RAB

( RENCANA ANGGARAN BIAYA )

KEGIATAN
RUMAH TINGGAL 3 LANTAI

PEKERJAAN
PEMBANGUNAN RUMAH TINGGAL 3
LANTAI

LOKASI
KAB. MALANG, JAWA TIMUR
 REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN: PEMBANGUNAN RUMAH TINGGAL 3 LANTAI

OWNER : BAPAK ROFEQ

LOKASI : KAB. MALANG, JAWA TIMUR

NO URAIAN PEKERJAAN JUMLAH (Rp)

I LANTAI DASAR

I PEKERJAAN PERSIAPAN Rp 30,142,080.00

II PEKERJAAN TANAH + PONDASI Rp 128,529,063.24

III PEKERJAAN BETON Rp 163,261,050.00

IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Rp 125,898,003.75

V PEKERJAAN KUSEN, JENDELA & PINTU Rp 59,191,900.00

VI PEKERJAAN PENGGANTUNG DAN KUNCI Rp 17,919,000.00

VII PEKERJAAN PLAFOND Rp 26,554,522.50

VIII PEKERJAAN FINISHING Rp 32,013,106.71

IX PEKERJAAN SANITAIR Rp 16,570,000.00

X PEKERJAAN M & E Rp 30,274,500.00

JUMLAH I Rp 630,353,226.20

II LANTAI 1

I PEKERJAAN BETON Rp 173,288,300.00

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Rp 154,008,753.75

III PEKERJAAN KUSEN, JENDELA & PINTU Rp 64,185,200.00

IV PEKERJAAN PENGGANTUNG DAN KUNCI Rp 18,395,000.00

V PEKERJAAN PLAFOND Rp 16,833,750.00

VI PEKERJAAN FINISHING Rp 31,835,558.14

VII PEKERJAAN SANITAIR Rp 29,825,000.00

VIII PEKERJAAN M.E Rp 26,927,500.00

JUMLAH II Rp 515,299,061.89

III LANTAI 2

I PEKERJAAN BETON Rp 146,213,000.00

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Rp 44,477,878.75

III PEKERJAAN KUSEN, JENDELA & PINTU Rp 11,824,400.00

IV PEKERJAAN PENGGANTUNG DAN KUNCI Rp 3,990,000.00

V PEKERJAAN PLAFOND Rp 9,605,750.00

VI PEKERJAAN ATAP Rp 64,082,500.00

VII PEKERJAAN FINISHING Rp 12,517,858.14

 VIII PEKERJAAN SANITAIR Rp 9,131,000.00

IX PEKERJAAN M & E Rp 11,509,000.00

JUMLAH III Rp 313,351,386.89

IV PEKERJAAN LAIN-LAIN Rp 79,865,000

JUMLAH IV Rp 79,865,000.00

JUMLAH TOTAL I + II + III + IV Rp 1,538,868,674.98

DIBULATKAN Rp 1,539,000,000.00

Terbilang :

Satu Milyar Lima Ratus Tiga Puluh Sembilan Juta Rupiah

 RENCANA ANGGARAN BELANJA
PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL 3 LANTAI

OWNER : BAPAK ROFEQ

LOKASI : KAB. MALANG, JAWA TIMUR

NO URAIAN PEKERJAAN VOL. SAT. HARGA SAT. JUMLAH HARGA

I LANTAI DASAR

I PEKERJAAN PERSIAPAN

1 Uitzet / Bowplank ### m1 33,000.00 Rp 4,859,580

2 Anti Rayap ### m2 15,000.00 Rp 2,182,500

3 Sumur bor lengkap dengan mesinnya 60.00 m1 210,000.00 Rp 12,600,000

4 Listrik kerja (By Owner) 1.00 - Rp -

5 Air kerja (By Owner) 1.00 - Rp -

Direksi Keet, Bedeng tenaga dan gudang
6 20.00 m2 525,000.00 Rp 10,500,000
material
Rp 30,142,080

II PEKERJAAN TANAH + PONDASI

1 Pek. Galian pondasi menerus ### m3 100,000.00 Rp 14,136,960

2 Pek. Galian Foot plat F1 120 x 120 cm 37.18 m3 100,000.00 Rp 3,718,000

3 Pek. Galian Foot plat F2 120 x 120 cm 20.28 m3 100,000.00 Rp 2,028,000

4 Pek. Urugan pasir bawah pondasi 4.60 m3 245,000.00 Rp 1,127,000

5 Pek. Urugan pasir bawah lantai 5.80 m3 245,000.00 Rp 1,421,000

Pek. Urugan peninggian lantai area building t.50
6 58.00 m3 225,000.00 Rp 13,050,000
cm (limestone)
7 Pek. Pasang batu kosong 22.62 m3 485,000.00 Rp 10,970,281

8 Pek. Pasang pondasi batu kali 93.30 m3 605,000.00 Rp 56,448,881

9 Urugan Tanah Kembali bekas galian 49.71 m3 25,000.00 Rp 1,242,685

10 Perataan dan Pemadatan ### m2 172,500.00 Rp 24,386,256

Rp 128,529,063

III PEKERJAAN BETON

1 Beton Foot Plat F1 120 x 120 cm 3.96 m3 4,700,000.00 Rp 18,612,000

2 Beton Foot Plat F2 120 x 120 cm 3.24 m3 4,700,000.00 Rp 15,228,000

3 Beton kolom bawah sloof 25/50 2.75 m3 4,400,000.00 Rp 12,100,000

4 Beton kolom bawah sloof 15/50 0.45 m3 4,900,000.00 Rp 2,205,000

5 Beton kolom bawah sloof 15/45 0.81 m3 4,900,000.00 Rp 3,969,000

6 Beton kolom bawah sloof 30/30 0.36 m3 4,900,000.00 Rp 1,764,000

7 Beton kolom bawah sloof 15/35 0.32 m3 4,900,000.00 Rp 1,543,500

8 Beton Lantai kerja foot plat 1.69 m3 1,100,000.00 Rp 1,859,000

9 Beton Rabat + wire mesh M7 6.96 m3 1,900,000.00 Rp 13,224,000

10 Beton sloof S1. 15/35 6.04 m3 3,900,000.00 Rp 23,546,250

11 Beton kolom C1. 25/50 3.00 m3 4,900,000.00 Rp 14,700,000

12 Beton kolom C2 15/50 0.90 m3 4,900,000.00 Rp 4,410,000

13 Beton kolom C3 15/45 1.62 m3 4,900,000.00 Rp 7,938,000

14 Beton kolom C4 30/30 0.72 m3 4,900,000.00 Rp 3,528,000

15 Beton kolom C5 15/35 0.63 m3 4,900,000.00 Rp 3,087,000

16 Beton kolom CP. 15/15 40.00 m1 210,000.00 Rp 8,400,000

17 Beton balok Praktis 14/14 atas kusen 22.50 m1 210,000.00 Rp 4,725,000

18 Beton meja dapur 3.00 m1 650,000.00 Rp 1,950,000

19 Beton tangga 4.76 m3 4,300,000.00 Rp 20,472,300

Rp 163,261,050

IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata ### m2 132,500.00 Rp 25,771,250

2 Pek. Plesteran dinding ### m2 52,500.00 Rp 18,890,813

3 Pek. Acian dinding ### m2 32,000.00 Rp 11,514,400

4 Benangan, sudutan dan tali air ### m1 9,000.00 Rp 2,752,661

5 Keramik Dinding Bath Room Granite Tile 30 x 60 23.07 m2 290,000.00 Rp 6,690,880

Keramik Lantai Bath Room Granite Tile 30 x 30
6 5.00 m2 280,000.00 Rp 1,400,000
cm anti slip
7 Keramik Dinding dapur roman 20 x 40 cm 2.25 m2 220,000.00 Rp 495,000

8 Keramik Meja dapur nero granit black 1.80 m2 2,000,000.00 Rp 3,600,000

Keramik lantai Bed Room Granite tile sincere 60
9 14.00 m2 457,000.00 Rp 6,398,000
x 60 cm
Keramik lantai Dapur, R. Makan, R. Keluarga, R.
10 60.00 m2 457,000.00 Rp 27,420,000
Tamu dan gudang Granite tile 60 x 60 cm
11 Keramik Lantai Teras Depan Granite tile 60 x 60 17.00 m2 457,000.00 Rp 7,769,000
Lantai deck kayu bengkirai teras belakang uk.
12 5.00 m2 810,000.00 Rp 4,050,000
120 x 9 x 1,5 cm
Lantai Carport dan depan teras depan Paving
13 22.50 m2 180,000.00 Rp 4,050,000
stone 20 x 20 x 6 cm
14 Plint skirting granit tilee 10 x 60 cm 63.70 m1 80,000.00 Rp 5,096,000

Rp 125,898,004

V PEKERJAAN KUSEN, JENDELA & PINTU

1 Kusen Kayu kamper 5/14 72.00 m1 170,000.00 Rp 12,240,000

2 Pintu D1 Panel kamper 1.00 bh 3,600,000.00 Rp 3,600,000

3 Pintu D2 Panel kamper 1.00 bh 3,600,000.00 Rp 3,600,000

4 Pintu D3 Panel kamper 1.00 bh 2,100,000.00 Rp 2,100,000

5 Pintu D4 Panel kamper 2.00 bh 2,100,000.00 Rp 4,200,000

6 Pintu D5 Frame Kamper 4.00 bh 3,600,000.00 Rp 14,400,000

7 Pintu DW1 Panel 1.00 bh 2,925,000.00 Rp 2,925,000

8 Jendela DW1 Frame kaca 1.00 bh 2,825,000.00 Rp 2,825,000

9 Jendela kaca W1 Frame kaca 2.00 bh 1,965,000.00 Rp 3,930,000

10 Jendela kaca W1 Kaca Mati 4.70 m2 390,000.00 Rp 1,833,000

11 Jendela kaca W2 Kaca Mati 1.51 m2 390,000.00 Rp 588,900

12 Pintu Sliding SD.1 Frame Bengkirai kaca tempered 2.00 bh 3,475,000.00 Rp 6,950,000

Rp 59,191,900

VI PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 6.00 bh 460,000.00 Rp 2,760,000

2 Kunci pintu Solid 6.00 bh 320,000.00 Rp 1,920,000

3 Badan Kunci (body) Solid 6.00 unit 270,000.00 Rp 1,620,000

4 Engsel pintu uk. 5" Solid 6.00 psg 170,000.00 Rp 1,020,000

5 Engsel Jendela uk. 4" Solid 3.00 psg 140,000.00 Rp 420,000

6 Rel pintu Sliding handerson 1.00 unit 2,450,000.00 Rp 2,450,000

7 Handle pintu sliding Paloma 2.00 psg 360,000.00 Rp 720,000

8 Kunci pintu sliding Paloma 1.00 bh 270,000.00 Rp 270,000

9 Rel pintu Folding Paloma 1.00 bh 4,070,000.00 Rp 4,070,000

10 Handle pintu Folding Paloma 2.00 psg 360,000.00 Rp 720,000

11 Kunci pintu Folding Paloma 1.00 psg 270,000.00 Rp 270,000

12 Grendel tanam pintu sliding Paloma 1.00 unit 250,000.00 Rp 250,000

13 Grendel tanam pintu Folding Paloma 1.00 unit 250,000.00 Rp 250,000

14 Kait angin jendela 3.00 psg 113,000.00 Rp 339,000

15 Grendel Jendela Solid 3.00 bh 80,000.00 Rp 240,000

16 Door stoper Solid 6.00 bh 100,000.00 Rp 600,000

Rp 17,919,000

VII PEKERJAAN PLAFOND

1 Pasang plafond Gypsum rangka hollow ### m2 145,000.00 Rp 22,250,250

2 Pasang list plafon ### m1 33,000.00 Rp 4,304,273

Rp 26,554,523

VIII PEKERJAAN FINISHING

1 Cat plafond ex. Catylac ### m2 37,500.00 Rp 5,754,375

2 Cat dinding dalam ex. dulux ### m2 51,000.00 Rp 8,951,744

3 Cat dinding luar ex. dulux weathersield ### m2 61,000.00 Rp 10,706,988

4 Polituran Kusen 72.00 m1 45,000.00 Rp 3,240,000

5 Polituran daun pintu dan jendela 24.00 m2 140,000.00 Rp 3,360,000

Rp 32,013,107

IX PEKERJAAN SANITAIR

1 Pek. Pasang instalasi air kotor 4'' AW 24.00 m1 142,000.00 Rp 3,408,000

2 Pek. Pasang instalasi air kotor 3'' AW 24.00 m1 110,000.00 Rp 2,640,000

3 Pek. Pasang instalasi air bersih 1'' AW 28.00 m1 57,000.00 Rp 1,596,000

4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 33,500.00 Rp 536,000

5 Pek. Pasang instalasi air panas 22.00 m1 94,000.00 Rp 2,068,000

6 Pek. Pasang floor drain toto 3.00 bh 250,000.00 Rp 750,000

7 Head shower ONDA (SO 255 PW) 1.00 bh 460,000.00 Rp 460,000

8 Pek. Pasang kloset duduk ToTo W421 + jet washer 1.00 bh 3,425,000.00 Rp 3,425,000

9 Pek. Pasang sink Dapur 1.00 bh 725,000.00 Rp 725,000

10 Pek. Pasang tempat sabun 1.00 bh 60,000.00 Rp 60,000

11 Pek. Pasang Kran Taman / kebun 2.00 bh 137,000.00 Rp 274,000

12 Stop Kran 4.00 bh 157,000.00 Rp 628,000

Rp 16,570,000

X PEKERJAAN M & E

1 Pek. Pasang instalasi titik lampu 35.00 ttk 270,000.00 Rp 9,450,000

2 Pek. Pasang instalasi titik stop kontak 10.00 ttk 300,000.00 Rp 3,000,000

3 Pek. Pasang instalasi titik stop kontak AC 1.00 ttk 320,000.00 Rp 320,000

4 Pek. Pasang lampu down light 11 watt 25.00 bh 140,000.00 Rp 3,500,000

5 Pek. Pasang lampu wall light 6.00 bh 200,000.00 Rp 1,200,000

6 Pek. Pasang lampu slang 18.00 m1 90,000.00 Rp 1,620,000

7 Pek. Pasang lampu Garden Light 4.00 bh 250,000.00 Rp 1,000,000

8 Pek. Pasang Exhouse Fan 1.00 unit 615,000.00 Rp 615,000

9 Pasangan Anslet + arthe 1.00 unit 475,000.00 Rp 475,000

10 Sambungan Listrik baru daya 3500 watt 1.00 Ls 5,095,000.00 Rp 5,095,000

11 MCB merin Gerin 12.00 bh 145,000.00 Rp 1,740,000

12 Box MCB 1.00 bh 375,000.00 Rp 375,000

13 Pas. Stop kontak 10.00 bh 45,500.00 Rp 455,000

14 Pas. stop kontak AC 1.00 bh 85,500.00 Rp 85,500

15 Pek. Pasang saklar 8.00 bh 45,500.00 Rp 364,000

16 Instalasi telepon 1.00 ttk 290,000.00 Rp 290,000

17 Instalasi tv 2.00 ttk 345,000.00 Rp 690,000

Rp 30,274,500

II LANTAI 1

I PEKERJAAN BETON

1 Beton balok B1.20/40 3.36 m3 5,600,000.00 Rp 18,816,000

2 Beton balok B2.15/40 2.76 m3 5,600,000.00 Rp 15,456,000

3 Beton balok B3.15/35 1.94 m3 5,600,000.00 Rp 10,878,000

4 Beton plat lantai 11.76 m3 5,050,000.00 Rp 59,388,000

5 Beton kolom C1. 25/50 3.00 m3 4,900,000.00 Rp 14,700,000

6 Beton kolom C2 15/50 0.90 m3 4,900,000.00 Rp 4,410,000

7 Beton kolom C3 15/45 1.08 m3 4,900,000.00 Rp 5,292,000

8 Beton kolom C4 30/30 0.72 m3 4,900,000.00 Rp 3,528,000

9 Beton kolom C5 15/35 0.42 m3 4,900,000.00 Rp 2,058,000

10 Beton kolom CP. 15/15 32.00 m1 310,000.00 Rp 9,920,000

11 Beton Balok praktis 14/14 atas kusen 27.00 m1 310,000.00 Rp 8,370,000

12 Beton tangga 4.76 m3 4,300,000.00 Rp 20,472,300

Rp 173,288,300

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata ### m2 140,500.00 Rp 32,560,875

2 Pek. Plesteran dinding ### m2 57,000.00 Rp 24,438,038

3 Pek. Acian dinding ### m2 36,000.00 Rp 15,434,550

4 Benangan dan sudutan dan tali air ### m1 10,000.00 Rp 3,215,531

5 Keramik Dinding Bath Room Granite Tile 30 x 60 52.34 m2 290,000.00 Rp 15,179,760

Keramik Lantai Bath Room Granite Tile 30 x 30
6 11.00 m2 280,000.00 Rp 3,080,000
cm anti slip
Keramik Lantai Master Bed Room Granite tile 60
7 23.00 m2 280,000.00 Rp 6,440,000
x 60 cm
Keramik Lantai Bed Room 1 dan 2 Granite tile 60
8 28.00 m2 280,000.00 Rp 7,840,000
x 60 cm
Keramik Lantai Living Room Granite tile 60 x 60
9 19.00 m2 280,000.00 Rp 5,320,000
cm
Keramik Lantai Balcon depan Granite tile 60 x 60
10 8.00 m2 280,000.00 Rp 2,240,000
cm anti slip
11 Keramik Tangga Granite tile 60 x 60 cm 21.60 m1 410,000.00 Rp 8,856,000

12 Stepnosing tangga 10 x 60 cm 21.60 m1 90,000.00 Rp 1,944,000

13 Plint skirting Granite tile 10 x 60 cm 78.00 m1 70,000.00 Rp 5,460,000

15 Pas. Ralling tangga dan balkon pipa stainless + ka 20.00 m1 1,100,000.00 Rp 22,000,000

Rp 154,008,754

III PEKERJAAN KUSEN, JENDELA & PINTU

1 Kusen Kayu Bengkirai 5/14 83.00 m1 170,000.00 Rp 14,110,000

2 Pintu D1 Panel Bengkirai 3.00 bh 2,300,000.00 Rp 6,900,000

3 Pintu D3 Panel Bengkirai 2.00 bh 2,100,000.00 Rp 4,200,000

4 Pintu Sliding SD.2 Frame Bengkirai kaca tempered 4.00 bh 3,075,000.00 Rp 12,300,000

5 Pintu Sliding SD.3 Frame Bengkirai kaca tempered 3.00 bh 3,075,000.00 Rp 9,225,000

6 Pintu Sliding SD.4 Frame Bengkirai kaca tempered 4.00 bh 2,875,000.00 Rp 11,500,000

7 Jendela kaca W3 Frame kaca 2.00 bh 1,965,000.00 Rp 3,930,000

8 Jendela kaca W4 Kaca Mati 1.62 m2 390,000.00 Rp 631,800

9 Jendela kaca W5 Kaca Mati 2.50 m2 390,000.00 Rp 975,000

10 Jendela kaca W6 Kaca Mati 1.06 m2 390,000.00 Rp 413,400

Rp 64,185,200

IV PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 5.00 bh 460,000.00 Rp 2,300,000

2 Kunci pintu Solid 5.00 bh 320,000.00 Rp 1,600,000

3 Badan Kunci (body) Solid 5.00 unit 270,000.00 Rp 1,350,000

4 Engsel pintu uk. 5" Solid 5.00 psg 180,000.00 Rp 900,000

5 Engsel jendela uk.4" Solid 2.00 psg 150,000.00 Rp 300,000

6 Rel pintu Sliding handerson 3.00 unit 2,450,000.00 Rp 7,350,000

7 Handle pintu sliding Paloma 6.00 psg 360,000.00 Rp 2,160,000

8 Kunci pintu sliding Paloma 3.00 bh 270,000.00 Rp 810,000

9 Grendel tanam pintu sliding Paloma 3.00 unit 250,000.00 Rp 750,000

10 Kait angin Solid 2.00 psg 110,000.00 Rp 220,000

11 Grendel Jendela Solid 2.00 bh 77,500.00 Rp 155,000

12 Door stoper Solid 5.00 bh 100,000.00 Rp 500,000

Rp 18,395,000

V PEKERJAAN PLAFOND

1 Pasang plafond Gypsum rangka hollow 75.00 m2 175,000.00 Rp 13,125,000

2 Pasang plafond Lambersering 6.00 m2 310,000.00 Rp 1,860,000

3 Pasang list gypsum 63.75 m1 29,000.00 Rp 1,848,750

Rp 16,833,750

VI PEKERJAAN FINISHING

1 Cat plafond ex. Vinilex 75.00 m2 37,500.00 Rp 2,812,500

2 Cat dinding dalam ex. dulux ### m2 51,000.00 Rp 10,170,052

3 Cat dinding luar ex. dulux weathersield ### m2 63,000.00 Rp 12,563,006

4 Polituran Kusen 83.00 m1 40,000.00 Rp 3,320,000

5 Polituran daun pintu dan jendela 27.00 m2 110,000.00 Rp 2,970,000

Rp 31,835,558

VII PEKERJAAN SANITAIR

1 Pek. Pasang instalasi air kotor 4'' AW 28.00 m1 142,000.00 Rp 3,976,000

2 Pek. Pasang instalasi air kotor 3'' AW 28.00 m1 110,000.00 Rp 3,080,000

3 Pek. Pasang instalasi air bersih 1'' AW 20.00 m1 57,000.00 Rp 1,140,000

4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 30,500.00 Rp 488,000

5 Pek. Pasang instalasi panas 18.00 m1 87,000.00 Rp 1,566,000

6 Pek. Pasang floor drain 4.00 bh 250,000.00 Rp 1,000,000

7 Head shower ONDA (SO 255 PW) 1.00 bh 460,000.00 Rp 460,000

8 Pek. Pasang kloset duduk ToTo W421 + jet washer 2.00 bh 3,425,000.00 Rp 6,850,000

9 Pas. Wastafel by Ivory 745 2.00 bh 2,300,000.00 Rp 4,600,000

10 Buth Tub Toto 1.00 Unit 5,700,000.00 Rp 5,700,000

11 Stop Kran 5.00 bh 157,000.00 Rp 785,000

12 Pek. Pasang tempat sabun 3.00 bh 60,000.00 Rp 180,000

Rp 29,825,000
VIII PEKERJAAN M.E

1 Pek. Pasang instalasi titik lampu 32.00 ttk 270,000.00 Rp 8,640,000

2 Pek. Pasang instalasi titik stop kontak 12.00 ttk 300,000.00 Rp 3,600,000

3 Pek. Pasang instalasi titik stop kontak AC 3.00 ttk 320,000.00 Rp 960,000

4 Pek. Pasang lampu down light 11 watt 32.00 bh 140,000.00 Rp 4,480,000

5 Pek. Pasang lampu slang 24.00 m1 90,000.00 Rp 2,160,000

6 Pas. Stop kontak 12.00 bh 45,500.00 Rp 546,000

7 MCB 14.00 bh 135,000.00 Rp 1,890,000

8 Box MCB 2.00 bh 375,000.00 Rp 750,000

9 Exhuose Fan 2.00 unit 615,000.00 Rp 1,230,000

10 Pas. stop kontak AC 3.00 bh 85,500.00 Rp 256,500

11 Instalasi tv 4.00 bh 345,000.00 Rp 1,380,000

12 Instalasi telepon 2.00 bh 290,000.00 Rp 580,000

13 Pek. Pasang saklar 10.00 bh 45,500.00 Rp 455,000

Rp 26,927,500

III LANTAI 2

I PEKERJAAN BETON

1 Beton balok B2.15/40 5.40 m3 4,600,000.00 Rp 24,840,000

2 Beton balok B3.15/35 0.47 m3 4,600,000.00 Rp 2,173,500

3 Beton balok B4.15/30 2.11 m3 4,600,000.00 Rp 9,729,000

4 Beton plat lantai 5.52 m3 3,950,000.00 Rp 21,804,000

5 Beton kolom C2. 15/50 3.71 m3 4,400,000.00 Rp 16,335,000

6 Beton kolom C3. 15/40 0.81 m3 4,400,000.00 Rp 3,564,000

7 Beton kolom CP. 15/15 88.00 m1 110,000.00 Rp 9,680,000

8 Beton Balok praktis 14/14 latei 29.25 m1 110,000.00 Rp 3,217,500

9 Beton plat atap dan topian 3.00 m3 4,100,000.00 Rp 12,300,000

Waterproofing talang, dinding dan lantai Kamar
10 ### m2 172,000.00 Rp 42,570,000
mandi
Rp 146,213,000

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata 64.05 m2 140,500.00 Rp 8,999,025

2 Pek. Plesteran dinding ### m2 57,000.00 Rp 6,754,073

3 Pek. Acian dinding ### m2 36,000.00 Rp 4,265,730

4 Benangan dan sudutan dan tali air 88.87 m1 14,000.00 Rp 1,244,171

5 Keramik Dinding Bath Room Granite Tile 30 x 60 12.67 m2 290,000.00 Rp 3,674,880

Keramik Lantai Bath Room Granite Tile 30 x 30
6 3.00 m2 280,000.00 Rp 840,000
cm anti slip
Keramik Lantai Maid Bed Room Granite tile 60 x
7 8.00 m2 280,000.00 Rp 2,240,000
60 cm
Keramik Lantai Dry and loundry Area Granite tile
8 18.00 m2 280,000.00 Rp 5,040,000
30 x 30 cm anti slip
9 Keramik Tangga Granite tile 60 x 60 cm 19.20 m1 410,000.00 Rp 7,872,000

10 Stepnosing tangga 10 x 60 cm 19.20 m1 90,000.00 Rp 1,728,000

11 Plint skirting Granite tile 10 x 60 cm 26.00 m1 70,000.00 Rp 1,820,000

Rp 44,477,879

III PEKERJAAN KUSEN, JENDELA & PINTU

1 Kusen Kayu Bengkirai 5/14 21.00 m1 190,000.00 Rp 3,990,000

2 Pintu D6 Panel Bengkirai 2.00 bh 2,000,000.00 Rp 4,000,000

3 Pintu D7 Panel Bengkirai 1.00 bh 1,900,000.00 Rp 1,900,000

4 Jendela kaca W7 Kaca Mati 1.24 m2 390,000.00 Rp 483,600

5 Jendela kaca W8 Kaca Mati 1.24 m2 390,000.00 Rp 483,600

6 Jendela kaca W9 Kaca Mati 1.24 m2 390,000.00 Rp 483,600

7 Jendela kaca W10 Kaca Mati 1.24 m2 390,000.00 Rp 483,600

Rp 11,824,400

IV PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 3.00 bh 460,000.00 Rp 1,380,000

2 Kunci pintu Solid 3.00 bh 320,000.00 Rp 960,000

3 Badan Kunci (body) Solid 3.00 unit 270,000.00 Rp 810,000

4 Engsel pintu uk. 5" Solid 3.00 psg 180,000.00 Rp 540,000

5 Door stoper Solid 3.00 bh 100,000.00 Rp 300,000

Rp 3,990,000

V PEKERJAAN PLAFOND

1 Pasang plafond Gypsum rangka hollow 55.00 m2 150,000.00 Rp 8,250,000

2 Pasang list gypsum 46.75 m1 29,000.00 Rp 1,355,750

Rp 9,605,750

VI PEKERJAAN ATAP

1 Rangka atap baja CNP [Link] ### m2 210,000.00 Rp 40,162,500

2 Genteng Duco 93.00 m2 160,000.00 Rp 14,880,000

3 Bubungan Duco 35.00 m1 166,000.00 Rp 5,810,000

4 Talang zincalume 9.00 m1 110,000.00 Rp 990,000

5 List Plank Kalsiplank + Talang zincalume 32.00 m1 70,000.00 Rp 2,240,000

Rp 64,082,500

VII PEKERJAAN FINISHING

1 Cat plafond ex. Vinilex 55.00 m2 37,500.00 Rp 2,062,500

2 Cat dinding dalam ex. dulux 55.11 m2 51,000.00 Rp 2,810,752

3 Cat dinding luar ex. dulux weathersield 55.11 m2 63,000.00 Rp 3,472,106

4 Polituran Kusen 21.00 m1 40,000.00 Rp 840,000

 5 Polituran daun pintu dan jendela 15.75 m2 110,000.00 Rp 1,732,500

6 Polituran List Plank 32.00 m1 50,000.00 Rp 1,600,000

Rp 12,517,858

VIII PEKERJAAN SANITAIR

1 Pek. Pasang instalasi air kotor 4'' AW 12.00 m1 142,000.00 Rp 1,704,000

2 Pek. Pasang instalasi air kotor 3'' AW 12.00 m1 110,000.00 Rp 1,320,000

3 Pek. Pasang instalasi air bersih 1'' AW 12.00 m1 57,000.00 Rp 684,000

4 Pek. Pasang instalasi air bersih 1/2'' AW 8.00 m1 30,500.00 Rp 244,000

5 Pek. Pasang floor drain 2.00 bh 250,000.00 Rp 500,000

6 Head shower ONDA (SO 255 PW) 1.00 bh 460,000.00 Rp 460,000

7 Pek. Pasang kloset duduk ToTo W421 + jet washer 1.00 bh 3,425,000.00 Rp 3,425,000

8 Stop Kran 2.00 bh 157,000.00 Rp 314,000

9 Pek. Pasang roof drain 2.00 bh 210,000.00 Rp 420,000

10 Pek. Pasang tempat sabun 1.00 bh 60,000.00 Rp 60,000

Rp 9,131,000

IX PEKERJAAN M & E

1 Pek. Pasang instalasi titik lampu 7.00 ttk 270,000.00 Rp 1,890,000

2 Pek. Pasang instalasi titik stop kontak 3.00 ttk 300,000.00 Rp 900,000

3 Pek. Pasang lampu down light 11 watt 6.00 bh 140,000.00 Rp 840,000

4 Pek. Pasang lampu wall light 1.00 bh 200,000.00 Rp 200,000

5 Pas. Stop kontak 3.00 bh 45,500.00 Rp 136,500

6 MCB 4.00 bh 135,000.00 Rp 540,000

7 Box MCB 1.00 bh 375,000.00 Rp 375,000

8 Exhuose Fan 1.00 unit 615,000.00 Rp 615,000

9 Instalasi tv 1.00 bh 345,000.00 Rp 345,000

10 Instalasi telepon 1.00 bh 290,000.00 Rp 290,000

11 Pek. Pasang saklar 5.00 bh 45,500.00 Rp 227,500

12 Penangkal petir 1.00 Unit 5,150,000.00 Rp 5,150,000

Rp 11,509,000

IV PEKERJAAN LAIN-LAIN

1 Septictank dan peresapan 1.00 unit 9,750,000.00 Rp 9,750,000

Drainase (saluran dari belakang ke saluran
2 16.00 m1 90,000.00 Rp 1,440,000
depan) buis beton diameter 20 cm
3 Bak kontrol 40x40x50 cm 5.00 unit 315,000.00 Rp 1,575,000

4 Bak peresapan buis beton diameter 60 cm 2.00 unit 360,000.00 Rp 720,000

5 Pagar depan dan samping 61.20 m2 775,000.00 Rp 47,430,000

6 Pasangan batu Palimanan 24.00 m2 395,000.00 Rp 9,480,000

7 Pasangan batu travertine 12.00 m2 360,000.00 Rp 4,320,000

8 Pasangan ornamen Hias 6.00 m2 600,000.00 Rp 3,600,000

9 Tanaman dan Rumput Halaman 1.00 Ls 1,550,000.00 Rp 1,550,000

Rp 79,865,000