Type B

lt.1 lt.2 lt.3 gunungan

Dinding 42.20 m 47.63 m 47.18 m 18.00 m
5.00 m

p l a elev.
Lantai 1
Teras depan 5.00 m 1.58 m 7.9 m2 - 0.05
R . Lantai 1 10.05 m 5.00 m 50.3 m2 ± 0.00
Dapur 2.35 m 1.48 m 3.5 m2 ± 0.00
Toilet 2.35 m 1.35 m 3.2 m2 - 0.05
Ruang kubikel 0.75 m 0.58 m 0.4 m2
Teras belakang 2.18 m 0.93 m 2.0 m2 - 0.05
Tangga ke lt.2 6.50 m 1.15 m 7.5 m2 + 3.60 7.43 m
Lantai 2
R . Lantai 1 10.05 m 5.00 m 51.3 m2 + 3.60 1.035
Dapur 2.35 m 1.48 m 3.5 m2 ± 3.60
Toilet 2.35 m 1.35 m 3.2 m2 + 3.55
Ruang kubikel 0.75 m 0.58 m 0.4 m2
Tangga ke lt.3 6.50 m 1.15 m 7.5 m2 + 7.00 7.34 m
Void tangga 6.50 m 1.15 m 7.5 m2
Lantai 3
R . Lantai 1 10.05 m 5.00 m 51.3 m2 + 7.00 1.035
Dapur 2.35 m 1.48 m 3.5 m2 ± 7.00
Toilet 2.35 m 1.35 m 3.2 m2 + 6.95
Ruang kubikel 0.75 m 0.58 m 0.4 m2
Void tangga 6.50 m 1.15 m 7.5 m2

type bangunan 170.2 m2

ruang utama 174.0 m2
teras 4.9 m2
tangga 7.5 m2
void 16.2 m2
123
 Pekerjaan keramik
p l a plin dinding elev.
127.6 m
Lantai 1 46.8 m
- Teras depan 5.00 m 1.58 m 7.9 m2 - 0.05
- R . Lantai 1 10.05 m 5.00 m 50.3 m2 25.0 m ± 0.00
- Dapur 2.35 m 1.48 m 3.5 m2 1.6 m 1.7 m2 ± 0.00 1.3 m2
- Toilet 2.35 m 1.35 m 3.2 m2 2.7 m2 15.4 m2 - 0.05 + 2.80 1.6 m2
Ruang kubikel 0.75 m 0.58 m 0.4 m2
- Teras belakang 2.18 m 0.93 m 2.0 m2 - 0.05
- Tangga ke lt.2 6.50 m 1.15 m 11.6 m2 20.2 m + 3.60 7.43 m 3.60
Lantai 2 50.3 m
- R . Lantai 2 10.05 m 5.00 m 43.8 m2 28.8 m + 3.60 1.035
- Dapur 2.35 m 1.48 m 3.5 m2 1.7 m 1.7 m2 ± 3.60 1.3 m2
- Toilet 2.35 m 1.35 m 3.2 m2 2.7 m2 16.1 m2 + 3.55 + 6.40 1.6 m2
Ruang kubikel 0.75 m 0.58 m 0.4 m2
- Tangga ke lt.3 6.50 m 1.15 m 11.4 m2 19.8 m + 7.00 7.34 m 3.40
- Void tangga 6.50 m 1.15 m 7.5 m2
Lantai 3 30.5 m
- R . Lantai 3 10.05 m 5.00 m 42.8 m2 28.8 m + 7.00
- Dapur 2.35 m 1.48 m 3.5 m2 1.7 m 1.7 m2 ± 7.00 1.3 m2
- Toilet 2.35 m 1.35 m 3.2 m2 2.7 m2 16.1 m2 + 6.95 + 9.80 1.6 m2
Ruang kubikel 0.75 m 0.58 m 0.4 m2
- Void tangga 6.50 m 1.15 m 7.5 m2

Pekerjaan kusen
H V n A ƩA
19 unit 43.3 m2 54.3 m2
PJ1 1.53 m 1.80 m 1.53 m 2.90 m 3.00 m 2.90 m 1 unit 14.2 m2 14.2 m2
PJ2 0.92 m 0.89 m 0.00 m 1.10 m 2.10 m 0.00 m 1 unit 2.9 m2 2.9 m2
P1 0.77 m 2.10 m 3 unit 1.6 m2 4.8 m2
J1 0.60 m 2.10 m 3 unit 1.3 m2 3.8 m2
J2 1.96 m 1.50 m 2 unit 2.9 m2 5.9 m2
J3 0.55 m 6.00 m 1 unit 3.3 m2 3.3 m2
J4 2.90 m 4.70 m 1 unit 13.6 m2 13.6 m2
J4a 3.23 m 0.70 m 1 unit 2.3 m2 2.3 m2
BV 0.70 m 0.60 m 3 unit 0.4 m2 1.3 m2
Pintu saft 0.75 m 1.00 m 3 unit 0.8 m2 2.3 m2

ATAP
Atap spandek 0,3 mm 9.50 m 5.00 m 47.5 m2
 Plafond

58.9 m2
7.9 m2
42.8 m2
3.5 m2
0.8 m2 0.4 m2 2.7 m2

2.0 m2

50.0 m2
43.8 m2
3.5 m2
0.8 m2 0.4 m2 2.7 m2

56.5 m2
50.3 m2
3.5 m2
0.8 m2 0.4 m2 2.7 m2

Plesteran Ʃ plesteran Ʃ Latiu

118.0 m 226.1 m 29.5 m
13.9 m 13.9 m 5.1 m R. lantai 1 depan
6.9 m 6.9 m 2.0 m R. lantai 1 belakang
14.9 m 44.7 m 2.9 m kamar mandi
16.2 m 48.6 m 2.4 m
13.8 m 27.7 m 4.3 m
13.1 m 13.1 m 0.8 m
15.2 m 15.2 m 3.1 m
7.9 m 7.9 m 3.4 m
7.8 m 23.4 m 2.7 m
8.3 m 24.8 m 2.8 m
RENCANA ANGGARAN BIAYA 634,181,229
RUKO GALLERIA TYPE B 3,725,992
BUKIT SEMARANG BARU

HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN

A. PEKERJAAN PERSIAPAN 1,510,000

1. Pembersihan lokasi 80 m2 2,000 160,000
2. Pengukuran dan bowplang 50.0 m 27,000 1,350,000
3. Pagar sementara t. 2 m 1 ls -
4. Direksi keet 1 ls -
5. Air kerja 1 ls -
6. Listrik kerja 1 ls -
7. Steiger 1 ls -

B. PEKERJAAN TANAH DAN PONDASI 30,996,697

1. Galian tanah 42.70 m3 40,000 1,708,058
Pondasi pile cap ( P1 ) t. 10 cm 4.93 m3
Pondasi batu belah t. 65 cm 37.77 m3
2. Lantai kerja 8.71 m3 750,000 6,534,000
Lantai kerja Pondasi pile cap ( P1 ) t.5 cm 0.35 m3
Lantai kerja beton tumbuk bawah keramik t.10 beton K175 8.36 m3 -
3. Pasir urug 7.44 m3 290,000 2,156,919
Pasir urug Pondasi pile cap ( P1 ) t. 5 cm 2.91 m3
Pasir urug Pondasi batu belah t. 5 cm 0.35 m3
Pasir urug Bawah lantai kerja keramik t. 5 cm 4.18 m3
4. Pondasi batu belah Camp. 1:8 uk.30/70/60 19.37 m3 600,000 11,622,600
5. Pondasi pile cap ( P1 ) uk.60/60 beton K 225 besi 180 kg 2.38 m3 3,250,000 7,722,000
6. Rolag bata 2.2 m 15,000 33,000
7. Urugan tanah kembali 4.80 m3 25,000 120,120
8. Buang tanah 1 ls 1,100,000 1,100,000

C. PEKERJAAN BETON 279,376,265

Lantai 1 133,533,464
1. Pekerjaan Bored pile 1 ls -
2. Tie beam uk.20 x 40 beton K225 besi 200 kg 5.17 m3 5,000,000 25,828,000
3. Sloof teras depan uk.15 x 20 beton K225 besi 200 kg 0.26 m3 4,500,000 1,188,000
4. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 0.70 m3 3,700,000 2,596,151
5. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 4.05 m3 4,250,000 17,229,713
6. Balok ( B1 ) uk.20 x 45 beton K225 besi 200 kg 5.09 m3 4,700,000 23,916,420
7. Balok ( B2 ) uk.15 x 40 beton K225 besi 200 kg 2.11 m3 4,700,001 9,926,402
8. Balok tangga uk.15 x 20 beton K225 besi 200 kg 0.12 m3 4,500,000 519,750
9. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
10. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
11. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409
12. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
13. Plat Atas kusen PJ1 t.10 beton K225 besi 200 kg 0.17 m3 -
14. Plat lantai ( s2 ) t.15 beton K225 besi 200 kg 9.55 m3 5,000,000 47,734,500
15. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 4,200,000 854,123
16. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 -
17. Plat tangga t.15 beton K225 besi 200 kg 1.41 m3 -
Lantai 2 104,283,405
1. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 1.40 m3 3,700,000 5,192,303
2. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 3.12 m3 4,250,000 13,253,625
3. Balok ( B1 ) uk.20 x 45 beton K225 besi 200 kg 5.09 m3 4,700,000 23,916,420
4. Balok ( B2 ) uk.15 x 40 beton K225 besi 200 kg 2.11 m3 4,700,001 9,926,402
5. Balok tangga uk.15 x 20 beton K225 besi 200 kg 0.12 m3 4,500,000 519,750
6. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
7. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
8. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409
9. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
10. Plat lantai ( s2 ) t.15 beton K225 besi 200 kg 9.55 m3 5,000,000 47,734,500
11. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 5,000,000 1,016,813
12. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 5,000,000 577,500
13. Plat tangga t.15 beton K225 besi 200 kg 1.41 m3 5,000,000 7,049,538
Lantai 3 41,559,396
elevasi + 7 s/d + 10,495 -
1. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 1.40 m3 3,700,000 5,192,303
2. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 3.12 m3 4,250,000 13,253,625
3. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
4. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
5. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409
6. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
7. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 5,000,000 1,016,813
8. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 5,000,000 577,500
9. Plat atap beton t.15 beton K225 besi 200 kg 3.56 m3 5,000,000 17,778,750

D. PEKERJAAN DINDING 79,547,085

Lantai 1 20,982,639
1. Pas dinding 1/2 bata 1:4 17.7 m2 95,000 1,682,258
2. Plesteran 1:4 18.3 m2 45,000 824,853
3. Pas dinding 1/2 bata 1:8 102.0 m2 90,000 9,180,724

4. Plesteran 1:8 204.0 m2 40,000 8,160,643

5. Plesteran belakang kusen 1:8 3.0 m2 40,000 121,748
6. Pas rolag tangga 0.0 m2 15,000 -
7. Plesteran kasar pada keramik dinding 17.1 m2 40,000 683,436
8. Acian bawah beton 9.4 m2 35,000 328,978
9. Sponengan 0.0 m 10,000 -
Lantai 2 25,358,065
1. Pas dinding 1/2 bata 1:4 17.7 m2 95,000 1,682,258
2. Plesteran 1:4 35.4 m2 45,000 1,593,718
3. Pas dinding 1/2 bata 1:8 129.0 m2 90,000 11,613,625

4. Plesteran 1:8 258 m2 40,000 10,323,222

5. Plesteran belakang kusen 1:8 4 m2 40,000 145,243
6. Plesteran kasar pada keramik dinding 0 m2 40,000 -
7. Acian bawah beton 0 m2 35,000 -
8. Sponengan 0.0 m 10,000 -
Lantai 3 - 33,206,381
elevasi + 7 s/d + 10,495 -
1. Pas dinding 1/2 bata 1:4 20 m2 95,000 1,875,687
2. Plesteran 1:4 20 m2 45,000 898,433
3. Pas dinding 1/2 bata 1:8 174 m2 90,000 15,677,591

4. Plesteran 1:8 348 m2 40,000 13,935,636

5. Plesteran belakang kusen 1:8 1 m2 40,000 38,115
6. Plesteran kasar pada keramik dinding 20 m2 40,000 780,919
7. Acian bawah plat beton 0 m2 - -
8. Sponengan 0.0 m 10,000 -
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
E. PEKERJAAN ATAP 15,380,000
1. Rangka Atap CNP 125 X 50 X 20 X 2.3 52 m2 150,000 7,837,500
2. Penutup Atap spandek 0,3 mm 52 m2 130,000 6,792,500
3. Listplank atap woodplank 5m 50,000 250,000
4. Talang air hujan 5m 100,000 500,000

F. PEKERJAAN PLAFOND 26,465,000

Lantai 1 7,665,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + finish cat 54.0 m2 100,000 5,400,000
2. Plafond luar GRC + rangka besi hollow 2x4, 4x4 tebal 0,8 mm + finish cat 11.0 m2 120,000 1,320,000
3. List plafon 63 m 15,000 945,000
Lantai 2 6,290,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + finish cat 56 m2 100,000 5,600,000
2. List plafon 46 m 15,000 690,000
Lantai 3 12,510,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + finish cat 63 m2 100,000 6,300,000
2. Plafond luar GRC + rangka besi hollow 2x4, 4x4 tebal 0,8 mm + finish cat 46 m2 120,000 5,520,000
3. List plafon 46 m 15,000 690,000

G. PEKERJAAN LANTAI 50,969,000

Lantai 1 19,824,000
1. Lantai Teras depan Keramik 40 x 40 9.0 m2 125,000 1,125,000
2. Lantai R . Lantai 1 Granit tile 60 x 60 56.0 m2 195,000 10,920,000
3. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
4. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
5. Lantai Teras belakang Keramik 40 x 40 3.0 m2 125,000 375,000
6. Lantai Tangga ke lt.2 Keramik 60 x 60 13.0 m2 195,000 2,535,000
7. DindingToilet Keramik 25 x 40 17.0 m2 125,000 2,125,000
8. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
9. DindingDapur Keramik 60 x 60 2.0 m2 200,000 400,000
10. Plint Keramik 10 x 60 52.00 m 19,500 1,014,000
Lantai 2 17,152,000
11. Lantai R . Lantai 2 Granit tile 60 x 60 49.0 m2 195,000 9,555,000
12. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
13. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
14. Lantai Tangga ke lt.3 Keramik 60 x 60 13.0 m2 195,000 2,535,000
15. Dinding Toilet Keramik 25 x 40 18.0 m2 125,000 2,250,000
16. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
17. Dinding Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
18. Plint Keramik 10 x 60 56.00 m 19,500 1,092,000
Lantai 3 13,993,000
19. Lantai R . Lantai 3 Granit tile 60 x 60 48.0 m2 195,000 9,360,000
20. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
21. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
22. Dinding Toilet Keramik 25 x 40 18.0 m2 125,000 2,250,000
23. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
24. Dinding Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
25. Plint Keramik 10 x 60 34.00 m 19,500 663,000

H. PEKERJAAN KUSEN 44,150,000

Lantai 1 31,550,000
1. Folding Gate uk. 2,4 x 4,85 1 bh 9,000,000 9,000,000
2. Kusen aluminium 3" PJ1 uk. 4,85 x 8,788 1 bh 9,600,000 9,600,000
3. Kusen aluminium 3" PJ2 uk. 1,805 x 3,2 1 bh 6,650,000 6,650,000
4. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
5. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
6. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
7. Assesories Daun pintu PJ1 1 bh -
8. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh -
Lantai 2 6,300,000
1. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
2. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
3. Kusen aluminium 3" J2 uk. 1,96 x 1,5 1 bh -
4. Kusen aluminium 3" J3 uk. 0,55 x 6 1 bh -
5. Kusen aluminium 3" J4 uk. 2,9 x 4,7 1 bh -
6. Kusen aluminium 3" J4a uk. 3,23 x 0,7 1 bh -
7. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
8. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh - -
Lantai 3 6,300,000
1. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
2. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
3. Kusen aluminium 3" J2 uk. 1,96 x 1,5 1 bh -
4. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
5. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh - -
6. Tutup mainhole atap beton uk. 1 x 1 1 bh -

I. PEKERJAAN INSTALASI LISTRIK 13,840,000

Lantai 1 5,335,000
1. Titik lampu taman (tidak termasuk lampu) 1 ttk -
2. Titik lampu Downlight inbow 15 ttk 170,000 2,550,000
3. Titik lampu Downlight outbow 2 ttk -
4. Titik stop kontak ex. Broco 7 ttk 150,000 1,050,000
5. Titik stop kontak AC ex. Broco 2 ttk 250,000 500,000
6. Saklar engkel ex. Broco 2 ttk 25,000 50,000
7. Saklar double ex. Broco 2 ttk 30,000 60,000
8. Saklar hotel ex. Broco 1 ttk -
9. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000
10. Kabel toefoer 3x4 mm 15.00 m 25,000 375,000
11. Grounding besi lapis tembaga dia 13 mm panjang 2,4 m ditanam 1 ls 250,000 250,000
sedalam 0,5 m dari muka tanah
Lantai 2 4,195,000
1. Titik lampu spotlight 2 ttk - -
2. Titik lampu Downlight inbow 13 ttk 170,000 2,210,000
3. Titik stop kontak ex. Broco 6 ttk 150,000 900,000
4. Titik stop kontak AC ex. Broco 2 ttk 250,000 500,000
5. Saklar engkel ex. Broco 1 ttk 25,000 25,000
6. Saklar double ex. Broco 2 ttk 30,000 60,000
7. Saklar hotel ex. Broco 1 ttk -
8. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000
Lantai 3 4,310,000
1. Titik lampu Downlight inbow 15 ttk 170,000 2,550,000
2. Titik stop kontak ex. Broco 6 ttk 150,000 900,000
3. Titik stop kontak AC ex. Broco 1 ttk 250,000 250,000
4. Saklar engkel ex. Broco 2 ttk 25,000 50,000
5. Saklar double ex. Broco 2 ttk 30,000 60,000
6. Saklar hotel ex. Broco 1 ttk -
7. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000

J. PEKERJAAN INSTALASI AIR BERSIH & KOTOR 5,497,800

Air Bersih
1. Pipa PVC . Ø 1/2" klas AW 15 m 20,000 305,800
2. Pipa PVC . Ø 3/4" klas AW 29 m 35,000 1,001,000
Air Kotor
1. Pipa PVC. Ø 4" air hujan 48 m 50,000 2,420,000
2. Pipa PVC. Ø 4" limbah padat dan cair 35 m 50,000 1,771,000
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN

K. PEKERJAAN SANITAIR 17,200,000

Lantai 1 5,600,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Floor Drain ex. Ciao 1 bh 100,000 100,000
4. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
5. Kran dinding taman ex. Ciao 2 bh 150,000 300,000
6. Kran dapur 1 bh 300,000 300,000
7. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
Lantai 2 5,300,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
4. Floor Drain ex. Ciao 1 bh 100,000 100,000
5. Kran dapur 1 bh 300,000 300,000
6. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
Lantai 3 6,300,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
4. Floor Drain ex. Ciao 1 bh 100,000 100,000
5. Kran dapur 1 bh 300,000 300,000
6. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
7. Roofdrain 4 bh 250,000 1,000,000

L. PEKERJAAN FINISHING 19,338,000

1. Finish cat interior Mowilex 383 m2 27,500 10,527,000
2. Finish cat exterior Mowilex 211 m2 30,000 6,336,000
3. Water profing atap beton 41 m2 50,000 2,035,000
4. Water profing kamar mandi 9 m2 50,000 440,000
5. Cat daun pintu 0 bh 1,000,000 -

M. PEK. HALAMAN 4,500,000

1. Bak kontrol dari pasangan bata 30 x 30 cm 2 bh 750,000 1,500,000
2. Septictank 2 m3 + peresapan 1 unit 2,500,000 2,500,000
3. Sumur resapan dari buis beton dia 80 - 100 cm 1 bh 500,000 500,000

N. PEK. LAIN LAIN 7,824,492

1. Anti rayap 76.00 m2 10,000 760,000
2. Railing tangga 33.07 m 200,000 6,614,492
3. Lampu hias depan teras 2 unit -
4. No ruko 1 unit 450,000 450,000

O. PEK. FASAT 13,860,000

1. Conwood 30.80 m2 450,000 13,860,000
2. Kisi kisi hollow 1 1 ls -
3. Kisi kisi hollow 2 1 ls -
Lisplang canal c 0.00 kg
4. Penebalan dinding 1 ls -

P. PEK. PAGAR BELAKANG TINGGI 7 m 23,726,890

1. Galian tanah 5.94 m3 40,000 237,600
2. Urugan pasir bawah pondasi t. 5 cm 0.40 m3 290,000 114,840
3. Pondasi batu belah Camp. 1:8 uk.30/70/60 2.97 m3 600,000 1,782,000
4. Urugan tanah samping Pondasi batu belah 2.57 m3 25,000 64,350
5. Sloof uk.15 x 20 beton K225 besi 200 kg 0.30 m3 4,500,000 1,336,500
6. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 0.69 m3 3,700,000 2,564,100
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
7. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.30 m3 4,500,000 1,336,500
8. Pas dinding 1/2 bata 1:8 69.30 m2 90,000 6,237,000
9. Plesteran 1:8 138.60 m2 40,000 5,544,000
10. Pengecatan dinding Mowilex 138.60 m2 30,000 4,158,000
11. Sponengan 35.20 m 10,000 352,000

TOTAL 634,181,229
RENCANA ANGGARAN BIAYA
RUKO GALLERIA TYPE B
BUKIT SEMARANG BARU

ITEM PEKERJAAN JUMLAH

A. PEKERJAAN PERSIAPAN 1,510,000

B. PEKERJAAN TANAH DAN PONDASI 30,996,697
C. PEKERJAAN BETON 279,376,265
D. PEKERJAAN DINDING 79,547,085
E. PEKERJAAN ATAP 15,380,000
F. PEKERJAAN PLAFOND 26,465,000
G. PEKERJAAN LANTAI 50,969,000
H. PEKERJAAN KUSEN 44,150,000
I. PEKERJAAN INSTALASI LISTRIK 13,840,000
J. PEKERJAAN INSTALASI AIR BERSIH & KOTOR 5,497,800
K. PEKERJAAN SANITAIR 17,200,000
L. PEKERJAAN FINISHING 19,338,000
M. PEK. HALAMAN 4,500,000
N. PEK. LAIN LAIN 7,824,492
O. PEK. FASAT 13,860,000
P. PEK. PAGAR BELAKANG TINGGI 7 m 23,726,890

Total 634,181,229

Contigency 5% 31,709,061

Grand total 665,890,290

Pembulatan 665,900,000
Semarang, 22 Juni 2020
PT. KARYADEKA ALAM LESTARI
note.
Dibuat, Diketahui, Disetujui,

M Jefriansyah H Okta Nur R Suwondo Wawan Susilo M. Aryabhekti Andy Iriawan

Estimator QS. Proyek Ass.Mngr. Proyek Mngr. Proyek Assc. Direktur Direktur
RENCANA ANGGARAN BIAYA 634,181,229
RUKO GALLERIA TYPE B = tipe A 3,725,992
BUKIT SEMARANG BARU

HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN

A. PEKERJAAN PERSIAPAN 1,510,000

1. Pembersihan lokasi 80 m2 2,000 160,000
2. Pengukuran dan bowplang 50.0 m 27,000 1,350,000
3. Pagar sementara t. 2 m 1 ls -
4. Direksi keet 1 ls -
5. Air kerja 1 ls -
6. Listrik kerja 1 ls -
7. Steiger 1 ls -

B. PEKERJAAN TANAH DAN PONDASI 30,996,697 Esti Damayanti:

1. Galian tanah 42.70 m3 40,000 1,708,058 kebalik
Pondasi pile cap ( P1 ) t. 10 cm 4.93 m3 ###
Pondasi batu belah t. 65 cm 37.77 m3 ###
2. Lantai kerja 8.71 m3 750,000 6,534,000
Lantai kerja Pondasi pile cap ( P1 ) t.5 cm 0.35 m3 ###
Lantai kerja beton tumbuk bawah keramik t.10 beton K175 8.36 m3 -
3. Pasir urug 7.44 m3 290,000 2,156,919
Pasir urug Pondasi pile cap ( P1 ) t. 5 cm 2.91 m3 ###
Pasir urug Pondasi batu belah t. 5 cm 0.35 m3 ###
Pasir urug Bawah lantai kerja keramik t. 5 cm 4.18 m3 ###
4. Pondasi batu belah Camp. 1:8 uk.30/70/60 19.37 m3 600,000 11,622,600
5. Pondasi pile cap ( P1 ) uk.60/60 beton K 225 besi 180 kg 2.38 m3 3,250,000 7,722,000
6. Rolag bata 2.2 m 15,000 33,000
7. Urugan tanah kembali 4.80 m3 25,000 120,120
8. Buang tanah 1 ls 1,100,000 1,100,000

C. PEKERJAAN BETON 279,376,265

Lantai 1 133,533,464
1. Pekerjaan Bored pile 1 ls -

2. Tie beam uk.20 x 40 beton K225 besi 200 kg 5.17 m3 5,000,000 25,828,000
3. Sloof teras depan uk.15 x 20 beton K225 besi 200 kg 0.26 m3 4,500,000 1,188,000
4. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 0.70 m3 3,700,000 2,596,151
5. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 4.05 m3 4,250,000 17,229,713
6. Balok ( B1 ) uk.20 x 45 beton K225 besi 200 kg 5.09 m3 4,700,000 23,916,420
7. Balok ( B2 ) uk.15 x 40 beton K225 besi 200 kg 2.11 m3 4,700,001 9,926,402
8. Balok tangga uk.15 x 20 beton K225 besi 200 kg 0.12 m3 4,500,000 519,750
9. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
10. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
11. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409
12. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
13. Plat Atas kusen PJ1 t.10 beton K225 besi 200 kg 0.17 m3 -
14. Plat lantai ( s2 ) t.15 beton K225 besi 200 kg 9.55 m3 5,000,000 47,734,500
15. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 4,200,000 854,123
16. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 -
17. Plat tangga t.15 beton K225 besi 200 kg 1.41 m3 -

Lantai 2 104,283,405
1. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 1.40 m3 3,700,000 5,192,303
2. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 3.12 m3 4,250,000 13,253,625
3. Balok ( B1 ) uk.20 x 45 beton K225 besi 200 kg 5.09 m3 4,700,000 23,916,420
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
4. Balok ( B2 ) uk.15 x 40 beton K225 besi 200 kg 2.11 m3 4,700,001 9,926,402
5. Balok tangga uk.15 x 20 beton K225 besi 200 kg 0.12 m3 4,500,000 519,750
6. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
7. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
8. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409

9. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
10. Plat lantai ( s2 ) t.15 beton K225 besi 200 kg 9.55 m3 5,000,000 47,734,500
11. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 5,000,000 1,016,813
12. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 5,000,000 577,500
13. Plat tangga t.15 beton K225 besi 200 kg 1.41 m3 5,000,000 7,049,538

Lantai 3 41,559,396
elevasi + 7 s/d + 10,495 -
1. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 1.40 m3 3,700,000 5,192,303
2. Kolom ( K1 ) uk.15 x 60 beton K225 besi 200 kg 3.12 m3 4,250,000 13,253,625
3. Balok meja beton uk.15 x 15 beton K225 besi 200 kg 0.04 m3 3,500,000 129,938
4. Balok latiu uk.15 x 15 beton K225 besi 200 kg 0.14 m3 3,250,000 452,059
5. Balok kanopi uk.15 x 15 beton K225 besi 200 kg 0.05 m3 3,500,000 188,409
6. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.66 m3 4,500,000 2,970,000
7. Plat kanopi teras belakang t.10 beton K225 besi 200 kg 0.20 m3 5,000,000 1,016,813
8. Plat meja beton t.10 beton K225 besi 200 kg 0.12 m3 5,000,000 577,500
9. Plat atap beton t.15 beton K225 besi 200 kg 3.56 m3 5,000,000 17,778,750

D. PEKERJAAN DINDING 79,547,085

Lantai 1 20,982,639
1. Pas dinding 1/2 bata 1:4 17.7 m2 95,000 1,682,258
2. Plesteran 1:4 18.3 m2 45,000 824,853
3. Pas dinding 1/2 bata 1:8 102.0 m2 90,000 9,180,724
4. Plesteran 1:8 204.0 m2 40,000 8,160,643
5. Plesteran belakang kusen 1:8 3.0 m2 40,000 121,748
6. Pas rolag tangga 0.0 m2 15,000 -
7. Plesteran kasar pada keramik dinding 17.1 m2 40,000 683,436
8. Acian bawah beton 9.4 m2 35,000 328,978
9. Sponengan 0.0 m 10,000 -

Lantai 2 25,358,065
1. Pas dinding 1/2 bata 1:4 17.7 m2 95,000 1,682,258
2. Plesteran 1:4 35.4 m2 45,000 1,593,718
3. Pas dinding 1/2 bata 1:8 129.0 m2 90,000 11,613,625
4. Plesteran 1:8 258 m2 40,000 10,323,222
5. Plesteran belakang kusen 1:8 4 m2 40,000 145,243
6. Plesteran kasar pada keramik dinding 0 m2 40,000 -
7. Acian bawah beton 0 m2 35,000 -
8. Sponengan 0.0 m 10,000 -

Lantai 3 - 33,206,381
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
elevasi + 7 s/d + 10,495 -
1. Pas dinding 1/2 bata 1:4 20 m2 95,000 1,875,687
2. Plesteran 1:4 20 m2 45,000 898,433
3. Pas dinding 1/2 bata 1:8 174 m2 90,000 15,677,591
4. Plesteran 1:8 348 m2 40,000 13,935,636
5. Plesteran belakang kusen 1:8 1 m2 40,000 38,115
6. Plesteran kasar pada keramik dinding 20 m2 40,000 780,919
7. Acian bawah plat beton 0 m2 - -
8. Sponengan 0.0 m 10,000 -

E. PEKERJAAN ATAP 15,380,000

1. Rangka Atap CNP 125 X 50 X 20 X 2.3 52 m2 150,000 7,837,500
2. Penutup Atap spandek 0,3 mm 52 m2 130,000 6,792,500
3. Listplank atap woodplank 5m 50,000 250,000
4. Talang air hujan 5m 100,000 500,000

F. PEKERJAAN PLAFOND 26,465,000

Lantai 1 7,665,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + fi 54.0 m2 100,000 5,400,000
2. Plafond luar GRC + rangka besi hollow 2x4, 4x4 tebal 0,8 mm 11.0 m2 120,000 1,320,000
3. List plafon 63 m 15,000 945,000
Lantai 2 6,290,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + fi 56 m2 100,000 5,600,000
2. List plafon 46 m 15,000 690,000
Lantai 3 12,510,000
1. Plafond gipsum + rangka bs hollow 40/40 & 20x40 tb 0,8 + fi 63 m2 100,000 6,300,000
2. Plafond luar GRC + rangka besi hollow 2x4, 4x4 tebal 0,8 mm 46 m2 120,000 5,520,000
3. List plafon 46 m 15,000 690,000

G. PEKERJAAN LANTAI 50,969,000

item
Lantai 1 19,824,000
1. Lantai Teras depan Keramik 40 x 40 9.0 m2 125,000 1,125,000
2. Lantai R . Lantai 1 Granit tile 60 x 60 56.0 m2 195,000 10,920,000
3. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
4. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
5. Lantai Teras belakang Keramik 40 x 40 3.0 m2 125,000 375,000
6. Lantai Tangga ke lt.2 Keramik 60 x 60 13.0 m2 195,000 2,535,000
7. DindingToilet Keramik 25 x 40 17.0 m2 125,000 2,125,000
8. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
9. DindingDapur Keramik 60 x 60 2.0 m2 200,000 400,000
10. Plint Keramik 10 x 60 52.00 m 19,500 1,014,000

Lantai 2 17,152,000
11. Lantai R . Lantai 2 Granit tile 60 x 60 49.0 m2 195,000 9,555,000
12. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
13. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
14. Lantai Tangga ke lt.3 Keramik 60 x 60 13.0 m2 195,000 2,535,000
15. Dinding Toilet Keramik 25 x 40 18.0 m2 125,000 2,250,000
16. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
17. Dinding Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
18. Plint Keramik 10 x 60 56.00 m 19,500 1,092,000

Lantai 3 13,993,000
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
19. Lantai R . Lantai 3 Granit tile 60 x 60 48.0 m2 195,000 9,360,000
20. Lantai Dapur Keramik 40 x 40 4.0 m2 125,000 500,000
21. Lantai Toilet Keramik anti slip 20 x 20 4.0 m2 110,000 440,000
22. Dinding Toilet Keramik 25 x 40 18.0 m2 125,000 2,250,000
23. Meja Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
24. Dinding Dapur Keramik 60 x 60 2.0 m2 195,000 390,000
25. Plint Keramik 10 x 60 34.00 m 19,500 663,000

H. PEKERJAAN KUSEN 44,150,000

Lantai 1 31,550,000
1. Folding Gate uk. 2,4 x 4,85 1 bh 9,000,000 9,000,000
2. Kusen aluminium 3" PJ1 uk. 4,85 x 8,788 1 bh 9,600,000 9,600,000
3. Kusen aluminium 3" PJ2 uk. 1,805 x 3,2 1 bh 6,650,000 6,650,000
4. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
5. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
6. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
7. Assesories Daun pintu PJ1 1 bh -
8. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh -
Lantai 2 6,300,000
1. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
2. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
3. Kusen aluminium 3" J2 uk. 1,96 x 1,5 1 bh -
4. Kusen aluminium 3" J3 uk. 0,55 x 6 1 bh -
5. Kusen aluminium 3" J4 uk. 2,9 x 4,7 1 bh -
6. Kusen aluminium 3" J4a uk. 3,23 x 0,7 1 bh -
7. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
8. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh - -
Lantai 3 6,300,000
1. Kusen aluminium 3" P1 uk. 0,765 x 2,1 1 bh 2,400,000 2,400,000
2. Kusen aluminium 3" J1 uk. 0,6 x 2,1 1 bh 3,250,000 3,250,000
3. Kusen aluminium 3" J2 uk. 1,96 x 1,5 1 bh -
4. Kusen aluminium 3" BV uk. 0,7 x 0,6 1 bh 650,000 650,000
5. Kusen aluminium 3" Pintu saft uk. 0,75 x 1 1 bh - -
6. Tutup mainhole atap beton uk. 1 x 1 1 bh -

I. PEKERJAAN INSTALASI LISTRIK 13,840,000

Lantai 1 5,335,000
1. Titik lampu taman (tidak termasuk lampu) 1 ttk -
2. Titik lampu Downlight inbow 15 ttk 170,000 2,550,000
3. Titik lampu Downlight outbow 2 ttk -
4. Titik stop kontak ex. Broco 7 ttk 150,000 1,050,000
5. Titik stop kontak AC ex. Broco 2 ttk 250,000 500,000
6. Saklar engkel ex. Broco 2 ttk 25,000 50,000
7. Saklar double ex. Broco 2 ttk 30,000 60,000
8. Saklar hotel ex. Broco 1 ttk -
9. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000
10. Kabel toefoer 3x4 mm 15.00 m 25,000 375,000

11. Grounding besi lapis tembaga dia 13 mm panjang 2,4 m dit 1 ls 250,000 250,000
sedalam 0,5 m dari muka tanah

Lantai 2 4,195,000
1. Titik lampu spotlight 2 ttk - -
2. Titik lampu Downlight inbow 13 ttk 170,000 2,210,000
3. Titik stop kontak ex. Broco 6 ttk 150,000 900,000
4. Titik stop kontak AC ex. Broco 2 ttk 250,000 500,000
5. Saklar engkel ex. Broco 1 ttk 25,000 25,000
 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
6. Saklar double ex. Broco 2 ttk 30,000 60,000
7. Saklar hotel ex. Broco 1 ttk -
8. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000
Lantai 3 4,310,000
1. Titik lampu Downlight inbow 15 ttk 170,000 2,550,000
2. Titik stop kontak ex. Broco 6 ttk 150,000 900,000
3. Titik stop kontak AC ex. Broco 1 ttk 250,000 250,000
4. Saklar engkel ex. Broco 2 ttk 25,000 50,000
5. Saklar double ex. Broco 2 ttk 30,000 60,000
6. Saklar hotel ex. Broco 1 ttk -
7. Box MCB 6 group ex. Presto + MCB 6 ampere ex Heger 1 bh 500,000 500,000

J. PEKERJAAN INSTALASI AIR BERSIH & KOTOR 5,497,800

Air Bersih
1. Pipa PVC . Ø 1/2" klas AW 15 m 20,000 305,800
2. Pipa PVC . Ø 3/4" klas AW 29 m 35,000 1,001,000
Air Kotor
1. Pipa PVC. Ø 4" air hujan 48 m 50,000 2,420,000
2. Pipa PVC. Ø 4" limbah padat dan cair 35 m 50,000 1,771,000

K. PEKERJAAN SANITAIR 17,200,000

Lantai 1 5,600,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Floor Drain ex. Ciao 1 bh 100,000 100,000
4. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
5. Kran dinding taman ex. Ciao 2 bh 150,000 300,000
6. Kran dapur 1 bh 300,000 300,000
7. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
Lantai 2 5,300,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
4. Floor Drain ex. Ciao 1 bh 100,000 100,000
5. Kran dapur 1 bh 300,000 300,000
6. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
Lantai 3 6,300,000
1. Closet Duduk CW 421 J / SW 420 JPex Toto 1 bh 2,750,000 2,750,000
2. Jet Washer THX 20 NB ex Toto 1 bh 350,000 350,000
3. Kran dinding kamar mandi ex. Ciao 1 bh 300,000 300,000
4. Floor Drain ex. Ciao 1 bh 100,000 100,000
5. Kran dapur 1 bh 300,000 300,000
6. Kitchen zinkex. Meyers 1 bh 1,500,000 1,500,000
7. Roofdrain 4 bh 250,000 1,000,000

L. PEKERJAAN FINISHING 19,338,000

1. Finish cat interior Mowilex 383 m2 27,500 10,527,000
2. Finish cat exterior Mowilex 211 m2 30,000 6,336,000
3. Water profing atap beton 41 m2 50,000 2,035,000
4. Water profing kamar mandi 9 m2 50,000 440,000
5. Cat daun pintu 0 bh 1,000,000 -

M. PEK. HALAMAN 4,500,000

1. Bak kontrol dari pasangan bata 30 x 30 cm 2 bh 750,000 1,500,000
2. Septictank 2 m3 + peresapan 1 unit 2,500,000 2,500,000
3. Sumur resapan dari buis beton dia 80 - 100 cm 1 bh 500,000 500,000

N. PEK. LAIN LAIN 7,824,492

 HARGA
ITEM PEKERJAAN VOL. JUMLAH
SATUAN
1. Anti rayap 76.00 m2 10,000 760,000
2. Railing tangga 33.07 m 200,000 6,614,492
3. Lampu hias depan teras 2 unit -
4. No ruko 1 unit 450,000 450,000

O. PEK. FASAT 13,860,000

1. Conwood 30.80 m2 450,000 13,860,000
2. Kisi kisi hollow 1 1 ls -

3. Kisi kisi hollow 2 1 ls -

Lisplang canal c 0.00 kg
4. Penebalan dinding 1 ls -

P. PEK. PAGAR BELAKANG TINGGI 7 m 23,726,890

1. Galian tanah 5.94 m3 40,000 237,600
2. Urugan pasir bawah pondasi t. 5 cm 0.40 m3 290,000 114,840
3. Pondasi batu belah Camp. 1:8 uk.30/70/60 2.97 m3 600,000 1,782,000
4. Urugan tanah samping Pondasi batu belah 2.57 m3 25,000 64,350
5. Sloof uk.15 x 20 beton K225 besi 200 kg 0.30 m3 4,500,000 1,336,500
6. Kolom ( KP ) uk.15 x 15 beton K225 besi 200 kg 0.69 m3 3,700,000 2,564,100
7. Ring balok uk.15 x 20 beton K225 besi 200 kg 0.30 m3 4,500,000 1,336,500
8. Pas dinding 1/2 bata 1:8 69.30 m2 90,000 6,237,000
9. Plesteran 1:8 138.60 m2 40,000 5,544,000
10. Pengecatan dinding Mowilex 138.60 m2 30,000 4,158,000
11. Sponengan 35.20 m 10,000 352,000

TOTAL 634,181,229

###
 PEKERJAAN STRUKTU
Ukuran
NO URAIAN PEKERJAAN Jumlah Panjang Lebar
P L

LANTAI DASAR
1 TIANG PANCANG 10
2 PCI 10 0.6 0.6
3 P1A 1 26.966 0.5
4 P1 1 29.894 0.5
5 ROOLAG BATA 1 8.149 0.3
6 BALOK ROOLAG 1 8.149 0.15
7 TB 1 67.028 0.2
8 K1 10 0.15 0.6
9 KP 20 0.15 0.15
10 pelat lantai ruangan 1 14.5 5.15
11 pelat teras 1 5 1.5
12 Kolom Teras 2 0.2 0.35
13 Pelat tangga 1 7.623 1.05
14 Trap anak tangga 21 0.3 1.05
15 Pelat Meja Beton 1 0.6 1.35
16 Balok Tangga (hanya Tepi sepanjang tangga termasuk bordes) 1 8.623 0.15
17 Balok Meja beton 1 2.1 0.15

LANTAI 02
1 B1 1 41.375 0.2
2 B2 1 38.436 0.15
3 RB 1 10.209 0.15
4 K1 10 0.15 0.6
5 KP 20 0.15 0.15
6 PELAT LANTAI m2 1 47.57247 1
7 PELAT LANTAI KANTILEVER Belakang m2 1 2.025 0.85
8 Pelat Meja Beton 1 0.6 1.35
9 Balok Meja beton 1 2.1 0.15
10 PELAT LANTAI KANTILEVER Depan m2 1 2.524999 1
11 Balok Janggutan (teras depan) Uk. 20x40 1 6 0.2
12 Janggutan tebal 10 cm tinggi 60 cm 1 6 0.6
13 Balok Kanopi teras depan Uk. 15x20 2 5 0.15
14 Balok Kanopi teras depan Uk. 15x30 2 5 0.15
15 pelat Kanopi teras depan level +5,100 1 2.524999 1
16 Balok teras depan Uk. 15x20 elevasi +6,850 1 5 0.15
LANTAI ATAP
Elevasi +7,620 sd +9,130
1 RB 1 41.892 0.15
2 Dag atap ( belakang) Elevasi +6,850 1 7.295509
3 Dag atap ( depan) Elevasi +7,620 1 5 1.65
4 K1 2 0.15 0.6
5 KP 9 0.15 0.15
6 Balok Uk. 15x20 elevasi +7,620 1 5 0.15

Elevasi +9,130 sd +10,080

1 K1 2 0.15 0.6
2 Kp 9 0.15 0.15
3 Dag Atap ( hanya area depan) elevasi +9,130 1 3 5
4 Dag Atap ( hanya area depan) elevasi +10,080 1 3 5
5 Balok elevasi +9,130 1 5 0.15

ARSITEKTUR
LANTAI 01
A PEKERJAAN DINDING
1 Pasangan bata 1 39.06
2 Dinding trasraam h = 1,43m area toilet 1 7.207
3 Plesteran Dalam 1 35.25
4 Plesteran Luar 1 22.941
5 Plesteran kasar area toilet 1 6.649
6 Acian Dalam 1 35.25
7 Acian Luar 1 22.941
8 Acian Kolom teras teras depan 2 0.35 0.2
9 Sponengan
10 Finishing Dinding Keramik Tile 40x40 cm area toilet 1 6.649
11 Plin h=10 cm Granit 10x60 cm
12 Plin h=10 cm Keramik 10x20 cm

B PINTU JENDELA
 1 PJ1 Uk. 4850 x 3000 mm Alumunium 3", Kaca 8 mm Ex 1 4.85 0.15
2 PJ2 Uk. 1850 x 2100 mm 1 1.85 0.15
3 J2 Uk. 1960 x 1500 mm 0 1.96 0.15
4 J4 Uk. 2650 x 2400 mm 0 2.65 0.15
5 P1 Uk. 765 x 2100 mm 1 0.765 0.15
6 BV1 Uk. 625 x 600 mm 1 0.625 0.15
7 J1 Uk. 600 x 2100 mm 1 0.6 0.15
8 J3 Uk. 550 x 3300 mm 0 0.55 0.15
9 Pintu shaft Uk. 429 x 800 mm 1 0.429 0.15

C FINISHING LANTAI
1 Finishing lantai Granit Tile 60x60 cm 1 1 57.3475
2 Finishing lantai Keramik Tile 20x20 cm anti 2 1 2.092219
3 Finishing lantai Keramik Tile 40x40 cm 3 1 4.887461
4 Finishing plester + water proofing 4
5 Finishing tangga Granite Tile 60x60 21 1.05 0.3
6 Taman Belakang Paving 1 9.584999

D FINISHING PLAFOND
1 Rangka Hollow 4x4 cm & 2x4 cm penutup Gypsum 9 mm ex jayaboard/e 1 46.53903
2 Dag Expose Finish Cat Abu-abu 1 9.224249
3 List Plafond 41.899

LANTAI 02
A PEKERJAAN DINDING
1 Pasangan bata bangunan 1 40.626
Pasangan bata (lapis acp) 1 3.35 0.88
2 Pasangan bata pagar 1 9.608
3 Dinding trasraam h = 1,43m Include poin 1
PLESTERAN DALAM DINDING LAPIS ACP 1 3.35 0.88
4 Plesteran Dalam 1 39.85
5 Plesteran Luar 1 17.099
6 Plesteran kasar area toilet 1 6.649
7 Acian Dalam 1 39.85
8 Acian Luar 1 17.099
10 Sponengan
11 Finishing Dinding Keramik Tile 40x40 cm 1 6.649
12 Plin h=10 cm
13 Plin h=10 cm

B PINTU JENDELA
1 PJ1 Uk. 4850 x 3000 mm 0 4.85 0.15
2 PJ2 Uk. 1850 x 2100 mm 0 1.85 0.15
3 J2 Uk. 1960 x 1500 mm 1 1.96 0.15
4 J4 Uk. 2650 x 2400 mm 1 2.65 0.15
5 P1 Uk. 765 x 2100 mm 1 0.765 0.15
6 BV1 Uk. 625 x 600 mm 1 0.625 0.15
7 J1 Uk. 600 x 2100 mm 1 0.6 0.15
8 J3 Uk. 550 x 3300 mm 1 0.55 0.15
9 Pintu shaft Uk. 429 x 800 mm 1 0.429 0.15

C FINISHING LANTAI
1 Finishing lantai Granit Tile 60x60 cm 1 1 46.73027
2 Finishing lantai Keramik Tile 20x20 cm anti 2 1 2.101682
3 Finishing lantai Keramik Tile 40x40 cm 3 1 3.136487
4 Finishing plester + water proofing Dag atap 1 4.883749

D FINISHING PLAFOND
1 Rangka Hollow 4x4 cm & 2x4 cm penutup Gypsum 9 mm ex jayaboard/e 1 56.36
2 Dag Expose Finish Cat Abu-abu 1 2.975
3 List Plafond 1 44.499

LANTAI ATAP
A FINISHING LANTAI
Finishing plester + water proofing Dag atap 1 19.58

B PENUTUP ATAP
Atap spandek 0,35 mm 1 9.596
Rangka CNP 125X125 11 5

C PEKERJAAN DINDING
Elevasi +7,620 sd +9,130
Pasangan bata 1 5
plesteran 1 5
acian 1 5
 PEKERJAAN STRUKTUR
Ukuran VOLUME
Tinggi Berat Beton Begisting m' pasir dipadatkan tebal 10 cm
H kg m3 m2 m3

6 60
0.45 286.185 1.62 10.8 0 0.36
0.6 0 0 0 0 0
0.6 0 0 0 0 0
0.15 8.149
0.3 0.366705
0.4 5.36224
3.6 3.24
3.6 1.62
0.12 7.352328
0.12 0.9
4.45 0.623
0.15 1.200623
0.178 0.588735
0.1 0.081
0.4 0.51738
0.15 0.04725

0.45 3.72375
0.4 2.30616
0.25 0.382838
3.65 3.285
3.65 1.6425
0.12 5.708696
0.12 0.20655
0.1 0.081
0.15 0.04725
0.12 0.303
0.4 0.48
0.1 0.36
0.2 0.3
0.3 0.45
0.12 0.303
0.2 0.15
 0.25 1.57095
0.12 0.875461
0.12 0.99
2.277 0.40986
2.277 0.461093
0.2 0.15

0.95 0.171
0.95 0.192375
0.12 1.8
0.12 1.8
0.2 0.15

3.2
1.43
3.2
3.2
3.4
3
3.2
4.45

2.85
 3
2.1
1.5
2.4
2.1
0.6
2.1
3.3
0.8

3.1

3.25

3.1
3.25
3.4
3
3.25

2.85
 3
2.1
1.5
2.4
2.1
0.6
2.1
3.3
0.8

1.31
1.31
1.31
 VOLUME
beton tumbuk tebal 5 cm Pasir Urug 5 cm Pasangan batu belah Galian Urugan
m3 m3 m3 m3 m3

0.18 0 0 6 3.84
0 0.94381 8.0898 19.28069 10.24708
0 1.04629 8.9682 21.37421 11.35972
Penguran pasangan Plestera acian Sponen Dinding keramik Lantai Keramik Lantai Keramik
pintu bata n gan 40x40 20x20 40x40
m2 m2 m2 m2 m2 m2 m2 m2
22.0197 115.7287
1.09395 9.21206
21.3015 91.4985
20.07 53.3412
1.9497 20.6569
21.3015 84.4485
18.81 54.6012
0 0.623
4.6422
2.3247 16.62495
 14.55
3.885
0
0
1.6065
0.375
1.26
0
0.3432

2.092219
4.887461

14.6997 111.2409
2.948
0 31.226

2.948
13.9815 109.554
4.575 50.9968
1.9815 20.6251
13.9815 105.5685
4.575 50.99675
5.99895
2.3247 16.62495
 0
0
2.94
6.36
1.6065
0.375
1.26
1.815
0.3432

6.55
13.1
13.1
 Lantai Plafong gypsum dg
plester + rangka hollo 4x4 cm
Granit waterpro Paving dan 2x4 cm ex Dag Expose finish List
60x60 ofing jayaboard cat Abu-abu Plafond BAJA CNP ATAP SPANDEK
m2 m2 m2 m2 m2 m'
57.347503

6.615
9.584999

46.539026
9.224249
41.899
56.359999
2.975
44.499

47.98
55
ATAP SPANDEK