REKAP RINCIAN ANGGARAN BIAYA (RAB)

Pekerjaan: Pembangunan Rumah BSD

Owner:
Lokasi: BSD SUB
NO. ITEM PEKERJAAN JUMLAH
A PEKERJAAN PERSIAPAN Rp 45,502,000
B PEKERJAAN TANAH & GALIAN Rp 211,046,000
C PEKERJAAN STRUKTUR Rp 1,548,891,055
D PEKERJAAN ARSITEKTURAL Rp 973,413,670
E PEKERJAAN KUSEN, DAUN PINTU, DAN JE Rp 424,973,500
F PEKERJAAN MEP Rp 245,284,250
G PEKERJAAN LAIN - LAIN Rp 126,109,500
TOTAL Rp 3,575,219,975
PEMBULATAN Rp 3,575,219,000
DETAIL RINCIAN ANGGARAN BIAYA (RAB)
Pekerjaan: Pembangunan Rumah
Owner:
Lokasi: BSD
NO. ITEM PEKERJAAN
A PEKERJAAN PERSIAPAN
1. Mob-Demob
2. Pemasangan bowplank dan pagar temporary
3. Listrik & air kerja
4. Bedeng dan akomodasi pekerja
5. Alat kerja dan sewa alat
6. Test sondir + laporan
7. Keamanan, OHC, dll
TOTAL A. PEKERJAAN PERSIAPAN
B PEKERJAAN TANAH & GALIAN
1. Galian tanah
2. Urugan pasir
5. Urugan tanah kembali
3. Lantai kerja
4. Pasangan batu kali
6. Pemadatan dan perataan
7. Bor tanah
8. Buang tanah
TOTAL B. PEKERJAAN TANAH & GALIAN
C PEKERJAAN STRUKTUR
1 Pondasi
1. Bore pile
Bekisting
Besi
Beton
2. Pondasi tapak P1 dan P2
Bekisting
Besi
Beton
3. Pedestal Uk. 450 x 600 x 800 cm
Bekisting
Besi
Beton
4. Sloof Uk. 20/30 cm
Bekisting
Besi
Beton
Sub Total - 1. Pondasi
2 Lantai 1
1. Floor lantai 1
Bekisting
Besi
Beton
2. Kolom Induk Uk. 150 x 600
Bekisting
Besi
Beton
3. Kolom praktis Uk. 150 x 150
Bekisting
Besi
Beton
4. Balok Induk (B1). Uk. 250 x 500
Bekisting
Besi
Beton
5. Balok Induk (B2). Uk. 200 x 400
Bekisting
Besi
Beton
Sub Total - 2. Lantai 1
3 Lantai 2
1. Dak lantai 2
Bondek
Besi
Beton
2. Tangga baja (ke lantai 2)
Frame WF 200.100
Rangka trap/anak tangga
Ambalan
3. Kolom Induk Uk. 150 x 600
Bekisting
Besi
Beton
4. Kolom praktis Uk. 150 x 150
Bekisting
Besi
Beton
5. Balok Induk (B1). Uk. 250 x 500
Bekisting
 Besi
Beton
6. Balok Induk (B2). Uk. 200 x 400
Bekisting
Besi
Beton
Sub Total - 3. Lantai 2
4 Lantai 3/Rooftop
1. Dak lantai 3
Bondek
Besi
Beton
2. Tangga beton (ke lantai 3)
Bekisting
Besi
Beton
3. Kolom Induk Uk. 150 x 450
Bekisting
Besi
Beton
4. Kolom praktis Uk. 150 x 150
Bekisting
Besi
Beton
5. Tiang atap kaca rooftop utama
Kolom baja tiang atap kaca rooftop
Rangka atap kaca rooftop
Penutup atap kaca rooftop
6. List plank beton dan talang beton
Bekisting
Besi
Beton
Sub Total - 4. Lantai 3/Rooftop
5 Atap & Exterior
1. Pekerjaan rangka atap utama
2. Pekerjaan penutup atap utama
3. Pekerjaan rangka atap alderon
4. Pekerjaan penutup atap alderon
5. Pekerjaan rangka atap kaca area tangga
6. Pekerjaan penutup atap kaca area tangga
7. Pekerjaan rangka atap area jemur
8. Pekerjaan penutup atap area jemur
9. Pekerjaan rangka canopy carport
10. Pekerjaan penutup canopy carport
11. Kolam renang
Rumah pompa dan man hole (t=1,5 m)
Bekisting
Besi
Beton
Pekerjaan rangka canopy kaca
Pekerjaan penutup canopy kaca
Sub Total - 5. Atap & Exterior
TOTAL C. PEKERJAAN STRUKTUR
D PEKERJAAN ARSITEKTURAL
1 Lantai 1
1. Pasangan dinding lt. 1
2. Plesteran
3. Acian
4. Pengecatan dinding
5. Finish lantai K1 (HT 80x80)
6. Finish lantai K2 (HT 60x60)
7. Finish lantai K3 (HT 60x60)
8. Finish lantai K4 (HT 80x80)
9. Finish lantai CW (Conwood)
10. Finish lantai & dinding kamar mandi
11. Finish lantai & dinding kamar mandi ART
13. Plafond GB
14. Plafond KB
15. Railing tangga utama
Sub Total - 1. Lantai 1
2 Lantai 2
1. Pasangan dinding lt. 2
2. Plesteran
3. Acian
4. Pengecatan dinding
5. Finish lantai K1 (HT 80x80)
6. Finish lantai K2 (HT 60x60)
7. Finish lantai VN (Vynil)
8. Finish lantai jemur (aci exposed)
9. Finish lantai & dinding kamar mandi
10. Step nois tangga samping
11. Plafond GB
12. Plafond KB
13. Hand rail tangga samping
 Sub Total - 2. Lantai 2

3 Lantai 3
1. Pasangan dinding lt. 3
2. Plesteran
3. Acian
4. Pengecatan dinding
5. Finish lantai K2 (HT 60x60)
6. Finish lantai CW (Conwood)
7. Finish lantai VN (Vynil)
8. Finish lantai & dinding kamar mandi
9. Plafond GB
10. Plafond KB
11. Plafond KS
Sub Total - 3. Lantai 3
4 Façade, Exterior, & Lain-Lain
1. Pasangan dinding penebalan
2. Plesteran
3. Acian
4. Pengecatan dinding
5. Relief dan openingan pada pintu dan jendela
6. GRC/Kalsi board dudukan Phomi
7. Phomi cover façade
8. Kisi-kisi hollow cover façade
9. Railing balkon
Sub Total - 4. Façade, Exterior, & Lain-Lain
TOTAL D. PEKERJAAN ARSITEKTUR
E PEKERJAAN KUSEN, DAUN PINTU, DAN JENDELA
1. Pintu Kamar (P1)
2. Pintu Kamar Mandi (P2)
3. Pintu Gudang (P3)
4. Pintu KM/WC Service (P4)
5. Pintu Gudang (Lantai Roof) (P5)
6. Pintu Garasi (PG)
7. Pintu Utama R.Foyer (PU)
8. Pintu Jendela R. Tangga (PJ1)
9. Pintu Jendela R. Service (PJ2)
10. Pintu Jendela Koridor (PJ3)
11. Pintu Jendela R. Keluarga (PS1)
12. Pintu Ruang Makan (PS2)
13. Pintu Master Bedroom (PS3)
14. Pintu Bedroom 2 (PS4)
15. Pintu Bedroom 2 (PS5)
16. Jendela Tangga & GYM (J1)
17. Jendela R. Gym (J2)
18. Jendela Mushola (J3)
19. Jendela Gym (J4)
20. Jendela Toilet, KM Ortu (J5)
21. Jendela Dapur Kotor (J6)
22. Jendela Bedroom 1 (J7)
23. Jendela Bathroom 1 (J8)
24. Jendela Master Bedroom (J9)
25. Jendela Bedroom 3 (J10)
26. Jendela Koridor (J11)
27. Jendela Koridor (J12)
29. Jendela Tangga (J13)
30. Jendela R. Keluarga (J14)
31. Bouven Toilet 2 (BV1)
32. Bouven Bathroom 3&4 (BV2)
33. Bouven Bathroom 2 (BV3)
TOTAL E. PEKERJAAN KUSEN, DAUN PINTU, DAN JENDELA
F PEKERJAAN MEP
1 Instalasi Plumbing
1. Instalasi air bersih pipa 3/4"
2. Instalasi air bersih pipa 3/4"
3. Instalasi air bersih pipa 1/2"
4. Instalasi air hujan pipa 3"
5. Instalasi air kotor 2,5"
6. Instalasi kotoran 4"
7. Instalasi keluar rumah 6"
8. Instalasi air panas
9. Pemanas / water heater
Sub Total - 1. Instalasi Plumbing
2 Instalasi Listrik
1. Instalasi lampu spotlight
2. Instalasi lampu led strip
3. Instalasi saklar tunggal
4. Instalasi saklar ganda
5. Instalasi stop kontak
6. Instalasi stop kontak AC
7. Box Sekering Hager + MCB
8. Kabel tufur 4 x 10mm
Sub Total - 2. Instalasi Listrik
2 Armature Sanitary & Lain-Lain
 1. Closet Duduk
2. Jet Washer
3. Wastafel
4. Kran Wastafel
5. Shower
6. Kran dinding
7. Floor Drain
8. Kran Taman
9. Roof Drain
10. Bathup
11. Torren air
12. Ground tank
13. Septic tank
14. Grease trap
Sub Total - 3. Armature Sanitray & Lain-Lain
TOTAL F. PEKERJAAN MEP
G PEKERJAAN LAIN - LAIN
1. Rumah genset + tempat meteran PDAM,PLN
2. Bak sampah + tutup
3. Sumur resapan
4. Septictank Ex. Pancawira
5. Waterproofing dak dan wc
6. Meja kitchen set
7. Waterproofing kolam renang
8. Pekerjaan struktur lift
Dinding keliling lift (beton t = 10 - 12 cm)
incl. Pondasi struktur lift
Rumah mesin
TOTAL G. PEKERJAAN LAIN - LAIN
TOTAL KESELURUHAN
 LUAS = ± 831 M2 Rp 4,302,310

SPESIFIKASI VOL. SAT. HARGA SAT. JUMLAH

Mobilisasi proyek 10.00 bln Rp 750,000 Rp 7,500,000

Pagar keliling proyek 83.40 m1 Rp 100,000 Rp 8,340,000
Kebutuhan listrik dan air pekerja 10.00 bln Rp 500,000 Rp 5,000,000
Untuk tempat tinggal pekerja 1.00 ls Rp 6,912,000 Rp 6,912,000
Beli dan sewa alat kerja (CP, steger, DT, exca, dll) 1.00 ls Rp 6,750,000 Rp 6,750,000
Soil test 1.00 ls Rp 6,000,000 Rp 6,000,000
Biaya keamanan, ormas, koordinasi lingkungan 10.00 bln Rp 500,000 Rp 5,000,000
TOTAL A. PEKERJAAN PERSIAPAN Rp 45,502,000

Galian untuk pondasi 176.00 m3 Rp 350,000 Rp 61,600,000

Pasir urug (t = 5 cm) 22.20 m3 Rp 380,000 Rp 8,436,000
Urugan tanah pondasi 61.60 m3 Rp 75,000 Rp 4,620,000
BO /K-100 (site mix) t = 5 cm 22.20 m3 Rp 550,000 Rp 12,210,000
Pondasi menerus dibawah sloof 21.30 m3 Rp 900,000 Rp 19,170,000
perataan tanah area pekerjaan (manual) 432.00 m2 Rp 50,000 Rp 21,600,000
untuk bore pile dia 40 cm, kedalaman 6 m1/titik (P1) dan 4 m1/titik (P2) 171.00 m1 Rp 170,000 Rp 29,070,000
Buang keluar site 114.40 m3 Rp 475,000 Rp 54,340,000
TOTAL B. PEKERJAAN TANAH & GALIAN Rp 211,046,000

P1 = 5m, P2 = 3m, dia.= 40 cm (dibawah footing)

- m2 Rp - Rp -
besi 5 D13 + d8-150 2,069.00 kg Rp 18,000 Rp 37,242,000
ready mix & site mix (K-250) 23.65 m3 Rp 955,000 Rp 22,585,750
ukuran : P1 (75x75x25 cm), P2 (90x90x25 cm)
multiplek + kaso 35.80 m2 Rp 206,806 Rp 7,403,639
besi D19 - 150 (tulangan bawah) dan D16-150 (tulangan atas) 2,650.00 kg Rp 18,000 Rp 47,700,000
beton K-250 (ready mix / site mix) 11.09 m3 Rp 955,000 Rp 10,589,040

multiplek + kaso 77.70 m2 Rp 206,806 Rp 16,068,792

besi 8D13, Ø8-150 757.60 kg Rp 18,000 Rp 13,636,800
beton K-250 (ready mix / site mix) 8.80 m3 Rp 955,000 Rp 8,404,000

multiplek + kaso 132.00 m2 Rp 206,806 Rp 27,298,333

besi 6D13, Ø8-150 1,932.00 kg Rp 18,000 Rp 34,776,000
beton K-250 (ready mix / site mix) 14.52 m3 Rp 955,000 Rp 13,866,600
Sub Total - 1. Pondasi Rp 239,570,954

multiplek + kaso 26.4 m2 Rp 206,806 Rp 5,459,667

wiremesh M8 (1 layer) 2648.8 kg Rp 18,000 Rp 47,678,400
beton K-250 (ready mix / site mix) 46.5 m3 Rp 955,000 Rp 44,407,500

multiplek + kaso 167.4 m2 Rp 206,806 Rp 34,619,250

besi D13, Ø8-150 1170.2 kg Rp 18,000 Rp 21,063,600
beton K-250 (ready mix / site mix) 10.542 m3 Rp 955,000 Rp 10,067,610

multiplek + kaso 75.6 m2 Rp 206,806 Rp 15,634,500

besi Ø10, Ø8-200 524.7 kg Rp 18,000 Rp 9,444,600
beton K-225, site mix 2.982 m3 Rp 955,000 Rp 2,847,810

multiplek + kaso 137.4 m2 Rp 206,806 Rp 28,415,083

besi 7D16, Ø10-150 2551.3 kg Rp 18,000 Rp 45,923,400
beton K-250 (ready mix / site mix) 13.545 m3 Rp 955,000 Rp 12,935,475

multiplek + kaso 102.6 m2 Rp 206,806 Rp 21,218,250

besi 5D16, Ø8-150 1623 kg Rp 18,000 Rp 29,214,000
beton K-250 (ready mix / site mix) 7.938 m3 Rp 955,000 Rp 7,580,790
Sub Total - 2. Lantai 1 Rp 336,509,935

bondek (t=0,75) 325.7 m1 Rp 143,333 Rp 46,683,667

wiremesh M8 (1 layer) 2611.6 kg Rp 17,000 Rp 44,397,200
beton K-250 (ready mix / site mix) 43.5 m3 Rp 855,000 Rp 37,215,300

WF. 200.100 (1,5 btg) 384 kg Rp 24,000 Rp 9,216,000

L 50.50.5 dan PL strip 5/50 226 kg Rp 15,000 Rp 3,390,000
Papan kayu 28 x 150 cm, t = 4 cm. Finish plitur. Kayu jati 10 m2 Rp 1,100,000 Rp 11,000,000

multiplek + kaso 156.6 m2 Rp 206,806 Rp 32,385,750

besi 8D13, Ø8-150 1048 kg Rp 18,000 Rp 18,864,000
beton K-250 (ready mix / site mix) 9.87 m3 Rp 955,000 Rp 9,425,850

multiplek + kaso 82.1 m2 Rp 206,806 Rp 16,978,736

besi Ø10, Ø8-200 598.1 kg Rp 18,000 Rp 10,765,800
beton K-225, site mix 3.255 m3 Rp 955,000 Rp 3,108,525

multiplek + kaso 107.7 m2 Rp 206,806 Rp 22,272,958

besi 7D16, Ø10-150 1097 kg Rp 18,000 Rp 19,746,000
beton K-250 (ready mix / site mix) 11.235 m3 Rp 955,000 Rp 10,729,425

multiplek + kaso 88.5 m2 Rp 206,806 Rp 18,302,292

besi 5D16, Ø8-150 1304 kg Rp 18,000 Rp 23,472,000
beton K-250 (ready mix / site mix) 6.825 m3 Rp 955,000 Rp 6,517,875
Sub Total - 3. Lantai 2 Rp 344,471,378

bondek (t=0,75) 280 m1 Rp 206,806 Rp 57,905,556

wiremesh M8 (1 layer) 2325.2 kg Rp 18,000 Rp 41,853,600
beton K-250 (ready mix / site mix) 37.95 m3 Rp 955,000 Rp 36,242,250

multiplek + kaso 20.9 m1 Rp 206,806 Rp 4,322,236

besi D10 + d12, Ø8-150 396.9 kg Rp 18,000 Rp 7,144,200
beton K-250 (ready mix / site mix) 2.91 m3 Rp 955,000 Rp 2,779,623

multiplek + kaso 34.34 m2 Rp 206,806 Rp 7,101,703

besi 6D13, Ø8-150 296.14 kg Rp 18,000 Rp 5,330,520
beton K-250 (ready mix / site mix) 2.23 m3 Rp 955,000 Rp 2,128,838

multiplek + kaso 45.8 m2 Rp 206,806 Rp 9,471,694

besi Ø10, Ø8-200 318 kg Rp 18,000 Rp 5,724,000
beton K-225, site mix 1.806 m3 Rp 845,000 Rp 1,526,070

H beam 200.200 1198 kg Rp 24,000 Rp 28,752,000

hollow 50/100 74.7 m2 Rp 725,000 Rp 54,157,500
kaca tempered laminated (t = 12mm) 74.7 m2 Rp 980,000 Rp 73,206,000

multiplek + kaso 37 m2 Rp 206,806 Rp 7,651,806

besi Ø10, Ø8-200 570 kg Rp 18,000 Rp 10,260,000
beton K-225, site mix 4.18 m3 Rp 845,000 Rp 3,532,100
Sub Total - 4. Lantai 3/Rooftop Rp 359,089,696

baja ringan canal C75, tebal 0,75 mm 117.40 m2 Rp 325,000 Rp 38,155,000

atap bitumen "OWENS OAKRIDGE GREY" + triplek 117.4 m2 Rp 210,000 Rp 24,654,000
hollow 40/60 43.4 m2 Rp 500,000 Rp 21,700,000
penutup atap alderon 43.4 m2 Rp 265,060 Rp 11,503,614
besi hollow 40/60 6.4 m2 Rp 500,000 Rp 3,200,000
kaca tempered laminated (t = 12mm) 6.4 m2 Rp 1,250,000 Rp 8,000,000
hollow 50/50 10.8 m2 Rp 550,000 Rp 5,940,000
penutup atap solar tuff 10.80 m2 Rp 186,667 Rp 2,016,000
Frame WF 200.100 + rangka hollow 40/60 33.48 m2 Rp 850,000 Rp 28,458,000
kaca tempered (t=12mm) 33.48 m2 Rp 1,140,000 Rp 38,167,200
uk. 9,15 x 3,1 x 1,5 m
struktur beton keliling 4.6 m2 Rp 487,500 Rp 2,242,500
multiplek + kaso, pipa air kolam renang (sparing pipa) 77 m2 Rp 166,806 Rp 12,844,028
besi Ø10, Ø8-200 2224 kg Rp 18,000 Rp 40,032,000
beton K-300 + CP + vibrator 15.565 m3 Rp 950,000 Rp 14,786,750
besi hollow 40/60 11.7 m2 Rp 550,000 Rp 6,435,000
kaca tempered (t=10mm) 11.7 m2 Rp 950,000 Rp 11,115,000
Sub Total - 5. Atap & Exterior Rp 269,249,092
TOTAL C. PEKERJAAN STRUKTUR Rp 1,548,891,055

dinding bata merah 536.04 m2 Rp 170,000 Rp 91,126,800

speci 1 : 3 857.66 m2 Rp 55,000 Rp 47,171,520
857.66 m2 Rp 45,000 Rp 38,594,880
cat interior, (HANYA JASA, MATERIAL BY OWNER) 857.66 m2 Rp 30,000 Rp 25,729,920
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 122.10 m2 Rp 25,000 Rp 3,052,500
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 44.70 m2 Rp 25,000 Rp 1,117,500
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 34.75 m2 Rp 25,000 Rp 868,750
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 53.10 m2 Rp 25,000 Rp 1,327,500
- Ex. Conwood (HANYA JASA, MATERIAL BY OWNER), incl. plint 23.00 m2 Rp 25,000 Rp 575,000
- Ex. Roman (HANYA JASA, MATERIAL BY OWNER) 81.60 m2 Rp 150,000 Rp 12,240,000
- Ex. Roman (HANYA JASA, MATERIAL BY OWNER) 14.87 m2 Rp 150,000 Rp 2,230,500
rangka hollow, plafond gypsum board, fin. cat putih, list shadowline, incl. up ceiling 166.30 m2 Rp 150,000 Rp 24,945,000
rangka hollow, plafond kalsi board/GRC, fin. cat putih, list shadowline, incl. up ceiling 63.57 m2 Rp 150,000 Rp 9,535,500
railing kaca tempered 8 mm, frameless, rangka SS 44.00 m1 Rp 1,250,000 Rp 55,000,000
Sub Total - 1. Lantai 1 Rp 313,515,370

dinding bata merah 617.85 m2 Rp 170,000 Rp 105,034,500

speci 1 : 3 864.99 m2 Rp 55,000 Rp 47,574,450
864.99 m2 Rp 45,000 Rp 38,924,550
cat interior, (HANYA JASA, MATERIAL BY OWNER) 864.99 m2 Rp 30,000 Rp 25,949,700
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 52.20 m2 Rp 25,000 Rp 1,305,000
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 20.19 m2 Rp 25,000 Rp 504,750
- Ex. Taco/Cleo (HANYA JASA, MATERIAL BY OWNER), incl. plint 104.14 m2 Rp 25,000 Rp 2,603,500
- lantai fin. Aci exposed, coating 9.60 m2 Rp 250,000 Rp 2,400,000
- Ex. Roman (HANYA JASA, MATERIAL BY OWNER) 19.57 m2 Rp 150,000 Rp 2,935,500
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 30.00 m1 Rp 25,000 Rp 750,000
rangka hollow, plafond gypsum board, fin. cat putih, list shadowline 215.02 m2 Rp 140,000 Rp 30,102,800
rangka hollow, plafond kalsi board/GRC, fin. cat putih, list shadowline 32.82 m2 Rp 150,000 Rp 4,923,000
hand rail kayu, rangka besi 28.00 m1 Rp 300,000 Rp 8,400,000
 Sub Total - 2. Lantai 2 Rp 271,407,750

dinding bata merah 206.55 m2 Rp 170,000 Rp 35,113,500

speci 1 : 3 371.79 m2 Rp 55,000 Rp 20,448,450
371.79 m2 Rp 45,000 Rp 16,730,550
cat interior, (HANYA JASA, MATERIAL BY OWNER) 371.79 m2 Rp 30,000 Rp 11,153,700
- Ex. Wisma sehati (HANYA JASA, MATERIAL BY OWNER), incl. plint 20.19 m2 Rp 25,000 Rp 504,750
- Ex. Conwood (HANYA JASA, MATERIAL BY OWNER), incl. plint 23.00 m2 Rp 25,000 Rp 575,000
- Ex. Taco/Cleo (HANYA JASA, MATERIAL BY OWNER), incl. plint 104.14 m2 Rp 25,000 Rp 2,603,500
- Ex. Roman (HANYA JASA, MATERIAL BY OWNER) 30.60 m2 Rp 150,000 Rp 4,590,000
rangka hollow, plafond gypsum board, fin. cat putih, list shadowline 34.08 m2 Rp 160,000 Rp 5,452,800
rangka hollow, plafond kalsi board/GRC, fin. cat putih, list shadowline 4.00 m2 Rp 150,000 Rp 600,000
HANYA JASA PASANG, MATERIAL BY OWNER 51.00 m2 Rp 85,000 Rp 4,335,000
Sub Total - 3. Lantai 3 Rp 102,107,250

dinding bata merah 79.84 m2 Rp 170,000 Rp 13,572,800

speci 1 : 3 79.84 m2 Rp 55,000 Rp 4,391,200
79.84 m2 Rp 45,000 Rp 3,592,800
cat interior, (HANYA JASA, MATERIAL BY OWNER) 79.84 m2 Rp 30,000 Rp 2,395,200
fasad muka dan samping 132.00 m1 Rp 500,000 Rp 66,000,000
rangka hollow, GRC/Kalsi Board 154.42 m2 Rp 150,000 Rp 23,163,000
phomi type original wood "NILE" 154.42 m2 Rp 840,000 Rp 129,712,800
kisi-kisi hollow 7.08 m2 Rp 850,000 Rp 6,018,000
railing kaca tempered 8 mm, frameless 30.03 m2 Rp 1,250,000 Rp 37,537,500
Sub Total - 4. Façade, Exterior, & Lain-Lain Rp 286,383,300
TOTAL D. PEKERJAAN ARSITEKTUR Rp 973,413,670

-Kusen kayu fin. HPL 8.00 unit Rp 5,775,000 Rp 46,200,000

-Kusen kayu fin. HPL 8.00 unit Rp 5,585,000 Rp 44,680,000
-Kusen kayu fin. HPL 2.00 unit Rp 4,665,000 Rp 9,330,000
-Kusen kayu fin. cat semi duco 1.00 unit Rp 6,584,000 Rp 6,584,000
-Kusen kayu fin. HPL 1.00 unit Rp 4,280,000 Rp 4,280,000
-Kusen besi 1.00 unit Rp 39,780,000 Rp 39,780,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 9,967,500 Rp 9,967,500
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 5,940,000 Rp 5,940,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 7,040,000 Rp 7,040,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 4,770,000 Rp 4,770,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 11,390,000 Rp 11,390,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 8,739,000 Rp 8,739,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 38,273,000 Rp 38,273,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 5,786,000 Rp 5,786,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 9,394,000 Rp 9,394,000
-Kusen alumunium black 4" (YKK) 9.00 unit Rp 2,880,000 Rp 25,920,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 13,325,000 Rp 13,325,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 9,060,000 Rp 9,060,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 3,240,000 Rp 3,240,000
-Kusen alumunium black 4" (YKK) 3.00 unit Rp 1,380,000 Rp 4,140,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 3,167,000 Rp 3,167,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 9,295,000 Rp 9,295,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 2,565,000 Rp 2,565,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 8,947,500 Rp 8,947,500
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 9,060,000 Rp 9,060,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 36,060,000 Rp 36,060,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 6,520,500 Rp 6,520,500
-Kusen alumunium black 4" (YKK) 4.00 unit Rp 8,340,000 Rp 33,360,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 3,345,000 Rp 3,345,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 915,000 Rp 915,000
-Kusen alumunium black 4" (YKK) 2.00 unit Rp 1,200,000 Rp 2,400,000
-Kusen alumunium black 4" (YKK) 1.00 unit Rp 1,500,000 Rp 1,500,000
TOTAL E. PEKERJAAN KUSEN, DAUN PINTU, DAN JENDELA Rp 424,973,500

- Ex. Rucika atau setara 123.00 m1 Rp 32,500 Rp 3,997,500

- Ex. Rucika atau setara 113.00 m1 Rp 32,500 Rp 3,672,500
- Ex. Rucika atau setara 265.00 m1 Rp 30,000 Rp 7,950,000
- Ex. Rucika atau setara 102.00 m1 Rp 62,500 Rp 6,375,000
- Ex. Rucika atau setara 115.00 m1 Rp 57,500 Rp 6,612,500
- Ex. Rucika atau setara 168.00 m1 Rp 84,500 Rp 14,196,000
- Ex. Rucika atau setara 48.00 m1 Rp 200,000 Rp 9,600,000
instalasi pipa air panas 113.00 m1 Rp 62,500 Rp 7,062,500
Water heater, ex. Ariston KAIROS THERMO CF-2 300-2 TR Solar Water Heater 300L 1.00 ls Rp 37,301,250 Rp 37,301,250
Sub Total - 1. Instalasi Plumbing Rp 96,767,250

kabel NYM 2x1,5 ex. SNI + lampu spotlight 10 watt, ex. Phillips atau setara 241.00 titik Rp 255,000 Rp 61,455,000
kabel NYM 2x1,5 ex. SNI + lampu LED strip 12 watt, ex. Phillips atau setara 204.80 m1 Rp 140,000 Rp 28,672,000
kabel NYM 2x1,5 ex. SNI + saklar tunggal, ex. Phillips atau setara 15.00 titik Rp 255,000 Rp 3,825,000
kabel NYM 3x1,5 ex. SNI + saklar ganda, ex. Phillips atau setara 27.00 titik Rp 295,000 Rp 7,965,000
kabel NYM 3x2,5 ex. SNI + stop kontak, ex. Phillips atau setara 45.00 titik Rp 345,000 Rp 15,525,000
kabel NYM 3x2,5 ex. SNI + stop kontak AC, ex. Phillips atau setara 10.00 titik Rp 345,000 Rp 3,450,000
MCB ex. Schneider 20.00 titik Rp 335,000 Rp 6,700,000
36.00 m1 Rp 140,000 Rp 5,040,000
Sub Total - 2. Instalasi Listrik Rp 132,632,000
HANYA JASA PASANG, MATERIAL BY OWNER 9.00 unit Rp 90,000 Rp 810,000
HANYA JASA PASANG, MATERIAL BY OWNER 9.00 unit Rp 60,000 Rp 540,000
HANYA JASA PASANG, MATERIAL BY OWNER 8.00 unit Rp 90,000 Rp 720,000
HANYA JASA PASANG, MATERIAL BY OWNER 8.00 unit Rp 45,000 Rp 360,000
HANYA JASA PASANG, MATERIAL BY OWNER 8.00 unit Rp 45,000 Rp 360,000
HANYA JASA PASANG, MATERIAL BY OWNER 5.00 unit Rp 45,000 Rp 225,000
HANYA JASA PASANG, MATERIAL BY OWNER 11.00 unit Rp 90,000 Rp 990,000
HANYA JASA PASANG, MATERIAL BY OWNER 2.00 unit Rp 30,000 Rp 60,000
HANYA JASA PASANG, MATERIAL BY OWNER 14.00 unit Rp 30,000 Rp 420,000
HANYA JASA PASANG, MATERIAL BY OWNER 1.00 unit Rp 90,000 Rp 90,000
HANYA JASA PASANG, MATERIAL BY OWNER 2.00 unit Rp 460,000 Rp 920,000
HANYA JASA PASANG, MATERIAL BY OWNER 1.00 unit Rp 640,000 Rp 640,000
septic tank manual, struktur bata dan beton, kapasitas 1200 L 1.00 ls Rp 6,000,000 Rp 6,000,000
grease trap manual, struktur bata dan beton 1.00 ls Rp 3,750,000 Rp 3,750,000
Sub Total - 3. Armature Sanitray & Lain-Lain Rp 15,885,000
TOTAL F. PEKERJAAN MEP Rp 245,284,250

1.00 ls Rp 22,500,000 Rp 22,500,000

- Ex. Ace Hardware 1.00 ls Rp 340,000 Rp 340,000
2.00 ls Rp 500,000 Rp 1,000,000
kapasitas 1,5 m3 2.00 ls Rp 13,500,000 Rp 27,000,000
185.00 m2 Rp 115,000 Rp 21,275,000
meja dapur struktur beton 1.00 ls Rp 9,677,500 Rp 9,677,500
57.80 m2 Rp 115,000 Rp 6,647,000
kapasitas 4 orang, uk. 2x2 m 1.00 unit Rp 37,670,000 Rp 37,670,000

TOTAL G. PEKERJAAN LAIN - LAIN Rp 126,109,500

TOTAL KESELURUHAN Rp 3,575,219,975