![RAB Rumah Tinggal 13x20M [PDF]](https://pdfs.asia/img/200x200/rab-rumah-tinggal-13x20m.jpg)
21 0 196 KB
No I II III IV V VI VII VIII IX X XI XII XIII XIV XV XVI
URAIAN PEKERJAAN PEKERJAAN PERSIAPAN PEKERJAAN GALIAN PEKERJAAN SLOOF 20x25 PEKERJAAN PONDASI PEKERJAAN BETON STRUKTUR PEKERJAAN BETON NON STRUKTUR PEKERJAAN DINDING PEK.LANTAI DAN FINISHING PEKERJAAN PLAFOND PEKERJAAN PINTU & JENDELA PEKERJAAN SANITAIR PEKERJAAN INSTALASI AIR PEK. INSTALASI LISTRIK PEKERJAAN FINISHING PEKERJAAN ATAP PEKERJAAN LAIN LAIN
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
HARGA 15,175,000 11,420,000 24,297,000 39,435,500 82,832,500 98,849,000 181,794,400 128,975,000 33,350,000 85,640,000 48,735,000 28,387,000 19,830,000 47,314,000 109,870,000 5,000,000
TOTAL BIAYA LANTAI 1 DAN 2
Rp
955,904,400
RENCANA ANGGARAN BIAYA PROYEK PEMBANGUNAN RUMAH TINGGAL LuasM2 :13 x 20 m PEMILIK: Ibu Fina No
URAIAN PEKERJAAN
I 1 2 3 4 5 6
A. PEKERJAAN LANTAI 1 PEKERJAAN PERSIAPAN Direksikeet Keamanan Pembersihan Lahan Mobilisasi Listrik Kerja Pek.Bowplank dan Pengukuran
II 1 2 3
PEKERJAAN GALIAN Galian Tanah Pondasi Urugan Tanah Kembali Urug Pasir Bawah Pondasi
VOL
SAT
H.SATUAN
1 1 1 1 1 185
ls ls ls ls ls M¹
185 120 56 19
M¹ M³ M³ M³
Rp Rp Rp
50,000 17,500 220,000
11 81 7 10 132 22 83 62 1
M³ zak M³ M³ lbr btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp
600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000
Rp Rp Rp Rp Rp Rp
5,000
MATERIAL
Rp Rp Rp Rp Rp Rp
2,500,000 1,000,000 750,000
UPAH
Rp Rp Rp Rp Rp Rp
1,000,000 2,000,000 5,000,000 2,000,000 925,000
Sub Total
Rp
4,070,000
Rp Rp Rp
6,000,000 980,000 370,000
Rp
6,600,000
Sub Total III 1 2 3 4 5 6 7 8
PEKERJAAN SLOOF 20x25 Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Utama) Kawat beton + paku
Rp Rp Rp Rp Rp Rp Rp Rp
1 2 3
1 2 3 4 5 6 7 V
1 2 3 4 5 6 7 8
1 2 3 4 5 6 7 8 9
1 2 3 4 5 6 7 8
1 2 3 4 5
PEKERJAAN PONDASI A. Pekerjaan Pondasi Batu kali Semen tiga roda Pasir Batu Kali Sub Total B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 12 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON STRUKTUR LANTAI 1 A. Pekerjaan Kolom Praktis ( 15 x 15 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 10 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total C.Pekerjaan Ring Balk ( 15 x 20 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total D. Pekerjaan Balok ( B1) 20 X 30 Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6
46 105 17 43
M³ zak M³ M³
Rp Rp Rp Rp
85,000 55,000 220,000 230,000
3 22 7 11 36 60 63 1
M³ zak M³ M³ lbr btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp
1,500,000 55,000 220,000 230,000 20,000 25,000 63,500 120,000
3 22 2 3 36 60 32 38 1
M³ zak M³ M³ lbr btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp
600,000 55,000 220,000 230,000 20,000 25,000 25,000 43,000 200,000
4 29 3 4 48 80 37 14 28 1
M³ zak M³ M³ lbr btg btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000
5 38 3 5 60 10 57 57 1
M³ zak M³ M³ lbr btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp
600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000
1 8 1 1 12 30
M³ zak M³ M³ lbr btg
Rp Rp Rp Rp Rp Rp
600,000 55,000 220,000 230,000 20,000 25,000
LANTAI 1
Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp
Rp
15,175,000
Rp
11,420,000
Rp
24,297,000
Rp
23,315,000
Rp
16,120,500
Rp
8,994,000
Rp
13,747,000
Rp
13,594,500
4,455,000 1,540,000 2,300,000 2,640,000 550,000 2,075,000 3,937,000 200,000
Sub Total IV
JUMLAH
Rp
3,910,000
Rp
4,500,000
5,775,000 3,740,000 9,890,000
1,210,000 1,540,000 2,530,000 720,000 1,500,000 4,000,500 120,000
Rp
1,800,000
Rp
2,400,000
Rp
3,000,000
Rp
600,000
1,210,000 440,000 690,000 720,000 1,500,000 800,000 1,634,000 200,000
1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000
2,090,000 660,000 1,150,000 1,200,000 250,000 1,425,000 3,619,500 200,000
440,000 220,000 230,000 240,000 750,000
Page 2
6 6 7 8
1 2 3 4 5 6 7 8 9 1 2 3 4 5 6 7 8 9
1 2 3 4 5 6 7 8
1 2 3 4 5 6 6 7 8 VI 1 2 3 4 5 6 6 8
1 2 3 4 5 6 7
1 2 3 4 5 6 7
1 2 3
Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø.12 ex. Sii ( Tulangan Tengah ) Besi Ø. 16 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON STRUKTUR LANTAI 2 B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total C.Pekerjaan Ring Balk ( 15 x 20 ) Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total D. Pekerjaan Balok ( B1) 20 X 30 Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø.12 ex. Sii ( Tulangan Tengah ) Besi Ø. 16 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON NON STRUKTUR A. PekerjaanTangga beton Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Besi Ø.10 ex. Sii Kawat beton + paku Sub Total B. Pekerjaan Dak Lantai 2 Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex.S ii Kawat beton + paku Sub Total C. Pekerjaan Pet beton Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Kawat beton + paku Sub Total D. Pekerjaan Profilan Sub Total PEKERJAAN BETON NON STRUKTUR A. Pekerjaan Pet + Dak Talang beton klling Semen ex.tiga roda Pasir Batu Split
7 3 5 1
btg btg btg ls
Rp Rp Rp Rp
25,000 63,500 116,000 200,000
Rp Rp Rp Rp
175,000 190,500 580,000 200,000
4 29 3 4 48 80 37 14 28 1
M³ zak M³ M³ lbr btg btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000
Rp
29 3 4 48 80 37 14 28 1
zak M³ M³ lbr btg btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp
55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000
6 44 4 6 72 12 32 32 1
M³ zak M³ M³ lbr btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp
700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000
1 8 1 1 12 30 7 3 5 1
M³ zak M³ M³ lbr btg btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 200,000
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,500,000 55,000 220,000 230,000 125,000 25,000 25,000 43,000 100,000
26 188 18 24 91 338 434 1
M³ zak M³ M³ lbr btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp
700,000 55,000 220,000 230,000 125,000 25,000 25,000 300,000
1 8 1 1 4 13 17 1
M³ zak M³ M³ lbr btg btg ls
Rp Rp Rp Rp Rp Rp Rp Rp
700,000 55,000 220,000 230,000 125,000 25,000 25,000 300,000
Rp Rp Rp Rp Rp Rp Rp
440,000 220,000 230,000 500,000 325,000 425,000 300,000
1
ls
Rp
3,000,000
Rp
3,000,000
4 29 3 4
M³ zak M³ M³
Rp Rp Rp Rp
LANTAI 1
700,000 55,000 220,000 230,000
Rp
4,200,000
Rp
700,000
14,147,000
Rp
11,347,000
Rp
13,652,000
Rp
3,725,500
Rp
2,100,000
Rp
18,200,000
Rp
5,714,000
Rp
700,000
Rp
68,995,000
Rp
2,000,000
Rp
3,140,000
Rp
5,000,000
550,000 220,000 230,000 625,000 450,000 450,000 989,000 100,000
10,340,000 3,960,000 5,520,000 11,375,000 8,450,000 10,850,000 300,000
Rp Rp Rp Rp
Rp
2,800,000
440,000 220,000 230,000 240,000 750,000 175,000 190,500 580,000 200,000
M³ zak M³ M³ lbr btg btg btg ls
Rp Rp Rp Rp Rp Rp Rp
3,625,500
2,420,000 880,000 1,380,000 1,440,000 300,000 800,000 2,032,000 200,000
1 10 1 1 5 18 18 23 1
Rp Rp Rp Rp Rp Rp Rp Rp
Rp
2,800,000
1,595,000 660,000 920,000
Page 3
4 5 6 8
Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Kawat beton + paku
14 52 67 1
lbr btg btg ls
Rp Rp Rp Rp
125,000 25,000 25,000 300,000
Rp Rp Rp Rp
1,750,000 1,300,000 1,675,000 300,000
1
ls
Rp
3,000,000
Rp
3,000,000
Sub Total B. Pekerjaan Profilan
Rp
Sub Total VII 1 2 3
PEKERJAAN DINDING LANTAI 1 PEKERJAAN PASANGAN Bata Semen tiga roda Pasir Pasang
1 2
PEKERJAAN PLESTERAN Semen tiga roda Pasir pasang
1
PEKERJAAN ACIAN Semen tiga roda
438 35040 144 35
M² bh Zak M³
Rp Rp Rp Rp
15,000 410 55,000 220,000
876 180 26
M² Zak M³
Rp Rp Rp
8,500 55,000 220,000
876 180
M² Zak
Rp Rp
8,500 55,000
Rp Rp Rp
Rp
6,570,000
Rp
7,446,000
Rp
7,446,000
1 2 3
1 2
PEKERJAAN PLESTERAN Semen tiga roda Pasir pasang
1
PEKERJAAN ACIAN Semen tiga roda
595 47600 195 48
M² bh Zak M³
Rp Rp Rp Rp
15,000 410 55,000 220,000
1190 245 36
M² Zak M³
Rp Rp Rp
8,500 55,000 220,000
1190 245
M² Zak
Rp Rp
8,500 55,000
Rp Rp Rp
Rp
8,925,000
Rp
10,115,000
Rp
10,115,000
45 45 14 5
M² M² Zak M³
Rp Rp Rp Rp
20,000 80,000 55,000 220,000
110 110 32 13
M² M² Zak M³
Rp Rp Rp Rp
22,000 80,000 55,000 220,000
16 16 5 2
M² M² Zak M³
Rp Rp Rp Rp
22,000 80,000 55,000 220,000
29 29 10 4
M² M² Zak M³
Rp Rp Rp Rp
22,000 80,000 55,000 220,000
180 180 315 52 22.00
M² M² BH Zak M³
Rp Rp Rp Rp Rp
22,000 80,000 20,000 55,000 220,000
5 5 2 1
M² M² Zak M³
Rp Rp Rp Rp
20,000 80,000 55,000 220,000
Rp Rp Rp
RUANG TIDUR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
900,000
Rp
2,420,000
RUANG TAMU 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
352,000
KM/WC 1. Lantai Keramik 25X25 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
638,000
Rp Rp Rp Rp
Rp
3,960,000
GUDANG 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
100,000
1
40 40 12 4
M² M² Zak M³
Rp Rp Rp Rp
20,000 80,000 55,000 220,000
86 86 25 10
M² M² Zak M³
Rp Rp Rp Rp
22,000 80,000 55,000 220,000
41 41 12 5
M² M² Zak M³
Rp Rp Rp Rp
22,000 80,000 55,000 220,000
240 240
M² M²
Rp Rp
22,000 80,000
Rp Rp Rp
RUANG TIDUR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
800,000
Rp
1,892,000
KM/WC 1. Lantai Keramik 25X25 ex Roman 2. Semen tiga roda 3. Pasir pasang
Rp Rp Rp
Rp
902,000
LANTAI 1
Rp
23,590,000
Rp
6,370,000
Rp
15,840,000
Rp
2,347,000
Rp
4,388,000
Rp
32,360,000
Rp
830,000
Rp
5,540,000
Rp
12,347,000
Rp
5,280,000
Rp
5,942,000
3,280,000 660,000 1,100,000
Sub Total PAS. DINDING km/wc 1. Dinding Keramik 33/25 ex Roman
Rp
6,880,000 1,375,000 2,200,000
Sub Total 4
31,510,000
3,200,000 660,000 880,000
Sub Total 2
Rp
400,000 110,000 220,000
Sub Total PEK.LANTAI DAN FINISHING LANTAI 2 A.LANTAI 2 CORIDOOR+TANGGA 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
49,726,000
14,400,000 6,300,000 2,860,000 4,840,000
Sub Total 6
Rp
2,320,000 550,000 880,000
Sub Total PAS. DINDING km/wc 1. Dinding Keramik 33/25 ex Roman 2. BORDER 10/25 ex Roman 3. Semen tiga roda 4. Pasir pasang
17,346,000
1,280,000 275,000 440,000
Sub Total 5
Rp
8,800,000 1,760,000 2,860,000
Sub Total 4
23,066,000
3,600,000 770,000 1,100,000
Sub Total 2
Rp
13,475,000
Sub Total VIII PEK.LANTAI DAN FINISHING LANTAI 1 A.LANTAI 1 1 TERAS/CORIDOOR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang
36,556,400
13,475,000 7,920,000
Sub Total Rp
Rp
19,516,000 10,725,000 10,560,000
Sub Total Rp Rp
5,000,000
9,900,000
Sub Total PEKERJAAN DINDING LANTAI 2 PEKERJAAN PASANGAN Bata Semen ex Tiga roda Pasir Pasang
Rp
9,900,000 5,720,000
Sub Total Rp
11,000,000
14,366,400 7,920,000 7,700,000
Sub Total Rp Rp
Rp 2,000,000
19,200,000
Page 4
2. BORDER 10/25 ex Roman 3. Semen tiga roda 4. Pasir pasang
420 69 28.80
BH Zak M³
Rp Rp Rp
20,000 55,000 220,000
Rp Rp Rp
8,400,000 3,795,000 6,336,000
Sub Total IX 1 2 3
PEKERJAAN PLAFOND LANTAI 1 PEKERJAAN PLAFOND Plafond Gypsum 9 mm Hollow Dempul Canstein + Paku Gypsum
213 85 150 1
M² LBR btg ls
Rp Rp Rp Rp
35,000 55,000 20,000 200,000
Rp Rp Rp Rp
X 1 2 3 4 5 6 7 8
1 2 3
1 2 3 4
1 2 XI 1 2 3 4 5
1 3 4 5 XII 1 2 3 1 2 3 3
1 2 3 1 2 3
XIII 1 2 3 4 5
PEKERJAAN PLAFOND LANTAI 1 Plafond Gypsum 9 mm Hollow Dempul Canstein + Paku Gypsum Sub Total PEKERJAAN PINTU & JENDELA LANTAI 1 Kusen+ Daun Pintu Utama (PU) Kusen+ Daun Pintu Kamar (P1) Kusen+ Daun Pintu Km/ Wc (PVC) Kusen+ Daun + kaca Jendela satu lubang (J1) Kusen+ Daun + kaca Jendela dua lubang (J2) Kusen+ Daun + kaca Jendela gendong (J1U) Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) BOVENLIGHT KM/WC Sub Total ACCESSORIES PINTU & JENDELA LANTAI 1 Kunci Pintu Utama + Handle Engsel Kunci Pintu Standart + Handle + Engsel hak angin,grendel + Engsel jendela ex standar Sub Total PEKERJAAN PINTU & JENDELA LANTAI 2 Kusen+ Daun Pintu Kamar (P1) Kusen+ Daun Pintu Km/ Wc (PVC) Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) BOVENLIGHT KM/WC Sub Total ACCESSORIES PINTU & JENDELA LANTAI 2 Kunci Pintu Standart + Handle + Engsel hak angin,grendel + Engsel jendela ex standar Sub Total PEKERJAAN SANITAIR LANTAI 1 Kamar Mandi Lantai 1 Closet duduk standart Closet Jongkok standart Wastafel standart Bak feeber Floor Drain Sub Total PEKERJAAN SANITAIR LANTAI 2 Kamar Mandi Lantai 2 Closet duduk standart Wastafel standart Bak feeber Floor Drain Sub Total PEKERJAAN INSTALASI AIR LANTAI 1 A.AIR BERSIH Pipa PVC AW 1/2 " Wavin Pipa PVC AW 3/4 " Wavin Kran Air B.AIR KOTOR Pipa PVC 3 " Wavin AW Pipa PVC 4 " Wavin AW Pipa PVC 6 " Wavin AW Fitting + Sambungan dll Sub Total PEKERJAAN INSTALASI AIR LANTAI 2 A.AIR BERSIH Pipa PVC AW 1/2 " Wavin Pipa PVC AW 3/4 " Wavin Kran Air B.AIR KOTOR Pipa PVC 3 " Wavin AW Pipa PVC 4 " Wavin AW Fitting + Sambungan dll Sub Total PEK. INSTALASI LISTRIK LANTAI 1 Lampu Pijar Biasa Lampu Tl 40 w Lampu exterior Pet beton Lampu cawan Stop Kontak
260 104 150 1
1 9 9 1 2 2 4 1
1 9 10
12 12 8 1
12 9
8 1 8 9 9
12 12 12 12
1 12 5 9 1 24 24 24 1
1 24 4 12 1 30 48 1
55 20 4 4 2 10
M² LBR btg ls
unit unit unit unit unit unit unit unit
unit unit unit
unit unit unit unit
unit unit
bh bh bh bh bh
bh bh bh bh
ls btg btg bh ls btg btg btg ls
ls btg btg bh ls btg btg ls
ttk ttk ttk ttk ttk
Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp
Rp Rp Rp Rp
Rp Rp
Rp Rp Rp Rp Rp
Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp
LANTAI 1
35,000 55,000 20,000 200,000
1,700,000 1,500,000 200,000 1,300,000 2,000,000 1,300,000 2,000,000 250,000
1,500,000 300,000 150,000
1,500,000 200,000 2,000,000 250,000
300,000 150,000
1,200,000 200,000 750,000 200,000 25,000
1,200,000 750,000 200,000 25,000
1,000,000 13,000 18,000 25,000 1,000,000 98,000 165,000 190,000 500,000
1,000,000 13,000 18,000 25,000 1,000,000 98,000 165,000 1,000,000
45,000 25,000 300,000 50,000 200,000 25,000
Rp Rp Rp Rp
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp
Rp Rp Rp Rp
Rp Rp
Rp Rp Rp Rp Rp
Rp Rp Rp Rp
Rp
15,330,000
Rp
18,020,000
Rp
34,620,000
Rp
6,750,000
Rp
38,270,000
Rp
6,000,000
Rp
19,815,000
Rp
28,920,000
Rp
13,843,000
Rp
14,544,000
7,455,000
9,100,000
5,720,000 3,000,000 200,000
1,700,000 13,500,000 1,800,000 1,300,000 4,000,000 2,600,000 8,000,000 250,000
1,500,000 2,700,000 1,500,000
18,000,000 2,400,000 16,000,000 250,000
3,600,000 1,350,000
9,600,000 200,000 6,000,000 1,800,000 225,000
14,400,000 9,000,000 2,400,000 300,000
Rp Rp Rp
156,000 90,000 225,000
Rp Rp Rp Rp
2,352,000 3,960,000 4,560,000 500,000
Rp Rp Rp
312,000 72,000 300,000
Rp Rp Rp
2,940,000 7,920,000 1,000,000
Rp Rp Rp Rp Rp Rp Rp Rp
Rp Rp Rp
Rp Rp Rp Rp
Rp Rp
Rp Rp Rp Rp Rp
Rp Rp Rp Rp
100,000 450,000 450,000 50,000 100,000 100,000 200,000 20,000
100,000 450,000 500,000
600,000 600,000 400,000 20,000
600,000 450,000
800,000 50,000 600,000 450,000 90,000
1,200,000 900,000 600,000 120,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp
1,000,000
Rp Rp Rp Rp Rp Rp
43,011,000
4,675,000 3,000,000 200,000
Sub Total
1 2 3
Rp
2,475,000
500,000 1,200,000 200,000 400,000 250,000
Page 5
6 7 8 9
Saklar Tunggal ex Broco Saklar Double ex Broco Box MCB KABEL Ex ETERNA
0 15 1 1
1 2 3 4 5 6 7 8 9
PEK. INSTALASI LISTRIK LANTAI 2 Lampu Pijar Biasa Lampu Tl 40 w Lampu exterior Pet beton Lampu cawan Stop Kontak Saklar Tunggal ex Broco Saklar Double ex Broco Box MCB KABEL Ex ETERNA
XIV 1 2 3 4 5 6
PEKERJAAN FINISHING LANTAI 1 Cat Dinding Dalam ex ICI Cat Dinding Luar ex ICI Plitur Pintu + Jendela Cat Plafond ex Vinilex Nat Keramik Railing Tangga+Void
1 2 3 4 5
PEKERJAAN FINISHING LANTAI 2 Cat Dinding Dalam ex ICI Cat Dinding Luar ex ICI Plitur Pintu + Jendela Cat Plafond ex Vinilex Nat Keramik
ttk ttk bh LS
Rp Rp Rp Rp
25,000 35,000 200,000 5,000,000
ttk ttk ttk ttk ttk ttk ttk bh LS
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
45,000 25,000 300,000 50,000 200,000 25,000 25,000 35,000 200,000 3,000,000
Rp Rp Rp Rp
525,000 280,000 5,000,000
Sub Total 62 24 4 4 0 12 0 18 1 1
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
M² M² ls M² ls M¹
Rp Rp Rp Rp Rp Rp
20,000 20,000 2,000,000 5,000 500,000 500,000
Rp Rp Rp Rp Rp Rp
16,320,000 1,200,000 2,000,000 1,065,000 500,000 16,500,000
Rp Rp Rp Rp
M² M² ls M² ls
Rp Rp Rp Rp Rp
20,000 20,000 2,000,000 5,000 500,000
250 250 250 96 60 15 1
M² M² M² BH M² lbr ls
Rp Rp Rp Rp Rp Rp Rp
25,000 160,000 90,000 20,000 600,000 200,000 200,000
Rp Rp Rp Rp Rp
(1,520,000) 1,760,000 2,000,000 5,000 500,000
Rp Rp Rp Rp
(304,000) 440,000 1,000,000 6,000
Rp
6,250,000
Sub Total XV 1 2 3 4 5 6
PEKERJAAN ATAP Rangka Baja ringan Genteng keramik NOK (KM2) Polycarbonit Lisplang Kamper Medan 3/30 Paku 5,7 + Baut + Plat
Rp Rp Rp Rp Rp Rp
1
ls
Rp
3,000,000
Rp
2,500,000
Rp
BIAYA
L ANTAI
1
Rp
LANTAI 1
Rp
43,427,000
Rp
3,887,000
Rp
109,870,000
Rp
5,000,000
Rp
JUMLAH 960,904,400
2,500,000
Sub Total
TOTAL
9,000,000
40,000,000 22,500,000 1,920,000 36,000,000 3,000,000 200,000
Sub Total XVI PEKERJAAN LAIN LAIN PEMBUATAN SEPTICTANK
Rp 3,264,000 300,000 1,000,000 1,278,000
Sub Total -76 88 1 1 1
10,830,000
600,000 1,200,000 200,000 300,000 630,000 280,000 3,000,000
Sub Total 816 60 1 213 1 33
Rp 2,790,000
MATERIAL 764,904,400
Rp
UPAH 196,000,000
Page 6
LANTAI 1
Page 7
LANTAI 1
Page 8
LANTAI 1
Page 9
LANTAI 1
Page 10
LANTAI 1
Page 11
LANTAI 1
Page 12
LANTAI 1
Page 13
