Perancah 1.00 ls 500,000 500,000

10 Plat lantai 1 97.86 m2


Beton Plat Lantai 11.74 m3 700,000 8,220,240
Pembesian 1467.90 kg 16,000 23,486,400
Begisting 97.86 m2 120,000 11,743,200
Alat Perancah 1.00 ls 500,000 500,000

11 Pek. Beton tangga


Beton tangga 1.55 m3 700,000 1,086,750
Pembesian 271.69 kg 16,000 4,347,000
Begisting 5.93 m2 120,000 711,600
Alat Perancah 1.00 ls 500,000 500,000

12 Balok lantai diatas kusen / lintel beam 1.60 m3 1,000,000 1,600,000

C Lantai 2
1 Pek. Balok B1 (20 x 45) 21.10 m
Beton K225 1.90 m3 700,000 1,329,300
Pembesian 332.33 kg 16,000 5,317,200
Begisting 23.21 m2 120,000 2,785,200
Alat Perancah 1.00 ls 500,000 500,000

2 Pek. Balok B2 (20 x 40) 30.60 m


Beton K225 2.45 m3 700,000 1,713,600
Pembesian 428.40 kg 16,000 6,854,400
Begisting 30.60 m2 120,000 3,672,000
Alat Perancah 1.00 ls 500,000 500,000

3 Pek. Balok B3 (15 x 40) 5.30 m


Beton K225 0.32 m3 700,000 222,600
Pembesian 55.65 kg 16,000 890,400
Begisting 5.04 m2 120,000 604,200
Alat Perancah 1.00 ls 500,000 500,000

4 Pek. Balok B4 (15 x 30) 33.97 m


Beton K225 1.53 m3 700,000 1,070,055
Pembesian 267.51 kg 16,000 4,280,220
Begisting 25.48 m2 120,000 3,057,300
Alat Perancah 1.00 ls 500,000 500,000

5 Ring balok RB (15 x 20) 8.45 m


Beton Plat Lantai 0.25 m3 700,000 177,450
Pembesian 38.03 kg 16,000 608,400
Begisting 4.65 m2 120,000 557,700
Alat Perancah 1.00 ls 500,000 500,000

Page 18 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
6 Pek. Kolom K2 (15 x 30) 8.00 Unit
Beton K225 1.37 m3 700,000 957,600
Pembesian 273.60 kg 16,000 4,377,600
Begisting 27.36 m2 120,000 3,283,200
Alat Perancah 1.00 ls 500,000 500,000

7 Pek. Kolom K3 (15x20) 1.00 Unit


Beton K225 0.11 m3 700,000 79,800
Pembesian 19.95 kg 16,000 319,200
Begisting 2.66 m2 120,000 319,200
Alat Perancah 1.00 ls 500,000 500,000

8 Pek. Kolom Praktis (11 x 11) 18.00 Unit


Beton K225 0.83 m3 700,000 579,348
Pembesian 124.15 kg 16,000 1,986,336
Begisting 30.10 m2 120,000 3,611,520
Alat Perancah 1.00 ls 500,000 500,000

9 Plat lantai 2 93.82 m2


Beton Plat Lantai 11.26 m3 700,000 7,880,880
Pembesian 1407.30 kg 16,000 22,516,800
Begisting 93.82 m2 120,000 11,258,400
Alat Perancah 1.00 ls 500,000 500,000

10 Balok Lantai diatas kusen 1.12 m3 1,000,000 1,120,000

D Lantai dak
1 Pek. Balok B3 (15 x 40) 36.10 m
Beton K225 2.17 m3 700,000 1,516,200
Pembesian 379.05 kg 16,000 6,064,800
Begisting 34.30 m2 120,000 4,115,400
Alat Perancah 1.00 ls 500,000 500,000

2 Pek. Balok B4 (15 x 30) 48.89 m


Beton K225 2.20 m3 700,000 1,539,972
Pembesian 384.99 kg 16,000 6,159,888
Begisting 36.67 m2 120,000 4,399,920
Alat Perancah 1.00 ls 500,000 500,000

3 Ring balok RB (15 x 20) 13.58 m


Beton K225 0.41 m3 700,000 285,180
Pembesian 61.11 kg 16,000 977,760
Begisting 7.47 m2 120,000 896,280
Alat Perancah 1.00 ls 500,000 500,000

4 Plat lantai Atas 44.65 m2


Beton Plat Lantai 5.36 m3 700,000 3,750,600
Pembesian 669.75 kg 16,000 10,716,000
Begisting 44.65 m2 120,000 5,358,000
Alat Perancah 1.00 ls 500,000 500,000
Subtotal III 361,056,932
IV Pekerjaan Arsitektur
A Lantai dasar
A.1 Pekerjaan pasangan 70.75
1 Pekerjaan pasangan dinding bata 1/2 batu 198.10 m2 110,000 21,791,000
2 Plester & acian dinding 323.40 m2 60,000 19,404,000

A.2 Pekerjaan lantai


1 Beton screed carport 35.34 m2 100,000 3,534,000
2 Lantai HT 60x60 (VALENTINO GRESS SUPER WHITE) 99.80 m2 350,000 34,930,000
3 Lantai HT 80x80 (VALENTINO GRESS RUSTICO DARK GREY)
4 Lantai keramik toilet service 20x20 (MILAN TILES ALPHA WHITE) 2.56 m2 150,000 384,000
5 Keramik dinding toilet service 20x20 (MILAN TILES ALPHA WHITE) 6.72 m2 150,000 1,008,000
6 Keramik top table meja dapur 6.00 m2 150,000 900,000

A.3 Pekerjaan plafon


1 Plafon beton expose 90.65 m2 100,000 9,065,000
2 Plafon interior gypsum 9.18 m2 110,000 1,009,250
3 Plafon exterior kisi-kisi 11.03 m2 150,000 1,653,750

Page 19 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
A.4 Pekerjaan pintu & jendela
- Pintu
1 PG (Pintu Garasi 5665x2400mm) 1.00 unit 1,200,000 1,200,000
2 P1 ( 800x2100mm) 3.00 unit 2,100,000 6,300,000
3 P2 (700x2100mm) 1.00 unit 1,800,000 1,800,000

- Jendela
1 J1 (kaca tempered 8mm 2400x350mm) 2.00 unit 600,000 1,200,000

A.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 213.44 m2 15,000 3,201,660
2 Cat dinding exterior ex. Vinylex 106.72 m2 17,000 1,814,274
3 Cat plafon ex. Vinylex 20.20 m2 15,000 303,000

A.6 Pekerjaan toilet


1 Closet jongkok (TOTO CE7) 1.00 unit 1,000,000 1,000,000
2 Kran air (TOTO T23B13) 1.00 unit 100,000 100,000
3 Floordrain (TOTO TX1C) 1.00 unit 100,000 100,000
4 Wash bak set 1.00 unit 500,000 500,000

B Lantai 1
B.1 Pekerjaan Pasangan 46.65
1 Pekerjaan Pasangan dinding bata 1/2 batu 177.27 m2 110,000 19,499,700
2 Plester & acian dinding 255.74 m2 60,000 15,344,400

B.2 Pekerjaan Lantai


1 Beton Screen 24.46 m2 100,000 2,446,000
1 Lantai HT 600x1200 85.90 m2 500,000 42,950,000
3 Lantai HT kayu 150 x 900 21.50 m2 500,000 10,750,000
4 Lantai Kamar Mandi 1.90 m2 170,000 323,000
5 Dinding HT kamar mandi 7.22 m2 300,000 2,166,000
6 Batu tabur 3.70 m2 300,000 1,110,000
7 Lantai HT tangga utama 600x1200 6.21 m2 300,000 1,863,000

B.3 Pekerjaan plafon


1 Plafon interior gypsum 74.07 m2 110,000 8,147,700
2 Plafon exterior kisi-kisi 19.75 m2 150,000 2,962,500

B.4 Pekerjaan pintu dan jendela


- Pintu
1 PJ1 (Pintu Utama) 1.00 unit 3,200,000 3,200,000
2 P3 (800x2400) 1.00 unit 2,000,000 2,000,000
3 P4 (2450x2400) 1.00 unit 4,000,000 4,000,000
4 P6 (700x2400) 1.00 unit 2,000,000 2,000,000

- Jendela
1 J2 (kaca tempered 12mm 5665x2400) 1.00 unit 1,200,000 1,200,000
2 J3 (kaca tempered 8mm 400x1642) 1.00 unit 400,000 400,000

B.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 168.79 m2 15,000 2,531,826
2 Cat dinding exterior ex. Vinylex 84.39 m2 17,000 1,434,701
3 Cat plafon ex. Vinylex 93.82 m2 15,000 1,407,300

B.6 Pekerjaan Toilet


1 Closet duduk (TOTO CW637J/SW637JP) 1.00 unit 3,000,000 3,000,000
2 Jet washer (TOTO TX403SMCRB) 1.00 unit 500,000 500,000
3 Floordrain (TOTO TX1C) 3.00 unit 100,000 300,000
4 Shower (TOTO TX432SJN) 1.00 unit 1,000,000 1,000,000
5 Wastafel + Struktur 1.00 unit 2,000,000 2,000,000
6 Kran wastafel (TOTO TX116LESV4N) 1.00 unit 100,000 100,000
7 Cermin di atas wastafel 1.00 unit 300,000 300,000
8 Tissue holder (TOTO TX703ARR) 1.00 unit 100,000 100,000

C Lantai 2
C.1 Pekerjaan Pasangan 61.00
1 Pekerjaan Pasangan dinding bata 1/2 batu 231.80 m2 110,000 25,498,000
2 Plester & acian dinding 423.32 m2 60,000 25,399,200

Page 20 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
C.2 Pekerjaan Lantai
1 Pekerjaan Parket 81.77 m2 550,000 44,974,050
2 Lantai HT kayu balkon 150 x 900 3.28 m2 500,000 1,640,000
3 Dinding HT batu kamar mandi 60x60 motif acian 4.90 m2 800,000 3,920,000
4 Lantai HT batu kamar mandi 200x1200 18.62 m2 750,000 13,965,000
5 Lantai HT tangga utama + foyer 600 x 1200 5.80 m2 500,000 2,900,000

C.3 Pekerjaan Plafon


1 Plafon interior gypsum 81.01 m2 110,000 8,910,550
2 Plafon beton expose 4.15 m2 150,000 622,500

C.4 Pekerjaan Pintu dan Jendela


- Pintu
1 P3 3.00 unit 1,000,000 3,000,000
2 P6 2.00 unit 1,000,000 2,000,000
3 P7 1.00 unit 5,000,000 5,000,000
4 P8 1.00 unit 1,000,000 1,000,000

- Jendela
1 J5 1.00 unit 1,000,000 1,000,000
2 J6 2.00 unit 1,000,000 2,000,000
3 J7 1.00 unit 3,000,000 3,000,000
4 J8 1.00 unit 3,000,000 3,000,000

C.5 Pekerjaan Finishing


1 Cat dinding interior ex.Vinylex 279.39 m2 15,000 4,190,868
2 Cat dinding exterior ex. Vinylex 139.70 m2 17,000 2,374,825
3 Cat plafon ex. Vinylex 81.01 m2 15,000 1,215,075

C.6 Pekerjaan Toilet


1 Closet duduk KM. Utama (TOTO CW824NPJ) 1.00 unit 3,000,000 3,000,000
2 Closet duduk (TOTO CW637J - SW637JP) 2.00 unit 5,000,000 10,000,000
3 Jet washer (TOTO TX403SMCRB) 3.00 unit 500,000 1,500,000
4 Floordrain (TOTO TX1C) 4.00 unit 100,000 400,000
5 Shower KM. Utama (EX. GROHE) 1.00 unit 1,000,000 1,000,000
6 Shower (TOTO TX432SJN) 2.00 unit 1,400,000 2,800,000
7 Washtafel + Struktur 3.00 unit 2,000,000 6,000,000
8 Kran wastafel (TOTO TX116LESV4N) 3.00 unit 100,000 300,000
9 Cermin di atas washtafel 3.00 unit 300,000 900,000
10 Tissue holder (TOTO TX703ARR) 3.00 unit 100,000 300,000

C.7 Pekerjaan Atap


1 Rangka atap 97.31 m2 170,000 16,542,020
2 Pasang genteng beton plate 97.31 m2 60,000 5,838,360
3 Nok genteng beton 28.60 m' 100,000 2,860,000
4 Nok ujung 4.00 bh 200,000 800,000
5 Nok tiga arah 2.00 bh 200,000 400,000
6 Lapisan bawah atap genteng / alumunium foil 97.31 m2 30,000 2,919,180
7 Lisplank woodplank 2 x 20 cm 32.30 m' 200,000 6,460,000
8 Roof drain 6.00 titik 100,000 600,000
9 Water proofing dak atap 43.70 m2 200,000 8,740,000
Subtotal IV 471,203,690
V Pekerjaan ME
A Pekerjaan Instalasi Pipa PVC Lengkap Fitting, Klem, Alat Bantu, dll
1 Instalasi air bersih (inci. Ke reservoir dan meteran PDAM) 172.00 m' 40,000 6,880,000
2 Instalasi air bersih 88.00 m' 40,000 3,520,000
3 Intalasi air kotor untuk washtafel + pipa pan + pipa zink 36.00 m' 50,000 1,800,000
4 Intalasi air bekas 64.00 m' 50,000 3,200,000
5 Intalasi air bekas (batas carport / pagar) 39.00 m' 50,000 1,950,000
6 Intalasi air kotor 56.00 m' 50,000 2,800,000
7 Intalasi air kotor / hujan 94.00 m' 50,000 4,700,000
8 Intalasi air panas 48.00 m' 100,000 4,800,000
9 Bak kontrol 60x60 cm 4.00 bh 100,000 400,000
10 Memasang bio tank kapasitas 1000 lt 1.00 unit 5,000,000 5,000,000
11 Sumur resapan 3.00 unit 500,000 1,500,000
12 Ground tank kapasitas 1000 lt 1.00 unit 2,000,000 2,000,000
13 Pompa pendorong 1.00 unit 500,000 500,000

Page 21 of 22
No. Uraian Pekerjaan Volume Satuan Harga Satuan Jumlah Harga
B Pekerjaan Instalasi Listrik
1 Titik lampu 79.00 ttk 100,000 7,900,000
2 Sakelar single 16.00 ttk 100,000 1,600,000
3 Sakelar double 16.00 ttk 100,000 1,600,000
4 Sakelar hotel 3.00 ttk 100,000 300,000
5 Instalasi Stop kontak 36.00 ttk 100,000 3,600,000
6 Stop kontak 36.00 ttk 100,000 3,600,000
7 Instalasi TV 5.00 ttk 100,000 500,000
8 Instalasi telepon 5.00 ttk 100,000 500,000
9 Sparing kabel telepon dari pagar ke KTB 28.00 ttk 100,000 2,800,000
10 Sparing kabel SR PLN 13.00 ttk 100,000 1,300,000
11 Fiting titik lampu 79.00 ttk 100,000 7,900,000
12 Box skiring model VL pintu, opaque/transparan + MCB 3.00 ttk 1,500,000 4,500,000
13 Kabel Toevor 12.00 ttk 600,000 7,200,000
14 Arde pertanahan 3.00 ttk 1,500,000 4,500,000
15 Instalasi water heater 4.00 ttk 500,000 2,000,000
16 Instalasi lampu taman 2.00 ttk 100,000 200,000
17 Penangkal petir 1.00 ttk 5,000,000 5,000,000

C Pekerjaan Instalasi AC
1 Pemasangan pipa tubing AC 44.00 m' 100,000 4,400,000
Subtotal V 98,450,000
VI Pekerjaan Lain-Lain
1 Reling tangga service 4.80 m' 400,000 1,920,000
2 Reling kaca tangga depan kaca 2.00 m' 1,000,000 2,000,000
3 Reling kaca teras 7.50 m' 1,000,000 7,500,000
4 Reling selasar 3.60 m' 1,000,000 3,600,000
5 Reling tangga utama 7.00 m' 1,600,000 11,200,000
6 Reling balkon 6.50 m' 1,000,000 6,500,000
7 Kanopy skylight 1 (carport) 10.44 m2 1,300,000 13,572,000
8 Kanopy skylight 2 (tangga+taman belakang) 10.52 m2 1,300,000 13,676,000
9 Kanopy skylight 3 (tangga utama) 5.22 m2 1,300,000 6,786,000
10 Pekerjaan anti rayap 75.00 m2 100,000 7,500,000
11 Penyelesaian sisa-sisa pekerjaan / finishing 1.00 ls 10,000,000 10,000,000
Subtotal VI 84,254,000
Total 1,085,893,147
Pembulatan 1,085,893,147
Harga Permeter 3,992,254

Jakarta, Juli 2019


--------------------------

------------------------------

Page 22 of 22

Anda mungkin juga menyukai