RAB C4 rev
-
Upload
renold-darmasyah -
Category
Documents
-
view
246 -
download
10
description
Transcript of RAB C4 rev
RENCANA ANGGARAN BIAYAType 68
PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA
NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA
JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
I PEKERJAAN PERSIAPANPembersihan Lahan m2 97.07 1,500 145,605
Boplank m2 97.07 4,000 388,280 2,000 194,140 582,420
SUBTOTALII PEKERJAAN GALIAN
galian pondasi m3 13.08 40,000 523,360
galian rolag m3 0.78 30,000 23,513
galian septiktank m3 9.00 35,000 315,000
SUBTOTAL 388,280 1,056,013 1,444,293
III PEKERJAAN PONDASIPondasi Tapak m3 4.10 325,000 1,331,200 125,000 512,000
fondasi Batu Kali m3 0.65 350,000 226,800 45,000 29,160
fondasi rolag batako m' 10.45 25,000 261,250 10,000 104,500
SUBTOTAL 1,819,250 645,660 2,464,910
IV PEKERJAAN URUGANurugan pasir lantai m2 20.00 7,500 150,000 2,000 40,000
urug tanah kembali m3 9.60 8,000 76,800
SUBTOTAL 150,000 116,800 266,800
V PEKERJAAN BETONbeton sloof m3 1.13 2,750,000 3,117,813 400,000 453,500
beton kolom Struktur Lantai 1 m3 0.70 2,750,000 1,925,000 400,000 280,000
beton kolom Praktis Lantai 1 m3 0.53 2,750,000 1,443,750 300,000 157,500
beton kolom Lantai 2 m3 0.42 2,750,000 1,144,000 400,000 166,400
dak beton lantai 2 m3 2.70 3,000,000 8,100,000 325,000 877,500
Beton Tangga m3 1.00 2,750,000 2,750,000 300,000 300,000
beton balok lantai 1 m3 1.33 2,800,000 3,710,000 400,000 530,000
beton ring balk m3 0.66 2,750,000 1,815,000 400,000 264,000
beton ring sopi m3 0.30 2,750,000 825,000 350,000 105,000
beton kanopi + Finis espos m2 4.05 150,000 607,500 50,000 202,500
Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500
SUBTOTAL 26,056,813 3,403,900 29,460,713
VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 140.00 100,000 14,000,000 10,000 1,400,000
pasangan bata ringan Lantai 2 m2 77.50 100,000 7,750,000 12,000 930,000
Plester + Acian Lantai 1 m2 280.00 37,000 10,360,000 15,000 4,200,000
Plester + Acian Lantai 2 M2 155.00 37,000 5,735,000 20,000 3,100,000
pasangan sopi-sopi M2 20.00 100,000 2,000,000 12,000 240,000
Plester +Acian Sopi-sopi m2 20.00 37,000 740,000 17,500 350,000
Pasangan bata star m2 10.20 75,000 765,000 45,000 459,000
SUBTOTAL 41,350,000 10,679,000 52,029,000
VII PEKERJAAN ATAPgenteng m2 45.50 55,000 2,502,500 3,000 136,500
nok m' 6.00 35,000 210,000 20,000 120,000
SUBTOTAL 2,712,500 256,500 2,969,000
IX PEKERJAAN LANTAIkeramik Lt kamar mandi azrea green(habitat) m2 6.00 75,000 450,000 13,000 78,000
keramik lantai xenon Bon m2 55.00 75,000 4,125,000 13,000 715,000
keramikdinding KM Canticabon 25x50 m2 22.40 75,000 1,680,000 17,500 392,000
SUBTOTAL 6,255,000 1,185,000 7,440,000
X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela (Oven ) bh 2.00 500,000 1,000,000 25,000 50,000
kusen pintu bh 5.00 300,000 1,500,000 25,000 125,000
kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000
kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000
pintu panel bh 3.00 350,000 1,050,000 25,000 75,000
pintu double triplek bh 4.00 300,000 1,200,000 25,000 100,000
pintu KM fiber 0.00 0
jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000
engsel pintu bh 14.00 8,500 119,000 5,000 70,000
handle pintu bh 7.00 75,000 525,000 10,000 70,000
engsel jendela bh 14.00 7,500 105,000 5,000 70,000
slot jendela bh 7.00 7,500 52,500 4,000 28,000
hak angin bh 7.00 10,000 70,000 5,000 35,000
Pelitur Kusen, pintu dan jendela bh 20.00 20,000 400,000 13,500 270,000
SUBTOTAL 3,371,500 718,000 4,089,500
XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 900,000 1,800,000 90,000 180,000
shower bh 2.00 150,000 300,000 50,000 100,000
floor drain bh 2.00 45,000 90,000 10,000 20,000
kran bh 3.00 25,000 75,000 5,000 15,000
kran taman bh 1.00 25,000 25,000 7,500 7,500
pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000
knee 4'' bh 2.00 15,000 30,000 5,000 10,000
pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000
knee 3'' bh 7.00 15,000 105,000 5,000 35,000
tee 3'' bh 2.00 20,000 40,000 5,000 10,000
pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500
knee 1/2" bh 8.00 2,500 20,000 5,000 40,000
tee 1/2" bh 5.00 2,500 12,500 5,000 25,000
knee drat dalam bh 4.00 2,500 10,000 1,500 6,000
septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000
bak kontrol ttk 1.00 55,000 55,000 25,000 25,000
pipa hawa ttk 1.00 45,000 45,000 20,000 20,000
SUBTOTAL 4,270,000 1,241,000 5,511,000
PEKERJAAN DAPURmeja dapur ( Delano Bordeauex) Habitat m2 1.20 300,000 360,000 50,000 60,000
keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000
kitchen zing bh 1.00 200,000 200,000 25,000 25,000
kran bebek bh 1.00 75,000 75,000 10,000 10,000
SUBTOTAL 725,000 113,000 838,000
XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000
karpot m2 15.00 50,000 750,000 10,000 150,000
kanstin taman m' 7.00 25,000 175,000 25,000 175,000
perataan halaman m2 30.00 5,000 150,000 2,500 75,000
pembersihan kotoran proyek ls 1.00 50,000 50,000
sumur pompa Ttk 1.00 -
SUBTOTAL 2,605,000 960,000 3,565,000
TOTAL 90,091,623 20,569,013 110,660,635
NO URAIAN PEKERJAAN SAT QttyMATERIAL INSTALL
JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
IX PEKERJAAN LUAR SIPILPlafon m2 45.00 45,000 2,025,000 15,000 675,000
Cat m2 435.00 13,000 5,655,000 7,500 3,262,500
Bor sumur Ttk 700,000 700,000
IX PEKERJAAN LISTRIK1 Instalasi Lampu Dounwligt 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000
Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000
840,000
Total Pekerjaan diluar Sipil 7,680,000 5,477,500
Total Keseluruhan Pekerjaan 97,771,623 26,046,513 123,818,135
Biaya Per m2 material dan upah 1,820,854.93
Perbandingan Campuran dan biaya per m3
PONDASI BATU KALINo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 M' Btg
Pasir 0.20 185,000 37,000
Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000
663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %
Perbandingan Campuran dan biaya per m3
COR BETON SLOOFNo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr
Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000
Jumlah 1.00 Biaya 2,121,500
Dibulatkan 2,500,000
* 1 sak semen volume 0.05 m3
Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan
PLESTER PASIR PUTIH
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Pasir Putih 0.80 53.33 250,000 200,000 4,688
Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875
Jumlah 1.00 66.67 465,000 24,563
Dibulatkan 500,000 25,000
Drymix
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Drymix Finish 3.00 47,000 - 15,667
Selisih 9,333
Volume C4 435.00 4,060,000
Dibuat
D.Adi Dermawan
Perbandingan Campuran dan biaya per m3
PONDASI BATU KALINo Jenis Material Qtt
RENCANA ANGGARAN BIAYAType 92
PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA
NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA
JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
I PEKERJAAN PERSIAPANPembersihan Lahan m2 120.00 1,500 180,000
Boplank m2 120.00 4,000 480,000 2,000 240,000 720,000
SUBTOTALII PEKERJAAN GALIAN
galian pondasi m3 16.44 40,000 657,760
galian rolag m3 0.78 30,000 23,513
galian septiktank m3 9.00 35,000 315,000
SUBTOTAL 480,000 1,236,273 1,716,273
III PEKERJAAN PONDASIPondasi Tapak m3 3.58 325,000 1,164,800 125,000 448,000
fondasi Batu Kali m3 1.44 350,000 504,000 45,000 64,800
fondasi rolag batako m' 11.45 25,000 286,250 10,000 114,500
SUBTOTAL 1,955,050 627,300 2,582,350
IV PEKERJAAN URUGANurugan pasir lantai m2 27.00 7,500 202,500 2,000 54,000
urug tanah kembali m3 11.70 8,000 93,600
SUBTOTAL 202,500 147,600 350,100
V PEKERJAAN BETONbeton sloof m3 1.23 2,750,000 3,392,813 400,000 493,500
beton kolom Struktur Lantai 1 m3 3.03 2,750,000 8,318,750 400,000 1,210,000
beton kolom Praktis Lantai 1 m3 1.05 2,750,000 2,887,500 300,000 315,000
beton kolom Lantai 2 m3 1.26 2,750,000 3,465,000 400,000 504,000
dak beton lantai 2 m3 3.66 3,000,000 10,980,000 325,000 1,189,500
Beton Tangga m3 1.00 2,750,000 2,750,000 300,000 300,000
beton balok lantai 1 m3 1.75 2,800,000 4,900,000 400,000 700,000
beton ring balk m3 1.20 2,750,000 3,300,000 400,000 480,000
beton ring sopi m3 0.60 2,750,000 1,650,000 350,000 210,000
beton kanopi + Finis espos m2 7.05 150,000 1,057,500 50,000 352,500
Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500
SUBTOTAL 43,320,313 5,822,000 49,142,313
VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 245.00 100,000 24,500,000 10,000 2,450,000
pasangan bata ringan Lantai 2 m2 108.50 100,000 10,850,000 12,000 1,302,000
Plester + Acian Lantai 1 m2 490.00 37,000 18,130,000 15,000 7,350,000
Plester + Acian Lantai 2 M2 217.00 37,000 8,029,000 20,000 4,340,000
pasangan sopi-sopi M2 21.00 100,000 2,100,000 12,000 252,000
Plester +Acian Sopi-sopi m2 22.00 37,000 814,000 17,500 385,000
Pasangan bata star m2 12.30 75,000 922,500 45,000 553,500
SUBTOTAL 65,345,500 16,632,500 81,978,000
VII PEKERJAAN ATAPgenteng m2 55.30 55,000 3,041,500 3,000 165,900
nok m' 8.00 35,000 280,000 20,000 160,000
SUBTOTAL 3,321,500 325,900 3,647,400
IX PEKERJAAN LANTAIkeramik Lt kamar mandi m2 8.00 75,000 600,000 13,000 104,000
keramik lantai m2 57.00 75,000 4,275,000 13,000 741,000
keramikdinding KM m2 23.70 75,000 1,777,500 17,500 414,750
SUBTOTAL 6,652,500 1,259,750 7,912,250
X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela bh 4.00 500,000 2,000,000 25,000 100,000
kusen pintu bh 6.00 300,000 1,800,000 25,000 150,000
kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000
kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000
pintu panel bh 2.00 350,000 700,000 25,000 50,000
pintu double triplek bh 3.00 300,000 900,000 25,000 75,000
pintu KM fiber 0.00 0
jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000
engsel pintu bh 14.00 8,500 119,000 5,000 70,000
handle pintu bh 7.00 75,000 525,000 10,000 70,000
engsel jendela bh 14.00 7,500 105,000 5,000 70,000
slot jendela bh 7.00 7,500 52,500 4,000 28,000
hak angin bh 7.00 10,000 70,000 5,000 35,000
Pelitur Kusen, pintu dan jendela bh 21.00 20,000 420,000 13,500 283,500
SUBTOTAL 3,391,500 731,500 4,123,000
XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 750,000 1,500,000 90,000 180,000
shower bh 2.00 150,000 300,000 50,000 100,000
floor drain bh 2.00 45,000 90,000 10,000 20,000
kran bh 3.00 25,000 75,000 5,000 15,000
kran taman bh 1.00 25,000 25,000 7,500 7,500
pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000
knee 4'' bh 2.00 15,000 30,000 5,000 10,000
pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000
knee 3'' bh 7.00 15,000 105,000 5,000 35,000
tee 3'' bh 2.00 20,000 40,000 5,000 10,000
pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500
knee 1/2" bh 8.00 2,500 20,000 5,000 40,000
tee 1/2" bh 5.00 2,500 12,500 5,000 25,000
knee drat dalam bh 4.00 2,500 10,000 1,500 6,000
septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000
bak kontrol ttk 1.00 55,000 55,000 25,000 25,000
pipa hawa ttk 1.00 45,000 45,000 20,000 20,000
SUBTOTAL 3,970,000 1,241,000 5,211,000
PEKERJAAN DAPURmeja dapur m2 1.20 300,000 360,000 50,000 60,000
keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000
kitchen zing bh 1.00 200,000 200,000 25,000 25,000
kran bebek bh 1.00 75,000 75,000 10,000 10,000
SUBTOTAL 725,000 113,000 838,000
XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000
karpot m2 15.00 50,000 750,000 10,000 150,000
kanstin taman m' 7.00 25,000 175,000 25,000 175,000
perataan halaman m2 30.00 5,000 150,000 2,500 75,000
pembersihan kotoran proyek ls 1.00 50,000 50,000
sumur pompa Ttk 1.00 -
SUBTOTAL 2,605,000 960,000 3,565,000
TOTAL 132,448,863 29,336,823 161,785,685
Harga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
IX PEKERJAAN LUAR SIPILPlafon m2 54.00 45,000 2,430,000 15,000 810,000
Cat m2 802.00 13,000 10,426,000 7,500 6,015,000
Bor sumur Ttk 700,000 700,000
IX PEKERJAAN LISTRIK1 Instalasi Lampu 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000
Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000
840,000
Total Pekerjaan diluar Sipil 12,856,000 8,365,000
Total Keseluruhan Pekerjaan 145,304,863 37,701,823 183,006,685
Biaya Per m2 material dan upah 1,989,203.10
Perbandingan Campuran dan biaya per m3
PONDASI BATU KALINo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 M' Btg
Pasir 0.20 185,000 37,000
Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000
663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %
Perbandingan Campuran dan biaya per m3
COR BETON SLOOFNo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr
Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000
Jumlah 1.00 Biaya 2,121,500
Dibulatkan 2,500,000
* 1 sak semen volume 0.05 m3
Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan
PLESTER PASIR PUTIH
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Pasir Putih 0.80 53.33 250,000 200,000 4,688
Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875
Jumlah 1.00 66.67 465,000 24,563
Dibulatkan 500,000 25,000
Drymix
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Drymix Finish 3.00 47,000 - 15,667
Selisih 9,333
Volume C4 707.00 6,598,667
Dibuat
D.Adi Dermawan
PONDASI BATU KALINo Jenis Material Qtt
RENCANA ANGGARAN BIAYAType 126
PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA
NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA
JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
I PEKERJAAN PERSIAPANPembersihan Lahan m2 145.00 1,500 217,500
Boplank m2 145.00 4,000 580,000 2,000 290,000 870,000
SUBTOTALII PEKERJAAN GALIAN
galian pondasi m3 17.64 40,000 705,760
galian rolag m3 1.31 30,000 39,262
galian septiktank m3 9.00 35,000 315,000
SUBTOTAL 580,000 1,350,022 1,930,022
III PEKERJAAN PONDASIPondasi Tapak m3 3.58 325,000 1,164,800 125,000 448,000
fondasi Batu Kali m3 1.44 350,000 504,000 45,000 64,800
fondasi rolag batako m' 11.45 25,000 286,250 10,000 114,500
SUBTOTAL 1,955,050 627,300 2,582,350
IV PEKERJAAN URUGANurugan pasir lantai m2 43.00 7,500 322,500 2,000 86,000
urug tanah kembali m3 14.70 8,000 117,600
SUBTOTAL 322,500 203,600 526,100
V PEKERJAAN BETONbeton sloof m3 1.26 2,750,000 3,461,563 400,000 503,500
beton kolom Struktur Lantai 1 m3 3.60 2,750,000 9,900,000 400,000 1,440,000
beton kolom Praktis Lantai 1 m3 1.20 2,750,000 3,300,000 300,000 360,000
beton kolom Lantai 2 m3 1.47 2,750,000 4,042,500 400,000 588,000
dak beton lantai 2 m3 6.65 3,000,000 19,950,000 325,000 2,161,250
Beton Tangga m3 1.40 2,750,000 3,850,000 300,000 420,000
beton balok lantai 1 m3 18.00 2,800,000 50,400,000 400,000 7,200,000
beton ring balk m3 1.60 2,750,000 4,400,000 400,000 640,000
beton ring sopi m3 1.20 2,750,000 3,300,000 350,000 420,000
beton kanopi + Finis espos m2 7.05 150,000 1,057,500 50,000 352,500
Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500
SUBTOTAL 104,280,313 14,152,750 118,433,063
VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 276.50 100,000 27,650,000 10,000 2,765,000
pasangan bata ringan Lantai 2 m2 120.90 100,000 12,090,000 12,000 1,450,800
Plester + Acian Lantai 1 m2 553.00 37,000 20,461,000 15,000 8,295,000
Plester + Acian Lantai 2 M2 241.80 37,000 8,946,600 20,000 4,836,000
pasangan sopi-sopi M2 21.00 100,000 2,100,000 12,000 252,000
Plester +Acian Sopi-sopi m2 22.00 37,000 814,000 17,500 385,000
Pasangan bata star m2 12.30 75,000 922,500 45,000 553,500
SUBTOTAL 72,984,100 18,537,300 91,521,400
VII PEKERJAAN ATAPgenteng m2 55.30 55,000 3,041,500 3,000 165,900
nok m' 8.00 35,000 280,000 20,000 160,000
SUBTOTAL 3,321,500 325,900 3,647,400
IX PEKERJAAN LANTAIkeramik Lt kamar mandi m2 8.00 75,000 600,000 13,000 104,000
keramik lantai m2 57.00 75,000 4,275,000 13,000 741,000
keramikdinding KM m2 23.70 75,000 1,777,500 17,500 414,750
SUBTOTAL 6,652,500 1,259,750 7,912,250
X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela bh 4.00 500,000 2,000,000 25,000 100,000
kusen pintu bh 6.00 300,000 1,800,000 25,000 150,000
kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000
kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000
pintu panel bh 2.00 350,000 700,000 25,000 50,000
pintu double triplek bh 3.00 300,000 900,000 25,000 75,000
pintu KM fiber 0.00 0
jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000
engsel pintu bh 14.00 8,500 119,000 5,000 70,000
handle pintu bh 7.00 75,000 525,000 10,000 70,000
engsel jendela bh 14.00 7,500 105,000 5,000 70,000
slot jendela bh 7.00 7,500 52,500 4,000 28,000
hak angin bh 7.00 10,000 70,000 5,000 35,000
Pelitur Kusen, pintu dan jendela bh 21.00 20,000 420,000 13,500 283,500
SUBTOTAL 3,391,500 731,500 4,123,000
XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 750,000 1,500,000 90,000 180,000
shower bh 2.00 150,000 300,000 50,000 100,000
floor drain bh 2.00 45,000 90,000 10,000 20,000
kran bh 3.00 25,000 75,000 5,000 15,000
kran taman bh 1.00 25,000 25,000 7,500 7,500
pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000
knee 4'' bh 2.00 15,000 30,000 5,000 10,000
pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000
knee 3'' bh 7.00 15,000 105,000 5,000 35,000
tee 3'' bh 2.00 20,000 40,000 5,000 10,000
pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500
knee 1/2" bh 8.00 2,500 20,000 5,000 40,000
tee 1/2" bh 5.00 2,500 12,500 5,000 25,000
knee drat dalam bh 4.00 2,500 10,000 1,500 6,000
septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000
bak kontrol ttk 1.00 55,000 55,000 25,000 25,000
pipa hawa ttk 1.00 45,000 45,000 20,000 20,000
SUBTOTAL 3,970,000 1,241,000 5,211,000
PEKERJAAN DAPURmeja dapur m2 1.20 300,000 360,000 50,000 60,000
keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000
kitchen zing bh 1.00 200,000 200,000 25,000 25,000
kran bebek bh 1.00 75,000 75,000 10,000 10,000
SUBTOTAL 725,000 113,000 838,000
XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000
karpot m2 15.00 50,000 750,000 10,000 150,000
kanstin taman m' 7.00 25,000 175,000 25,000 175,000
perataan halaman m2 30.00 5,000 150,000 2,500 75,000
pembersihan kotoran proyek ls 1.00 50,000 50,000
sumur pompa Ttk 1.00 -
SUBTOTAL 2,605,000 960,000 3,565,000
TOTAL 201,367,463 39,792,123 241,159,585
Harga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)
IX PEKERJAAN LUAR SIPILPlafon m2 63.00 45,000 2,835,000 15,000 945,000
Cat m2 794.80 13,000 10,332,400 7,500 5,961,000
Bor sumur Ttk 700,000 700,000
IX PEKERJAAN LISTRIK1 Instalasi Lampu 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000
Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000
840,000
Total Pekerjaan diluar Sipil 13,167,400 8,446,000
Total Keseluruhan Pekerjaan 214,534,863 48,238,123 262,772,985
Biaya Per m2 material dan upah 2,085,499.88
Perbandingan Campuran dan biaya per m3
PONDASI BATU KALINo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 M' Btg
Pasir 0.20 185,000 37,000
Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000
663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %
Perbandingan Campuran dan biaya per m3
COR BETON SLOOFNo Jenis Material Qtt
Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr
Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000
Jumlah 1.00 Biaya 2,121,500
Dibulatkan 2,500,000
* 1 sak semen volume 0.05 m3
Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan
PLESTER PASIR PUTIH
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Pasir Putih 0.80 53.33 250,000 200,000 4,688
Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875
Jumlah 1.00 66.67 465,000 24,563
Dibulatkan 500,000 25,000
Drymix
No Jenis Material Qtt Harga mtrl Total per m3
Volume
Sak m3 m2 m' Btg/Lmbr m2
Drymix Finish 3.00 47,000 - 15,667
Selisih 9,333
Volume C4 794.80 7,418,133
Dibuat
D.Adi Dermawan
PONDASI BATU KALINo Jenis Material Qtt
Kav C4/68
boplank
40000
20000
Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan
05 0.2 13.33333
0.2 13.33333 0
Drymix
Drymix Finish 3 47000Selisih Volume C4 0
Volume m2#DIV/0!
-
#DIV/0! 25,000
Volume m2
15,667 9,333 -