RABREKAPITULASI BIAYAProgram:Pembangunan Destinasi PariwisataKegiatan:Perencanaan Pembangunan Pantai Pariwisata PangempangLokasi:Tahun Anggaran:Sumber Dana:No.URAIAN PEKERJAANUNITJUMLAH HARGA (Rp)A.PEKERJAAN PENDAHULUAN$ 32,500,000.00B.PEKERJAAN UNTUK LOKASI PARKIRIPEKERJAAN BANGUNAN KIOS2$ 208,225,559.66IIPEKERJAAN BANGUNAN FOOD COURT1$ 607,727,405.31IIIPEKERJAAN BANGUNAN POS JAGA1$ 19,417,675.74IVPEKERJAAN BANGUNAN GAZEBO PARKIR10$ 29,508,315.69VPEKERJAAN BANGUNAN LANDSCAPE PARKIR1$ 798,424,916.81VIPEKERJAAN GAPURA DAN PAGAR1$ 67,980,714.39C.PEKERJAAN UNTUK LOKASI PANTAIIPEKERJAAN BANGUNAN KIOS2$ 208,225,559.66IIPEKERJAAN BANGUNAN TEMPAT WUDHU1$ 41,529,882.79IIIPEKERJAAN BANGUNAN RUANG GANTI3$ 159,116,196.19IVPEKERJAAN BANGUNAN MUSHOLLAH1$ 89,701,517.19VPEKERJAAN BANGUNAN RUMAH PANGGUNG5$ 184,610,598.56VIPEKERJAAN BANGUNAN CAF1$ 65,619,340.02VIIPEKERJAAN BANGUNAN PLAZA1$ 94,667,364.96VIIIPEKERJAAN BANGUNAN LANDSCAPE PULAU1$ 192,477,058.59IXPEKERJAAN BANGUNAN GAZEBO16$ 35,542,111.73XPEKERJAAN BANGUNAN DERMAGA1$ 87,929,006.54D.PEKERJAAN AKHIR$ 46,254,094.51AJUMLAH$ 2,969,457,318.34BPPN 10 % ( A )$ 296,945,731.83CIMB 3 % (A)$ 89,083,719.55DTOTAL ( A + B + C )$ 3,355,486,769.73DIBULATKAN$ 3,355,490,000.00TERBILANG :TIGA MILYAR TIGA RATUS LIMA PULUH LIMA JUTAEMPAT RATUS SEMBILAN PULUH RIBU RUPIAH

REKAPDAFTAR ANALISAHARGA SATUAN PEKERJAANProgram:Pembangunan Destinasi PariwisataKegiatan:Perencanaan Pembangunan Pantai Pariwisata PangempangLokasi:Tahun Anggaran:Sumber Dana:NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)APEKERJAAN PENDAHULUAN1Mobilisasi dan Demobilisasils1.000$ 25,000,000.00$ 25,000,000.002Pembersihan Lokasils1.000$ 2,500,000.00$ 2,500,000.003Direksi Ket dan Gudangls1.000$ 2,000,000.00$ 2,000,000.004Bangsal Kerja, P3K dan MCKls1.000$ 2,500,000.00$ 2,500,000.005Pembuatan Papan Proyekbh1.000$ 500,000.00$ 500,000.00JUMLAH TOTAL$ 32,500,000.00BPEKERJAAN UNTUK LOKASI PARKIRIPEKERJAAN BANGUNAN KIOSBANGUNAN UTAMA1Pemasangan Bowplankm246.000$ 18,705.00$ 860,430.002Galian Pondasim330.927$ 23,240.00$ 718,743.483Urugan Tanahm323.266$ 18,810.00$ 437,635.814Pas. Batu Pondasim311.152$ 605,475.00$ 6,751,992.305Pas. Batu Kosongm33.134$ 208,779.00$ 654,287.296Urugan Pasirm31.476$ 105,810.00$ 156,124.917Tiang Pancang Ulin (10/10)ttk19.000$ 102,570.00$ 1,948,830.008Beton (1 : 2 : 3)m33.842$ 698,880.00$ 2,684,747.529Bekisting Sloof (15/20)m318.800$ 111,185.00$ 2,090,278.0010Bekisting Ringbalk dan Kolom (15/15)m274.820$ 133,726.00$ 10,005,379.3211PenulanganKg701.362$ 13,745.30$ 9,640,430.9412Pas. Batu Bata 1 : 4m2114.463$ 83,490.00$ 9,556,474.1313Plesteran 1 : 4, Tebal 15 mmm2219.325$ 33,250.00$ 7,292,556.2514Acian Tembokm2219.325$ 6,033.25$ 1,323,242.5615Kusen Ulin (5/10)m30.239$ 4,274,300.00$ 1,021,557.7016Pintu Panilm222.266$ 359,300.00$ 8,000,173.8017Lisplank (2/20)m29.350$ 29,750.00$ 278,162.5018Keramik 30/30m234.412$ 137,552.00$ 4,733,439.4219Keramik 20/20m220.253$ 210,552.00$ 4,264,309.6620Atap Sakura Roofm290.756$ 78,681.00$ 7,140,788.57NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)21Bubungan Sakura Roofm13.380$ 33,402.50$ 446,925.4522Kasau dan Reng (5/7 & 2/3)m290.756$ 31,205.00$ 2,832,047.2223Rangka Plafondm242.000$ 27,652.50$ 1,161,405.0024Plafond Tripleks 5 mmm242.000$ 34,483.50$ 1,448,307.0025Jalusim20.420$ 207,675.00$ 87,223.5026Ventilasim20.450$ 340,740.00$ 153,333.0027Kuda-Kuda dan Gordingm30.934$ 3,698,200.00$ 3,452,813.3428Bautbh40.000$ 2,500.00$ 100,000.0029Bongkar Bekistingm293.620$ 22,230.00$ 2,081,172.60INSTALASI LISTRIK30Pasang Titik Lamputtk9$ 68,050.00$ 612,450.0031Pasang Stop Kontakbh1$ 33,050.00$ 33,050.0032Pasang Saklar Tunggalbh3$ 28,050.00$ 84,150.0033Pasang Saklar Gandabh3$ 33,050.00$ 99,150.0034Pasang Pipa Listrikm26$ 5,000.00$ 130,000.0035Pasang Kabel Listrikm32$ 3,000.00$ 96,000.0036Sambunganbh8$ 1,500.00$ 12,000.00INSTALASI AIR37Pasang Kran 3/4" atau 1/2"bh3$ 37,455.00$ 112,365.0038Pasang Kloset Jongkokbh2$ 123,465.00$ 246,930.0039Pasang Bak Airbh3$ 210,015.00$ 630,045.0040Pasang Pipa PVC 3/4"m19$ 13,471.63$ 255,961.0341Pasang Pipa PVC 3"m4$ 28,838.70$ 115,354.8042Pasang Wastafelbh1$ 325,015.00$ 325,015.00PINTU DAN JENDELA43Pasang Engsel PintuPsg71$ 37,510.75$ 2,663,263.2544Pasang Grendel Pintuset12$ 66,705.00$ 800,460.0045Pasang Kunci Pintu Tanam 2 Slaagset2$ 81,705.00$ 163,410.0046Pasang Engsel JendelaPsg6$ 28,364.80$ 170,188.8047Pasang Grendel Jendelabh3$ 66,705.00$ 200,115.0048Pasang Hak Angin Kait-Kait JendelaPsg6$ 27,510.75$ 165,064.50PENGECATAN49Pengecatan Tembokm2219.325$ 15,032.50$ 3,297,003.0650Pengecatan Plafondm242$ 12,632.50$ 530,565.0051Pengecatan Kayum258.402$ 35,057.50$ 2,047,428.11JUMLAH TOTAL$ 104,112,779.83NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)IIPEKERJAAN BANGUNAN FOOD COURTBANGUNAN UTAMA1Pemasangan Bowplankm2160.000$ 18,705.00$ 2,992,800.002Galian Pondasim3211.311$ 23,240.00$ 4,910,864.733Urugan Tanahm374.092$ 18,810.00$ 1,393,661.124Pas. Batu Pondasim3175.468$ 605,475.00$ 106,241,562.985Pas. Batu Kosongm326.796$ 208,779.00$ 5,594,363.796Urugan Pasirm315.836$ 105,810.00$ 1,675,567.487Tiang Pancang Ulin (10/10)ttk20.000$ 102,570.00$ 2,051,400.008Sloof Tiang Pokokm20.000$ 48,344.00$ 966,880.009Beton (1 : 2 : 3)m318.984$ 698,880.00$ 13,267,537.9210Bekisting Sloof (15/20)m392.200$ 111,185.00$ 10,251,257.0011Bekisting Ringbalk dan Kolom (15/15)m2242.100$ 133,726.00$ 32,375,064.6012Bekisting Lantai Playwoodm245.000$ 70,301.90$ 3,163,585.6813Penulangan BesiKg2650.373$ 13,745.30$ 36,430,170.3414Pas. Batu Bata 1 : 4m2838.315$ 83,490.00$ 69,990,919.3515Plesteran 1 : 4, Tebal 15 mmm21594.670$ 33,250.00$ 53,022,777.5016Acian Tembokm21594.670$ 6,033.25$ 9,621,042.7817Kusen Ulin (5/10)m31.028$ 4,274,300.00$ 4,395,476.4118Pintu Panilm220.475$ 359,300.00$ 7,356,667.5019Pintu WC (Plastik)ls6.000$ 300,000.00$ 1,800,000.0020Ventilasi Kacam20.600$ 340,740.00$ 204,444.0021Jendela Kacam227.360$ 340,740.00$ 9,322,646.4022Pintu Rooling Doorm212.125$ 800,000.00$ 9,700,000.0023Roster (25/25)m24.188$ 261,760.00$ 1,096,120.0024Lisplank (2/20)m242.024$ 29,750.00$ 1,250,214.0025Keramik 30/30m2351.000$ 137,552.00$ 48,280,752.0026Keramik 20/20m2102.640$ 210,552.00$ 21,611,057.2827Atap Sakura Roofm2512.249$ 78,681.00$ 40,304,263.5728Bubungan Sakura Roofm29.150$ 33,402.50$ 973,682.8829Kasau dan Reng (5/7 & 2/3)m2512.249$ 31,205.00$ 15,984,730.0530Rangka Plafondm2381.000$ 27,652.50$ 10,535,602.5031Plafond Tripleks 5 mmm2381.000$ 34,483.50$ 13,138,213.5032Kuda-Kuda dan Gordingm32.756$ 3,698,200.00$ 10,193,134.1633Bongkar BekistingM3379.300$ 22,230.00$ 8,431,839.00INSTALASI LISTRIK34Pasang Titik Lamputtk21.000$ 68,050.00$ 1,429,050.0035Pasang Stop Kontakbh15.000$ 33,050.00$ 495,750.0035Pasang Saklar Tunggalbh29.000$ 28,050.00$ 813,450.0036Pasang Saklar Gandabh2.000$ 33,050.00$ 66,100.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)36Pasang Pipa Listrikm100.000$ 5,000.00$ 500,000.0037Pasang Kabel Listrikm125.000$ 3,000.00$ 375,000.0037Sambunganbh50.000$ 1,500.00$ 75,000.00INSTALASI AIR38Pasang Kran 3/4" atau 1/2"bh28$ 37,455.00$ 1,048,740.0039Pasang Kloset Jongkokbh6$ 123,465.00$ 740,790.0040Pasang Bak Airbh6$ 210,015.00$ 1,260,090.0041Pasang Pipa PVC 3/4"m70$ 13,471.63$ 943,014.3342Pasang Pipa PVC 3"m12$ 28,838.70$ 346,064.4043Pasang Wastafelbh5$ 325,015.00$ 1,625,075.00PINTU DAN JENDELA44Pasang Engsel PintuPsg26$ 37,510.75$ 975,279.5045Pasang Handle Pintuset13$ 81,705.00$ 1,062,165.0046Pasang Engsel Jendela dan VentilasiPsg56$ 28,364.80$ 1,588,428.8047Pasang Grendel Jendela dan Ventilasibh28$ 66,705.00$ 1,867,740.0048Pasang Hak Angin Kait-Kait JendelaPsg8$ 27,510.75$ 220,086.00PENGECATAN49Pengecatan Tembokm21594.670$ 15,032.50$ 23,971,876.7850Pengecatan Plafondm2381.000$ 12,632.50$ 4,812,982.5051Pengecatan Kayum2142.122$ 35,057.50$ 4,982,424.49JUMLAH TOTAL$ 607,727,405.31IIIPEKERJAAN BANGUNAN POS JAGABANGUNAN UTAMA1Pemasangan Bowplankm29.000$ 18,705.00$ 168,345.002Galian Pondasim38.058$ 23,240.00$ 187,267.923Urugan Tanahm37.280$ 18,810.00$ 136,936.804Pas. Batu Pondasim32.520$ 605,475.00$ 1,525,797.005Pas. Batu Kosongm31.116$ 208,779.00$ 232,997.366Urugan Pasirm30.662$ 105,810.00$ 70,046.227Beton (1 : 2 : 3)m30.864$ 698,880.00$ 603,832.328Bekisting Sloof (15/20)m34.800$ 111,185.00$ 533,688.009Bekisting Ringbalk dan Kolom (15/15)m211.640$ 133,726.00$ 1,556,570.6410PenulanganKg41.823$ 13,745.30$ 574,871.1711Pas. Batu Bata 1 : 4m236.040$ 83,490.00$ 3,008,979.6012Plesteran 1 : 4, Tebal 15 mmm262.496$ 33,250.00$ 2,077,992.0013Acian Tembokm262.496$ 6,033.25$ 377,053.9914Kusen Ulin (5/10)m30.054$ 4,274,300.00$ 230,812.2015Pintu Panilm21.500$ 359,300.00$ 538,950.0016Jendela Kacam21.140$ 340,740.00$ 388,443.6017Lisplank (2/20)m23.200$ 29,750.00$ 95,200.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)18Keramik 30/30m215.000$ 137,552.00$ 2,063,280.0019Atap Sakura Roofm27.200$ 78,681.00$ 566,503.2020Bubungan Sakura Roofm16.480$ 33,402.50$ 550,473.2021Kasau dan Reng (5/7 & 2/3)m27.200$ 31,205.00$ 224,676.0022Rangka Plafondm29.000$ 27,652.50$ 248,872.5023Plafond Tripleks 5 mmm29.000$ 34,483.50$ 310,351.5024Kuda-Kuda dan Gordingm30.170$ 3,698,200.00$ 628,398.1425Bongkar Bekistingm216.440$ 22,230.00$ 365,461.20INSTALASI LISTRIK26Pasang Titik Lamputtk2$ 68,050.00$ 136,100.0027Pasang Stop Kontakbh1$ 33,050.00$ 33,050.0028Pasang Saklar Gandabh1$ 33,050.00$ 33,050.0029Pasang Pipa Listrikm3$ 5,000.00$ 15,000.0030Pasang Kabel Listrikm5$ 3,000.00$ 15,000.0031Sambunganbh2$ 1,500.00$ 3,000.00PINTU DAN JENDELA32Pasang Engsel PintuPsg2$ 37,510.75$ 75,021.5033Pasang Handle Pintuset1$ 81,705.00$ 81,705.0034Pasang Engsel JendelaPsg4$ 28,364.80$ 113,459.2035Pasang Grendel Jendelabh2$ 66,705.00$ 133,410.0036Pasang Hak Angin Kait-Kait JendelaPsg4$ 27,510.75$ 110,043.00PENGECATAN37Pengecatan Tembokm262.496$ 15,032.50$ 939,471.1238Pengecatan Plafondm29.000$ 12,632.50$ 113,692.5039Pengecatan Kayum29.980$ 35,057.50$ 349,873.85JUMLAH TOTAL$ 19,417,675.74IVPEKERJAAN BANGUNAN GAZEBO PARKIR1Galian Pondasim30.989$ 23,240.00$ 22,984.362Pas. Batu Bata 1 : 4m24.640$ 83,490.00$ 387,393.603BETON (1 : 2 : 3)m30.809$ 698,880.00$ 565,393.924Bekistingm215.540$ 70,301.90$ 1,092,491.595Kuda-kuda dan Gording Ulinm30.045$ 102,570.00$ 4,615.656Lisplank 2 (2/20)m22.400$ 29,750.00$ 71,400.007Atap Sakura Roofm22.700$ 78,681.00$ 212,438.708Kasau dan Rengm22.700$ 31,205.00$ 84,253.509Bongkar Bekistingm215.540$ 22,230.00$ 345,454.20PENGECATAN10Pengecatan Cat Minyakm22.700$ 35,057.50$ 94,655.2511Pengecatan Tembokm24.640$ 15,032.50$ 69,750.80JUMLAH TOTAL$ 2,950,831.57NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)VPEKERJAAN BANGUNAN LANDSCAPE PARKIRAREAL PARKIR, TROTOAR, DAN SALURAN DRAINASE1Galian Pondasim3123.790$ 23,240.00$ 2,876,873.792Urugan Tanah dipadatkanm31550.459$ 34,810.00$ 53,971,470.833Pas. Batu Bata 1 : 4m2193.440$ 83,490.00$ 16,150,305.604Pas. Batu Pondasim321.427$ 605,475.00$ 12,973,633.925Pas. Conblokm2333.306$ 86,155.00$ 28,715,978.436Beton (1 : 2 : 3)m3785.879$ 698,880.00$ 549,234,946.397Penulangankg306.673$ 13,745.30$ 4,215,312.368Bekistingm2735.235$ 70,301.90$ 51,688,434.499Urugan Pasirm2270.847$ 83,490.00$ 22,612,982.6310Bongkar Bekistingm2735.235$ 22,230.00$ 16,344,278.50JUMLAH$ 758,784,216.94POT BUNGA TIPE A11Galian Pondasim30.117$ 23,240.00$ 2,719.0812Urugan Tanahm32.000$ 18,810.00$ 37,620.0013Beton (1 : 2 : 3)m30.117$ 698,880.00$ 81,768.9614Bekistingm20.618$ 70,301.90$ 43,446.5815Pas. Batu Bata 1 : 4m22.900$ 83,490.00$ 242,121.0016Plesteran (1 : 4)m22.950$ 33,250.00$ 98,087.5017Bongkar Bekistingm20.618$ 22,230.00$ 13,738.14JUMLAH1 UNIT$ 519,501.2631 UNIT$ 16,104,538.96POT BUNGA TIPE B18Galian Pondasim30.117$ 23,240.00$ 2,719.0819Urugan Tanahm32.000$ 18,810.00$ 37,620.0020Beton (1 : 2 : 3)m30.117$ 698,880.00$ 81,768.9621Bekistingm20.618$ 70,301.90$ 43,446.5822Pas. Batu Bata 1 : 4m23.020$ 83,490.00$ 252,139.8023Plesteran (1 : 4)m23.070$ 33,250.00$ 102,077.5024Bongkar Bekistingm20.618$ 22,230.00$ 13,738.14JUMLAH1 UNIT$ 533,510.0616 UNIT$ 8,536,160.91LAMPU TAMAN TIPE Als1.000$ 2,000,000.00$ 2,000,000.00JUMLAH1 UNIT$ 2,000,000.005 UNIT$ 10,000,000.00LAMPU TAMAN TIPE Als1.000$ 1,000,000.00$ 1,000,000.00JUMLAH1 UNIT$ 1,000,000.005 UNIT$ 5,000,000.00JUMLAH TOTAL$ 798,424,916.81NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)VIPEKERJAAN GAPURA DAN PAGARPEKERJAAN PAGAR1Pemasangan Bowplankm223.250$ 18,705.00$ 434,891.252Galian Pondasim3112.800$ 23,240.00$ 2,621,472.003Urugan Tanahm364.700$ 18,810.00$ 1,217,007.004Pas. Batu Pondasim333.600$ 605,475.00$ 20,343,960.005Pas. Batu Kosongm311.040$ 208,779.00$ 2,304,920.166Urugan Pasirm33.460$ 105,810.00$ 366,102.607Beton (1 : 2 : 3)m36.035$ 698,880.00$ 4,217,740.808Bekisting Sloof (15/20)m332.000$ 111,185.00$ 3,557,920.009Bekisting Kolom (15/15)m250.900$ 133,726.00$ 6,806,653.4010PenulanganKg496.249$ 13,745.30$ 6,821,088.4411Pas. Batu Bata 1 : 4m2110.400$ 83,490.00$ 9,217,296.0012Bongkar Bekistingm282.900$ 22,230.00$ 1,842,867.00PEKERJAAN GAPURA13Pemasangan Bowplankm236.000$ 18,705.00$ 673,380.0014Tiang Pancang Ulin 10/10ttk8.000$ 102,570.00$ 820,560.0015Sloof Tiang Pokokm8.000$ 48,344.00$ 386,752.0016Gelagar Ulin 10/10m17.000$ 52,760.00$ 896,920.0017Gelagar Ulin 5/10m109.920$ 25,372.00$ 2,788,890.2418Kandang Rase Ulin 2/5 & 5/8m22.000$ 40,948.00$ 900,856.0019Seng Platm22.160$ 50,000.00$ 108,000.0020Pipa Galvanis (Stainless Steel)m10.360$ 75,000.00$ 777,000.00PENGECATAN21Pengecatan Kayum225.000$ 35,057.50$ 876,437.50JUMLAH TOTAL$ 67,980,714.39CPEKERJAAN UNTUK LOKASI PANTAIIPEKERJAAN BANGUNAN KIOSBANGUNAN UTAMA1Pemasangan Bowplankm246.000$ 18,705.00$ 860,430.002Galian Pondasim330.927$ 23,240.00$ 718,743.483Urugan Tanahm323.266$ 18,810.00$ 437,635.814Pas. Batu Pondasim311.152$ 605,475.00$ 6,751,992.305Pas. Batu Kosongm33.134$ 208,779.00$ 654,287.296Urugan Pasirm31.476$ 105,810.00$ 156,124.917Tiang Pancang Ulin (10/10)ttk19.000$ 102,570.00$ 1,948,830.008Beton (1 : 2 : 3)m33.842$ 698,880.00$ 2,684,747.529Bekisting Sloof (15/20)m318.800$ 111,185.00$ 2,090,278.0010Bekisting Ringbalk dan Kolom (15/15)m274.820$ 133,726.00$ 10,005,379.32NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)11PenulanganKg701.362$ 13,745.30$ 9,640,430.9412Pas. Batu Bata 1 : 4m2114.463$ 83,490.00$ 9,556,474.1313Plesteran 1 : 4, Tebal 15 mmm2219.325$ 33,250.00$ 7,292,556.2514Acian Tembokm2219.325$ 6,033.25$ 1,323,242.5615Kusen Ulin (5/10)m30.239$ 4,274,300.00$ 1,021,557.7016Pintu Panilm222.266$ 359,300.00$ 8,000,173.8017Lisplank (2/20)m29.350$ 29,750.00$ 278,162.5018Keramik 30/30m234.412$ 137,552.00$ 4,733,439.4219Keramik 20/20m220.253$ 210,552.00$ 4,264,309.6620Atap Sakura Roofm290.756$ 78,681.00$ 7,140,788.5721Bubungan Sakura Roofm13.380$ 33,402.50$ 446,925.4522Kasau dan Reng (5/7 & 2/3)m290.756$ 31,205.00$ 2,832,047.2223Rangka Plafondm242.000$ 27,652.50$ 1,161,405.0024Plafond Tripleks 5 mmm242.000$ 34,483.50$ 1,448,307.0025Jalusim20.420$ 207,675.00$ 87,223.5026Ventilasim20.450$ 340,740.00$ 153,333.0027Kuda-Kuda dan Gordingm30.934$ 3,698,200.00$ 3,452,813.3428Bautbh40.000$ 2,500.00$ 100,000.0029Bongkar Bekistingm293.620$ 22,230.00$ 2,081,172.60INSTALASI LISTRIK30Pasang Titik Lamputtk9$ 68,050.00$ 612,450.0031Pasang Stop Kontakbh1$ 33,050.00$ 33,050.0032Pasang Saklar Tunggalbh3$ 28,050.00$ 84,150.0033Pasang Saklar Gandabh3$ 33,050.00$ 99,150.0034Pasang Pipa Listrikm26$ 5,000.00$ 130,000.0035Pasang Kabel Listrikm32$ 3,000.00$ 96,000.0036Sambunganbh8$ 1,500.00$ 12,000.00INSTALASI AIR37Pasang Kran 3/4" atau 1/2"bh3$ 37,455.00$ 112,365.0038Pasang Kloset Jongkokbh2$ 123,465.00$ 246,930.0039Pasang Bak Airbh3$ 210,015.00$ 630,045.0040Pasang Pipa PVC 3/4"m19$ 13,471.63$ 255,961.0341Pasang Pipa PVC 3"m4$ 28,838.70$ 115,354.8042Pasang Wastafelbh1$ 325,015.00$ 325,015.00PINTU DAN JENDELA43Pasang Engsel PintuPsg71$ 37,510.75$ 2,663,263.2544Pasang Grendel Pintuset12$ 66,705.00$ 800,460.0045Pasang Kunci Pintu Tanam 2 Slaagset2$ 81,705.00$ 163,410.0046Pasang Engsel JendelaPsg6$ 28,364.80$ 170,188.8047Pasang Grendel Jendelabh3$ 66,705.00$ 200,115.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)48Pasang Hak Angin Kait-Kait JendelaPsg6$ 27,510.75$ 165,064.50PENGECATAN49Pengecatan Tembokm2219.325$ 15,032.50$ 3,297,003.0650Pengecatan Plafondm242.000$ 12,632.50$ 530,565.0051Pengecatan Kayum258.402$ 35,057.50$ 2,047,428.11JUMLAH TOTAL$ 104,112,779.83IIPEKERJAAN BANGUNAN TEMPAT WUDHUBANGUNAN UTAMA1Pemasangan Bowplankm215.925$ 18,705.00$ 297,877.132Galian Pondasim310.170$ 23,240.00$ 236,351.673Urugan Tanahm35.151$ 18,810.00$ 96,887.724Pas. Batu Pondasim33.161$ 605,475.00$ 1,913,603.745Pas. Batu Kosongm31.422$ 208,779.00$ 296,930.716Urugan Pasirm30.436$ 105,810.00$ 46,180.777Tiang Pancang Ulin (10/10)ttk0.000$ 102,570.00$ - 08Beton (1 : 2 : 3)m31.753$ 698,880.00$ 1,225,224.009Beton Rabatm30.499$ 704,580.00$ 351,585.4210Bekisting Sloof (15/20)m36.020$ 111,185.00$ 669,333.7011Bekisting Ringbalk dan Kolom (15/15)m219.418$ 133,726.00$ 2,596,624.6112Penulangankg251.039$ 13,745.30$ 3,450,600.3513Pas. Batu Bata 1 : 4m256.213$ 83,490.00$ 4,693,223.3714Plesteran 1 : 4, Tebal 15 mmm256.071$ 33,250.00$ 1,864,344.1216Acian Tembokm256.071$ 6,033.25$ 338,287.3417Roster 25/25m22.625$ 261,760.00$ 687,120.0018Kusen Ulin (5/10)m30.036$ 4,274,300.00$ 151,737.6519Pintu Panilm22.400$ 359,300.00$ 862,320.0020Lisplank (2/20)m24.772$ 29,750.00$ 141,967.0021Keramik 20/20m253.358$ 210,552.00$ 11,234,633.6222Atap Sakura Roofm235.563$ 78,681.00$ 2,798,132.4023Bubungan Sakura Roofm6.100$ 33,402.50$ 203,755.2524Rangka Plafondm215.925$ 27,652.50$ 440,366.0625Plafond Tripleks 5 mmm215.925$ 34,483.50$ 549,149.7426Kasau dan Reng (5/7 & 2/3)m235.563$ 31,205.00$ 1,109,743.4227Kuda-Kuda dan Gordingm30.465$ 3,698,200.00$ 1,718,583.1328Bautbh18.000$ 2,500.00$ 45,000.0029Bongkar Bekistingm225.43822,230.00$ 565,475.63INSTALASI LISTRIKPasang Titik Lamputtk4$ 68,050.00$ 272,200.0030Pasang Saklar Gandabh2$ 33,050.00$ 66,100.0031Pasang Pipa Listrikm14$ 5,000.00$ 70,000.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)32Pasang Kabel Listrikm18$ 3,000.00$ 54,000.0033Sambunganbh4$ 1,500.00$ 6,000.00INSTALASI AIR34Pasang Kran 3/4" atau 1/2"bh10$ 37,455.00$ 374,550.0035Pasang Kloset Jongkokbh2$ 123,465.00$ 246,930.0036Pasang Pipa PVC 3/4"m3$ 13,471.63$ 40,414.9037Pasang Pipa PVC 3"m3$ 28,838.70$ 86,516.10PINTU DAN JENDELA38Pasang Engsel PintuPsg4$ 37,510.75$ 150,043.0039Pasang Kunci Pintu Tanam 2 Slaagset2$ 81,705.00$ 163,410.00PENGECATAN40Pengecatan Tembokm256.071$ 15,032.50$ 842,879.7941Pengecatan Plafondm215.925$ 12,632.50$ 201,172.5642Pengecatan Kayum210.572$ 35,057.50$ 370,627.89JUMLAH TOTAL$ 41,529,882.79IIIPEKERJAAN BANGUNAN RUANG GANTIBANGUNAN UTAMA1Pemasangan Bowplankm218.000$ 18,705.00$ 336,690.002Galian Pondasim323.496$ 23,240.00$ 546,047.043Urugan Tanahm314.120$ 18,810.00$ 265,587.804Pas. Batu Pondasim37.313$ 605,475.00$ 4,427,535.945Pas. Batu Kosongm33.240$ 208,779.00$ 676,443.966Urugan Pasirm31.964$ 105,810.00$ 207,832.007Tiang Pancang Ulin (10/10)ttk13.000$ 102,570.00$ 1,333,410.008BETON (1 : 2 : 3)m32.174$ 698,880.00$ 1,519,330.189Bekisting Sloof (15/20)m212.000$ 111,185.00$ 1,334,220.0010Bekisting Ringbalk dn Kolomm230.728$ 133,726.00$ 4,109,065.6711Penulangankg370.650$ 13,745.30$ 5,094,702.2712Pas. Batu Bata 1 : 4m271.270$ 83,490.00$ 5,950,332.3013Plesteran 1 : 4, Tebal 15 mmm2126.340$ 33,250.00$ 4,200,805.0014Acian Tembokm2126.340$ 6,033.25$ 762,240.8116Roster 25/25m20.500$ 261,760.00$ 130,880.0017Kusen Ulin (5/10)m30.033$ 4,274,300.00$ 142,120.4818Pintu WC (Plastik)ls4.000$ 300,000.00$ 1,200,000.0019Lisplank (2/20)m22.438$ 29,750.00$ 72,530.5020Keramik 20/20 (Lantai)m220.460$ 210,552.00$ 4,307,893.9221Keramik 20/20 (Dinding)m216.200$ 210,552.00$ 3,410,942.4022Atap Sakura Roofm235.574$ 78,681.00$ 2,798,997.8923Kasau dan Reng (5/7 & 2/3)m235.574$ 31,205.00$ 1,110,086.6724Gording Ulin (5/10)m30.150$ 3,698,200.00$ 554,508.11NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)25Rangka Plafondm218.000$ 27,652.50$ 497,745.0026Plafond Tripleks 5 mmm218.000$ 34,483.50$ 620,703.0027Bongkar Bekistingm242.728$ 22,230.00$ 949,832.33INSTALASI LISTRIK28Pasang Titik Lamputtk6.000$ 68,050.00$ 408,300.0029Pasang Saklar Tunggalbh6.000$ 28,050.00$ 168,300.0030Pasang Pipa Listrikm20.000$ 5,000.00$ 100,000.0031Pasang Kabel Listrikm28.000$ 3,000.00$ 84,000.0032Sambunganbh7.000$ 1,500.00$ 10,500.00INSTALASI AIR33Pasang Kran 3/4" atau 1/2"bh6$ 37,455.00$ 224,730.0034Pasang Kloset Jongkokbh4$ 123,465.00$ 493,860.0035Pasang Bak Airbh4$ 210,015.00$ 840,060.0036Pasang Pipa PVC 3/4"m28$ 13,471.63$ 377,205.7337Pasang Pipa PVC 3"m5$ 28,838.70$ 144,193.5038Pasang Wastafelbh2$ 325,015.00$ 650,030.00PINTU DAN JENDELA39Pasang Engsel JendelaPsg8$ 28,364.80$ 226,918.4040Pasang Grendel Jendelabh4$ 66,705.00$ 266,820.0041Pasang Hak Angin Kait-Kait JendelaPsg8$ 27,510.75$ 220,086.00PENGECATAN42Pengecatan Tembokm2126.340$ 15,032.50$ 1,899,206.0543Pengecatan Plafondm218.000$ 12,632.50$ 227,385.0044Pengecatan Kayum23.898$ 35,057.50$ 136,654.13JUMLAH TOTAL$ 53,038,732.06IVPEKERJAAN BANGUNAN MUSHOLLAHBANGUNAN UTAMA1Pemasangan Bowplankm254.000$ 18,705.00$ 1,010,070.002Tiang Pancang Ulin 10/10ttk67.000$ 102,570.00$ 6,872,190.003Sloof Tiang Pokokm67.000$ 48,344.00$ 3,239,048.004Tiang Pokok 10/10m30.930$ 4,258,300.00$ 3,960,219.005Gelagar Ulin 10/10m45.000$ 52,760.00$ 2,374,200.006Gelagar Ulin 5/10m117.000$ 25,372.00$ 2,968,524.007Ringbalk Ulin 10/10m24.000$ 60,866.00$ 1,460,784.008Lantai Ulinm261.060$ 66,110.00$ 4,036,676.609Dinding Merantim2254.765$ 43,610.00$ 11,110,297.2910Kusen Ulin (5/10)m30.357$ 4,274,300.00$ 1,524,856.5311Pintu Panilm211.548$ 359,300.00$ 4,149,016.7512Jendela Kaca Mati + kusenm211.188$ 523,700.00$ 5,858,946.1213Kandang Rase Ulin 2/5 & 5/8m26.050$ 40,948.00$ 1,066,695.40NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)14Lisplank (2/20)m215.590$ 29,750.00$ 463,802.5015Sakura Roofm2146.543$ 78,681.00$ 11,530,149.7816Bubungan Sakura Roofm31.792$ 33,402.50$ 1,061,932.2817Rangka Plafondm240.500$ 27,652.50$ 1,119,926.2518Plafond Tripleks 5 mmm240.500$ 34,483.50$ 1,396,581.7519Kasau dan Reng (5/7 & 2/3)m2146.543$ 31,205.00$ 4,572,874.3220Bautbh40.000$ 2,500.00$ 100,000.0021Kuda-Kuda dan Gordingm30.978$ 3,698,200.00$ 3,615,503.22INSTALASI LISTRIK22Pasang Kepala Lamputtk10$ 68,050.00$ 680,500.0023Pasang Stop Kontakbh4$ 33,050.00$ 132,200.0024Pasang Saklar Tunggalbh2$ 28,050.00$ 56,100.0025Pasang Saklar Gandabh2$ 33,050.00$ 66,100.0026Pasang Pipa Listrikm25$ 5,000.00$ 125,000.0027Pasang Kabel Listrikm30$ 3,000.00$ 90,000.0028Sambunganbh10$ 1,500.00$ 15,000.00PINTU DAN JENDELA29Pasang Engsel PintuPsg14$ 37,510.75$ 525,150.5030PasangGrendel Pintuset6$ 66,705.00$ 400,230.0031Pasang Handle Tanganset7$ 81,705.00$ 571,935.00PENGECATAN32Pengecatan Plafondm240.500$ 12,632.50$ 511,616.2533Pengecatan Kayum2371.829$ 35,057.50$ 13,035,391.66JUMLAH TOTAL$ 89,701,517.19VPEKERJAAN BANGUNAN RUMAH PANGGUNGBANGUNAN UTAMA1Pemasangan Bowplankm236.000$ 18,705.00$ 673,380.002Tiang Pancang Ulin 10/10ttk28.000$ 102,570.00$ 2,871,960.003Sloof Tiang Pokokm28.000$ 48,344.00$ 1,353,632.004Tiang Pokok 10/10m30.659$ 4,258,300.00$ 2,807,923.025Gelagar Ulin 10/10m28.000$ 52,760.00$ 1,477,280.006Gelagar Ulin 5/10m36.000$ 25,372.00$ 913,392.007Ringbalk Ulin 10/10m26.000$ 60,866.00$ 1,582,516.008Lantai Ulinm236.000$ 66,110.00$ 2,379,960.009Dinding Merantim270.913$ 43,610.00$ 3,092,494.1210Kusen Ulin (5/10)m30.052$ 4,274,300.00$ 221,195.0311Pintu Panilm21.300$ 359,300.00$ 467,090.0012Ventilasim20.694$ 340,740.00$ 236,473.5613Kandang Rase Ulin 2/5 & 5/8m22.000$ 40,948.00$ 900,856.0014Lisplank (2/20)m24.364$ 29,750.00$ 129,829.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)16Atap Sakura Roofm239.430$ 78,681.00$ 3,102,352.4917Bubungan Sakura Roofm11.770$ 33,402.50$ 393,147.4318Rangka Plafondm236.000$ 27,652.50$ 995,490.0019Plafond Tripleks 5 mmm236.000$ 34,483.50$ 1,241,406.0020Kasau dan Reng (5/7 & 2/3)m239.430$ 31,205.00$ 1,230,397.5521Bautbh40.000$ 2,500.00$ 100,000.0022Kuda-Kuda dan Gordingm31.147$ 3,698,200.00$ 4,240,851.68INSTALASI LISTRIKPasang Kepala Lamputtk5$ 68,050.00$ 340,250.0023Pasang Stop Kontakbh1$ 33,050.00$ 33,050.0024Pasang Saklar Tunggalbh1$ 28,050.00$ 28,050.0025Pasang Saklar Gandabh2$ 33,050.00$ 66,100.0026Pasang Pipa Listrikm15$ 5,000.00$ 75,000.0027Pasang Kabel Listrikm19$ 3,000.00$ 57,000.0028Sambunganbh5$ 1,500.00$ 7,500.00INSTALASI AIR29Pasang Kran 3/4" atau 1/2"bh1$ 37,455.00$ 37,455.0030Pasang Kloset Jongkokbh1$ 123,465.00$ 123,465.0031Pasang Pipa PVC 3/4"m4$ 13,471.63$ 53,886.5332Pasang Pipa PVC 3"m4$ 28,838.70$ 115,354.80PINTU DAN JENDELA33Pasang Kunci Pintu Tanam 2 Slaagset1$ 81,705.00$ 81,705.0034Pasang Engsel PintuPsg2$ 37,510.75$ 75,021.5035Pasang Engsel JendelaPsg6$ 28,364.80$ 170,188.8036Pasang Grendel Jendelabh3$ 66,705.00$ 200,115.0037Pasang Hak Angin Kait-Kait JendelaPsg6$ 27,510.75$ 165,064.50PENGECATAN38Pengecatan Plafondm236.000$ 12,632.50$ 454,770.0039Pengecatan Kayum2126.265$ 35,057.50$ 4,426,517.71JUMLAH TOTAL$ 36,922,119.71VIPEKERJAAN BANGUNAN CAFBANGUNAN UTAMA1Pemasangan Bowplankm275.000$ 18,705.00$ 1,402,875.002Tiang Pancang Ulin 10/10ttk48.000$ 102,570.00$ 4,923,360.003Sloof Tiang Pokokm48.000$ 48,344.00$ 2,320,512.004Tiang Pokok 10/10m30.855$ 4,258,300.00$ 3,640,846.505Gelagar Ulin 10/10m60.000$ 52,760.00$ 3,165,600.006Gelagar Ulin 5/10m160.000$ 25,372.00$ 4,059,520.007Ringbalk Ulin 10/10m40.000$ 60,866.00$ 2,434,640.008Lantai Ulinm278.000$ 66,110.00$ 5,156,580.00NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)9Dinding Merantim255.849$ 43,610.00$ 2,435,574.8910Kandang Rase Ulin 2/5 & 5/8m44.100$ 40,948.00$ 1,805,806.8011Lisplank (2/20)m25.284$ 29,750.00$ 157,199.0012Atap Sakura Roofm2129.258$ 78,681.00$ 10,170,148.7013Bubungan Sakura Roofm40.480$ 33,402.50$ 1,352,133.2014Rangka Plafondm275.000$ 27,652.50$ 2,073,937.5016Plafond Tripleks 5 mmm275.000$ 34,483.50$ 2,586,262.5017Kasau dan Reng (5/7 & 2/3)m2129.258$ 31,205.00$ 4,033,495.8918Bautbh60.000$ 2,500.00$ 150,000.0019Kuda-Kuda dan Gordingm31.752$ 3,698,200.00$ 6,480,237.52INSTALASI LISTRIK20Pasang Kepala Lamputtk5$ 68,050.00$ 340,250.0021Pasang Stop Kontakbh2$ 33,050.00$ 66,100.0022Pasang Saklar Tunggalbh1$ 28,050.00$ 28,050.0023Pasang Saklar Gandabh2$ 33,050.00$ 66,100.0024Pasang Pipa Listrikm20$ 5,000.00$ 100,000.0025Pasang Kabel Listrikm22$ 3,000.00$ 66,000.0026Sambunganbh4$ 1,500.00$ 6,000.00PENGECATAN27Pengecatan Plafondm275.000$ 12,632.50$ 947,437.5028Pengecatan Kayum2161.183$ 35,057.50$ 5,650,673.02JUMLAH TOTAL$ 65,619,340.02VIIPEKERJAAN BANGUNAN PLAZABANGUNAN UTAMA1Galian Pondasim39.210$ 23,240.00$ 214,045.512Urugan Tanahm3110.257$ 18,810.00$ 2,073,937.093Pas. Batu Pondasim39.210$ 605,475.00$ 5,576,557.954Beton (1 : 2 : 3)m345.868$ 698,880.00$ 32,056,190.805Bekistingm2126.853$ 70,301.90$ 8,918,035.876Pas. Batu Bata 1 : 4m289.341$ 83,490.00$ 7,459,080.097Plesteran (1 : 4)m2132.996$ 33,250.00$ 4,422,128.978Bongkar Bekistingm2126.853$ 22,230.00$ 2,819,951.189Pengecatan Tembokm275.000$ 15,032.50$ 1,127,437.50LAMPU TAMAN TIPE Als1.000$ 2,000,000.00$ 2,000,000.00JUMLAH1 UNIT$ 2,000,000.0010 UNIT$ 20,000,000.00LAMPU TAMAN TIPE Als1.000$ 1,000,000.00$ 1,000,000.00JUMLAH1 UNIT$ 1,000,000.0010 UNIT$ 10,000,000.00JUMLAH TOTAL$ 94,667,364.96NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)VIIIPEKERJAAN BANGUNAN LANDSCAPE PULAUTROTOAR1Galian Pondasim34.200$ 23,240.00$ 97,608.002Urugan Tanah dipadatkanm348.300$ 34,810.00$ 1,681,323.003Pas. Conblokm2966.000$ 86,155.00$ 83,225,730.004Beton (1 : 2 : 3)m312.600$ 698,880.00$ 8,805,888.005Bekistingm2315.000$ 70,301.90$ 22,145,099.786Urugan Pasirm238.640$ 83,490.00$ 3,226,053.607Bongkar Bekistingm2315.000$ 22,230.00$ 7,002,450.00JUMLAH$ 126,184,152.38BAK TANAMAN TIPE A8Galian Pondasim30.698$ 23,240.00$ 16,209.909Urugan Tanahm31.463$ 18,810.00$ 27,509.6310Pas. Batu Pondasim30.698$ 605,475.00$ 422,318.8111Beton (1 : 2 : 3)m30.255$ 698,880.00$ 178,214.4012Bekistingm24.250$ 70,301.90$ 298,783.0913Pas. Batu Bata 1 : 4m25.925$ 83,490.00$ 494,678.2514Plesteran (1 : 4)m28.925$ 33,250.00$ 296,756.2515Bongkar Bekistingm24.250$ 22,230.00$ 94,477.50JUMLAH1 UNIT$ 1,828,947.8312 UNIT$ 21,947,373.96BAK TANAMAN TIPE B16Galian Pondasim30.490$ 23,240.00$ 11,383.8817Urugan Tanahm30.471$ 18,810.00$ 8,859.5118Pas. Batu Pondasim30.490$ 605,475.00$ 296,585.8719Beton (1 : 2 : 3)m30.122$ 698,880.00$ 85,584.8420Bekistingm22.041$ 70,301.90$ 143,486.1921Pas. Batu Bata 1 : 4m22.449$ 83,490.00$ 204,483.7122Plesteran (1 : 4)m24.082$ 33,250.00$ 135,726.5023Bongkar Bekistingm22.041$ 22,230.00$ 45,371.43JUMLAH1 UNIT$ 931,481.934 UNIT$ 3,725,927.74BAK TANAMAN TIPE C24Beton (1 : 2 : 3)m30.005$ 698,880.00$ 3,494.4025Bekistingm21.948$ 70,301.90$ 136,966.3926Bongkar Bekistingm21.948$ 22,230.00$ 43,309.82JUMLAH1 UNIT$ 183,770.619 UNIT$ 1,653,935.47NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)BANGKU TAMAN27Galian Pondasim30.075$ 23,240.00$ 1,751.3728Beton (1 : 2 : 3)m30.325$ 698,880.00$ 227,163.9629Bekistingm35.827$ 70,301.90$ 409,663.2630Penulangankg19.855$ 13,745.30$ 272,909.7631Plesteranm21.130$ 33,250.00$ 37,585.8032Keramik 20/20m22.520$ 210,552.00$ 530,591.0433Bongkar Bekistingm25.827$ 22,230.00$ 129,538.66JUMLAH1 UNIT$ 1,609,203.8418 UNIT$ 28,965,669.05TEMPAT SAMPAH34Tempat Sampahls1$ 500,000.00$ 500,000.00JUMLAH1 UNIT$ 500,000.0020 UNIT$ 10,000,000.00JUMLAH TOTAL$ 192,477,058.59IXPEKERJAAN BANGUNAN GAZEBO1Galian Pondasim30.096$ 23,240.00$ 2,231.042Pas. Batu Pondasim30.096$ 605,475.00$ 58,125.603Gording Ulin (10/10)m33.740$ 102,570.00$ 383,611.804Beton (1 : 2 : 3)m30.176$ 698,880.00$ 123,002.885Bekistingm22.210$ 70,301.90$ 155,367.216Penulangan Besikg8.627$ 13,745.30$ 118,582.767Pas. Batu Bata 1 : 4m21.620$ 83,490.00$ 135,253.808Lisplank 2 (2/20)m21.620$ 29,750.00$ 48,195.009Keramik 20/20m21.090$ 210,552.00$ 229,501.6810Atap Sakura Roofm27.560$ 78,681.00$ 594,828.3611Kasau dan Rengm27.560$ 31,205.00$ 235,909.8012Bongkar Bekistingm22.210$ 22,230.00$ 49,128.3013Pengecatan Kayum22.500$ 35,057.50$ 87,643.75JUMLAH TOTAL$ 2,221,381.98XPEKERJAAN BANGUNAN TANDON AIR1Pemasangan Bowplankm23.780$ 18,705.00$ 70,704.902Gelagar Ulin 10/10m18.000$ 52,760.00$ 949,680.003Gelagar Ulin 5/10m47.760$ 25,372.00$ 1,211,766.724Lantai Ulinm23.780$ 140,934.00$ 532,730.525Baut Dia 3/8"bh45.000$ 3,500.00$ 157,500.006Galian Tanahm30.068$ 23,240.00$ 1,568.707Beton (1 : 2 : 3)m30.270$ 698,880.00$ 188,697.608Pasang Pipa PVC 3/4"m12.000$ 13,471.63$ 161,659.60JUMLAH TOTAL$ 3,274,308.04NOURAIAN PEKERJAANSATVOLHARGA SATUANJML.HARGA(RP)(RP)XIPEKERJAAN BANGUNAN SEPTICTANKBANGUNAN UTAMA1Galian Tanahm30.393$ 23,240.00$ 9,136.232Pas. Batu Bata 1 : 4m212.580$ 81,305.00$ 1,022,816.903Beton (1 : 2 : 3)m30.030$ 698,880.00$ 20,980.384Pasang Pipa PVC 3"m3.250$ 28,838.70$ 93,725.78JUMLAH TOTAL$ 1,146,659.28XIIPEKERJAAN BANGUNAN DERMAGABANGUNAN UTAMA1Pemasangan Bowplankm2186.000$ 18,705.00$ 3,479,130.002Tiang Pancang Ulin 10/10ttk129.000$ 102,570.00$ 13,231,530.003Sloof Tiang Pokokm129.000$ 48,344.00$ 6,236,376.004Gelagar Ulin 10/10m365.500$ 52,760.00$ 19,283,780.005Gelagar Ulin 5/10m1228.800$ 25,372.00$ 31,177,113.606Lantai Ulinm2186.000$ 66,110.00$ 12,296,460.007Baut Dia 3/8"bh729.000$ 2,500.00$ 1,822,500.008Pas. Batu Gunungm30.540$ 605,475.00$ 326,956.509Pas. Batu Kosongm30.360$ 208,779.00$ 75,160.44JUMLAH TOTAL$ 87,929,006.54CPEKERJAAN AKHIR1Pekerjaan Septik Tankls5.000$ 1,146,659.28$ 5,733,296.392Pekerjaan Menara Airls5.000$ 3,274,308.04$ 16,371,540.203Pasang Bak Tandon Airbh8.000$ 1,050,000.00$ 8,400,000.004Pasang Pipa PVC 3/4"m222.00013,471.63$ 2,990,702.605Pasang Pipa PVC 3"m137.00028,838.70$ 3,950,901.906Pasang Dinamo Airbh5.000$ 250,000.00$ 1,250,000.007Pekerjaan Sumur Air Bersihbh5.000$ 1,011,530.68$ 5,057,653.428Pek. Pembersihan Akhirls1.000$ 2,500,000.00$ 2,500,000.00JUMLAH TOTAL$ 46,254,094.51

KIOSREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Galian Pondasi67601150215.548M36760400410.816M3676067514.563M330.927b.Urugan TanahPondasi3315115027.625M3331540045.304M3331567512.238M3Lantai3600002017.200M3600001510.900M323.266c.Pas. Batu Pondasi2437.5115025.606M32437.540043.900M32437.567511.645M311.152d.Pas. Batu Kosong685115021.576M368540041.096M368567510.462M33.134e.Urugan Pasir (PONDASI)322.5115020.742M3322.540040.516M3322.567510.218M31.476Urugan Pasir (LANTAI)41.912120.000M3f.Tiang Pancang (10/10)191119.000TTK2BETONa.Sloof (15/20)30090020.540M330040040.480M330035020.210M330030020.180M31.410b.Ringbalk (15/15)22590020.405M322540040.360M322525020.113M322530010.068M30.945c.Kolom (15/15)225310130.907M322528560.385M31.292Dapur65300100.195M30.1953.842Bekisting Sloof (15/20)20900217.200M220400416.400M220350212.800M220300212.400M218.800Bekisting Ringbalk (15/15)15900218.100M215400417.200M215250212.250M215300111.350M218.900Bekisting Kolom (15/15)1531013124.180M2152856110.260M234.44074.820Bekisting Lantai Dapur6530011.950M2100.130.60.730M22.680PEMBESIANSloof (15/20)Tul. Utama121.1304470040.021M3166.824432KG0.8874kg/mTul. Bagi (jarak 15 cm)80.502454313.333333333347000.009M366.72977280.3944kg/mRingbalk (15/15)Tul. Utama121.1304420040.019M3149.077152KG0.8874Tul. Bagi (jarak 15 cm)80.50244428042000.006M348.58810880.3944Kolom (15/15)Tul. Utama121.1304574040.026M3203.7387744KG0.8874Tul. Bagi (jarak 15 cm)80.502444382.666666666757400.008M366.40374869330.3944701.3623DINDINGa.Pas. Batu Bata3104004149.600M23103006134.920M220.882852503116.010M25.3652854251112.113M2114.463Dapur7065141.820M2b.Plesteran49.6002199.200M234.9202169.840M216.0102132.020M212.1132124.225M2219.325Dapur0.455322.730M20.520311.560M2c.Acian219.3254KAYUa.Kusen Ulin (5/10)Cat Pintu- Jalusi50603520.019M30.42- Ventilasi50604030.030M30.54- Pintu Wc509021510.026M3205201.04- Pintu Wc507021520.050M3205001- Pintu Lipat5028024030.114M30.239207601.523.56Pintu WC160210212.520M2Pintu WC2901234020.852M2Pintu Lipat2682353118.894M222.266b.Jalusi6035210.420M2Ventilasi5030310.450M2c.Lisplank 2 (2/20)201030214.120M220352.5412.820M220308211.232M220294.5211.178M29.3505LANTAIKeramik 30/303862633130.455M2Selasar63461112.904M26363110.397M258113110.655M234.412Keramik 20/20 (Lantai)250300117.500M2Keramik 20/20 (Dinding)1201258110.250M220.253Dapur1270431.008M26580110.520M215065110.975M26ATAPa.Sakura Roof352.51030272.615M2294.5308218.141M290.756b.Bubungan (5/10)133813.380M13.380c.Kasau (5/7)7352.51728.390M37294.5622.474M3Reng (2/3)310301026.180M33308921.663M318.707d.Gording Ulin (5/10)501030420.412M350308320.092M30.504e.Balok Tarik (6/12)72452140.130M372352120.051M30.181f.Balok Kuda (6/12)72325240.047M372266220.038M30.085g.Nok (5/10)50133810.067M30.067h.Balok Tegak (6/12)72152140.011M37272240.010M373123120.009M37356220.008M30.038i.Balok Miring (6/12)7273220.011M372100240.0140.025j.Balok Angin (5/10)50330230.033M30.0337RANGKA PLAFONDM242.0008PLAFOND TRIPLEKSM242.0001Pemasangan Bowplank46m2$ 18,705.00$ 860,430.002Galian Pondasi30.927m3$ 23,240.00$ 718,743.483Urugan Tanah23.266m3$ 18,810.00$ 437,635.814Pas. Batu Pondasi11.152m3$ 605,475.00$ 6,751,992.305Pas. Batu Kosong3.134m3$ 208,779.00$ 654,287.296Urugan Pasir1.476m3$ 105,810.00$ 156,124.917Tiang Pancang Ulin (10/10)19.000ttk102,570.00$ 1,948,830.008Beton (1 : 2 : 3)3.842m3698,880.00$ 2,684,747.529Bekisting Sloof (15/20)18.800m3111,185.00$ 2,090,278.0010Bekisting Ringbalk dan Kolom (15/15)74.820m2133,726.00$ 10,005,379.3211Penulangan701.362Kg13,745.30$ 9,640,430.9412Pas. Batu Bata 1 : 4114.463m283,490.00$ 9,556,474.1313Plesteran 1 : 4, Tebal 15 mm219.325m233,250.00$ 7,292,556.2514Acian Tembok219.325m26,033.25$ 1,323,242.5615Kusen Ulin (5/10)0.239m34,274,300.00$ 1,021,557.7016Pintu Panil22.266m2359,300.00$ 8,000,173.8017Lisplank (2/20)9.350m229,750.00$ 278,162.5018Keramik 30/3034.412m2137,552.00$ 4,733,439.4219Keramik 20/2020.253m2210,552.00$ 4,264,309.6620Atap Sakura Roof90.756m278,681.00$ 7,140,788.5721Bubungan Sakura Roof13.380m33,402.50$ 446,925.4522Kasau dan Reng (5/7 & 2/3)90.756m231,205.00$ 2,832,047.2223Rangka Plafond42.000m227,652.50$ 1,161,405.0024Plafond Tripleks 5 mm42.000m234,483.50$ 1,448,307.0025Jalusi0.420m2207,675.00$ 87,223.5026Ventilasi0.450m2340,740.00$ 153,333.0027Kuda-Kuda dan Gording0.934m33,698,200.00$ 3,452,813.34Gording Ulin (5/10)0.504M33,698,200.00$ 1,865,372.08Balok Tarik (6/12)0.181M33,698,200.00$ 668,871.24Balok Kuda (6/12)0.085M33,698,200.00$ 314,731.61Nok (5/10)0.067M33,698,200.00$ 247,409.58Balok Tegak (6/12)0.038M33,698,200.00$ 142,258.66Balok Miring (6/12)0.025M33,698,200.00$ 92,129.56Balok Angin (5/10)0.033M33,698,200.00$ 122,040.60$ 89,141,638.67INSTALASI LISTRIKPasang Titik Lampu9ttk68,050.00$ 612,450.00Pasang Stop Kontak1bh33,050.00$ 33,050.00Pasang Saklar Tunggal3bh28,050.00$ 84,150.00Pasang Saklar Ganda3bh33,050.00$ 99,150.00Pasang Pipa Listrik26m$ 5,000.00$ 130,000.00Pasang Kabel Listrik32m$ 3,000.00$ 96,000.00Sambungan8bh1500$ 12,000.00$ 1,066,800.00INSTALASI AIRPasang Kran 3/4" atau 1/2"3bh37,455.00$ 112,365.00Pasang Kloset Jongkok2bh123,465.00$ 246,930.00Pasang Bak Air3bh210,015.00$ 630,045.00Pasang Pipa PVC 3/4"19m13,471.63$ 255,961.03Pasang Pipa PVC 3"4m28,838.70$ 115,354.80Pasang Wastafel1bh325,015.00$ 325,015.00$ 1,685,670.83PINTU DAN JENDELA632163Pasang Engsel Pintu71Psg37,510.75$ 2,663,263.2528Pasang Grendel Pintu12set66,705.00$ 800,460.004Pasang Kunci Pintu Tanam 2 Slaag2set81,705.00$ 163,410.00Pasang Engsel Jendela6Psg28,364.80$ 170,188.804Pasang Grendel Jendela3bh66,705.00$ 200,115.00Pasang Hak Angin Kait-Kait Jendela6Psg27,510.75$ 165,064.50$ 4,162,501.55PENGECATANPengecatan Tembok219.325m215,032.50$ 3,297,003.06Pengecatan Plafond42.000m212,632.50$ 530,565.00Pengecatan Kayu58.402m235,057.50$ 2,047,428.11Kusen4.520m235,057.50$ 158,459.90Pintu44.532m235,057.50$ 1,561,180.59Lisplank9.350m235,057.50$ 327,787.62$ 5,874,996.18TOTAL$ 101,931,607.23

Pos JGREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Galian Pondasi671530048.058M3M38.058b.Urugan TanahPondasi340030044.080M3Lantai400400203.200M3M37.280c.Pas. Batu Pondasi210030042.520M3M32.520d.Pas. Batu Kosong93030041.116M3M31.116e.Urugan Pasir (PONDASI)28530040.342M3M30.662Urugan Pasir (LANTAI)40040020.320M32BETONa.Sloof (15/20)30030040.360M30.360b.Ringbalk (15/15)22530040.270M30.270c.Kolom (15/15)22526040.234M30.2340.864Bekisting Sloof (15/20)20300414.800M24.800Bekisting Ringbalk (15/15)15300415.400M25.400Bekisting Kolom (15/15)15260416.240M26.24011.640PEMBESIANSloof (15/20)Tul. Utama121.130430040.001M310.648368KGTul. Bagi (jarak 15 cm)80.502454213000.001M34.47231456Ringbalk (15/15)Tul. Utama121.130430040.001M310.648368KGTul. Bagi (jarak 15 cm)80.502444213000.000M33.64410816Kolom (15/15)Tul. Utama121.130426040.001M39.2285856KGTul. Bagi (jarak 15 cm)80.50244418.33333333332600.000M33.181364266741.8233DINDINGa.Pas. Batu Bata3002604131.200M23.16Kusen40250818.000M236.040dikurangi Kusenb.Plesteran280283431.696M23.16Kusen300283433.960M262.496dikurangi Kusenc.Acian62.4964KAYUa.Kusen Ulin (5/10)Cat Pintu- Pintu508520510.025M31.7425- Jendela5010513510.029M30.054203750.750.75Pintu75200111.500M21.500Jendela6095211.140M21.140c.Lisplank 2 (2/20)20400413.200M200210.000M23.2005LANTAIKeramik 30/30300300119.000M2Selasar300100216.000M2M215.0006ATAPa.Sakura Roof72000117.200M2M27.200b.Bubungan412416.480M16.480e.Balok Tarik (6/12)7236010.026M37236010.026M30.052f.Balok Kuda (6/12)7236020.052M37236020.052M30.104h.Balok Tegak (6/12)7220010.014M30110.000M30.0147RANGKA PLAFOND30030019.000M29.0008PLAFOND TRIPLEKSM29.0001Pemasangan Bowplank9m2$ 18,705.00$ 168,345.002Galian Pondasi8.058m3$ 23,240.00$ 187,267.923Urugan Tanah7.280m3$ 18,810.00$ 136,936.804Pas. Batu Pondasi2.520m3$ 605,475.00$ 1,525,797.005Pas. Batu Kosong1.116m3$ 208,779.00$ 232,997.366Urugan Pasir0.662m3$ 105,810.00$ 70,046.227Beton (1 : 2 : 3)0.864m3698,880.00$ 603,832.328Bekisting Sloof (15/20)4.800m3111,185.00$ 533,688.009Bekisting Ringbalk dan Kolom (15/15)11.640m2133,726.00$ 1,556,570.6410Penulangan41.823Kg13,745.30$ 574,871.1711Pas. Batu Bata 1 : 436.040m283,490.00$ 3,008,979.6012Plesteran 1 : 4, Tebal 15 mm62.496m233,250.00$ 2,077,992.0013Acian Tembok62.496m26,033.25$ 377,053.9914Kusen Ulin (5/10)0.054m34,274,300.00$ 230,812.2015Pintu Panil1.500m2359,300.00$ 538,950.0016Jendela Kaca1.140m2340,740.00$ 388,443.6017Lisplank (2/20)3.200m229,750.00$ 95,200.0018Keramik 30/3015.000m2137,552.00$ 2,063,280.0019Atap Sakura Roof7.200m278,681.00$ 566,503.2020Bubungan Sakura Roof16.480m33,402.50$ 550,473.2021Kasau dan Reng (5/7 & 2/3)7.200m231,205.00$ 224,676.0022Rangka Plafond9.000m227,652.50$ 248,872.5023Plafond Tripleks 5 mm9.000m234,483.50$ 310,351.5024Bongkar Bekisting16.440m2$ 22,230.00$ 365,461.2025Kuda-Kuda dan Gording0.170m33,698,200.00$ 628,398.14Balok Tarik (6/12)0.052M33,698,200.00$ 191,714.69Balok Kuda (6/12)0.104M33,698,200.00$ 383,429.38Balok Tegak (6/12)0.014M33,698,200.00$ 53,254.08$ 17,265,799.57INSTALASI LISTRIKPasang Titik Lampu2ttk$ 68,050.00$ 136,100.00Pasang Stop Kontak1bh$ 33,050.00$ 33,050.00Pasang Saklar Ganda1bh$ 33,050.00$ 33,050.00Pasang Pipa Listrik3m$ 5,000.00$ 15,000.00Pasang Kabel Listrik5m$ 3,000.00$ 15,000.00Sambungan2bh$ 1,500.00$ 3,000.00$ 235,200.00PINTU DAN JENDELA632163Pasang Engsel Pintu2Psg$ 37,510.75$ 75,021.5028Pasang Handle Pintu1set$ 81,705.00$ 81,705.00Pasang Engsel Jendela4Psg$ 28,364.80$ 113,459.204Pasang Grendel Jendela2bh$ 66,705.00$ 133,410.00Pasang Hak Angin Kait-Kait Jendela4Psg$ 27,510.75$ 110,043.00$ 513,638.70PENGECATANPengecatan Tembok62.496m2$ 15,032.50$ 939,471.12Pengecatan Plafond9.000m2$ 12,632.50$ 113,692.50Pengecatan Kayu9.980m2$ 35,057.50$ 349,873.85Kusen1.500m2$ 35,057.50$ 52,586.25Pintu3.000m2$ 35,057.50$ 105,172.50Jendela2.280m2$ 35,057.50$ 79,931.10Lisplank3.200m2$ 35,057.50$ 112,184.00$ 1,403,037.47TOTAL$ 19,417,675.74

PLAZAREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1Total1PLAZA UTAMA1Galian Pondasi15601909121011.909m31.90914802Pas. Batu Gunung1.9093Urugan Tanah DIPADATKAN1480171946430151.584m390.0491400153860025138.465m33Urugan PASIR15601910376519.552m39.5526Beton15601909125019.546m32.444Pot bunga14801808642514.522m31400153860020130.772m342.3957Bekisting15604898.4501147.728m214804647.2251122.608m21400439620118.792m267.16811.96Pot bunga1PLAZA SATU1Urugan Tanah22238687.948013.095m33.0952Pas. Batu Bata232728.4870115.099m25.0993Plesteran232728.4870115.099m25.0994Beton25229249.11010.292m30.292162m37Bekisting252791.2810110.791m2162508.6810110.509m225229249.11112.925m34.225162m31PLAZA DUA1Galian Pondasi202023610.094m3202021510.08620202020.008m30.1882Pas. Batu Gunung20.1883Urugan Tanah651767510.858m30.8584Pas. Batu Bata140156112.184m2140135111.890m214040110.560m214080212.240m214060211.680m28.5545Plesteran140316114.424m2140295114.130m214080212.240m211.89315735211.099m26Beton8080520.064m30.22180219830120.132m360m3Pot bunga50706.518120.025407Bekisting8080121.280m28080520.320m280251.230121.507m260188.430121.130m25015718120.56540125.618120.452m25.2655015718120.006m240125.618120.005m22BAK TAMAN TIPE B1Galian Pondasi170163283010.490m3900.4902Pas. Batu Gunung0.4903Urugan Tanah10078506010.471m30.4714Pas. Batu Bata130408.26012.449m22.4495Plesteran408.27012.857m212246111.225m24.0826Beton160122461010.122m30.1221007Bekisting10031410110.314m2160502.410110.502m216012246111.225m22.0411003BAK TAMAN TIPE C1Beton1501208050.048m3906358.5510.032m30.005m30.0052Bekisting15012080211.920m290282.61110.028m21.948REKAP BANGUNANPLAZA UTAMA1Galian Pondasi1.909m3$ 23,240.00$ 44,367.952Urugan Tanah Dipadatkan90.049m3$ 18,810.00$ 1,693,820.193Pas. Batu Pondasi1.909m3$ 605,475.00$ 1,155,924.434Beton (1 : 2 : 3)42.395m3698,880.00$ 29,629,157.385Bekisting67.168m270,301.90$ 4,722,038.296Bongkar Bekisting67.168m222,230.00$ 1,493,144.64$ 38,738,452.87PLAZA SATU1Urugan Tanah3.095m3$ 18,810.00$ 58,217.612Beton (1 : 2 : 3)0.292m3698,880.00$ 204,416.113Bekisting4.225m270,301.90$ 297,016.414Plesteran (1 : 4)5.099m233,250.00$ 169,553.725Bongkar Bekisting4.225m222,230.00$ 93,918.86$ 823,122.711UNIT$ 823,122.71PLAZA DUA1Galian Pondasi0.188m3$ 23,240.00$ 4,378.422Urugan Tanah0.378m3$ 18,810.00$ 7,115.823Pas. Batu Pondasi0.188m3$ 605,475.00$ 114,071.494Beton (1 : 2 : 3)0.221m3698,880.00$ 154,671.935Bekisting5.265m270,301.90$ 370,148.926Pas. Batu Bata 1 : 48.554m283,490.00$ 714,173.467Plesteran (1 : 4)11.893m233,250.00$ 395,442.258Bongkar Bekisting5.265m222,230.00$ 117,043.92$ 1,877,046.204UNIT$ 7,508,184.82REKAP1Galian Pondasi9.210m3$ 23,240.00$ 214,045.512Urugan Tanah110.257m3$ 18,810.00$ 2,073,937.093Pas. Batu Pondasi9.210m3$ 605,475.00$ 5,576,557.954Beton (1 : 2 : 3)45.868m3698,880.00$ 32,056,190.805Bekisting126.853m270,301.90$ 8,918,035.876Pas. Batu Bata 1 : 489.341m283,490.00$ 7,459,080.097Plesteran (1 : 4)132.996m233,250.00$ 4,422,128.978Bongkar Bekisting126.853m222,230.00$ 2,819,951.18$ 63,539,927.46BAK TAMAN TIPE A11Galian Pondasi1.8495m3$ 23,240.00$ 42,982.382Urugan Tanah4.5825m3$ 18,810.00$ 86,196.833Pas. Batu Pondasi1.8495m3$ 605,475.00$ 1,119,826.014BETON (1 : 2 : 3)0.639m3$ 698,880.00$ 446,584.325Bekisting9.58m2$ 70,301.90$ 673,492.246Pas. Batu Bata 1 : 415.525m2$ 83,490.00$ 1,296,182.257Plesteran (1 : 4)22.365m2$ 33,250.00$ 743,636.258Bongkar Bekisting9.58m2$ 22,230.00$ 212,963.40$ 4,621,863.682UNIT$ 9,243,727.36BAK TAMAN TIPE A21Galian Pondasi0.9495m3$ 23,240.00$ 22,066.382Urugan Tanah2.145m3$ 18,810.00$ 40,347.453Pas. Batu Pondasi0.9495m3$ 605,475.00$ 574,898.514BETON (1 : 2 : 3)0.339m3$ 698,880.00$ 236,920.325Bekisting5.08m2$ 70,301.90$ 357,133.676Pas. Batu Bata 1 : 48.025m2$ 83,490.00$ 670,007.257Plesteran (1 : 4)11.865m2$ 33,250.00$ 394,511.258Bongkar Bekisting5.08m2$ 22,230.00$ 112,928.40$ 2,408,813.243UNIT$ 7,226,439.71

BANGKUREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1Total1PONDASIGalian Pondasi20125630120.075M30.0752BETON (1 : 2 : 3)Beton30060100.180M340104020.032M3308020.113M30.325Pembesian100.78530020.000M33.69735KG100.78560100.000M33.69735100.78590260.001M36.65523100.78594.2250.001M35.804839519.855Bekisting3094.280121.507M2180001123.600M236001120.720M25.8274DINDINGa.Keramik 20/20180001111.800M236001120.720M2M22.520b.Plesteran3094.260121.130M21Galian Pondasi0.075m3$ 23,240.00$ 1,751.372Beton (1 : 2 : 3)0.325m3698,880.00$ 227,163.963Bekisting5.827m370,301.90$ 409,663.264Penulangan19.855kg13,745.30$ 272,909.765Plesteran1.130m233,250.00$ 37,585.806Keramik 20/202.520m2210,552.00$ 530,591.04Bongkar Bekisting5.827m222,230.00$ 129,538.66$ 1,609,203.8418UNIT$ 28,965,669.05

TamanREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1Total1BAK TAMAN TIPE A1Galian Pondasi303036020.648m330305520.050m30.6982Pas. Batu Gunung0.6983Urugan Tanah653007511.463m31.4634Pas. Batu Bata9575211.425m230075214.500m25.9255Plesteran33075214.950m29575211.425m285030112.550m28.9256Beton850301010.255m30.2557Bekisting97010110.970m285030112.550m273010110.730m24.2501BAK TAMAN TIPE A11Galian Pondasi3030100021.800m330305520.050m31.8502Pas. Batu Gunung1.8503Urugan Tanah659407514.583m34.5834Pas. Batu Bata9575211.425m2940752114.100m215.5255Plesteran970752114.550m29575211.425m2213030116.390m222.3656Beton2130301010.639m30.6397Bekisting225010112.250m2213030116.390m294010110.940m29.5801BAK TAMAN TIPE A21Galian Pondasi303050020.900m330305520.050m30.9502Pas. Batu Gunung0.9503Urugan Tanah654407512.145m32.1454Pas. Batu Bata9575211.425m244075216.600m28.0255Plesteran47075217.050m29575211.425m2113030113.390m211.8656Beton1130301010.339m30.3397Bekisting125010111.250m2113030113.390m244010110.440m25.0802BAK TAMAN TIPE B1Galian Pondasi170163283010.490m3900.4902Pas. Batu Gunung0.4903Urugan Tanah10078506010.471m30.4714Pas. Batu Bata130408.26012.449m22.4495Plesteran408.27012.857m212246111.225m24.0826Beton160122461010.122m30.1221007Bekisting10031410110.314m2160502.410110.502m216012246111.225m22.0411003BAK TAMAN TIPE C1Beton1501208050.048m3906358.5510.032m30.005m30.0052Bekisting15012080211.920m290282.61110.028m21.948REKAP BANGUNANBAK TAMAN TIPE A1Galian Pondasi0.698m3$ 23,240.00$ 16,209.902Urugan Tanah1.463m3$ 18,810.00$ 27,509.633Pas. Batu Pondasi0.698m3$ 605,475.00$ 422,318.814Beton (1 : 2 : 3)0.255m3698,880.00$ 178,214.405Bekisting4.250m270,301.90$ 298,783.096Pas. Batu Bata 1 : 45.925m283,490.00$ 494,678.257Plesteran (1 : 4)8.925m233,250.00$ 296,756.258Bongkar Bekisting4.250m222,230.00$ 94,477.50$ 1,828,947.8312UNIT$ 21,947,373.96BAK TAMAN TIPE A11Galian Pondasi1.850m3$ 23,240.00$ 42,982.382Urugan Tanah4.583m3$ 18,810.00$ 86,196.833Pas. Batu Pondasi1.850m3$ 605,475.00$ 1,119,826.014BETON (1 : 2 : 3)0.639m3698,880.00$ 446,584.325Bekisting9.580m270,301.90$ 673,492.246Pas. Batu Bata 1 : 415.525m283,490.00$ 1,296,182.257Plesteran (1 : 4)22.365m233,250.00$ 743,636.258Bongkar Bekisting9.580m222,230.00$ 212,963.40$ 4,621,863.682UNIT$ 9,243,727.36BAK TAMAN TIPE A21Galian Pondasi0.950m3$ 23,240.00$ 22,066.382Urugan Tanah2.145m3$ 18,810.00$ 40,347.453Pas. Batu Pondasi0.950m3$ 605,475.00$ 574,898.514BETON (1 : 2 : 3)0.339m3698,880.00$ 236,920.325Bekisting5.080m270,301.90$ 357,133.676Pas. Batu Bata 1 : 48.025m283,490.00$ 670,007.257Plesteran (1 : 4)11.865m233,250.00$ 394,511.258Bongkar Bekisting5.080m222,230.00$ 112,928.40$ 2,408,813.243UNIT$ 7,226,439.71BAK TAMAN TIPE B1Galian Pondasi0.490m3$ 23,240.00$ 11,383.882Urugan Tanah0.471m3$ 18,810.00$ 8,859.513Pas. Batu Pondasi0.490m3$ 605,475.00$ 296,585.874Beton (1 : 2 : 3)0.122m3698,880.00$ 85,584.845Bekisting2.041m270,301.90$ 143,486.196Pas. Batu Bata 1 : 42.449m283,490.00$ 204,483.717Plesteran (1 : 4)4.082m233,250.00$ 135,726.508Bongkar Bekisting2.041m222,230.00$ 45,371.43$ 931,481.934UNIT$ 3,725,927.74BAK TAMAN TIPE C1Beton (1 : 2 : 3)0.005m3698,880.00$ 3,494.402Bekisting1.948m270,301.90$ 136,966.398Bongkar Bekisting1.948m222,230.00$ 43,309.82$ 183,770.619UNIT$ 1,653,935.47

TrotoarREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1TotalATROTOAR1Galian Pondasi585250024.200m34.2002Urugan Tanah dipadatkan184552500148.300m348.3003Pas. Conblock1841525001966.000m2966.0004Urugan Pasir184452500138.640m338.6406Beton81552500212.600m312.6007Bekisting151525004315.000m2315.0002BAK TAMAN TIPE B1Galian Pondasi170163283010.490m3900.4902Pas. Batu Gunung0.4903Urugan Tanah10078506010.471m30.4714Pas. Batu Bata130408.26012.449m22.4495Plesteran408.27012.857m212246111.225m24.0826Beton160122461010.122m30.1221007Bekisting10031410110.314m2160502.410110.502m216012246111.225m22.0411003BAK TAMAN TIPE C1Beton1501208050.048m3906358.5510.032m30.005m30.0052Bekisting15012080211.920m290282.61110.028m21.948REKAP BANGUNANATROTOAR1Galian Pondasi4.200m3$ 23,240.00$ 97,608.002Urugan Tanah dipadatkan48.300m3$ 34,810.00$ 1,681,323.003Pas. Conblok966.000m2$ 86,155.00$ 83,225,730.004Beton (1 : 2 : 3)12.600m3698,880.00$ 8,805,888.005Bekisting315.000m270,301.90$ 22,145,099.786Urugan Pasir38.640m283,490.00$ 3,226,053.608Bongkar Bekisting315.000m222,230.00$ 7,002,450.00$ 119,181,702.381UNIT$ 119,181,702.38

GAZEBOREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1Total1PONDASIGalian Pondasi40401520.048M340403010.048M30.096Urugan TanahKursi1010500.005M32BETON (1 : 2 : 3)Beton7070100.049M34040200.032M33030700.063M30.176Kursi40401020.032M3PembesianHor100.7859060.000M33.327615KgVer100.7857540.000M31.848675hor meja 1100.7857040.000M31.72543hor meja 2100.7857040.000M31.725438.627Bekisting30307010.840M270701020.560M27070110.490M22.210Kursi40401020.320Gelagar 10/1010023212.320mGelagar 6/87121.420m3.7403DINDINGa.Pas. Batu Bata 1 : 43040220.480M20.4804KAYULisplank 2 (2/20)27041511.620M21.6205LANTAIa.Keramik 20/20 (LANTAI)- Kursi4040110.160M240401010.160- Meja7070110.490M270701010.280M21.0906ATAPa.Sakura Roof27014047.560M27.560b.Kasau Dan Reng7.560REKAP BANGUNAN1Galian Pondasi0.096m3$ 23,240.00$ 2,231.042Pas. Batu Pondasi0.096m3$ 605,475.00$ 58,125.603Gording Ulin (10/10)3.740m3102,570.00$ 383,611.804Beton (1 : 2 : 3)0.176m3698,880.00$ 123,002.885Bekisting2.210m270,301.90$ 155,367.216Penulangan Besi8.627kg13,745.30$ 118,582.767Pas. Batu Bata 1 : 41.620m283,490.00$ 135,253.808Lisplank 2 (2/20)1.620m229,750.00$ 48,195.009Keramik 20/201.090m2210,552.00$ 229,501.6810Atap Sakura Roof7.560m278,681.00$ 594,828.3611Kasau dan Reng7.560m231,205.00$ 235,909.8012Bongkar Bekisting2.210m222,230.00$ 49,128.30Pengecatan Kayu2.500m2$ 35,057.50$ 87,643.75$ 2,084,609.9316UNIT$ 33,353,758.93

MENARA REKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SATBALOK ULINPAPAN ULINBETON1LANTAI2701403.780M23.7802TIANG10/10300618.000m18.0003MIRING5/10270410.800m10.80014068.400m8.4004BALOK5/10176610.560m10.5605/10300618.000m18.0005BETON9005060.270M30.2706PIPA 1,5 "25045050012.000M7GALI3075300.068M365.7603.7800.27REKAPPemasangan Bowplank3.78m2$ 18,705.00$ 70,704.90Gelagar Ulin 10/1018.000m$ 52,760.00$ 949,680.00Gelagar Ulin 5/1047.760m$ 25,372.00$ 1,211,766.72Lantai Ulin3.780m2140934$ 532,730.52Baut Dia 3/8"45bh3,500.00$ 157,500.00Galian Tanah0.068m3$ 23,240.00$ 1,568.70Beton (1 : 2 : 3)0.27m3698,880.00$ 188,697.60Pasang Pipa PVC 3/4"12.000m13,471.63$ 161,659.60$ 3,274,308.04Pemasangan BowplankTiang Pancang Ulin 10/10Sloof Tiang PokokGelagar Ulin 10/10Gelagar Ulin 5/10Lantai UlinBaut Dia 3/8"

septictankREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SATBATABETONGALIANASUMUR PERESAPANBATA 1 : 210010022.000M22.00010010022.000M22.000BETON (1 : 2 : 3)18010080.014M30.014BSEPTICTANKBATA16511023.630M23.63010011022.200M22.20016510011.650M21.650BETON16510080.013M30.013CBAK KONTROLBATA555041.100M21.100BETON555580.002M30.002DPIPA 3'"751501003.250MEPAPAN5010021.000M2FGALIAN5555500.015M30.0151651201000.198M30.1981801001000.180M30.18012.580.030020.393125REKAPGalian Tanah0.393125m3$ 23,240.00$ 9,136.23Pas. Batu Bata 1 : 412.58m2$ 81,305.00$ 1,022,816.90Beton (1 : 2 : 3)0.03002m3$ 698,880.00$ 20,980.38Pasang Pipa PVC 3"3.250m$ 28,838.70$ 93,725.78$ 1,146,659.28

DermagaREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1DERMAGA ATiang Pancang 10/10121121.000titik21.000Sloof Tiang Pokok2121.000M21.000Gelagar 10/102900118.000m154.5007400384.000m52.51152.500mGelagar 5/101900872.000m219.6001807675.600m2006672.000mLantai Ulin4009001136.000M236.000Baut Dia 3/8"7963.0006954.000117.000PengecatanPJGTINGGIJML2DERMAGA BTiang Pancang 10/1011081108.000titik108.000Sloof Tiang Pokok108108.000M108.000Gelagar 10/10300139.000m211.000500012100.000m10211102.000mGelagar 5/10500018400.000m1009.2001607667.2001809697.20020096108.0002007684.0001608451.20018010472.00018010472.0001808457.600Lantai Ulin300500011150.000M2150.000Baut Dia 3/8"369324.000329288.000612.000Pas. Batu Gunung20303000.18020603000.3600.540Pas. Batu Kosong20603000.3600.360REKAP BANGUNAN1Pemasangan Bowplank36m2$ 18,705.00$ 673,380.002Tiang Pancang Ulin 10/1021.000ttk$ 102,570.00$ 2,153,970.003Sloof Tiang Pokok21.000m$ 48,344.00$ 1,015,224.004Gelagar Ulin 10/10154.500m$ 52,760.00$ 8,151,420.005Gelagar Ulin 5/10219.600m$ 25,372.00$ 5,571,691.206Lantai Ulin36.000m2$ 66,110.00$ 2,379,960.007Baut Dia 3/8"117.000bh2,500.00$ 292,500.00$ 20,238,145.20REKAP BANGUNAN1Pemasangan Bowplank150m2$ 18,705.00$ 2,805,750.002Tiang Pancang Ulin 10/10108.000ttk$ 102,570.00$ 11,077,560.003Sloof Tiang Pokok108.000m$ 48,344.00$ 5,221,152.004Gelagar Ulin 10/10211.000m$ 52,760.00$ 11,132,360.005Gelagar Ulin 5/101009.200m$ 25,372.00$ 25,605,422.406Lantai Ulin150.000m2$ 66,110.00$ 9,916,500.007Baut Dia 3/8"612.000bh2,500.00$ 1,530,000.008Pas. Batu Gunung0.540m3$ 605,475.00$ 326,956.509Pas. Batu Kosong0.360m3$ 208,779.00$ 75,160.44$ 67,690,861.34REKAP1Pemasangan Bowplank186m2$ 18,705.00$ 3,479,130.002Tiang Pancang Ulin 10/10129ttk$ 102,570.00$ 13,231,530.003Sloof Tiang Pokok129m$ 48,344.00$ 6,236,376.004Gelagar Ulin 10/10365.5m$ 52,760.00$ 19,283,780.005Gelagar Ulin 5/101228.8m$ 25,372.00$ 31,177,113.606Lantai Ulin186m2$ 66,110.00$ 12,296,460.007Baut Dia 3/8"729bh2,500.00$ 1,822,500.008Pas. Batu Gunung0.540m3$ 605,475.00$ 326,956.509Pas. Batu Kosong0.360m3$ 208,779.00$ 75,160.44$ 87,929,006.54

P GerbangREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Tiang Pancang 10/101818.000titik8.000b.Sloof Tiang Pokok88.000M8.000d.Gelagar 10/101425417.000m17.000e.Gelagar 5/102424433.920m109.92021251230.000m2575446.000mSeng Plat2887512.160m22.160Pipa Galvanis109414.360m75426.000m10.360Kandang RaseREKAP BANGUNAN1Pemasangan Bowplank36m2$ 18,705.00$ 673,380.002Tiang Pancang Ulin 10/108.000ttk$ 102,570.00$ 820,560.003Sloof Tiang Pokok8.000m$ 48,344.00$ 386,752.004Gelagar Ulin 10/1017.000m$ 52,760.00$ 896,920.005Gelagar Ulin 5/10109.920m$ 25,372.00$ 2,788,890.246Kandang Rase Ulin 2/5 & 5/822.000m40,948.00$ 900,856.007Seng Plat2.160m250,000.00$ 108,000.008Pipa Galvanis (Stainless Steel)10.360m75,000.00$ 777,000.00Pengecatan Kayu25.000m235,057.50$ 876,437.50$ 8,228,795.74

TMN PRKRREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1Total1BAK TAMAN TIPE A1Galian Pondasi303036020.648m330305520.050m30.6982Pas. Batu Gunung0.6983Urugan Tanah653007511.463m31.4634Pas. Batu Bata9575211.425m230075214.500m25.9255Plesteran33075214.950m29575211.425m285030112.550m28.9256Beton850301010.255m30.2557Bekisting97010110.970m285030112.550m273010110.730m24.2501BAK TAMAN TIPE B + t4 duduk1Galian Pondasi3030100021.800m330305520.050m31.8502Pas. Batu Gunung1.8503Urugan Tanah659407514.583m34.5834Pas. Batu Bata9575211.425m2940752114.100m215.5255Plesteran970752114.550m29575211.425m2213030116.390m222.3656Beton2130301010.639m30.6397Bekisting225010112.250m2213030116.390m294010110.940m29.5801BAK TAMAN TIPE A21Galian Pondasi303050020.900m330305520.050m30.9502Pas. Batu Gunung0.9503Urugan Tanah654407512.145m32.1454Pas. Batu Bata9575211.425m244075216.600m28.0255Plesteran47075217.050m29575211.425m2113030113.390m211.8656Beton1130301010.339m30.3397Bekisting125010111.250m2113030113.390m244010110.440m25.0802BAK TAMAN TIPE B1Galian Pondasi170163283010.490m3900.4902Pas. Batu Gunung0.4903Urugan Tanah10078506010.471m30.4714Pas. Batu Bata130408.26012.449m22.4495Plesteran408.27012.857m212246111.225m24.0826Beton160122461010.122m30.1221007Bekisting10031410110.314m2160502.410110.502m216012246111.225m22.0411003BAK TAMAN TIPE C1Beton1501208050.048m3906358.5510.032m30.005m30.0052Bekisting15012080211.920m290282.61110.028m21.948REKAP BANGUNAN1550156117000BAK TAMAN TIPE A1Galian Pondasi0.117m3$ 23,240.00$ 2,719.08Galian Tanah0.112Urugan Tanah2.000m3$ 18,810.00$ 37,620.00Cor Beton 1PC : 2 Psr : 3 Krl0.113Beton (1 : 2 : 3)0.117m3698,880.00$ 81,768.96Bongkar Begisting0.114Bekisting0.618m270,301.90$ 43,446.58Pasangan Batu Bata2.905Pas. Batu Bata 1 : 42.9m283,490.00$ 242,121.00Plesteran2.956Plesteran (1 : 4)2.95m233,250.00$ 98,087.507Bongkar Bekisting0.618m222,230.00$ 13,738.14$ 519,501.2631UNIT$ 16,104,538.96BAK TAMAN TIPE B + t4 duduk1Galian Pondasi0.117m3$ 23,240.00$ 2,719.08Galian Tanah0.452Urugan Tanah2.000m3$ 18,810.00$ 37,620.00Cor Beton 1PC : 2 Psr : 3 Krl0.453Beton (1 : 2 : 3)0.117m3698,880.00$ 81,768.96Bongkar Begisting0.454Bekisting0.618m270,301.90$ 43,446.58Pasangan Batu Bata7.205Pas. Batu Bata 1 : 43.020m283,490.00$ 252,139.80Plesteran7.806Plesteran (1 : 4)3.070m233,250.00$ 102,077.507Bongkar Bekisting0.618m222,230.00$ 13,738.141556156131040$ 519,771.9216UNIT$ 8,316,350.671Galian Pondasim3$ 23,240.00$ - 02Urugan Tanahm3$ 18,810.00$ - 03Pas. Batu Pondasim3$ 605,475.00$ - 04BETON (1 : 2 : 3)m3698,880.00$ - 05Bekistingm270,301.90$ - 06Pas. Batu Bata 1 : 4m283,490.00$ - 07Plesteran (1 : 4)m233,250.00$ - 08Bongkar Bekistingm222,230.00$ - 0$ - 03UNIT$ - 01Galian Pondasim3$ 23,240.00$ - 02Urugan Tanahm3$ 18,810.00$ - 03Pas. Batu Pondasim3$ 605,475.00$ - 04BETON (1 : 2 : 3)m3698,880.00$ - 05Bekistingm270,301.90$ - 06Pas. Batu Bata 1 : 4m283,490.00$ - 07Plesteran (1 : 4)m233,250.00$ - 0$ - 04UNIT$ - 01BETON (1 : 2 : 3)m3698,880.00$ - 02Bekistingm270,301.90$ - 0$ - 09UNIT$ - 0

PAGARREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Galian Pondasi150141004000156.400M385141004000156.400M3120M3112.800b.Urugan TanahPondasi8087.54000132.350M38087.54000132.350M3M364.700c.Pas. Batu Pondasi7042004000116.800M33542004000116.800M3800.000M333.600d.Pas. Batu Kosong881380400015.520M3961380400015.520M3150.000M311.040e.Urugan Pasir (PONDASI)88432.5400011.730M385432.5400011.730M350.000M33.4602BETONa.Sloof (20/20)400400011.600M3400400011.600M33.200c.Kolom (30/30)900175182.835M3M32.8356.035Bekisting Sloof (20/20)2040001116.000M22040001116.000M232.000Bekisting Kolom (15/15)1517518118.900M2150010.000M218.90050.900PEMBESIANSloof (20/20)Tul. Utama100.785800040.025M3197.192KGTul. Bagi (jarak 15 cm)80.502464534.333333333380000.017M3134.8688110933Kolom (30/30)Tul. Utama100.785315040.010M377.64435KGTul. Bagi (jarak 15 cm)80.502410421131500.011M386.54362496496.2493DINDINGa.Pas. Batu Bata4701508156.400M214701508156.400M2110.4001.42.41Pemasangan Bowplank23.25m2$ 18,705.00$ 434,891.252Galian Pondasi112.800m3$ 23,240.00$ 2,621,472.003Urugan Tanah64.700m3$ 18,810.00$ 1,217,007.004Pas. Batu Pondasi33.600m3$ 605,475.00$ 20,343,960.005Pas. Batu Kosong11.040m3$ 208,779.00$ 2,304,920.166Urugan Pasir3.460m3$ 105,810.00$ 366,102.607Beton (1 : 2 : 3)6.035m3698,880.00$ 4,217,740.808Bekisting Sloof (15/20)32.000m3111,185.00$ 3,557,920.009Bekisting Kolom (15/15)50.900m2133,726.00$ 6,806,653.4010Penulangan496.249Kg13,745.30$ 6,821,088.4411Pas. Batu Bata 1 : 4110.400m283,490.00$ 9,217,296.00Bongkar Bekisting82.900m222,230.00$ 1,842,867.00$ 59,751,918.65

ParkirREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITEBALTOTAL 1SisiX1TotalATROTOAR ParkirDrainase1Galian Pondasim3123.790TERBUKA0.27161.21143.524m3TERTUTUP0.8669.121159.443m3CONBLOCK138.81720.075120.823m3PAS BATU Bata1.2161.211193.440m2PAS BATU GUNUNG0.3169.121121.427m32Urugan Tanah dipadatkan5168.1960.311550.459m31550.4593Pas. Conblock55.672121111.344m2333.306277.634221.962111221.962m22138.8171110.000m24Urugan Pasirm3270.847Beton162.160.0518.108m3177.850.0518.893m33190.05115.950m3291.180.05114.559m3362.50.05118.125m31659.4420.05182.972m31918.430.05195.922m3Conblock55.6720.0512.784m3221.9620.05111.098m3SALURAN AIR0.60.1161.2terbuka9.672m30.40.169.12tertutup2.765m3PENULANGAN121.1304345.61000.039M3306.6729984KG6Beton326.41910.15Bulatan48.963m3785.879Jalan Kiri162.1610.15124.324m3Jalan Kanan177.8510.15126.678m3Jalan Atas31910.15147.850m3Jalan Bawah291.1810.15143.677m3Jalan Eksisting362.510.15154.375m3Parkir Kanan1659.44210.151248.916m3Parkir Kiri1918.4310.151287.765m3Trotoar138.8170.150.0823.332m3Taman931.350.20.35165.195m37Bekisting735.235TROTOAR0.15138.8172283.290m2TAMAN0.35931.3512651.945m2REKAP BANGUNANATROTOAR Parkir1Galian Pondasi123.790m3$ 23,240.00$ 2,876,873.792Urugan Tanah dipadatkan1550.459m3$ 34,810.00$ 53,971,470.833Pas. Batu Bata 1 : 4193.440m283,490.00$ 16,150,305.604Pas. Batu Pondasi21.427m3$ 605,475.00$ 12,973,633.925Pas. Conblok333.306m2$ 86,155.00$ 28,715,978.436Beton (1 : 2 : 3)785.879m3698,880.00$ 549,234,946.397Penulangan306.673kg13,745.30$ 4,215,312.368Bekisting735.235m270,301.90$ 51,688,434.499Urugan Pasir270.847m283,490.00$ 22,612,982.6310Bongkar Bekisting735.235m222,230.00$ 16,344,278.50$ 758,784,216.941UNIT$ 758,784,216.94

GZB PRKRREKAP BANGUNAN11Galian Pondasim30.989$ 23,240.00$ 22,984.3642Pas. Batu Bata 1 : 4m24.64083,490.00$ 387,393.6023BETON (1 : 2 : 3)m30.809698,880.00$ 565,393.9234Bekistingm215.54070,301.90$ 1,092,491.5915Kuda-kuda dan Gording Ulinm30.045102,570.00$ 4,615.6556Lisplank 2 (2/20)m22.40029,750.00$ 71,400.0067Atap Sakura Roofm22.70078,681.00$ 212,438.7078Kasau dan Rengm22.70031,205.00$ 84,253.5089Bongkar Bekistingm215.54022,230.00$ 345,454.2010Pengecatan Cat Minyakm22.70035,057.50$ 94,655.2511Pengecatan Tembokm24.64015,032.50$ 69,750.80$ 2,440,971.3210UNIT$ 24,409,713.19

Food CoREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Galian Pondasi1229167.52400488.008M3719167.51500455.005M3959167.54001347.671M3211.3119167.510065.501M39167.51650115.126M3b.Urugan TanahPondasi30240040.288M330150040.180M330400130.156M33010060.018M330165010.050M3Lantai150024002072.000M3200700101.400M374.092c.Pas. Batu Pondasi1227612.52400473.080M3817612.51500445.675M3757612.54001339.585M3175.4687612.510064.568M37612.51650112.561M3d.Pas. Batu Kosong741162.52400411.160M3811162.5150046.975M3151162.5400136.045M326.7961162.510060.698M31162.5165011.918M3e.Urugan Pasir (PONDASI)71362.5240043.480M374362.5150042.175M35362.5400131.885M315.836362.510060.218M3362.5165010.598M3Urugan Pasir (LANTAI)374.000127.480M3f.Tiang Pancang (10/10)201120.000TTK2BETONa.Sloof (15/20)300240042.880M39600300150041.800M36000300400131.560M3520030010060.180M3600300165010.495M36.915165023050b.Ringbalk (15/15)225150051.688M37500225240042.160M34.185960022537540.338M317100c.Kolom (15/15)225400665.940M326400225000.000M35.94026400Dapur906010120.648M3906010120.648M3906010120.648M31.94418.984Bekisting Sloof (15/20)2024004138.400M22015004124.000M22040013120.800M220100612.400M2201650116.600M292.200Bekisting Ringbalk (15/15)1515005133.750M21524004143.20015375416.750M283.700Bekisting Kolom (15/15)15400661158.400M2150010.000M2158.400242.100Bekisting Dapur90601216.480M22006012114.400M22206012115.840M2210101212.520M2480101215.760M245.000PEMBESIANSloof (15/20)Tul. Utama121.13042305010.026M3204.537402KG0.8874kg/mTul. Bagi (jarak 15 cm)80.5024541537.6666666667230500.042M3327.472810560.3944kg/mRingbalk (15/15)Tul. Utama121.13041710040.077M3606.956976KG0.8874Tul. Bagi (jarak 15 cm)80.5024441141171000.025M3197.996543360.3944Tul. Utama121.130415004KUDA2 BETON0.007M353.24184KGTul. Bagi (jarak 15 cm)80.50244410115000.002M317.52642496Kolom (15/15)Tul. Utama121.13042640040.119M3937.056384KG0.8874Tul. Bagi (jarak 15 cm)80.5024441761264000.039M3305.584498560.39442650.3733DINDINGa.Pas. Batu Bata400240041384.000M2400150041240.000M2400400131208.000M24001006124.000M240016501166.000M2Dapur906012212.960M2706012315.120M2706012315.120M2126.885838.315b.Plesteran384.00021768.000M2240.00021480.000M2208.00021416.000M224.0002148.000M266.00021132.000M2253.770Dapur609021.080M2607083.360M21594.670c.Acian1594.6704KAYUa.Kusen Ulin (5/10)Cat Pintu- Pintu Panil5020575130.231M319.9875- Jendela506095480.744M320.52- Ventilasi50503040.032M30.45Lubang A50210610.022M31.028Pintu WC121075619.450M2XPintu Lipat4852501112.125M221.575XPintu Panil2107513120.475M33.56XRoster25256714.188M2XJendela609524227.360M2XVentilasi5030410.600M252.623XLubang B25013515150.625m2XLubang A2001003212.000m2XPintu Lipat4852501112.125m2126.885202520.504X- Pintu Panil2057513119.988m2201010.202X- Jendela609548127.360m2201910.382X- Ventilasi5030410.600m2XRoster25256714.188m2c.Lisplank 2 (2/20)209234214.768M220492223.936M22026152220.920M220300222.400M242.0245LANTAIKeramik 30/302400150011330.000M2Selasar3007001121.000M2351.000WCKeramik 20/20 (Lantai)10003001130.000M2Keramik 20/20 (Dinding)10001001110.000M2102.640Dapur15580127.200M2806021211.520M26042011230.240M290601126.480M2601001127.200M26ATAPa.Sakura Roof92326152482.729M2922.5492300229.520M2512.249b.Bubungan (5/10)291529.150M29.150c.Kasau (5/7)792317221.967M37492624.133M3Reng (2/3)3261510215.690M33300921.620M343.410d.Gording Ulin (5/10)502615621.569M350300420.120M31.689e.Balok Tarik (6/12)721576150.567M30.567f.Balok Kuda (6/12)72895250.129M3M30.129g.Nok (5/10)50291510.146M30.146h.Balok Tegak (6/12)72335150.024M372245250.035M372185250.027M30.086i.Balok Miring (6/12)72290250.042M372208250.0300.072j.Balok Angin (5/10)50675240.068M30.0687RANGKA PLAFOND24001500360.000M2381.00030070021.0008PLAFOND TRIPLEKSM2381.0001Pemasangan Bowplank160m2$ 18,705.00$ 2,992,800.002Galian Pondasi211.311m3$ 23,240.00$ 4,910,864.733Urugan Tanah74.092m3$ 18,810.00$ 1,393,661.124Pas. Batu Pondasi175.468m3$ 605,475.00$ 106,241,562.985Pas. Batu Kosong26.796m3$ 208,779.00$ 5,594,363.796Urugan Pasir15.836m3$ 105,810.00$ 1,675,567.487Tiang Pancang Ulin (10/10)20.000ttk$ 102,570.00$ 2,051,400.008Sloof Tiang Pokok20.000m$ 48,344.00$ 966,880.009Beton (1 : 2 : 3)18.984m3$ 698,880.00$ 13,267,537.9210Bekisting Sloof (15/20)92.200m3$ 111,185.00$ 10,251,257.0011Bekisting Ringbalk dan Kolom (15/15)242.100m2$ 133,726.00$ 32,375,064.6012Bekisting Lantai Playwood45.000m2$ 70,301.90$ 3,163,585.6813Penulangan Besi2650.373Kg$ 13,745.30$ 36,430,170.3414Pas. Batu Bata 1 : 4838.315m2$ 83,490.00$ 69,990,919.3515Plesteran 1 : 4, Tebal 15 mm1594.670m233,250.00$ 53,022,777.5016Acian Tembok1594.670m2$ 6,033.25$ 9,621,042.7817Kusen Ulin (5/10)1.028m3$ 4,274,300.00$ 4,395,476.4118Pintu Panil20.475m2$ 359,300.00$ 7,356,667.5019Pintu WC (Plastik)6.000ls$ 300,000.00$ 1,800,000.0020Ventilasi Kaca0.600m2$ 340,740.00$ 204,444.0021Jendela Kaca27.360m2340,740.00$ 9,322,646.4022Pintu Rooling Door12.125m2$ 800,000.00$ 9,700,000.0023Roster (25/25)4.188m2261,760.00$ 1,096,120.0024Lisplank (2/20)42.024m2$ 29,750.00$ 1,250,214.0025Keramik 30/30351.000m2$ 137,552.00$ 48,280,752.0026Keramik 20/20102.640m2$ 210,552.00$ 21,611,057.2827Atap Sakura Roof512.249m2$ 78,681.00$ 40,304,263.5728Bubungan Sakura Roof29.150m$ 33,402.50$ 973,682.8829Kasau dan Reng (5/7 & 2/3)512.249m2$ 31,205.00$ 15,984,730.0530Rangka Plafond381.000m2$ 27,652.50$ 10,535,602.5031Plafond Tripleks 5 mm381.000m2$ 34,483.50$ 13,138,213.5032Kuda-Kuda dan Gording2.756m3$ 3,698,200.00$ 10,193,134.16Gording Ulin (5/10)1.689M3$ 3,698,200.00$ 6,246,259.80Balok Tarik (6/12)0.567M3$ 3,698,200.00$ 2,098,210.75Balok Kuda (6/12)0.129M3$ 3,698,200.00$ 476,624.02Nok (5/10)0.146M3$ 3,698,200.00$ 539,012.65Balok Tegak (6/12)0.086M3$ 3,698,200.00$ 318,193.13Balok Miring (6/12)0.072M3$ 3,698,200.00$ 265,205.32Balok Angin (5/10)0.068M3$ 3,698,200.00$ 249,628.50$ 550,096,459.52INSTALASI LISTRIKPasang Titik Lampu21ttk$ 68,050.00$ 1,429,050.00Pasang Stop Kontak15bh$ 33,050.00$ 495,750.00Pasang Saklar Tunggal29bh$ 28,050.00$ 813,450.00Pasang Saklar Ganda2bh$ 33,050.00$ 66,100.00Pasang Pipa Listrik100m$ 5,000.00$ 500,000.00Pasang Kabel Listrik125m$ 3,000.00$ 375,000.00Sambungan50bh$ 1,500.00$ 75,000.00$ 3,754,350.00INSTALASI AIRPasang Kran 3/4" atau 1/2"28bh$ 37,455.00$ 1,048,740.00Pasang Kloset Jongkok6bh$ 123,465.00$ 740,790.00Pasang Bak Air6bh$ 210,015.00$ 1,260,090.00Pasang Pipa PVC 3/4"70m$ 13,471.63$ 943,014.33Pasang Pipa PVC 3"12m$ 28,838.70$ 346,064.40Pasang Wastafel5bh$ 325,015.00$ 1,625,075.00$ 5,963,773.73PINTU DAN JENDELAPasang Engsel Pintu26Psg$ 37,510.75$ 975,279.50Pasang Handle Pintu13set$ 81,705.00$ 1,062,165.00Pasang Engsel Jendela dan Ventilasi56Psg$ 28,364.80$ 1,588,428.80Pasang Grendel Jendela dan Ventilasi28bh$ 66,705.00$ 1,867,740.00Pasang Hak Angin Kait-Kait Jendela8Psg$ 27,510.75$ 220,086.00$ 5,713,699.30PENGECATANPengecatan Tembok1594.670m2$ 15,032.50$ 23,971,876.78Pengecatan Plafond381.000m2$ 12,632.50$ 4,812,982.50Pengecatan Kayu142.122m2$ 35,057.50$ 4,982,424.49Kusen40.508m2$ 35,057.50$ 1,420,091.68Pintu59.590m2$ 35,057.50$ 2,089,076.42Lisplank42.024m2$ 35,057.50$ 1,473,256.38$ 33,767,283.76TOTAL$ 599,295,566.31

RUKOREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Galian Pondasi13210117.58006ARAH X48.564M38110117.520003ARAH Y60.705M3- WC9510117.53005WC15.176M3143.163- Tangga dan Selasar10117.518501TNG DN SLSR18.717M3b.Urugan TanahPondasi4502.58006ARAH X21.612M34502.520003ARAH Y27.015M34502.53005WC6.754M34502.518501TNG DN SLSR8.330M3Lantai20008002336.800M3Selasar1152000153.450M3103.960c.Pas. Batu Pondasi6834308006ARAH X16.464M330343020003ARAH Y20.580M3- WC7034303005WC5.145M348.535- Tangga dan Selasar343018501TNG DN SLSR6.346M3d.Pas. Batu Kosong9413508006ARAH X6.480M386135020003ARAH Y8.100M3- WC1513503005WC2.025M319.103- Tangga dan Selasar135018501TNG DN SLSR2.498M3e.Urugan Pasir (PONDASI)868358006ARAH X4.008M38183520003ARAH Y5.010M3- WC108353005WC1.253M330.844- Tangga dan Selasar83518501TNG DN SLSR1.545M3SELASAR1152000102.300M3Urugan Pasir (LANTAI)200080010LANTAI16.000M3POER8100518POER0.729M3f.Tiang Pancang (10/10)185POER90.000TTK45PONDASI23.000TTK113.0002BETONa.Sloof (20/35)70080061ARAH X3.360M3700200031ARAH Y4.200M37.560Sloof (15/20)- WC70030051WC1.050M3- Tangga dan Selasar700185011Tangga dan Selasar1.295M32.345Ringbalk (20/20)40081061ARAH X1.944M3400200031ARAH Y2.400M30.000M34.344Ringbalk (15/20)300300510.450M3300250531.125M31.575Kolom (20/20)400600634.320M34.320Kolom (15/15)225300231Lantai 11.553M3225300281Lantai 21.890M322510061SELASAR0.135M33.57812.584POER (20/20)400120630.864M3LANTAI POER (90/90)909020182.9163.780Balok (20/30)60081061Y2.916M3600200031X3.600M36.516Balok (15/20)30075051Y + X1.125M3300200021X1.200M330030051Y0.450M389.427Tangga92027010.129M31080157011.134M3Saluran Air A7162.8842355892000128579.908114.326M3Saluran Air B13148.48689223062200152462.462728.927M3Saluran Air c3690.5756422200114194.52178.119M3Lantai Tebal 1220008001219.200M3Selasar2000100122.400M321.6003BEKISTINGKELBekisting Sloof (20/35)358006133.600M23520003142.000M2Bekisting Sloof (15/20)20300516.000M2201850117.400M289.000Bekisting Ringbalk (20/20)208106129.160M22020003136.000M2Bekisting Ringbalk (15/20)15300518.250M2202505320.625M2Bekisting Balok (20/30)208106138.880M23020003148.000M2Bekisting Balok (15/20)157505120.625M22020002122.000300518.250M2231.790Bekisting Kolom (20/20)206006386.400M2M2Bekisting Kolom (15/15)1530023141.400M21530028150.400M215100613.600M2199.080Bekisting Poer 20/20201206317.280M2Lantai 90/90902041812.960M2Lantai 90/90909021829.160M2Bekisting Lantai12200081011162.000M2M2204.120Bekisting Sal Air A325.6645614035200011299.401665.133M2Bekisting Sal Air B475.7604761905220011898.2843104.667M2Bekisting Sal Air C180.05504422001692.519439.612M2Bekisting Tangga9202110.184M3108015111.620M320701512.100M3213.3164PEMBESIANSloof (20/35)Tul. Utama141.53861080070.116M3913.097556KGTul. Bagi (jarak 15 cm)100.78594721108000.053M3417.6403315Sloof (15/20)Tul. Utama141.5386335070.036M3283.2293345KGTul. Bagi (jarak 15 cm)100.78554224.333333333333500.010M374.6494965Ringbalk (20/20)Tul. Utama141.53861086070.117M3918.1703202KGTul. Bagi (jarak 15 cm)100.78564725108600.036M3285.9284Ringbalk (15/20)Tul. Utama141.5386525070.057M3443.8668675KGTul. Bagi (jarak 15 cm)100.7855435152500.015M3116.7992865Kolom (20/20)Tul. Utama141.53861080080.133M31043.540064KG0Tul. Bagi (jarak 15 cm)100.78564721108000.036M3284.3508640Kolom (15/15)Tul. Utama141.53861590080.196M31536.322872KG0Tul. Bagi (jarak 15 cm)100.785441061159000.037M3287.6784790POER (20/20)Tul. Utama141.5386106160.003M320.48430496KG0141.538686161060.002M316.619341760Tulangan LantaiA100.78590013410.095M3743.16735B100.7852006110.010M375.17945C100.78510520110.017M3130.05428625D100.7851058410.007M354.351045E100.78520020120.032M3247.72245F100.78520521100.003M326.52848625G100.78520521100.003M326.52848625H100.7852052180.003M326.528486258870.393Tulangan Sal Air A100.785425.04211000.25060965620.008M365.640074121580.5024896.07261000.25060965620.011M388.564624550580.502414200010.014M3110.42752Tulangan Sal Air B100.785256.112411010.022M3173.605150059KG80.5024278.19377511010.015M3120.686691135680.502418220010.020M3156.176064Tulangan Sal Air C100.78554.5122811010.005M336.9510127173KG80.502449.3289611010.003M321.400007816780.50242220010.002M317.352896Tulangan Tangga100.7854565Tul Siku0.002M318.02458125KG100.785905Tul Siku0.000M32.7730125100.7857047Tul Lurus Siku0.003M320.2738025121.130422010Tul Lurus X0.002M319.522008121.130428010Tul Lurus Y0.003M324.846192100.78522.666666666770Tul Bagi0.001M39.7774366667100.78527.666666666770Tul Bagi0.002M311.93422416673DINDINGa.Pas. Batu Bata200042801224.000M2Mahkota20.81Roster4.5m21505280121.000M2Balkon15Jendela18.2m2810122801272.160M2Ventilasi1.2m230010280184.000M2K. Tidur36.55m225010280170.000M2K. Mandi8.0625m2Balkon510.000M2P. Lipat44.585m2dinding kuda56.912M2650.785113.0975K mandi40.96875b.Plesteran650.785121301.570M2M21260.601c.Acian1260.601Pas ConblockDpn90200018M2Blkg100200020M238.0004KAYUa.Kusen Ulin (5/10)lebartinggi- Jendela5070130200.400M3- Ventilasi50604050.050M3- Pintu Kamar5085215200.515M3- Pintu Wc5020.000M3- Pintu Lipat9037024150.383M31.348Jendela601202014.400M3Ventilasi503050.750M315.150Pintu Kamar752102031.500M3Pintu Lipat358235542.065M373.565c.Lisplank 2 (2/20)201980217.920M2220.000M27.9205LANTAITangga2.75a.Keramik 30/30Wc11.2514Teras + Balkon9538515154.863M2TanggaLantai bawah38580051154.000M2dinding7.57.5Lantai atas38580051154.000M2dindingWC110.000M2362.863Keramik 20/20 (Lantai)135135417.290M2Keramik 20/20 (Dinding)1351504535.625M247.780Tangga7070110.490M220701512.100M225701312.275M26ATAPa.Sakura Roof52619802208.296M2M2208.296b.Bubungan (5/10)198019.800M19.800c.Kasau dan RengM3LuasPjgJmlSisiM3208.296d.Gording Ulin (5/10)5019802424.752M34.752e.Balok Tarik (6/12)72815410.235M30.235f.Balok Kuda (6/12)72526420.151M30.151g.Nok (5/10)50198010.099M30.099h.Balok Tegak (6/12)72160420.046M30.13572310420.089M3i.Balok Miring (6/12)72260420.075M30.075j.Balok Angin (5/10)50450230.045M30.0457RANGKA PLAFOND2208M2320.0008PLAFOND TRIPLEKSM2320.000Kandang Rase Atas6.65M331Pemasangan Bowplank160m2$ 18,705.00$ 2,992,800.002Galian Pondasi143.163m3$ 23,240.00$ 3,327,099.413Urugan Tanah103.960m3$ 18,810.00$ 1,955,494.654Pas. Batu Pondasi48.535m3$ 605,475.00$ 29,386,426.395Pas. Batu Kosong19.103m3$ 208,779.00$ 3,988,200.856Urugan Pasir30.844m3$ 105,810.00$ 3,263,630.097Tiang Pancang Ulin (10/10)113.000ttk102,570.00$ 11,590,410.008Beton (1 : 2 : 3)89.427m3698,880.00$ 62,498,745.999Baton Lantai (K-225)21.600m31,147,400.00$ 24,783,840.0010Bekisting Sloof (15/20)89.000m2111,185.00$ 9,895,465.0011Bekisting Ringbalk dn Balok231.790m2134,726.00$ 31,228,139.5412Bekisting Kolom dan Poer199.080m2133,726.00$ 26,622,172.0813Bekisting Lantai204.120m2153,913.00$ 31,416,721.5614Bekisting Playwood213.316m270,301.90$ 14,996,543.9415Penulangan Besi8870.393kg13,745.30$ 121,926,210.9216Pas. Batu Bata 1 : 4650.785m283,490.00$ 54,334,031.3017Pas. Conblock38.000m2$ 86,155.00$ 3,273,890.0018Plesteran 1 : 4, Tebal 15 mm1260.601m233,250.00$ 41,914,984.9119Acian Tembok1260.601m26,033.25$ 7,605,521.2820Kusen Ulin (5/10)1.348m34,274,300.00$ 5,763,466.1221Pintu Panil73.565m2359,300.00$ 26,431,904.5022Jendela dan Ventilasi Kaca15.150m2340,740.00$ 5,162,211.0023Lisplank 2 (2/20)7.920m229,750.00$ 235,620.0024Pas. Keramik 30/30362.863m2137,552.00$ 49,912,462.6025Pas. Keramik 20/2047.780m2210,552.00$ 10,060,174.5626Atap Sakura Roof208.296m278,681.00$ 16,388,937.5827Bubungan Sakura Roof19.800m33,402.50$ 661,369.5028Kasau dan Reng (5/7 & 2/3)208.296m231,205.00$ 6,499,876.6829Rangka Plafond320.000m227,652.50$ 8,848,800.0030Plafond Tripleks 5 mm320.000m234,483.50$ 11,034,720.0031Railing Besim32Kandang Rase Atas33.000m40,948.00$ 1,351,284.0033Kuda Kuda dan Gording5.492m33,698,200.00$ 20,312,171.19Gording Ulin (5/10)4.752M33,698,200.00$ 17,573,846.40Balok Tarik (6/12)0.235M33,698,200.00$ 868,041.50Balok Kuda (6/12)0.151M33,698,200.00$ 560,232.92Nok (5/10)0.099M33,698,200.00$ 366,121.80Balok Tegak (6/12)0.135M33,698,200.00$ 500,588.35Balok Miring (6/12)0.075M33,698,200.00$ 276,921.22Balok Angin (5/10)0.045M33,698,200.00$ 166,419.00$ 649,663,325.64INSTALASI LISTRIKlt1lt2Pasang Titik Lampu55ttk68,050.00$ 3,742,750.0065Pasang Stop Kontak30bh33,050.00$ 991,500.0033Pasang Saklar Tunggal25bh28,050.00$ 701,250.0023Pasang Saklar Ganda15bh33,050.00$ 495,750.0021Pasang Pipa Listrik250m$ 5,000.00$ 1,250,000.002525Pasang Kabel Listrik300m$ 3,000.00$ 900,000.003030Sambungan100bh1500$ 150,000.001010$ 8,231,250.00INSTALASI AIRPasang Kran 3/4" atau 1/2"5bh37,455.00$ 187,275.00Pasang Kloset Jongkok5bh123,465.00$ 617,325.00Pasang Bak Air5bh210,015.00$ 1,050,075.00Pasang Pipa PVC 3/4"25m13,471.63$ 336,790.83Pasang Pipa PVC 3"10m28,838.70$ 288,387.00Wastafel0bh325,015.00$ - 0$ 2,479,852.83PINTU DAN JENDELA632163Pasang Engsel Pintu180Psg37,510.75$ 6,751,935.0028Grendel Pintu20set66,705.00$ 1,334,100.004Pasang Handle Pintu20set81,705.00$ 1,634,100.00Pasang Engsel Jendela50Psg28,364.80$ 1,418,240.004Pasang Grendel Jendela25Bh66,705.00$ 1,667,625.00Pasang Hak Angin Kait-Kait Jendela50Psg27,510.75$ 1,375,537.50$ 14,181,537.50PENGECATANPengecatan Tembok1260.601m215,032.50$ 18,949,985.28Cat Plafond320.000m212,632.50$ 4,042,400.00Cat Kayu170.200m235,057.50$ 5,966,786.50Pintu dll162.280m235,057.50$ 5,689,131.10Lisplank7.920m235,057.50$ 277,655.40$ 28,959,171.78TOTAL$ 703,515,137.76

CAFEREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Tiang Pancang 10/10148148.000titik48.000b.Sloof Tiang Pokok4848.000M48.000c.Tiang Pokok 10/10100450190.855M30.855d.Gelagar 10/101500420.000M11000440.000M60.000e.Gelagar 5/1015001050.000M1100011110.000M160.000f.Ringbalk 10/1011000220.000M11000220.000M40.000g.Lantai Ulin10005001150.000M22505002125.000M278.000Lantai Tangga12560413.000M2PJGTINGGIJMLh.Dinding Meranti5010103115.150M22551254112.750M25104991125.449M250250212.500M255.849Rangka Plafond10005001150.000M22505002125.000M275.000PlafondM375.0006ATAPa.Sakura Roof2505853878129.258M2129.258b.Bubungan Sakura Roof1000100020.000M40.480512420.480MDIMPJGJMLSISIc.Kasau (5/7)7375.5386.308M37282.5181.582M37167.5180.938M3752180.291M3Reng (2/3)7269181.506M37303.7181.701M37338.3181.894M37373182.089M37407.6182.283M37442.2182.476M37476.9182.671M37511.5182.864M37546.2183.059M37577183.231M332.894DIMPJGJMLSISId.Gording Ulin (5/10)50290420.116M350420420.168M350550420.220M30.504e.Balok Tarik (6/12)72552910.358M30.358f.Balok Kuda (6/12)72359920.465M30.465g.Nok (5/10)502000110.100M350512410.102M30.202h.Balok Tegak (6/12)72177.5910.115M37290920.058M30.173i.Balok Miring (6/12)72122220.018M30.018i.Balok Angin (5/10)50320220.032M30.032Lisplank 2 (2/20)20387413.096M220273.5412.188M25.284Kandang Rase AtasMREKAP BANGUNAN1Pemasangan Bowplank75m2$ 18,705.00$ 1,402,875.002Tiang Pancang Ulin 10/1048.000ttk$ 102,570.00$ 4,923,360.003Sloof Tiang Pokok48.000m$ 48,344.00$ 2,320,512.004Tiang Pokok 10/100.855m3$ 4,258,300.00$ 3,640,846.505Gelagar Ulin 10/1060.000m$ 52,760.00$ 3,165,600.006Gelagar Ulin 5/10160.000m$ 25,372.00$ 4,059,520.007Ringbalk Ulin 10/1040.000m$ 60,866.00$ 2,434,640.008Lantai Ulin78.000m2$ 66,110.00$ 5,156,580.009Dinding Meranti55.849m2$ 43,610.00$ 2,435,574.8910Kandang Rase Ulin 2/5 & 5/844.100m40,948.00$ 1,805,806.8011Lisplank (2/20)5.284m229,750.00$ 157,199.0012Atap Sakura Roof129.258m278,681.00$ 10,170,148.7013Bubungan Sakura Roof40.480m33,402.50$ 1,352,133.2014Rangka Plafond75.000m227,652.50$ 2,073,937.5015Plafond Tripleks 5 mm75.000m234,483.50$ 2,586,262.5016Kasau dan Reng (5/7 & 2/3)129.258m231,205.00$ 4,033,495.8917Bautbh18Kuda-Kuda dan Gording1.752m33,698,200.00$ 6,480,237.52Gording Ulin (5/10)0.5043,698,200.00$ 1,863,892.80Balok Tarik (6/12)0.3583,698,200.00$ 1,322,831.35Balok Kuda (6/12)0.4653,698,200.00$ 1,720,639.32Nok (5/10)0.2023,698,200.00$ 748,515.68Balok Tegak (6/12)0.1733,698,200.00$ 641,045.99Balok Miring (6/12)0.0183,698,200.00$ 64,969.98Balok Angin (5/10)0.0323,698,200.00$ 118,342.40$ 58,198,729.50INSTALASI LISTRIKPasang Kepala Lampu5ttk68,050.00$ 340,250.00Pasang Stop Kontak2bh33,050.00$ 66,100.00Pasang Saklar Tunggal1bh28,050.00$ 28,050.00Pasang Saklar Ganda2bh33,050.00$ 66,100.00Pasang Pipa Listrik20m$ 5,000.00$ 100,000.00Pasang Kabel Listrik22m$ 3,000.00$ 66,000.00Sambungan4bh1500$ 6,000.00$ 672,500.00PENGECATANPengecatan Plafond75.000m212,632.50$ 947,437.50Pengecatan Kayu161.183m235,057.50$ 5,650,673.02Lantai78.000m235,057.50$ 2,734,485.00Dinding55.849m235,057.50$ 1,957,926.32Lisplank5.284m235,057.50$ 185,243.83Kandang Rase22.050m235,057.50$ 773,017.88$ 6,598,110.52TOTAL$ 65,469,340.02

MUSHOLAHREKAP KONSTRUKSI BANGUNANNama Bangunan :NoBagian RumahLUASPJGSISITOTAL 1SisiX1Total1PONDASIa.Tiang Pancang 10/10167167.000titik67.000b.Sloof Tiang Pokok6767.000M67.000c.Tiang Pokok 10/10100500160.800M310010060.060M30.93010017540.070M3d.Gelagar 10/1010030026.000M100600212.000M100900327.000M45.000e.Gelagar 5/1050300618.000M50600636.000M50900763.000M117.000f.Ringbalk 10/1010000.000M100600424.000M24.000g.Lantai Ulin6006001136.000M2Muhrab200350117.000M2Selasar3001503113.500M261.060Lantai Tangga12095414.560M2PJGTINGGIJMLMimbar7.5h.Dinding Meranti60050042240.000M2Jendela dan pintuPintu Besar10.2151505003245.000M2Pintu Kecil1.33250.000M2Jend. Besar10.70760.000M230.235254.765Jend. Kecil0.4860130.2351Rangka Plafond6006001136.000M2150300114.500M240.500PlafondM340.5006ATAPa.Sakura Roof310816373484.000M2146.5432702341318.954M24612341110.787M23552311432.802M2b.Bubungan Sakura Roof291.341111.652M31.792503.541120.140DIMPJGJMLSISIc.Kasau (5/7)0.000M30.000M30.000M30.000M3Reng (2/3)0.000M30.000M30.000M30.000M30.000M30.000M30.000M30.000M30.000M30.000M30.000DIMPJGJMLSISId.Gording Ulin (5/10)50300410.060M350600410.120M3Kanopi501271310.191M30.371e.Balok Tarik (6/12)72649.5120.094M30.19172249.5110.018M3Kanopi72138240.079M3f.Balok Kuda (6/12)72356.2180.205M30.34772200.36120.029M3Kanopi72197240.113M3g.Nok (5/10)5031.79210.002M30.002h.Balok Tegak (6/12)7278.5180.006M372140180.010M372120110.009M30.044Kanopi72139240.020M3i.Balok Miring (6/12)72100180.007M30.0237259140.004M3Kanopi7277240.011M3Lisplank (2/20)20816416.528M220355412.840M220730314.380M220921111.842M215.590Kandang RaseM12.750KANOPI4KAYUa.Kusen Ulin (5/10)Cat PintuPintu Besar50584130.088M3205841.168Pintu Kecil506520510.024M3204750.95Jend. Besar50756160.227M3207581.516Jend. Kecil503015010.018M30.357203300.66PINTU PANIL4.294Pintu Besar10.21511110.215M2Pintu Kesil1.33251111.333M211.548JENDELA KACA + KUSENJend. Besar10.707610.708M2Jend. Kecil0.480.480M211.188REKAP BANGUNAN1Pemasangan Bowplank54m2$ 18,705.00$ 1,010,070.002Tiang Pancang Ulin 10/1067.000ttk$ 102,570.00$ 6,872,190.003Sloof Tiang Pokok67.000m$ 48,344.00$ 3,239,048.004Tiang Pokok 10/100.930m3$ 4,258,300.00$ 3,960,219.005Gelagar Ulin 10/1045.000m$ 52,760.00$ 2,374,200.006Gelagar Ulin 5/10117.000m$ 25,372.00$ 2,968,524.007Ringbalk Ulin 10/1024.000m$ 60,866.00$ 1,460,784.008Lantai Ulin61.060m2$ 66,110.00$ 4,036,676.609Dinding Meranti254.765m2$ 43,610.00$ 11,110,297.2910Kusen Ulin (5/10)0.357m34,274,300.00$ 1,524,856.5311Pintu Panil11.548m2359,300.00$ 4,149,016.7512Jendela Kaca Mati + kusen11.188m2523,700.00$ 5,858,946.1213Kandang Rase Ulin 2/5 & 5/826.050m40,948.00$ 1,066,695.4014Lisplank (2/20)15.590m229,750.00$ 463,802.5015Sakura Roof146.543m278,681.00$ 11,530,149.7816Bubungan Sakura Roof31.792m33,402.50$ 1,061,932.2817Rangka Plafond40.500m227,652.50$ 1,119,926.2518Plafond Tripleks 5 mm40.500m234,483.50$ 1,396,581.7519Kasau dan Reng (5/7 & 2/3)146.543m231,205.00$ 4,572,874.3220Bautbh2,500.0021Kuda-Kuda dan Gording0.978m33,698,200.00$ 3,615,503.22Gording