SUB TOTAL I
II PEK. TANAH DAN GALIAN
1 Pek. Galian Tanah 35.87 m3 53,400.00
2 Pek. Urugan tanah kembali 8.97 m3 19,490.00
3 Pek. Pondasi Batu Kali 1:5 ex. batu lagadar 11.21 m3 615,200.00
4 Pek. Pondasi Batu Kosong ex. batu lagadar 2.69 m3 322,160.00
5 Pek. Pondasi Rolag Bata 9.27 m2 170,160.00
6 Pek. Lantai kerja 1.35 m2 20,370.00
7 Pek. Pasir Urug 5 cm 1.80 m3 244,470.00
SUB TOTAL II
III PEK. STRUKTUR BETON
1 Pek. Kolom 15/15 besi 4 dia.10 sengkang dia.6 1.40 m3 4,578,460.00
2 Pek. Sloof 15/20 besi 4 dia.12 sengkang dia.8 1.34 m3 4,387,740.00
3 Pek. Kolom K1 15/30 besi 4 dia.12 dan 2 dia. 10 1.94 m3 4,339,690.00
4 Pek. Balok B1 15/35 sengkang dia.8
besi 4 dia.10 dan 2 dia. 10 2.27 m3 4,263,120.00
5 Pek. Balok B2 15/25 sengkang dia.8
besi 4 dia.12 sengkang dia.8 0.31 m3 4,529,630.00
6 Pek. Balok RB1 besi 4 dia.10 sengkang dia.6 1.23 m3 4,564,960.00
7 Pek. Balok RB2 besi 4 dia.10 sengkang dia.8 0.62 m3 3,306,010.00
8 Pek. Balok lintel 15/15 besi 4 dia.8 sengkang dia.6 0.44 m3 3,955,760.00
9 Pek. Canopy plat beton wiremesh M8 1.30 m3 3,599,810.00
10 Pek. Lantai dan Dak Plat Beton bondek t=0,7 wiremesh M8 4.88 m3 3,991,710.00
11 Pek. Beton Tangga besi dia.10-150 0.77 m3 3,499,320.00
12 Pek. Pondasi Beton besi dia. 10 -200 0.49 m3 2,342,560.00
13 Pek. Rabat Beton wiremesh M6 1.08 m3 1,401,280.00
14 Pek. Beton Meja dapur wiremesh M6 0.16 m3 1,401,280.00
SUB TOTAL V
VI PEKERJAAN SANITAIR
A Instalasi Pipa
1 Instalasi Pipa Air Hujan 3" Pipa D ex. Maspion 35.54 m' 66,910.00
2 Instalasi Pipa Air Bersih 1/2 dan 3/4" Pipa AW ex. Maspion 42.03 m' 27,570.00
3 Instalasi Pipa Air Kotor 4" Pipa D ex. Maspion 11.42 m' 98,960.00
4 Instalsi Pipa Air Kotor 3" Pipa D ex. Maspion 17.60 m' 66,910.00
5 Septic Tank Ukuran 2x1,5x2 1.00 unit 4,000,000.00
B Instalasi Sanitasi
1 Kloset Duduk Amstan monoblok + Ex. OULU 2.00 unit 952,460.00
2 Ecowasher
Jet Spray setara Ex. Onda 2.00 unit 115,950.00
3 Floordrain Stainless Ex. Onda 3.00 bh 57,720.00
4 Roofdrain Standar 8.00 bh 45,070.00
5 Shower Ex. Washer 2.00 unit 476,930.00
6 Tempat Sabun Ex. Amstan 2.00 unit 49,580.00
7 Kitchen Sink dapur kotor Ex. Royal 1.00 unit 214,340.00
8 Kran bebek dapur kotor Ex. Onda 1.00 bh 169,240.00
9 Kran Air Ex. Onda 3.00 bh 61,170.00
SUB TOTAL VI
SUB TOTAL HARGA TOTAL
1,981,440.00
1,167,840.00
559,896.00
3,709,176.00
1,915,564.80
174,786.32
6,896,392.00
866,739.26
1,577,383.20
27,401.72
440,046.00
11,898,313.31
6,386,951.70
5,879,571.60
8,436,357.36
9,677,282.40
1,404,185.30
5,614,900.80
2,049,726.20
1,740,534.40
4,679,753.00
19,479,544.80
2,694,476.40
1,138,484.16
1,513,382.40
225,606.08
70,920,756.60
26,845,675.90
12,292,848.20
4,974,468.70
1,157,394.00
607,698.00
3,772,438.00
1,443,557.20
894,046.00
1,619,095.50
735,952.50
2,597,094.60
865,698.20
719,598.00
1,462,092.30
281,297.40
3,785,815.00
1,247,092.00
2,184,520.00
879,818.00
253,594.60
662,451.20
445,084.40
512,364.60
755,608.40
1,049,500.00
371,240.00
419,800.00
400,950.00
280,000.00
1,005,030.00
297,000.00
3,294,108.00
881,827.20
9,119,183.10
2,687,229.90
925,195.80
12,753,456.00
2,632,554.60
1,064,224.20
984,515.10
SUB TOTAL HARGA TOTAL
990,978.00
344,688.00
34,000.00
703,575.00
4,248,279.60
2,594,640.00
1,568,330.40
5,586,762.50
6,004,469.00
1,891,895.60
362,060.00
1,332,467.50
735,000.00
2,590,000.00
0.00
138,148,262.20
3,280,860.00
156,000.00
389,600.00
140,820.00
518,700.00
1,517,850.00
599,800.00
270,950.00
325,950.00
328,500.00
947,750.00
115,100.00
46,000.00
8,637,880.00
2,377,981.40
1,158,767.10
1,130,123.20
1,177,616.00
4,000,000.00
1,904,920.00
231,900.00
173,160.00
360,560.00
953,860.00
99,160.00
214,340.00
169,240.00
183,510.00
14,135,137.70
REKAPITULASI VOLUME
NO. URAIAN PEKERJAAN VOLUME SATUAN
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan 72.00 m2
2 Pemasangan Bowplank 43.05 m1
3 Penyediaan Air Kerja 1.00 LS
IX PEKERJAAN FINISHING
1 Pekerjaan Pengecatan Tembok 253.67 m2
2 Pekerjaan Waterproofing 12.60 m2
4 Pekerjaan Pengecatan Plafond 84.57 m2
5 Pekerjaan Pengecatan Genteng 49.55 m2
6 Pekerjaan Batu Tabur 0.85 m2
7 Pekerjaan Paving block 4.50 m2
HARGA SAT.
NO. JENIS BAHAN BANGUNAN SAT
Rp.
1 2 3 4
A AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA
1 Pasir Urug m³ 150,000.00
2 Sirtu m³ 175,000.00
3 Pasir Teras m³ 175,000.00
4 Pasir Pasang Kali m³ 160,000.00
5 Pasir Beton m³ 185,000.00
6 Abu Batu / Screen m³ 200,000.00
7 Batu Gosok ( Apung ) kg 9,750.00
8 Screen m³ 130,000.00
9 Batu Pecah Mesin 1/2 m³ 270,000.00
10 Batu Pecah Mesin 2/3 m³ 300,000.00
11 Batu Pecah Mesin 3/5 m³ 260,000.00
15 Batu Belah Pondasi 15/20 m³ 185,000.00
16 Batu Bronjol ( Untuk Bronjong ) m³ 78,000.00
17 Batu Koral Beton Kali ( Pecah Tangan ) m³ 125,500.00
18 Batu Tempel Hitam m² 117,000.00
19 Batu Pinggir Beton 10 x 20 x 35 bh 13,000.00
20 Batu Pinggir Beton 15 x 35 x 50 ( K -225 ) bh 27,500.00
21 Batu Telor Kg 3,500.00
22 Batako kecil 8 x 10 x 20 bh 1,050.00
23 Batako Besar 8 x 20 x 30 bh 2,750.00
24 Con Blok 8 x 20 x 40 (Holowblock) bh 2,600.00
25 Bata Merah Bakar Kelas I bh 700.00
26 Bata Merah Bakar Kelas II bh 550.00
27 Bata Merah Oven bh 2,350.00
28 Roster Beton 20 x 20 bh 3,575.00
29 Roster Beton 30 x 30 bh 5,200.00
30 Grass Blok 20 x 20 bh 14,500.00
31 Grass Blok 30 x 30 bh 17,500.00
32 Paving Blok Natural bh 3,600.00
33 Paving Blok Warna bh 2,650.00
34 Paving Blok Natural 6 cm m² 83,000.00
35 Paving Blok Warna 6 cm m² 87,000.00
36 Paving Blok Natural 8 cm m² 98,000.00
37 a. Bentuk Hexagonal (1m2 = 27 bh) bh 3,500.00
38 b. Bentuk Tiga Berlian (1m2 = 50 bh) bh 3,600.00
39 c. Bentuk Segi Panjang (1m2 = 50 bh) bh 3,500.00
40 Paving Blok Warna 8 cm m² 102,000.00
41 Paving Blok Biasa bh 3,500.00
42 Kanstin Paving Blok bh 47,300.00
43 Semen PC @ 50 kg *M080 zak 68,500.00
44 Semen PC Kg 1,370.00
45 Semen Putih zak 200,000.00
46 Kanstin Jalan ukuran Besar ( bina Marga ) 1 bh = 60 cm bh 67,300.00
47 Readymix Beton K 300, tanpa pompa ( selang ) m³ 890,000.00
48 Readymix Beton K 250, tanpa pompa ( selang ) m³ 845,000.00
49 Readymix Beton K 225, tanpa pompa ( selang ) m³ 825,000.00
50 Kapur Pasang/ kapur tembok m³ 88,700.00
51 Kapur Sirih kg 850.00
52 Semen Warna kg 12,000.00
53 Tanah Liat m³ 29,000.00
54 Tanah Urug (didatangkan) m³ 35,000.00
55 Rumput m² 6,900.00
56 Hollow Block 20 bh 2,500.00
57 Hollow Block 15 bh 2,200.00
58 Hollow Block 10 bh 2,000.00
59 Roster Terawang Keramik bh 22,000.00
60 Batu Candi m2 95,000.00
61 Batu Sikat 0,5 / 2 cm m2 75,000.00
62 Batu Andesit m2 175,000.00
63 Batu hias ukir m2 750,000.00
64 Batu kembang m2 350,000.00
65 Bata Ringan m3 600,000.00
66 Semen Perekat 25kg zak 60,000.00
67 Semen Perekat 1 kg kg 2,400.00
I BAHAN KACA
1 Kaca Polos 5 mm m² 97,500.00
2 Kaca Polos Tebal 8 mm m² 150,000.00
K BAHAN PERPIPAAN
1 Besi Pipa untuk Hydrant BSP Ø 1" bt 83,700.00
2 Besi Pipa untuk Hydrant BSP Ø 1,25" bt 88,400.00
3 Besi Pipa untuk Hydrant BSP Ø 1,5" bt 95,950.00
4 Besi Pipa untuk Hydrant BSP Ø 2" bt 111,300.00
5 Besi Pipa untuk Hydrant BSP Ø 2,5" bt 341,250.00
6 Besi Pipa untuk Hydrant BSP Ø 3" bt 471,500.00
7 Besi Pipa untuk Hydrant BSP Ø 4" bt 668,100.00
8 Besi Pipa untuk Hydrant BSP Ø 6" bt 1,105,650.00
9 Hydrant bh 210,000.00
10 Besi Pipa Hitam Ø 1" t=2 mm bt 74,350.00
11 Besi Pipa Hitam Ø 2" t=2 mm bt 133,750.00
12 Besi Pipa Hitam Ø 3" t=2 mm bt 238,800.00
13 Besi Pipa Hitam Ø 4" t=2 mm bt 307,000.00
14 Besi Pipa Hitam Ø 6" t=2 mm bt 409,500.00
15 Pipa GIP Medium A Ø 1/2" ( 6 m1 ) bt 70,000.00
16 Pipa GIP Medium A Ø 3/4" ( 6 m1 ) bt 85,300.00
17 Pipa GIP Medium A Ø 1" ( 6 m1 ) bt 126,800.00
18 Pipa GIP Medium A Ø 1 1/4" ( 6 m1 ) bt 164,700.00
19 Pipa GIP Medium A Ø 1 1/2" ( 6 m1 ) bt 196,200.00
20 Pipa GIP Medium A Ø 1 3/4"( 6 m1 ) bt 232,000.00
21 Pipa GIP Medium A Ø 2" ( 6 m1 ) bt 286,000.00
22 Pipa GIP Medium A Ø 2 1/2" ( 6 m1 ) bt 381,400.00
23 Pipa GIP Medium A Ø 3" ( 6 m1 ) bt 464,000.00
24 Pipa GIP Medium A Ø 4" ( 6 m1 ) bt 611,500.00
25 Macam2 Sambungan GIP Ø 1/2" bh 4,000.00
26 Macam2 Sambungan GIP Ø 3/4" bh 5,200.00
27 Macam2 Sambungan GIP Ø 1" bh 8,200.00
28 Macam2 Sambungan GIP Ø 1 1/4" bh 10,000.00
29 Macam2 Sambungan GIP Ø 11/2" bh 11,500.00
30 Macam2 Sambungan GIP Ø 13/4" bh 17,200.00
31 Macam2 Sambungan GIP Ø 2" bh 23,800.00
32 Macam2 Sambungan GIP Ø 2 1/2" bh 34,000.00
33 Macam2 Sambungan GIP Ø 3" bh 40,950.00
34 Macam2 Sambungan GIP Ø 4" bh 47,700.00
35 Pipa PVC RUCIKA type AW Ø 1/2" bt 28,800.00
36 Pipa PVC RUCIKA type AW Ø 3/4" bt 37,700.00
37 Pipa PVC RUCIKA type AW Ø 1" bt 52,200.00
38 Pipa PVC RUCIKA type AW Ø 1 1/4" bt 75,200.00
39 Pipa PVC RUCIKA type AW Ø 1 1/2" bt 86,800.00
40 Pipa PVC RUCIKA type AW Ø 2" bt 110,400.00
41 Pipa PVC RUCIKA type AW Ø 2 1/2" bt 160,000.00
42 Pipa PVC RUCIKA type D Ø 3" bt 130,000.00
43 Pipa PVC RUCIKA type D Ø 4" bt 205,200.00
44 Pipa PVC RUCIKA type D Ø 6" bt 439,100.00
45 Pipa PVC RUCIKA type D Ø 8" bt 784,800.00
46 Pipa PVC MASPION ABU Ø 1/2" (AW) bt 12,750.00
47 Pipa PVC MASPION ABU Ø 3/4" (AW) bt 16,500.00
48 Pipa PVC MASPION ABU Ø 1" (AW) bt 22,500.00
49 Pipa PVC MASPION ABU Ø 1 1/4" (AW) bt 31,450.00
50 Pipa PVC MASPION ABU Ø 1 1/2" (AW) bt 40,450.00
51 Pipa PVC MASPION ABU Ø 2" (AW) bt 69,950.00
52 Pipa PVC MASPION ABU Ø 2 1/2" (AW) bt 83,850.00
53 Pipa PVC MASPION ABU Ø 3" (AW) bt 154,300.00
54 Pipa PVC MASPION ABU Ø 4" (AW) bt 204,750.00
55 Pipa PVC MASPION ABU Ø 6" (AW) bt 481,000.00
56 Pipa GI Diameter 0,5" bt 35,000.00
57 Pipa GI Diameter 0,75" bt 44,000.00
58 Pipa GI Diameter 1" bt 51,900.00
59 Pipa GI Diameter 1,25" bt 120,000.00
60 Pipa GI Diameter 1,5" bt 130,000.00
61 Pipa GI Diameter 2" bt 109,250.00
62 Pipa GI Diameter 2,5" bt 300,250.00
63 Pipa GI Diameter 3" bt 185,000.00
64 Pipa GI Diameter 4" bt 272,300.00
65 Knie PVC Diameter 0,5" bh 1,000.00
66 Knie PVC Diameter 0,75" bh 1,400.00
67 Knie PVC Diameter 1" bh 4,800.00
68 Knie PVC Diameter 2" bh 19,900.00
69 Knie PVC Diameter 3" bh 35,900.00
70 Knie PVC Diameter 4" bh 81,650.00
71 Tee PVC Diameter 0,5" bh 1,400.00
72 Tee PVC Diameter 0,75" bh 1,800.00
73 Tee PVC Diameter 1" bh 3,600.00
74 Tee PVC Diameter 2" bh 4,300.00
75 Tee PVC Diameter 3" bh 5,950.00
76 Tee PVC Diameter 4" bh 900.00
77 Kran Diameter 0,5" bh 50,000.00
78 Fiet Kran Diameter 0,5" bh 32,000.00
79 Fiet Kran Diameter 0,75" bh 54,600.00
80 Fiet Kran Diameter 1" bh 91,500.00
81 Fiet Kran Diameter 2" bh 301,000.00
82 Fiet Kran Diameter 3" bh 695,750.00
83 Fiet Kran Diameter 4" bh 2,601,300.00
84 Macam2 Sambungan Paralon Ø 1/2" bh 5,400.00
85 Macam2 Sambungan Paralon Ø 3/4" bh 5,400.00
86 Macam2 Sambungan Paralon Ø 1" bh 14,900.00
87 Macam2 Sambungan Paralon Ø 1 1/4" bh 16,400.00
88 Macam2 Sambungan Paralon Ø 1 1/2" bh 16,400.00
89 Macam2 Sambungan Paralon Ø 1 3/4" bh 16,400.00
90 Macam2 Sambungan Paralon Ø 2" bh 17,000.00
91 Macam2 Samb. Paralon Ø 2 1/2" bh 17,000.00
92 Macam2 Samb. Paralon Ø 3" bh 41,000.00
93 Macam2 Samb. Paralon Ø 4" bh 47,800.00
94 Sambungan Pipa PVC Jenis AW 4 " TY bh 28,000.00
95 Lem Paralon bh 5,500.00
96 Solatip Leideng gl 1,950.00
97 Pipa PVC 4" berlobang jenis AW m1 26,600.00
L BAHAN SANITAIR
1 Stop Kran 1/2 " KIT bh 23,800.00
2 Stop Kran 3/4 " KIT bh 27,300.00
3 Stop Kran 1 " KIT bh 177,450.00
4 Stop Kran 1 1/2 " KIT bh 245,700.00
5 Stop Kran 2 " KIT bh 614,250.00
6 Stop Kran 2 1/2" KIT bh 696,150.00
7 Stop Kran 3 " KIT bh 61,300.00
8 Kran 1/2" Onda bh 50,000.00
9 Kran 1/2" Cabang Closet bh 61,000.00
10 Jet Spray 1/2 Onda bh 60,000.00
11 Fiet kran 3" bh 431,300.00
12 Fiet kran 4" bh 712,500.00
13 Lem Paralon bh 5,400.00
14 Double Neple 1/2 " bh 3,000.00
15 Water Mur 1/2 " bh 8,300.00
16 Gate Walve 1/2 " bh 34,000.00
17 Saringan Air Lt KM Stainless Steel bh 34,000.00
18 Apooer Bath Tube bh 196,000.00
19 Kran stain less Lokal Kait bh 36,000.00
20 Shower Colum Set bh 750,000.00
21 Keran Shower Tanpa Tiang bh 350,000.00
22 Kran Tembok Sun Eui dia. 1/2 " bh 68,250.00
23 Kran Tembok ITAP dia. 1/2 " bh 27,300.00
24 Kran Bebek Sun Eui 1/2 " bh 90,000.00
25 Kran Bebek 1/2 " bh 350,000.00
26 Kran Panas Dingin San Eui Standard bh 170,500.00
27 Bath Cape Washteren unit 1,633,800.00
28 Tempat Sabun Poslin bh 25,000.00
29 Wastafel Lengkap TOTO Mankok unit 1,710,000.00
30 Wastafel Lengkap INA unit 511,800.00
31 Closet Duduk OULU Standar C433 set 1,900,000.00
32 Closet Jongkok Poslin (INA) bh 75,000.00
33 Closet Jongkok Teraso bh 60,350.00
34 Closet Jongkok Poslin warna TOTO unit 314,400.00
35 Closet Jongkok Standard Putih Poslin TOTO unit 150,150.00
36 Closet Jongkok Lengkap Sistem Jet TOTO unit 1,556,000.00
37 Closet Duduk Warna Standard TOTO C 240 Lengkap unit 1,433,000.00
38 Wastafel Bulat Warna Standard Lengkap unit 1,177,250.00
39 Closet Duduk Warna Standard lengkap Toto bh 1,300,000.00
40 Urinoar Lengkap TOTO Warna Standard lengkap unit 1,276,200.00
41 Penyekat Poslin Urinoar TOTO lbr 344,000.00
42 Kitchen Zink Stainless Standard Lokal ( 1 Lobang ) bh 200,000.00
43 Kitchen Zink Stainless Non Standard ( 1 Lobang ) bh 1,200,000.00
44 Kitchen Zink Stainless Non Standard Franke ( 2 Lobang ) bh 225,000.00
45 Selotip bh 1,300.00
46 Bak Mandi Teraso bh 204,000.00
47 Bak Mandi Fiber Glass 60 x 6 bh 95,500.00
48 Floordrain stainless bh 40,000.00
48 Roofdrain bh 55,000.00
N BAHAN MEKANIKAL
O BAHAN ELEKTRIKAL
1 Kabel NYA 1x 1.5 Prima (1 rol = 50 m') ROLL 48,300.00
2 Kabel NYA 1x 2.5 Prima (1 rol = 50 m') ROLL 77,300.00
3 Kabel NYM 2 x 1.5 Prima (1 rol = 50 m') m' 8,600.00
4 Kabel NYM 3 x 1.5 Prima (1 rol = 50 m') m' 11,000.00
5 Kabel NYM 2 x 2.5 Prima (1 rol = 50 m') m' 12,000.00
6 Kabel NYM 3 x 2.5 Prima (1 rol = 50 m') m' 15,500.00
31 Klem BC bh 5,000.00
32 Rumah Panel 30 x 60 cm (kosong) unt 70,000.00
33 Skring Kas 2 grop Biasa unt 106,200.00
34 Skring Kas 3 grop Biasa unt 134,400.00
35 Skring Kas 5 grop Biasa unt 282,500.00
36 MCB Mercury bh 55,200.00
37 MCB 1 PAS 6A bh 40,500.00
38 MCB 3 PAS bh 165,000.00
39 Box MCB Presto 4 grup bh 30,000.00
40 Saklar Tunggal Biasa bh 3,600.00
41 Saklar Ganda Biasa bh 6,000.00
42 Saklar Magnet 25 PK bh 798,500.00
43 Saklar Broko Tunggal Standard ( 1 Phase ) bh 26,000.00
44 Saklar Broko Seri Standard ( 1 Phase ) bh 29,000.00
45 Stop Kontak Biasa bh 6,000.00
46 Stop Kontak Putar bh 19,750.00
47 Stop Kontak Broko Standard ( 1 Phase ) bh 18,000.00
48 Stop Kontak Broko 3 Phase ( Out Bow ) bh 54,600.00
49 Stop Kontak Broko 3 Phase ( In Bow ) bh 93,125.00
50 Stop Kontak Handle 3 Phase bh 56,500.00
51 Instalasi Titik Lampu / Stop Kontak ( Upah dan Alat ) ttk 61,500.00
52 Lampu pijar 25 Watt s/d 100 Watt bh 4,950.00
53 Lampu Neon TL Philip 20 W bh 11,000.00
54 Lampu Neon TL Philip 40 W bh 15,200.00
55 Trapo TL 20 W ( Philip ) bh 20,500.00
56 Trapo TL 40 W ( Philip ) bh 22,550.00
57 Trapo TL 20 W ( Sinar ) bh 21,400.00
58 Trapo TL 40 W ( Sinar ) bh 20,350.00
59 Trapo Ballas bh 241,375.00
60 Stater Neon Philip bh 3,450.00
61 Stater Neon Biasa bh 1,400.00
62 Rumah TL In Bow / Out Bow 2 x 20 W ( Kosongan ) bh 70,200.00
63 Down Light + SL 14 W bh 50,000.00
64 Lampu LED Philip 7 W bh 35,000.00
65 Lampu LED Philip 5 W bh 30,000.00
66 Lampu Downlight Outbow 5watt bh 86,000.00
67 Lampu Mercuri 250 W bh 157,000.00
68 Lampu Son 150 W bh 160,000.00
69 Lampu Taman + Tiang + Lampu 1 Buah bh 150,000.00
70 Lampu Baret 30 cm + Neon bh 65,000.00
71 Lampu Neon Arcrilik 2 x 40 W lengkap bh 14,150.00
72 Pentanahan Penangkal Petir ttk 273,500.00
73 Ujung Tembaga ttk 25,000.00
74 Pipa Penangkal Petir bh 21,150.00
75 Box Sekering set 81,250.00
76 Box Lampu Mercury bh 30,300.00
77 Terminal Kabel bh 18,150.00
78 Tangkai Box lampu 3 m bh 278,000.00
79 Stainless steel m 11,000.00
80 Capasitor bh 70,000.00
81 Link Buckle bh 4,500.00
82 Stoping Buckle bh 1,750.00
83 Wed Clem bh 12,000.00
84 Tiang Besi 7m bh 1,741,000.00
85 Ignitor SN bh 105,000.00
86 Tdus bh 1,500.00
87 Foto Cell 6 Ampere bh 100,000.00
88 Pipa Conduit 5/8 bh 10,000.00
89 Fitting lampu downlight 4" bh 32,000.00
90 Fitting lampu downlight 2,5" bh 28,000.00
91 Fitting lampu brocco standar bh 15,000.00
92 Fitting + Lampu Outbow 5 watt bh 86,000.00
93 Lampu sorot bh 200,000.00
94 Elbow 5/8 bh 1,500.00
95 Klem Biasa 5/8 Bh 1,000.00
30 PEKERJAAN 1 M2 ACIAN
A Tenaga Kerja
Pekerja Oh 0.1500 90,000.00
Tukang Batu Oh 0.0750 100,000.00
Kepala Tukang Oh 0.0080 120,000.00
Mandor Oh 0.0080 150,000.00
Jumlah Pekerja
B Bahan
Semen Portland Kg 3.2500 1,370.00
Jumlah Harga Bahan
C Alat
Jumlah Harga Alat
D Jumlah (A+B+C)
E Harga Satuan Pekerjaan (D+E)
34 PEKERJAAN 1 M2 WATERPROOFING
A Tenaga Kerja
Pekerja Oh 0.2000 90,000.00
Tukang Cat Oh 0.0280 100,000.00
Kepala Tukang Oh 0.0150 120,000.00
Mandor Oh 0.0090 150,000.00
Jumlah Pekerja
B Bahan
Cat Tembok Aquaproof Kg 0.2000 85,000.00
Kuas Bh 0.0100 9,750.00
Ampelas Lbr 0.5000 10,000.00
Jumlah Harga Bahan
C Alat
Jumlah Harga Alat
D Jumlah (A+B+C)
E Harga Satuan Pekerjaan (D+E)
90 PEMASANGAN 1 M2 RUMPUT
A Tenaga Kerja
Pekerja Oh 0.0100 90,000.00
Tukang Oh 0.0100 100,000.00
Kepala Tukang Oh 0.0010 120,000.00
Mandor Oh 0.0005 150,000.00
Jumlah Pekerja
B Bahan
Rumput Gajah Mini M2 1.0000 6,900.00
Jumlah Harga Bahan
C Alat
Jumlah Harga Alat
D Jumlah (A+B+C)
E Harga Satuan Pekerjaan (D+E)
9,000.00
7,500.00
16,500.00
0.00
0.00
16,500.00
16,500.00
36,200.00
9,000.00
10,000.00
1,200.00
750.00
20,950.00
9,000.00
5,950.00
300.00
15,250.00
0.00
36,200.00
36,200.00
775,830.00
180,000.00
100,000.00
24,000.00
7,500.00
311,500.00
17,850.00
17,850.00
232,500.00
5,000.00
24,750.00
6,850.00
40,000.00
49,000.00
393,800.00
0.00
705,300.00
70,530.00
775,830.00
409,365.00
18,000.0000
10,000.0000
6,000.0000
7,500.0000
41,500.00
31,500.00
3,750.00
42,500.00
113,400.00
57,000.00
82,500.00
330,650.00
0.00
372,150.00
37,215.00
409,365.00
87,750.00
81,000.00
6,750.00
87,750.00
0.00
0.00
87,750.00
87,750.00
52,500.00
45,000.00
7,500.00
52,500.00
0.00
0.00
52,500.00
52,500.00
52,500.00
45,000.00
7,500.00
52,500.00
0.00
0.00
52,500.00
52,500.00
208,500.00
27,000.00
1,500.00
28,500.00
180,000.00
180,000.00
0.00
208,500.00
208,500.00
718,000.00
108,000.00
20,000.00
2,400.00
9,000.00
139,400.00
315,100.00
92,500.00
171,000.00
578,600.00
0.00
718,000.00
718,000.00
410,850.00
70,200.00
39,000.00
4,680.00
5,850.00
119,730.00
222,000.00
69,120.00
291,120.00
0.00
410,850.00
410,850.00
725,610.00
135,000.00
75,000.00
9,000.00
11,250.00
230,250.00
222,000.00
186,320.00
87,040.00
495,360.00
0.00
725,610.00
725,610.00
114,009.50
27,000.00
10,000.00
1,200.00
750.00
38,950.00
49,000.00
19,659.50
6,400.00
75,059.50
0.00
114,009.50
114,009.50
11,974.00
6,300.00
7,000.00
840.00
600.00
14,740.00
105,000.00
105,000.00
0.00
119,740.00
119,740.00
11,974.0000
3,732,091.91
43,650.00
35,000.00
156,000.00
140,000.00
39,720.00
26,250.00
440,620.00
229,500.00
30,000.00
10,909.20
2,131,850.96
40,800.00
526,080.00
91,442.86
230,888.89
3,291,471.91
0.00
3,732,091.91
3,732,091.91
3,323,116.22
16,200.00
2,000.00
2,000.00
2,000.00
720.00
1,350.00
24,270.00
1,700.00
150.00
2,488,436.68
612.00
482,240.00
96,596.43
229,111.11
3,298,846.22
0.00
3,323,116.22
3,323,116.22
5,306,823.69
57,150.00
27,500.00
165,000.00
140,000.00
39,960.00
47,700.00
477,310.00
340,000.00
60,000.00
36,364.00
2,835,562.94
61,200.00
526,080.00
91,442.86
230,888.89
112,500.00
335,475.00
200,000.00
4,829,513.69
0.00
5,306,823.69
5,306,823.69
4,651,456.31
57,150.00
27,500.00
165,000.00
140,000.00
39,960.00
47,700.00
477,310.00
272,000.00
48,000.00
29,091.20
2,402,463.36
40,800.00
526,080.00
91,442.86
230,888.89
105,000.00
268,380.00
160,000.00
4,174,146.31
0.00
4,651,456.31
4,651,456.31
4,147,395.11
57,150.00
27,500.00
165,000.00
140,000.00
39,960.00
47,700.00
477,310.00
450,500.00
22,500.00
7,272.80
1,777,420.56
30,600.00
526,080.00
91,442.86
230,888.89
105,000.00
268,380.00
160,000.00
3,670,085.11
0.00
4,147,395.11
4,147,395.11
3,531,215.51
26,730.00
3,300.00
3,300.00
3,300.00
1,200.00
2,250.00
40,080.00
450,500.00
22,500.00
7,272.80
2,131,850.96
30,600.00
526,080.00
91,442.86
230,888.89
3,491,135.51
0.00
3,531,215.51
3,531,215.51
2,876,477.19
26,730.00
3,300.00
3,300.00
3,300.00
1,200.00
2,250.00
40,080.00
450,500.00
22,500.00
7,272.80
1,477,112.64
30,600.00
526,080.00
91,442.86
230,888.89
2,836,397.19
0.00
2,876,477.19
2,876,477.19
2,025,009.54
26,730.00
3,300.00
3,300.00
3,300.00
1,200.00
2,250.00
40,080.00
2,550.00
300.00
1,173,452.00
680.00
482,240.00
96,596.43
229,111.11
1,984,929.54
0.00
2,025,009.54
2,025,009.54
2,315,172.26
47,700.00
27,500.00
130,000.00
105,000.00
31,800.00
39,750.00
381,750.00
482,240.00
96,596.43
229,111.11
505,797.60
7,972.32
208,250.00
48,000.00
25,454.80
330,000.00
1,933,422.26
0.00
2,315,172.26
2,315,172.26
3,183,992.73
50,850.00
27,500.00
156,000.00
140,000.00
38,760.00
42,450.00
455,560.00
526,080.00
91,442.86
42,483.56
522,291.00
7,972.32
467,313.00
2,250.00
90,000.00
978,600.00
2,728,432.73
0.00
3,183,992.73
3,183,992.73
2,800,212.87
50,850.00
27,500.00
156,000.00
140,000.00
38,760.00
42,450.00
455,560.00
526,080.00
91,442.86
230,888.89
505,797.60
7,972.32
268,380.00
3,000.00
272,000.00
90,000.00
320,000.00
29,091.20
2,344,652.87
0.00
2,800,212.87
2,800,212.87
2,049,942.97
50,850.00
27,500.00
156,000.00
140,000.00
38,760.00
42,450.00
455,560.00
526,080.00
91,442.86
230,888.89
526,856.00
31,887.92
25,500.00
6,000.00
2,727.30
90,000.00
63,000.00
1,594,382.97
0.00
2,049,942.97
2,049,942.97
2,252,853.35
47,700.00
27,500.00
130,000.00
105,000.00
31,440.00
39,750.00
381,390.00
526,080.00
91,442.86
230,888.89
792,678.80
30,600.00
22,500.00
7,272.80
170,000.00
1,871,463.35
0.00
2,252,853.35
2,252,853.35
1,248,422.32
50,850.00
27,500.00
156,000.00
140,000.00
38,760.00
42,450.00
455,560.00
317,840.00
99,900.00
243,000.00
31,900.00
7,972.32
2,250.00
90,000.00
792,862.32
0.00
1,248,422.32
1,248,422.32
111,072.89
28,800.00
10,000.00
1,200.00
750.00
40,750.00
60,722.89
9,600.00
70,322.89
0.00
111,072.89
111,072.89
34,422.08
13,500.00
7,500.00
960.00
1,200.00
23,160.00
7,102.08
4,160.00
11,262.08
0.00
34,422.08
34,422.08
27,612.50
13,500.00
7,500.00
960.00
1,200.00
23,160.00
4,452.50
4,452.50
0.00
27,612.50
27,612.50
51,656.88
22,500.00
10,000.00
1,200.00
750.00
34,450.00
14,006.88
3,200.00
17,206.88
0.00
51,656.88
51,656.88
26,006.00
1,800.00
6,300.00
756.00
450.00
9,306.00
1,900.00
1,800.00
13,000.00
16,700.00
0.00
26,006.00
26,006.00
106,472.00
18,000.00
30,000.00
3,600.00
1,500.00
53,100.00
21,372.00
32,000.00
53,372.00
0.00
106,472.00
106,472.00
46,047.50
18,000.00
2,800.00
1,800.00
1,350.00
23,950.00
17,000.00
97.50
5,000.00
22,097.50
0.00
46,047.50
46,047.50
99,123.75
25,698.75
25,698.75
53,100.00
13,650.00
6,675.00
73,425.00
0.00
99,123.75
99,123.75
8,926,000.00
540,000.00
1,800,000.00
216,000.00
45,000.00
2,601,000.00
6,240,000.00
25,000.00
60,000.00
6,325,000.00
0.00
8,926,000.00
8,926,000.00
524,500.00
72,000.00
200,000.00
24,000.00
6,000.00
302,000.00
192,500.00
30,000.00
222,500.00
0.00
524,500.00
524,500.00
496,482.75
128,717.75
128,717.75
262,500.00
13,650.00
64,000.00
27,615.00
367,765.00
0.00
496,482.75
496,482.75
470,495.25
121,980.25
121,980.25
245,000.00
13,650.00
64,000.00
25,865.00
348,515.00
0.00
470,495.25
470,495.25
205,600.00
4,500.00
50,000.00
6,000.00
3,750.00
64,250.00
141,350.00
141,350.00
0.00
205,600.00
205,600.00
60,200.00
4,500.00
5,000.00
6,000.00
3,750.00
19,250.00
40,950.00
40,950.00
0.00
60,200.00
60,200.00
189,250.00
4,500.00
50,000.00
6,000.00
3,750.00
64,250.00
65,000.00
60,000.00
125,000.00
0.00
189,250.00
189,250.00
82,850.00
900.00
50,000.00
1,200.00
750.00
52,850.00
30,000.00
30,000.00
0.00
82,850.00
82,850.00
54,350.00
1,350.00
15,000.00
1,800.00
1,200.00
19,350.00
35,000.00
35,000.00
0.00
54,350.00
54,350.00
69,350.00
1,350.00
15,000.00
1,800.00
1,200.00
19,350.00
50,000.00
50,000.00
0.00
69,350.00
69,350.00
273,050.00
5,400.00
60,000.00
7,200.00
450.00
73,050.00
200,000.00
200,000.00
0.00
273,050.00
273,050.00
125,512.50
1,350.00
15,000.00
1,800.00
112.50
18,262.50
107,250.00
107,250.00
0.00
125,512.50
125,512.50
183,262.50
1,350.00
15,000.00
1,800.00
112.50
18,262.50
165,000.00
165,000.00
0.00
183,262.50
183,262.50
70,558.00
9,000.00
5,000.00
600.00
750.00
15,350.00
26,208.00
10,375.00
3,000.00
1,430.00
4,725.00
720.00
8,750.00
55,208.00
0.00
70,558.00
70,558.00
34,175.00
4,500.00
5,000.00
600.00
450.00
10,550.00
23,100.00
525.00
23,625.00
0.00
34,175.00
34,175.00
21,105.00
4,680.00
1,820.00
1,080.00
675.00
8,255.00
12,600.00
250.00
12,850.00
0.00
21,105.00
21,105.00
285,389.00
63,000.00
35,000.00
4,200.00
5,250.00
107,450.00
135,000.00
20,139.00
7,200.00
15,600.00
177,939.00
0.00
285,389.00
285,389.00
64,619.80
8,100.00
9,000.00
900.00
750.00
18,750.00
28,272.00
1,561.80
16,000.00
36.00
45,869.80
0.00
64,619.80
64,619.80
170,098.00
63,000.00
35,000.00
4,200.00
5,250.00
107,450.00
35,200.00
14,248.00
7,200.00
6,000.00
62,648.00
0.00
170,098.00
170,098.00
290,451.00
81,000.00
45,000.00
5,400.00
6,750.00
138,150.00
113,400.00
12,741.00
2,880.00
23,280.00
152,301.00
0.00
290,451.00
290,451.00
198,425.50
63,000.00
35,000.00
4,200.00
5,250.00
107,450.00
59,350.00
19,385.50
6,240.00
6,000.00
90,975.50
0.00
198,425.50
198,425.50
251,715.00
81,000.00
45,000.00
5,400.00
6,750.00
138,150.00
75,000.00
12,741.00
7,200.00
18,624.00
113,565.00
0.00
251,715.00
251,715.00
452,038.00
81,000.00
45,000.00
5,400.00
6,750.00
138,150.00
273,000.00
14,248.00
7,200.00
19,440.00
313,888.00
0.00
452,038.00
452,038.00
140,595.00
13,500.00
20,000.00
2,400.00
195.00
36,095.00
94,500.00
10,000.00
104,500.00
0.00
140,595.00
140,595.00
166,633.33
18,000.00
45,000.00
1,200.00
7,500.00
71,700.00
37,333.33
5,425.00
4,375.00
4,500.00
34,000.00
9,300.00
94,933.33
0.00
166,633.33
166,633.33
114,650.00
18,000.00
10,000.00
1,200.00
1,500.00
30,700.00
83,500.00
450.00
83,950.00
0.00
114,650.00
114,650.00
160,566.00
36,000.00
20,000.00
2,400.00
3,000.00
61,400.00
66,500.00
14,796.00
5,120.00
12,000.00
750.00
99,166.00
0.00
160,566.00
160,566.00
179,845.00
13,500.00
25,000.00
3,000.00
195.00
41,695.00
28,350.00
1,500.00
85,500.00
22,800.00
138,150.00
0.00
179,845.00
179,845.00
53,955.00
9,000.00
10,000.00
2,400.00
1,005.00
22,405.00
30,800.00
750.00
31,550.00
0.00
53,955.00
53,955.00
52,225.00
11,250.00
25,000.00
3,000.00
1,875.00
41,125.00
6,000.00
5,100.00
1,000.00
11,100.00
0.00
52,225.00
52,225.00
218,233.33
27,000.00
10,000.00
1,200.00
1,500.00
39,700.00
173,333.33
5,200.00
178,533.33
0.00
218,233.33
218,233.33
204,150.00
25,050.00
34,650.00
15,750.00
75,450.00
77,500.00
16,700.00
4,500.00
6,000.00
24,000.00
128,700.00
0.00
204,150.00
204,150.00
36,750.00
15,000.00
8,250.00
7,500.00
30,750.00
6,000.00
6,000.00
0.00
36,750.00
36,750.00
34,350.00
15,000.00
8,250.00
7,500.00
30,750.00
3,600.00
3,600.00
0.00
34,350.00
34,350.00
144,750.00
15,000.00
8,250.00
7,500.00
30,750.00
96,000.00
18,000.00
114,000.00
0.00
144,750.00
144,750.00
97,750.00
15,000.00
8,250.00
7,500.00
30,750.00
35,000.00
32,000.00
67,000.00
0.00
97,750.00
97,750.00
80,750.00
15,000.00
8,250.00
7,500.00
30,750.00
35,000.00
15,000.00
50,000.00
0.00
80,750.00
80,750.00
291,750.00
15,000.00
8,250.00
7,500.00
30,750.00
96,000.00
5,000.00
10,000.00
150,000.00
261,000.00
0.00
291,750.00
291,750.00
227,750.00
15,000.00
8,250.00
7,500.00
30,750.00
96,000.00
5,000.00
10,000.00
86,000.00
197,000.00
0.00
227,750.00
227,750.00
93,750.00
15,000.00
8,250.00
7,500.00
30,750.00
35,000.00
28,000.00
63,000.00
0.00
93,750.00
93,750.00
116,750.00
15,000.00
8,250.00
7,500.00
30,750.00
86,000.00
86,000.00
0.00
116,750.00
116,750.00
392,250.00
15,000.00
8,250.00
7,500.00
30,750.00
40,500.00
30,000.00
30,000.00
232,500.00
1,500.00
3,000.00
24,000.00
361,500.00
0.00
392,250.00
392,250.00
60,635.00
3,240.00
6,000.00
720.00
300.00
10,260.00
39,000.00
11,375.00
50,375.00
0.00
60,635.00
60,635.00
24,868.75
3,240.00
6,000.00
720.00
300.00
10,260.00
11,310.00
3,298.75
14,608.75
0.00
24,868.75
24,868.75
89,775.00
3,240.00
6,000.00
720.00
300.00
10,260.00
61,560.00
17,955.00
79,515.00
0.00
89,775.00
89,775.00
2,446,200.00
297,000.00
110,000.00
1,200.00
24,000.00
432,200.00
1,900,000.00
114,000.00
2,014,000.00
0.00
2,446,200.00
2,446,200.00
79,525.00
900.00
10,000.00
1,200.00
225.00
12,325.00
60,000.00
7,200.00
67,200.00
0.00
79,525.00
79,525.00
52,850.00
900.00
10,000.00
1,200.00
750.00
12,850.00
40,000.00
40,000.00
0.00
52,850.00
52,850.00
67,850.00
900.00
10,000.00
1,200.00
750.00
12,850.00
55,000.00
55,000.00
0.00
67,850.00
67,850.00
672,000.00
108,000.00
145,000.00
18,000.00
9,000.00
280,000.00
350,000.00
42,000.00
392,000.00
0.00
672,000.00
672,000.00
44,600.00
4,500.00
10,000.00
1,200.00
150.00
15,850.00
25,000.00
3,750.00
28,750.00
0.00
44,600.00
44,600.00
254,425.00
1,800.00
20,000.00
2,400.00
225.00
24,425.00
200,000.00
30,000.00
230,000.00
0.00
254,425.00
254,425.00
136,482.50
900.00
40,000.00
4,800.00
750.00
46,450.00
90,000.00
32.50
90,032.50
0.00
136,482.50
136,482.50
96,482.50
900.00
40,000.00
4,800.00
750.00
46,450.00
50,000.00
32.50
50,032.50
0.00
96,482.50
96,482.50
8,995.00
900.00
1,000.00
120.00
75.00
2,095.00
6,900.00
6,900.00
0.00
8,995.00
8,995.00
967,485.00
148,500.00
27,500.00
3,360.00
12,450.00
191,810.00
446,620.00
100,455.00
228,600.00
775,675.00
0.00
967,485.00
967,485.00
1,631,276.56
0.00
526,500.00
45,000.00
16,800.00
22,500.00
13,600.00
619,882.56
386,994.00
1,631,276.56
0.00
1,631,276.56
1,631,276.56
766,620.00
0.00
175,500.00
300,000.00
291,120.00
766,620.00
0.00
766,620.00
766,620.00
RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN RUMAH TIPE BOUGENVILLE
LOKASI : VILLA TAMAN BUNGA BATUJAJAR
VOLUME
NO URAIAN PEKERJAAN HARGA SATUAN TOTAL HARGA BOBOT
JML. SAT
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lahan 72.00 m2 Rp 16,500.00 Rp 1,188,000.00 0.47
2 Pemasangan Bouwplank 43.05 m' Rp 36,200.00 Rp 1,558,410.00 0.61
3 Penyediaan Air Kerja 1.00 ls Rp 500,000.00 Rp 500,000.00 0.20
TOTAL Rp 3,246,410.00 1.27
II. PEKERJAAN TANAH DAN URUGAN
1 Galian Tanah Pondasi 35.87 m3 Rp 87,750.00 Rp 3,147,592.50 1.23
2 Urugan Tanah Kembali 8.97 m3 Rp 52,500.00 Rp 470,925.00 0.18
3 Pemadatan Tanah 6.89 m3 Rp 52,500.00 Rp 361,620.00 0.14
4 Urugan Pasir Di Bawah Pondasi 1.80 m3 Rp 208,500.00 Rp 375,300.00 0.15
5 Urugan Pasir Di Bawah Lantai 2.15 m3 Rp 208,500.00 Rp 448,796.25 0.18
TOTAL Rp 4,804,233.75 1.88
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pekerjaan Lantai Kerja 1.35 m3 Rp 718,000.00 Rp 969,300.00 0.38
2 Pekerjaan Pondasi Rolag Bata 9.27 m2 Rp 114,009.50 Rp 1,056,868.07 0.41
3 Pekerjaan Pondasi Batu Kosong 2.69 m3 Rp 410,850.00 Rp 1,105,186.50 0.43
4 Pasangan Pondasi Batu Kali (1 pc : 5 psr) 11.21 m3 Rp 725,610.00 Rp 8,134,088.10 3.19
5 Pasangan Bata Ringan 204.01 m2 Rp 111,072.89 Rp 22,659,980.61 8.89
6 Pekerjaan Plesteran Tembok (1 pc : 5 psr) 253.67 m2 Rp 34,422.08 Rp 8,731,849.03 3.42
7 Pekerjaan Acian 253.67 m2 Rp 27,612.50 Rp 7,004,462.88 2.75
TOTAL Rp 49,661,735.18 19.48
IV. PEKERJAAN STRUKTUR BETON
1 Pekerjaan Sloof 15/20 1.34 m3 Rp 3,732,091.91 Rp 5,001,003.15 1.96
2 Pekerjaan Kolom Praktis 15/15 1.40 m3 Rp 3,323,116.22 Rp 4,652,362.71 1.82
3 Pekerjaan Kolom K1 15/30 1.94 m3 Rp 5,306,823.69 Rp 10,295,237.95 4.04
4 Pekerjaan Balok B1 15/35 2.27 m3 Rp 4,651,456.31 Rp 10,558,805.81 4.14
5 Pekerjaan Balok B2 15/25 0.31 m3 Rp 4,147,395.11 Rp 1,285,692.48 0.50
6 Pekerjaan Balok RB1 15/20 1.23 m3 Rp 3,531,215.51 Rp 4,343,395.07 1.70
7 Pekerjaan Balok RB2 30/20 0.62 m3 Rp 2,876,477.19 Rp 1,783,415.86 0.70
8 Pekerjaan Balok lintel 15/15 0.44 m3 Rp 2,025,009.54 Rp 891,004.20 0.35
9 Pekerjaan Canopy plat beton 1.30 m3 Rp 2,315,172.26 Rp 3,009,723.94 1.18
10 Pekerjaan Lantai dan Dak Plat Beton 4.88 m3 Rp 2,800,212.87 Rp 13,665,038.79 5.36
11 Pekerjaan Beton Tangga 0.77 m3 Rp 2,049,942.97 Rp 1,578,456.08 0.62
12 Pekerjaan Pondasi Beton 0.49 m3 Rp 2,252,853.35 Rp 1,103,898.14 0.43
13 Pekerjaan Rabat Beton 1.08 m3 Rp 1,248,422.32 Rp 1,348,296.11 0.53
14 Pekerjaan Beton Meja dapur 0.16 m3 Rp 1,248,422.32 Rp 199,747.57 0.08
TOTAL Rp 59,716,077.86 23.42
V. PEKERJAAN KAYU DAN ALUMINIUM
1 Pasangan Kusen Kayu P1 0.29 m3 Rp 8,926,000.00 Rp 2,624,244.00 1.03
2 Pasangan Kusen Kayu P2 0.09 m3 Rp 8,926,000.00 Rp 837,258.80 0.33
3 Pasangan Kusen Aluminium P3 8.20 m' Rp 99,123.75 Rp 812,814.75 0.32
4 Pasangan Kusen Aluminium J1 7.15 m' Rp 99,123.75 Rp 708,734.81 0.28
5 Pasangan Kusen Aluminium J2 12.60 m' Rp 99,123.75 Rp 1,248,959.25 0.49
6 Pasangan Kusen Aluminium J3 8.10 m' Rp 99,123.75 Rp 802,902.38 0.31
7 Pasangan Kusen Aluminium J4 10.18 m' Rp 99,123.75 Rp 1,009,079.78 0.40
8 Pasangan Kusen Aluminium J5 7.00 m' Rp 99,123.75 Rp 693,866.25 0.27
9 Pasangan Kusen Aluminium J6 12.75 m' Rp 99,123.75 Rp 1,263,827.81 0.50
11 Pasangan Kusen Aluminium BV 2.58 m' Rp 99,123.75 Rp 255,739.28 0.10
12 Pasangan Daun Pintu Kayu P1 10.38 m2 Rp 524,500.00 Rp 5,444,939.40 2.14
13 Pasangan Daun Pintu Kayu P2 2.83 m2 Rp 524,500.00 Rp 1,482,971.30 0.58
14 Pasangan Daun Pintu Aluminium P3 5.01 m2 Rp 496,482.75 Rp 2,487,080.69 0.98
15 Pasangan Daun Jendela Aluminium J1 1.09 m2 Rp 496,482.75 Rp 541,166.20 0.21
16 Pasangan Daun Jendela Aluminium J2 1.29 m2 Rp 496,482.75 Rp 640,462.75 0.25
17 Pasangan Daun Jendela Aluminium J3 0.86 m2 Rp 496,482.75 Rp 428,961.10 0.17
19 Pasangan Daun Jendela Aluminium J5 1.00 m2 Rp 496,482.75 Rp 495,489.78 0.19
20 Pasangan Daun Jendela Aluminium J6 1.49 m2 Rp 496,482.75 Rp 738,766.33 0.29
TOTAL Rp 22,517,264.65 8.83
VI. PEKERJAAN ATAP DAN PLAFOND
1 Pekerjaan Rangka Atap Baja Ringan 49.55 m2 Rp 166,633.33 Rp 8,256,681.67 3.24
2 Pekerjaan Penutup Atap Genteng Beton 49.55 m2 Rp 114,650.00 Rp 5,680,907.50 2.23
3 Pekerjaan Atap Bubungan 19.06 m' Rp 160,566.00 Rp 3,060,387.96 1.20
4 Pekerjaan Talang Air Jurai 2.00 m' Rp 179,845.00 Rp 359,690.00 0.14
5 Pekerjaan Lisplank GRC 22.75 m' Rp 53,955.00 Rp 1,227,476.25 0.48
6 Pekerjaan Rangka + Plafond Gypsum 84.57 m2 Rp 70,558.00 Rp 5,967,090.06 2.34
7 Pekerjaan List Plafond 129.63 m' Rp 34,175.00 Rp 4,430,105.25 1.74
8 Pekerjaan Ban-banan 8.00 m' Rp 106,472.00 Rp 851,776.00 0.33
TOTAL Rp 29,834,114.69 11.70
VII. PEKERJAAN LANTAI
1 Pasangan Homogeneous tile 60 x 60 68.79 m2 Rp 285,389.00 Rp 19,631,909.31 7.70
2 Pasangan Plint Granit 10 x 60 73.32 m' Rp 64,619.80 Rp 4,737,923.74 1.86
3 Pasangan Keramik 25 x 25 4.60 m2 Rp 170,098.00 Rp 782,450.80 0.31
4 Pasangan Keramik 25 x 40 19.72 m2 Rp 251,715.00 Rp 4,963,819.80 1.95
5 Pasangan Keramik 30 x 30 1.60 m2 Rp 198,425.50 Rp 317,480.80 0.12
6 Pasangan Keramik 30 x 60 Eksterior 8.00 m2 Rp 290,451.00 Rp 2,323,608.00 0.91
7 Pasangan Anak Tangga 7.28 m2 Rp 452,038.00 Rp 3,290,836.64 1.29
TOTAL Rp 36,048,029.09 14.14
VIII. PEKERJAAN INSTALASI LISTRIK DAN AIR
A Pekerjaan Elektrikal
1 Instalasi Titik Lampu 23.00 ttk Rp 204,150.00 Rp 4,695,450.00 1.84
2 Instalasi Saklar Ganda 2.00 ttk Rp 36,750.00 Rp 73,500.00 0.03
3 Instalasi Saklar Tunggal 10.00 ttk Rp 34,350.00 Rp 343,500.00 0.13
4 Instalasi Stop Kontak 13.00 ttk Rp 144,750.00 Rp 1,881,750.00 0.74
5 Lampu Tipe 1 Downlight 4" + LED Lamp 10.00 ttk Rp 97,750.00 Rp 977,500.00 0.38
6 Lampu Tipe 2 Standar + LED Lamp 4.00 ttk Rp 80,750.00 Rp 323,000.00 0.13
7 Lampu Tipe 3 Taman + LED Lamp 1.00 ttk Rp 291,750.00 Rp 291,750.00 0.11
8 Lampu Tipe 4 Sorot LED 1.00 ttk Rp 227,750.00 Rp 227,750.00 0.09
9 Lampu Tipe 5 Downlight 2,5" 2.00 ttk Rp 93,750.00 Rp 187,500.00 0.07
10 Lampu Tipe 6 Downlight Outbow 5.00 ttk Rp 116,750.00 Rp 583,750.00 0.23
11 Pasangan MCB 2.00 unit Rp 392,250.00 Rp 784,500.00 0.31
B Pekerjaan Sanitair
1 Kloset Duduk Amstan monoblok + 2.00 unit Rp 2,446,200.00 Rp 4,892,400.00 1.92
Ecowasher
2 Jet Spray setara 2.00 unit Rp 79,525.00 Rp 159,050.00 0.06
3 Floordrain Stainless 3.00 bh Rp 52,850.00 Rp 158,550.00 0.06
4 Roofdrain 8.00 bh Rp 67,700.00 Rp 541,600.00 0.21
5 Shower 2.00 unit Rp 672,000.00 Rp 1,344,000.00 0.53
6 Tempat Sabun 2.00 unit Rp 44,600.00 Rp 89,200.00 0.03
7 Kitchen Sink dapur kotor 1.00 unit Rp 254,425.00 Rp 254,425.00 0.10
8 Kran bebek dapur kotor 1.00 bh Rp 136,482.50 Rp 136,482.50 0.05
9 Kran Air 3.00 bh Rp 96,482.50 Rp 289,447.50 0.11
10 Instalasi Pipa Air Hujan 3" 35.54 m' Rp 60,635.00 Rp 2,154,967.90 0.85
11 Instalasi Pipa Air Bersih 1/2 dan 3/4" 42.03 m' Rp 24,868.75 Rp 1,045,233.56 0.41
12 Instalasi Pipa Air Kotor 4" 11.42 m' Rp 89,775.00 Rp 1,025,230.50 0.40
13 Instalasi Pipa Air Kotor 3" 17.60 m' Rp 60,635.00 Rp 1,067,176.00 0.42
TOTAL Rp 23,527,712.96 9.23
IX. PEKERJAAN FINISHING
1 Pekerjaan Pengecetan Tembok 253.67 m2 Rp 26,006.00 Rp 6,596,942.02 2.59
2 Pekerjaan Waterproofing 12.60 m2 Rp 46,047.50 Rp 580,198.50 0.23
3 Pekerjaan Pengecetan Plafond 84.57 m2 Rp 21,105.00 Rp 1,784,849.85 0.70
4 Pekerjaan Pengecatan Genteng 49.55 m2 Rp 52,225.00 Rp 2,587,748.75 1.01
5 Pek. Batu Tabur 0.85 m2 Rp 104,000.00 Rp 88,400.00 0.03
6 Pek. Paving Block 4.50 m2 Rp 140,595.00 Rp 632,677.50 0.25
TOTAL Rp 12,270,816.62 4.81
X. PEKERJAAN PENGGANTUNG DAN PENGUNCI
1 Pas. Handle dan Kunci Pintu 6.00 unit Rp 205,600.00 Rp 1,233,600.00 0.48
2 Pas. Handle dan Kunci Pintu Geser 2.00 unit Rp 188,500.00 Rp 377,000.00 0.15
3 Pas. Handle dan Kunci Pintu KM 2.00 unit Rp 60,200.00 Rp 120,400.00 0.05
4 Pas. Kunci Jendela 7.00 unit Rp 82,850.00 Rp 579,950.00 0.23
5 Pas. Engsel Pintu 8.00 unit Rp 54,350.00 Rp 434,800.00 0.17
6 Pas. Engsel Jendela casement 7.00 unit Rp 69,350.00 Rp 485,450.00 0.19
7 Pas.Rel Pintu Geser 1.00 unit Rp 273,050.00 Rp 273,050.00 0.11
8 Pas. Kaca 5mm 16.20 m2 Rp 125,512.50 Rp 2,033,302.50 0.80
9 Pas. Kaca 8mm 2.88 m2 Rp 183,262.50 Rp 527,796.00 0.21
TOTAL Rp 6,065,348.50 2.38
XI. PEKERJAAN LAIN-LAIN
1 Pekerjaan Railing Balkon 2.10 m1 Rp 218,233.33 Rp 458,290.00 0.18
2 Pekerjaan Railing Tangga dan Void 7.40 m1 Rp 218,233.33 Rp 1,614,926.67 0.63
3 Pekerjaan Railing Carport 10.10 m2 Rp 218,233.33 Rp 2,204,156.67 0.86
4 Resapan 1.00 unit Rp 766,620.00 Rp 766,620.00 0.30
5 Septic Tank 2x1,5x2 1.00 unit Rp 1,631,276.56 Rp 1,631,276.56 0.64
TOTAL Rp 6,675,269.89 2.62
REKAPITULASI BOUGENVILLE
Total Harga
Harga/ m2 bangunan =
Luas Bangunan
Rp 255,000,000.00
=
88.000
= Rp 2,897,727.27 /m2
LLE
Bobot
Harga
%
Rp 3,246,410.00 1.2731
Rp 4,804,233.75 1.8840
Rp 49,661,735.18 19.4752
Rp 59,716,077.86 23.4181
Rp 22,517,264.65 8.8303
Rp 29,834,114.69 11.6997
Rp 36,048,029.09 14.1365
Rp 23,527,712.96 9.2266
Rp 12,270,816.62 4.8121
Rp 6,065,348.50 2.3786
Rp 6,675,269.89 2.6178
Rp 254,367,013.19
Rp 254,367,013.19 100
Rp 255,000,000.00
I. Pekerjaan Persiapan
1.1 Pekerjaan Bowplank 43.05 m2 Kayu Balok 5/7 Kelas III
Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
1.2 Pekerjaan Pembersihan 72.00 m2
4.2 Pek. Kolom Praktis 15/15 1.40 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
4.3 Pek. Kolom K1 15/30 1.94 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Minyak Bekisting
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
Kayu Balok 5/7 Kelas III
Plywood 9 mm
Bambu D(8-10)Cm, Panjang 4 M
4.4 Pek. Balok B1 15/35 2.27 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Minyak Bekisting
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
Kayu Balok 5/7 Kelas III
Plywood 9 mm
Bambu D(8-10)Cm, Panjang 4 M
4.5 Pek. Balok B2 15/25 0.31 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Minyak Bekisting
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
Kayu Balok 5/7 Kelas III
Plywood 9 mm
Bambu D(8-10)Cm, Panjang 4 M
4.6 Pek. Ring Balok RB1 15/20 1.23 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Minyak Bekisting
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
4.7 Pek. Ring Balok RB2 30/20 0.62 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Minyak Bekisting
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
4.8 Pek. Balok Lintel 15/15 0.44 m3 Kayu Papan 3/20 Kelas III
Paku 5 - 12 Cm
Besi Beton Polos U-24
Kawat Beton
Semen Portland
Pasir Beton
Batu Pecah 2/3
4.10 Pek. Lantai Dan Dak Plat Beton 4.88 m3 Semen Portland
Pasir Beton
Batu Pecah 2/3
M8
Kawat Beton
Plywood 9 mm
Paku 5 - 12 Cm
Kayu Papan 3/20 Kelas III
Kayu Balok 5/7 Kelas III
Bambu Ø(8-10)Cm, Panjang 4 M
Minyak Bekisting
6.6 Pek. Rangka + Plafond Gypsum 112.91 m2 Gypsum Board (1200 x 2400 x 9) mm
Hollow 4/4 Zincromate
Hollow 2/4 Zincromate
Paku Gypsum
Ramset / Dinabolt
Cotton Plaster
Compoun
8.2 Pek. Instalasi Saklar Double 3.00 ttk Saklar Ganda Biasa
8.5 Pasang Lampu Downlight 4" 10.00 ttk Lampu LED 7 Watt
Fitting Lampu Downlight 4"
8.9 Pasang Lampu Downlight 2,5" 2.00 ttk Lampu LED 7 Watt
Fitting Lampu Downlight 2,5"
B Pekerjaan Sanitair
8.12 Pasang Pipa Air Hujan 3" 65.36 m Pipa PVC Tipe D Ø 3"
Perlengkapan 35% x Pipa
8.13 Pasang Pipa Air Bersih 1/2" dan 3/4" 51.22 m Pipa PVC Tipe AW Ø 0,75"
Perlengkapan 35% x Pipa
8.14 Pasang Pipa Air Kotor 4" 7.26 m Pipa PVC Tipe D Ø 4"
Perlengkapan 35% x Pipa
8.15 Pasang Pipa Air Kotor 3" 20.40 m Pipa PVC Tipe D Ø 3"
Perlengkapan 35% x Pipa
8.22 Pasang Bak Cuci Piring Stainlessteel 1.00 unit Bak Cuci Stainless Steel
Waterdrain + Aksesoris
10.2 Pek. Railing Tangga dan Void 5.13 m Besi Hollow 50 x 50 , 2mm
Aksesoris (las, perlengkapan, dll)
10 Unit
2 Unit
Koef Volume Sat Volume Sat
1.2000 2.16 m3
1.2000 2.58 m3
70.0000 648.90 Bh
0.2870 133.02 Kg 2.66 Zak
0.0400 0.37 M3
1.2000 3.23 M3
0.4320 1.16 M3
1.2000 13.45 M3
136.0000 1524.56 Kg 30.49 Zak
0.5440 6.10 M3
8.4000 1713.68 Bh
4.0000 816.04 Kg 20.40 Zak
5.1840 1315.03 Kg
0.0260 6.60 m3
0.2700 0.36 M3
2.0000 2.68 Kg
0.6000 0.80 Lt
178.0400 238.57 Kg
3.0000 4.02 Kg
384.0000 514.56 Kg 10.29 Zak
0.4943 0.66 M3
0.7696 1.03 M3
0.0020 0.0028 M3
0.0100 0.01 Kg
207.8200 290.95 Kg
0.0450 0.0630 Kg
352.0000 492.80 Kg 9.86 Zak
0.5221 0.73 M3
0.7637 1.0692 M3
0.4000 0.78 M3
4.0000 7.76 Kg
2.0000 3.88 Lt
236.8100 459.41 Kg
4.5000 8.73 Kg
384.0000 744.96 Kg 14.90 Zak
0.4943 0.96 M3
0.7696 1.49 M3
0.1500 0.29 M3
3.5000 6.79 Lbr
20.0000 38.80 Btg
0.3200 0.73 M3
3.2000 7.26 Kg
1.6000 3.63 Lt
200.6400 455.45 Kg
3.0000 6.81 Kg
384.0000 871.68 Kg 17.43 Zak
0.4943 1.12 M3
0.7696 1.75 M3
0.1400 0.32 M3
2.8000 6.36 Lbr
16.0000 36.32 Btg
0.5300 0.16 M3
1.5000 0.47 Kg
0.4000 0.12 Lt
148.4400 46.02 Kg
2.2500 0.70 Kg
384.0000 119.04 Kg 2.38 Zak
0.4943 0.15 M3
0.7696 0.24 M3
0.1400 0.04 M3
2.8000 0.87 Lbr
16.0000 4.96 Btg
0.5300 0.65 M3
1.5000 1.85 Kg
0.4000 0.49 Lt
178.0400 218.99 Kg
2.2500 2.77 Kg
384.0000 472.32 Kg 9.45 Zak
0.4943 0.61 M3
0.7696 0.95 M3
0.5300 0.33 M3
1.5000 0.93 Kg
0.4000 0.25 Lt
123.3600 76.48 Kg
2.2500 1.40 Kg
384.0000 238.08 Kg 4.76 Zak
0.4943 0.31 M3
0.7696 0.48 M3
0.0030 0.0013 M3
0.0200 0.01 Kg
98.0000 43.12 Kg
0.0500 0.02 Kg
352.0000 154.88 Kg 3.10 Zak
0.5221 0.23 M3
0.7637 0.34 M3
10.0000 636.40 Bh
0.0300 1.91 Kg
3.5000 80.15 Bh
10.8000 247.32 Kg 4.95 Zak
0.0320 0.73 M3
1.0000 22.90 Kg
0.0500 1.15 Kg
1.0500 3.36 M
0.1000 0.32 Kg
0.0190 0.06 M3
0.5000 1.60 Kg
1.1000 30.80 M
0.0500 1.40 Kg
1.0500 156.16 M
0.1500 22.31 Kg 1.12 Zak
16.0000 100.64 Bh
10.4000 65.42 Kg 1.31 Zak
0.0450 0.28 M3
0.5000 3.15 Kg
1.0000 21.59 Bh
9.3000 200.79 Kg 4.02 Zak
0.0450 0.97 M3
1.5520 33.51 Kg
11.8700 39.05 Bh
14.1500 46.55 Kg 0.93 Zak
0.0390 0.13 M3
0.5000 1.65 Kg
1.0800 7.86 Bh
14.7000 107.02 Kg 2.14 Zak
0.0450 0.33 M3
1.3000 9.46 Kg
1.0000 3.00 Bh
1.0000 8.00 Bh
8.0000 104.00 M
1.0000 13.00 Bh
1.0000 10.00 Bh
1.0000 10.00 Bh
1.0000 4.00 Bh
1.0000 4.00 Bh
8.0000 8.00 M
5.0000 5.00 Bh
1.0000 1.00 Btg
1.0000 1.00 Bh
8.0000 8.00 M
5.0000 5.00 Bh
1.0000 1.00 Btg
1.0000 1.00 Bh
1.0000 2.00 Bh
1.0000 2.00 Bh
1.0000 5.00 Bh
1.0000 2.00 Bh
1.0000 1.00 Bh
3.0000 6.00 Btg
15.0000 30.00 M
1.0000 2.00 Bh
2.0000 4.00 Bh
24.0000 48.00 Bh
1.2000 78.43 M
1.0000 65.36 Btg
1.2000 61.46 M
1.0000 51.22 Btg
1.2000 8.71 M
1.0000 7.26 Btg
1.2000 24.48 M
1.0000 20.40 Btg
1.0000 2.00 Bh
1.0000 2.00 Ls
1.0000 2.00 Bh
1.0000 2.00 Ls
1.0000 3.00 Bh
1.0000 9.00 Bh
1.0000 2.00 Bh
1.0000 2.00 Ls
1.0000 2.00 Bh
1.0000 2.00 Ls
1.0000 1.00 Bh
1.0000 1.00 Ls
1.0000 1.00 Bh
0.0250 0.03 Bh
1.0000 3.00 Bh
0.0250 0.08 Bh
0.1000 25.37 Kg
0.1000 25.37 Ltr 30.44 Kg
0.2600 65.95 Ltr 79.15 Kg
0.2000 2.52 Kg
0.0100 0.13 Bh
0.5000 6.30 Lbr
0.1750 14.80 Kg
0.0100 0.85 Bh
0.2500 12.39 Kg
0.5100 25.27 Lbr
0.0400 1.98 Bh
1.0000 1.10 m2
27.0000 140.40 Bh
0.0500 0.26 M3
4.0000 11.40 M
1.0000 2.85 Ls
4.0000 20.52 M
1.0000 5.13 Ls
4.0000 40.40 M
1.0000 10.10 Ls
1.0000 1.00 M3
1.2000 1.20 M3
0.3000 0.30 M3
16.0000 16.00 Bh
0.0300 0.03 M3
0.0160 0.02 M3
6.5200 6.52 Zak
0.5430 0.54 M3
0.7620 0.76 M3