contoh rab final pesona telaga
DESCRIPTION
PEMBANGUNAN RUMAH TYPE 90/105 PERUMAHAN PESONA TELAGA-CIBINONG,BOGORTRANSCRIPT
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 90/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No Item PekerjaanA Pekejaan Persiapan1 Pembersihan Lokasi2 Pemasangan Bouwplank3 Gudang Material & Barak Pekerja4 Air kerja dan listrik kerja
JumlahB Pekerjaan Tanah & Pondasi1 Galian Tanah Pondasi 2 Urugan Kembali3 Lantai Kerja Beton Tapak4 Pasangan Pondasi Batukali5 Urugan Pasir Pondasi & Lantai6 Pasangan Rollag Teras Belakang
JumlahC Pekerjaan Beton
Lantai 11 Cor Beton Sloof K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm 2 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. Ø 8 mm 3 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm4 Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm5 Cor Beton Balok K.175 Site Mix Besi Ø 12 & D 13 mm, Sk. Ø 8 mm6 Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi Ø 10 - 200 mm7 Cor Beton Tangga K.175 Site Mix Besi Ø 13 - 200 mm8 Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi Ø 13 mm,Sk Ø 8 mm
Jumlah 1 Lantai 2
1 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk Ø 8 mm ( 15x30 )2 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm,Sk Ø 8 mm ( 15x15 )3 Cor Beton Ring Balok K.175 Site Mix Besi Ø 12 mm,Sk Ø 8 mm ( 15x20 )4 Cor Dak Beton Atap t. 12 cm Site Mix Besi Ø 10 - 200 mm
Jumlah 2 Jumlah 1 & 2
D Pekerjaan Pas.Dinding1 Pasangan Bata Merah2 Pasangan Bata Merah Sopi-sopi atap3 Pas.keramik dinding km/wc Lt.1 Uk 20x254 Pas.keramik dinding km/wc Utama Lt 2 Uk. 20x255 Plint Keramik Dinding 10x406 Plesteran + Aci Dinding7 Tali air Dinding Tampak Depan ( Motif Minimalis )
8 Profilan & Ban-banan 9 Topi / Dak
10 Batu Alam Jumlah
E Pekerjaan Keramik Lantai ( Lt.1& 2 )1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )2 Keramik Lantai Teras Depan & Belakang 33x33 3 Keramik Lantai 2 33x33 ( Area Balkon ) 4 Keramik lantai Toilet 20x20 Lt 1 & 2 + Tempat Cuci 5 Keramik lantai Toilet Utama 20x20 Lt 26 Keramik Tangga 40x40 7 Step Nossing Tangga
Jumlah F Pekerjaan Atap 1 Rangka Atap Ex Cahayatruss / Smatruss2 Listplank Susun ( 3/20 & 3/30 )3 Genteng Ex Kanmuri / KIA / Setara4 Genteng Samping Ex Kanmuri / KIA / Setara5 Nok Genteng Ex Kanmuri / KIA / Setara6 Nok Genteng Ujung Ex Kanmuri / KIA / Setara7 Talang jurai
JumlahG Pekerjaan Plafond1 Plafond + Rangka2 Plafond + Rangka Bagian Luar3 List Profil Plafond Dalam 4 List Profil Plafond Luar
JumlahH Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo1 Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit2 Kusen Pintu Single Kamar Tidur Komplit3 Kusen Pintu & Jendela Gendong ( Teras Belakang )4 Jendela mati + Kaca 5 mm5 Kusen Jendela 2 lubang 6 Kusen bouvenlight 7 Daun Pintu utama 8 Daun pintu Kamar Tidur + R.Belakang9 Daun jendela + kaca 5 mm
10 Daun jendela Bouvenlight11 Kusen + Pintu KM / WC14 Rel pintu garasi15 Rel pintu sorong
JumlahI Pekerjaan Cat
1 Cat Dinding Luar 2 Cat Dinding dalam 3 Cat Plafond + List4 Cat Listplank5 Cat Kusen Pintu & Jendela6 Cat Daun Pintu 7 Cat Daun Jendela8 Cat Railling Tangga & Balkon
JumlahJ Pekerjaan Mechanical & Electrical1 Instalasi Titik Lampu2 Instalasi Titik Saklar & Stop Kontak3 Instalasi Titik Stop Kontak AC4 Instalasi Titik Telpon5 Instalasi Kabel TV6 Instalasi Kabel Lampu Taman7 Kabel Tufur 4x6 mm 8 Box MCB Komplit9 Pasang Arde Listrik
10 Pasang Radar Otomatis11 Armatur lampu down Light + Accessories12 Armatur lampu Baret + Accessories13 Armatur socket TV14 Armatur lampu Taman + Accessories15 Armatur Stop Kontak + Saklar + Accesories16 Armatur Stop Kontak AC+ Accesories17 Instalasi Pipa Air Bersih PVC Ø 3/4 "18 Instalasi Pipa Air Bersih PVC Ø 1/2 "19 Instalasi Pipa Air Kotor Wavin Klas D PVC Ø 4 "20 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 3 "21 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 2 "22 Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt23 Bak Kontrol PDAM24 Septictank + Rembesan25 PLN Kapasitas 2200 KVA 26 Sumber Air Bersih
JumlahK Pekerjaan Sanitair + Kaca Cermin1 Closet Duduk 2 Wastafel Lavatory 3 Kitchen Zink + Meja Beton Finish Keramik 20x204 Kran Tembok 5 Single Level Bath & Shower Set ( Kran bathub ) 6 Kran Taman 7 Shower Bidet
8 Single Level Shower Set 9 Floor Drain
10 Shower Tray ( Bak Keramik )11 Bathub Type FB 1500-70 12 Soap Holder (Tempat Sabun ) Single13 Soap Holder KM/WC Utama (Tempat Sabun ) Double14 Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama 15 Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran16 Kaca Cermin t=5 mm U/Km/Wc
Jumlah L Pekerjaan External1 Rabat Beton Motif 2 Beton Kansteen Carport3 Perapihan tanah merah U/ Taman4 Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang ) 5 Rumput / Taman6 Pasangan Pagar Dinding Belakang & Samping T= 2 M7 Bak Konttrol PDAM8 Bak sampah Uk.60x70x20
Jumlah M Pekerjaan Lain - Lain1 Railling Tangga 2 Railling Balkon3 Water Proofing Km / Wc dan Dak Beton
Jumlah
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 90/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Sat Volume Harga Jumlah
M2 105.00 5,000 525,000 M1 52.00 5,000 260,000 Ls 1.00 1,000,000 1,000,000 Ls 1.00 800,000 800,000
2,585,000
M3 23.45 50,000 1,172,500 M3 7.37 16,667 122,833
Spesie Ad. 1 : 3 0.64 450,000 288,000 Spesie Ad. 1 : 4 16.08 600,000 9,648,000
6.84 180,000 1,231,200 Spesie Ad. 1 : 4 6.84 85,000 581,400
13,043,933
Site Mix + besi Standard M3 1.93 2,860,940 5,507,310 5,507,309.50
Site Mix + besi Standard M3 1.68 3,558,900 5,961,158 5,961,157.50
Site Mix + besi Standard M3 0.30 2,860,940 858,282 858,282.00
Site Mix + besi Standard M3 1.25 2,860,940 3,576,175 3,576,175.00
Site Mix + besi Standard M3 2.57 2,860,940 7,352,616 7,352,615.80
Site Mix + besi Standard M3 4.57 2,860,940 13,074,496 13,074,495.80
Site Mix + besi Standard M3 1.35 3,558,900 4,804,515 4,804,515.00
Site Mix + besi Standard M3 0.75 3,558,900 2,669,175 2,669,175.00
43,803,726
Site Mix + besi Standard 0.78 3,558,900 2,775,942 2,775,942.00
Site Mix + besi Standard 0.60 2,860,940 1,707,981 1,707,981.18
Site Mix + besi Standard 1.27 2,860,940 3,633,394 3,633,393.80
Site Mix + besi Standard 1.43 2,860,940 4,076,840 4,076,839.50
12,194,156 55,997,882 55,997,882.08
Ad : 1 : 3 dan 1 : 5 250.50 85,000 21,292,500 Ad : 1 : 3 dan 1 : 5 2.50 85,000 212,500 Ex Mulia / Setara 11.60 98,946 1,147,778 Ex Mulia / Setara 15.60 98,946 1,543,564 Ex Mulia / Setara 64.50 40,000 2,580,000 Ad : 1 : 3 dan 1 : 5 425.50 48,650 20,700,575 Ad : 1 : 5 16.76 80,000 1,340,800
Ad : 1 : 5 34.13 85,000 2,901,050 Site Mix + besi Standard 10.40 85,000 884,000 Ex Palimanan 6.15 145,000 891,750
53,494,517
Ex Mulia / Setara M2 63.94 101,258 6,474,411 Ex Mulia / Setara M2 7.37 98,946 729,235 Ex Mulia / Setara M2 5.58 98,946 552,121 Ex Mulia / Setara M2 3.50 98,946 346,312 Ex Mulia / Setara M2 4.38 98,946 433,385 Ex Mulia / Setara M2 9.68 101,258 980,174 Ex Mulia / Setara M1 19.00 30,000 570,000
10,085,638
Rangka + Reng Zink Alumn M2 77.55 145,000 11,244,750 Kayu Meranti M1 28.00 60,000 1,680,000 Ex Ikad / Kanmuri M2 77.55 90,000 6,979,500 Ex Ikad / Kanmuri M1 - - - Ex Ikad / Kanmuri M1 21.42 72,000 1,542,240 Ex Ikad / Kanmuri Bh 7.00 50,000 350,000 BJLS 25 + Papan 2/20 M1 6.46 35,000 226,100
22,022,590
Gypsum Board 9 mm + Hollow M2 76.94 70,000 5,385,800 Kaso + Tryplek 4 mm M2 28.00 70,000 1,960,000 Cornice 10 cm M1 100.46 15,000 1,506,900 Kayu 5 cm M1 56.00 10,000 560,000
9,412,700
Kayu Kamper ( Tdk Susut ) Bh 2.00 700,000 1,400,000 Kayu Kamper ( Tdk Susut ) Bh 3.00 500,000 1,500,000 Kayu Kamper ( Tdk Susut ) Bh 1.00 700,000 700,000 Kayu Kamper ( Tdk Susut ) Bh 1.00 750,000 750,000 Kayu Kamper ( Tdk Susut ) Bh 3.00 700,000 2,100,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 400,000 800,000 Daun Pintu Panel Bh 2.00 1,600,000 3,200,000 Double Teakwood + List Bh 6.00 700,000 4,200,000 Kayu Kamper ( Tdk Susut ) Bh 14.00 500,000 7,000,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 150,000 300,000 PVC Bh 2.00 385,000 770,000 Ex Deckson / Setara Bh - - - Ex Deckson / Setara Bh - - -
22,720,000
Ex Mowilex / Setara ( Weathersield ) M2 124.52 18,000 2,241,360 Ex Vinilex / Catillac M2 345.44 15,000 5,181,600 Ex Vinilex / Catillac M2 104.94 15,000 1,574,100 Cat Minyak Ex Avian / Setara M1 28.00 12,000 336,000 Melamic M1 110.90 30,000 3,327,000 Melamic M2 14.08 150,000 2,112,000 Melamic M1 61.60 30,000 1,848,000 Cat Hitam Dop M1 7.50 40,000 300,000
16,920,060
Kabel NYM 2x2,5 mm Ex Eterna Ttk 18.00 90,000 1,620,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 10.00 90,000 900,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 5.00 160,000 800,000 Ex Beldent / setara Ttk 2.00 160,000 320,000 Ex Beldent / setara Ttk 2.00 160,000 320,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 2.00 160,000 320,000 Ex Supreme 4x6 mm M1 10.00 35,000 350,000 Ex Hager / Setara Unit 2.00 166,000 332,000
Ttk 1.00 170,000 170,000 Ttk 1.00 285,000 285,000
Ex Philips / Setara Bh 8.00 65,000 520,000 Ex Philips / Setara Bh 3.00 155,000 465,000 Ex Broco / Setara Bh 2.00 55,000 110,000 Ex Philips / Setara Bh 2.00 150,000 300,000 Ex Broco / Setara Bh 20.00 35,000 700,000 Ex Broco / Setara Bh 5.00 85,000 425,000 EX Wavin / Setara M1 16.00 20,000 320,000 EX Wavin / Setara M1 8.00 17,500 140,000 EX Wavin / Setara M1 16.00 30,000 480,000 EX Wavin / Setara M1 16.00 25,000 400,000 EX Wavin / Setara M1 8.00 23,000 184,000 Fiber +Cor Beton + Pas. Bata Unit 1.00 2,520,000 2,520,000 Pasangan Bata + Plester Aci Unit 1.00 120,000 120,000 Ad : 1 : 5 + Ijuk + Pipa + Pasir Unit 1.00 4,500,000 4,500,000
Unit 1.00 - By Owner PDAM Unit 1.00 - By Owner
16,601,000
Ex Parma Type 9802 / 9601 Unit 2.00 870,000 1,740,000 Type 222 Ex Parma Unit 2.00 960,000 1,920,000 Zink Aluminium Ex Deethlehem Unit 1.00 1,530,000 1,530,000 Stainless Bh 1.00 35,000 35,000 Stainless Ex American Standard Bh 1.00 390,000 390,000 Stainless Bh 2.00 40,000 80,000 Stainless Ex American Standard Bh 2.00 264,000 528,000
Stainless Ex American Standard Bh 1.00 204,000 204,000 Stainless Unit 3.00 60,000 180,000 Ex Kelmi Unit 1.00 1,140,000 1,140,000 Ex Dipo / Setara Unit 1.00 2,520,000 2,520,000 Ex Dipo / Setara Unit 1.00 72,000 72,000 Ex Dipo / Setara Unit 1.00 120,000 120,000 Ex Ariston + Instalasi Air Panas Unit 1.00 2,352,000 2,352,000 Ex Pinguin / Setara Unit 1.00 1,800,000 1,800,000 Ex Asahimas / Setara Unit 2.00 130,000 260,000
14,871,000
Ad : 1 :2 : 3, Finish Motif Sisir + Aci M2 15.00 45,000 675,000 Ad : 1 : 5, Ps. Bata Plester Aci M1 13.40 35,000 469,000
M2 32.50 2,500 81,250 Ad : 1 :2 : 3 M2 2.50 175,000 437,500 By Owner M2 32.50 - By Owner Batako + Plester Aci + Cat M2 22.19 105,000 2,329,950 Pas.Bata,Plester Aci Unit 1.00 115,000 115,000 Pas.Bata + Plester Aci Unit 1.00 115,000 115,000
4,222,700
Motif Minimalsi ( Hollow ) M1 5.00 400,000 2,000,000 Motif Minimalis ( Hollow ) M1 2.50 400,000 1,000,000 Semen Base ( Ex Betadur ) M2 19.68 35,000 688,800
3,688,800
REKAPITULASI ANGGARAN BIAYA RUMAH TINGGAL TYPE 90/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No Item Pekerjaan Jumlah 1 Pekejaan Persiapan Rp 2,585,000 2 Pekerjaan Tanah & Pondasi Rp 13,043,933 3 Pekerjaan Beton Rp 55,997,882 4 Pekerjaan Pas.Dinding Rp 53,494,517 5 Pekerjaan Keramik Lantai ( Lt.1& 2 ) Rp 10,085,638 6 Pekerjaan Atap Rp 22,022,590 7 Pekerjaan Plafond Rp 9,412,700 8 Pekerjaan Kusen & jendela Rp 22,720,000 9 Pekerjaan Cat Rp 16,920,060
10 Pekerjaan Mechanical & Electrical Rp 16,601,000 11 Pekerjaan Sanitair + Kaca Cermin Rp 14,871,000 12 Pekerjaan External Rp 4,222,700 13 Pekerjaan Lain - Lain Rp 3,688,800
Jumlah Rp 245,665,821 Dibulatkan Rp 243,000,000 Luas Bangunan 2 lantai 90Harga Per M2 Rp 2,700,000
Terbilang # Dua Ratus Empat Puluh Tiga Juta Rupiah #
Cibinong, Desember 2012Dibuat OlehPROYEK PESONA TELAGA CIBINONG
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 125 / 162PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Type : E DELWEISS ( 125/162 )
No Item PekerjaanA Pekejaan Persiapan
1 Pembersihan Lokasi2 Pemasangan Bouwplank3 Gudang Material & Barak Pekerja4 Air kerja dan listrik kerja
JumlahB Pekerjaan Tanah & Pondasi
1 Galian Tanah Pondasi 2 Urugan Kembali3 Lantai Kerja Beton Tapak4 Pasangan Pondasi Batukali5 Urugan Pasir Pondasi & Lantai6 Pasangan Rollag Teras Belakang
JumlahC Pekerjaan Beton
Lantai 11 Cor Beton Sloof K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm 2 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. Ø 8 mm 3 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm4 Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm5 Cor Beton Balok K.175 Site Mix Besi Ø 12 & D 13 mm, Sk. Ø 8 mm6 Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi Ø 10 - 200 mm7 Cor Beton Tangga K.175 Site Mix Besi Ø 13 - 200 mm8 Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi Ø 13 mm,Sk Ø 8 mm
Jumlah 1 Lantai 2
1 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk Ø 8 mm ( 15x30 )2 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm,Sk Ø 8 mm ( 15x15 )3 Cor Beton Ring Balok K.175 Site Mix Besi Ø 12 mm,Sk Ø 8 mm ( 15x20 )4 Cor Dak Beton Atap t. 12 cm Site Mix Besi Ø 10 - 200 mm5 Cor Ring Balk Sopi - Sopi Site Mix Besi Ø 12 mm, Sk Ø 8 mm
Jumlah 2 Jumlah 1 & 2
D Pekerjaan Pas.Dinding1 Pasangan Bata Merah2 Pasangan Bata Merah Sopi-sopi atap3 Pas.keramik dinding km/wc Lt.1 & 2 ( Uk.20x25 )4 Pas.keramik dinding km/wc Utama Lt 2 ( Uk 20x25 )5 Plint Keramik Dinding6 Plesteran + Aci Dinding7 Tali Air Dinding Tampak Depan ( Motif Minimalis )
8 Profilan & Ban-banan 9 Topi / Dak
10 Batu Alam + Arsiran Jumlah
E Pekerjaan Keramik Lantai ( Lt.1& 2 )1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah ) 2 Keramik Lantai Teras Depan & Belakang 33x33 3 Keramik Lantai 2 33x33 ( Area Balkon ) 4 Keramik lantai Toilet 20x20 Lt 1 & 2 5 Keramik lantai Toilet Utama 20x20 Lt 2 6 Keramik Tangga 40x40 7 Step Nossing Tangga8 Keramik 30x30 U/garasi
Jumlah F Pekerjaan Atap
1 Rangka Atap Ex Cahayatruss / Smatruss2 Listplank Susun ( 3/20 & 3/30 )3 Genteng Ex Kanmuri / Ikad / Setara4 Nok Genteng Ex Kanmuri / Ikad / Setara5 Nok Genteng Ujung Ex Kanmuri / Ikad / Setara6 Nok Genteng Tryway Ex Kanmuri / Ikad / Setara7 Talang jurai
JumlahG Pekerjaan Plafond
1 Plafond + Rangka Bagian Dalam2 Plafond + Rangka Bagian Luar3 List Profil Plafond Dalam4 List Profil Plafond Luar
JumlahH Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo1 Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit2 Kusen Pintu & Jendela Gendong teras belakang Komplit3 Kusen Pintu & Jendela Gendong Lantai balkon4 Kusen Pintu Single 5 Kusen Pintu Sorong6 Kusen Pintu Garasi7 Kusen Jendela 1 Lobang8 Kusen Jendela 2 Lobang9 Kusen Bouvenlight
10 Daun Pintu Utama
11 Daun Pintu Kamar + R.Belakang
12 Daun Pintu Krepyak R.Garasi13 Pintu KM / WC14 Daun Jendela + Kaca 6 mm15 Rel Pintu Garasi
16 Rel Pintu Sorong Jumlah
I Pekerjaan Cat1 Cat Dinding Luar 2 Cat Dinding dalam 3 Cat Plafond + List4 Cat Minyak Listplank5 Cat Melamic Kusen Pintu & Jendela6 Cat Melamic Daun Pintu 7 Cat Melamic Daun Jendela8 Cat Tempa Railling Tangga & Balkon
JumlahJ Pekerjaan Mechanical & Electrical
1 Instalasi Titik Lampu2 Instalasi Titik Saklar & Stop Kontak3 Instalasi Titik Stop Kontak AC4 Instalasi Titik Telpon5 Instalasi Kabel TV6 Instalasi Kabel Lampu Taman7 Kabel Tufur 4x6 mm Ex Supreme8 Box MCB Komplit9 Pasang Arde Listrik
10 Pasang Radar Otomatis11 Armatur lampu down Light + Accessories12 Armatur Socet TV13 Armatur lampu Baret + Accessories14 Armatur lampu Dinding + Accessories15 Armatur lampu Taman + Accessories16 Armatur Stop Kontak + Saklar + Accesories17 Armatur Stop Kontak AC+ Accesories18 Instalasi Pipa Air Bersih PVC Ø 3/4 "19 Instalasi Pipa Air Bersih PVC Ø 1/2 "20 Instalasi Pipa Air Kotor Wavin Klas D PVC Ø 4 "21 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 3 "22 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 2 "22 Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt23 Bak Kontrol PDAM24 Septictank + Rembesan25 PLN Kapasitas 2200 KVA 26 Sumber Air Bersih
JumlahK Pekerjaan Sanitair + Kaca Cermin
1 Closet Duduk 2 Wastafel Lavatory 3 Kitchen Zink + Meja beton finish keramik 20/204 Kran Tembok 5 Kran bathub 6 Kran Taman
7 Shower Bidet8 Single Level Shower Set 9 Floor Drain Stainless
10 Shower Tray ( Bak Keramik ) i11 Bathub Type FB 1500-70 12 Soap Holder (Tempat Sabun ) Single13 Soap Holder KM/WC Utama (Tempat Sabun ) Double14 Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama ( Komplit )15 Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran16 Kaca Cermin t=5 mm U/Km/Wc17 Closet Jongkok
Jumlah L Pekerjaan External
1 Rabat Beton Motif Koral Sikat Tul.1 Lapis2 Beton Kansteen Rabat Garasi3 Perapihan tanah merah U/ Taman4 Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang ) 5 Rumput / Taman6 Pasangan Pagar Dinding Belakang & Samping T= 2 M7 Bak Konttrol PDAM8 Bak sampah Uk.60x70x20
Jumlah M Pekerjaan Lain - Lain
1 Railling Tangga2 Railling Balkon3 Water Proofing Km / Wc dan Dak Beton
Jumlah
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 125 / 162PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Type : E DELWEISS ( 125/162 )
Sat Volume Harga Jumlah
M2 105 5,000 525,000 M1 52 5,000 260,000 Ls 1 1,000,000 1,000,000 Ls 1 800,000 800,000
2,585,000
M3 30.82 50,000 1,541,000 M3 10.273333 16,667 171,222
Spesie Ad. 1 : 3 M3 0.59 450,000 265,500 Spesie Ad. 1 : 4 M3 20.54 600,000 12,324,000
M3 9 180,000 1,620,000 Spesie Ad. 1 : 4 M3 9.5 85,000 807,500
16,729,222
Site Mix + besi Standard M3 4.28 2,860,940 12,244,823 Site Mix + besi Standard M3 1.83 3,558,900 6,512,787 Site Mix + besi Standard M3 1.33 2,860,940 3,805,050 Site Mix + besi Standard M3 1.02 2,860,940 2,918,159 Site Mix + besi Standard M3 4.16 2,860,940 11,901,510 Site Mix + besi Standard M3 5.25 2,860,940 15,019,935 Site Mix + besi Standard M3 1.4 3,558,900 4,982,460 Site Mix + besi Standard M3 1.03 3,558,900 3,665,667
61,050,392
Site Mix + besi Standard M3 0.99 3,558,900 3,523,311 Site Mix + besi Standard M3 1.08 2,860,940 3,089,815 Site Mix + besi Standard M3 0.76 2,860,940 2,174,314 Site Mix + besi Standard M3 1.04 2,860,940 2,975,378 Site Mix + besi Standard M2 0.54 2,860,940 1,544,908
13,307,726 74,358,117
Ad : 1 : 3 dan 1 : 5 M2 368.7 85,000 31,339,500 Ad : 1 : 3 dan 1 : 5 M2 41.19 85,000 3,501,150 Ex Mulia / Setara M2 30.45 98,946 3,012,918 Ex Mulia / Setara M2 18.57 98,946 1,837,435 Ex Mulia / Setara M1 78.35 30,000 2,350,500 Ad : 1 : 3 dan 1 : 5 M2 644.18 48,650 31,339,357 Ad : 1 : 5 M2 17.6 75,000 1,320,000
Site Mix + besi Standard M1 43.7 75,000 3,277,500 Site Mix + besi Standard M1 10.5 75,000 787,500 Ex Palimanan M2 10.5 145,000 1,522,500
80,288,360
Ex Mulia / Setara M2 85.36 101,258 8,387,269 Ex Mulia / Setara M2 14.69 98,258 1,409,453 Ex Mulia / Setara M2 3 95,946 287,839 Ex Mulia / Setara M2 6.93 95,946 664,909 Ex Mulia / Setara M2 4.38 95,946 443,508 Ex Mulia / Setara M2 9.8 101,258 294,000 Ex Mulia / Setara M1 22 30,000 2,161,667 Ex Mulia / Setara M2 15.75 98,258 1,547,557
15,196,202
Rangka + Reng Zink Alumn M2 140.32 145,000 20,346,400 Kayu Meranti M1 45.5 60,000 2,730,000 Ex Ikad / Kanmuri M2 140.32 90,000 12,628,800 Ex Ikad / Kanmuri M1 31.16 72,000 2,243,520 Ex Ikad / Kanmuri Bh 8 50,000 400,000 Ex Ikad / Kanmuri Bh 4 65,000 260,000 BJLS 25 + Papan 2/20 M1 7 35,000 245,000
38,853,720
Gypsum Board 9 mm M2 125.92 70,000 8,814,400 Tryplek 4 mm M2 34 70,000 2,380,000 Cornice 10 cm M1 154.6 15,000 2,319,000 Kayu 5 cm M1 91 10,000 910,000
14,423,400
Kayu Kamper ( Tdk Susut ) Bh 1 850,000 850,000 Kayu Kamper ( Tdk Susut ) Bh 1 850,000 850,000 Kayu Kamper ( Tdk Susut ) Bh 1 850,000 850,000 Kayu Kamper ( Tdk Susut ) Bh 6 500,000 3,000,000 Kayu Kamper ( Tdk Susut ) Bh 1 500,000 500,000 Kayu Kamper ( Tdk Susut ) Bh 1 700,000 700,000 Kayu Kamper ( Tdk Susut ) Bh 6 450,000 2,700,000 Kayu Kamper ( Tdk Susut ) Bh 1 700,000 700,000 Kayu Kamper ( Tdk Susut ) Bh 3 400,000 1,200,000 Daun Pintu Panel Bh 2 1,600,000 3,200,000 Kunci & Engsel Ex Amco/Bremen Double Teakwood + List Bh 7 700,000 4,900,000 Kunci & Engsel Ex Amco/Bremen Kayu Kamper ( Tdk Susut ) Bh 4 1,500,000 6,000,000 PVC Unit 3 385,000 1,155,000 Kayu Kamper ( Tdk Susut ) Bh 13 500,000 6,500,000 Ex Daeson / Setara Set 1 3,200,000 3,200,000
Ex Henderson / Setara Set 1 450,000 450,000 36,755,000
Ex Mowilex / Setara ( Weathersield ) M2 77.72 18,000 1,398,960 Ex Vinilex / Catillac M2 354.35 15,000 5,315,250 Ex Vinilex / Catillac M2 159.92 15,000 2,398,800 Cat Minyak Ex Avian / Setara M1 45.5 10,000 455,000 Melamic M1 128.2 30,000 3,846,000 Melamic M2 26.4 150,000 3,960,000 Melamic M2 52.2 30,000 1,566,000 Cat Hitam Dop M1 8.25 40,000 330,000
19,270,010
Kabel NYM 2x2,5 mm Ex Eterna Ttk 20 90,000 1,800,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 13 90,000 1,170,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 5 160,000 800,000 Ex Beldent / setara Ttk 2 160,000 320,000 Ex Beldent / setara Ttk 3 160,000 480,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 3 160,000 480,000 Ex Supreme 4x6 mm M1 10 35,000 350,000 Ex Hager / Setara Unit 2 166,000 332,000
Ttk 1 170,000 170,000 Ttk 1 285,000 285,000
Ex Philips / Setara Bh 11 65,000 715,000 Ex Broco / Setara Bh 2 65,000 130,000 Ex Broco / Setara Bh 2 155,000 310,000 Ex Broco / Setara Bh 0 - - Ex Philips / Setara Bh 2 150,000 300,000 Ex Broco / Setara Bh 21 35,000 735,000 Ex Broco / Setara Bh 5 85,000 425,000 EX Wavin / Setara M1 20 20,000 400,000 EX Wavin / Setara M1 12 17,500 210,000 EX Wavin / Setara M1 20 30,000 600,000 EX Wavin / Setara M1 20 25,000 500,000 EX Wavin / Setara M1 12 23,000 276,000 Fiber +Cor Beton + Pas. Bata Unit 1 2,500,000 2,500,000 Pasangan Bata + Plester Aci Unit 1 120,000 120,000 Ad : 1 : 5 + Ijuk + Pipa + Pasir Unit 1 2,500,000 2,500,000
Unit 1 - - PDAM Unit 1 - -
15,908,000
Ex Parma Type 9802 / 9601 Unit 2 870,000 1,740,000 Type 222 Ex Parma Unit 2 960,000 1,920,000 Zink Aluminium Ex Deethlehem Unit 1 1,530,000 1,530,000 Stainless Bh 1 35,000 35,000 Stainless Ex American Standard Bh 1 405,250 405,250 Stainless Bh 1 40,000 40,000
Stainless Ex American Standard Bh 2 264,000 528,000 Stainless Ex American Standard Bh 1 204,000 204,000 Stainless Unit 6 60,000 360,000 Ex Kelmi Unit 1 1,140,000 1,140,000 Ex Dipo / Setara Unit 1 2,520,000 2,520,000 Ex Dipo / Setara Unit 1 72,000 72,000 Ex Dipo / Setara Unit 2 120,000 240,000 Ex Ariston + Instalasi Air Panas Unit 1 2,352,000 2,352,000 Ex Pinguin / Setara Unit 1 1,800,000 1,800,000 Ex Asahimas / Setara Unit 2 130,000 260,000 Ex Toto / Setara Unit 1 300,000 300,000
15,446,250
Ad : 1 :2 : 3, Finish Motif Sisir + Aci M2 15.75 45,000 708,750 Ad : 1 : 5, Ps. Bata Plester Aci M1 13.4 35,000 469,000
M2 32.5 2,500 81,250 Ad : 1 :2 : 3 M2 2.5 175,000 437,500 By Owner M2 32.5 - - Batako + Plester Aci + Cat M2 22.19 105,000 2,329,950 Pas.Bata,Plester Aci Unit 1 115,000 115,000 Pas.Bata + Plester Aci Unit 1 115,000 115,000
4,256,450
Motif Minimalsi ( Hollow ) M1 5.25 400,000 2,100,000 Motif Minimalis ( Hollow ) M1 3 400,000 1,200,000 Semen Base ( Ex Betadur ) M2 19.94 35,000 697,900
3,997,900
REKAPITULASI ANGGARAN BIAYA RUMAH TINGGAL TYPE 125 / 162PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No Item Pekerjaan Jumlah 1 Pekejaan Persiapan Rp 2,585,000 2 Pekerjaan Tanah & Pondasi Rp 16,729,222 3 Pekerjaan Beton Rp 74,358,117 4 Pekerjaan Pas.Dinding Rp 80,288,360 5 Pekerjaan Keramik Lantai ( Lt.1& 2 ) Rp 15,196,202 6 Pekerjaan Atap Rp 38,853,720 7 Pekerjaan Plafond Rp 14,423,400 8 Pekerjaan Kusen & jendela Rp 36,755,000 9 Pekerjaan Cat Rp 19,270,010
10 Pekerjaan Mechanical & Electrical Rp 15,908,000 11 Pekerjaan Sanitair + Kaca Cermin Rp 15,446,250 12 Pekerjaan External Rp 4,256,450 13 Pekerjaan Lain - Lain Rp 3,997,900
Jumlah Rp 338,067,631 Dibulatkan Rp 337,500,000 Luas Bangunan 2 lantai 125Harga Per M2 Rp 2,700,000
Terbilang # Tiga Ratus Tiga Puluh Tujuh Juta Lima Ratus Ribu Rupiah #
Cibinong, Desember 2012Dibuat OlehPROYEK PESONA TELAGA CIBINONG
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 75/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No Item PekerjaanA Pekejaan Persiapan
1 Pembersihan Lokasi2 Pemasangan Bouwplank3 Gudang Material & Barak Pekerja4 Air kerja dan listrik kerja
JumlahB Pekerjaan Tanah & Pondasi
1 Galian Tanah Pondasi 2 Urugan Kembali3 Lantai Kerja Beton Tapak4 Pasangan Pondasi Batukali5 Urugan Pasir Pondasi & Lantai6 Pasangan Rollag Teras Belakang
JumlahC Pekerjaan Beton
Lantai 11 Cor Beton Sloof K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm 2 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. Ø 8 mm 3 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm4 Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm5 Cor Beton Balok K.175 Site Mix Besi Ø 12 & D 13 mm, Sk. Ø 8 mm6 Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi Ø 10 - 200 mm7 Cor Beton Tangga K.175 Site Mix Besi Ø 13 - 200 mm
Jumlah 1 Lantai 2
1 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk Ø 8 mm ( 15x30 )2 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm,Sk Ø 8 mm ( 15x15 )3 Cor Beton Ring Balok K.175 Site Mix Besi Ø 12 mm,Sk Ø 8 mm ( 15x20 )4 Cor Dak Beton Atap t. 12 cm Site Mix Besi Ø 10 - 200 mm
Jumlah 2 Jumlah 1 & 2
D Pekerjaan Pas.Dinding1 Pasangan Bata Merah2 Pasangan Bata Merah Sopi-sopi atap3 Pas.keramik dinding km/wc Lt.1 Uk 20x254 Plint Keramik Dinding 10x305 Plesteran + Aci Dinding6 Tali air Dinding Tampak Depan ( Motif Minimalis )7 Profilan & Ban-banan
8 Topi / Dak9 Batu Alam
10 Kolom Teras Finish Camprot Halus Jumlah
E Pekerjaan Keramik Lantai ( Lt.1& 2 )1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah )2 Keramik Lantai Teras Depan & Belakang 20x20 3 Keramik Lantai 2 20x20 ( Area Balkon ) 4 Keramik lantai Toilet 20x20 Lt 1 & 25 Keramik Tangga 40x40 6 Step Nossing Tangga
Jumlah F Pekerjaan Atap
1 Rangka Atap baja ringan2 Listplank Susun ( 3/20 & 3/30 )3 Genteng Ex Kanmuri / KIA / Setara4 Nok Genteng Ex Kanmuri / KIA / Setara5 Nok Genteng Ujung Ex Kanmuri / KIA / Setara6 Nok Genteng Try Way Ex Kanmuri / KIA / Setara7 Talang jurai
JumlahG Pekerjaan Plafond
1 Plafond + Rangka hollow 2 Plafond + Rangka ( KM/WC & Bagian Luar )3 List Profil Plafond Dalam 4 List Profil Plafond Luar
JumlahH Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo1 Kusen Pintu & Jendela Gendong ( Pintu Utama & Balkon ) Komplit ( PJ.1 )2 Kusen Pintu Single Kamar Tidur Komplit ( P.1 )3 Kusen Pintu & Jendela Gendong ( Teras Belakang ) ( PJ.2 )4 Jendela mati + Kaca 5 mm ( J.1' )5 Kusen + Jendela 1 lubang ( PJ.1 ) Komplit6 Kusen + Jendela 2 lubang ( Komplit )7 Kusen bouvenlight + Kaca 5 mm8 Daun Pintu utama & Balkon9 Daun pintu Kamar Tidur + R.Belakang
10 Kusen + Pintu KM / WC14 Rel pintu garasi15 Rel pintu sorong
JumlahI Pekerjaan Cat
1 Cat Dinding Luar
2 Cat Dinding dalam 3 Cat Plafond + List4 Cat Listplank5 Cat Kusen Pintu & Jendela6 Cat Daun Pintu 7 Cat Daun Jendela8 Cat Railling Tangga & Balkon
JumlahJ Pekerjaan Mechanical & Electrical
1 Instalasi Titik Lampu2 Instalasi Titik Saklar & Stop Kontak3 Instalasi Kabel Lampu Taman4 Kabel Tufur 4x6 mm 5 Box MCB Komplit6 Pasang Arde Listrik7 Pasang Radar Otomatis8 Armatur lampu down Light + Accessories9 Armatur lampu SL 18 Watt + Accessories
10 Armatur lampu Baret + Accessories11 Armatur lampu Taman + Accessories12 Armatur Stop Kontak + Saklar + Accesories13 Instalasi Pipa Air Bersih PVC Ø 3/4 "14 Instalasi Pipa Air Bersih PVC Ø 1/2 "15 Instalasi Pipa Air Kotor Wavin Klas D PVC Ø 4 "16 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 3 "17 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 2 "18 Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt19 Bak Kontrol PDAM20 Septictank + Rembesan Kap.2 M3
Uk.1,5 m x 2 m x 1,5 m21 PLN Kapasitas 2200 KVA 22 Sumber Air Bersih
JumlahK Pekerjaan Sanitair + Kaca Cermin
1 Closet Duduk 2 Kitchen Zink + Meja Beton Finish Keramik 20x203 Kran Taman 4 Jet Washer 5 Single Level Shower Set ( Hand Shower )6 Floor Drain 7 Torn Air Kapasitas 1000 Liter + Rangka Siku + Stop Kran+Pompa Pendorong
Jumlah L Pekerjaan External
1 Rabat Beton Motif 2 Pasangan Kansteen Carport
3 Perapihan tanah merah U/ Taman4 Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang ) 5 Rumput / Taman6 Pasangan Pagar Dinding Belakang & Samping T= 2 M & Depan T.1 M7 No. Kavling 8 Bak sampah Uk.60x70x20
Jumlah M Pekerjaan Lain - Lain
1 Railling Tangga 2 Railling Balkon3 Water Proofing Km / Wc dan Dak Beton
Jumlah
RENCANA ANGGARAN BIAYA RUMAH TINGGAL TYPE 75/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
Sat Volume Harga Jumlah
M2 105.00 5,000 525,000 M1 31.00 5,000 155,000 Ls 1.00 1,000,000 1,000,000 Ls 1.00 800,000 800,000
2,480,000
M3 24.62 50,000 1,231,200 M3 7.04 16,667 117,257
Spesie Ad. 1 : 3 M3 0.20 450,000 89,100 Spesie Ad. 1 : 4 M3 18.47 550,000 10,157,400
M3 4.87 180,000 875,880 Spesie Ad. 1 : 4 M1 4.40 85,000 374,000
12,844,837
Site Mix + besi Standard M3 3.42 2,560,940 8,758,415 Site Mix + besi Standard M3 2.28 3,258,900 7,420,515 Site Mix + besi Standard M3 1.04 2,560,940 2,650,573 Site Mix + besi Standard M3 0.99 2,560,940 2,535,331 Site Mix + besi Standard M3 1.78 2,560,940 4,567,789 Site Mix + besi Standard M3 3.43 2,560,940 8,789,146 Site Mix + besi Standard M3 3.70 3,258,900 12,057,930
46,779,698
Site Mix + besi Standard M3 1.73 3,258,900 5,646,044 Site Mix + besi Standard M3 0.39 2,560,940 1,008,370 Site Mix + besi Standard M3 1.84 2,560,940 4,703,326 Site Mix + besi Standard M3 0.28 2,560,940 729,100
12,086,840 58,866,539
Ad : 1 : 3 dan 1 : 5 M2 232.28 85,000 19,743,409 Ad : 1 : 3 dan 1 : 5 M2 5.65 85,000 480,463 Ex Mulia / Setara M2 28.20 98,946 2,790,288 Ex Mulia / Setara M1 52.95 30,000 1,588,500 Ad : 1 : 3 dan 1 : 5 M2 410.18 42,650 17,494,382 Ad : 1 : 5 M2 4.80 70,000 336,000 Ad : 1 : 5 M1 21.20 70,000 1,484,000
Site Mix + besi Standard M1 5.25 70,000 367,500 Ex Palimanan M2 5.06 145,000 733,700 Ad : 1 : 3 M2 5.28 25,000 132,000
45,150,242
Ex Mulia / Setara M2 55.20 98,258 5,423,820 Ex Mulia / Setara M2 5.40 95,946 518,111 Ex Mulia / Setara M2 2.40 95,946 230,271 Ex Mulia / Setara M2 7.50 95,946 719,598 Ex Mulia / Setara M2 9.83 98,258 966,290 Ex Mulia / Setara M1 17.10 30,000 513,000
8,371,089
Rangka + Reng Zink Alumn M2 61.32 140,000 8,584,800 Kayu Meranti M1 18.24 60,000 1,094,400 Ex Ikad / Kanmuri M2 61.32 90,000 5,518,800 Ex Ikad / Kanmuri M1 23.23 72,000 1,672,560 Ex Ikad / Kanmuri Bh 4.00 50,000 200,000 Ex Ikad / Kanmuri Bh 3.00 65,000 195,000 BJLS 25 + Papan 2/20 M1 5.60 35,000 196,000
17,461,560
Gypsum Board 9 mm + Hollow M2 59.20 68,000 4,025,600 Kaso 4/6 + Tryplek 4 mm M2 25.73 70,000 1,801,100 Cornice 7 cm M1 52.95 15,000 794,250 Kayu 1x5 cm M1 36.48 10,000 364,800
6,985,750
Kayu Kamper ( Tdk Susut ) Bh 2.00 700,000 1,400,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 500,000 1,000,000 Kayu Kamper ( Tdk Susut ) Bh 1.00 700,000 700,000 Kayu Kamper ( Tdk Susut ) Bh 1.00 750,000 750,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 500,000 1,000,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 700,000 1,400,000 Kayu Kamper ( Tdk Susut ) Bh 2.00 400,000 800,000 Daun Pintu Panel Bh 2.00 1,600,000 3,200,000 Double Teakwood + List Bh 3.00 700,000 2,100,000 ( Tdk Susust ) PVC Bh 2.00 385,000 770,000 Ex Deckson / Setara Bh - - - Ex Deckson / Setara Bh - - -
13,120,000
Ex Mowilex / Setara ( Weathersield ) M2 163.16 15,000 2,447,325
Ex Vinilex / Catillac M2 247.03 13,000 3,211,387 Ex Vinilex / Catillac M2 84.93 13,000 1,104,090 Cat Minyak Ex Avian / Setara M1 18.24 10,000 182,400 Finish Polyture M1 75.70 30,000 2,271,000 Finish Polyture M2 18.00 150,000 2,700,000 Finish Polyture M1 50.20 30,000 1,506,000 Cat Hitam Dop M1 6.95 40,000 278,000
13,700,202
Kabel NYM 2x2,5 mm Ex Eterna Ttk 19.00 80,000 1,520,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 14.00 80,000 1,120,000 Kabel NYM 3x2,5 mm Ex Eterna Ttk 1.00 80,000 80,000 Ex Supreme 4x6 mm M1 6.00 30,000 180,000 Ex Hager / Setara Unit 2.00 150,000 300,000
Ttk 1.00 150,000 150,000 Ttk 1.00 265,000 265,000
Ex Philips / Setara Bh 9.00 65,000 585,000 Ex Philips / Setara Bh 8.00 55,000 440,000 Ex Philips / Setara Bh 2.00 155,000 310,000 Ex Philips / Setara Bh 1.00 150,000 150,000 Ex Broco / Setara Bh 14.00 35,000 490,000 EX Wavin / Setara M1 44.72 20,000 894,400 EX Wavin / Setara M1 21.00 17,500 367,500 EX Wavin / Setara M1 32.44 30,000 973,200 EX Wavin / Setara M1 10.50 25,000 262,500 EX Wavin / Setara M1 11.95 23,000 274,850 Fiber +Cor Beton + Pas. Bata Unit 1.00 1,800,000 1,800,000 Pasangan Bata + Plester Aci Unit 1.00 120,000 120,000 Pas.Bata Ad : 1 : 5 + Cor Beton Unit 1.00 2,500,000 2,500,000 Ijuk + Pipa + Pasir
Unit 1.00 - By Owner PDAM Unit 1.00 - By Owner
12,782,450
Ex Parma Type 9802 / 9601 Unit 2.00 870,000 1,740,000 Zink Aluminium Ex Deethlehem Unit 1.00 1,530,000 1,530,000 Stainless Bh 2.00 40,000 80,000 Stainless Ex American Standard Bh 2.00 264,000 528,000 Stainless Ex American Standard Bh 2.00 204,000 408,000 Stainless Unit 2.00 60,000 120,000 Ex Pinguin / Setara+ Pompa Dub Unit 1.00 2,500,000 2,500,000
6,906,000
Ad.1:2:3 Finish Motif sisir + Koral sikat M2 15.23 45,000 685,125 Ad : 1 : 5, Ps. Bata Plester Aci M1 6.13 35,000 214,375
M2 12.68 2,500 31,700 Ad : 1 :2 : 3 M2 2.70 175,000 472,500 By Owner M2 12.68 - - Batako + Plester Aci + Cat M2 40.18 105,000 4,218,900 Seng Plat + Finish Cat Duco Unit 1.00 115,000 115,000 Pas.Bata + Plester Aci Unit 1.00 115,000 115,000
5,852,600
Motif Minimalsi ( Hollow ) M1 6.95 350,000 2,432,500 Motif Minimalis ( Hollow ) M1 3.25 350,000 1,137,500 Semen Base ( Ex Betadur ) M2 8.83 30,000 264,780
3,834,780
REKAPITULASI ANGGARAN BIAYA RUMAH TINGGAL TYPE 75/105PERUMAHAN PESONA TELAGA-CIBINONG,BOGORType : DAHLYA (90/105 )PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
No Item Pekerjaan Jumlah 1 Pekejaan Persiapan Rp 2,480,000 2 Pekerjaan Tanah & Pondasi Rp 12,844,837 3 Pekerjaan Beton Rp 58,866,539 4 Pekerjaan Pas.Dinding Rp 45,150,242 5 Pekerjaan Keramik Lantai ( Lt.1& 2 ) Rp 8,371,089 6 Pekerjaan Atap Rp 17,461,560 7 Pekerjaan Plafond Rp 6,985,750 8 Pekerjaan Kusen & jendela Rp 13,120,000 9 Pekerjaan Cat Rp 13,700,202
10 Pekerjaan Mechanical & Electrical Rp 12,782,450 11 Pekerjaan Sanitair + Kaca Cermin Rp 6,906,000 12 Pekerjaan External Rp 5,852,600 13 Pekerjaan Lain - Lain Rp 3,834,780
Jumlah Rp 208,356,049 Luas Bangunan 2 lantai 75Harga Per M2 Rp 2,778,081 Harga Per M2 (dibulatkan) Rp 2,700,000 Jumlah (dibulatkan) Rp 202,500,000
Terbilang # Dua Ratus Dua Juta Lima Ratus Ribu Rupiah #
Cibinong, Desember 2012Dibuat OlehPROYEK PESONA TELAGA CIBINONG
R E K A P I T U L A S I P E K. T A M B A H / K U R A N G
KONTRAKTOR : PT. BRAHWA ARKARA DEVELOPER : PT. KARYA BANGUN MANDIRI
PEKERJAAN : PEMBANGUNAN RUMAH TYPE 90/105 NMR KONTRAK : 079/SPK/KBM-PTC/XII/12 WAKTU PELAKSANAAN : 180 HKLOKASI : PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR NILAI KONTRAK : Rp. 243,000,000 MULAI PELAKSANAAN : 28 JANUARI 2013
NO. URAIAN PEKERJAANPEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
1 Pekejaan Persiapan 2,585,000 - - 2,585,000
2 Pekerjaan Tanah & Pondasi 13,043,933 - - 13,043,933
3 Pekerjaan Beton 55,997,882 - - 55,997,882
4 Pekerjaan Pas.Dinding 53,494,517 - - 53,494,517
5 Pekerjaan Keramik Lantai ( Lt.1& 2 ) 10,085,638 - - 10,085,638
6 Pekerjaan Atap 22,022,590 - - 22,022,590
7 Pekerjaan Plafond 9,412,700 - - 9,412,700
8 Pekerjaan Kusen & jendela 22,720,000 - - 22,720,000
9 Pekerjaan Cat 16,920,060 - - 16,920,060
10 Pekerjaan Mechanical & Electrical 16,601,000 - - 16,601,000
11 Pekerjaan Sanitair + Kaca Cermin 14,871,000 - - 14,871,000
12 Pekerjaan External 4,222,700 - - 4,222,700
13 Pekerjaan Lain - Lain 3,688,800 - - 3,688,800
TOTAL JUMLAH 245,665,821 - - 245,665,821
PEMBULATAN 243,000,000 - - 245,660,000
PEKERJAAN SESUAI PELAKSANAAN …………………………… 245,660,000
PEKERJAAN SESUAI KONTRAK …………………………………… 243,000,000
SELISIH 2,660,000.00
Terbilang :
###
###
###
JUMLAH HARGA ( Rp )
JUMLAH HARGA ( Rp )
JUMLAH HARGA ( Rp )
JUMLAH HARGA ( Rp )
Jakarta, 10 Maret 2013Di buat oleh,
Kontraktor PelaksanaPT. BRAHWA ARKARA
ANDRI SAMBIEINGDirektur Utama
MengetahuiPetugas Monitoring
Dinas Tata Bangunan dan Pemukiman Kab. Bogor
DEDDY SYARIFUDIN ST NIP.197004232002121002
MengetahuiPetugas Monitoring
Dinas Tata Bangunan dan Pemukiman Kab. Bogor
DEDDY SYARIFUDIN ST NIP.197004232002121002
MengetahuiPetugas Monitoring
Dinas Tata Bangunan dan Pemukiman Kab. Bogor
DEDDY SYARIFUDIN ST NIP.197004232002121002
MengetahuiPetugas Monitoring
Dinas Tata Bangunan dan Pemukiman Kab. Bogor
DEDDY SYARIFUDIN ST NIP.197004232002121002
Menyetujui,Developer
PT. KARYA BANGUN MANDIRI
Ir. SutrisnoSite Manager
Mengetahui,Developer
PT. KARYA BANGUN MANDIRI
Ir. KatimoSite Enguner
P E R I N C I A N P E K E R J A AN T A M B A H K U R A N G INSTANSI : PT. KARYA BANGUN MANDIRI
PEKERJAAN : PEMBANGUNAN RUMAH TYPE 90/105
LOKASI : PERUMAHAN PESONA TELAGA-CIBINONG,BOGOR
NO. URAIAN PEKERJAAN SPESIFIKASI VOLUME SAT
PEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
VOLUME VOLUME VOLUME
1 2 3 4 5 6 = 3 x 5 7 8 = 5 x 7 9 10 = 5 x 9 11 12 = 5 x 11
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 105.00 M2 5,000 525,000 - - - - 105.00 525,000
2 Pemasangan Bouwplank 52.00 M1 5,000 260,000 - - - - 52.00 260,000
3 Gudang Material & Barak Pekerja 1.00 Ls 1,000,000 1,000,000 1.00 1,000,000
4 Air kerja dan listrik kerja 1.00 Ls 800,000 800,000 - - - - 1.00 800,000
Jumlah 2,585,000 - - 2,585,000
B PEKERJAAN TANAH
1 Galian Tanah Pondasi 23.45 M3 50,000 1,172,500 - - - - 23.45 1,172,500
2 Urugan Kembali 7.37 M3 16,667 122,833 - - - - 7.37 122,833
3 Lantai Kerja Beton Tapak Spesie Ad. 1 : 3 0.64 450,000 288,000 - - - - 0.64 288,000
4 Pasangan Pondasi Batukali Spesie Ad. 1 : 4 16.08 600,000 9,648,000 - - - - 16.08 9,648,000
5 Urugan Pasir Pondasi & Lantai 6.84 180,000 1,231,200 - - - - 6.84 1,231,200
6 Pasangan Rollag Teras Belakang Spesie Ad. 1 : 4 6.84 85,000 581,400 - - - - 6.84 581,400
Jumlah 13,043,933 - - 13,043,933
C Pekerjaan Beton Lantai 1 - - - - - - -
1 Cor Beton Sloof K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm Site Mix + besi Standard 1.93 M3 2,860,940 5,507,310 - - - - 1.93 5,507,310
2 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm, Sk. Ø 8 mm Site Mix + besi Standard 1.68 M3 3,558,900 5,961,158 - - - - 1.68 5,961,158
3 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm Sk. Ø 8 mm Site Mix + besi Standard 0.30 M3 2,860,940 858,282 - - - - 0.30 858,282
4 Cor Beton Pondasi Beton Tapak ( K.225 Site Mix ) Besi D13 mm Site Mix + besi Standard 1.25 M3 2,860,940 3,576,175 - - - - 1.25 3,576,175
5 Cor Beton Balok K.175 Site Mix Besi Ø 12 & D 13 mm, Sk. Ø 8 mm Site Mix + besi Standard 2.57 M3 2,860,940 7,352,616 - - - - 2.57 7,352,616
6 Cor Beton Plat Lantai t = 12 cm K.175 Site Mix Besi Ø 10 - 200 mm Site Mix + besi Standard 4.57 M3 2,860,940 13,074,496 - - - - 4.57 13,074,496
7 Cor Beton Tangga K.175 Site Mix Besi Ø 13 - 200 mm Site Mix + besi Standard 1.35 M3 3,558,900 4,804,515 - - - - 1.35 4,804,515
8 Cor Beton Kolom Struktur 20x35 K.175 Site Mix Besi Ø 13 mm,Sk Ø 8 mm Site Mix + besi Standard 0.75 M3 3,558,900 2,669,175 - - - - 0.75 2,669,175
Lantai 2 - - - - - - -
1 Cor Beton Kolom Struktur K.175 Site Mix Besi D 13 mm,Sk Ø 8 mm ( 15x30 ) Site Mix + besi Standard 0.78 M3 3,558,900 2,775,942 - - - - 0.78 2,775,942
2 Cor Beton Kolom Praktis K.175 Site Mix Besi Ø 10 mm,Sk Ø 8 mm ( 15x15 ) Site Mix + besi Standard 0.60 M3 2,860,940 1,707,981 - - - - 0.60 1,707,981
3 Cor Beton Ring Balok K.175 Site Mix Besi Ø 12 mm,Sk Ø 8 mm ( 15x20 ) Site Mix + besi Standard 1.27 M3 2,860,940 3,633,394 - - - - 1.27 3,633,394
4 Cor Dak Beton Atap t. 12 cm Site Mix Besi Ø 10 - 200 mm Site Mix + besi Standard 1.43 M3 2,860,940 4,076,840 - - - - 1.43 4,076,840
Jumlah 55,997,882 - - 55,997,882
D Pekerjaan Pas.Dinding ###
1 Pasangan Bata Merah Ad : 1 : 3 dan 1 : 5 250.50 M2 85,000 21,292,500 - - - - 250.50 21,292,500
2 Pasangan Bata Merah Sopi-sopi atap Ad : 1 : 3 dan 1 : 5 2.50 M2 85,000 212,500 - - - - 2.50 212,500
3 Pas.keramik dinding km/wc Lt.1 Uk 20x25 Ex Mulia / Setara 11.60 M2 98,946 1,147,778 - - - - 11.60 1,147,778
4 Pas.keramik dinding km/wc Utama Lt 2 Uk. 20x25 Ex Mulia / Setara 15.60 M2 98,946 1,543,564 - - - - 15.60 1,543,564
5 Plint Keramik Dinding 10x40 Ex Mulia / Setara 64.50 M' 40,000 2,580,000 - - - - 64.50 2,580,000
6 Plesteran + Aci Dinding Ad : 1 : 3 dan 1 : 5 425.50 M2 48,650 20,700,575 - - - 425.50 20,700,575
7 Tali air Dinding Tampak Depan ( Motif Minimalis ) Ad : 1 : 5 16.76 M' 80,000 1,340,800 - - - - 16.76 1,340,800
8 Profilan & Ban-banan Ad : 1 : 5 34.13 M' 85,000 2,901,050 34.13 2,901,050
9 Topi / Dak Site Mix + besi Standard 10.40 M2 85,000 884,000 10.40 884,000
10 Batu Alam Ex Palimanan 6.15 M2 145,000 891,750 6.15 891,750
Jumlah 53,494,517 - - 53,494,517
HARGA SATUAN
( Rp ) JUMLAH HARGA
( Rp ) JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )
NO. URAIAN PEKERJAAN SPESIFIKASI VOLUME SAT
PEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
VOLUME VOLUME VOLUME
1 2 3 4 5 6 = 3 x 5 7 8 = 5 x 7 9 10 = 5 x 9 11 12 = 5 x 11
HARGA SATUAN
( Rp ) JUMLAH HARGA
( Rp ) JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )
E Pekerjaan Keramik Lantai ( Lt.1& 2 )
1 Keramik Lantai Kamar & Ruangan 40x40 ( atas + bawah ) Ex Mulia / Setara 63.94 M2 101,258 6,474,411 - - - - 63.94 6,474,411
2 Keramik Lantai Teras Depan & Belakang 33x33 Ex Mulia / Setara 7.37 M2 98,946 729,235 - - - - 7.37 729,235
3 Keramik Lantai 2 33x33 ( Area Balkon ) Ex Mulia / Setara 5.58 M2 98,946 552,121 - - - - 5.58 552,121
4 Keramik lantai Toilet 20x20 Lt 1 & 2 + Tempat Cuci Ex Mulia / Setara 3.50 M2 98,946 346,312 - - - - 3.50 346,312
5 Keramik lantai Toilet Utama 20x20 Lt 2 Ex Mulia / Setara 4.38 M2 98,946 433,385 - - - - 4.38 433,385
6 Keramik Tangga 40x40 Ex Mulia / Setara 9.68 M2 101,258 980,174 - - - - 9.68 980,174
7 Step Nossing Tangga Ex Mulia / Setara 19.00 M' 30,000 570,000 - - - - 19.00 570,000
Jumlah 10,085,638 - - 10,085,638
F Pekerjaan Atap 1 Rangka Atap Ex Cahayatruss / Smatruss Rangka + Reng Zink Alumn 77.55 M2 145,000 11,244,750 - - - - 77.55 11,244,750
2 Listplank Susun ( 3/20 & 3/30 ) Kayu Meranti 28.00 M' 60,000 1,680,000 - - - - 28.00 1,680,000
3 Genteng Ex Kanmuri / KIA / Setara Ex Ikad / Kanmuri 77.55 M2 90,000 6,979,500 - - - - 77.55 6,979,500
4 Genteng Samping Ex Kanmuri / KIA / Setara Ex Ikad / Kanmuri - - - - - - - - -
5 Nok Genteng Ex Kanmuri / KIA / Setara Ex Ikad / Kanmuri 21.42 M' 72,000 1,542,240 - - - - 21.42 1,542,240
6 Nok Genteng Ujung Ex Kanmuri / KIA / Setara Ex Ikad / Kanmuri 7.00 Bh 50,000 350,000 - - - - 7.00 350,000
7 Talang jurai BJLS 25 + Papan 2/20 6.46 M' 35,000 226,100 - - - - 6.46 226,100
Jumlah 22,022,590 - - 22,022,590
G Pekerjaan Plafond
1 Plafond + Rangka Gypsum Board 9 mm + Hollow 76.94 M2 70,000 5,385,800 - - - - 76.94 5,385,800
2 Plafond + Rangka Bagian Luar Kaso + Tryplek 4 mm 28.00 M2 70,000 1,960,000 - - - - 28.00 1,960,000
3 List Profil Plafond Dalam Cornice 10 cm 100.46 M' 15,000 1,506,900 - - - - 100.46 1,506,900
4 List Profil Plafond Luar Kayu 5 cm 56.00 M' 10,000 560,000 - - - - 56.00 560,000
Jumlah 9,412,700 - - 9,412,700
H Pekerjaan Kusen & jendela
( Termasuk Engsel + Kunci Komplit ) Ex Logo
1 Kusen Pintu & Jendela Gendong ( Pintu Utama ) Komplit Kayu Kamper ( Tdk Susut ) 2.00 Bh 700,000 1,400,000 - - - - 2.00 1,400,000
2 Kusen Pintu Single Kamar Tidur Komplit Kayu Kamper ( Tdk Susut ) 3.00 Bh 500,000 1,500,000 - - - - 3.00 1,500,000
3 Kusen Pintu & Jendela Gendong ( Teras Belakang ) Kayu Kamper ( Tdk Susut ) 1.00 Bh 700,000 700,000 - - - - 1.00 700,000
4 Jendela mati + Kaca 5 mm Kayu Kamper ( Tdk Susut ) 1.00 Bh 750,000 750,000 - - - - 1.00 750,000
5 Kusen Jendela 2 lubang Kayu Kamper ( Tdk Susut ) 3.00 Bh 700,000 2,100,000 - - - - 3.00 2,100,000
6 Kusen bouvenlight Kayu Kamper ( Tdk Susut ) 2.00 Bh 400,000 800,000 - - - - 2.00 800,000
7 Daun Pintu utama Daun Pintu Panel 2.00 Bh 1,600,000 3,200,000 - - - - 2.00 3,200,000
8 Daun pintu Kamar Tidur + R.Belakang Double Teakwood + List 6.00 Bh 700,000 4,200,000 - - - - 6.00 4,200,000
9 Daun jendela + kaca 5 mm Kayu Kamper ( Tdk Susut ) 14.00 Bh 500,000 7,000,000 - - - - 14.00 7,000,000
10 Daun jendela Bouvenlight Kayu Kamper ( Tdk Susut ) 2.00 Bh 150,000 300,000 - - - - 2.00 300,000
11 Kusen + Pintu KM / WC PVC 2.00 Bh 385,000 770,000 - - - - 2.00 770,000
14 Rel pintu garasi Ex Deckson / Setara - Bh - - - - - - - -
15 Rel pintu sorong Ex Deckson / Setara - Bh - - - - - - - -
Jumlah 22,720,000 - - 22,720,000
I Pekerjaan Cat
1 Cat Dinding Luar Ex Mowilex / Setara ( Weathersield ) 124.52 M2 18,000 2,241,360 - - - - 124.52 2,241,360
2 Cat Dinding dalam Ex Vinilex / Catillac 345.44 M2 15,000 5,181,600 - - - - 345.44 5,181,600
3 Cat Plafond + List Ex Vinilex / Catillac 104.94 M2 15,000 1,574,100 - - - - 104.94 1,574,100
4 Cat Listplank Cat Minyak Ex Avian / Setara 28.00 M' 12,000 336,000 - - - - 28.00 336,000
5 Cat Kusen Pintu & Jendela Melamic 110.90 M' 30,000 3,327,000 - - - - 110.90 3,327,000
6 Cat Daun Pintu Melamic 14.08 M' 150,000 2,112,000 - - - - 14.08 2,112,000
7 Cat Daun Jendela Melamic 61.60 M' 30,000 1,848,000 - - - - 61.60 1,848,000
NO. URAIAN PEKERJAAN SPESIFIKASI VOLUME SAT
PEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
VOLUME VOLUME VOLUME
1 2 3 4 5 6 = 3 x 5 7 8 = 5 x 7 9 10 = 5 x 9 11 12 = 5 x 11
HARGA SATUAN
( Rp ) JUMLAH HARGA
( Rp ) JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )
8 Cat Railling Tangga & Balkon Cat Hitam Dop 7.50 M' 40,000 300,000 - - - - 7.50 300,000
Jumlah 16,920,060 - - 16,920,060
NO. URAIAN PEKERJAAN SPESIFIKASI VOLUME SAT
PEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
VOLUME VOLUME VOLUME
1 2 3 4 5 6 = 3 x 5 7 8 = 5 x 7 9 10 = 5 x 9 11 12 = 5 x 11
HARGA SATUAN
( Rp ) JUMLAH HARGA
( Rp ) JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )
J Pekerjaan Mechanical & Electrical
1 Instalasi Titik Lampu Kabel NYM 2x2,5 mm Ex Eterna 18.00 Ttk 90,000 1,620,000 - - - - 18.00 1,620,000
2 Instalasi Titik Saklar & Stop Kontak Kabel NYM 3x2,5 mm Ex Eterna 10.00 Ttk 90,000 900,000 - - - - 10.00 900,000
3 Instalasi Titik Stop Kontak AC Kabel NYM 3x2,5 mm Ex Eterna 5.00 Ttk 160,000 800,000 - - - - 5.00 800,000
4 Instalasi Titik Telpon Ex Beldent / setara 2.00 Ttk 160,000 320,000 - - - - 2.00 320,000
5 Instalasi Kabel TV Ex Beldent / setara 2.00 Ttk 160,000 320,000 - - - - 2.00 320,000
6 Instalasi Kabel Lampu Taman Kabel NYM 3x2,5 mm Ex Eterna 2.00 Ttk 160,000 320,000 - - - - 2.00 320,000
7 Kabel Tufur 4x6 mm Ex Supreme 4x6 mm 10.00 M1 35,000 350,000 - - - - 10.00 350,000
8 Box MCB Komplit Ex Hager / Setara 2.00 Unit 166,000 332,000 - - - - 2.00 332,000
9 Pasang Arde Listrik 1.00 Ttk 170,000 170,000 - - - - 1.00 170,000
10 Pasang Radar Otomatis 1.00 Ttk 285,000 285,000 - - - - 1.00 285,000
11 Armatur lampu down Light + Accessories Ex Philips / Setara 8.00 Bh 65,000 520,000 - - - - 8.00 520,000
12 Armatur lampu Baret + Accessories Ex Philips / Setara 3.00 Bh 155,000 465,000 - - - - 3.00 465,000
13 Armatur socket TV Ex Broco / Setara 2.00 Bh 55,000 110,000 - - - - 2.00 110,000
14 Armatur lampu Taman + Accessories Ex Philips / Setara 2.00 Bh 150,000 300,000 - - - - 2.00 300,000
15 Armatur Stop Kontak + Saklar + Accesories Ex Broco / Setara 20.00 Bh 35,000 700,000 - - - - 20.00 700,000
16 Armatur Stop Kontak AC+ Accesories Ex Broco / Setara 5.00 Bh 85,000 425,000 - - - - 5.00 425,000
17 Instalasi Pipa Air Bersih PVC Ø 3/4 " EX Wavin / Setara 16.00 M' 20,000 320,000 - - - - 16.00 320,000
18 Instalasi Pipa Air Bersih PVC Ø 1/2 " EX Wavin / Setara 8.00 M' 17,500 140,000 - - - - 8.00 140,000
19 Instalasi Pipa Air Kotor Wavin Klas D PVC Ø 4 " EX Wavin / Setara 16.00 M' 30,000 480,000 - - - - 16.00 480,000
20 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 3 " EX Wavin / Setara 16.00 M' 25,000 400,000 - - - - 16.00 400,000
21 Instalasi Pipa Air Bekas Wavin Klas D PVC Ø 2 " EX Wavin / Setara 8.00 M' 23,000 184,000 - - - - 8.00 184,000
22 Ground Tank Kap.1000 Ltr + Pompa Pendorong 125 Watt Fiber +Cor Beton + Pas. Bata 1.00 Unit 2,520,000 2,520,000 - - - - 1.00 2,520,000
23 Bak Kontrol PDAM Pasangan Bata + Plester Aci 1.00 Unit 120,000 120,000 - - - - 1.00 120,000
24 Septictank + Rembesan Ad : 1 : 5 + Ijuk + Pipa + Pasir 1.00 Unit 4,500,000 4,500,000 - - - - 1.00 4,500,000
25 PLN Kapasitas 2200 KVA 1.00 Unit - - - - - - 1.00 -
26 Sumber Air Bersih PDAM 1.00 Unit - - - - - - 1.00 -
Jumlah 16,601,000 - - 16,601,000
K Pekerjaan Sanitair + Kaca Cermin
1 Closet Duduk Ex Parma Type 9802 / 9601 2.00 Unit 870,000 1,740,000 - - - - 2.00 1,740,000
2 Wastafel Lavatory Type 222 Ex Parma 2.00 Unit 960,000 1,920,000 - - - - 2.00 1,920,000
3 Kitchen Zink + Meja Beton Finish Keramik 20x20 Zink Aluminium Ex Deethlehem 1.00 Unit 1,530,000 1,530,000 - - - - 1.00 1,530,000
4 Kran Tembok Stainless 1.00 Bh 35,000 35,000 - - - - 1.00 35,000
5 Single Level Bath & Shower Set ( Kran bathub ) Stainless Ex American Standard 1.00 Bh 390,000 390,000 - - - - 1.00 390,000
6 Kran Taman Stainless 2.00 Bh 40,000 80,000 - - - - 2.00 80,000
7 Shower Bidet Stainless Ex American Standard 2.00 Bh 264,000 528,000 - - - - 2.00 528,000
8 Single Level Shower Set Stainless Ex American Standard 1.00 Bh 204,000 204,000 - - - - 1.00 204,000
9 Floor Drain Stainless 3.00 Unit 60,000 180,000 - - - - 3.00 180,000
10 Shower Tray ( Bak Keramik ) Ex Kelmi 1.00 Unit 1,140,000 1,140,000 - - - - 1.00 1,140,000
11 Bathub Type FB 1500-70 Ex Dipo / Setara 1.00 Unit 2,520,000 2,520,000 - - - - 1.00 2,520,000
12 Soap Holder (Tempat Sabun ) Single Ex Dipo / Setara 1.00 Unit 72,000 72,000 - - - - 1.00 72,000
13 Soap Holder KM/WC Utama (Tempat Sabun ) Double Ex Dipo / Setara 1.00 Unit 120,000 120,000 - - - - 1.00 120,000
14 Water Heater Kap.15 Liter Merk Ariston / Wasker Toilet Utama Ex Ariston + Instalasi Air Panas 1.00 Unit 2,352,000 2,352,000 - - - - 1.00 2,352,000
15 Torn Air Kapasitas 500 Liter + Rangka Siku + Stop Kran Ex Pinguin / Setara 1.00 Unit 1,800,000 1,800,000 - - - - 1.00 1,800,000
16 Kaca Cermin t=5 mm U/Km/Wc Ex Asahimas / Setara 2.00 Unit 130,000 260,000 - - - - 2.00 260,000
Jumlah 14,871,000 - - 14,871,000
NO. URAIAN PEKERJAAN SPESIFIKASI VOLUME SAT
PEKERJAAN SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG PEKERJAAN SESUAI PELAKSANAAN
VOLUME VOLUME VOLUME
1 2 3 4 5 6 = 3 x 5 7 8 = 5 x 7 9 10 = 5 x 9 11 12 = 5 x 11
HARGA SATUAN
( Rp ) JUMLAH HARGA
( Rp ) JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )JUMLAH HARGA
( Rp )
L Pekerjaan External
1 Rabat Beton Motif Ad : 1 :2 : 3, Finish Motif Sisir + Aci 15.00 M2 45,000 675,000 - - - - 15.00 675,000
2 Beton Kansteen Carport Ad : 1 : 5, Ps. Bata Plester Aci 13.40 M' 35,000 469,000 - - - - 13.40 469,000
3 Perapihan tanah merah U/ Taman 32.50 M2 2,500 81,250 - - - - 32.50 81,250
4 Jembatan Beton Carport t = 20 Cm ( Beton K,250 Bertulang ) Ad : 1 :2 : 3 2.50 M2 175,000 437,500 - - - - 2.50 437,500
5 Rumput / Taman By Owner 32.50 M2 - - - - - - 32.50 -
6 Pasangan Pagar Dinding Belakang & Samping T= 2 M Batako + Plester Aci + Cat 22.19 M2 105,000 2,329,950 - - - - 22.19 2,329,950
7 Bak Konttrol PDAM Pas.Bata,Plester Aci 1.00 Unit 115,000 115,000 - - - - 1.00 115,000
8 Bak sampah Uk.60x70x20 Pas.Bata + Plester Aci 1.00 Unit 115,000 115,000 - - - - 1.00 115,000
Jumlah 4,222,700 - - 4,222,700
M Pekerjaan Lain - Lain
1 Railling Tangga Motif Minimalsi ( Hollow ) 5.00 M2 400,000 2,000,000 - - - - 5.00 2,000,000
2 Railling Balkon Motif Minimalis ( Hollow ) 2.50 M' 400,000 1,000,000 - - - - 2.50 1,000,000
3 Water Proofing Km / Wc dan Dak Beton Semen Base ( Ex Betadur ) 19.68 M' 35,000 688,800 - - - - 19.68 688,800
Jumlah 3,688,800 - - 3,688,800