RENCANA ANGGARAN BIAYA

RENCANA ANGGARAN BIAYA

PEMBANGUNAN CLUB HOUSE DAN KOLAM RENAN

NO. ITEM PEKERJAAN VOLUME SATUAN

CLUB HOUSE
A. PEKERJAAN PERSIAPAN
1 Pek. Pengukuran dan Bowplank 241.50 m1
2 Mob de Mob Pekerja 7.00 bulan
3 Pek. Pembuatan Gudang Material 24.00 m2
4 Biaya Listrik dan Air Kerja
Sub Total

B PEKERJAAN TANAH
1 Galian Pondasi Batu Kali 70.00 m3
2 Galian Pondasi Footplat 45.00 m3
3 Urugan Tanah Kembali 11.25 m3
4 Urugan Pasir Bawah Pondasi 12.25 m3
5 Urugan Tanah Levelling Lantai 36.75 m2
6 Pemadatan Tanah 36.75 m3
Sub Total

C PEKERJAAN STRUKTUR BETON

LANTAI 1
1 Pek. Lantai Kerja Pondasi 22.50 m2
2 Pek. Footplat FP 1 (1,2 x 1,2 m) t 30 cm 4.32 m3
3 Pek. Sloof 15x40 cm 4.20 m3
4 Pek. Kolom K1 15 x 40 cm 9.00 m3
5 Pek. Kolom Praktis K3 15 x 15 cm 2.03 m3
6 Pek. Balok Praktis Latiu BP 15 x 15 cm 1.10 m3
7 Pek. Pelat Tangga tebal 12 cm 5.46 m3
Sub Total
LANTAI 2
1 Pek. Balok B1 25x40 cm 7.00 m3
2 Pek. Pelat Lantai tebal 12 cm 14.70 m3
3 Pek. Kolom K1 15 x 40 cm 9.00 m3
4 Pek. Kolom Praktis K3 15 x 15 cm 2.03 m3
5 Pek. Balok Praktis Latiu BP 15 x 15 cm 1.10 m3
6 Pek. Pelat Tangga tebal 12 cm 5.46 m3

Sub Total

LANTAI 3
1 Pek. Balok B1 25x40 cm 7.00 m3
2 Pek. Pelat Lantai tebal 12 cm 14.70 m3
3 Pek. Kolom K1 15 x 40 cm 9.00 m3
4 Pek. Kolom Praktis K3 15 x 15 cm 2.03 m3
5 Pek. Balok Praktis Latiu BP 15 x 15 cm 1.10 m3
6 Pek. Pelat Tangga tebal 12 cm 5.46 m3

Sub Total
 LANTAI 4
1 Pek. Balok B1 25x40 cm 7.00 m3
2 Pek. Pelat Lantai tebal 12 cm 14.70 m3
3 Pek. Kolom K1 15 x 40 cm 9.00 m3
4 Pek. Kolom Praktis K3 15 x 15 cm 2.03 m3
5 Pek. Balok Praktis Latiu BP 15 x 15 cm 1.10 m3
6 Pek. Pelat Tangga tebal 12 cm 5.46 m3

Sub Total
ATAP DAG BETON
1 Pek. Balok B1 25x40 cm 7.00 m3
2 Pek. Pelat Lantai tebal 12 cm 14.70 m3

Sub Total

D PEKERJAAN STRUKTUR BAJA

1 Kuda-kuda (Rafter) WF 200x100x5,5x8 mm 1,792.00 kg
2 Balok Tie Beam WF 200x100x5,5x8 mm 2,304.00 kg
3 Kolom WF 200x100x5,5x8 mm 1,280.00 kg
4 Kolom Balok WF 150x75x7 mm 840.00 kg
5 Gording CNP 125x50x20x3,2 mm 1,850.00 kg
6 Hollo 40x80x2,3 mm Reng Kaca 432.98 kg
7 Hollo 40x40x2,3 mm Aksesoris Arsitektur 830.00 kg
8 Hollo 20x40x2,3 mm Aksesoris Arsitektur 983.15 kg
9 Stifener Tebal 10 mm 282.60 kg
10 Stifener Tebal 8 mm 306.52 kg
11 Trextang diameter 13 mm 10.00 batang
12 Sagrod diameter 13 mm 24.00 batang
13 End Plate tebal 10 mm 387.98 kg
14 Penutup Atap Genteng Aspal (corning) 437.00 m2
15 Pengecatan zincromate (cat dasar besi) 288.00 m2
16 Pengecatan besi warna hitam atau cokelat tua 288.00 m2
Sub Total

E PEKERJAAN PASANGAN
LANTAI 1
1 Pasangan Batu Bata 1 : 3 183.00 m2
2 Pasangan Batu Bata 1 : 6 355.00 m2
3 Plesteran 1,076.00 m2
4 Acian 1,076.00 m2
5 Sekonengan 200.00 m1
6 Plesteran Plat Tangga 14.20 m2
7 Pasangan Batu Bata Rollag 18.00 m1
8 Pasangan Bata Anak Tangga 1.55 m3
Sub Total
LANTAI 2
1 Pasangan Batu Bata 1 : 3 183.00 m2
2 Pasangan Batu Bata 1 : 6 355.00 m2
3 Plesteran 1,076.00 m2
4 Acian 1,076.00 m2
5 Sekonengan 200.00 m1
6 Plesteran Plat Tangga 14.20 m2
7 Pasangan Bata Anak Tangga 1.55 m3
Sub Total
LANTAI 3
 1 Pasangan Batu Bata 1 : 3 183.00 m2
2 Pasangan Batu Bata 1 : 6 355.00 m2
3 Plesteran 1,076.00 m2
4 Acian 1,076.00 m2
5 Sekonengan 200.00 m1
6 Plesteran Plat Tangga 14.20 m2
7 Pasangan Bata Anak Tangga 1.55 m3
Sub Total
LANTAI 4
1 Pasangan Batu Bata 1 : 3 183.00 m2
2 Pasangan Batu Bata 1 : 6 355.00 m2
3 Plesteran 1,076.00 m2
4 Acian 1,076.00 m2
5 Sekonengan 200.00 m1
6 Plesteran Plat Tangga 14.20 m2
7 Pasangan Bata Anak Tangga 1.55 m3
Sub Total

F PEKERJAAN LANTAI PELAPIS DINDING

LANTAI 1
1 Pasangan lantai keramik 60 x 60 cm 130.00 m2
2 Tali air 74.20 m1
Sub Total
LANTAI 2
1 Pasangan lantai keramik 60 x 60 cm 130.00 m2
2 Tali air 74.20 m1
Sub Total
LANTAI 3
1 Pasangan lantai keramik 60 x 60 cm 130.00 m2
2 Tali air 74.20 m1
Sub Total
LANTAI 4
1 Pasangan lantai keramik 60 x 60 cm 130.00 m2
2 Tali air 74.20 m1
Sub Total
PEKERJAAN PLAFOND
LANTAI 1
1 Rangka hollo 40 x 40 x 0,45 mm modul 600 x 600 mm 130.00 m2
2 Plafond gypsum board 9 mm rangka hollo 40x40x4 mm 130.00 m2
3 List plafon 215.00 m1
Sub Total
LANTAI 2
1 Rangka hollo 40 x 40 x 0,45 mm modul 600 x 600 mm 130.00 m2
2 Plafond gypsum board 9 mm rangka hollo 40x40x4 mm 130.00 m2
3 List plafon 215.00 m1
Sub Total
LANTAI 3
1 Rangka hollo 40 x 40 x 0,45 mm modul 600 x 600 mm 130.00 m2
2 Plafond gypsum board 9 mm rangka hollo 40x40x4 mm 130.00 m2
3 List plafon 215.00 m1
Sub Total
LANTAI 4
1 Rangka hollo 40 x 40 x 0,45 mm modul 600 x 600 mm 130.00 m2
2 Plafond gypsum board 9 mm rangka hollo 40x40x4 mm 130.00 m2
3 List plafon 215.00 m1
 Sub Total

G PEKERJAAN PENGECATAN
LANTAI 1
1 Pengecatan dinding dasar 343.00 m2
2 Pengecatan interior dinding cat catylac Warna Putih 343.00 m2
3 Pengecatan interior plafon cat catylac Warna Putih 130.00 m2
4 Pengecatan interior list plafon cat catylac Warna Putih 215.00 m1
5 Pengecatan exterior cat catylac Warna Putih 343.00 m2
Sub Total
LANTAI 1
1 Pengecatan dinding dasar 343.00 m2
2 Pengecatan interior dinding cat catylac Warna Putih 343.00 m2
3 Pengecatan interior plafon cat catylac Warna Putih 130.00 m2
4 Pengecatan interior list plafon cat catylac Warna Putih 215.00 m1
5 Pengecatan exterior cat catylac Warna Putih 343.00 m2
Sub Total
LANTAI 2
1 Pengecatan dinding dasar 343.00 m2
2 Pengecatan interior dinding cat catylac Warna Putih 343.00 m2
3 Pengecatan interior plafon cat catylac Warna Putih 130.00 m2
4 Pengecatan interior list plafon cat catylac Warna Putih 215.00 m1
5 Pengecatan exterior cat catylac Warna Putih 343.00 m2
Sub Total
LANTAI 3
1 Pengecatan dinding dasar 343.00 m2
2 Pengecatan interior dinding cat catylac Warna Putih 343.00 m2
3 Pengecatan interior plafon cat catylac Warna Putih 130.00 m2
4 Pengecatan interior list plafon cat catylac Warna Putih 215.00 m1
5 Pengecatan exterior cat catylac Warna Putih 343.00 m2
Sub Total
LANTAI 4
1 Pengecatan dinding dasar 343.00 m2
2 Pengecatan interior dinding cat catylac Warna Putih 343.00 m2
3 Pengecatan interior plafon cat catylac Warna Putih 130.00 m2
4 Pengecatan interior list plafon cat catylac Warna Putih 215.00 m1
5 Pengecatan exterior cat catylac Warna Putih 343.00 m2
Sub Total

H PEKERJAAN ELEKTRIKAL
LANTAI 1
1 Instalasi Titik Lampu TL 105.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Lampu/ Housing + Lampu Neon TL 40 Watt Ex. Philips
2 Instalasi Titik lampu Downlight 21.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Downlight 5" + Lampu SL 18 Watt Ex. Philips/Osram
3 Instalasi Stop Kontak 15.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
4 Instalasi Stop Kontak 10.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
Sub Total
LANTAI 2
 1 Instalasi Titik Lampu TL 105.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Lampu/ Housing + Lampu Neon TL 40 Watt Ex. Philips
2 Instalasi Titik lampu Downlight 21.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Downlight 5" + Lampu SL 18 Watt Ex. Philips/Osram
3 Instalasi Stop Kontak 15.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
4 Instalasi Stop Kontak 10.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
Sub Total
LANTAI 3
1 Instalasi Titik Lampu TL 105.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Lampu/ Housing + Lampu Neon TL 40 Watt Ex. Philips
2 Instalasi Titik lampu Downlight 21.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Downlight 5" + Lampu SL 18 Watt Ex. Philips/Osram
3 Instalasi Stop Kontak 15.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
4 Instalasi Stop Kontak 10.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
Sub Total
LANTAI 4
1 Instalasi Titik Lampu TL 105.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Lampu/ Housing + Lampu Neon TL 40 Watt Ex. Philips
2 Instalasi Titik lampu Downlight 21.00 titik
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Downlight 5" + Lampu SL 18 Watt Ex. Philips/Osram
3 Instalasi Stop Kontak 15.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
4 Instalasi Stop Kontak 10.00 titik
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
Sub Total

KOLAM RENANG
A. PEKERJAAN PERSIAPAN
1 Pek. Pengukuran dan Bowplank 241.50 m1
2 Mob de Mob Pekerja 7.00 bulan
3 Pek. Pembuatan Gudang Material 24.00 m2
4 Biaya Listrik dan Air Kerja
Sub Total

B PEKERJAAN TANAH
1 Galian 2,460.50 m3
2 Galian Pondasi 351.50 m3
3 Urugan Pasir Bawah Pondasi 35.15 m3
4 Urugan Tanah Levelling Lantai 70.30 m2
 5 Pemadatan Tanah 70.30 m3
Sub Total

C PEKERJAAN STRUKTUR
1 Pek. Lantai Kerja Pondasi 351.50 m2
2 Pondasi Flat 50.40 m3
3 Sloof Beton 16.80 m3
4 Lantai Beton t. 25 cm 87.88 m3
5 Dinding Beton t. 20 cm 143.08 m3

D PEKERJAAN LANTAI
Lantai Keramik Kolam Renang 351.50 m2
Lantai Keramik Dinding Kolam Renang 715.40 m2

E PEKERJAAN LAIN-LAIN
Pekerjaan Leveling Area 4416 m2
Pekerjaan Paving Block 2857.5 m2
Pekerjaan Tangga 72 m1
Pekerjaan Sky Garden 35 m1
Pekerjaan Taman 246.4 m2

TOTAL PEKERJAAN CLUB HOUSE

TOTAL PEKERJAAN KOLAM RENANG
GRAND TOTAL
AN BIAYA

RAN BIAYA
DAN KOLAM RENANG

HARGA SATUAN TOTAL HARGA TOTAL

( Rp ) ( Rp ) ( Rp )

73,500.00 17,750,250
7,500,000.00 52,500,000
855,000.00 20,520,000
By Owner
90,770,250 90,770,250

101,500.00 7,105,000
101,500.00 4,567,500
95,000.00 1,068,750
458,000.00 5,610,500
15,000.00 551,250
570,000.00 20,947,500
39,850,500 39,850,500

1,075,000.00 24,187,500
5,678,600.00 24,531,552
6,798,700.00 28,554,540
8,654,342.00 77,889,078
7,909,800.00 16,017,345
7,667,590.00 8,453,518
7,012,500.00 38,260,200
217,893,733 217,893,733

9,256,750.00 64,797,250
6,238,700.00 91,708,890
8,654,342.00 77,889,078
7,909,800.00 16,017,345
7,667,590.00 8,453,518
7,012,500.00 38,260,200

169,597,968.00 169,597,968

9,256,750.00 64,797,250
6,238,700.00 91,708,890
8,654,342.00 77,889,078
7,909,800.00 16,017,345
7,667,590.00 8,453,518
7,012,500.00 38,260,200

169,597,968.00 169,597,968
9,256,750.00 64,797,250
6,238,700.00 91,708,890
8,654,342.00 77,889,078
7,909,800.00 16,017,345
7,667,590.00 8,453,518
7,012,500.00 38,260,200

169,597,968.00 169,597,968

9,256,750.00 64,797,250
6,238,700.00 91,708,890

91,708,890.00 91,708,890

17,500.00 31,360,000.00
17,500.00 40,320,000.00
17,500.00 22,400,000.00
17,500.00 14,700,000.00
9,500.00 17,575,000.00
14,000.00 6,061,720.00
14,000.00 11,620,000.00
14,000.00 13,764,100.00
18,000.00 5,086,800.00
18,000.00 5,517,360.00
87,000.00 870,000.00
9,000.00 216,000.00
18,000.00 6,983,640.00
654,000.00 285,798,000.00
25,000.00 7,200,000.00
96,000.00 27,648,000.00
497,120,620.00 497,120,620

111,250.00 20,358,750.00
104,000.00 36,920,000.00
52,064.00 56,020,864.00
36,700.00 39,489,200.00
16,700.00 3,340,000.00
56,700.00 805,140.00
44,300.00 797,400.00
1,200,000.00 1,860,000.00
159,591,354.00 159,591,354.00

111,250.00 20,358,750
104,000.00 36,920,000
52,064.00 56,020,864
36,700.00 39,489,200
16,700.00 3,340,000
56,700.00 805,140.00
1,200,000.00 1,860,000.00
158,793,954 158,793,954.00
 111,250.00 20,358,750
104,000.00 36,920,000
52,064.00 56,020,864
36,700.00 39,489,200
16,700.00 3,340,000
56,700.00 805,140.00
1,200,000.00 1,860,000.00
158,793,954 158,793,954.00

111,250.00 20,358,750
104,000.00 36,920,000
52,064.00 56,020,864
36,700.00 39,489,200
16,700.00 3,340,000
56,700.00 805,140.00
1,200,000.00 1,860,000.00
158,793,954 158,793,954.00

205,000.00 26,650,000.00
17,000.00 1,261,400.00
27,911,400.00 27,911,400.00

205,000.00 26,650,000.00
17,000.00 1,261,400.00
27,911,400.00 27,911,400.00

205,000.00 26,650,000.00
17,000.00 1,261,400.00
27,911,400.00 27,911,400.00

205,000.00 26,650,000.00
17,000.00 1,261,400.00
27,911,400.00 27,911,400.00

79,720.00 10,363,600.00
52,500.00 6,825,000.00
22,260.00 4,785,900.00
21,974,500.00 21,974,500.00

79,720.00 10,363,600.00
52,500.00 6,825,000.00
22,260.00 4,785,900.00
21,974,500.00 21,974,500.00

79,720.00 10,363,600.00
52,500.00 6,825,000.00
22,260.00 4,785,900.00
21,974,500.00 21,974,500.00

79,720.00 10,363,600.00
52,500.00 6,825,000.00
22,260.00 4,785,900.00
 21,974,500.00 21,974,500.00

10,500.00 3,601,500.00
25,000.00 8,575,000.00
25,000.00 3,250,000.00
25,000.00 5,375,000.00
28,500.00 9,775,500.00
30,577,000.00 30,577,000.00

10,500.00 3,601,500.00
25,000.00 8,575,000.00
25,000.00 3,250,000.00
25,000.00 5,375,000.00
28,500.00 9,775,500.00
30,577,000.00 30,577,000.00

10,500.00 3,601,500.00
25,000.00 8,575,000.00
25,000.00 3,250,000.00
25,000.00 5,375,000.00
28,500.00 9,775,500.00
30,577,000.00 30,577,000.00

10,500.00 3,601,500.00
25,000.00 8,575,000.00
25,000.00 3,250,000.00
25,000.00 5,375,000.00
28,500.00 9,775,500.00
30,577,000.00 30,577,000.00

10,500.00 3,601,500.00
25,000.00 8,575,000.00
25,000.00 3,250,000.00
25,000.00 5,375,000.00
28,500.00 9,775,500.00
30,577,000.00 30,577,000.00

365,000.00 38,325,000.00

225,000.00 4,725,000.00

175,000.00 2,625,000.00

175,000.00 1,750,000.00

47,425,000.00 47,425,000.00
 365,000.00 38,325,000.00

225,000.00 4,725,000.00

175,000.00 2,625,000.00

175,000.00 1,750,000.00

47,425,000.00 47,425,000.00

365,000.00 38,325,000.00

225,000.00 4,725,000.00

175,000.00 2,625,000.00

175,000.00 1,750,000.00

47,425,000.00 47,425,000.00

365,000.00 38,325,000.00

225,000.00 4,725,000.00

175,000.00 2,625,000.00

175,000.00 1,750,000.00

47,425,000.00 47,425,000.00

NG

73,500.00 17,750,250
7,500,000.00 52,500,000
855,000.00 20,520,000
By Owner
90,770,250 90,770,250

101,500.00 249,740,750
101,500.00 35,677,250
458,000.00 16,098,700
15,000.00 1,054,500
 570,000.00 40,071,000
342,642,200 342,642,200

1,075,000.00 377,862,500
5,678,600.00 286,201,440
9,256,750.00 155,513,400
6,432,680.00 565,271,755
7,679,650.00 1,098,804,322
2,483,653,417 2,483,653,417

205,000.00 72,057,500
225,000.00 160,965,000
233,022,500 233,022,500

35,000.00 154,560,000
175,600.00 501,777,000
3,250,000.00 234,000,000
4,200,000.00 147,000,000
550,000.00 135,520,000
1,172,857,000 1,172,857,000

2,624,239,713
4,322,945,367
6,947,185,080
 HARGA SATUAN SNI LAMONGAN TAHUN 2016-2017

No Uraian Pekerjaan Harga Satuan

1 1 m1 Pengukuran dan pemasangan bowplank 85,450
2 1 m2 Pembersihan Lokasi 11,000
3 1m3 Galian tanah biasa sedalam 1 m 51,000
4 1 m3 Galian tanah biasa sedalam 2 m 62,550
5 1 m3 Galian tanah biasa sedalam 3 m 74,300
6 1 m3 Urugan tanah kembali 17,000
7 1 m3 Urugan pasir 258,000
8 1 m3 Pemadatan tanah 37,000
9 1 m2 Pekerjaan stripping setinggi 1 m 3,700
10 1 m3 Pasangan pondasi belah 1 : 5 744,750
11 1 m3 Pondasi Aanstamping 374,650
12 1 m2 Pasangan bata merah 1 : 3 111,250
13 1 m2 Pasangan bata merah 1 : 6 104,325
14 1 m2 Pasangan dinding rooster/ terawang 382,350
15 1 m2 Plesteran 1 : 3 tebal 15 mm 52,064
16 1 m2 Plesteran 1 : 6 tebal 15 mm
17 1 m2 Pasangan acian 36,700
18 1 m1 Tali air/ skonengan 16,700
19 1 m2 Waterproofing coating 2 lapis Cementta 111,400
20 1 m3 Lantai kerja K175 1,075,000
21 1 m3 Beton K250 1,120,000
22 1 kg Pembesian 12,000
23 1 m3 Bekisting pondasi 750,000
24 1 m3 Bekisting Sloof 950,000
25 1 m3 Bekisting kolom 2,400,000
26 1 m3 Bekisting balok 2,105,000
27 1 m3 Bekisting pelat lantai 1,750,000
28 1 m2 Bekisting tangga 445,000
29 1 m2 Penutup plafon gypsum board t 9 mm 120,000
30 1 m1 Pasang list plafond gypsum 18,000
31 1 m2 Keramik 30 x 30 cm polos 164,850
32 1 m2 Keramik 40 x 40 cm polos 204,700
33 1 m2 Keramik 60 x 60 cm polos 215,000
34 1 m2 Keramik 20 x 25 cm polos 191,900
35 1 m2 Keramik 20 x 20 cm anti slip 195,400
36 1 m2 Pasang batu candi 270,950
37 1 bh Kloset jongkok porselin Toto CE 7 494,900
38 1 bh Kloset duduk porselin Toto CW637J/SW63 3,300,000
39 1 bh Urinoir Toto U57 2,970,000
40 1 bh Watafel Toto LW565 707,000
 RENCANA ANGGARAN BIAYA

NO. ITEM PEKERJAAN VOLUME SATUAN

A. PEKERJAAN PERSIAPAN
1 Pek. Pengukuran dan Bowplank 241.50 m1
2 Mob de Mob Pekerja 4.00 bulan
3 Pek. Pembuatan Gudang Material
4 Biaya Listrik dan Air Kerja
Sub Total

B PEKERJAAN TANAH
1 Galian Pondasi Batu Kali 74.4 m3
2 Galian Pondasi Footplat 57.6 m3
3 Urugan Tanah Kembali 578.26 m3
4 Urugan Pasir Bawah Pondasi 14.64 m3
5 Urugan Tanah Levelling Lantai 407.5 m2
6 Pemadatan Tanah 244.5 m3
Sub Total

C PEKERJAAN STRUKTUR BETON

BANGUNAN MINI MARKET LT 1
1 Pek. Lantai Kerja Pondasi 5.76 m2
2 Pek. Footplat FP 1 (1,2 x 1,2 m) t 30 cm 7.344 m3
- Beton Sitemix 1 : 2 : 3 7.344 m3
- Besi Beton Ulir Dia 12-150 399.36 kg
- Besi Beton Ulir Dia 13-150 236.80 kg
- Bekesting 7.344 m3
3 Pek. Footplat FP 2 (1 x 1 m) t 30 cm 9.90 m3
- Beton Sitemix 1 : 2 : 3 9.90 m3
- Besi Beton Ulir Dia 12-150 748.80 kg
- Besi Beton Ulir Dia 13-150 444.00 kg
- Bekesting 9.90 m3
4 Pek. Sloof 15x30 cm 1.43 m3
- Beton Sitemix 1 : 2 : 3 1.43 m3
- Besi Beton 8 D13 274.56 kg
- Besi Beton P10-150 mm 125.80 kg
- Bekesting 1.43 m3
5 Pek. Sloof 20x35 cm 12.99 m3
- Beton Sitemix 1 : 2 : 3 12.99 m3
- Besi Beton 12 D13 3,057.60 kg
- Besi Beton P10-150 mm 1,221.00 kg
- Bekesting 12.99 m3
6 Pek. Kolom K1 35 x 35 cm 21.44 m3
- Beton Sitemix 1 : 2 : 3 21.44 m3
- Besi Beton Ulir 12 D13 mm 2,184.00 kg
- Besi Beton Polos P10-150 mm 947.20 kg
- Bekesting 21.44 m3
7 Pek. Kolom K2 30 x 30 cm 1.35 m3
- Beton Sitemix 1 : 2 : 3 1.35 m3
- Besi Beton Ulir 8 D13 mm 149.76 kg
- Besi Beton Polos P10-150 mm 88.80 kg
 - Bekesting 1.35 m2
8 Pek. Kolom K2 15 x 35 cm 1.37 m3
- Beton Sitemix 1 : 2 : 3 1.37 m3
- Besi Beton Ulir 8 D13 mm 224.64 kg
- Besi Beton Polos P10-150 mm 111.00 kg
- Bekesting 1.37 m3
9 Pek. Kolom Praktis K3 15 x 15 cm 2.36 m3
- Beton Sitemix 1 : 2 : 3 2.36 m3
- Besi Beton Polos 4D10 mm 259.00 kg
- Besi Beton Polos P8-150 mm 165.90 kg
- Bekesting 2.36 m3
10 Pek. Balok Praktis Latiu BP 15 x 15 cm 1.27 m3
- Beton Sitemix 1 : 2 : 3 1.27 m3
- Besi Beton Polos 4 D10 mm 148.00 kg
- Besi Beton Polos P8-150 mm 94.80 kg
- Bekesting 1.27 m2
11 Pek. Pelat Tangga tebal 12 cm 2.1 m3
- Beton Sitemix 1 : 2 : 3 2.1 m3
- Besi Beton Ulir D13 - 100 374.40 kg
- Bekesting 14.4 m2
12 Pek. Balok B1 25x35 cm 20.69 m3
- Beton Sitemix 20.69 m3
- Besi Beton mm 2970.24 kg
- Besi Beton mm 1184.00 kg
- Bekesting 20.69 m3
13 Pek. Pelat Lantai tebal 12 cm 47.46 m3
- Beton Sitemix 1 : 2 : 3 47.46 m3
- Besi Beton P10 - 100 5883.00 kg
- Bekesting Bondex 47.46 m3
14 Pek. Pelat Dak Topi-topi tebal 10 cm 4.32 m3
- Beton Sitemix 1 : 2 : 3 4.32 m3
- Besi Beton P10 - 100 562.40 kg
- Bekesting plywood 9 mm 4.32 m3
14 Pek. Listplank Beton tebal 10 cm 0.80 m3
- Beton Sitemix 1 : 2 : 3 0.80 m3
- Besi Beton Ulir D13 - 150 88.80 kg
- Bekesting Plywood 9 mm 0.80 m3
Sub Total

PEKERJAAN PASANGAN LANTAI 1

1 Pasangan Batu Bata 1 : 3 183.00 m2
2 Pasangan Batu Bata 1 : 6 326.00 m2
3 Plesteran 1,018.00 m2
4 Acian 1,018.00 m2
5 Sekonengan 200.00 m1
6 Plesteran Plat Tangga m2
7 Pasangan Batu Bata Rollag m1
8 Pasangan Bata Anak Tangga m3
Sub Total
PEKERJAAN PASANGAN LANTAI 2
1 Pasangan Batu Bata 1 : 3 m2
2 Pasangan Batu Bata 1 : 6 m2
3 Plesteran m2
4 Acian m2
 5 Sekonengan m1
Sub Total

PEKERJAAN PLUMBING LANTAI 1 & LANTAI 2

1 Instalasi Air Bersih
- Pipa Wavin AW 3/4"
- Pipa Wavin AW 1"
2 Instalasi Air Kotor
- Pipa Wavin D 4"
3 Instalasi Air Bekas
- Pipa Wavin D 4"
4 Instalasi Air Hujan
- Pipa Wavin D 4"
- Pipa Wavin D 6"

PEKERJAAN SANITAIR
LANTAI 1
1 Kloset Jongkok Ex. Toto 2.00
2 Wastafel Ex. Toto 1.00
3 Floordrain Stainless 4" 2.00
4 Kran Air Biasa 2.00
5 Kran Air Taman 4.00
6 Sumur Resapan 1.00
7 Bak Kontrol 6.00
8 Septick Tank 1.00
9 Pompa Air Ex. Simitzhu 2.00

LANTAI 2
1 Kloset Jongkok Ex. Toto 1.00
2 Kloset Duduk Ex. Toto 1.00
3 Urinoir Ex. Toto 1.00
4 Wastafel Ex. Toto 3.00
5 Floordrain Stainless 4" 2.00
6 Kran Air Biasa 3.00
7 Kran Air Taman 2.00
8 Roofdrain Stainless 4" 10.00
9 Roofdrain Stainless 6" 8.00
10 Water Torn Ex. Penguin 2000 Liter 2.00
11 Stop Kran 1.00

PEKERJAAN ELEKTRIKAL
LANTAI 1
1 Instalasi Titik Lampu TL
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Lampu/ Housing + Lampu Neon TL 40 Watt Ex. Philips
2 Instalasi Titik lampu Downlight
Eterna: NYA 2 x 2,5 mm dan NYA 1,5 + Pipa Conduit
Fitting Downlight 5" + Lampu SL 18 Watt Ex. Philips/Osram
3 Instalasi Stop Kontak
Eterna: NYA 3 x 2,5 mm + Pipa Conduit
Stop Kontak : Broco Galleo
BIAYA

HARGA SATUAN TOTAL HARGA TOTAL Volume Satuan

( Rp ) ( Rp ) ( Rp )

85,450 20,636,175
5,000,000 20,000,000
By Owner
By Owner
40,636,175 40,636,175

51,000 3,794,400
51,000 2,937,600
17,000 9,830,420
258,000 3,777,120
3,700 1,507,750
37,000 9,046,500
30,893,790 30,893,790

650,000 3,744,000

850,000 6,242,400
10,500 4,193,280 32 batang 12.48 kg/12 m1
10,500 2,486,400 32 batang 7.40 kg/12 m1
550,000 4,039,200

850,000 8,415,000
10,500 7,862,400 60 batang 12.48 kg/12 m1
10,500 4,662,000 60 batang 7.40 kg/12 m1
550,000 5,445,000

850,000 1,214,438
10,500 2,882,880 22 batang 12.48 kg/12 m1
10,500 1,320,900 17 batang 7.40 kg/12 m1
750,000 1,071,563

850,000 11,037,250
10,500 32,104,800 245 batang 12.48 kg/12 m1
10,500 12,820,500 165 batang 7.40 kg/12 m1
750,000 9,738,750

850,000 18,221,875
10,500 22,932,000 175 batang 12.48 kg/12 m1
10,500 9,945,600 128 batang 7.40 kg/12 m1
1,750,000 37,515,625

850,000 1,147,500
10,500 1,572,480 12 batang 12.48 kg/12 m1
10,500 932,400 12 batang 7.40 kg/12 m1
1,750,000 2,362,500

850,000 1,164,713
10,500 2,358,720 18 batang 12.48 kg/12 m1
10,500 1,165,500 15 batang 7.40 kg/12 m1
1,750,000 2,397,938

850,000 2,008,125
10,500 2,719,500 35 batang 7.40 kg/12 m1
10,500 1,741,950 35 batang 4.74 kg/12 m1
1,750,000 4,134,375

850,000 1,075,781
10,500 1,554,000 20 batang 7.40 kg/12 m1
10,500 995,400 20 batang 4.74 kg/12 m1
1,500,000 1,898,438

850,000 1,785,000
10,500 3,931,200 30 batang 12.48 kg/12 m1
200,000 2,880,000

850,000 17,589,688
10,500 31,187,520 238 batang 12.48 kg/12 m1
10,500 12,432,000 160 batang 7.40 kg/12 m1
1,500,000 31,040,625

850,000 40,341,000
10,500 61,771,500 795 batang 7.40 kg/12 m1
1,675,000 79,495,500

850,000 3,672,000
10,500 5,905,200 76 batang 7.40 kg/12 m1
1,675,000 7,236,000

850,000 680,000
10,500 932,400 12 batang 7.40 kg/12 m1
1,675,000 1,340,000
539,344,811

111,250 20,358,750
104,325 34,009,950
52,064 53,001,152
36,700 37,360,600
16,700 3,340,000

148,070,452

111,250 -
104,325 -
52,064 -
36,700 -
16,700 -
-