ProgresRENCANA ANGGARAN BIAYA (RAB)PROYEK : PEMBANGUNAN SMP
ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG
- BOGORA.PEKERJAAN PERSIAPANSAT.HARGAJUMLAHBOBOTMINGGU LALUMINGGU
INIS.D MINGGU
INIHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGAKONTRAKVOLUMEBOBOTVOLUMEBOBOTVOLUMEBOBOTSATUANHARGASATUANHARGA(Rp)(Rp)(%)(%)(%)(%)(Rp)(Rp)(Rp)(Rp)I.PEKERJAAN
LAPANGAN1Perijinan Awal kerja, Kamtip,retribusi dll ( tdk termasuk
IMB)1.00ls11,000,000.0011,000,000.00750,000.0010,000,000.0012,000,000.0012,000,000.0012,000,000.0012,000,000.002Direksi
keet & bedeng/los kerja uk.
4x6x248.00m2825,000.0039,600,000.00750,000.00520,212.9424,970,221.18520,212.9424,970,221.183Air
kerja dan listrik
kerja12.00bln825,000.009,900,000.00750,000.00750,000.001,250,000.0015,000,000.001,250,000.0015,000,000.004Papan
bouwplank dan
pengukuran250.00m'82,500.0020,625,000.0045,000.0075,000.0045,892.3611,473,089.0945,892.3611,473,089.095Foto
Proyek sesuai tahap
prosentase3.00set192,500.00577,500.00150,000.00175,000.00500,000.001,500,000.00500,000.001,500,000.006Pembersihan
awal lokasi site ( bangunan &
halaman)3,500.00m25,500.0019,250,000.005,000.008,000.0028,000,000.008,000.0028,000,000.007Pagar
Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak +
cat200.00m'158,789.5931,757,917.50158,789.5931,757,917.508Mob &
demobilisasi alat bantu, retribusi/ijin mobilisasi bahan & alat
berat7.00bln1,650,000.0011,550,000.001,000,000.001,500,000.001,500,000.0010,500,000.001,500,000.0010,500,000.00SUB
TOTAL I112,502,500.00135,201,227.77135,201,227.77B.PEKERJAAN
STRUKTUR/KONSTRUKSISAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGApoerp1SATUANHARGA(Rp)(Rp)(Rp)(Rp)besi1,946,969.76(Rp)(Rp)bekisting137,891.20II.PEKERJAAN
TANAH DAN PONDASI STRUKTUR BAWAHbeton729,353.421Tiang pancang 20x20
K.300 dalam sd 15m (by subkon+jaminan
struktur)1,980.00m450,000.00891,000,000.0015,000.001,800.00375,000.00450,000.00891,000,000.002,814,214.37325,000.00643,500,000.002Lantai
kerja pondasi plat 1 : 3 :
515.75m3570,000.008,977,500.0015.00475,000.00633,909.889,984,080.59p2633,909.889,984,080.593Poer
pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg
K.3005.78m33,420,000.0019,767,600.00115,000.005.502,850,000.002,814,214.3716,266,159.081,946,969.762,814,214.3716,266,159.084Poer
pondasi P2 (60x60x200) ad.1:2:3, bks rgn,bs 200kg
K.30028.88m33,420,000.0098,769,600.0027.502,850,000.002,975,087.4485,920,525.18298,764.262,975,087.4485,920,525.185Poer
pondasi P3 (1/2x80x80x60)ad.1:2:3, bks rgn, bs 200kg
K.3004.73m33,420,000.0016,176,600.004.502,850,000.002,975,087.4414,072,163.58729,353.422,975,087.4414,072,163.586Tie
beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg
K.3003.68m33,420,000.0012,585,600.003.502,850,000.003,680,692.8713,544,949.782,975,087.443,680,692.8713,544,949.787Tie
beam T4 (20x40) ad.1:2:3, bks rgn,bs 250kg
K.30014.49m33,420,000.0049,555,800.00650,000.0013.802,850,000.003,680,589.3753,331,739.963,680,589.3753,331,739.968Tie
beam T5 (25x45) ad.1:2:3, bks rgn,bs 250kg
K.30022.58m33,420,000.0077,223,600.00375,000.0021.502,850,000.003,992,138.6790,142,491.1516.66666666673,992,138.6790,142,491.159Tie
beam T9 (25x55) ad.1:2:3, bks rgn,bs 250kg
K.30013.13m33,420,000.0044,904,600.003,865,000.0012.502,850,000.003,994,208.7652,443,961.0712.53,994,208.7652,443,961.0710Sloof
15x25 ad. 1:2:3 bs. 250 bks rgn
K2255.78m33,420,000.0019,767,600.003,865,000.005.502,850,000.003,888,640.3822,476,341.407.27272727273,888,640.3822,476,341.4011Stek
Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs.
25015.75m33,420,000.0053,865,000.0015.002,850,000.003,660,931.4257,659,669.876.253,660,931.4257,659,669.8712Stek
Kolom praktis 15/15, bs. 150
kg7.09m32,820,000.0019,993,800.0021,000.006.752,350,000.002,820,000.0019,993,800.002,500,000.0017,725,000.00Urugan
peninggian piel lantai bangunan, padat
stamper1,000.00m374,319.3174,319,313.5074,319.3174,319,313.50SUB
TOTAL
II1,312,587,300.001,401,155,195.161,151,386,395.16III.PEKERJAAN
BETON BERTULANG STRUKTUR ATASa.Struktur Lantai - 1 :1Plat susut
lantai ad.1:2:3, bs 50 kg
K.175126.00m3750,000.0094,500,000.00120.00625,000.001,109,806.55139,835,625.691,109,806.55139,835,625.692Kolom
struktur K1.50X50, bs. 250 kg bks rgn
K.30045.68m33,420,000.00156,225,600.0043.502,850,000.003,660,931.42167,231,347.293,660,931.42167,231,347.293Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.3311.11111111113,826,820.3119,095,833.334Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.003,865,000.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.005Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.003,865,000.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.156Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.089.52380952383,738,312.7041,233,589.087Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.7214.28571428573,939,649.1851,727,593.728Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.9012.53,918,379.5463,791,218.909Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.2610Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.425.12820512823,665,802.5663,528,358.4211Beton
plat lantai-2 =12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.318.33333333333,964,291.12499,500,681.3112Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.003,865,000.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71959,285,400.003,865,000.001,148,280,909.851,148,280,909.85b.Struktur
Lantai - 2 :1Kolom struktur K2.45X45, bs. 250 kg bks rgn
K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton
plat lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24c.Struktur
Lantai - 3 :1Kolom struktur K3.45X45, bs. 250 kg bks rgn
K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton
plat lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24d.Struktur
Lantai - 4 :1Kolom struktur K4.30X30, bs. 250 kg bks rgn
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,660,931.4263,443,941.523,660,931.4263,443,941.522Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Ring
balok 15x30 bs. 250 bks brt
K.30017.33m33,180,000.0055,109,400.0016.502,650,000.003,939,649.1868,274,120.283,939,649.1868,274,120.28393,860,400.00438,030,197.66438,030,197.66SUB
TOTAL III3,025,260,600.003,541,698,027.983,541,698,027.98TOTAL PEK.
PERSIAPAN & STRUKTUR/KONSTRUKSI
(A+B)4,450,350,400.005,078,054,450.913,541,698,027.98C.PEKERJAAN
ARSITEKTUR &
FINISHINGSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IV.PEKERJAAN
PASANGAN & PLESTERAN, ACIAN EXPOSEa.Pekerjaan Dinding &
Acian expose Lt.11Pasangan dinding bata Lt.1. ad. 1 :
41,050.00m114,000.00119,700,000.0089,000.0095,000.0073,207.4476,867,810.0473,207.4476,867,810.042Plesteran
dinding bata Lt.1 ad. 1 : 5 teb.
1,52,100.00m66,000.00138,600,000.0045,000.0055,000.0029,335.5161,604,564.9629,335.5161,604,564.963Plesteran
kolom,balok expose Lt.1 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.12,100.00m42,000.0088,200,000.0045,000.0035,000.0017,656.5737,078,801.6217,656.5737,078,801.625Acian
kolom, balok
lt.1500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106Plesteran
+ acian kolom teras expose Lt.1+ list band
kolom19.00tiang600,000.0011,400,000.00175,000.00500,000.00200,000.003,800,000.00200,000.003,800,000.007List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00175,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00242,847,216.28471,900,000.00250,847,216.28b.Pekerjaan
Dinding & Acian expose Lt.21Pasangan dinding bata Lt.2. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.2 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.2 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.21,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.2500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76c.Pekerjaan
Dinding & Acian expose Lt.31Pasangan dinding bata Lt.3. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.3 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.3 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.31,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.3500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76d.Pekerjaan
Dinding & Acian expose Lt.41Pasangan dinding bata Lt.4. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.4 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.4 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.41,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.4500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76425,000.00SUB
TOTAL IV1,704,900,000.00916,752,646.58884,752,646.58V.PEKERJAAN
KUSEN , TERALIS & PENGUNCI(LENGKAP DGN ENGSEL,
KONCI,GRENDEL,KAIT ANGIN)a.Kusen lantai 1 :1Pintu Jendela
(PJ1)rgk.ky. solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit7,800,000.0023,400,000.008,750,000.006,500,000.005,889,750.0017,669,250.005,889,750.0017,669,250.002Pintu
Jendela (PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)1.00unit7,800,000.007,800,000.00225,000.006,500,000.005,889,750.005,889,750.005,889,750.005,889,750.003Pintu
Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik
(lengkap)5.00unit7,800,000.0039,000,000.001,250,000.006,500,000.005,455,400.0027,277,000.008.25,455,400.0027,277,000.004Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit4,500,000.0013,500,000.00800,000.003,750,000.003,400,000.0010,200,000.000.0633,400,000.0010,200,000.005Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)3.00unit4,200,000.0012,600,000.00875,000.003,500,000.003,200,000.009,600,000.003,200,000.009,600,000.006Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.00175,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.007Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)11.00unit3,300,000.0036,300,000.00250,000.002,750,000.002,864,000.0031,504,000.002,636,000.0028,996,000.008Pintu
teralis (P5)rgk.besi hollow fin.cat
(lengkap)3.00unit2,100,000.006,300,000.001,750,000.001,750,000.002,500,000.007,500,000.00784929.3563579282,500,000.007,500,000.009Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)3.00unit3,000,000.009,000,000.00350,000.002,500,000.002,500,000.007,500,000.002,500,000.007,500,000.0010Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)3.00unit4,200,000.0012,600,000.00750,000.003,500,000.004,286,100.0012,858,300.004,286,100.0012,858,300.0011Jendela+kaca
1 daun (J1) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit2,100,000.008,400,000.00750,000.001,750,000.002,235,500.008,942,000.002,010,500.008,042,000.0012Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)35.00unit4,200,000.00147,000,000.00550,000.003,500,000.003,165,000.00110,775,000.007.12,810,000.0098,350,000.0014Jendela+kaca
3 daun (J3) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit5,400,000.0021,600,000.0075,000.004,500,000.004,097,500.0016,390,000.00943,627,500.0014,510,000.0015Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.0075,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0016Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)3.00unit1,800,000.005,400,000.00150,000.001,500,000.001,215,000.003,645,000.001,040,000.003,120,000.0017Bovenlight+kaca
3 daun (BV3) rgk.aluminium fin.coating serat kayu
(lgkap)7.00unit2,400,000.0016,800,000.002,000,000.001,712,500.0011,987,500.001,477,500.0010,342,500.00382,200,000.00125,000.00299,525,300.00279,042,300.00b.Kusen
lantai 2 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00c.Kusen
lantai 3 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00d.Kusen
lantai 4 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)8.00unit7,800,000.0062,400,000.006,500,000.005,455,400.0043,643,200.005,455,400.0043,643,200.002Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.003Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.004Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.005Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.006Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.007Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.008Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.009Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00383,700,000.00291,756,800.00267,936,800.00SUB
TOTAL V1,535,700,000.001,177,484,900.001,085,541,900.00VI.PEKERJAAN
LANTAIa.Pekerjaan Lantai Keramik Lt. 1 :1Pas. lantai keramik
Ruangan Utama & tangga Lt.1 KW.I
40x40675.00m203,500.00137,362,500.00285,000.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.1 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00285,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.00285,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.00175,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00175,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67b.Pekerjaan
Lantai Keramik Lt. 2 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.2 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.2 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67c.Pekerjaan
Lantai Keramik Lt. 3 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.3 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.3 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67d.Pekerjaan
Lantai Keramik Lt. 4 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.4 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.4 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67SUB
TOTAL VI1,107,700,000.00683,758,410.70683,758,410.70VII.PEKERJAAN
DAK ATAP1Pasang rangka atap baja ringan, modul 90 cm + aluminium
foil925.00m185,000.00171,125,000.00425,000.00185,000.00145,000.00134,125,000.00145,000.00134,125,000.002Pasang
Penutup atap genteng
keramik925.00m159,500.00147,537,500.0095,000.00145,000.00135,000.00124,875,000.00135,000.00124,875,000.003Pasang
Genteng
karpusan175.00m159,500.0027,912,500.0085,000.00145,000.00125,000.0021,875,000.00125,000.0021,875,000.004Pasang
talang
seng20.00m181,500.003,630,000.00165,000.00137,000.002,740,000.00137,000.002,740,000.00SUB
TOTAL VII350,205,000.00283,615,000.00283,615,000.00VIIIPEKERJAAN
PENGECATAN1Plamir + Cat dinding lt.1,2,3,4, 3 lapis Ex.
Dulux7,500.00m60,500.00453,750,000.0030,000.0055,000.0027,373.26205,299,478.5027,373.26205,299,478.502Plamir
+ Cat plafong gypsum lt.1,2,3,4, 3 lapis Ex.
Dulux4,400.00m49,500.00217,800,000.0045,000.0020,286.8289,262,013.9720,286.8289,262,013.973Cat
list band kusen kotak (variasi warna) 3
lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.284Plamir
+ Cat duco list plank / kanopy beton (variasi warna), 3
lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.28SUB
TOTAL VIII744,150,000.00327,409,409.03327,409,409.03TOTAL PEKERJAAN
ARSITEKTUR & FINISHING-
03,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL &
ELEKTRIKALSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IX.PEK.
SANITAIR & PLUMBING ( MEKANIKAL)1Saluran air besih PVC 1" ,1/2
" WAVIN +
assessoris600.00m'82,500.0049,500,000.0075,000.0075,000.0017,173.4910,304,096.5117,173.4910,304,096.512Saluran
Air bekas wash tafel PVC 2" WAVIN +
assessoris300.00m'165,000.0049,500,000.00150,000.00150,000.0037,393.1011,217,929.6837,393.1011,217,929.683Saluran
Air bekas km/wc & air talang PVC 3" WAVIN +
assessoris400.00m'192,500.0077,000,000.00175,000.00175,000.0061,098.8424,439,536.9761,098.8424,439,536.974Saluran
air closet PVC 4 " +
assessoris200.00m'247,500.0049,500,000.00225,000.00225,000.0064,584.9812,916,996.2464,584.9812,916,996.245Saluran
air
AC66.00titik247,500.0016,335,000.00225,000.0096,325.896,357,508.5557,795.533,814,505.136Closet
jongkok TOTO KW.1
(lengkap)40.00bh1,375,000.0055,000,000.001,500,000.001,250,000.001,237,500.0049,500,000.00650,000.0026,000,000.007Closet
duduk TOTO KW.1
(lengkap)1.00bh3,850,000.003,850,000.002,500,000.003,500,000.002,117,104.002,117,104.001,650,000.001,650,000.008Tempat
sabun+ gantungan handuk TOTO
KW.141.00set825,000.0033,825,000.00750,000.00750,000.0050,000.002,050,000.0050,000.002,050,000.009Washtafel
+ cermin TOTO KW.1
(lengkap)25.00unit3,850,000.0096,250,000.003,000,000.003,500,000.001,744,176.0043,604,400.001,308,132.0032,703,300.0010Urinoir
TOTO KW.1
(lengkap)24.00bh2,750,000.0066,000,000.00750,000.002,500,000.001,741,705.0041,800,920.001,741,705.0041,800,920.0011Kichenzink
+ kran leher angsa TOTO
KW.13.00bh825,000.002,475,000.00125,000.00750,000.00750,000.002,250,000.00750,000.002,250,000.0012Kran
/ shower TOTO
KW.180.00bh275,000.0022,000,000.00250,000.00250,000.00275,000.0022,000,000.00250,000.0020,000,000.0013Bak
air/ bak
madi8.00unit825,000.006,600,000.00750,000.00701,250.005,610,000.00637,500.005,100,000.0014Water
torn + assessoris kap. 2000
lt4.00unit3,850,000.0015,400,000.001,750,000.003,500,000.003,465,000.0013,860,000.003,150,000.0012,600,000.0015Septiktank
& Resapan (BIOFIL) &
ASSESSORIS2.00unit8,250,000.0016,500,000.004,500,000.007,500,000.007,012,500.0014,025,000.006,375,000.0012,750,000.0016Bak
kontrol12.00bh385,000.004,620,000.00150,000.00350,000.00423,500.005,082,000.00385,000.004,620,000.0017Saluran
drainase 1/2 dia. 30 buis beton +
kansteen210.00m'137,500.0028,875,000.001,500,000.00125,000.00151,250.0031,762,500.00125,000.0026,250,000.0018Selasar
/ rabat beton keliling teras + batu sikat &
trap210.00m'357,500.0075,075,000.003,500,000.00325,000.00339,625.0071,321,250.00276,250.0058,012,500.0019Ground
tank Kap. 3x3x3m struktur beton cor finishing
keramik9.00m23,135,000.0028,215,000.002,850,000.003,166,350.0028,497,150.002,850,000.0025,650,000.0020Pompa
Ground tank Outlet & inlet kap. 500w +
assessoris2.00unit16,500,000.0033,000,000.0015,000,000.0014,850,000.0029,700,000.0012,000,000.0024,000,000.0021Pompa
Utama Ground tank & Pompa Hydrant + instalasi/
assessoris2.00unit50,000,000.00100,000,000.0050,000,000.0040,000,000.0080,000,000.0035,000,000.0070,000,000.0024Alat
pemadam api ringan (APAR) + box lengkap dgn
assessoris12.00unit1,925,000.0023,100,000.001,750,000.001,604,460.0019,253,520.001,604,460.0019,253,520.0026Pantek
deep wall / sumur dalam 60
m1.00ls25,000,000.0025,000,000.004,500,000.0025,000,000.0022,000,000.0022,000,000.0022,000,000.0022,000,000.00SUB
TOTAL IX877,620,000.00549,669,911.95469,383,304.53X.PEK. INSTALASI
LISTRIK (ELEKTRIKAL)1Titik lampu LT.1,2,3,4 (kabel NYM,5
besar)360.00titik247,500.0089,100,000.00185,000.00225,000.00270,156.2397,256,241.00256,648.4192,393,428.952Instalasi
Stop kontak AC ( kabel NYM, NYY 5
besar)66.00titik385,000.0025,410,000.00185,000.00350,000.00323,187.4721,330,373.02307,028.1020,263,854.373Instalasi
Stop kontak Power standar 400W (kabel NYM,NYY 5
besar)120.00titik247,500.0029,700,000.00225,000.00270,156.2332,418,747.00256,648.4130,797,809.654Instalasi
Power & kabel Data + assessoris ( lab. Komputer) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.005Instalasi
Power & kabel Data + assessoris ( lab. Biologi) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.006Instalasi
Power & kabel Data + assessoris ( lab. Fisika) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.007Instalasi
Power & kabel Data utk LCD Proyektor 1000 W/10
A15.00set1,650,000.0024,750,000.0075,000.001,500,000.001,320,000.0019,800,000.001,200,000.0018,000,000.008Instalasi
Power & kabel Data utk Sound system + speaker
luar3.00set2,750,000.008,250,000.002,500,000.002,200,000.006,600,000.002,000,000.006,000,000.009Kabel
Tray +
assessoris400.00m137,500.0055,000,000.00125,000.00221,478.0088,591,200.00221,478.0088,591,200.0010Stop
Kontak AC 10 A ex.
Panasonic66.00bh40,590.002,678,940.0040,590.002,678,940.0011Stop
kontak
biasa60.00bh137,500.008,250,000.0075,000.00125,000.0040,590.002,435,400.0040,590.002,435,400.0012Saklar
ganda60.00bh137,500.008,250,000.0075,000.00125,000.0036,740.002,204,400.0036,740.002,204,400.0013Sakelar
tunggal40.00bh137,500.005,500,000.00125,000.00125,000.0030,690.001,227,600.0030,690.001,227,600.0014Stop
kontak antenna TV & Telp.+ kabel
jaringan12.00set1,650,000.0019,800,000.00125,000.001,500,000.001,320,000.0015,840,000.001,200,000.0014,400,000.0015Box
panel Induk ( lengkap dgn MCB &
assessoris)1.00bh27,500,000.0027,500,000.00750,000.0025,000,000.0022,000,000.0022,000,000.0021,250,000.0021,250,000.0016Box
panel Sub Distribusi Power, Lampu,AC,Pompa ( lengkap dgn MCB
)16.00bh3,850,000.0061,600,000.00125,000.003,500,000.003,080,000.0049,280,000.002,500,000.0040,000,000.0017Lampu
TL 2x 36 W
Philips185.00bh247,500.0045,787,500.00225,000.00225,000.00376,970.0069,739,450.00250,000.0046,250,000.0018Lampu
baret 18W watt
Philips160.00bh137,500.0022,000,000.0075,000.00125,000.00271,260.0043,401,600.00257,697.0041,231,520.0019Lampu
taman (lengkap dengan
instalasi)10.00unit1,705,000.0017,050,000.001,750,000.001,550,000.00985,200.009,852,000.00935,940.009,359,400.0020Lampu
sorot (lengkap dengan
instalasi)5.00bh1,705,000.008,525,000.001,750,000.001,550,000.00985,200.004,926,000.00935,940.004,679,700.0021Exhause
Fan (lengkap dengan
instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0022Ventilasi
/Wall fan (lengkap dgn
Instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0023Kipas
Angin gantung ( lengkap dgn
Instalasi)4.00bh825,000.003,300,000.00750,000.00701,250.002,805,000.00637,500.002,550,000.0024Box
dan kabel BC 16 mm2
untukarde20.00m385,000.007,700,000.00350,000.00350,000.00161,000.003,220,000.00161,000.003,220,000.0025Bak
kontrol
arde1.00bh220,000.00220,000.00250,000.00200,000.00200,000.00200,000.00200,000.00200,000.0026Kawat
Bc 50 mm2 untuk penangkal petir &
arde150.00m'385,000.0057,750,000.00125,000.00350,000.00212,700.0031,905,000.00212,700.0031,905,000.0027Tiang
Splizer 1 " +
asesoris8.00bh1,650,000.0013,200,000.00150,000.001,500,000.001,200,000.009,600,000.001,200,000.009,600,000.0028Pentanahan
/ arde dan box
arde1.00bh1,650,000.001,650,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.0029Kabel
Feder NYFGBY(4x1c x 120mm) + BC
95mm200.00m'690,000.00138,000,000.00650,000.00583,100.00116,620,000.00583,100.00116,620,000.0030Kabel
Tufur /Tegangan Menengah 20kV NYFGBY 3 x 1c x
240mm200.00m'880,000.00176,000,000.00875,000.00659,600.00131,920,000.00659,600.00131,920,000.0031Penyambungan
daya PLN 190
KVA1.00ls50,730,000.0050,730,000.003,500,000.0035,931,250.0045,000,000.0045,000,000.0045,000,000.0045,000,000.00SUB
TOTAL X1,045,272,500.00946,614,451.02888,153,252.97REKAPITULASI
RENCANA ANGGARAN BIAYAPROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR
28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG -
BOGORNO.URAIANPROSENTASEJUMLAH HARGAJUMLAH HARGAJUMLAH
HARGAA.PEKERJAAN PERSIAPAN &B.PEKERJAAN KONSTRUKSI
:51.09%I.PEKERJAAN
LAPANGAN1.43%Rp112,502,500.0011,815,897,900.00135,201,227.77135,201,227.77II.PEKERJAAN
TANAH DAN PONDASI STRUKTUR
BAWAH12.18%Rp1,312,587,300.0011,815,897,900.001,401,155,195.161,151,386,395.16III.PEKERJAAN
BETON BERTULANG STRUKTUR
ATAS37.47%Rp3,025,260,600.0011,815,897,900.003,541,698,027.983,541,698,027.98SUB
TOTAL / HARGA
SATUAN4,400.00m1,011,443.274,450,350,400.005,078,054,450.914,828,285,650.91C.PEKERJAAN
ARSITEKTUR :34.55%IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN
EXPOSE9.36%Rp1,704,900,000.0011,815,897,900.00916,752,646.58884,752,646.58V.PEKERJAAN
KUSEN , TERALIS &
PENGUNCI11.49%Rp1,535,700,000.0011,815,897,900.001,177,484,900.001,085,541,900.00VI.PEKERJAAN
LANTAI7.23%Rp1,107,700,000.0011,815,897,900.00683,758,410.70683,758,410.70VII.PEKERJAAN
DAK
ATAP3.00%Rp350,205,000.0011,815,897,900.00283,615,000.00283,615,000.00VIIIPEKERJAAN
PENGECATAN3.46%Rp744,150,000.00- 0327,409,409.03327,409,409.03SUB
TOTAL / HARGA
SATUAN4,400.00m1,236,967.055,442,655,000.003,389,020,366.313,265,077,366.31D.PEKERJAAN
MEKANIKAL ELEKTRIKAL (ME) :14.36%IXPEK. SANITAIR & PLUMBING (
MEKANIKAL)4.97%Rp877,620,000.00- 0549,669,911.95469,383,304.53XPEK.
INSTALASI LISTRIK (ELEKTRIKAL)9.40%Rp1,045,272,500.00-
0946,614,451.02888,153,252.97- 0SUB TOTAL / HARGA
SATUAN4,400.00m437,021.021,922,892,500.001,496,284,362.971,357,536,557.50JUMLAH
TOTAL100.00%Rp.11,815,897,900.009,963,359,180.199,450,899,574.71DIBULATKANRp.5,100,000,000.00PEMBULATAN9,963,000,000.009,450,899,000.00Rp.-
0
rab bibitRENCANA ANGGARAN BIAYA (RAB)PROYEK : PEMBANGUNAN SMP
ISLAM AL-AZHAR 28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG
- BOGORA.PEKERJAAN
PERSIAPANSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)I.PEKERJAAN
LAPANGAN1Perijinan Awal kerja, Kamtip,retribusi dll ( tdk termasuk
IMB)1.00ls11,000,000.0011,000,000.00750,000.0010,000,000.0012,000,000.0012,000,000.0012,000,000.0012,000,000.002Direksi
keet & bedeng/los kerja uk.
4x6x248.00m2825,000.0039,600,000.00750,000.00520,212.9424,970,221.18520,212.9424,970,221.183Air
kerja dan listrik
kerja12.00bln825,000.009,900,000.00750,000.00750,000.001,250,000.0015,000,000.001,250,000.0015,000,000.004Papan
bouwplank dan
pengukuran250.00m'82,500.0020,625,000.0045,000.0075,000.0045,892.3611,473,089.0945,892.3611,473,089.095Foto
Proyek sesuai tahap
prosentase3.00set192,500.00577,500.00150,000.00175,000.00500,000.001,500,000.00500,000.001,500,000.006Pembersihan
awal lokasi site ( bangunan &
halaman)3,500.00m25,500.0019,250,000.005,000.008,000.0028,000,000.008,000.0028,000,000.007Pagar
Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak +
cat200.00m'158,789.5931,757,917.50158,789.5931,757,917.508Mob &
demobilisasi alat bantu, retribusi/ijin mobilisasi bahan & alat
berat7.00bln1,650,000.0011,550,000.001,000,000.001,500,000.001,500,000.0010,500,000.001,500,000.0010,500,000.00SUB
TOTAL I112,502,500.00135,201,227.77135,201,227.77B.PEKERJAAN
STRUKTUR/KONSTRUKSISAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGApoerp1SATUANHARGA(Rp)(Rp)(Rp)(Rp)besi1,946,969.76(Rp)(Rp)bekisting137,891.20II.PEKERJAAN
TANAH DAN PONDASI STRUKTUR BAWAHbeton729,353.421Tiang pancang 20x20
K.300 dalam sd 15m (by subkon+jaminan
struktur)1,980.00m450,000.00891,000,000.0015,000.001,800.00375,000.00450,000.00891,000,000.002,814,214.37325,000.00643,500,000.002Lantai
kerja pondasi plat 1 : 3 :
515.75m3570,000.008,977,500.0015.00475,000.00633,909.889,984,080.59p2633,909.889,984,080.593Poer
pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg
K.3005.78m33,420,000.0019,767,600.00115,000.005.502,850,000.002,814,214.3716,266,159.081,946,969.762,814,214.3716,266,159.084Poer
pondasi P2 (60x60x200) ad.1:2:3, bks rgn,bs 200kg
K.30028.88m33,420,000.0098,769,600.0027.502,850,000.002,975,087.4485,920,525.18298,764.262,975,087.4485,920,525.185Poer
pondasi P3 (1/2x80x80x60)ad.1:2:3, bks rgn, bs 200kg
K.3004.73m33,420,000.0016,176,600.004.502,850,000.002,975,087.4414,072,163.58729,353.422,975,087.4414,072,163.586Tie
beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg
K.3003.68m33,420,000.0012,585,600.003.502,850,000.003,680,692.8713,544,949.782,975,087.443,680,692.8713,544,949.787Tie
beam T4 (20x40) ad.1:2:3, bks rgn,bs 250kg
K.30014.49m33,420,000.0049,555,800.00650,000.0013.802,850,000.003,680,589.3753,331,739.963,680,589.3753,331,739.968Tie
beam T5 (25x45) ad.1:2:3, bks rgn,bs 250kg
K.30022.58m33,420,000.0077,223,600.00375,000.0021.502,850,000.003,992,138.6790,142,491.1516.66666666673,992,138.6790,142,491.159Tie
beam T9 (25x55) ad.1:2:3, bks rgn,bs 250kg
K.30013.13m33,420,000.0044,904,600.003,865,000.0012.502,850,000.003,994,208.7652,443,961.0712.53,994,208.7652,443,961.0710Sloof
15x25 ad. 1:2:3 bs. 250 bks rgn
K2255.78m33,420,000.0019,767,600.003,865,000.005.502,850,000.003,888,640.3822,476,341.407.27272727273,888,640.3822,476,341.4011Stek
Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs.
25015.75m33,420,000.0053,865,000.0015.002,850,000.003,660,931.4257,659,669.876.253,660,931.4257,659,669.8712Stek
Kolom praktis 15/15, bs. 150
kg7.09m32,820,000.0019,993,800.0021,000.006.752,350,000.002,820,000.0019,993,800.002,500,000.0017,725,000.00Urugan
peninggian piel lantai bangunan, padat
stamper1,000.00m374,319.3174,319,313.5074,319.3174,319,313.50SUB
TOTAL
II1,312,587,300.001,401,155,195.161,151,386,395.16III.PEKERJAAN
BETON BERTULANG STRUKTUR ATASa.Struktur Lantai - 1 :1Plat susut
lantai ad.1:2:3, bs 50 kg
K.175126.00m3750,000.0094,500,000.00120.00625,000.001,109,806.55139,835,625.691,109,806.55139,835,625.692Kolom
struktur K1.50X50, bs. 250 kg bks rgn
K.30045.68m33,420,000.00156,225,600.0043.502,850,000.003,660,931.42167,231,347.293,660,931.42167,231,347.293Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.3311.11111111113,826,820.3119,095,833.334Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.003,865,000.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.005Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.003,865,000.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.156Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.089.52380952383,738,312.7041,233,589.087Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.7214.28571428573,939,649.1851,727,593.728Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.9012.53,918,379.5463,791,218.909Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.2610Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.425.12820512823,665,802.5663,528,358.4211Beton
plat lantai-2 =12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.318.33333333333,964,291.12499,500,681.3112Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.003,865,000.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71959,285,400.003,865,000.001,148,280,909.851,148,280,909.85b.Struktur
Lantai - 2 :1Kolom struktur K2.45X45, bs. 250 kg bks rgn
K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton
plat lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24c.Struktur
Lantai - 3 :1Kolom struktur K3.45X45, bs. 250 kg bks rgn
K.30037.28m33,420,000.00127,497,600.0035.502,850,000.003,660,931.42136,479,523.353,660,931.42136,479,523.352Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Beton
plat lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00120.002,650,000.003,964,291.12499,500,681.313,964,291.12499,500,681.3111Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.008.502,650,000.003,964,291.1235,401,119.713,964,291.1235,401,119.71836,057,400.00977,693,460.24977,693,460.24d.Struktur
Lantai - 4 :1Kolom struktur K4.30X30, bs. 250 kg bks rgn
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,660,931.4263,443,941.523,660,931.4263,443,941.522Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.004.752,850,000.003,826,820.3119,095,833.333,826,820.3119,095,833.333Kolom
praktis 15/15, 15x20, bs. 150 kg bks rgn
K.2257.09m33,420,000.0024,247,800.006.752,850,000.002,820,000.0019,993,800.002,820,000.0019,993,800.004Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.005.802,850,000.003,968,894.9324,170,570.153,968,894.9324,170,570.155Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.0010.502,850,000.003,738,312.7041,233,589.083,738,312.7041,233,589.086Balok
anak P4 20x35 bs. 250 bks brt
K.30013.13m33,420,000.0044,904,600.0012.502,850,000.003,939,649.1851,727,593.723,939,649.1851,727,593.727Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.0015.502,850,000.003,918,379.5463,791,218.903,918,379.5463,791,218.908Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.005.502,850,000.003,939,649.1822,771,172.263,939,649.1822,771,172.269Balok
portal.P10A 30x65 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.0016.502,850,000.003,665,802.5663,528,358.423,665,802.5663,528,358.4210Ring
balok 15x30 bs. 250 bks brt
K.30017.33m33,180,000.0055,109,400.0016.502,650,000.003,939,649.1868,274,120.283,939,649.1868,274,120.28393,860,400.00438,030,197.66438,030,197.66SUB
TOTAL III3,025,260,600.003,541,698,027.983,541,698,027.98TOTAL PEK.
PERSIAPAN & STRUKTUR/KONSTRUKSI
(A+B)4,450,350,400.005,078,054,450.913,541,698,027.98C.PEKERJAAN
ARSITEKTUR &
FINISHINGSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IV.PEKERJAAN
PASANGAN & PLESTERAN, ACIAN EXPOSEa.Pekerjaan Dinding &
Acian expose Lt.11Pasangan dinding bata Lt.1. ad. 1 :
41,050.00m114,000.00119,700,000.0089,000.0095,000.0073,207.4476,867,810.0473,207.4476,867,810.042Plesteran
dinding bata Lt.1 ad. 1 : 5 teb.
1,52,100.00m66,000.00138,600,000.0045,000.0055,000.0029,335.5161,604,564.9629,335.5161,604,564.963Plesteran
kolom,balok expose Lt.1 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.12,100.00m42,000.0088,200,000.0045,000.0035,000.0017,656.5737,078,801.6217,656.5737,078,801.625Acian
kolom, balok
lt.1500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106Plesteran
+ acian kolom teras expose Lt.1+ list band
kolom19.00tiang600,000.0011,400,000.00175,000.00500,000.00200,000.003,800,000.00200,000.003,800,000.007List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00175,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00242,847,216.28471,900,000.00250,847,216.28b.Pekerjaan
Dinding & Acian expose Lt.21Pasangan dinding bata Lt.2. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.2 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.2 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.21,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.2500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76c.Pekerjaan
Dinding & Acian expose Lt.31Pasangan dinding bata Lt.3. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.3 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.3 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.31,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.3500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76d.Pekerjaan
Dinding & Acian expose Lt.41Pasangan dinding bata Lt.4. ad. 1 :
4900.00m114,000.00102,600,000.0095,000.0073,207.4465,886,694.3273,207.4465,886,694.322Plesteran
dinding bata Lt.4 ad. 1 : 5 teb.
1,51,800.00m66,000.00118,800,000.0055,000.0029,335.5152,803,912.8229,335.5152,803,912.823Plesteran
kolom,balok expose Lt.4 ad. 1 : 5 teb.
1,5500.00m66,000.0033,000,000.0055,000.0029,335.5114,667,753.5629,335.5114,667,753.564Acian
dinding
lt.41,800.00m42,000.0075,600,000.0035,000.0017,656.5731,781,829.9617,656.5731,781,829.965Acian
kolom, balok
lt.4500.00m42,000.0021,000,000.0035,000.0017,656.578,828,286.1017,656.578,828,286.106List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.008,500,000.0012,000,000.0048,000,000.0010,000,000.0040,000,000.00213,968,476.76411,000,000.00221,968,476.76425,000.00SUB
TOTAL IV1,704,900,000.00916,752,646.58884,752,646.58V.PEKERJAAN
KUSEN , TERALIS & PENGUNCI(LENGKAP DGN ENGSEL,
KONCI,GRENDEL,KAIT ANGIN)a.Kusen lantai 1 :1Pintu Jendela
(PJ1)rgk.ky. solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit7,800,000.0023,400,000.008,750,000.006,500,000.005,889,750.0017,669,250.005,889,750.0017,669,250.002Pintu
Jendela (PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)1.00unit7,800,000.007,800,000.00225,000.006,500,000.005,889,750.005,889,750.005,889,750.005,889,750.003Pintu
Double (PD1)rgk.ky. solid kamper smrnd oven fin. Melamik
(lengkap)5.00unit7,800,000.0039,000,000.001,250,000.006,500,000.005,455,400.0027,277,000.008.25,455,400.0027,277,000.004Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit4,500,000.0013,500,000.00800,000.003,750,000.003,400,000.0010,200,000.000.0633,400,000.0010,200,000.005Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)3.00unit4,200,000.0012,600,000.00875,000.003,500,000.003,200,000.009,600,000.003,200,000.009,600,000.006Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.00175,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.007Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)11.00unit3,300,000.0036,300,000.00250,000.002,750,000.002,864,000.0031,504,000.002,636,000.0028,996,000.008Pintu
teralis (P5)rgk.besi hollow fin.cat
(lengkap)3.00unit2,100,000.006,300,000.001,750,000.001,750,000.002,500,000.007,500,000.00784929.3563579282,500,000.007,500,000.009Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)3.00unit3,000,000.009,000,000.00350,000.002,500,000.002,500,000.007,500,000.002,500,000.007,500,000.0010Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)3.00unit4,200,000.0012,600,000.00750,000.003,500,000.004,286,100.0012,858,300.004,286,100.0012,858,300.0011Jendela+kaca
1 daun (J1) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit2,100,000.008,400,000.00750,000.001,750,000.002,235,500.008,942,000.002,010,500.008,042,000.0012Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)35.00unit4,200,000.00147,000,000.00550,000.003,500,000.003,165,000.00110,775,000.007.12,810,000.0098,350,000.0014Jendela+kaca
3 daun (J3) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit5,400,000.0021,600,000.0075,000.004,500,000.004,097,500.0016,390,000.00943,627,500.0014,510,000.0015Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.0075,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0016Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)3.00unit1,800,000.005,400,000.00150,000.001,500,000.001,215,000.003,645,000.001,040,000.003,120,000.0017Bovenlight+kaca
3 daun (BV3) rgk.aluminium fin.coating serat kayu
(lgkap)7.00unit2,400,000.0016,800,000.002,000,000.001,712,500.0011,987,500.001,477,500.0010,342,500.00382,200,000.00125,000.00299,525,300.00279,042,300.00b.Kusen
lantai 2 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00c.Kusen
lantai 3 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)7.00unit7,800,000.0054,600,000.006,500,000.005,455,400.0038,187,800.005,455,400.0038,187,800.002Pintu
Panil (P1) rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003,750,000.003,400,000.006,800,000.003,400,000.006,800,000.003Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.004Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.005Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.006Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.007Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.008Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.009Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.0010Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00384,900,000.00293,101,400.00269,281,400.00d.Kusen
lantai 4 :1Pintu Double (PD1)rgk.ky. solid kamper smrnd oven fin.
Melamik
(lengkap)8.00unit7,800,000.0062,400,000.006,500,000.005,455,400.0043,643,200.005,455,400.0043,643,200.002Pintu
teakwood (P2) rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003,500,000.003,200,000.006,400,000.003,200,000.006,400,000.003Pintu
Solid (P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.003,750,000.003,400,000.0013,600,000.003,400,000.0013,600,000.004Pintu
km/wc (P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.002,750,000.002,864,000.0028,640,000.002,636,000.0026,360,000.005Pintu
teralis (P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.002,500,000.002,500,000.005,000,000.002,500,000.005,000,000.006Pintu
teralis (P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.003,500,000.004,286,100.004,286,100.004,286,100.004,286,100.007Jendela+kaca
2 daun (J2) rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.003,500,000.003,165,000.00183,570,000.002,810,000.00162,980,000.008Bovenlight+kaca
1 daun (BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.00750,000.00837,500.004,187,500.00717,500.003,587,500.009Bovenlight+kaca
2 daun (BV2) rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.001,500,000.001,215,000.002,430,000.001,040,000.002,080,000.00383,700,000.00291,756,800.00267,936,800.00SUB
TOTAL V1,535,700,000.001,177,484,900.001,085,541,900.00VI.PEKERJAAN
LANTAIa.Pekerjaan Lantai Keramik Lt. 1 :1Pas. lantai keramik
Ruangan Utama & tangga Lt.1 KW.I
40x40675.00m203,500.00137,362,500.00285,000.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.1 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00285,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.00285,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.00175,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00175,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67b.Pekerjaan
Lantai Keramik Lt. 2 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.2 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.2 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67c.Pekerjaan
Lantai Keramik Lt. 3 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.3 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.3 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67d.Pekerjaan
Lantai Keramik Lt. 4 :1Pas. lantai keramik Ruangan Utama &
tangga Lt.4 KW.I
40x40675.00m203,500.00137,362,500.00185,000.00139,270.5494,007,615.95139,270.5494,007,615.952Pas.
lantai keramik kasar /warna gelap selasar, r. toilet Lt.4 KW.I
30x30225.00m203,500.0045,787,500.00185,000.00135,992.4430,598,297.99135,992.4430,598,297.993Pasangan
Keramik lt. km/wc kasar KW.I
20/2050.00m203,500.0010,175,000.00185,000.00105,475.885,273,793.81105,475.885,273,793.814Pasangan
Keramik dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.00185,000.00105,475.8821,095,175.24105,475.8821,095,175.245Pasangan
lantai keramik border & plin KW.1
10x40300.00m82,500.0024,750,000.0075,000.0030,411.809,123,539.7630,411.809,123,539.766Pasangan
lantai keramik border & plin KW.1
10x30100.00m82,500.008,250,000.0075,000.0030,411.803,041,179.9230,411.803,041,179.927Pasangan
lantai stap nosing tangga KW.1 10x40 +
plin60.00m165,000.009,900,000.00150,000.00130,000.007,800,000.00130,000.007,800,000.00276,925,000.00170,939,602.67170,939,602.67SUB
TOTAL VI1,107,700,000.00683,758,410.70683,758,410.70VII.PEKERJAAN
DAK ATAP1Pasang rangka atap baja ringan, modul 90 cm + aluminium
foil925.00m185,000.00171,125,000.00425,000.00185,000.00145,000.00134,125,000.00145,000.00134,125,000.002Pasang
Penutup atap genteng
keramik925.00m159,500.00147,537,500.0095,000.00145,000.00135,000.00124,875,000.00135,000.00124,875,000.003Pasang
Genteng
karpusan175.00m159,500.0027,912,500.0085,000.00145,000.00125,000.0021,875,000.00125,000.0021,875,000.004Pasang
talang
seng20.00m181,500.003,630,000.00165,000.00137,000.002,740,000.00137,000.002,740,000.00SUB
TOTAL VII350,205,000.00283,615,000.00283,615,000.00VIIIPEKERJAAN
PENGECATAN1Plamir + Cat dinding lt.1,2,3,4, 3 lapis Ex.
Dulux7,500.00m60,500.00453,750,000.0030,000.0055,000.0027,373.26205,299,478.5027,373.26205,299,478.502Plamir
+ Cat plafong gypsum lt.1,2,3,4, 3 lapis Ex.
Dulux4,400.00m49,500.00217,800,000.0045,000.0020,286.8289,262,013.9720,286.8289,262,013.973Cat
list band kusen kotak (variasi warna) 3
lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.284Plamir
+ Cat duco list plank / kanopy beton (variasi warna), 3
lapis600.00m60,500.0036,300,000.00175,000.0055,000.0027,373.2616,423,958.2827,373.2616,423,958.28SUB
TOTAL VIII744,150,000.00327,409,409.03327,409,409.03TOTAL PEKERJAAN
ARSITEKTUR & FINISHING-
03,389,020,366.313,265,077,366.31D.PEKERJAAN MEKANIKAL &
ELEKTRIKALSAT.HARGAJUMLAHHARGAJUMLAHHARGAJUMLAHNo.URAIANVOLUMEPEK.SATUANHARGASATUANHARGASATUANHARGA(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)IX.PEK.
SANITAIR & PLUMBING ( MEKANIKAL)1Saluran air besih PVC 1" ,1/2
" WAVIN +
assessoris600.00m'82,500.0049,500,000.0075,000.0075,000.0017,173.4910,304,096.5117,173.4910,304,096.512Saluran
Air bekas wash tafel PVC 2" WAVIN +
assessoris300.00m'165,000.0049,500,000.00150,000.00150,000.0037,393.1011,217,929.6837,393.1011,217,929.683Saluran
Air bekas km/wc & air talang PVC 3" WAVIN +
assessoris400.00m'192,500.0077,000,000.00175,000.00175,000.0061,098.8424,439,536.9761,098.8424,439,536.974Saluran
air closet PVC 4 " +
assessoris200.00m'247,500.0049,500,000.00225,000.00225,000.0064,584.9812,916,996.2464,584.9812,916,996.245Saluran
air
AC66.00titik247,500.0016,335,000.00225,000.0096,325.896,357,508.5557,795.533,814,505.136Closet
jongkok TOTO KW.1
(lengkap)40.00bh1,375,000.0055,000,000.001,500,000.001,250,000.001,237,500.0049,500,000.00650,000.0026,000,000.007Closet
duduk TOTO KW.1
(lengkap)1.00bh3,850,000.003,850,000.002,500,000.003,500,000.002,117,104.002,117,104.001,650,000.001,650,000.008Tempat
sabun+ gantungan handuk TOTO
KW.141.00set825,000.0033,825,000.00750,000.00750,000.0050,000.002,050,000.0050,000.002,050,000.009Washtafel
+ cermin TOTO KW.1
(lengkap)25.00unit3,850,000.0096,250,000.003,000,000.003,500,000.001,744,176.0043,604,400.001,308,132.0032,703,300.0010Urinoir
TOTO KW.1
(lengkap)24.00bh2,750,000.0066,000,000.00750,000.002,500,000.001,741,705.0041,800,920.001,741,705.0041,800,920.0011Kichenzink
+ kran leher angsa TOTO
KW.13.00bh825,000.002,475,000.00125,000.00750,000.00750,000.002,250,000.00750,000.002,250,000.0012Kran
/ shower TOTO
KW.180.00bh275,000.0022,000,000.00250,000.00250,000.00275,000.0022,000,000.00250,000.0020,000,000.0013Bak
air/ bak
madi8.00unit825,000.006,600,000.00750,000.00701,250.005,610,000.00637,500.005,100,000.0014Water
torn + assessoris kap. 2000
lt4.00unit3,850,000.0015,400,000.001,750,000.003,500,000.003,465,000.0013,860,000.003,150,000.0012,600,000.0015Septiktank
& Resapan (BIOFIL) &
ASSESSORIS2.00unit8,250,000.0016,500,000.004,500,000.007,500,000.007,012,500.0014,025,000.006,375,000.0012,750,000.0016Bak
kontrol12.00bh385,000.004,620,000.00150,000.00350,000.00423,500.005,082,000.00385,000.004,620,000.0017Saluran
drainase 1/2 dia. 30 buis beton +
kansteen210.00m'137,500.0028,875,000.001,500,000.00125,000.00151,250.0031,762,500.00125,000.0026,250,000.0018Selasar
/ rabat beton keliling teras + batu sikat &
trap210.00m'357,500.0075,075,000.003,500,000.00325,000.00339,625.0071,321,250.00276,250.0058,012,500.0019Ground
tank Kap. 3x3x3m struktur beton cor finishing
keramik9.00m23,135,000.0028,215,000.002,850,000.003,166,350.0028,497,150.002,850,000.0025,650,000.0020Pompa
Ground tank Outlet & inlet kap. 500w +
assessoris2.00unit16,500,000.0033,000,000.0015,000,000.0014,850,000.0029,700,000.0012,000,000.0024,000,000.0021Pompa
Utama Ground tank & Pompa Hydrant + instalasi/
assessoris2.00unit50,000,000.00100,000,000.0050,000,000.0040,000,000.0080,000,000.0035,000,000.0070,000,000.0024Alat
pemadam api ringan (APAR) + box lengkap dgn
assessoris12.00unit1,925,000.0023,100,000.001,750,000.001,604,460.0019,253,520.001,604,460.0019,253,520.0026Pantek
deep wall / sumur dalam 60
m1.00ls25,000,000.0025,000,000.004,500,000.0025,000,000.0022,000,000.0022,000,000.0022,000,000.0022,000,000.00SUB
TOTAL IX877,620,000.00549,669,911.95469,383,304.53X.PEK. INSTALASI
LISTRIK (ELEKTRIKAL)1Titik lampu LT.1,2,3,4 (kabel NYM,5
besar)360.00titik247,500.0089,100,000.00185,000.00225,000.00270,156.2397,256,241.00256,648.4192,393,428.952Instalasi
Stop kontak AC ( kabel NYM, NYY 5
besar)66.00titik385,000.0025,410,000.00185,000.00350,000.00323,187.4721,330,373.02307,028.1020,263,854.373Instalasi
Stop kontak Power standar 400W (kabel NYM,NYY 5
besar)120.00titik247,500.0029,700,000.00225,000.00270,156.2332,418,747.00256,648.4130,797,809.654Instalasi
Power & kabel Data + assessoris ( lab. Komputer) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.005Instalasi
Power & kabel Data + assessoris ( lab. Biologi) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.006Instalasi
Power & kabel Data + assessoris ( lab. Fisika) 1000 W/10
A20.00set1,650,000.0033,000,000.001,500,000.001,320,000.0026,400,000.001,200,000.0024,000,000.007Instalasi
Power & kabel Data utk LCD Proyektor 1000 W/10
A15.00set1,650,000.0024,750,000.0075,000.001,500,000.001,320,000.0019,800,000.001,200,000.0018,000,000.008Instalasi
Power & kabel Data utk Sound system + speaker
luar3.00set2,750,000.008,250,000.002,500,000.002,200,000.006,600,000.002,000,000.006,000,000.009Kabel
Tray +
assessoris400.00m137,500.0055,000,000.00125,000.00221,478.0088,591,200.00221,478.0088,591,200.0010Stop
Kontak AC 10 A ex.
Panasonic66.00bh40,590.002,678,940.0040,590.002,678,940.0011Stop
kontak
biasa60.00bh137,500.008,250,000.0075,000.00125,000.0040,590.002,435,400.0040,590.002,435,400.0012Saklar
ganda60.00bh137,500.008,250,000.0075,000.00125,000.0036,740.002,204,400.0036,740.002,204,400.0013Sakelar
tunggal40.00bh137,500.005,500,000.00125,000.00125,000.0030,690.001,227,600.0030,690.001,227,600.0014Stop
kontak antenna TV & Telp.+ kabel
jaringan12.00set1,650,000.0019,800,000.00125,000.001,500,000.001,320,000.0015,840,000.001,200,000.0014,400,000.0015Box
panel Induk ( lengkap dgn MCB &
assessoris)1.00bh27,500,000.0027,500,000.00750,000.0025,000,000.0022,000,000.0022,000,000.0021,250,000.0021,250,000.0016Box
panel Sub Distribusi Power, Lampu,AC,Pompa ( lengkap dgn MCB
)16.00bh3,850,000.0061,600,000.00125,000.003,500,000.003,080,000.0049,280,000.002,500,000.0040,000,000.0017Lampu
TL 2x 36 W
Philips185.00bh247,500.0045,787,500.00225,000.00225,000.00376,970.0069,739,450.00250,000.0046,250,000.0018Lampu
baret 18W watt
Philips160.00bh137,500.0022,000,000.0075,000.00125,000.00271,260.0043,401,600.00257,697.0041,231,520.0019Lampu
taman (lengkap dengan
instalasi)10.00unit1,705,000.0017,050,000.001,750,000.001,550,000.00985,200.009,852,000.00935,940.009,359,400.0020Lampu
sorot (lengkap dengan
instalasi)5.00bh1,705,000.008,525,000.001,750,000.001,550,000.00985,200.004,926,000.00935,940.004,679,700.0021Exhause
Fan (lengkap dengan
instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0022Ventilasi
/Wall fan (lengkap dgn
Instalasi)25.00bh825,000.0020,625,000.00750,000.00701,250.0017,531,250.00637,500.0015,937,500.0023Kipas
Angin gantung ( lengkap dgn
Instalasi)4.00bh825,000.003,300,000.00750,000.00701,250.002,805,000.00637,500.002,550,000.0024Box
dan kabel BC 16 mm2
untukarde20.00m385,000.007,700,000.00350,000.00350,000.00161,000.003,220,000.00161,000.003,220,000.0025Bak
kontrol
arde1.00bh220,000.00220,000.00250,000.00200,000.00200,000.00200,000.00200,000.00200,000.0026Kawat
Bc 50 mm2 untuk penangkal petir &
arde150.00m'385,000.0057,750,000.00125,000.00350,000.00212,700.0031,905,000.00212,700.0031,905,000.0027Tiang
Splizer 1 " +
asesoris8.00bh1,650,000.0013,200,000.00150,000.001,500,000.001,200,000.009,600,000.001,200,000.009,600,000.0028Pentanahan
/ arde dan box
arde1.00bh1,650,000.001,650,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.001,500,000.0029Kabel
Feder NYFGBY(4x1c x 120mm) + BC
95mm200.00m'690,000.00138,000,000.00650,000.00583,100.00116,620,000.00583,100.00116,620,000.0030Kabel
Tufur /Tegangan Menengah 20kV NYFGBY 3 x 1c x
240mm200.00m'880,000.00176,000,000.00875,000.00659,600.00131,920,000.00659,600.00131,920,000.0031Penyambungan
daya PLN 190
KVA1.00ls50,730,000.0050,730,000.003,500,000.0035,931,250.0045,000,000.0045,000,000.0045,000,000.0045,000,000.00SUB
TOTAL X1,045,272,500.00946,614,451.02888,153,252.97REKAPITULASI
RENCANA ANGGARAN BIAYAPROYEK : PEMBANGUNAN SMP ISLAM AL-AZHAR
28PEMILIK : YAYASAN PESANTREN ISLAM AL-AZHARCIBINONG -
BOGORNO.URAIANPROSENTASEJUMLAH HARGAJUMLAH HARGAJUMLAH
HARGAA.PEKERJAAN PERSIAPAN &B.PEKERJAAN KONSTRUKSI
:51.09%I.PEKERJAAN
LAPANGAN1.43%Rp112,502,500.0011,815,897,900.00135,201,227.77135,201,227.77II.PEKERJAAN
TANAH DAN PONDASI STRUKTUR
BAWAH12.18%Rp1,312,587,300.0011,815,897,900.001,401,155,195.161,151,386,395.16III.PEKERJAAN
BETON BERTULANG STRUKTUR
ATAS37.47%Rp3,025,260,600.0011,815,897,900.003,541,698,027.983,541,698,027.98SUB
TOTAL / HARGA
SATUAN4,400.00m1,011,443.274,450,350,400.005,078,054,450.914,828,285,650.91C.PEKERJAAN
ARSITEKTUR :34.55%IV.PEKERJAAN PASANGAN & PLESTERAN, ACIAN
EXPOSE9.36%Rp1,704,900,000.0011,815,897,900.00916,752,646.58884,752,646.58V.PEKERJAAN
KUSEN , TERALIS &
PENGUNCI11.49%Rp1,535,700,000.0011,815,897,900.001,177,484,900.001,085,541,900.00VI.PEKERJAAN
LANTAI7.23%Rp1,107,700,000.0011,815,897,900.00683,758,410.70683,758,410.70VII.PEKERJAAN
DAK
ATAP3.00%Rp350,205,000.0011,815,897,900.00283,615,000.00283,615,000.00VIIIPEKERJAAN
PENGECATAN3.46%Rp744,150,000.00- 0327,409,409.03327,409,409.03SUB
TOTAL / HARGA
SATUAN4,400.00m1,236,967.055,442,655,000.003,389,020,366.313,265,077,366.31D.PEKERJAAN
MEKANIKAL ELEKTRIKAL (ME) :14.36%IXPEK. SANITAIR & PLUMBING (
MEKANIKAL)4.97%Rp877,620,000.00- 0549,669,911.95469,383,304.53XPEK.
INSTALASI LISTRIK (ELEKTRIKAL)9.40%Rp1,045,272,500.00-
0946,614,451.02888,153,252.97- 0SUB TOTAL / HARGA
SATUAN4,400.00m437,021.021,922,892,500.001,496,284,362.971,357,536,557.50JUMLAH
TOTAL100.00%Rp.11,815,897,900.0011,815,897,900.009,963,359,180.199,450,899,574.71DIBULATKANRp.5,100,000,000.00PEMBULATAN9,963,000,000.009,450,899,000.00Rp.-
0
DRAFTRENCANA PENYEDIAAN DANAGEDUNG SMP 1SLAM AL-HAZAR 28
CIBINONGJln.SIMPANG TIGA KARADENAN -CIBINONG -
BOGORNoURAIANSAT.HARGAJUMLAHBOBOTTAHUN 2012TAHUN
2013KETERANGANVOLUMEPEK.SATUANHARGADESEMBERJANUARIFebruariMARETAPRILMEIJUNI(Rp)(Rp)1234567891011121314151617181920212223242526272829303181522293643506471HARI
KALENDER1234567910MINGGU
KE406474065440661406684067540682406894070340710TANGGALAPEKERJAAN
PERSIAPAN112,502,5000.9520.2380.2380.2380.2381Perijinan Awal kerja,
Kamtip,retribusi dll ( tdk termasuk
IMB)1.00ls11,000,000.0011,000,000.002Direksi keet & bedeng/los
kerja uk. 4x6x248.00m2825,000.0039,600,000.003Air kerja dan listrik
kerja12.00bln825,000.009,900,000.004Papan bouwplank dan
pengukuran250.00m'82,500.0020,625,000.005Foto Proyek sesuai tahap
prosentase3.00set192,500.00577,500.006Pembersihan awal lokasi site
( bangunan & halaman)3,500.00m25,500.0019,250,000.007Pagar
Pengaman sementara, seng+rangka kaso 4x7+pondasi unpak +
cat200.00m'- 0- 08Mob & demobilisasi alat bantu, retribusi/ijin
mobilisasi bahan & alat
berat7.00bln1,650,000.0011,550,000.00BPEKERJAAN STRUKTURIPEKERJAAN
TANAH DAN PONDASI STRUKTUR BAWAH1Tiang pancang 20x20 K.300 dalam sd
15m (by subkon+jaminan
struktur)1,980.0m450,000.00891,000,000.00891,000,000.007.5411.2571.2571.2571.2571.2571.2572Lantai
kerja pondasi plat 1 : 3 :
515.75m3570,000.008,977,500.008977500.000.0760.0150.0150.0150.0150.0153Poer
pondasi P1 (60x60x60),ad.1:2:3, bks rgn, bs 200kg
K.3005.78m33,420,000.0019,767,600.004Poer pondasi P2 (60x60x200)
ad.1:2:3, bks rgn,bs 200kg
K.30028.88m33,420,000.0098,769,600.005Poer pondasi P3
(1/2x80x80x60)ad.1:2:3, bks Batako, bs 200kg
K.3004.73m33,420,000.0016,176,600.00134,713,800.001.1400.2280.2280.2280.2280.2286Tie
beam T3 (20x30) ad.1:2:3, bks rgn, bs 250kg
K.3003.68m33,420,000.0012,585,600.007Tie beam T4 (20x40) ad.1:2:3,
bks rgn,bs 250kg K.30014.49m33,420,000.0049,555,800.008Tie beam T5
(25x45) ad.1:2:3, bks rgn,bs 250kg
K.30022.58m33,420,000.0077,223,600.004Tie beam T9 (25x55) ad.1:2:3,
bks Batako,bs 250kg
K.30013.13m33,420,000.0044,904,600.00184269600.001.5600.3120.3120.3120.3120.3125Sloof
15x25 ad. 1:2:3 bs. 250 bks rgn
K2255.78m33,420,000.0019,767,600.0019,767,600.000.1670.0420.0420.0420.0426Stek
Kolom bwh lt. 0,00 50x50, 30x30 ad. 1:2:3 bs.
25015.75m33,420,000.0053,865,000.0053,865,000.000.4560.0410.0410.0410.0410.0410.0410.0410.0410.0410.0410.0417Stek
Kolom praktis 15/15, bs. 150
kg7.09m32,820,000.0019,993,800.0019,993,800.000.1698Urugan
peninggian piel lantai bangunan, padat stamper1,000.00m3-
000.000IIPEKERJAAN BETON BERTULANG STRUKTUR ATASa.Struktur Lantai -
1 :1Plat susut lantai ad.1:2:3, bs 50 kg
K.175126.00m3750,000.0094,500,000.0094,500,000.000.8000.2670.2670.2672Kolom
struktur K1.50X50, bs. 250 kg bks rgn
K.30045.68m33,420,000.00156,225,600.003Kolom Teras Kt.25X25, bs.
250 kg bks rgn K.3004.99m33,420,000.0017,065,800.002Kolom struktur
K1.50X50,kt,25x25, bs. 250 kgbks brt,
K.3007.09m33,420,000.0024,247,800.00197,539,200.001.6720.5570.5570.5575Balok
dinding P3 20x30 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.006Balok teras P3A 30x35+10x50
bs. 250 bks brt K.30011.03m33,420,000.0037,722,600.007Balok anak P4
20x35 bs. 250 bks brt K.30013.13m33,420,000.0044,904,600.008Balok
dinding P5 20x40 bs. 250 bks brt
K.30016.28m33,420,000.0055,677,600.009Balok dinding P6 15x25 bs.
150 bks brt K.3005.78m33,420,000.0019,767,600.003Balok portal.P10A
30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt
K.30017.33m33,420,000.0059,268,600.00238,168,800.002.0160.5040.5040.5040.5044Beton
plat lantai-2 =12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.8485Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240b.Struktur
Lantai - 2 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt,
K.30037.28m33,420,000.00127,497,600.00168,811,200.001.4290.4760.4760.4762Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20,
bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.002Balok
portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.5040.5040.5040.5045Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250
bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5
20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs.
250 bks brt K.30017.33m33,420,000.0059,268,600.003Beton plat
lantai-3 (plafon expose lt.2)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.8484Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240c.Struktur
Lantai - 3 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt,
K.30037.28m33,420,000.00127,497,600.00168,811,200.001.4290.3570.3570.3572Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20,
bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.004Balok
portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.5040.5040.5040.5045Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250
bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5
20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs.
250 bks brt K.30017.33m33,420,000.0059,268,600.0010Beton plat
lantai-4 (plafon expose lt.3)=12cm bs. 200 kg bks brt
K.225126.00m33,180,000.00400,680,000.00400,680,000.003.3910.8480.8480.8480.84811Cor
beton Tangga t=12cm bs.200 kg bks brt
K.2258.93m33,180,000.0028,397,400.0028,397,400.000.2400.240d.Struktur
Lantai - 4 :1Kolom struktur K1.50X50,kt,25x25, bs. 250 kg brt, brt,
K.30017.33m33,420,000.0059,268,600.00100,582,200.000.8510.2840.2840.2842Kolom
Teras Kt.25X25, bs. 250 kg bks rgn
K.3004.99m33,420,000.0017,065,800.003Kolom praktis 15/15, 15x20,
bs. 150 kg bks rgn K.2257.09m33,420,000.0024,247,800.004Balok
portal.P10A 30x65,P3,P3a, P4,P5,P6 bs. 250 bks brt
K.3006.09m33,420,000.0020,827,800.00238,168,800.002.0160.6720.6720.6725Balok
teras P3A 30x35+10x50 bs. 250 bks brt
K.30011.03m33,420,000.0037,722,600.006Balok anak P4 20x35 bs. 250
bks brt K.30013.13m33,420,000.0044,904,600.007Balok dinding P5
20x40 bs. 250 bks brt K.30016.28m33,420,000.0055,677,600.008Balok
dinding P6 15x25 bs. 150 bks brt
K.3005.78m33,420,000.0019,767,600.009Balok portal.P10A 30x65 bs.
250 bks brt K.30017.33m33,420,000.0059,268,600.0010Ring balok 15x30
bs. 250 bks brt
K.30017.33m33,180,000.0055,109,400.0055,109,400.000.4660.1550.1550.155cPEKERJAAN
ARSITEKTUR & FINISHINGIPEKERJAAN PASANGAN & PLESTERAN,
ACIAN EXPOSEaPekerjaan Dinding & Acian expose
Lt.11,050.00m114,000.00119,700,000.00471,900,000.003.9940.9980.9980.9980.9982Plesteran
dinding bata Lt.1 ad. 1 : 5 teb.
1,52,100.00m66,000.00138,600,000.003Plesteran kolom,balok expose
Lt.1 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian dinding
lt.12,100.00m42,000.0088,200,000.005Acian kolom, balok
lt.1500.00m42,000.0021,000,000.006Plesteran + acian kolom teras
expose Lt.1+ list band kolom19.00tiang600,000.0011,400,000.007List
band jendela bentuk kotak 150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00b.Pekerjaan Dinding &
Acian expose Lt.2411,000,000.003.4780.8700.8700.8700.8701Pasangan
dinding bata Lt.2. ad. 1 :
4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.2 ad. 1
: 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok
expose Lt.2 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian
dinding lt.21,800.00m42,000.0075,600,000.005Acian kolom, balok
lt.2500.00m42,000.0021,000,000.006List band jendela bentuk kotak
150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00c.Pekerjaan Dinding &
Acian expose Lt.3411,000,000.003.4780.8700.8700.8700.8701Pasangan
dinding bata Lt.3. ad. 1 :
4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.3 ad. 1
: 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok
expose Lt.3 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian
dinding lt.31,800.00m42,000.0075,600,000.005Acian kolom, balok
lt.3500.00m42,000.0021,000,000.006List band jendela bentuk kotak
150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00d.Pekerjaan Dinding &
Acian expose Lt.4411,000,000.003.4780.8700.8700.8700.8701Pasangan
dinding bata Lt.4. ad. 1 :
4900.00m114,000.00102,600,000.002Plesteran dinding bata Lt.4 ad. 1
: 5 teb. 1,51,800.00m66,000.00118,800,000.003Plesteran kolom,balok
expose Lt.4 ad. 1 : 5 teb. 1,5500.00m66,000.0033,000,000.004Acian
dinding lt.41,800.00m42,000.0075,600,000.005Acian kolom, balok
lt.4500.00m42,000.0021,000,000.006List band jendela bentuk kotak
150x900x50 cor beton teb.10 cm
expose4.00blok15,000,000.0060,000,000.00IIPEKERJAAN KUSEN , TERALIS
& PENGUNCI(LENGKAP DGN ENGSEL, KONCI,GRENDEL,KAIT ANGIN)a.Kusen
lantai 1 :382,200,000.003.2351.6171.6171Pintu Jendela (PJ1)rgk.ky.
solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit7,800,000.0023,400,000.002Pintu Jendela
(PJ2)rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)1.00unit7,800,000.007,800,000.003Pintu Double (PD1)rgk.ky.
solid kamper smrnd oven fin. Melamik
(lengkap)5.00unit7,800,000.0039,000,000.004Pintu Panil (P1)
rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)3.00unit4,500,000.0013,500,000.005Pintu teakwood (P2)
rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)3.00unit4,200,000.0012,600,000.006Pintu Solid
(P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.007Pintu km/wc
(P4)rgk.aluminium fin.Melamik
(lengkap)11.00unit3,300,000.0036,300,000.008Pintu teralis
(P5)rgk.besi hollow fin.cat
(lengkap)3.00unit2,100,000.006,300,000.009Pintu teralis
(P6)rgk.besi hollow fin.cat
(lengkap)3.00unit3,000,000.009,000,000.0010Pintu teralis
(P7)rgk.besi hollow fin.cat
(lengkap)3.00unit4,200,000.0012,600,000.0011Jendela+kaca 1 daun
(J1) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit2,100,000.008,400,000.0012Jendela+kaca 2 daun (J2)
rgk.aluminium fin.coating serat kayu
(lengkap)35.00unit4,200,000.00147,000,000.0014Jendela+kaca 3 daun
(J3) rgk.aluminium fin.coating serat kayu
(lengkap)4.00unit5,400,000.0021,600,000.0015Bovenlight+kaca 1 daun
(BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.0016Bovenlight+kaca 2 daun (BV2)
rgk.aluminium fin.coating serat kayu
(lgkap)3.00unit1,800,000.005,400,000.0017Bovenlight+kaca 3 daun
(BV3) rgk.aluminium fin.coating serat kayu
(lgkap)7.00unit2,400,000.0016,800,000.00b.Kusen lantai 2
:384,900,000.003.2571.6291.6291Pintu Double (PD1)rgk.ky. solid
kamper smrnd oven fin. Melamik
(lengkap)7.00unit7,800,000.0054,600,000.002Pintu Panil (P1)
rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003Pintu teakwood (P2)
rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.004Pintu Solid
(P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.005Pintu km/wc
(P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.006Pintu teralis
(P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.007Pintu teralis
(P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.008Jendela+kaca 2 daun (J2)
rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.009Bovenlight+kaca 1 daun
(BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.0010Bovenlight+kaca 2 daun (BV2)
rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.00c.Kusen lantai 3
:384,900,000.003.2571.6291.6291Pintu Double (PD1)rgk.ky. solid
kamper smrnd oven fin. Melamik
(lengkap)7.00unit7,800,000.0054,600,000.002Pintu Panil (P1)
rgk.ky.solid kamper smrnd oven fin. Melamik
(lengkap)2.00unit4,500,000.009,000,000.003Pintu teakwood (P2)
rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.004Pintu Solid
(P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.005Pintu km/wc
(P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.006Pintu teralis
(P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.007Pintu teralis
(P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.008Jendela+kaca 2 daun (J2)
rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.009Bovenlight+kaca 1 daun
(BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.0010Bovenlight+kaca 2 daun (BV2)
rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.00d.Kusen lantai 4
:383,700,000.003.2471.6241.6241Pintu Double (PD1)rgk.ky. solid
kamper smrnd oven fin. Melamik
(lengkap)8.00unit7,800,000.0062,400,000.002Pintu teakwood (P2)
rgk.ky.solid kamper smrnd oven fin.Melamik
(lengkap)2.00unit4,200,000.008,400,000.003Pintu Solid
(P3)rgk.kykamper smrnd oven fin.Melamik
(lengkap)4.00unit4,500,000.0018,000,000.004Pintu km/wc
(P4)rgk.aluminium fin.Melamik
(lengkap)10.00unit3,300,000.0033,000,000.005Pintu teralis
(P6)rgk.besi hollow fin.cat
(lengkap)2.00unit3,000,000.006,000,000.006Pintu teralis
(P7)rgk.besi hollow fin.cat
(lengkap)1.00unit4,200,000.004,200,000.007Jendela+kaca 2 daun (J2)
rgk.aluminium fin.coating serat kayu
(lengkap)58.00unit4,200,000.00243,600,000.008Bovenlight+kaca 1 daun
(BV1) rgk.aluminium fin.coating serat kayu
(lgkap)5.00unit900,000.004,500,000.009Bovenlight+kaca 2 daun (BV2)
rgk.aluminium fin.coating serat kayu
(lgkap)2.00unit1,800,000.003,600,000.00IIIPEKERJAAN
LANTAIa.Pekerjaan Lantai Keramik Lt. 1
:276,925,000.002.3440.4690.4690.4690.4690.4691Pas. lantai keramik
Ruangan Utama & tangga Lt.1 KW.I
40x40675.00m203,500.00137,362,500.002Pas. lantai keramik kasar
/warna gelap selasar, r. toilet Lt.1 KW.I
30x30225.00m203,500.0045,787,500.003Pasangan Keramik lt. km/wc
kasar KW.I 20/2050.00m203,500.0010,175,000.004Pasangan Keramik
dinding km/wc kasar KW.I
20/25200.00m203,500.0040,700,000.005Pasangan lantai keramik
border