RAB Lantai 2 Sukabumi.

PT.
GRIYA PERSADA ESTATE

RENCANA ANGGARAN BIAYA UPAH KERJA
Marketing Galery
GOLDEN CALLA RESIDENCE
Harga Satuan Jumlah
No. Uraian Pekerjaan Spesifikasi Ringkas Sat. Volume
Upah upah
I PEKERJAAN PERSIAPAN
1 Pasangan bouwplank Kayu Borneo m' 77.50 20,000 1,550,000
2 Pembersihan lapangan dan bangunan Di dalam kavling m2 211.00 18,000 3,798,000
Sub Total I 5,348,000
II PEKERJAAN TANAH & PASIR
a. Pekerjaan Tanah
1 Galian tanah pondasi & sloof Manual m3 18.18 120,000 2,181,150
2 Pemadatan tanah pondasi & sloof Padat dengan stamper m2 16.50 25,000 412,500
3 Urug kembali tanah pondasi Pemadatan manual m3 15.04 45,000 676,856
b. Pekerjaan Pasir
1 Urugan pasir bawah lantai t = 3 cm Pasir urug darat t = 3 cm m2 16.50 18,000 297,000
2 Urugan pasir bawah pondasi t = 5 cm m2 16.50 23,000 379,500
Sub Total II 3,947,006
III PEKERJAAN KONSTRUKSI STRUKTUR :
a. Struktur Beton Bertulang
1 P1 (60X60) K-225 Site Mix
Bekisting kayu Plywood 9mm dan kaso m² 9.00 55,000 495,000
Besi Ø12mm - 150mm kg 134.01 2,000 268,013
Beton K-225 Site Mix m³ 1.35 175,000 236,250
2 S1 (15 x 25)
Bekisting kayu Plywood 9mm dan kaso m² 23.80 55,000 1,309,000
Besi pokok Ø12mm & 10mm kg 318.59 2,000 637,189
Beton K-225 Site Mix m³ 1.79 175,000 312,375
3 S2 (15 x 30)
Besi pokok D 13 mm & Ø 8mm - 200mm kg 149.32 2,000 298,638
Beton K-225 Site Mix m³ 0.54 175,000 95,156
4 Kolom Pedestal ( 30x30 )
Beton K-175 Site Mix m³ 0.98 175,000 172,069
Page 1 677998774.xlsx
PT. GRIYA PERSADA ESTATE
Marketing Galery
Harga Satuan Jumlah
Upah upah
Beton K-175 Site Mix m³ 0.15 175,000 26,775
6 Kp ( 9x 13 )
Beton K-175 Site Mix m³ 0.54 175,000 93,980
7 Balok latei (diatas kusen aluminium) uk. 9 x 13 cm
Beton K-175 Site Mix m³ 0.01 175,000 2,048
8 RB (9x20)
Besi pokok D 13 mm & Ø 8mm - 70 & 150mm kg 76.27 2,000 152,538
Beton K-225 Site Mix m³ 0.32 175,000 56,385
9 Beton plat atap kamar mandi t = 10 cm
Besi Ø 8mm & 20mm kg 77.70 2,000 155,399
Beton K-225 Site mix m³ 0.98 175,000 171,500
IV PEKERJAAN PASANGAN & PLESTERAN
1 Rollag bata teras samping & belakang tinggi 80cm 1 PC : 5 Psr / Bata Press m² 76.65 60,000 4,598,940
2 Pas. Bata ringan (include trap tangga) 1 PC : 5 Psr / Bata Press m² 107.49 25,794 2,772,709
3 Pas. Bata ringan trap tangga (incl.galian 25cm) 1 PC : 5 Psr / Bata Press m² 17.08 42,500 725,688
Page 2 677998774.xlsx
Marketing Galery
Harga Satuan Jumlah
Upah upah
4 Plesteran pasangan dinding bata ringan 1 PC : 5 Psr m² 183.21 30,000 5,496,300
5 Acian plesteran dinding m² 154.52 25,000 3,862,938
6 Pleteran opening pintu, jendela dan kongliong 1 PC : 5 Psr m' 21.80 20,000 436,000
7 Acian opening pintu, jendela dan kongliong m' 21.80 12,500 272,500
8 Tali air dinding ornamen 2x2cm m' 23.10 20,000 462,000
Sub Total IV 18,627,074
V PEKERJAAN PELAPIS LANTAI & DINDING
a. Pelapis Lantai
1 Lantai Kerja BO site mix t=5 cm m² 211.86 25,000 5,296,500
2 Lantai marketing gallery,meeting & mushola HT ex China 60/60, single loading m² 55.45 41,600 2,306,720
3 Lantai outdoo keramik 40x40 lebar nat 1cm ex Asia tile Oscar Balck m² 103.99 48,000 4,991,520
4 Lantai outdoo keramik 30x30 lebar nat 1cm ex Asia tile Oscar Balck m² 28.00 52,000 1,456,000
5 Lantai kamar mandi Keamik Platinum Angelo 40/40 m² 1.49 44,571 66,189
6 Plint HT 5x30 cm + tali air ( Tangga) ex Asia tile Oscar Balck m1 5.36 25,000 134,000
7 Plint HT 9x60 cm + tali air ex Asia tile Oscar Balck m1 35.83 25,000 895,750
8 Tangga utama (upatred & antrede) ex Asia tile Oscar Balck m² 11.42 55,000 628,320
9 Tangga bulat (upatred & antrede) ex Asia tile Oscar Balck m² 15.64 81,600 1,276,387
10 Lantai kolam ikan ex Asia tile Oscar Balck m² 9.79 48,000 469,680
11 Screding lantai kolam ikan BO site mix t=5 cm m² 9.79 25,000 244,625
b. Pelapis Dinding
1 Dinding kamar mandi Keramik Platinum Hokane 25/40 m² 15.17 50,000 758,500
2 Dinding fasade Andesit totol cipanca 30x60 RTM m² 11.10 69,900 775,890
3 Dinding planter box bulat & tepi Andesit totol cipanca 30x30 RTM m² 12.60 62,786 791,100
4 Meja dapur ex Asia tile Oscar Balck m² 1.08 41,600 44,928
5 Dinding meja dapur (incl. tali air) T=60cm Keramik Mulia 10/20 bevel m² 1.92 70,000 134,400
6 Dinding kolam ikan HT ex China 60/60, single loading m² 9.36 55,000 514,800
Sub Total V 20,785,309
Page 3 677998774.xlsx
Marketing Galery
Harga Satuan Jumlah
Upah upah
VII PEKERJAAN ATAP
1 Rangka atap baja ringan Galvanis C 75 ex. Lokal t 0,75 mm m² 118.99 35,000 4,164,650
2 Pasang atap spandek berpasir tebal 0,4mm m² 118.99 25,000 2,974,750
3 Lisplang plat tekuk lebar 60cm plat eser tebal 1,4mm + finish cat m' 47.20 -
4 Screding atap pelapis waterproofing screding 3cm m' 18.36 20,633 378,828
Sub Total VII 7,518,228
VIII PEKERJAAN PLAFOND
1 Plafond interior & outdoor Elephant t = 9 mm + Rangka hollow galvanized m² 142.97 27,000 3,860,123
2 Plafond drop Elephant t = 9 mm + Rangka hollow galvanized ml 30.80 30,000 924,000
3 List plafond gypsum List u aluminium 1 x 1 cm ml 64.30 10,000 643,000
4 Plafond expose Finish Aci + cat m² 11.20 45,000 504,000
Sub Total VIII 5,931,123
IX PEKERJAAN PENGECATAN
1 Cat dinding dalam (termasuk sealer) Cat tembok ex.Vinilex m² 116.84 12,500 1,460,500
2 Cat dinding luar depan (termasuk Sealer) Cat tembok ex.Mowilex/setara, weathersheild m² 5.40 15,000 81,000
3 Water proofing plat atap Aquaproof warna abu-abu m² 18.36 15,000 275,400
4 Cat plafond gypsum /GRC + List Cat tembok ex.Vinilex m² 149.13 12,500 1,864,094
5 Cat textur dinding ornamen Cat texture ex.Gamma m² 22.75 25,000 568,750
Sub Total IX 4,249,744
###
XI PEKERJAAN INSTALASI AIR SANITARI
Instalasi Air
1 Instalasi air bersih ke torn dan distribusi tiap lantai PVC 3/4" type AW ex.Rucika m' 10.00 7,500 75,000
2 Instalasi air bersih PVC 1/2" type AW ex.Rucika m' 30.00 7,500 225,000
3 Instalasi air kotor dari KM/WC PVC 4" type D ex.Rucika m' 10.00 15,000 150,000
4 Instalasi air buangan dari AC PVC 3/4" type AW ex.Rucika m' 15.00 7,500 112,500
5 Instalasi air buangan dari torn PVC 3/4" type AW ex.Rucika m' 1.00 7,500 7,500
6 Instalasi air bekas dari KM/WC dan hujan (pipa tegak) PVC 2,5" type D ex.Rucika m' 10.50 15,000 157,500
7 Instalasi air bekas dari KM/WC dan hujan (pipa datar) PVC 4" type D ex.Rucika m' 26.00 25,000 650,000
8 Bak kontrol pakai tutup 40x40 cm Pasangan bata plat beton bh 2.00 70,000 140,000
9 Septictank Bioluxs kapasitas 500 liter BG-500 (1-2 orang) unit 1.00 400,000 400,000
10 Torn Air kap. 500 ltr Penguin, TW 55 unit 1.00 150,000 150,000
11 Instalasi air bersih PDAM PVC 1/2" type AW ex.Rucika m' 13.00 7,500 97,500
12 Stop valve 3/4"PVC pompa jet pum bh 1.00 15,000 15,000
13 Stop valve 3/4"PVC PDAM bh 1.00 15,000 15,000
Sanitair
1 Closet duduk lengkap dengan stop kran untuk 2 kran Toto / setara bh 1.00 150,000 150,000
2 Washtafle dengan stop kran KM utama Toto L 652 termasuk finish meja beton bh 1.00 150,000 150,000
3 Kran dinding Onda / Wasser bh 1.00 15,000 15,000
4 Kran kitchen zink Onda / Wasser bh 1.00 15,000 15,000
Page 4 677998774.xlsx
Marketing Galery
Harga Satuan Jumlah
Upah upah
5 Stop kran untuk bilas dari torn Onda / Wasser bh 1.00 15,000 15,000
6 Floor drain Onda / Wasser bh 1.00 15,000 15,000
7 Roof drain Onda / Wasser bh 2.00 10,000 20,000
8 Kitchen zink tanpa sayap 1 lobang Royal/setara set 1.00 75,000 75,000
9 Jet washer Onda / Wasser set 1.00 25,000 25,000
Sub Total XI 2,675,000
Page 5 677998774.xlsx
Marketing Galery
Harga Satuan Jumlah
Upah upah
XII PEKERJAAN LAIN-LAIN
1 Pembersihan akhir proyek Selama kerja los 1.00 850,000 850,000
2 Dudukan bak sampah dan pompa air Cor beton los 1.00 150,000 150,000
Sub Total XIII 1,000,000
TOTAL I s/d XIII 74,075,231
Page 6 677998774.xlsx
RENCANA ANGGARAN BIAYA
Marketing Galery
Harga Satuan Jumlah Jumlah Harga
material kontrak material upah Rp.
1 Direksi keet / gudang Lantai Papan, Seng, Tripleks ls
2 Pasangan bouwplank Kayu Borneo m' 77.50 28,970 20,000 2,245,175 1,550,000 3,795,175
3 Pembersihan lapangan dan bangunan Di dalam kavling m2 211.00 18,000 - 3,798,000 3,798,000
4 Air kerja & listrik kerja Selama kerja bulan
5 Keamanan Selama kerja ls
Sub Total I 2,245,175 5,348,000 7,593,175
a. Pekerjaan Tanah
1 Galian tanah pondasi & sloof Manual m3 18.18 120,000 2,181,150 2,181,150
2 Pemadatan tanah pondasi & sloof Padat dengan stamper m2 16.50 25,000 412,500 412,500
3 Urug kembali tanah pondasi Pemadatan manual m3 15.04 45,000 676,856 676,856
b. Pekerjaan Pasir
1 Urugan pasir bawah lantai t = 3 cm Pasir urug darat t = 3 cm m2 16.50 9,646 18,000 159,159 297,000 456,159
2 Urugan pasir bawah pondasi t = 5 cm m2 16.50 12,000 23,000 198,000 379,500 577,500
Sub Total II 357,159 3,947,006 4,304,165
1 P1 (60X60) K-225 Site Mix

Bekisting kayu Plywood 9mm dan kaso m² 9.00 83,920 55,000 755,280 495,000 1,250,280
Besi Ø12mm - 150mm kg 134.01 9,985 2,000 1,338,053 268,013 1,606,066
Beton K-225 Site Mix m³ 1.35 878,024 175,000 1,185,332 236,250 1,421,582
2 S1 (15 x 25)
Bekisting kayu Plywood 9mm dan kaso m² 23.80 83,920 55,000 1,997,296 1,309,000 3,306,296
Besi pokok Ø12mm & 10mm kg 318.59 9,985 2,000 3,181,166 637,189 3,818,355
Beton K-225 Site Mix m³ 1.79 878,024 175,000 1,567,273 312,375 1,879,648
3 S2 (15 x 30)
Besi pokok D 13 mm & Ø 8mm - 200mm kg 149.32 9,985 2,000 1,490,948 298,638 1,789,585
Beton K-225 Site Mix m³ 0.54 878,024 175,000 477,426 95,156 572,582
Beton K-175 Site Mix m³ 0.98 878,024 175,000 863,317 172,069 1,035,386
Page 7 677998774.xlsx
Marketing Galery
Bekisting kayu Plywood 9mm dan kaso m² 3.57 83,920 55,000 299,594 196,350 495,944
Besi pokok Ø10mm & 8mm kg 42.02 9,985 2,000 419,522 84,030 503,552
Beton K-175 Site Mix m³ 0.15 878,024 175,000 134,338 26,775 161,113
6 Kp ( 9x 13 )
Bekisting kayu Plywood 9mm dan kaso m² 15.58 83,920 55,000 1,307,138 856,680 2,163,818
Beton K-175 Site Mix m³ 0.54 878,024 175,000 471,525 93,980 565,505
Besi pokok Ø8mm & 6mm kg 2.99 11,889 2,000 35,540 5,979 41,519
Beton K-175 Site Mix m³ 0.01 878,024 175,000 10,273 2,048 12,320
8 RB (9x20)
Besi pokok D 13 mm & Ø 8mm - 70 & 150mm kg 76.27 11,889 2,000 906,761 152,538 1,059,299
Beton K-225 Site Mix m³ 0.32 964,399 175,000 310,729 56,385 367,114
Bekisting kayu Plywood 9mm dan kaso m² 6.80 162,319 55,000 1,103,769 374,000 1,477,769
Besi Ø 8mm & 20mm kg 77.70 11,889 2,000 923,770 155,399 1,079,169
Beton K-225 Site mix m³ 0.98 964,399 175,000 945,111 171,500 1,116,611
b. Pekerjaan struktur Baja

1 Angkur baut pondasi Angkur & bolt Ø 22mm - 600 mm titik 40.00 58,400 13,000 2,336,000 520,000 2,856,000
2 Baseplate kolom pipa 30x30cm plat 10mm titik 10.00 161,050 13,000 1,610,500 130,000 1,740,500
3 Sirip plat pengaku pipa (segitiga) plat 8mm pcs 40.00 6,588 31,500 263,500 1,260,000 1,523,500
4 Kolom pipa bulat Pipa baja Ø 6" tebal 3,6mm titik 8.00 355,000 153,000 2,840,000 1,224,000 4,064,000
5 Joint plat buhul plat 8 mm titik 28.00 8,783 48,167 245,933 1,348,667 1,594,600
6 Ring balok UNP 100 panjang 2,25m UNP 100 50 3.8mm btg 8.00 198,900 76,667 1,591,200 613,333 2,204,533
7 Ring balok UNP 100 panjang 4,35m UNP 100 50 3.8mm btg 5.00 384,540 80,000 1,922,700 400,000 2,322,700
8 Baja hollow konekting kusen hollow 4 x 8 tebal 1.6mm btg 3.00 363,000 75,000 1,089,000 225,000 1,314,000
9 Grouting baseplate 5cm ex Sikagrout 215 titik 10.00 23,000 25,000 230,000 250,000 480,000
Sub Total III 37,941,951 13,958,494 51,900,445
1 Rollag bata teras samping & belakang ting 1 PC : 5 Psr / Bata Press m² 76.65 134,680 60,000 10,323,087 4,598,940 14,922,027
2 Pas. Bata ringan (include trap tangga) 1 PC : 5 Psr / Bata Press m² 107.49 57,300 25,794 6,159,320 2,772,709 8,932,030
3 Pas. Bata ringan trap tangga (incl.galian 25 1 PC : 5 Psr / Bata Press m² 17.08 57,300 42,500 978,398 725,688 1,704,085
Page 8 677998774.xlsx
Marketing Galery
4 Plesteran pasangan dinding bata ringan 1 PC : 5 Psr m² 183.21 19,460 30,000 3,565,267 5,496,300 9,061,567
5 Acian plesteran dinding m² 154.52 4,347 25,000 671,688 3,862,938 4,534,625
6 Pleteran opening pintu, jendela dan kongli 1 PC : 5 Psr m' 21.80 29,879 20,000 651,362 436,000 1,087,362
7 Acian opening pintu, jendela dan kongliong m' 21.80 621 12,500 13,538 272,500 286,038
8 Tali air dinding ornamen 2x2cm m' 23.10 10,000 20,000 231,000 462,000 693,000
Sub Total IV 22,593,659 18,627,074 41,220,734
a. Pelapis Lantai
1 Lantai Kerja BO site mix t=5 cm m² 211.86 33,498 25,000 7,096,886 5,296,500 12,393,386
2 Lantai marketing gallery,meeting & musholHT ex China 60/60, single loading m² 55.45 108,212 41,600 6,000,328 2,306,720 8,307,048
3 Lantai outdoo keramik 40x40 lebar nat 1c ex Asia tile Oscar Balck m² 103.99 80,362 48,000 8,356,792 4,991,520 13,348,312
4 Lantai outdoo keramik 30x30 lebar nat 1c ex Asia tile Oscar Balck m² 28.00 60,472 52,000 1,693,202 1,456,000 3,149,202
5 Lantai kamar mandi Keamik Platinum Angelo 40/40 m² 1.49 108,790 44,571 161,553 66,189 227,742
6 Plint HT 5x30 cm + tali air ( Tangga) ex Asia tile Oscar Balck m1 5.36 16,000 25,000 85,760 134,000 219,760
7 Plint HT 9x60 cm + tali air ex Asia tile Oscar Balck m1 35.83 18,784 25,000 673,031 895,750 1,568,781
8 Tangga utama (upatred & antrede) ex Asia tile Oscar Balck m² 11.42 92,416 55,000 1,055,757 628,320 1,684,077
9 Tangga bulat (upatred & antrede) ex Asia tile Oscar Balck m² 15.64 120,542 81,600 1,885,522 1,276,387 3,161,909
10 Lantai kolam ikan ex Asia tile Oscar Balck m² 9.79 80,362 48,000 786,337 469,680 1,256,017
11 Screding lantai kolam ikan BO site mix t=5 cm m² 9.79 33,498 25,000 327,778 244,625 572,403
b. Pelapis Dinding
1 Dinding kamar mandi Keramik Platinum Hokane 25/40 m² 15.17 93,088 50,000 1,412,145 758,500 2,170,645
2 Dinding fasade Andesit totol cipanca 30x60 RTM m² 11.10 197,000 69,900 2,186,700 775,890 2,962,590
3 Dinding planter box bulat & tepi Andesit totol cipanca 30x30 RTM m² 12.60 182,500 62,786 2,299,500 791,100 3,090,600
4 Meja dapur ex Asia tile Oscar Balck m² 1.08 108,212 41,600 116,868 44,928 161,796
5 Dinding meja dapur (incl. tali air) T=60cm Keramik Mulia 10/20 bevel m² 1.92 133,600 70,000 256,512 134,400 390,912
6 Dinding kolam ikan HT ex China 60/60, single loading m² 9.36 80,362 55,000 752,184 514,800 1,266,984
Sub Total V 35,146,856 20,785,309 55,932,164
VI PEKERJAAN KUSEN, PINTU & JENDELA
a. Kusen Pintu, Jendela & Daun Jendela Aluminium Powder Coating 4"
1 Kusen Pintu R. meeting uk. 900 x 2400mm Aluminium 3" anoudized hitam + pintu bh 1.00 2,450,000 2,450,000 - 2,450,000
2 Kusen & pintu kamar mandi uk. 700 x 200 Aluminium 3" anoudized hitam + pintu bh 1.00 2,200,000 2,200,000 - 2,200,000
3 Kaca clear tempered 10mm modul uk. 260x120cm m² 47.58 300,000 100,000 14,274,000 4,758,000 19,032,000
4 Kusen jendela kaca mati + silent Aluminium 3" anoudized hitam m' - - -
5 Kaca clear 5mm + sealant m² 9.15 161,550 1,478,183 - 1,478,183
6 Pintu kaca clear + accessories + handle kaca tempered 12mm bh 2.00 2,800,000 350,000 5,600,000 700,000 6,300,000
26,002,183 5,458,000 31,460,183
Page 9 677998774.xlsx
Marketing Galery
VII PEKERJAAN ATAP
1 Rangka atap baja ringan Galvanis C 75 ex. Lokal t 0,75 mm m² 118.99 94,628 35,000 11,259,786 4,164,650 15,424,436
2 Pasang atap spandek berpasir tebal 0,4mm m² 118.99 66,000 25,000 7,853,340 2,974,750 10,828,090
3 Lisplang plat tekuk lebar 60cm plat eser tebal 1,4mm + finish cat m' 47.20 220,000 10,384,000 - 10,384,000
4 Screding atap pelapis waterproofing screding 3cm m' 18.36 31,745 20,633 582,830 378,828 961,658
5 Talang plat lebar 20 cm tinggi 20 plat eser tebal 1,4mm m' 16.30 185,000 3,015,500 - 3,015,500
Sub Total VII 33,095,456 7,518,228 40,613,684
1 Plafond interior & outdoor Elephant t = 9 mm + Rangka hollow galvanized m² 142.97 53,011 27,000 7,578,850 3,860,123 11,438,973
2 Plafond drop Elephant t = 9 mm + Rangka hollow galvanized ml 30.80 32,000 30,000 985,600 924,000 1,909,600
3 List plafond gypsum List u aluminium 1 x 1 cm ml 64.30 7,000 10,000 450,100 643,000 1,093,100
4 Plafond expose Finish Aci + cat m² 11.20 25,600 45,000 286,720 504,000 790,720
Sub Total VIII 9,301,270 5,931,123 15,232,393
1 Cat dinding dalam (termasuk sealer) Cat tembok ex.Vinilex m² 116.84 18,683 12,500 2,182,922 1,460,500 3,643,422
2 Cat dinding luar depan (termasuk Sealer) Cat tembok ex.Mowilex/setara, weathersheild m² 5.40 29,583 15,000 159,748 81,000 240,748
3 Cat lisplank Kansai warna standard putih m' 10,000 12,500 - - -
4 Water proofing plat atap Aquaproof warna abu-abu m² 18.36 45,783 15,000 840,576 275,400 1,115,976
5 Water proofing kolam ikan Sikatop seal 107 m² 25.56 49,500 16,700 1,265,220 426,852 1,692,072
6 Cat plafond gypsum /GRC + List Cat tembok ex.Vinilex m² 149.13 18,683 12,500 2,786,149 1,864,094 4,650,243
7 Cat textur dinding ornamen Cat texture ex.Gamma m² 22.75 62,667 25,000 1,425,667 568,750 1,994,417
Sub Total IX 8,660,282 4,676,596 13,336,877
X PEKERJAAN INSTALASI LISTRIK ###
1 Instalasi titik lampu NYM 2x1,5 mm2 ex. Eterna + T dus ttk 31.00 90,832 70,000 2,815,792 2,170,000 4,985,792
2 Instalasi titik lampu taman/spot NYY 2x1,5 mm2 ex. Eterna + T dus ttk 1.00 125,000 70,000 125,000 70,000 195,000
3 Saklar single Panasonic bh 2.00 22,500 15,000 45,000 30,000 75,000
4 Saklar double Panasonic bh 3.00 34,500 20,000 103,500 60,000 163,500
5 Saklar hotel Panasonic bh 28,500 30,000 - - -
6 Instl. Stop kontak NYM 3x2,5 mm2 ex. Eterna + T dus ttk 7.00 175,900 60,000 1,231,300 420,000 1,651,300
7 Stop kontak Panasonic ttk 7.00 34,500 20,000 241,500 140,000 381,500
8 Instl. Stop kontak lantai NYM 3x2,5 mm2 ex. Eterna + T dus ttk 2.00 195,000 85,000 390,000 170,000 560,000
9 Stop kontak lantai NYM 3x2,5 mm2 ex. Eterna + T dus ttk 2.00 225,000 45,000 450,000 90,000 540,000
10 Instl. Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk 2.00 175,900 60,000 351,800 120,000 471,800
11 Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk 2.00 43,500 5,000 87,000 10,000 97,000
12 Fitting titik lampu (down light) ex.Lokal 4" bh 31.00 30,000 5,000 930,000 155,000 1,085,000
13 Lampu spot ex.Lokal bh 2.00 150,000 25,000 300,000 50,000 350,000
14 Fitting titik taman ex.Lokal bh 250,000 35,000 - - -
Page 10 677998774.xlsx
Marketing Galery
15 Lampu selang LED ex- china set 7.00 175,000 35,000 1,225,000 245,000 1,470,000
16 Box sekring 8 group Ex. Broco u/ 8 Group incl. MCB unit 1.00 363,000 350,000 363,000 350,000 713,000
17 Kabel toevoer kwh - panel NYY 3x6 mm2 ex. Eterna + pipa PVC ø½" m' 3.00 42,500 30,000 127,500 90,000 217,500
18 AC Split 1 PK ex Samsung unit 1.00 3,050,000 300,000 3,050,000 300,000 3,350,000
19 AC Split 3/4 PK ex Samsung unit 1.00 3,100,000 300,000 3,100,000 300,000 3,400,000
20 Instalasi ac split ex SamsungDaikin m' 7.00 95,000 - 665,000 - 665,000
Sub Total X 15,601,392 4,770,000 20,371,392
Instalasi Air
1 Instalasi air bersih ke torn dan distribusi ti PVC 3/4" type AW ex.Rucika m' 10.00 12,875 7,500 128,750 75,000 203,750
2 Instalasi air bersih PVC 1/2" type AW ex.Rucika m' 30.00 10,875 7,500 326,250 225,000 551,250
3 Instalasi air kotor dari KM/WC PVC 4" type D ex.Rucika m' 10.00 60,125 15,000 601,250 150,000 751,250
4 Instalasi air buangan dari AC PVC 3/4" type AW ex.Rucika m' 15.00 12,875 7,500 193,125 112,500 305,625
5 Instalasi air buangan dari torn PVC 3/4" type AW ex.Rucika m' 1.00 12,875 7,500 12,875 7,500 20,375
6 Instalasi air bekas dari KM/WC dan hujan ( PVC 2,5" type D ex.Rucika m' 10.50 27,125 15,000 284,813 157,500 442,313
7 Instalasi air bekas dari KM/WC dan hujan (pPVC 4" type D ex.Rucika m' 26.00 60,125 25,000 1,563,250 650,000 2,213,250
8 Bak kontrol pakai tutup 40x40 cm Pasangan bata plat beton bh 2.00 200,000 70,000 400,000 140,000 540,000
9 Septictank Bioluxs kapasitas 500 liter BG-500 (1-2 orang) unit 1.00 1,000,000 400,000 1,000,000 400,000 1,400,000
10 Torn Air kap. 500 ltr Penguin, TW 55 unit 1.00 800,000 150,000 800,000 150,000 950,000
11 Instalasi air bersih PDAM PVC 1/2" type AW ex.Rucika m' 13.00 10,875 7,500 141,375 97,500 238,875
12 Stop valve 3/4"PVC pompa jet pum bh 1.00 85,000 15,000 85,000 15,000 100,000
13 Stop valve 3/4"PVC PDAM bh 1.00 85,000 15,000 85,000 15,000 100,000
Sanitair
1 Closet duduk lengkap dengan stop kran untToto / setara bh 1.00 1,610,000 150,000 1,610,000 150,000 1,760,000
2 Washtafle dengan stop kran KM utama Toto L 652 termasuk finish meja beton bh 1.00 1,250,000 150,000 1,250,000 150,000 1,400,000
3 Kran dinding Onda / Wasser bh 1.00 125,000 15,000 125,000 15,000 140,000
4 Kran kitchen zink Onda / Wasser bh 1.00 175,000 15,000 175,000 15,000 190,000
5 Stop kran untuk bilas dari torn Onda / Wasser bh 1.00 85,000 15,000 85,000 15,000 100,000
6 Floor drain Onda / Wasser bh 1.00 95,000 15,000 95,000 15,000 110,000
7 Roof drain Onda / Wasser bh 2.00 75,000 10,000 150,000 20,000 170,000
8 Kitchen zink tanpa sayap 1 lobang Royal/setara set 1.00 170,000 75,000 170,000 75,000 245,000
9 Shower (termasuk kran shower ) Onda / Wasser set 280,000 50,000 - - -
10 Shower (termasuk kran shower panas dingiOnda / Wasser set 712,000 50,000 - - -
11 Jet washer Onda / Wasser set 1.00 165,000 25,000 165,000 25,000 190,000
Sub Total XI 9,446,688 2,675,000 12,121,688
Page 11 677998774.xlsx
Marketing Galery
1 Pembersihan akhir proyek Selama kerja los 1.00 850,000 - 850,000 850,000
2 Dudukan bak sampah dan pompa air Cor beton los 1.00 200,000 150,000 200,000 150,000 350,000
3 Hand Railling oautdoor hollow & besi dia.10mm finish cat m' 22.90 171,694 80,000 3,931,803 1,832,000 5,763,803
4 Pagar samping tinggi 1,8m Baja ringan tebal 0,6mm, reng & GRC 4mm m² 19.80 33,233 17,155 658,007 339,678 997,685
5 Pagar samping vynil iklan Rangka baja ringan penutup vynil m² 19.80 34,066 12,781 674,507 253,071 927,577
6 Tangga akses ke proyek finishing keramik lsm 1.00 250,000 200,000 250,000 200,000 450,000
7 Letter dinding ornamen Stainlees stell 201 hairline pcs 10.00 384,000 3,840,000 - 3,840,000
8 Meja kitchen zink finishing keramik m² 0.72 350,000 250,000 252,000 180,000 432,000
9 Dinding sekat kitchen finishing keramik m² 0.64 110,690 95,794 70,842 61,308 132,150
10 Pompa Jet Pump + Bor Lengkap ex simitzu unit 1.00 5,300,000 5,300,000 - 5,300,000
Sub Total XIII 15,177,158 3,866,057 19,043,215
TOTAL I s/d XIII 215,569,227 97,560,887 313,130,114
Page 12 677998774.xlsx
Parkir Marketing Galery
No. Uraian Pekerjaan Spesifikasi Ringkas Sat.
2 Pasangan bouwplank Kayu Borneo m'
3 Pembersihan lapangan dan bangunan Di dalam kavling m2
Sub Total I
a. Pekerjaan Tanah
1 Galian tanah Manual m3
2 Pemadatan tanah dasar Padat dengan wales m2
3 Urug kembali tanah pondasi Pemadatan manual m3
b. Pekerjaan Pasir
1 Urugan pasir bawah lantai t = 3 cm Pasir urug darat t = 3 cm m2
2 Urugan pasir bawah pondasi t = 5 cm m2
Sub Total II
1 P1 (60X60) K-225 Site Mix

Bekisting kayu Plywood 9mm dan kaso m²
Besi Ø12mm - 150mm kg
Beton K-225 Site Mix m³
2 S1 (15 x 25)
Besi pokok Ø12mm & 10mm kg
3 S2 (15 x 30)
Besi pokok D 13 mm & Ø 8mm - 200mm kg
6 Kp ( 9x 13 )
8 RB (9x20)
Besi pokok D 13 mm & Ø 8mm - 70 & 150mm kg
Besi Ø 8mm & 20mm kg
Beton K-225 Site mix m³
b. Pekerjaan struktur Baja

1 Angkur baut pondasi Angkur & bolt Ø 22mm - 600 mm titik
2 Baseplate kolom pipa 30x30cm plat 10mm titik
3 Sirip plat pengaku pipa (segitiga) plat 8mm pcs
4 Kolom pipa bulat Pipa baja Ø 6" tebal 3,6mm titik
5 Joint plat buhul plat 8 mm titik
6 Ring balok UNP 100 panjang 2,25m UNP 100 50 3.8mm btg
7 Ring balok UNP 100 panjang 4,35m UNP 100 50 3.8mm btg
8 Baja hollow konekting kusen hollow 4 x 8 tebal 1.6mm btg
9 Grouting baseplate 5cm ex Sikagrout 215 titik
Sub Total III
1 Rollag bata teras samping & belakang ting 1 PC : 5 Psr / Bata Press m²
2 Pas. Bata ringan (include trap tangga) 1 PC : 5 Psr / Bata Press m²
3 Pas. Bata ringan trap tangga (incl.galian 25 1 PC : 5 Psr / Bata Press m²
4 Plesteran pasangan dinding bata ringan 1 PC : 5 Psr m²
5 Acian plesteran dinding m²
6 Pleteran opening pintu, jendela dan kongli 1 PC : 5 Psr m'
7 Acian opening pintu, jendela dan kongliong m'
8 Tali air dinding ornamen 2x2cm m'
Sub Total IV
a. Pelapis Lantai
1 Lantai Kerja BO site mix t=5 cm m²
2 Lantai marketing gallery,meeting & musholHT ex China 60/60, Crystal white m²
3 Lantai teras/outdoor Andesit totol cipanca 30x60 RTM m²
4 Lantai kamar mandi Keamik Platinum Angelo 40/40 m²
5 Plint HT 5x30 cm + tali air ( Tangga) HT ex China 60/60, Crystal white m1
6 Plint HT 9x60 cm + tali air HT ex China 60/60, Crystal white m1
7 Tangga utama (upatred & antrede) Andesit totol cipanca 30x60 RTM m²
8 Tangga bulat (upatred & antrede) Andesit totol cipanca 30x60 RTM m²
9 Lantai kolam ikan Andesit totol cipanca 30x30 RTM m²
10 Screding lantai kolam ikan BO site mix t=5 cm m²
b. Pelapis Dinding
1 Dinding kamar mandi Keramik Platinum Hokane 25/40 m²
2 Dinding fasade Andesit totol cipanca 30x60 RTM m²
3 Dinding planter box bulat & tepi Andesit totol cipanca 30x30 RTM m²
4 Meja dapur HT ex China 60/60, Crystal white m²
5 Dinding meja dapur (incl. tali air) T=60cm Keramik Mulia 10/20 bevel m²
6 Dinding kolam ikan Andesit totol cipanca 30x30 RTM m²
Sub Total V
1 Kusen Pintu R. meeting uk. 900 x 2400mm Aluminium 3" anoudized hitam + pintu bh
2 Kusen &n pintu kamar mandi uk. 700 x 20 Aluminium 3" anoudized hitam + pintu bh
3 Kaca clear tempered 10mm modul uk. 260x120cm m²
4 Kaca clear 5mm + sealant m²
5 Pintu kaca clear + accessories + handle kaca tempered 12mm bh
VII PEKERJAAN ATAP

1 Rangka atap baja ringan Galvanis C 75 ex. Lokal t 0,75 mm m²
2 Pasang atap spandek berpasir tebal 0,4mm m²
3 Lisplang plat tekuk lebar 60cm plat eser tebal 1,4mm m'
4 Screding atap pelapis waterproofing screding 3cm m'
5 Talang plat lebar 20 cm tinggi 20 plat eser tebal 1,4mm m'
Sub Total VII
1 Plafond interior & outdoor Elephant t = 9 mm + Rangka hollow galvanized m²
2 Plafond drop Elephant t = 9 mm + Rangka hollow galvanized ml
3 List plafond gypsum List u aluminium 1 x 1 cm ml
4 Plafond expose Finish Aci + cat m²
Sub Total VIII
1 Cat dinding dalam (termasuk sealer) Cat tembok ex.Vinilex m²
2 Cat dinding luar depan (termasuk Sealer) Cat tembok ex.Mowilex/setara, weathersheild m²
3 Cat lisplank Kansai warna standard putih m'
4 Water proofing plat atap Aquaproof warna abu-abu m²
5 Water proofing kolam ikan Sikatop seal 107 m²
6 Cat plafond gypsum /GRC + List Cat tembok ex.Vinilex m²
7 Cat textur dinding ornamen Cat texture ex.Gamma m²
Sub Total IX
X PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu NYM 2x1,5 mm2 ex. Eterna + T dus ttk
2 Instalasi titik lampu taman/spot NYY 2x1,5 mm2 ex. Eterna + T dus ttk
3 Saklar single Panasonic bh
4 Saklar double Panasonic bh
5 Saklar hotel Panasonic bh
6 Instl. Stop kontak NYM 3x2,5 mm2 ex. Eterna + T dus ttk
7 Stop kontak Panasonic ttk
8 Instl. Stop kontak lantai NYM 3x2,5 mm2 ex. Eterna + T dus ttk
9 Stop kontak lantai NYM 3x2,5 mm2 ex. Eterna + T dus ttk
10 Instl. Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk
11 Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk
12 Fitting titik lampu (down light) ex.Lokal 4" bh
13 Lampu spot ex.Lokal bh
14 Fitting titik taman ex.Lokal bh
15 Lampu selang LED ex- china set
16 Box sekring 8 group Ex. Broco u/ 8 Group incl. MCB unit
17 Kabel toevoer kwh - lt.1 - lt.2 NYY 3x6 mm2 ex. Eterna + pipa PVC ø½" m'
18 AC cassete 2 PK ex Daikin unit
19 Instalasi ac cassete pipa 1/4 + 1/2" m'
19 AC Split 3/4 PK ex Daikin unit
20 Instalasi ac split ex SamsungDaikin unit
Sub Total X
Instalasi Air
1 Instalasi air bersih ke torn dan distribusi ti PVC 3/4" type AW ex.Rucika m'
2 Instalasi air bersih PVC 1/2" type AW ex.Rucika m'
3 Instalasi air kotor dari KM/WC PVC 4" type D ex.Rucika m'
4 Instalasi air buangan dari AC PVC 3/4" type AW ex.Rucika m'
5 Instalasi air buangan dari torn PVC 3/4" type AW ex.Rucika m'
6 Instalasi air bekas dari KM/WC dan hujan ( PVC 2,5" type D ex.Rucika m'
7 Instalasi air bekas dari KM/WC dan hujan (pPVC 4" type D ex.Rucika m'
8 Bak kontrol pakai tutup 40x40 cm Pasangan bata plat beton bh
9 Septictank Bioseptic kapasitas 800 liter Biotex / setara (6-7 0rang) unit
10 Torn Air Penguin, kapasitas 700 liter termasuk stopkran unit
11 Instalasi air bersih PDAM PVC 1/2" type AW ex.Rucika m'
12 Stop valve 3/4"PVC pompa jet pum bh
13 Stop valve 3/4"PVC PDAM bh
Sanitair
1 Closet duduk lengkap dengan stop kran untToto / setara bh
2 Washtafle dengan stop kran KM utama Toto L 652 termasuk finish meja beton bh
3 Kran dinding Onda / Wasser bh
4 Kran kitchen zink Onda / Wasser bh
5 Stop kran untuk bilas dari torn Onda / Wasser bh
6 Floor drain Onda / Wasser bh
7 Roof drain Onda / Wasser bh
8 Kitchen zink tanpa sayap 1 lobang Royal/setara set
9 Shower (termasuk kran shower ) Onda / Wasser set
10 Shower (termasuk kran shower panas dingiOnda / Wasser set
11 Jet washer Onda / Wasser set
Sub Total XI
1 Pembersihan akhir proyek Selama kerja los
2 Dudukan bak sampah dan pompa air Cor beton los
3 Hand Railling oautdoor hollow finish cat m'
4 Letter tinggi 32cm pada dinding Ornamaen Stainlees stell 201 hairline pcs
4 Kamuflase penutup pipa hujan vertikal Stainlees stell 201 hairline pcs
5 Pompa Jet Pump + Bor Lengkap ex simitzu unit
Sub Total XIII
Volume
59.70 28,970 20,000 1,729,509 1,194,000 2,923,509

149.25 18,000 - 2,686,500 2,686,500
1,729,509 3,880,500 5,610,009
15.82 120,000 1,898,460 1,898,460

149.25 25,000 3,731,250 3,731,250
12.69 45,000 570,848 570,848
149.25 9,646 18,000 1,439,666 2,686,500 4,126,166

149.25 12,000 23,000 1,791,000 3,432,750 5,223,750
3,230,666 12,319,808 15,550,473
9.00 83,920 55,000 755,280 495,000 1,250,280

134.01 9,985 2,000 1,338,053 268,013 1,606,066
1.35 878,024 175,000 1,185,332 236,250 1,421,582
23.80 83,920 55,000 1,997,296 1,309,000 3,306,296

318.59 9,985 2,000 3,181,166 637,189 3,818,355
1.79 878,024 175,000 1,567,273 312,375 1,879,648
7.25 83,920 55,000 608,420 398,750 1,007,170

149.32 9,985 2,000 1,490,948 298,638 1,789,585
0.54 878,024 175,000 477,426 95,156 572,582
9.50 83,920 55,000 797,240 522,500 1,319,740

270.01 9,985 2,000 2,696,045 540,019 3,236,064
0.98 878,024 175,000 863,317 172,069 1,035,386
3.57 83,920 55,000 299,594 196,350 495,944
42.02 9,985 2,000 419,522 84,030 503,552
0.15 878,024 175,000 134,338 26,775 161,113
15.58 83,920 55,000 1,307,138 856,680 2,163,818

137.21 9,985 2,000 1,370,055 274,423 1,644,477
0.54 878,024 175,000 471,525 93,980 565,505
0.30 83,920 55,000 25,176 16,500 41,676

2.99 11,889 2,000 35,540 5,979 41,519
0.01 878,024 175,000 10,273 2,048 12,320
4.29 138,000 55,000 592,020 235,950 827,970

76.27 11,889 2,000 906,761 152,538 1,059,299
0.32 964,399 175,000 310,729 56,385 367,114
6.80 162,319 55,000 1,103,769 374,000 1,477,769

53.91 11,889 2,000 640,983 107,828 748,811
0.68 964,399 175,000 655,791 119,000 774,791
40.00 58,400 13,000 2,336,000 520,000 2,856,000

10.00 161,050 13,000 1,610,500 130,000 1,740,500
40.00 6,588 31,500 263,500 1,260,000 1,523,500
8.00 355,000 153,000 2,840,000 1,224,000 4,064,000
28.00 8,783 48,167 245,933 1,348,667 1,594,600
8.00 198,900 76,667 1,591,200 613,333 2,204,533
5.00 384,540 80,000 1,922,700 400,000 2,322,700
3.00 363,000 75,000 1,089,000 225,000 1,314,000
10.00 23,000 25,000 230,000 250,000 480,000
37,369,844 13,858,423 51,228,268
76.65 134,680 60,000 10,323,087 4,598,940 14,922,027

107.49 57,300 25,794 6,159,320 2,772,709 8,932,030
17.08 57,300 42,500 978,398 725,688 1,704,085
183.21 19,460 30,000 3,565,267 5,496,300 9,061,567
154.52 4,347 25,000 671,688 3,862,938 4,534,625
21.80 29,879 20,000 651,362 436,000 1,087,362
21.80 621 12,500 13,538 272,500 286,038
23.10 10,000 20,000 231,000 462,000 693,000
22,593,659 18,627,074 41,220,734
211.86 33,498 25,000 7,096,886 5,296,500 12,393,386
55.45 151,088 44,555 8,377,830 2,470,550 10,848,379
4.50 181,641 44,571 817,386 200,571 1,017,958
1.49 108,790 44,571 161,553 66,189 227,742
5.36 16,000 25,000 85,760 134,000 219,760
35.83 18,784 25,000 673,031 895,750 1,568,781
11.42 208,888 55,000 2,386,332 628,320 3,014,652
15.64 272,462 75,771 4,261,853 1,185,217 5,447,070
9.79 182,500 62,786 1,785,763 614,358 2,400,121
9.79 33,498 25,000 327,778 244,625 572,403
15.17 93,088 50,000 1,412,145 758,500 2,170,645

11.10 197,000 69,900 2,186,700 775,890 2,962,590
12.60 182,500 62,786 2,299,500 791,100 3,090,600
1.08 151,088 44,555 163,175 48,119 211,294
1.92 133,600 70,000 256,512 134,400 390,912
9.36 182,500 62,786 1,708,200 587,674 2,295,874
34,000,404 14,831,763 48,832,167
1.00 2,450,000 2,450,000 - 2,450,000

1.00 2,200,000 2,200,000 - 2,200,000
47.58 300,000 100,000 14,274,000 4,758,000 19,032,000
9.15 161,550 1,478,183 - 1,478,183
2.00 2,800,000 350,000 5,600,000 700,000 6,300,000
26,002,183 5,458,000 31,460,183
118.99 94,628 35,000 11,259,786 4,164,650 15,424,436

118.99 95,000 25,000 11,304,050 2,974,750 14,278,800
47.20 220,000 10,384,000 - 10,384,000
18.36 31,745 20,633 582,830 378,828 961,658
16.30 225,000 3,667,500 - 3,667,500
37,198,166 7,518,228 44,716,394
142.97 53,011 25,000 7,578,850 3,574,188 11,153,038

30.80 32,000 30,000 985,600 924,000 1,909,600
64.30 7,000 10,000 450,100 643,000 1,093,100
11.20 25,600 45,000 286,720 504,000 790,720
9,301,270 5,645,188 14,946,458
116.84 18,683 12,500 2,182,922 1,460,500 3,643,422

5.40 29,583 15,000 159,748 81,000 240,748
10,000 12,500 - - -
18.36 45,783 15,000 840,576 275,400 1,115,976
25.56 49,500 16,700 1,265,220 426,852 1,692,072
149.13 18,683 12,500 2,786,149 1,864,094 4,650,243
22.75 62,667 25,000 1,425,667 568,750 1,994,417
8,660,282 4,676,596 13,336,877
31.00 90,832 70,000 2,815,792 2,170,000 4,985,792

1.00 125,000 70,000 125,000 70,000 195,000
2.00 22,500 15,000 45,000 30,000 75,000
3.00 34,500 20,000 103,500 60,000 163,500
28,500 30,000 - - -
7.00 175,900 60,000 1,231,300 420,000 1,651,300
7.00 34,500 20,000 241,500 140,000 381,500
2.00 195,000 85,000 390,000 170,000 560,000
2.00 225,000 45,000 450,000 90,000 540,000
2.00 175,900 60,000 351,800 120,000 471,800
2.00 43,500 5,000 87,000 10,000 97,000
31.00 30,000 5,000 930,000 155,000 1,085,000
2.00 150,000 25,000 300,000 50,000 350,000
250,000 35,000 - - -
7.00 175,000 35,000 1,225,000 245,000 1,470,000
1.00 363,000 350,000 363,000 350,000 713,000
42,500 30,000 - - -
1.00 15,500,000 500,000 15,500,000 500,000 16,000,000
8.00 150,000 25,000 1,200,000 200,000 1,400,000
1.00 3,100,000 250,000 3,100,000 250,000 3,350,000
3.00 95,000 - 285,000 - 285,000
28,743,892 5,030,000 33,773,892
10.00 12,875 7,500 128,750 75,000 203,750

30.00 10,875 7,500 326,250 225,000 551,250
10.00 60,125 15,000 601,250 150,000 751,250
15.00 12,875 7,500 193,125 112,500 305,625
1.00 12,875 7,500 12,875 7,500 20,375
10.50 27,125 15,000 284,813 157,500 442,313
26.00 60,125 25,000 1,563,250 650,000 2,213,250
2.00 200,000 70,000 400,000 140,000 540,000
1.00 1,891,892 600,000 1,891,892 600,000 2,491,892
1.00 1,350,000 150,000 1,350,000 150,000 1,500,000
13.00 10,875 7,500 141,375 97,500 238,875
1.00 85,000 15,000 85,000 15,000 100,000
1.00 85,000 15,000 85,000 15,000 100,000
1.00 1,610,000 150,000 1,610,000 150,000 1,760,000

1.00 1,250,000 150,000 1,250,000 150,000 1,400,000
1.00 125,000 15,000 125,000 15,000 140,000
175,000 15,000 - - -
1.00 85,000 15,000 85,000 15,000 100,000
1.00 95,000 15,000 95,000 15,000 110,000
2.00 75,000 10,000 150,000 20,000 170,000
170,000 75,000 - - -
280,000 50,000 - - -
712,000 50,000 - - -
1.00 165,000 25,000 165,000 25,000 190,000
10,543,579 2,785,000 13,328,579
1.00 850,000 - 850,000 850,000

1.00 200,000 150,000 200,000 150,000 350,000
35.50 450,000 15,975,000 - 15,975,000
11.00 384,000 4,224,000 - 4,224,000
1.00 600,000 600,000 - 600,000
1.00 5,300,000 5,300,000 - 5,300,000
26,299,000 1,000,000 27,299,000
#REF!
129
#REF!
#REF!
#REF!
496.17
0.9
2.88
panjang lebar pintu/jendela cat luar
lt bawah as 1/E-F 2.2 2.6 5.72
asF/1-4 6 2.6 15.60
as 4/E-F 1.5 2.6 3.90
as 4/E-F 1.5 2.6 3.90
as E/1-3 2.85 3 5.76 2.79
as E/1-3 2.85 3 5.76 2.79
as E'/3-4 2.85 3 1.92 6.63
0.7 3 2.10
as B'/1-4 5.85 3 12.23 5.32
lt atas
as E/1-3 2.85 3.7 3.84 6.71
as 3/D-E 1.85 3.7 6.85
as D/3-4 2.85 3.7 5.37 5.18
as B'/1-4 1.075 3.7 3.98
1.125 3.7 4.16
as B'/1-4 1.075 3.7 3.98
1.125 3.7 4.16
no material Spesifikasi satuan Harga
Homogeunes Tile 60 x 60 single loading
HT 60x60 Megaglazer m2 120,000
grouting nat kg 11,000
Essenza 30x60 cemento carbone m2 149,306
Keramik 30 x 60 dinding ex Roman W 63463 R dus 139,000
Keramik 30 x 30 lantai ex Roman 33463 RP dus 140,000
Granit Tile 60 x120 ex Roman AGT 1262026 R dus 420,000
Keramik 25 x 40 ex Platinum Hakone Basic dus 65,000
Keramik 40 x 40 ex Platinum Angelo Bone m2 63,000
Keramik 10 x 20 ex Ex Mulia Nutro White bevel dus 92,000
Semen 40 kg ex tiga roda zak 53,500

Pasir pasang m3 292,308
Split m3 284,615
Pasir cor m3 323,077
Batu belah m3 276,923
Batu bata merah kecil bh 400
koral sikat karung 15 kg karung 32,000
batu alam random garut warna hitam m2 70,000
batu alam hitam candi 20x40 RTM m2 125,000
batu alam cipanca 30x30 RTM m2
lem MU420 granite dinding 25 kg 25kg/5m2 dengan tebal 5mm zak 85,000
lem granite lantai 25kg/4m2 dengan tebal 5mm zak 70,000
Aquaproof transparant galon 191,000
Chemix pengeras beton klg 30,000
Waterproofing caoating Sikatop seal ex Sika @ 25kg set 330,000
Pipa 1/2 " AW ex Rucika btg 27,000
Pipa 3/4" AW Ex Rucika btg 37,500
Pipa 2" D ex Rucika btg 92,500
Pipa 2 1/2" D ex Rucika btg 92,500
V sock 3/4 x 1/2" AW ex Rucika pcs 3,500
Sock 3/4" AW ex Rucika pcs 3,500
Knee 3/4" AW ex Rucika pcs 4,000
Sambungan T 3/4" ex Rucika pcs 5,000
Knee Drat 1/2" kuningan ex Rucika pcs 12,000
lem isarplast klg 56,000
Knee 4' D pcs 38,000
Knee R 2 1/2" D pcs 13,000

Knee R 3" D pcs 18,500
V sock 4x3 R D pcs 20,000
Cat Danabrite ex Dana Paint gln 139,000
Besi 6mm kp tj btg 34,000

Besi 8mm TJI ( A ) btg 50,000
Besi 10mm PIS btg 71,000
Besi 12mm TJI. YES btg 112,500
Kawat bendrat RRC kg 20,000

Paku 7cm kg 22,000
Triplex 9A 9B AL 4x8 R MRT Silver 75,000

Triplex 9B 4 x 8 2MK cat merah MC lbr 87,000
Kaso 4x6x400 1 ikat = 6 btg ikat 115,000
Triplek 4mm AL cat hijau (LExLF) lbr 47,500
Septic Tank ex Biorich type BSR - 1000 unit 2,600,000

torn kap. 700 liter exel unit 1,100,000
Sewa molen hari 400,000

scrup gypsum dus
coumpond zak
hollow 4 x 4 cat kuning btg 23,500
hollow 4 x 4 tanpa cat 21,500
hollow 2 x 4 tanpa cat 17,000
gypsum A plus lbr 46,500
gypsum 9mm Knauf lbr 47,500
gypsum 9mm Elephant lbr 57,000
kayu kaso 4x6 / 2x20 m3 1,700,000
baja ringan C75 C C Biru btg 97,000

reng baja ringan cat merah btg 35,000
genteng beton plat monier pcs 7,200

genteng beton nok monier pcs 12,000
genteng beton nok ujung pcs 20,600
cat vinilex 25 kg daya sebar 90m2/2 lapis pail 700,000

wall sealer vinilex 25kg daya sebar 140m2/1 lapis pail 650,000
cat wethershield dulux daya sebar 120m2/2 lapis pail 1,750,000
Alkali resistence primer 25kg daya sebar 140m2/1 lapis pail 1,100,000
Aquaproof 20kg/20m2 daya sebar 20m2/2 lapis pail 840,000
wall sealer Nippon 5200 interior 25kg
kabel NYM 2 x1,5 mm2 roll / 50 mtr roll 420,000

kabel nyy 3x 6 mm2 m' 41,000
box panel mcb 8 group ex broco unit 75,000
pipa conduit ex Boss btg / 2,9 m btg 15,000
saklar single panasonic putih pcs 23,000
saklar double panasonic putih pcs 31,000
stop kontak panasonic pcs 18,800
stop kontak ac [anasonic pcs 40,000
saklar hotel panasonic pcs 25,000
Closet jongkok ex Toto type CW637J

wastafel Acacia E semi counter body only unit 1,795,000
kran wastafel TL2 060S (cold only) unit 230,000
kran taman ex wasser TL 010 unit 165,000
kran zink flexible TLX 041F unit 358,000
stop kran/gate valve 1/2" unit 95,000
floor drain GB01SM Germany Brilliant unit 130,000
roof drain 3" kuningan unit 32,500
zink 1 lobang ex Royal SB 42/b unit 325,000
hand shower Onda SO 244 PC Chrome unit 120,000
kran hand shower (cold only) K 407 MH ex Onda unit 160,000
kran double mixer ex Onda mixer K306 CB panas dingin unit 185,000
jet washer S75 WCS Onda 125,000
stop kran tangki & jet JF 08 ST ex onda 80,000
Kusen PU uk. 100x240cm - Aluminium 4 " di unit 1,241,200

Kusen P.1 uk. 90 x 240 cm powder coating unit 1,219,800
Kusen P.2 uk. 70 x 240 cm warna abu. unit 1,177,000
Kusen P.2A uk. 70 x 205 cm - Accessories ex unit 1,027,200
J 1 jendela uk.117.5 x 240 cm - Kaca clear 5 mm unit 4,372,432
J 2 jendela uk.90 x 140 cm ex Asahi. unit 1,905,000
J 3 jendela mati uk.85 x 240 cm unit 2,439,840
Kusen P.3 + daun pintu kaca uk. 90 x 240 cm unit 3,792,000
Kusen P.4 uk. 79 x 141 cm unit 772,540
J 5 jendela mati uk.160 x 240 cm unit 4,429,200
BV 1 uk.30 x 50 cm unit 433,600
BV 2 uk.30 x 150 cm unit 597,150
Daun Pintu PU uk. 38 x 900 x 2360 mm - Engineering door + HMR 6mm + HC 1,550,000
Daun Pintu P1 uk. 38 x 800 x 2360 mm - Nat dicat 1,550,000
Daun Pintu P2 uk. 38 x 700 x 2360 mm - Finishing HPL ex Taco 1,550,000
Daun Pintu P2A uk. 38 x 650 x 2000 mm - Edging PVC HPL ex Taco 1,450,000
harga diatas sdh terpasang engsel dan lockset
Angkur dia 22mm - 60cm set 58,000

plat 8mm lbr 2,480,000
plat 10mm lbr 3,545,000
UNP 100 50 3.2 btg/6mtr 520,000
plat eser hitam 1,4mm lbr 620,000
sikagrout 215 25kg 100,000
pipa baja dia. 6 inc tebal 3.6 btg/6mtr 1,710,000
andesit cipanca 30x60 RTM m2 150,000
cat texture gamma aplikasi roll sebar 1,5m2/kg 5kg 320,000
7,5m2/5kg
Hollow 40x80x1.6mm hollow hitam btg/6mtr 330,000
bata ringan m3 475,000
thinbad 40 kg zak 60,000
keramik 40x40 oscar balck asia tile m2 62,000
keramik 30x340 oscar balck asia tile m2 42,500
Hollow 35x35x1.2mm galvanize btg/6mtr 146,000
Hollow 15x35x1.2mm galvanize btg/6mtr 105,000
plat strip lebar 2.7cm tebal 3mm btg/5,7mtr 52,000
besi kotak nako 1x1cm btg/5.8 70,000
seng gelombang 180x80 lbr 70,000
besi beton dia 10mm btg/12mtr 71,000
pipa baja hitam dia. 4 inc tebal 2mm btg/6mtr 710,000
pipa baja hitam dia. 6 inc tebal 2mm btg/6mtr 1,250,000
Angkur dia 19mm - 60cm btg 40,000
Angkur dia 16mm - 60cm btg 32,000
floorhardener natural 3kg/m2 minimal 500m2 m2 30,000
trowel beton m2 20,000
harga per
okto 2022
92,000
exl.ppn 108,108
136,364
137,568
381,818
64,189
48,636 1,338 53500 46,486 1,162

323,077
323,077
353,846
450,000
130,000
87,500
70,000
33,000
44,000 10,292 4.2751642

73,000 10,702 6.8213146
10,999
11,296 9.959593 91,892 9.784 9,392.20
127000 122000 10807.793 11.75078
80000
85000 100000 90,000.00
19,167
58.56
43,243
21,396 sari
16,824 sari
43,243 sari
6,545
10,910
28,000
26,000
70,000 14,583
44,000
42,000
800000
1,418,919
9,123
12,069
639,640
1,126,126
PT. Griya Persada Estate
Rencana Anggaran Biaya
Marketing Galerry
Golden Calla
Harga
No Uraian Pekerjaan
Material Upah Total
I PEKERJAAN PERSIAPAN Rp 2,245,175 5,348,000 7,593,175
II PEKERJAAN TANAH DAN PASIR Rp 357,159 3,947,006 4,304,165
III PEKERJAAN KONSTRUKSI BETON Rp 37,941,951 13,958,494 51,900,445
IV PEKERJAAN PASANGAN DAN PLESTERAN Rp 22,593,659 18,627,074 41,220,734
V PEKERJAAN LANTAI & DINDING Rp 35,146,856 20,785,309 55,932,164
VI PEKERJAAN KUSEN, PINTU DAN JENDELA Rp 26,002,183 5,458,000 31,460,183
VII PEKERJAAN ATAP Rp 33,095,456 7,518,228 40,613,684
VIII PEKERJAAN PLAFOND Rp 9,301,270 5,931,123 15,232,393
IX PEKERJAAN PENGECATAN Rp 8,660,282 4,676,596 13,336,877
X PEKERJAAN INSTALASI LISTRIK Rp 15,601,392 4,770,000 20,371,392
XI PEKERJAAN INSTALASI AIR DAN SANITARI Rp 9,446,688 2,675,000 12,121,688
XII PEKERJAAN LAIN-LAIN Rp 15,177,158 3,866,057 19,043,215
SUB TOTAL I S/D XIII Rp 215,569,227 97,560,887 313,130,114
JASA 10% Rp
GRAND TOTAL Rp 215,569,227 97,560,887 313,130,114
PEMBULATAN Rp 215,569,000 97,560,000 313,130,000
133.55 Rp 1,614,145 730,513 2,344,665
. Bekasi, 22 November 2022
677998774.xlsx
ANALISA HARGA SATUAN
PROYEK RUMAH TINGGAL TYPE 55 PLUS (82 M2)
GRIYA CALLA RESIDENCE
NO. JENIS PEKERJAAN KOEF SAT
PEKERJAAN TANAH
1 Pekerjaan galian tanah biasa / M3 1.000 m3
Tukang 0.600 hr x Rp.
Mandor 0.060 hr x Rp.
2 Urukan tanah kembali/m3 1.000 m3

Tukang 0.300 hr x Rp.
3 Pemadatan tanah dengan stamper/m2 1.000 m2

Sewa alat (stamper) 0.010 hr x Rp.
Pekerja 0.050 hr x Rp.
4 Urugan pasir bawah lantai tebal 3cm 1.000 m3

Pasir urug 0.033 m3 x Rp.
0.10
Bouwplank m'
kaso 4/6 1.500 btg x Rp.
paku 0.010 kg x Rp.
upah 1.000 m' x Rp.
mandor 1.000 m' x Rp.
Sreding / beton tumbuk tebal 5cm

PC 10.000 kg
pasir 0.026 m3
split 0.044 m3
lansir 1.000 m2
tukang 0.067 oh
pekerja 0.067 oh
mandor 0.007 oh
Sreding + koral sikat

PC 11.500 kg
pasir 0.026 m3
split 0.044 m3
koral sikat 1.000 krg
lansir 1.000 m2
tukang 0.250 hr
pekerja 0.250 hr
mandor 0.025 hr
PEKERJAAN PONDASI
1 Pondasi Batu Kali 1:5 1.000 m3
Portland Cement ex Gresik 136.000 kg x Rp.
Batu belah 1.300 m3 x Rp.
Pasir pasang 0.544 m3 x Rp.
lansir 1.000 m3
Tukang batu 0.250 hr x Rp.
PEKERJAAN PELAPIS LANTAI DAN DINDING

1 HT 60/60 1.00 m2
Crystal white polish 60/60 ex China
Portland Cement ex Gresik 0.310 zak x
Pasir pasang 0.075 m3 x
HT ex Mega Glazer 60/60 Crystal white 1.050 m2 x
Semen Warna 0.250 kg x
Tukang Batu 0.143 hr x
Pekerja 0.143 hr x
Mandor 0.014 hr x
PLIN 5cm
Portland Cement ex Gresik 0.031 zak
Pasir pasang 0.008 m3
HT ex Mega Glazer 60/60 Crystal white 0.053 m2
jasa potong bevel 1.000 m'
Semen Warna 0.250 kg
Tukang Batu 0.067 hr
Pekerja 0.067 hr
Mandor 0.007 hr
PLIN 9cm
HT Valentino Grees 60/60 Lithos white 0.095 m2
jasa potong bevel 1.000 m'
Semen Warna 0.250 kg
Pekerja 0.050 hr
Mandor 0.005 hr
2 Granite/keramik ruang dalam 1.00 m2

Granite 60x60 single loading
semen 0.250 zak x
Granite 60x60 single loading 1.020 m2 x
Pekerja 0.133 hr x
Mandor 0.013 hr x
2 keramik outdoor 1.00 m2

keramik 40x40
semen 0.250 zak x
Keramik 40x40 Oscar Blac ex asia tile 1.020 m2 x
Pekerja 0.154 hr x
Mandor 0.015 hr x
2 keramik outdoor 1.00 m2

keramik 30x30
semen 0.250 zak x
Keramik 30x30 Oscar Blac ex asia tile 1.020 m2 x
Pekerja 0.167 hr x
Mandor 0.017 hr x

3 Keramik Teras belakang 1.00 m2
PLATINUM 40/40 COTTON BLACK
Keramik 40/40 ex Platinum cotton black 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
4 Keramik Lantai Kamar mandi 1.00 m2

Platinum 40/40 Angelo Bone
Keramik 40/40 ex Platinum Angelo Bone 1.050 m2 x
Pekerja 0.143 hr x
Mandor 0.014 hr x
5 Keramik Dinding Kamar mandi bwh tangga 1.00 m2

Platinum 20/40 Hakone Basic
Keramik 20/40 ex Platinum Hakone basic 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
6 Keramik Lantai Kamar mandi Utama 1.00 m2

Roman 30/30, dcalabria Arabescato 33463 RP
Keramik 30/30 1.050 m2 x
Pekerja 0.143 hr x
Mandor 0.014 hr x
lantai atas upah naik 10%
7 Keramik Dinding Kamar mandi utama 1.00 m2

Roman 30/60, dcalabria Arabescato W63463R
Roman 30/60, dcalabria Arabescato W63463R 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
lantai atas untuk upah naik 10%
8 Keramik Dinding fasade 1.00 m2
Roman 60x120cm
Lem keramik 0.204 zak x
HT Roman 60x120 1.050 m2 x
alat bantu steger 1.000 lsm
Pekerja 0.480 hr x
Mandor 0.048 hr x

9 Keramik Lantai Kamar mandi Pembantu 1.00 m2
ASIA TILE 20/20 ALPHA WHITE
Keramik 20/20 ex Asia Tile Alpha White 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
10 Keramik Dinding Kamar mandi Pembantu 1.00 m2

IKAD 20/20 SC 6101
Keramik 20/20 ex Ikad SC 6101 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
11 Keramik meja dapur 1.00 m2

PLATINUM 20/33 LINI BASIC
Keramik 20/33 ex Platinum Lini Basic 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
12 Keramik Dinding DAPUR 1.00 m2

Mulia 10/20 Nitro White Bevel
Mulia 10/20 Nitro White Bevel 1.050 m2 x
Pekerja 0.160 hr x
Mandor 0.016 hr x
Pasangan batu alam dinding fasade 1.000 m2

mortar instant 420 0.200 zak
batu alam andesit cipanca totol 30x60 1.050 m2
coating batu alam 0.200 kg
alat potong 1.000 lsm
alat bantu 1.000 lsm
Pekerja 0.200 hr
Mandor 0.020 hr
Pasangan batu alam candi 20x40 RTM

batu alam random 20x40 RTM 1.020 m2
Pekerja 0.250 hr
Mandor 0.025 hr
Pasangan batu alam 0utdoor

batu alam andesit totol 30x30 RTM 1.050 m2
Pekerja 0.143 hr
Mandor 0.014 hr
Pasangan batu alam 30x30 dinding planter box 1.000 m2

Mortar instant M420 0.200 zak
batu alam 30x30 1.100 m2
alat potong 1.000 lsm
Pekerja 0.143 hr
Mandor 0.014 hr
PEKERJAAN DINDING BATA DAN PLESTERAN

1 Pasangan Bata 1:5 1.00 m2
Batu bata kecil 95.000 bh x
Pasir Pasang 0.038 m3 x
Tukang batu 0.100 hr x
Pekerja 0.150 hr x
Mandor 0.019 hr x
1 Pasangan Bata ringan 1.00 m2

Thinbad 0.100 zak x
Batu bata ringan 10cm 0.108 m3 x
Pekerja 0.056 hr x
Mandor 0.010 hr x
2 Plester & Acian Dinding 1:4 1.00 m2

Pekerja 0.200 hr x
Mandor 0.020 hr x
Plester & Acian Dinding 1:5 1.00

Portland Cement ex Gresik 17.799 kg
Pasir Pasang 0.050 m3
Tukang batu 0.100 hr
Pekerja 0.200 hr
Mandor 0.020 hr
Plester & Acian opening 1:5 1.00 m'

mal triplek 0.125 lbr
Pekerja 0.125 hr
Mandor 0.013 hr
Plester Dinding 1:5 tebal 20mm 1.00 m2

Pekerja 0.067 hr
Mandor 0.007 hr
Plester Dinding 1:5 tebal 15mm 1.00

Pekerja 0.042 hr
Mandor 0.004 hr
Acian semen tebal 3mm

Mandor 0.008 hr
Plester opening lebar 15 cn tebal 20mm 1.00 m2

plywood tuk mal 0.201 lbr
reng 0.003 m3
Pekerja 0.050 hr
Mandor 0.005 hr
Acian opening lebar 15cm emen tebal 3mm

Mandor 0.005 hr
3 Pasangan Bata rollag tinggi 20 lebar 20cm 1.00 m'

Batu bata kecil 42.000 bh
Pekerja 0.071 hr
Mandor 0.007 hr

PINTU DAN JENDELA
1 Daun Pintu PU panel 1.00 bh

Papan 4/20 Kamper samarinda 0.087 m3 x
Upah kerja 1.00 bh x
2 Daun Pintu PU, 1.00 bh

Papan 4/20 Meranti 0.046 m3 x
Teakwood 6 mm 2.000 lbr x
3 Daun Pintu P1 dan PJ1 1.00 bh

Triplek 6 mm 2.000 lbr x
4 Daun Pintu P3_melaminto 1.00 bh

Melaminto 1.000 lbr
5 Daun Pintu P3_melaminto 1.00 bh

Melaminto 2.000 lbr
PEKERJAAN PLAFOND
1 Plafond Gypsum 1.00 m2
Rangka hollow 4/4 Galvanized 0.50 bt x
Rangka hollow 2/4 Galvanized 0.30 bt x
Gypsum uk.2.40X1.20 merk knauf 0.35 lbr x
Compon gypsum A- plus 0.15 sak x
Kasa + skrup 1.00 roll x
Upah 1.00 m2 x
2 Plafond GRC 1.00 m2

Rangka hollow 4/4 (meni) 0.50 bt x
Rangka hollow 2/4 (meni) 0.30 bt x
Gypsum uk.2.40X1.20 merk knauf 0.35 lbr x
Kasa 0.35 roll x
Upah 1.00 m2 x
3 Pekerjaan list plafond 1.00 m2

Liat plafond 1.20 m' x
Upah 1.00 m2 x
PEKERJAAN CAT
1 Cat Dinding Dalam 1.00 m2
Cat Vinilex 0.35 kg x
Peralatan 1.00 ls x
Tukang 0.05 hr x
Mandor 0.02 hr x
2 Cat Dinding Luar 1.00 m2

Cat Dulux 0.35 kg x
Peralatan 1.00 ls x
Tukang 0.05 hr x
Mandor 0.02 hr x
PEKERJAAN ATAP
1 Genteng badan beton 1.00 m2
Genteng badan beton 9.50 pcs x
Peralatan 1.00 m2 x
Tukang 0.07 hr x
pekerja 0.20 hr x
mandor 0.02 hr
2 Genteng nok beton 1.00 m2

Genteng nok beton 2.50 pcs x
Peralatan 1.00 m2 x
pasir pasang 0.01 m3
semen 1.00 kg
Tukang 0.10 hr x
pekerja 0.10 hr x
mandor 0.01 hr
Pekerjaan plafond ( 1,2 x 2,4 ) 1.00 m2

hollow 4x4 0.50 btg
hollow 2x4 0.50 btg
hollow 2x4 penggantung 0.13 btg
gypsum 9mm knauf 0.35 lbr
secrup 12.00 pcs
sealtape 0.18 roll
coumpond 0.10 zak
tukang 0.08 hr
Pekerja 0.08
mandor 0.01
lansir 1.00 m2
Cat Interior 1.00 m2

cat dasar interior wall sealer 25kg/140m2 0.20 kg
cat finish vinilex 25kg/90m2 0.40 kg
rol 0.02 pcs
wadah cat 0.01 lsm
tukang cat 0.05 hr
mandor 0.01 hr
alat bantu 1.00 m2
Cat Exterior 1.00 m2

cat dasar alkali resistence 25kg/140m2 0.20 kg
cat finish wethershield dulux 25kg/100m2 0.25 kg
rol 0.02 pcs
wadah cat 0.01 lsm
tukang cat 0.07 hr
mandor 0.01 hr
alat bantu 1.00 m2
Cat Aquaproof 1.00 m2

cat aquaproof 20kg/20m2/2lapis 1.00 kg
rol 0.02 pcs
wadah cat 0.01 lsm
tukang cat 0.07 hr
mandor 0.01 hr
alat bantu 1.00 m2
Waterproofing coating 1.00 m2

Sikatop seal 1.50 kg
pekerja 0.1000 hr
mandor 0.0100 hr
Urug tanah dari samping rumah 1 m3 m2

Pekerja 0.2667 hr
mandor 0.0533 hr
baseplate uk. 30x30cm 1.0000 lbr
plat 10mm 0.0319 lbr
biaya potong 1.0000 lsm
biaya lobang 4.0000 titik
biaya pasang baseplat to kolom pedestal 1.0000 lbr
kawat las 2.0000 btg
baseplate uk. 30x30cm 1.0000 lbr

plat 8mm 0.0319 lbr
biaya pasang baseplat to kolom pedestal 1.0000 lbr
sirip pengaku pipa lebar 10cm tinggi 15cm 1.0000 lbr

plat 8mm 0.0027 lbr
biaya lobang titik
biaya pasang to baseplat & pipa 1.0000 lbr
kolom pipa tinggi 3 mtr 1.0000 lbr

pipa dia 4 inc tebal 2.0mm 0.5000 btg
biaya konek to baseplate 1.0000 lsm
biaya instal to angkur 1.0000 lbr
plate buhul uk. 10x10cm 1.0000 lbr

plat 8mm 0.0035 lbr
biaya potong (pembentukan) 1.0000 lsm
biaya pasang to kolom 1.0000 lbr
ring balok panjang 2,25 1.0000 btg
UNP 100 50 3.2 0.3825 btg
biaya pasang to buhul 1.0000 lsm
alat bantu 1.0000
ring balok panjang 4,35 1.0000 btg

UNP 100 50 3.2 0.7395 btg
biaya pasang to buhul 1.0000 lsm
alat bantu 1.0000
railling outdor m'

Hand raill hollow 35x35x1,2mm 0.1667 btg
plat strip lebar 2.7cm 0.1736 btg
besi beton dia. 10mm 0.6000 btg
tiang hollow 35x35x1,2mm 0.0667 btg
dinabolt 8mm 2.0000 pcs
cup 1.0000 pcs
cat 0.7500 klg
tukang las 0.2000 hr
pekerja 0.2000 hr
mandor 0.0400 hr
ISA HARGA SATUAN
HARGA SAT material upah JUMLAH
135,000.00 81,000.00 =Rp. 81,000.00

170,000.00 10,200.00 =Rp. 10,200.00
91,200.00 =Rp. 91,200.00
135,000.00 40,500.00 =Rp. 40,500.00

170,000.00 5,100.00 =Rp. 5,100.00
45,600.00 =Rp. 45,600.00
475,000.00 4,750.00 =Rp. 4,750.00

120,000.00 6,000.00 =Rp. 6,000.00
170,000.00 850.00 =Rp. 850.00
11,600.00 =Rp. 11,600.00
292,307.69 9,646.15 =Rp. 9,646.15

120,000.00 3,000.00 =Rp. 3,000.00
170,000.00 425.00 =Rp. 425.00
9,646.15 3,425.00 =Rp. 13,071.15
19,166.67 28,750.00 =Rp. 28,750.00

22,000.00 220.00 =Rp. 220.00
6,428.57 6,428.57 =Rp. 6,428.57
642.86 642.86 =Rp. 642.86
28,970.00 7,071.43 =Rp. 36,041.43
kontrak 35,000.00
1,162.15 11,621.50 11,621.50

292,307.69 7,600.00 7,600.00
284,615.38 12,523.08 12,523.08
1,500.00 1,500.00 1,500.00
150,000.00 10,000.00
120,000.00 8,000.00
170,000.00 1,133.33 1,133.33
31,744.58 20,633.33
1,162.15 13,364.73 13,364.73
292,307.69 7,600.00 7,600.00
284,615.38 12,523.08 12,523.08
32,000.00 32,000.00 32,000.00
1,000.00 1,000.00 1,000.00
150,000.00 37,500.00 37,500.00
120,000.00 30,000.00 30,000.00
170,000.00 4,250.00 4,250.00
65,487.80 72,750.00 138,237.80
1,337.50 181,900.00 =Rp. 181,900.00

276,923.08 360,000.00 =Rp. 360,000.00
292,307.69 159,015.38 =Rp. 159,015.38 700,915.38
10,000.00 10,000.00 10,000.00
150,000.00 37,500.00 =Rp. 37,500.00
120,000.00 45,600.00 =Rp. 45,600.00
170,000.00 4,250.00 =Rp. 4,250.00 87,350.00
700,915.38 97,350.00 =Rp. 798,265.38
1,162.15 360.27 =Rp. 360.27

323,076.92 24,230.77 =Rp. 24,230.77
108,108.11 113,513.51 =Rp. 113,513.51 131944.4444
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 24,285.71 =Rp. 24,285.71
125,000.00 17,857.14 =Rp. 17,857.14
170,000.00 2,411.69 =Rp. 2,411.69
140,854.55 44,554.55 =Rp. 185,409.10
1,162.15 36.03 36.03

323,076.92 2,423.08 2,423.08
108,108.11 5,675.68 5,675.68
7,500.00 7,500.00 7,500.00
11,000.00 2,750.00 2,750.00
170,000.00 11,333.33 11,333.33
125,000.00 8,333.33 8,333.33
170,000.00 1,125.46 1,125.46
18,384.78 20,792.12 39,176.90
1,162.15 36.03 36.03

323,076.92 2,423.08 2,423.08
108,108.11 10,216.22 10,216.22
7,500.00 7,500.00 7,500.00
11,000.00 2,750.00 2,750.00
170,000.00 8,500.00 8,500.00
125,000.00 6,250.00 6,250.00
170,000.00 844.09 844.09
22,925.32 15,594.09 38,519.41
46,486.00 11,621.50 =Rp. 11,621.50

=Rp. -
92,000.00 93,840.00 0.80 =Rp. 93,840.00
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 22,666.67 =Rp. 22,666.67
125,000.00 16,666.67 =Rp. 16,666.67
170,000.00 2,266.67 =Rp. 2,266.67
108,211.50 41,600.00 =Rp. 149,811.50
46,486.00 11,621.50 =Rp. 11,621.50

=Rp. -
62,000.00 63,240.00 0.80 =Rp. 63,240.00
11,000.00 5,500.00 =Rp. 5,500.00
170,000.00 26,153.85 =Rp. 26,153.85
125,000.00 19,230.77 =Rp. 19,230.77
170,000.00 2,615.38 =Rp. 2,615.38
80,361.50 48,000.00 =Rp. 128,361.50
46,486.00 11,621.50 =Rp. 11,621.50

=Rp. -
42,500.00 43,350.00 0.80 =Rp. 43,350.00
11,000.00 5,500.00 =Rp. 5,500.00
170,000.00 28,333.33 =Rp. 28,333.33
125,000.00 20,833.33 =Rp. 20,833.33
170,000.00 2,833.33 =Rp. 2,833.33
60,471.50 52,000.00 =Rp. 112,471.50
HARGA SAT JUMLAH
46,486.00 =Rp. 9,762.06

0.00 =Rp. -
80,000.00 =Rp. 84,000.00
11,000.00 =Rp. 2,750.00
170,000.00 =Rp. 27,200.00
125,000.00 =Rp. 20,000.00
170,000.00 =Rp. 2,720.00
=Rp. 146,432.06
46,486.00 14,410.66 =Rp. 14,410.66

323,076.92 24,230.77 =Rp. 24,230.77
64,189.19 67,398.65 =Rp. 67,398.65
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 24,285.71 =Rp. 24,285.71
125,000.00 17,857.14 =Rp. 17,857.14
170,000.00 2,428.57 =Rp. 2,428.57
108,790.08 44,571.43 =Rp. 153,361.51
46,486.00 14,410.66 =Rp. 14,410.66

323,076.92 24,230.77 =Rp. 24,230.77
65,000.00 68,250.00 =Rp. 68,250.00
10,000.00 2,500.00 =Rp. 2,500.00
170,000.00 28,333.33 =Rp. 28,333.33
125,000.00 20,000.00 =Rp. 20,000.00
170,000.00 2,720.00 =Rp. 2,720.00
109,391.43 51,053.33 =Rp. 160,444.76
46,486.00 14,410.66 =Rp. 14,410.66

323,076.92 24,230.77 =Rp. 24,230.77
137,567.57 144,445.95 =Rp. 144,445.95
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 24,285.71 =Rp. 24,285.71
125,000.00 17,857.14 =Rp. 17,857.14
170,000.00 2,428.57 =Rp. 2,428.57
185,837.38 49,028.57 =Rp. 230,408.80
46,486.00 14,410.66 =Rp. 14,410.66

323,076.92 24,230.77 =Rp. 24,230.77
136,363.64 143,181.82 =Rp. 143,181.82
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 28,333.33 =Rp. 28,333.33
125,000.00 20,000.00 =Rp. 20,000.00
170,000.00 2,720.00 =Rp. 2,720.00
184,573.25 56,158.67 =Rp. 235,626.58
85,000.00 17,340.00 =Rp. 17,340.00

381,818.18 400,909.09 =Rp. 400,909.09
11,000.00 2,750.00 =Rp. 2,750.00
18,939.39 18,939.39
170,000.00 42,500.00 =Rp. 42,500.00
125,000.00 60,000.00 =Rp. 60,000.00
170,000.00 8,160.00 =Rp. 8,160.00
439,938.48 110,660.00 =Rp. 531,659.09
HARGA SAT JUMLAH
85,000.00 =Rp. 17,850.00

292,307.69 =Rp. 10,230.77
65,000.00 =Rp. 68,250.00
323,076.92 =Rp. 80,769.23
170,000.00 =Rp. 27,200.00
125,000.00 =Rp. 20,000.00
170,000.00 =Rp. 2,720.00
=Rp. 227,020.00
85,000.00 =Rp. 17,850.00

292,307.69 =Rp. 10,230.77
65,000.00 =Rp. 68,250.00
10,000.00 =Rp. 2,500.00
170,000.00 =Rp. 27,200.00
125,000.00 =Rp. 20,000.00
170,000.00 =Rp. 2,720.00
=Rp. 148,750.77
46,486.00 =Rp. 9,762.06

292,307.69 =Rp. 10,230.77
65,000.00 =Rp. 68,250.00
10,000.00 =Rp. 2,500.00
170,000.00 =Rp. 27,200.00
125,000.00 =Rp. 20,000.00
170,000.00 =Rp. 2,720.00
=Rp. 140,662.83
48,636.36 15,077.27 =Rp. 15,077.27

292,307.69 21,923.08 =Rp. 21,923.08
92,000.00 96,600.00 =Rp. 96,600.00
11,000.00 2,750.00 =Rp. 2,750.00
170,000.00 27,200.00 =Rp. 27,200.00
125,000.00 20,000.00 =Rp. 20,000.00
170,000.00 =Rp. 2,720.00
133,600.35 49,950.00 =Rp. 186,270.35
87,500.00 17,500.00 17,500.00

0.00 -
150,000.00 157,500.00 157,500.00
65,000.00 13,000.00 13,000.00
4,000.00 4,000.00 4,000.00
5,000.00 5,000.00 5,000.00
170,000.00 42,500.00 42,500.00
120,000.00 24,000.00 24,000.00
170,000.00 3,400.00 3,400.00
197,000.00 69,900.00 266,900.00
46,486.00 14,410.66 14,410.66

323,076.92 24,230.77 24,230.77
65,000.00 6,500.00 6,500.00
125,000.00 127,500.00 127,500.00
170,000.00 28,333.33 28,333.33
120,000.00 30,000.00 30,000.00
170,000.00 4,250.00 4,250.00
172,641.43 62,583.33 235,224.76
46,486.00 14,410.66 14,410.66

323,076.92 24,230.77 24,230.77
65,000.00 6,500.00 6,500.00
130,000.00 136,500.00 136,500.00
170,000.00 24,285.71 24,285.71
125,000.00 17,857.14 17,857.14
170,000.00 2,428.57 2,428.57
181,641.43 44,571.43 226,212.86
87,500.00 17,500.00 17,500.00

0.00 -
130,000.00 143,000.00 143,000.00
65,000.00 13,000.00 13,000.00
4,000.00 4,000.00 4,000.00
5,000.00 5,000.00 5,000.00
170,000.00 42,500.00 42,500.00
125,000.00 17,857.14 17,857.14
170,000.00 2,428.57 2,428.57
182,500.00 62,785.71 245,285.71
46,486.00 13,480.94 =Rp. 13,480.94

450.00 42,750.00 =Rp. 42,750.00
292,307.69 11,107.69 =Rp. 11,107.69
170,000.00 17,000.00 =Rp. 17,000.00
125,000.00 18,750.00 =Rp. 18,750.00
170,000.00 3,230.00 =Rp. 3,230.00 38,980.00
67,338.63 38,980.00 =Rp. 106,318.63
60,000.00 6,000.00 =Rp. 6,000.00

475,000.00 51,300.00 =Rp. 51,300.00
0.00 =Rp. -
170,000.00 17,000.00 =Rp. 17,000.00
125,000.00 6,944.44 =Rp. 6,944.44
185,000.00 1,850.00 =Rp. 1,850.00 25,794.44
57,300.00 25,794.44 =Rp. 83,094.44
46,486.00 25,567.30 =Rp. 25,567.30

292,307.69 19,876.92 =Rp. 19,876.92
170,000.00 17,000.00 =Rp. 17,000.00
125,000.00 25,000.00 =Rp. 25,000.00
170,000.00 3,400.00 =Rp. 3,400.00 45,400.00
45,444.22 45,400.00 =Rp. 90,844.22
1,162.15 20,685.11 20,685.11

292,307.69 14,615.38 14,615.38
170,000.00 17,000.00 17,000.00
125,000.00 25,000.00 25,000.00
170,000.00 3,400.00 3,400.00
35,300.49 45,400.00 80,700.49
0.05
1,162.15 3,687.19 3,687.19
292,307.69 2,657.34 2,657.34
75,000.00 9,375.00 9,375.00
170,000.00 14,166.67 14,166.67
125,000.00 15,625.00 15,625.00
170,000.00 2,125.00 2,125.00
15,719.53 31,916.67 47,636.19
1,162.15 8,018.84
292,307.69 10,230.77
170,000.00 17,000.00
125,000.00 8,333.33
170,000.00 1,133.33
18,249.60 26,466.67
1,162.15 6,019.94
292,307.69 7,600.00
170,000.00 14,166.67
125,000.00 5,208.33
170,000.00 708.33
13,619.94 20,083.33
1,162.15 3,776.99
170,000.00 15,454.55
170,000.00 1,287.88
3,776.99 16,742.42
1,162.15 1,145.55
292,307.69 1,461.54
100,000.00 20,138.89
1,700,000.00 5,916.00
170,000.00 11,333.33
125,000.00 6,250.00
170,000.00 850.00
28,661.98 18,433.33
1,162.15 539.57
170,000.00 8,500.00
170,000.00 850.00
539.57 9,350.00
46,486.00 11,621.50 11,621.50

450.00 18,900.00 18,900.00
292,307.69 11,107.69 11,107.69
170,000.00 12,142.86 12,142.86
125,000.00 8,928.57 8,928.57
170,000.00 1,214.29 1,214.29
41,629.19 22,285.71 63,914.91
HARGA SAT JUMLAH
15,500,000.00 =Rp. 1,354,700.00

250,000.00 =Rp. 250,000.00
=Rp. 1,604,700.00
8,500,000.00 =Rp. 387,600.00
155,000.00 =Rp. 310,000.00
200,000.00 =Rp. 200,000.00
=Rp. 897,600.00
8,500,000.00 =Rp. 387,600.00

142,500.00 =Rp. 285,000.00
200,000.00 =Rp. 200,000.00
=Rp. 872,600.00
8,500,000.00 =Rp. 387,600.00

142,500.00 =Rp. 142,500.00
150,000.00 =Rp. 150,000.00
200,000.00 =Rp. 200,000.00
=Rp. 880,100.00
8,500,000.00 =Rp. 387,600.00

78,000.00 =Rp. 156,000.00
150,000.00 =Rp. 300,000.00
250,000.00 =Rp. 250,000.00
=Rp. 1,093,600.00
25,000.00 =Rp. 12,500.00

20,000.00 =Rp. 6,000.00
68,000.00 =Rp. 23,800.00
65,000.00 =Rp. 9,750.00
20,000.00 =Rp. 20,000.00
25,000.00 =Rp. 25,000.00
=Rp. 97,050.00
25,000.00 =Rp. 12,500.00

20,000.00 =Rp. 6,000.00
68,000.00 =Rp. 23,800.00
65,000.00 =Rp. 9,750.00
20,000.00 =Rp. 7,000.00
25,000.00 =Rp. 25,000.00
=Rp. 84,050.00
15,500.00 =Rp. 18,600.00

65,000.00 =Rp. 4,875.00
3,000.00 =Rp. 3,000.00
=Rp. 26,475.00
23,000.00 =Rp. 8,050.00 115,000.00
300.00 =Rp. 300.00
170,000.00 =Rp. 8,500.00
170,000.00 =Rp. 2,550.00
=Rp. 19,400.00
85,000.00 =Rp. 29,750.00 212,500.00

300.00 =Rp. 300.00
170,000.00 =Rp. 8,500.00
170,000.00 =Rp. 2,550.00
=Rp. 41,100.00
6,545.05 62,178 62,178

3,500.00 3,500 3,500
150,000.00 10,000 10,000
120,000.00 24,000 24,000
170,000 3,400 3,400
65,678 37,400 103,078
10,909.91 27,275 27,275

3,500.00 3,500 3,500
292,307.69 2,923 2,923
1,337.50 1,338 1,338
150,000.00 15,000 15,000
120,000.00 12,000 12,000
170,000 1,700 1,700
35,035 28,700 63,735
21,396 10,698
16,824 8,412
16,824 2,103
43,243 15,315
59 703
6,000 1,091
43,243 4,324
150,000 12,500
120,000 10,000
170,000 1,417
1,000 1,000
43,647 23,917
26,000 5,200 5,200

28,000 11,200 11,200
35,000 583 583
20,000 200 200
150,000 7,500 7,500
170,000 850 850
1,500 1,500 1,500
18,683 8,350 27,033
44,000 8,800 5 8,800

70,000 17,500 17,500
35,000 583 583
20,000 200 200
150,000 10,000 10,000
170,000 1,133 1,133
2,500 2,500 2,500
29,583 11,133 40,717
42,000 42,000 42,000

35,000 583 583
20,000 200 200
150,000 10,714 10,714
170,000 1,214 1,214
3,000 3,000 3,000
45,783 11,929 57,712
33,000 49,500 49,500

150,000 15,000 15,000
170,000 1,700 1,700
49,500 16,700 66,200
1.25
150,000 40,000
170,000 9,067
49,067
3,545,000 112,997 112,997
15,000 15,000 15,000
7,500 30,000 30,000
35,000 35,000 35,000
1,000 2,000 2,000
112,997 82,000 194,997
2,480,000 79,050 79,050

15,000 15,000 15,000
7,500 30,000 30,000
35,000 35,000 35,000
1,000 2,000 2,000
79,050 82,000 161,050
2,480,000 6,588 6,588

10,000 10,000 10,000
7,500 -
17,500 17,500 17,500
1,000 4,000 4,000
6,588 31,500 38,088
710,000 355,000 355,000

25,000 25,000 25,000
35,000 35,000 35,000
65,000 65,000 65,000
20,000 20,000 20,000
1,000 8,000 8,000
355,000 153,000 508,000
2,480,000 8,783 8,783

10,000 10,000 10,000
7,500 22,500 22,500
11,667 11,667 11,667
1,000 4,000 4,000
8,783 48,167 56,950
520,000 198,900 198,900
10,000 10,000 10,000
7,500 45,000 45,000
11,667 11,667 11,667
10,000 10,000 10,000
1,000 -
198,900 76,667 275,567
520,000 384,540 384,540

10,000 10,000 10,000
7,500 45,000 45,000
15,000 15,000 15,000
10,000 10,000 10,000
1,000 -
384,540 80,000 464,540
146,000 24,333 24,333

52,000 9,028 -
71,000 42,600 -
146,000 9,733 -
2,500 5,000 5,000
2,000 2,000
1,000 25,000 -
72,000 54,000
200,000 40,000
150,000 30,000
250,000 10,000
171,694 80,000 29,333
10000
24000
8000
42000
10000
24000
8000
42000
28600 9533.333
Golden Calla Residences
Pekerjaan Pagar Proyek
Estimasi Pekerjaan Pagar per 6 m'
No Uraian pekerjaan volume satuan
Pekerjaan pagar proyek tinggi 1,8m panjang 6 m (4 tiang/per 2m) GRC

1 galian tanah pondasi tiang dia. 15cm dalam 60cm/2m 0.40 hari
2 beton B0 tiang 0.04 m3
upah cor tiang ( 4 titik) 0.20 m3
3 beton B0 stoot 0.02 m3
4 tiang baja ringan tebal 0.6 pasangan 3m/titik (tanam 50cm) 1.15 btg
5 stot baja ringan (panjang 1,5m) 0.75 btg
upah stoot 4.00 titik
6 reng baja ringan R28 2.00 btg
upah reng (3 baris/6m) 0.08 hari
7 seng gelombang 7.50 lbr
upah pasang seng (7 lbr) 0.17 hari
8 screw 150.00 pcs
9 lansir (all material) 6.00 m3
Sub total
fee mandor 15.00 %
Total
Pekerjaan pagar proyek tinggi 1,8m panjang 6 m (4 tiang/per 2m) GRC

5 stot baja ringan (panjang 2m) 0.75 btg
7 GRC board 4mm 3.13 lbr
upah pasang GRC (5 lbr) 0.36 hari
8 screw 150.00 pcs
Sub total
fee mandor 15.00 %
Total

Pekerjaan pagar proyek tinggi 1,8m panjang 6 m (4 tiang/per 2m) Vynil
5 stot baja ringan (panjang 2m) 0.75 btg
7 GRC board 4mm 10.80 m2
upah pasang GRC (5 lbr) 0.15 hari
8 screw 150.00 pcs
Sub total
fee mandor 15.00 %
Total
Oktober 2022
Harga harga
Satuan material upah
120,000 48,000
770,000 32,640
175,000 35,000
770,000 16,320
175,000 17,500
80,000 92,000 20,000
80,000 60,000
20,000
29,000 58,000
270,000 22,500
70,000 525,000
270,000 45,000
65 9,750
2,500 15,000
793,710 223,000
223,000
m' 132,285 37,167
m2 73,492 20,648
Harga harga
120,000 43,636
770,000 27,200
175,000 3,167
770,000 13,600
175,000 1,584
80,000 160,000 20,000
80,000 60,000
20,000
29,000 58,000
270,000 15,000
48,000 150,000
270,000 96,429
65 9,750
2,500 15,000
478,550 214,816
247,038
m' 79,758 41,173
m2 33,233 17,155
Harga harga
120,000 43,636
770,000 27,200
175,000 3,167
770,000 13,600
175,000 1,584
80,000 160,000 20,000
80,000 60,000
20,000
29,000 58,000
270,000 15,000
15,000 162,000
270,000 41,657
65 9,750
2,500 15,000
490,550 160,045
184,051
m' 81,758 30,675
m2 34,066 12,781
penutup lantai
No Area panjang lebar screding HT 60x60 HT 60x60
polish unpolish
Lantai 1
1 marketing galeri 8.50 4.50 38.25 38.25
2 R rapat 4.50 3.00 13.50 13.50
3 Mushola 1.85 2.00 3.70 3.70
3 Kamar mandi 1.85 1.35 2.50
4 Outdoor Area
As seblm 1-7 tepi kolam/ 16.50 9.90 105.40 105.40
koridor kolam 2.00 1.00 2.00 2.00
tepi kolam to tangga samping 5.50 4.00 22.00 22.00
(segitiga) 4.00 1.50 6.00 6.00
193.35 55.45 107.40
tangga utama
uptrade (3 trap) 13.60 0.18 7.34
antrede (2 trap) 13.60 0.30 4.08 4.08
4.08 11.42
tangga samping (melingkar)
uptrede 8.70 0.18 1.57
10.00 0.18 1.80
10.70 0.18 1.93
antrede 10.00 0.50 5.00 5.00

10.70 0.50 5.35 5.35
18.51 15.64
penutup lantai coral sikat plafond
krmk 40x40 krmk 30x30 krmk 60x60 plint andesit gypsum expose list U
unpolish unpolish unpolish
3.60 38.25 26.00

13.50 13.50 14.40
6.50 3.70 7.40
2.50 2.50 - 5.10
85.02 11.4
7.4
4.83
2.50 35.83 142.97 64.30

luasan Opening
No Area panjang tinggi
jendela pintu jendela
m' m' m2 m2 m'
Lantai 1
Rollag out door
samping 11.15 0.8
belakang 39.97 0.8
depan tangga 13.70 0.8
samping tangga 10.54 0.8
ruang meeting
As A & B / 1 - 2 7.00 3.20
As 1 & 2 / A - B 8.70 3.20 - - -
kamar mandi
all 12.60 3.00 - -
planter box
all 15.03 0.90
kolam ikan
pasangan rollag 14.25 0.90
tangga utama
elev. 0.175 14.00 0.25
elev 0.350 14.00 0.43
tangga samping
elev. 0.175 11.30 0.25
elev 0.350 11.00 0.43
ornamen
6.30 3.50
Opening lintle beam pasangan keramik plester aci cat
pintu luar dalam
m' m' m2 m2 m2 m2 m2
8.92 5.58 5.58

31.97 19.98 19.98
rollag
14.50 6.85 6.85
8.43 5.27 5.27
63.82 37.68 37.6775
22.40 44.80 44.80 44.80

2.40 25.44 50.88 50.88 50.88
47.84 95.68 95.68 95.68
1.47 36.33 15.17 36.33 21.16 21.16
13.52 5.50 batu alam 13.52
rollag 12.83 9.98 12.83 2.85
3.50
6.02
9.52
2.83
4.73
7.56
9.80 21.49 21.49 9.80

dimensi
No Uraian Volume Satuan
P L T
I Pile Cap
1 P.1 ( 60 X 60 ) tuk kolom besi bulat 4.00 unit 0.60 0.60 0.25
2 P.2 (ruang rapat) & ornamen 7.00 unit 0.60 0.60 0.25
3 P.3 (kamar mandi) 4.00 unit 0.60 0.60 0.25
II Sloof bangunan utama

S.2 (15 x 25)
As 1 & 2/ A - B 8.80 m' 8.80 0.15 0.25
As A & B / 1 - 1 5.70 m' 5.70 0.15 0.25
S.1 (15 x 20 )
As 3 - 7 / A - B 22.00 m' 22.00 0.15 0.20
As A & B / 3 - 7 22.50 m' 22.50 0.15 0.20
Sloof kamar mandi 15.00 m' 15.00 0.15 0.20
galian Beton Bekisting pasir urugwaterproofing
m3 m3 m2 m2
3.07 0.36 2.40 1.44

5.38 0.63 4.20 2.52
3.07 0.36 2.40 1.44
11.52 1.35 9.00 5.40
0.88 0.33 4.40 1.32

0.57 0.21 2.85 0.86
1.45 0.54 7.25 2.18
1.93 0.66 8.80 3.30

1.97 0.68 9.00 3.38
1.31 0.45 6.00 2.25
5.21 1.79 23.80 8.93
sloof type S1 (15/30)
8.40 6 Ø12mm
0.15 8.70
0.1
0.25 0.82 0.25
0.1
Pilecap P.1 (80x100)
0.92 Ø12mm 0.72

0.15 1.22 0.15 1.02
0.15
0.15
0.15 1.22 0.15 1.02
0.92 0.72
atas 5.873 kg atas 6.039 kg

bawah 5.873 kg bawah 6.039 kg
11.746 12.078
Kolom K1 ( 9/30)
0.9792317
0.78 0.3562637
0.05
0.31 0.84 0.31

3.5
0.05
0
1
0.3
kolom praktis
0.5684429 0.3562637
0.05
0.09 0.09
3.5 0.38
0.05
Balok lantai 2
B1 ( 15 x 25 )
5.94 D 13mm
0.15 6.24
4 btg
0.75 0.26 0.26 1.5 0.26 0.26
0.15 1.31 0.15 2.32 0.15 1.31
1 btg 1.282793501 kg 1 btg 2.271817498 kg 1 btg
0.15 2.32 0.15 2.32

0.26 1.5 0.26 0.26 1.5 0.26
1btg 2.271817498 kg 1 btg 2.271817498 kg
0.11
0.21 0.21 0.35626368

0.74 11.599945 kg tumpuan
7.837801 kg lapangan
0.11
Balok lantai 2
BL1 ( 25 x 50 ) & ( 10 x 35 )
5.94 D 16mm
0.15 6.24
6 btg
1.485 0.32 0.32 1.485
0.15 2.105 0.15 0.15 2.105
2 btg 6.319397261 kg 2 btg
0.15 3.91 0.15

0.32 2.97 0.32
2 btg 11.73816783 kg
0.21
0.46 0.46 0.35626368

1.44 20.349781 kg all
0.21
(15 x 35) 0.2
lisplang Ø 8mm 0.35626368
0.6 0.35 8.6785832 besi vertikal
6.4554979 hori
15.134081
Ring balok (15 x 20)
5.94
0.06 6.06
0.05
0.3562637
0.16 0.16
0.52
0.05
Plat lantai 2
As 1-4/B-C
5.94 0.35626368
0.06 6.06 0.06
0.06 6.06 0.06

5.94
2.7
0.06 2.82 0.06 as 1-2 16.074617
as 2-3 16.074617
0.06 2.82 0.06 as 3-3" 19.59094
2.7 as 3"-4 12.055963
63.796137
Besi estim
No Area Beton
0.15 panjang lebar tinggi Ø13mm
SLOOF
1 As 4/ B - F 8.40 0.15 0.30 0.38
jika beton 1 m3 1.00
2 Pile cap 1.00 0.80 0.30 0.24
jika beton 1 m3 1.00

0.15
0.15 4.17
3 Kolom (9/30) 3.5 0.09 0.3 0.0945 20.5639
jika beton 1 m3 1 217.6070
kolom praktis 3.5 0.09 0.13 0.04095

( 9 x 13 )
Balok Lantai 2 6.00 0.15 0.25 0.23 33.82
B1 ( 15 x 25 )
0.97923168
0.15
24.44162273 kg
0.75
1.31 0.15
1.282793501
0.15
BL1 (25x50) & (10x35)

6.00 0.25 0.50 0.75
1.50104448
0.15 1.00
56.19910533 kg 0.10 0.35 0.04
1.485
0.15
6.319397261
0.56844288 Ring balok ( 9 x 20) 6 0.09 0.2 0.108
0.06 1m3 b3ton
Plat lantai arah X

as B-C/1-2 2.70 1.35 0.12 0.44
as B-C/2-3 2.70 1.40 0.12 0.45
as B-C/3-3" 2.70 1.78 0.12 0.58
37.78176326 as B-C/3"-4 2.70 0.90 0.12 0.29
37.78176326 Plat lantai arah Y

75.563527
1.76
1 m3 beton
Besi estimasi Bekisting
Total
Ø12mm Ø10mm Ø8mm Ø16mm
0.830 0.568
41.8303 25.6368 67.4671
110.6621 67.8222 178.4843
23.823
99.264
5.3867 25.9506
57.0022 274.6092
7.9582003 2.5045337 10.46273399
1 m beton 1 255.5002195
19.44 53.26
1 m beton 1.00 236.71
20.3498 116.0599 80.5761

15.1341
154.75
13.779055 7.1632751 20.94233047
193.9104673
16.07 3.65
16.07 3.78
19.59 4.79
12.06 2.43
75.56
139.36 14.65
79.285238
terap tangga 9.975383

4.9876915
RUMAH TINGGAL TYPE 68 plus (74.91 m2)
GRIYA CALLA RESIDENCE BLOK A.10
Harga Satuan Jumlah
kontrak upah
1 Direksi keet / gudang Lantai Papan, Seng, Tripleks ls 6.00
2 Pasangan bouwplank Kayu Borneo m' 32.00 35,000 1,120,000
3 Pembersihan lapangan dan bangunan Di dalam kavling m2 60.00 18,000 1,080,000
4 Air kerja & listrik kerja Selama kerja bulan 6.00
5 Keamanan Selama kerja ls 1.00
Sub Total I 2,200,000
a. Pekerjaan Tanah
1 Galian tanah pondasi & sloof Manual m3 21.48 150,000 3,221,550
2 Pemadatan tanah Padat dengan stamper m2 61.55 25,000 1,538,813
3 Urug kembali tanah pondasi Pemadatan manual m3 11.90 45,000 535,361
b. Pekerjaan Pasir
1 Urugan pasir bawah lantai t = 3 cm Pasir urug darat t = 3 cm m2 51.80 18,000 932,346
2 Urugan pasir bawah pondasi t = 5 cm m2 20.40 23,000 469,258
Sub Total II 6,697,327
III PEKERJAAN KONSTRUKSI BETON :
LANTAI 1
1 P1 (100 x 80 x 30) K-225 Site Mix
Besi Ø12mm - 150mm kg 48.23 1,600 77,175
Beton K-225 Site Mix m³ 0.48 175,000 84,000
2 P2 (80 x 80 x 25) K-225 Site Mix
Besi Ø12mm - 150mm kg 96.47 1,600 154,350
Beton K-225 Site Mix m³ 0.64 175,000 112,000
3 P3 (80x60x25)
Besi Ø12mm - 150mm kg 144.70 1,600 231,525
Beton K-225 Site Mix m³ 0.72 175,000 126,000
4 S1 (15 x 30)
Beton K-225 Site Mix m³ 3.13 175,000 546,919
5 K1 (9 x 35)
Beton K-225 Site Mix m³ 0.67 175,000 118,059
6 K2 (9 x 30)
Beton K-225 Site Mix m³ 0.61 175,000 107,494
7 Kp ( 9x 13 )
Beton K-175 Site Mix m³ 0.61 175,000 105,958
Beton K-175 Site Mix m³ 0.11 175,000 18,479
9 Kanopy t = 8 cm + balok (13 x 20 ) K-225 Site Mix
Besi Ø 8mm & 20mm kg 32.14 1,600 51,421
Beton K-225 Site mix m³ 0.22 175,000 38,850
Page 86 RAB A10

Harga Satuan Jumlah
kontrak upah
10 Beton tangga
Beton K-225 Site Mix m³ 1.25 175,000 219,593
LANTAI 2
1 B1 (15/30)
Beton K-225 Site Mix m³ 0.44 175,000
2 B2 (15/25)
Beton K-225 Site Mix m³ 0.92 175,000 161,438
3 B3 (9/25)
Beton K-225 Site Mix m³ 0.64 175,000
4 BL 1 (15/25) & (10/35)
Beton K-225 Site Mix m³ 1.32 175,000 231,000
Beton K-175 Site Mix m³ 0.07 175,000 12,412
6 K3 (9/25)
Beton K-225 Site Mix m³ 1.01 175,000 176,400
7 Kp (9/13)
Beton K-175 Site Mix m³ 0.52 175,000 90,295
8 Beton plat lantai t = 12 cm dan t = 15 cm (area diatas tangga)
Besi Ø 8mm & 20mm kg 501.99 1,600 803,179
Beton K-225 Site mix m³ 3.04 175,000 532,770
Besi Ø 8mm & 20mm kg 18.05 1,600 28,882
Beton K-225 Site mix m³ 0.12 175,000 20,886
LANTAI ATAP
1 RB (9/20)
Beton K-175 Site Mix m³ 0.24 175,000 42,683
2 B2 (15/25)
Beton K-225 Site Mix m³ 0.19 175,000 32,484
3 B3 (9/25)
Beton K-225 Site Mix m³ 0.76 175,000 132,497
Page 87 RAB A10

Harga Satuan Jumlah
kontrak upah
4 Beton plat atap t = 12 cm
Besi Ø 8mm & 20mm kg 180.22 1,600 288,356
Beton K-225 Site mix m³ 1.40 175,000 245,280
b. Beton Lainnya
1 Beton meja dapur
Besi Ø 8mm & 20mm kg 15.33 1,600 24,528
Beton K-175 Site mix m³ 0.12 175,000 21,000
2 Beton tutup septic tank uk.100 x 100 x 10 cm
Besi Ø 8mm & 20mm kg 4.39 1,600 7,018
Beton K-225 Site mix m³ 0.10 175,000 17,500
3 Beton carport tanpa tulangan T=120mm K-175 Site Mix m³ 2.57 175,000 449,400
4 Pondasi Batu kali kamar mandi & pagar bel 1 PC : 4 Psr uk. 30x60x60 cm m³ 2.18 125,000 273,000
Sub Total III 24,961,636
LANTAI DASAR
1 Rollag bata teras depan & tempat cuci 1 PC : 5 Psr / Bata Press m1 5.05 45,000 227,250
2 Pas. Bata merah 1 PC : 5 Psr / Bata Press m² 131.64 45,000 5,923,665
3 Pas. Bata merah penebalan dinding fasade 1 PC : 5 Psr / Bata Press dipasang berdiri m² 5.14 45,000 231,300
4 Plesteran pasangan dinding bata merah 1 PC : 5 Psr m² 201.56 30,000 6,046,800
5 Acian plesteran dinding m² 201.56 25,000 5,039,000
6 Plesteran dinding pagar depan 1 PC : 5 Psr m² 4.05 30,000 121,500
7 Acian dinding pagar depan m² 4.05 25,000 101,250
8 Pleteran opening pintu, jendela dan kongli 1 PC : 5 Psr m' 43.90 35,000 1,536,500
9 Acian opening pintu, jendela dan kongliong m' 43.90 25,000 1,097,500
LANTAI ATAS
1 Pas. Bata merah 1 PC : 5 Psr / Bata Press m² 97.96 45,000 4,408,308
2 Plesteran pasangan dinding bata merah 1 PC : 5 Psr m² 106.98 30,000 3,209,544
3 Acian dinding plesteran m² 106.98 25,000 2,674,620
4 Pleteran opening pintu, jendela dan kongli 1 PC : 5 Psr m' 40.05 35,000 1,401,715
5 Acian opening pintu, jendela dan kongliong m' 40.05 25,000 1,001,225
6 Tanggulan void tangga tinggi 10cm 1 PC : 5 Psr (plester + aci) m² 2.80 70,000 196,000
7 Tali air fasade uk. 20 x 20 mm 1 PC : 5 Psr m'
Sub Total IV 33,216,177
LANTAI DASAR
a. Pelapis Lantai
1 Lantai Kerja BO site mix t=5 cm m² 30.06 25,000 751,500
2 Lantai (R. Tamu,R. Makan, R. Dapur, K.T. T HT ex China 60/60, Crystal white m² 25.68 70,000 1,797,600
3 Lantai teras depan Keramik Essenza Cemento Carbone 30/60 m² 2.47 55,000 135,850
4 Lantai kamar mandi bawah tangga Keamik Platinum Angelo 40/40 m² 1.91 55,000 105,050
5 Plint HT 5x30 cm + tali air ( Tangga) HT ex China 60/60, Crystal white m1 22.08 35,000 772,800
6 Plint HT 9x60 cm + tali air HT ex China 60/60, Crystal white m1 20.70 35,000 724,325
( R. Tamu,R. Makan,R. dapur, K.T. Tamu)
7 Carport Batu alam andesit totol RTM 30/30 m² 21.40 55,000 1,177,000
b. Pelapis Dinding
1 Dinding kamar mandi bawah tangga Keramik Platinum Hokane 25/40 m² 13.79 50,000 689,500
2 Meja dapur HT ex China 60/60, Crystal white m² 1.02 70,000 71,400
3 Dinding meja dapur (incl. tali air) T=60cm Keramik Mulia 10/20 bevel m² 1.74 75,000 130,500
4 Dinding batu alam andesit 20x40 Batu alam andesit totol RTM 20/40 m² 5.20 70,000 364,000
Page 88 RAB A10

Harga Satuan Jumlah
kontrak upah
LANTAI ATAS
a. Pelapis Lantai
1 Lantai (K.Tidur Utama + K.Tidur Anak, KoridHT ex China 60/60, Crystal white m² 21.58 70,000 1,510,600
2 Lantai ( KM/WC) Keramik Platinum 30/30, dcalabria Arabescato m² 4.48 45,000 201,600
3 Lantai ( tangga) HT ex China 60/60, Crystal white m² 13.44 70,000 940,800
4 Plint HT 9x60 cm + tali air HT ex China 60/60, Crystal white ml 25.75 35,000 901,110
( K. Tidur Utama + K.Tidur Anak + Koridor)
3 Waterprofing coating kamar mandi dan cucSika Top Seal ex Sika m² 5.60 55,000 308,000
b. Pelapis Dinding
1 Dinding 1 ( KM/WC K. T. Utama) t = 260 cmKeramik Roman 30/60, dCalabria Arabescato m² 21.84 55,000 1,201,310
Sub Total V 11,782,945
LANTAI DASAR
1 PU (R. Tamu) uk. 1000 x 2400mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
2 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
3 P2A (KM/WC) uk. 700 x 2050mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
4 P3 uk. 2100 x 24000mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00
5 J1 (R.Tamu) uk. 1175 x 2400mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
6 J2 (Tangga) uk. 900 x 1400mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
5 J5 (K.Tidur anak) uk. 800 x 2400mm Aluminium 4" Powder Coating warna Abu-abu set 1.00 -
b. Daun Pintu
1 PU (R. Tamu) uk. 920 x 2370mm Engineering door fullcore lapis HPL/MPL unit 1.00 -
2 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 Engineering door lapis HPL/MPL unit 1.00 -
3 P2A (kamar mandi) uk. 670 x 2030mm Engineering door lapis HPL/MPL unit 1.00 -
c. Penggantung
1 Handle + lockset Pintu Utama (PU) Solid (SS 304) set 1.00 -
2 Handle + lockset Pintu Kamar (P1) set 1.00 -
3 Handle + lockset Pintu kamar mandi (P2A) Solid (SS 304) set 1.00 -
4 Engsel 4" (PU,P1,P2A) Solid (SS 304) set 4.50 -
LANTAI ATAS
1 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 Aluminium 4" Powder Coating warna Abu-abu bh 2.00 -
2 P2 (K. Mandi/WC) uk. 700 x 2400mm Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
3 J1 (R.Tamu) uk. 1175 x 2400mm
4 J3 (K.Tidur Utama) uk. 850 x 2400mm Aluminium 4" Powder Coating warna Abu-abu set 2.00 -
5 J4 (K.Tidur Anak) uk. 1600 x 2400mm Aluminium 4" Powder Coating warna Abu-abu set 1.00 -
6 BV (K.Mandi/WC) uk. 30 x 2400 Aluminium 4" Powder Coating warna Abu-abu bh 1.00 -
7 J6 (R. Keluarga) uk. 800 x 700mm Aluminium 4" Powder Coating warna Abu-abu set 1.00
b. Daun Pintu
1 P1 (K. Tidur utama. K.Tidur Anak) uk. 820 Engineering door lapis HPL/MPL unit 2.00 -
2 P2 (Kamar mandi) uk. 620 x 2370mm Engineering door lapis HPL/MPL unit 1.00 -
c. Penggantung
1 Handle + lockset Pintu Kamar Tidur (P1) Solid (SS 304) set 2.00 -
2 Handle + lockset Pintu kamar mandi (P2) Solid (SS 304) set 1.00 -
3 Engsel 4" (P1, P2) Solid (SS 304) set 4.50 -
Sub Total VI ###
Page 89 RAB A10

Harga Satuan Jumlah
kontrak upah
VII PEKERJAAN ATAP
a. Rangka Atap
1 Rangka atap baja ringan Galvanis C 75 ex. Lokal t 0,75 mm m² 48.60 45,000 2,187,112
2 Lisplank plat (sesuai gambar) Plat bending t = 1.4 mm termasuk zincromate, f m' 11.00 -
3 Lisplank fibre cement 10 x 100, 10 x 200 GRC Board 10 mm ( ex superpanel / setara ) m' 13.39 27,000 361,530
b. Penutup atap
1 Pasang genteng badan beton Beton type Exel flat warna hitam ex Monier m² 50.11 45,000 2,254,754
2 Pasang genteng nok Beton type flat warna hitam ex Monier m' 18.24 150,000 2,736,000
3 Pasang genteng nok ujung Beton type flat warna hitam ex Monier m' 4.00 35,000 140,000
4 Pasang genteng nok tri way Beton type flat warna hitam ex Monier m' 2.00 45,000 90,000
3 Pasangan tanggulan dak atap bata merah 1 PC : 5 Psr m' 27.45 45,000 1,235,250
4 Plesteran tanggulan dak atap 1 PC : 5 Psr m² 12.28 35,000 429,625
5 Acian plester tanggulan m² 12.28 25,000 306,875
6 Flashing/ban-banan sofi dan genteng 1 PC : 5 Psr m'
Sub Total VII 9,741,146
LANTAI DASAR
1 Plafond ruang dalam Elephant t = 9 mm + Rangka hollow galvanized m² 27.47 60,000 1,648,200
4 Plafond expose Finish Aci + cat m² 2.21 45,000 99,225
LANTAI ATAS
1 Plafond ruang dalam Elephant t = 9 mm + Rangka hollow galvanized m² 26.06 60,000 1,563,600
3 Plafond ruang luar Elephant t = 9 mm + Rangka hollow galvanized m² 6.73 60,000 403,800
Sub Total VIII 5,854,725

1 Cat dinding dalam (termasuk sealer) Cat tembok ex.Vinilex m² 204.88 12,500 2,560,993
2 Cat dinding luar depan (termasuk Sealer) Cat tembok ex.Mowilex/setara, weathersheild m² 75.82 15,000 1,137,263
3 Cat lisplank Kansai warna standard putih m' 13.39 12,500 167,375
4 Water proofing plat atap dan kanopy Aquaproof warna abu-abu m² 20.82 15,000 312,300
5 Cat plafond gypsum /GRC + List Cat tembok ex.Vinilex m² 62.47 12,500 780,813
Sub Total IX 4,958,743
X PEKERJAAN INSTALASI LISTRIK ###
1 Instalasi titik lampu NYM 2x1,5 mm2 ex. Eterna + T dus ttk 19.00 70,000 1,330,000
2 Instalasi titik lampu taman NYY 2x1,5 mm2 ex. Eterna + T dus ttk 1.00 70,000 70,000
3 Saklar single Panasonic bh 6.00 70,000 420,000
4 Saklar double Panasonic bh 5.00 70,000 350,000
5 Saklar hotel Panasonic bh 2.00 70,000 140,000
6 Instl. Stop kontak NYM 3x2,5 mm2 ex. Eterna + T dus ttk 14.00 60,000 840,000
7 Stop kontak Panasonic ttk 14.00 60,000 840,000
8 Instl. Antene televisi termasuk stop kontak ex. Kabel Vision/ Setara, ex Panasonic ttk 2.00 60,000 120,000
9 Stop Kontak telepon termasuk sparing kabePanasonic ttk 1.00 60,000 60,000
10 Instl. Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk 4.00 60,000 240,000
11 Stop kontak AC Panasonic ttk 4.00 5,000 20,000
12 Fitting titik lampu (down light) ex.Lokal 4" bh 16.00 5,000 80,000
13 Lampu kotak / expose ex.Lokal bh 3.00 25,000 75,000
Page 90 RAB A10

Harga Satuan Jumlah
kontrak upah
14 Fitting titik taman ex.Lokal bh 1.00 35,000 35,000
14 Lampu selang LED ex- china ml 20.43 35,000 715,050
15 Box sekring 8 group Ex. Broco u/ 8 Group incl. MCB unit 2.00 350,000 700,000
16 Kabel toevoer kwh - lt.1 - lt.2 NYY 3x6 mm2 ex. Eterna + pipa PVC ø½" m' 17.32 30,000 519,600
Sub Total X 6,554,650
Instalasi Air
1 Instalasi air bersih ke torn dan distribusi ti PVC 3/4" type AW ex.Rucika m' 63.40 7,500 475,500
2 Instalasi air bersih PVC 1/2" type AW ex.Rucika m' 20.50 7,500 153,750
3 Instalasi air kotor dari KM/WC PVC 4" type D ex.Rucika m' 8.80 15,000 132,000
4 Instalasi air buangan dari AC PVC 3/4" type AW ex.Rucika m' 29.80 7,500 223,500
5 Instalasi air buangan dari torn PVC 3/4" type AW ex.Rucika m' 1.00 7,500 7,500
6 Instalasi air bekas dari KM/WC dan hujan (pPVC 2,5" type D ex.Rucika m' 51.00 15,000 765,000
7 Instalasi air bekas dari KM/WC dan hujan (pPVC 4" type D ex.Rucika m' 20.45 25,000 511,250
8 Bak kontrol pakai tutup 40x40 cm Pasangan bata plat beton bh 2.00 70,000 140,000
9 Septictank bioseptic kapasitas 800 liter Biotex / setara (4-5 0rang) unit 1.00 750,000 750,000
10 Torn Air Penguin, kapasitas 700 liter termasuk stopkran unit 1.00 150,000 150,000
11 Instalasi air bersih PDAM PVC 1/2" type AW ex.Rucika m' 13.00 7,500 97,500
12 Stop valve 3/4"PVC pompa jet pum bh 1.00 15,000 15,000
13 Stop valve 3/4"PVC PDAM bh 1.00 15,000 15,000
Sanitair
1 Closet duduk lengkap dengan stop kran untAmerican Standard / setara bh 2.00 150,000 300,000
2 Washtafle dengan stop kran KM utama Toto L 652 termasuk finish meja beton bh 1.00 150,000 150,000
3 Kran taman Onda / Wasser bh 2.00 15,000 30,000
4 Kran kitchen zink Onda / Wasser bh 1.00 15,000 15,000
5 Stop kran untuk bilas dari torn Onda / Wasser bh 1.00 15,000 15,000
6 Floor drain Onda / Wasser bh 2.00 15,000 30,000
7 Roof drain Onda / Wasser bh 5.00 750,000 3,750,000
8 Kitchen zink tanpa sayap 1 lobang Royal/setara set 1.00 75,000 75,000
9 Shower (termasuk kran shower ) Onda / Wasser set 1.00 50,000 50,000
10 Shower (termasuk kran shower panas dingi Onda / Wasser set 1.00 50,000 50,000
11 Jet washer Onda / Wasser set 2.00 150,000 300,000
Sub Total XI 8,201,000
XII PEKERJAAN ORNAMENT DINDING
1 Penebalan dinding lantai bawah tebal 5cm bata merah pasang berdiri 1 PC : 5 Psr m² 5.26 45,000 236,700
2 Penebalan façade atas Roman Granit 60 x 120, dRomano Brown m² 14.87 90,000 1,338,120
3 Pasangan batu alam acak Garut m² 6.17 -
Sub Total XII 1,574,820
XIII PEKERJAAN LAIN-LAIN
1 Pembersihan akhir proyek Selama kerja los 1.00 2,000,000 2,000,000
2 Dudukan bak sampah dan pompa air Cor beton los 1.00 350,000 350,000
3 Hand Railling tangga Stainless steel mirro 201 m' 18.10 -
4 Pompa dorong + automatic pump Sanyo + Xpander/Masimo unit 1.00 150,000 150,000
5 Pompa Jet Pump + Bor Lengkap ex simitzu unit 1.00 -
6 Tangga monyet ke Toren m' 7.00 -
Sub Total XIII 2,500,000
Total ( I s/d XIII ) 118,243,168

Harga m² 1,578,470
Page 91 RAB A10

Rencana Anggaran Biaya
Rumah Tinggal Type 68 Plus ( 74,91 m2)
Griya Calla Residences Blok A.10
Harga
No Uraian Pekerjaan
Material Upah Total
I PEKERJAAN PERSIAPAN Rp 2,245,175 5,348,000 7,593,175
II PEKERJAAN TANAH DAN PASIR Rp 357,159 3,947,006 4,304,165
III PEKERJAAN KONSTRUKSI BETON Rp 37,941,951 13,958,494 51,900,445
IV PEKERJAAN PASANGAN DAN PLESTERAN Rp 22,593,659 18,627,074 41,220,734
V PEKERJAAN LANTAI & DINDING Rp 35,146,856 20,785,309 55,932,164
VI PEKERJAAN KUSEN, PINTU DAN JENDELA Rp #NAME? - #NAME?
VII PEKERJAAN ATAP Rp 33,095,456 7,518,228 40,613,684
VIII PEKERJAAN PLAFOND Rp 9,301,270 5,931,123 15,232,393
IX PEKERJAAN PENGECATAN Rp 8,660,282 4,676,596 13,336,877
X PEKERJAAN INSTALASI LISTRIK Rp 15,601,392 4,770,000 20,371,392
XI PEKERJAAN INSTALASI AIR DAN SANITARI Rp 9,446,688 2,675,000 12,121,688
XII PEKERJAAN ORNAMENT DINDING Rp #NAME? #NAME? #NAME?
XIII PEKERJAAN LAIN-LAIN Rp 15,177,158 3,866,057 19,043,215
SUB TOTAL I S/D XIII Rp #NAME? 90,850,000 #NAME?
PPh 4% 3,634,000
Total 94,484,000
Overhead dan jasa 25% 23,621,000
GRAND TOTAL Rp #NAME? 118,105,000 #NAME?
PEMBULATAN Rp #NAME? 118,105,000 #NAME?
74.91 m2 #NAME? 1,576,625 #NAME?
.
RUMAH TINGGAL TYPE 68 plus
No. Uraian Pekerjaan Spesifikasi Ringkas Sat.
2 Pasangan bouwplank Kayu Borneo m'
3 Pembersihan lapangan dan bangunan Di dalam kavling m2
Sub Total I
a. Pekerjaan Tanah
1 Galian tanah pondasi & sloof Manual m3
P1 = 2 bh 1.20 1.40 1.10 2.00 1.00 m3
P2 = 4 bh 1.20 1.20 1.10 4.00 1.00 m3
P3 = 6 bh 1.20 1.00 1.10 6.00 1.00 m3
Sloop S1 15/30 58.75 0.15 0.40 1.00 1.00 m3
Pondasi Batu kali PB2 9.00 0.50 1.05 1.00 1.00 m3
Lantai m3
2 Pemadatan tanah Padat dengan stamper m2
P1 = 2 bh 0.80 1.00 1.00 2.00 1.00 m2
P2 = 4 bh 0.80 0.80 1.00 4.00 1.00 m2
P3 = 6 bh 0.80 0.60 1.00 6.00 1.00 m2
Sloop S1 15/30 58.75 0.15 1.00 1.00 1.00 m2
Lantai m2
3 Urug kembali tanah pondasi Pemadatan manual m3
4 Buang sisa tanah pondasi ke luar lokasi m3
b. Pekerjaan Pasir
1 Urugan pasir bawah lantai t = 3 cm Pasir urug darat t = 3 cm m2
2 Urugan pasir bawah pondasi t = 5 cm m2
P1 = 2 bh 0.80 1.00 1.00 2.00 1.00 m2
P2 = 4 bh 0.80 0.80 1.00 4.00 1.00 m2
P3 = 6 bh 0.80 0.60 1.00 6.00 1.00 m2
Sloop S1 15/30 58.75 0.15 1.00 1.00 1.00 m2
3 Lantai kerja bawah pondasi t = 5 cm m2
Sub Total II
III PEKERJAAN KONSTRUKSI BETON :
LANTAI 1
1 P1 (100 x 80 x 30) K-225 Site Mix
Bekisting kayu 3.60 1.00 0.30 2.00 1.00 Plywood 9mm dan kaso m²
Besi 0.82 29.58 1.00 2.00 1.00 Ø12mm - 150mm kg
Beton 0.80 1.00 0.30 2.00 1.00 K-225 Site Mix m³
2 P2 (80 x 80 x 25) K-225 Site Mix
Besi 0.82 29.58 1.00 4.00 1.00 Ø12mm - 150mm kg
Beton 0.80 0.80 0.25 4.00 1.00 K-225 Site Mix m³
3 P3 (80x60x25)
Besi 0.82 29.58 1.00 6.00 1.00 Ø12mm - 150mm kg
Beton 0.80 0.60 0.25 6.00 1.00 K-225 Site Mix m³
4 S1 (15 x 30)
Besi 6ф.12 0.82 59.75 6.00 1.00 1.00
Besi ф.8-150 0.35 0.75 399.33 1.00 1.00
Beton 59.75 0.15 0.3 1.00 1.00 K-225 Site Mix m³
5 S1' (15 x 30)
Besi 6ф.12 0.56 9.7 6.00 1.00 1.00 kg
Besi ф.8-150 0.35 0.75 65.67 1.00 1.00 kg
Beton 9.7 0.15 0.3 1.00 1.00 K-225 Site Mix m³
6 Kolom Padestal 15/35
Bekisting 1.00 1 0.62 12 1.00 m²
Besi kg
Besi 6D13 0.96 6 1.42 12 1 kg
Besi ф.8-150 0.35 0.85 5.13 12 1 kg
Beton 0.15 0.35 0.62 12 1.00 m³
7 K1 (9 x 35)
Bekisting kayu 1.00 0.88 3.25 5 1.00 Plywood 9mm dan kaso m²
Besi 6D13 0.96 6 3.5 5 1 kg
Besi ф.8-150 0.35 0.77 22.67 5 1 kg
Beton 0.09 0.35 3.25 5 1.00 K-225 Site Mix m³
8 K2 (9 x 30)
Besi 6D13 0.96 6 3.5 7 1 kg
Besi ф.8-200 0.35 0.67 17.25 7 1 kg
Beton 0.09 0.3 3.25 7 1.00 K-225 Site Mix m³
9 Kp ( 9x 13 )
Besi 4ф10 0.56 4 3.5 12 1 kg
Besi ф.8-200 0.35 0.37 17.25 12 1 kg
Beton 0.09 0.13 3.25 12 1.00 K-175 Site Mix m³
10 Kp Pagar( 9x 13 )
Besi 4ф10 0.56 4 3.5 5 1 kg
Besi ф.8-200 0.35 0.37 13.75 5 1 kg
Beton 0.09 0.13 2.55 5 1.00 K-175 Site Mix m³
Besi 4ф8 0.35 4 9.025 1 1 kg
Besi ф.6-200 0.19 0.37 46.13 1 1 kg
Beton 0.09 0.13 9.025 1 1.00 K-175 Site Mix m³
Bekisting kayu 3 1.1 1.00 1.00 1.00 Plywood 9mm dan kaso m²
Besi 4ф 10 0.56 4 3.00 1.00 1 kg
Besi ф.8-150 0.35 0.55 21.00 1.00 1 kg
Plat 0.37 0.85 16.00 2.00 1 kg
0.37 3 5.25 2.00 1 kg
0.13 0.20 3.00 1.00 1.00 m³
0.08 0.60 3.00 1.00 1.00 m³
13 Beton tangga
Plat 7.00 0.90 1.00 1.00 1.00 m²
Trap 0.18 0.90 14.00 1.00 1.00 m²
Trap 0.18 1.27 2.00 1.00 1.00 m²
Trap 7.00 0.30 1.00 1.00 1.00 m²
Trap 5.20 0.30 1.00 1.00 1.00 m²
Besi ф 10-300 0.82 4 9.60 2.00 1
Besi ф.8-150 0.35 0.95 8.88 2.00 1
0.37 0.95 12.41 2.00 1
0.37 0.95 7.73 2.00 1
Plat 1.58 0.90 0.12 1.00 1.00 m³
Plat 0.90 0.90 0.12 1.00 1.00 m³
Plat 2.28 0.90 0.12 1.00 1.00 m³
Plat 0.90 0.90 0.12 1.00 1.00 m³
Plat 1.35 0.90 0.12 1.00 1.00 m³
Trap 0.03 0.90 5.00 1.00 1.00 m³
Trap 0.50 0.90 0.90 0.18 1.00 m³
Trap 0.03 0.90 6.00 1.00 1.00 m³
Trap 0.50 0.90 0.90 0.18 1.00 m³
Trap 0.03 0.90 3.00 1.00 1.00 m³
LANTAI 2
1 B1 (15/30)
Besi 8D13 0.96 8 15.025 1.00 1 kg
Besi ф.8-70-150 0.35 0.75 90.32 1.00 1 kg
Beton 0.15 0.3 9.825 1.00 1.00 K-225 Site Mix m³
2 B2 (15/25)
Besi 5D13 0.96 5 38.12 1.00 1 kg
Besi ф.8-70-150 0.35 0.65 224.64 1.00 1 kg
Beton 0.15 0.25 24.6 1.00 1.00 K-225 Site Mix m³
3 B3 (9/25)
Besi 5D13 0.96 5 36.77 1.00 1 kg
Besi ф.8-70-150 0.35 0.57 260.95 1.00 1 kg
Beton 0.09 0.25 28.595 1.00 1.00 K-225 Site Mix m³
4 BL 1 (15/25) & (10/35)
Bekisting kayu 2.43 6 1.00 1.00 1.00 Plywood 9mm dan kaso m²
Besi 8D16 1.48 8 9.84 1.00 1 kg
Besi ф.8-150 0.35 0.65 41.00 1.00 1 kg
Plat 0.35 6 7.33 2 1 kg
0.35 1.35 41.00 2 1 kg
Balok BL1 25/50 0.25 0.5 6 1.00 1.00 m³
Plat 10/35-60 0.1 0.95 6 1.00 1.00 m³
5 RB (9/20)
Besi pokok Ø 10 mm & Ø 8mm - 150mm kg
Besi 4ф 10 0.56 4 18.30 1.00 1 kg
Besi ф.8-150 0.35 0.47 123.00 1.00 1 kg
Beton 0.09 0.2 18.3 1.00 1.00 K-225 Site Mix m³
Besi 4ф8 0.56 4 6.062 1 1 kg
Besi ф.6-200 0.19 0.37 31.31 1 1 kg
Beton 0.09 0.13 6.062 1 1.00 K-175 Site Mix m³
7 K3 (9/25)
Besi 6D13 0.96 6 3.4 14 1 kg
Besi ф.8-200 0.35 0.57 17.00 14 1 kg
Beton 0.09 0.25 3.2 14 1.00 K-225 Site Mix m³
8 Kp (9/13)
Besi 4ф10 0.56 4 3.5 14 1 kg
Besi ф.8-200 0.35 0.37 16.75 14 1 kg
Beton 0.09 0.13 3.15 14 1.00 K-175 Site Mix m³
9 Beton plat lantai t = 12 cm dan t = 15 cm (area diatas tangga)
Besi ф.8-200 0.35 1.35 6.00 4.00 1 kg
Besi ф.8-200 0.35 1 7.75 4.00 1 kg
Besi ф.8-200 0.35 1.925 34.75 4.00 1 kg
Besi ф.8-200 0.35 6.75 10.63 4.00 1 kg
Besi ф.8-200 0.35 1.15 34.75 4.00 1 kg
Besi ф.8-200 0.35 6.75 6.75 4.00 1 kg
Besi ф.8-200 0.35 1.875 21.25 4.00 1 kg
Besi ф.8-200 0.35 4.05 10.38 4.00 1 kg
Besi ф.8-200 0.35 1.05 8.50 4.00 1 kg
Besi ф.8-200 0.35 1.5 6.25 4.00 1 kg
Besi ф.8-200 0.35 1.2 8.90 4.00 1 kg
Besi ф.8-200 0.35 1.58 7.00 4.00 1 kg
Beton 25.37 0.12 1 1 1.00 K-225 Site mix m³
Besi 4ф 10 0.56 4 1.93 1.00 1 kg
Besi ф.8-150 0.35 0.55 21.00 1.00 1 kg
Plat 0.35 0.6 10.63 2.00 1 kg
0.35 1.925 4.00 2.00 1 kg
0.13 0.20 1.93 1.00 1.00 m³
0.08 0.45 1.93 1.00 1.00 m³
LANTAI ATAP
1 RB (9/20)
Besi 4ф 10 0.56 4 13.55 1.00 1 kg
Besi ф.8-150 0.35 0.47 7.67 1.00 1 kg
Beton 0.09 0.20 13.55 1.00 1.00 K-175 Site Mix m³
2 B2 (15/25)
Besi 5D13 0.96 5 7.03 1.00 1 kg
Besi ф.8-70-150 0.35 0.65 46.00 1.00 1 kg
Beton 0.15 0.25 4.95 1.00 1.00 K-225 Site Mix m³
3 B3 (9/25)
Besi 5D13 0.96 5 54.45 1.00 1 kg
Besi ф.8-70-150 0.35 0.57 306.91 1.00 1 kg
Beton 0.09 0.25 33.65 1.00 1.00 K-225 Site Mix m³
4 BL2 (9/20) & (6/10)

4 Balok Sopi-sopi (9/20)
Besi 4ф 10 0.56 4 1 1.00 1 kg
Besi ф.8-150 0.35 0.47 7.67 1.00 1 kg
Beton 0.09 0.2 11.2 1.00 1.00 K-175 Site Mix m³
5 Beton plat atap t = 12 cm
Besi ф.8-200 0.35 1.25 24.00 4.00 1 kg
Besi ф.8-200 0.35 4.6 7.25 4.00 1 kg
Besi ф.8-200 0.35 3.075 11.00 4.00 1 kg
Besi ф.8-200 0.35 2 16.38 4.00 1 kg
b. Beton Lainnya
1 Beton meja dapur
2 Beton tutup septic tank uk.100 x 100 x 10 cm
3 Beton carport tanpa tulangan T=120mm K-175 Site Mix m³
4 Pondasi Batu kali kamar mandi & pagar belakang 9.10 0.4 0.60 1.00 1.00 1 PC : 4 Psr uk. 30x60x60 cm m³
Sub Total III
LANTAI DASAR
1 Rollag bata teras depan & tempat cuci 1 PC : 5 Psr / Bata Press m1
2 Pas. Bata merah 1 PC : 5 Psr / Bata Press m²
Dinding dalam m²
Pagar Belakang m²
Pagar Depan m²
3 Pas. Bata merah penebalan dinding fasade 7cm 1 PC : 5 Psr / Bata Press dipasang berdiri m²
4 Plesteran pasangan dinding bata merah 1 PC : 5 Psr m²
Dinding dalam m²
Dinding Luar m²
Pagar Belakang m²
5 Acian plesteran dinding m²
6 Plesteran dinding pagar depan 1 PC : 5 Psr m²
7 Acian dinding pagar depan m²
8 Pleteran opening pintu, jendela dan kongliong 1 PC : 5 Psr m'
LANTAI ATAS
1 Pas. Bata merah 1 PC : 5 Psr / Bata Press m²
Dinding dalam m²
Sopi-sopi Lt.2 m²
2 Plesteran pasangan dinding bata merah 1 PC : 5 Psr m²
Dinding dalam m²
Dinding Luar m²
3 Acian dinding plesteran m²
4 Pleteran opening pintu, jendela dan kongliong 1 PC : 5 Psr m'
6 Kanopi lantai dasar dan atas 1 PC : 5 Psr m²
7 Tali air fasade uk. 20 x 20 mm 1 PC : 5 Psr m'
Sub Total IV
LANTAI DASAR
a. Pelapis Lantai
1 Lantai Kerja BO site mix t=5 cm m²
2 Lantai (R. Tamu,R. Makan, R. Dapur, K.T. Tamu) HT ex China 60/60, Crystal white m²
K.T. Tamu
R. Tamu,R. Makan, R. Dapur
3 Lantai teras depan Keramik Essenza Cemento Carbone 30/60 m²
4 Lantai kamar mandi bawah tangga Keamik Platinum Angelo 40/40 m²
5 Plint HT 5x30 cm + tali air ( Tangga) HT ex China 60/60, Crystal white m1
6 Plint HT 9x60 cm + tali air HT ex China 60/60, Crystal white m1
( R. Tamu,R. Makan,R. dapur, K.T. Tamu)
K.T. Tamu
R. Tamu,R. Makan, R. Dapur
7 Carport Koral sikat & Rabat beton semen gurat kuli m²
b. Pelapis Dinding
1 Dinding kamar mandi bawah tangga Keramik Platinum Hokane 25/40 m²
2 Meja dapur HT ex China 60/60, Crystal white m²
3 Dinding meja dapur (incl. tali air) T=60cm Keramik Mulia 10/20 bevel m²
LANTAI ATAS
a. Pelapis Lantai
1 Lantai (K.Tidur Utama + K.Tidur Anak, Koridor) HT ex China 60/60, Crystal white m²
K.Tidur Utama m²
K.Tidur Anak m²
Koridor m²
2 Lantai ( KM/WC) Keramik Platinum 30/30, dcalabria Arabes m²
3 Lantai ( tangga) HT ex China 60/60, Crystal white m²
0.48 0.90 14.00
1.20 0.18 2.00
0.90 0.90 2.00
4 Plint HT 9x60 cm + tali air HT ex China 60/60, Crystal white ml
( K. Tidur Utama + K.Tidur Anak + Koridor)
K.Tidur Utama m²
K.Tidur Anak m²
Koridor m²
3 Waterprofing coating kamar mandi dan cuci jemur Sika Top Seal ex Sika m²
b. Pelapis Dinding
1 Dinding 1 ( KM/WC K. T. Utama) t = 260 cm Keramik Roman 30/60, dCalabria Arabesca m²
Sub Total V
LANTAI DASAR
a. Kusen Pintu, Jendela & Daun Jendela Aluminium Powder Coating 4" M2
1 PU (R. Tamu) uk. 1000 x 2400mm 2.40 1.00 1.00 2.40 Aluminium 4" Powder Coating warna Abu- bh
2 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 x 2400mm 2.40 0.90 1.00 2.16 Aluminium 4" Powder Coating warna Abu- bh
3 P2A (KM/WC) uk. 700 x 2050mm 2.40 0.75 1.00 1.80 Aluminium 4" Powder Coating warna Abu- bh
4 P3 uk. 2100 x 24000mm 2.40 2.10 1.00 5.04 Aluminium 4" Powder Coating warna Abu- bh
5 J1 (R.Tamu) uk. 1175 x 2400mm 2.40 1.18 1.00 2.82 Aluminium 4" Powder Coating warna Abu- bh
6 J2 (Tangga) uk. 900 x 1400mm 2.40 0.80 1.00 1.92 Aluminium 4" Powder Coating warna Abu- bh
5 J5 (K.Tidur anak) uk. 800 x 2400mm 2.40 0.80 1.00 1.92 Aluminium 4" Powder Coating warna Abu- set
b. Daun Pintu 18.06
1 PU (R. Tamu) uk. 920 x 2370mm Engineering door lapis HPL/MPL unit
2 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 x 2400mm Engineering door lapis HPL/MPL unit
3 P2A (kamar mandi) uk. 670 x 2030mm 18.06 Engineering door lapis HPL/MPL unit
c. Penggantung
1 Handle + lockset Pintu Utama (PU) Solid (SS 304) set
2 Handle + lockset Pintu Kamar (P1) set
3 Handle + lockset Pintu kamar mandi (P2A) Solid (SS 304) set
4 Engsel 4" (PU,P1,P2A) Solid (SS 304) set
LANTAI ATAS
a. Kusen Pintu, Jendela & Daun Jendela Aluminium Powder Coating 4" M2
1 P1 (K. Tidur utama. K.Tidur Anak) uk. 900 x 2400mm 2.40 0.90 2.00 4.32 Aluminium 4" Powder Coating warna Abu- bh
2 P2 (K. Mandi/WC) uk. 700 x 2400mm 2.40 0.75 1.00 1.80 Aluminium 4" Powder Coating warna Abu- bh
3 J1 (R.Tamu) uk. 1175 x 2400mm 2.40 1.18 1.00 2.82
4 J3 (K.Tidur Utama) uk. 850 x 2400mm 2.40 0.81 2.00 3.90 Aluminium 4" Powder Coating warna Abu- set
5 J4 (K.Tidur Anak) uk. 800 x 2300mm 2.40 1.60 1.00 3.84 Aluminium 4" Powder Coating warna Abu- set
6 BV (K.Mandi/WC) uk. 30 x 2400 2.40 0.30 1.00 0.72 Aluminium 4" Powder Coating warna Abu- bh
7 J6 (R. Keluarga) uk. 800 x 700mm 0.80 0.70 1.00 0.56 Aluminium 4" Powder Coating warna Abu- set
b. Daun Pintu 17.96
1 P1 (K. Tidur utama. K.Tidur Anak) uk. 820 x 2370mm Engineering door lapis HPL/MPL unit
2 P2 (Kamar mandi) uk. 620 x 2370mm Engineering door lapis HPL/MPL unit
c. Penggantung
1 Handle + lockset Pintu Kamar Tidur (P1) Solid (SS 304) set
2 Handle + lockset Pintu kamar mandi (P2) Solid (SS 304) set
3 Engsel 4" (P1, P2) Solid (SS 304) set
Sub Total VI
VII PEKERJAAN ATAP
a. Rangka Atap
1 Rangka atap baja ringan Galvanis C 75 ex. Lokal t 0,75 mm m²
2 Lisplank plat (sesuai gambar) Plat bending t = 1.4 mm termasuk zincroma m'
3 Lisplank fibre cement 10 x 100, 10 x 200 GRC Board 10 mm ( ex superpanel / setara m'
b. Penutup atap
1 Pasang genteng badan beton Beton type Exel flat warna hitam ex Monie m²
2 Pasang genteng nok Beton type flat warna hitam ex Monier m'
3 Pasangan tanggulan dak atap & sofi-sofi bata merah 1 PC : 5 Psr m'
4 Plesteran tanggulan dak atap & sofi2 1 PC : 5 Psr m²
5 Acian plester tanggulan m²
6 Flashing/ban-banan sofi dan genteng 1 PC : 5 Psr m'
Sub Total VII
LANTAI DASAR
1 Plafond ruang dalam Elephant t = 9 mm + Rangka hollow galvan m²
Kamar m²
Dapur, R. Tamu m²
2 Plafond drop Elephant t = 9 mm + Rangka hollow galvan ml
Kamar ml
Dapur, R. Tamu ml
4 Plafond expose Finish Aci + cat m²
LANTAI ATAS
1 Plafond ruang dalam Elephant t = 9 mm + Rangka hollow galvan m²
2 Plafond drop Elephant t = 9 mm + Rangka hollow galvan ml
3 Plafond ruang luar Elephant t = 9 mm + Rangka hollow galvan m²
K.Tidur Utama ml
K.Tidur Anak ml
Koridor ml
Luar ml
Sub Total VIII

1 Cat dinding dalam (termasuk sealer) Cat tembok ex.Vinilex m²
2 Cat dinding luar depan (termasuk Sealer) Cat tembok ex.Mowilex/setara, weathersh m²
Dinding Pagar m²
Dinding Belakang m²
Dinding Depan m²
Dinding Pagar m²
Plapon Luar m²
3 Cat lisplank Kansai warna standard putih m'
4 Water proofing plat atap dan kanopy Aquaproof warna abu-abu m²
5 Cat plafond gypsum /GRC + List Cat tembok ex.Vinilex m²
Sub Total IX
X PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu NYM 2x1,5 mm2 ex. Eterna + T dus ttk
2 Instalasi titik lampu taman NYY 2x1,5 mm2 ex. Eterna + T dus ttk
3 Saklar single Panasonic bh
4 Saklar double Panasonic bh
5 Saklar hotel Panasonic bh
6 Instl. Stop kontak NYM 3x2,5 mm2 ex. Eterna + T dus ttk
7 Stop kontak Panasonic ttk
8 Instl. Antene televisi termasuk stop kontak antene televisi ex. Kabel Vision/ Setara, ex Panasonic ttk
9 Stop Kontak telepon termasuk sparing kabel Panasonic ttk
10 Instl. Stop kontak AC NYM 3x2,5 mm2 ex. Eterna + T dus ttk
11 Stop kontak AC Panasonic ttk
12 Fitting titik lampu (down light) ex.Lokal 4" bh
13 Fitting titik kotak ex.Lokal bh
14 Lampu selang LED ex- china ml
15 Box sekring 8 group Ex. Broco u/ 8 Group incl. MCB unit
16 Kabel toevoer lt.1 - 2 NYY 3x6 mm2 ex. Eterna + pipa PVC ø½" m'
17 Kabel toevoe dari KWH - Box Panel NYY 3x6 mm2 ex. Eterna + pipa PVC ø½" m'
18 Instl. Stop kontak Pompa dorong NYM 3x2,5 mm2 ex. Eterna + T dus ttk
19 Instl. Stop kontak Pompa lantai 1 NYM 3x2,5 mm2 ex. Eterna + T dus ttk
Sub Total X
Instalasi Air
1 Instalasi air bersih ke torn dan distribusi tiap lantai PVC 3/4" type AW ex.Rucika m'
2 Instalasi air bersih PVC 1/2" type AW ex.Rucika m'
3 Instalasi air kotor dari KM/WC PVC 4" type D ex.Rucika m'
4 Instalasi air buangan dari AC PVC 3/4" type AW ex.Rucika m'
5 Instalasi air buangan dari torn PVC 3/4" type AW ex.Rucika m'
6 Instalasi air bekas dari KM/WC dan hujan (pipa tegak) PVC 2,5" type D ex.Rucika m'
7 Instalasi air bekas dari KM/WC dan hujan (pipa datar) PVC 4" type D ex.Rucika m'
8 Bak kontrol pakai tutup 40x40 cm Pasangan bata plat beton bh
9 Septictank bioseptic kapasitas 800 liter Biotex / setara (4-5 0rang) unit
10 Torn Air Penguin, kapasitas 700 liter termasuk stop unit
Sanitair
1 Closet duduk lengkap dengan stop kran untuk 2 kran American Standard / setara bh
2 Washtafle dengan stop kran KM utama Toto L 652 termasuk finish meja beton bh
3 Kran taman Onda / Wasser bh
4 Kran kitchen zink Onda / Wasser bh
5 Stop kran untuk bilas dari torn Onda / Wasser bh
6 Floor drain Onda / Wasser bh
7 Roof drain Onda / Wasser bh
8 Kitchen zink tanpa sayap 1 lobang Royal/setara set
9 Shower (termasuk kran shower ) Onda / Wasser set
10 Shower (termasuk kran shower panas dingin) Onda / Wasser set
11 Jet washer Onda / Wasser set
Sub Total XI
XII PEKERJAAN ORNAMENT DINDING
1 Penebalan dinding lantai bawah tebal 5cm bata merah pasang berdiri 1 PC : 5 Psr m²
2 Penebalan façade atas Roman Granit 60 x 120, dRomano Brown m²
3 Pasangan batu alam andesit 20x40cm m²
4 Pasangan batu alam acak Garut m²
Sub Total XII
XIII PEKERJAAN LAIN-LAIN
1 Pembersihan akhir proyek Selama kerja los
2 Dudukan bak sampah dan pompa air Cor beton los
3 Hand Railling tangga Stainless steel hair line m'
4 Pompa dorong Lengkap ex simitzu unit
5 Pompa Jet Pump + Bor Lengkap ex simitzu unit
Sub Total XIII
Total ( I s/d XIII )

Harga m²
Harga Jumlah Harga
Volume
satuan Rp.
6.00
44.00
72.00
6.00
1.00
21.48
3.70
6.34
7.92
3.53
4.73
61.55
1.60
2.56
2.88
8.81
4.55
41.15
11.90
9.58
51.80
20.40
1.60
2.56
2.88
8.81
4.55
20.40
2.16
48.23
0.48
4.48
96.47
0.64
5.88
144.70
0.72
35.85
396.15
292.29
103.86
2.69
0.09
49.46
32.38
17.08
0.44
7.44
116.64
98.49
18.16
0.39
14.30
131.41
101.14
30.26
0.51
17.75
169.66
141.60
28.06
0.61
11.70
120.03
93.47
26.56
0.46
3.83
47.77
38.95
8.82
0.15
2.71
15.70
12.52
3.18
0.11
3.30
32.14
6.68
4.01
9.94
11.51
0.22
0.08
0.14
12.69
6.30
2.27
0.46
2.10
1.56
82.46
62.63
5.85
8.62
5.36
1.25
0.17
0.10
0.25
0.10
0.15
0.13
0.07
0.15
0.07
0.08
5.01
139.28
115.79
23.49
0.44
10.09
234.24
183.60
50.63
0.92
10.01
228.68
177.10
51.58
0.64
14.58
194.74
116.60
9.24
30.52
38.39
1.32
0.75
0.57
7.32
60.78
40.73
20.05
0.33
1.82
15.65
13.49
2.16
0.07
39.42
322.16
275.11
47.04
1.01
13.23
139.14
109.05
30.09
0.52
25.37
501.99
11.24
10.75
92.79
99.48
55.43
63.20
55.27
58.29
12.38
13.00
14.81
15.34
3.04
1.64
18.05
4.28
4.01
4.42
5.34
0.12
0.05
0.07
5.42
31.41
30.16
1.25
0.24
2.03
44.23
33.86
10.37
0.19
11.78
322.92
262.25
60.67
0.76
TIDAK ADA
4.48
3.48
2.23
1.25
0.20
11.68
180.22
41.61
46.26
46.92
45.43
1.40
1.02
0.01
0.08
1.00
4.39
0.10
2.57
2.18
5.05
139.93
112.93
22.95
4.05
7.27
201.56
201.56
76.08
24.75
201.56
4.05
4.05
43.90
43.90
97.96
95.09
2.87
106.98
106.98
46.53
106.98
40.05
40.05
5.70
13.70
30.06
25.68
6.66
18.87
2.47
1.91
22.08
20.70
8.65
12.05
21.40
13.79
1.02
1.74
21.58
9.88
7.22
4.48
4.48
13.44
4.48
4.48
4.48
25.75
10.93
8.90
5.92
5.60
21.84
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.50
2.00
1.00
2.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
4.50
48.60
11.00
13.39
50.11
18.24
27.45
12.28
12.28
42.79
27.47
6.66
20.81
10.15
34.48
10.35
24.13
2.21
26.06
10.28
6.73
56.93
13.45
11.35
11.40
20.73
204.88
103.67
24.75
34.12
23.52
4.95
16.33
35.39
20.82
62.47
###
###
19.00
1.00
6.00
5.00 ###
2.00
12.00
12.00
2.00
1.00
4.00
4.00
16.00
3.00
20.43
2.00
13.92
3.40
1.00
1.00
63.40
20.50
8.80
29.80
1.00
51.00
20.45
2.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
2.00
5.00
1.00
1.00
1.00
2.00
5.26
14.87
5.26
6.17
1.00
1.00
18.10
1.00
1.00
-
-
82
-
#REF!
#REF!

RAB Lantai 2 Sukabumi.

Diunggah oleh

Informasi Dokumen

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

RAB Lantai 2 Sukabumi.

Diunggah oleh

Hak Cipta:

Format Tersedia

PT.

GRIYA PERSADA ESTATE

1 P1 (60X60) K-225 Site Mix

b. Pekerjaan struktur Baja

1 P1 (60X60) K-225 Site Mix

b. Pekerjaan struktur Baja

VII PEKERJAAN ATAP

59.70 28,970 20,000 1,729,509 1,194,000 2,923,509

1,729,509 3,880,500 5,610,009

15.82 120,000 1,898,460 1,898,460

149.25 9,646 18,000 1,439,666 2,686,500 4,126,166

9.00 83,920 55,000 755,280 495,000 1,250,280

23.80 83,920 55,000 1,997,296 1,309,000 3,306,296

7.25 83,920 55,000 608,420 398,750 1,007,170

9.50 83,920 55,000 797,240 522,500 1,319,740

15.58 83,920 55,000 1,307,138 856,680 2,163,818

0.30 83,920 55,000 25,176 16,500 41,676

4.29 138,000 55,000 592,020 235,950 827,970

6.80 162,319 55,000 1,103,769 374,000 1,477,769

40.00 58,400 13,000 2,336,000 520,000 2,856,000

76.65 134,680 60,000 10,323,087 4,598,940 14,922,027

15.17 93,088 50,000 1,412,145 758,500 2,170,645

1.00 2,450,000 2,450,000 - 2,450,000

118.99 94,628 35,000 11,259,786 4,164,650 15,424,436

142.97 53,011 25,000 7,578,850 3,574,188 11,153,038

116.84 18,683 12,500 2,182,922 1,460,500 3,643,422

31.00 90,832 70,000 2,815,792 2,170,000 4,985,792

10.00 12,875 7,500 128,750 75,000 203,750

1.00 1,610,000 150,000 1,610,000 150,000 1,760,000

1.00 850,000 - 850,000 850,000

Semen 40 kg ex tiga roda zak 53,500

Knee R 2 1/2" D pcs 13,000

Cat Danabrite ex Dana Paint gln 139,000

Besi 6mm kp tj btg 34,000

Kawat bendrat RRC kg 20,000

Triplex 9A 9B AL 4x8 R MRT Silver 75,000

Septic Tank ex Biorich type BSR - 1000 unit 2,600,000

Sewa molen hari 400,000

baja ringan C75 C C Biru btg 97,000

genteng beton plat monier pcs 7,200

cat vinilex 25 kg daya sebar 90m2/2 lapis pail 700,000

kabel NYM 2 x1,5 mm2 roll / 50 mtr roll 420,000

Closet jongkok ex Toto type CW637J

Kusen PU uk. 100x240cm - Aluminium 4 " di unit 1,241,200

Angkur dia 22mm - 60cm set 58,000

48,636 1,338 53500 46,486 1,162

44,000 10,292 4.2751642

. Bekasi, 22 November 2022

NO. JENIS PEKERJAAN KOEF SAT

2 Urukan tanah kembali/m3 1.000 m3

3 Pemadatan tanah dengan stamper/m2 1.000 m2

4 Urugan pasir bawah lantai tebal 3cm 1.000 m3

Sreding / beton tumbuk tebal 5cm

Sreding + koral sikat

PEKERJAAN PELAPIS LANTAI DAN DINDING

2 Granite/keramik ruang dalam 1.00 m2

2 keramik outdoor 1.00 m2

2 keramik outdoor 1.00 m2

NO. JENIS PEKERJAAN KOEF SAT

4 Keramik Lantai Kamar mandi 1.00 m2

5 Keramik Dinding Kamar mandi bwh tangga 1.00 m2

6 Keramik Lantai Kamar mandi Utama 1.00 m2

7 Keramik Dinding Kamar mandi utama 1.00 m2

NO. JENIS PEKERJAAN KOEF SAT