Rab Dermaga

REKAPITULASI BIAYA
Program
: Pembangunan Destinasi Pariwisata
Kegiatan
: Perencanaan Pembangunan Pantai Pariwisata Pangempang
Lokasi
Tahun Anggaran
Sumber Dana
No.
A.
B.
I
URAIAN PEKERJAAN
UNIT
PEKERJAAN PENDAHULUAN
JUMLAH HARGA (Rp)

Rp
32,500,000.00
Rp
208,225,559.66
Rp
607,727,405.31
19,417,675.74
PEKERJAAN UNTUK LOKASI PARKIR

PEKERJAAN BANGUNAN KIOS
II
PEKERJAAN BANGUNAN FOOD COURT
III
PEKERJAAN BANGUNAN POS JAGA
IV
PEKERJAAN BANGUNAN GAZEBO PARKIR
Rp
10
Rp
29,508,315.69
798,424,916.81
PEKERJAAN BANGUNAN LANDSCAPE PARKIR
Rp
VI
PEKERJAAN GAPURA DAN PAGAR
Rp
67,980,714.39
C.
PEKERJAAN UNTUK LOKASI PANTAI

208,225,559.66
Rp
II
PEKERJAAN BANGUNAN TEMPAT WUDHU
Rp
41,529,882.79
III
PEKERJAAN BANGUNAN RUANG GANTI
Rp
159,116,196.19
IV
PEKERJAAN BANGUNAN MUSHOLLAH
Rp
89,701,517.19
PEKERJAAN BANGUNAN RUMAH PANGGUNG
Rp
184,610,598.56
VI
PEKERJAAN BANGUNAN CAF
Rp
65,619,340.02
Rp
94,667,364.96
VII
PEKERJAAN BANGUNAN PLAZA
VIII
PEKERJAAN BANGUNAN LANDSCAPE PULAU
IX
PEKERJAAN BANGUNAN GAZEBO
Rp
192,477,058.59
16
Rp
35,542,111.73
Rp
87,929,006.54
PEKERJAAN BANGUNAN DERMAGA
D.
PEKERJAAN AKHIR
Rp
46,254,094.51
JUMLAH
Rp
2,969,457,318.34
PPN 10 % ( A )
Rp
296,945,731.83
IMB 3 % (A)
Rp
89,083,719.55
TOTAL ( A + B + C )
Rp
3,355,486,769.73
DIBULATKAN
Rp
3,355,490,000.00
TERBILANG :
TIGA MILYAR TIGA RATUS LIMA PULUH LIMA JUTA
EMPAT RATUS SEMBILAN PULUH RIBU RUPIAH
DAFTAR ANALISA
HARGA SATUAN PEKERJAAN
Program
Pembangunan Destinasi Pariwisata
Kegiatan
Perencanaan Pembangunan Pantai Pariwisata Pangempang
Lokasi
Tahun Anggaran
Sumber Dana
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
1 Mobilisasi dan Demobilisasi
ls
1.000
Rp 25,000,000.00
Rp
25,000,000.00
2 Pembersihan Lokasi
ls
1.000
Rp
2,500,000.00
Rp
2,500,000.00
3 Direksi Ket dan Gudang
ls
1.000
Rp
2,000,000.00
Rp
2,000,000.00
4 Bangsal Kerja, P3K dan MCK
ls
1.000
Rp
2,500,000.00
Rp
2,500,000.00
5 Pembuatan Papan Proyek
bh
1.000
Rp
500,000.00
Rp
500,000.00
Rp
32,500,000.00
A PEKERJAAN PENDAHULUAN
JUMLAH TOTAL
B PEKERJAAN UNTUK LOKASI PARKIR
I

BANGUNAN UTAMA
1 Pemasangan Bowplank
m2
46.000
Rp
18,705.00
Rp
860,430.00
2 Galian Pondasi
m3
30.927
Rp
23,240.00
Rp
718,743.48
3 Urugan Tanah
m3
23.266
Rp
18,810.00
Rp
437,635.81
4 Pas. Batu Pondasi
m3
11.152
Rp
605,475.00
Rp
6,751,992.30
5 Pas. Batu Kosong
m3
3.134
Rp
208,779.00
Rp
654,287.29
6 Urugan Pasir
m3
1.476
Rp
105,810.00
Rp
156,124.91
7 Tiang Pancang Ulin (10/10)
ttk
19.000
Rp
102,570.00
Rp
1,948,830.00
8 Beton (1 : 2 : 3)
m3
3.842
Rp
698,880.00
Rp
2,684,747.52
9 Bekisting Sloof (15/20)
m3
18.800
Rp
111,185.00
Rp
2,090,278.00
10 Bekisting Ringbalk dan Kolom (15/15) m2
74.820
Rp
133,726.00
Rp
10,005,379.32
11 Penulangan
Kg
701.362 Rp
13,745.30
Rp
9,640,430.94
12 Pas. Batu Bata 1 : 4
m2
114.463 Rp
83,490.00
Rp
9,556,474.13
13 Plesteran 1 : 4, Tebal 15 mm
m2
219.325 Rp
33,250.00
Rp
7,292,556.25
14 Acian Tembok
m2
219.325 Rp
6,033.25
Rp
1,323,242.56
15 Kusen Ulin (5/10)
m3
0.239
Rp
4,274,300.00
Rp
1,021,557.70
16 Pintu Panil
m2
22.266
Rp
359,300.00
Rp
8,000,173.80
17 Lisplank (2/20)
m2
9.350
Rp
29,750.00
Rp
278,162.50
18 Keramik 30/30
m2
34.412
Rp
137,552.00
Rp
4,733,439.42
19 Keramik 20/20
m2
20.253
Rp
210,552.00
Rp
4,264,309.66
20 Atap Sakura Roof
m2
90.756
Rp
78,681.00
Rp
7,140,788.57
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
13.380
Rp
33,402.50
Rp
446,925.45
22 Kasau dan Reng (5/7 & 2/3)
m2
90.756
Rp
31,205.00
Rp
2,832,047.22
23 Rangka Plafond
m2
42.000
Rp
27,652.50
Rp
1,161,405.00
24 Plafond Tripleks 5 mm
m2
42.000
Rp
34,483.50
Rp
1,448,307.00
25 Jalusi
m2
0.420
Rp
207,675.00
Rp
87,223.50
26 Ventilasi
m2
0.450
Rp
340,740.00
Rp
153,333.00
27 Kuda-Kuda dan Gording
m3
0.934
Rp
3,698,200.00
Rp
3,452,813.34
28 Baut
bh
40.000
Rp
2,500.00
Rp
100,000.00
29 Bongkar Bekisting
m2
93.620
Rp
22,230.00
Rp
2,081,172.60
30 Pasang Titik Lampu
ttk
Rp
68,050.00
Rp
612,450.00
31 Pasang Stop Kontak
bh
Rp
33,050.00
Rp
33,050.00
32 Pasang Saklar Tunggal
bh
Rp
28,050.00
Rp
84,150.00
33 Pasang Saklar Ganda
bh
Rp
33,050.00
Rp
99,150.00
34 Pasang Pipa Listrik
26
Rp
5,000.00
Rp
130,000.00
35 Pasang Kabel Listrik
32
Rp
3,000.00
Rp
96,000.00
36 Sambungan
bh
Rp
1,500.00
Rp
12,000.00
37 Pasang Kran 3/4" atau 1/2"
bh
Rp
37,455.00
Rp
112,365.00
38 Pasang Kloset Jongkok
bh
Rp
123,465.00
Rp
246,930.00
39 Pasang Bak Air
bh
Rp
210,015.00
Rp
630,045.00
40 Pasang Pipa PVC 3/4"
19
Rp
13,471.63
Rp
255,961.03
41 Pasang Pipa PVC 3"
Rp
28,838.70
Rp
115,354.80
42 Pasang Wastafel
bh
Rp
325,015.00
Rp
325,015.00
43 Pasang Engsel Pintu
Psg
71
Rp
37,510.75
Rp
2,663,263.25
44 Pasang Grendel Pintu
set
12
Rp
66,705.00
Rp
800,460.00
45 Pasang Kunci Pintu Tanam 2 Slaag
set
Rp
81,705.00
Rp
163,410.00
46 Pasang Engsel Jendela
Psg
Rp
28,364.80
Rp
170,188.80
47 Pasang Grendel Jendela
bh
Rp
66,705.00
Rp
200,115.00
48 Pasang Hak Angin Kait-Kait Jendela
Psg
Rp
27,510.75
Rp
165,064.50
219.325 Rp
15,032.50
Rp
3,297,003.06
21 Bubungan Sakura Roof
INSTALASI LISTRIK
INSTALASI AIR
PINTU DAN JENDELA
PENGECATAN
49 Pengecatan Tembok
m2
50 Pengecatan Plafond
m2
42
Rp
12,632.50
Rp
530,565.00
51 Pengecatan Kayu
m2
58.402
Rp
35,057.50
Rp
2,047,428.12
JUMLAH TOTAL
Rp 104,112,779.83
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
II PEKERJAAN BANGUNAN FOOD COURT

BANGUNAN UTAMA
m2
160.000 Rp
18,705.00
Rp
2,992,800.00
2 Galian Pondasi
m3
211.311 Rp
23,240.00
Rp
4,910,864.74
3 Urugan Tanah
m3
Rp
18,810.00
Rp
1,393,661.12
4 Pas. Batu Pondasi
m3
175.468 Rp
605,475.00
Rp
106,241,562.98
5 Pas. Batu Kosong
m3
26.796
Rp
208,779.00
Rp
5,594,363.79
6 Urugan Pasir
m3
15.836
Rp
105,810.00
Rp
1,675,567.48
ttk
20.000
Rp
102,570.00
Rp
2,051,400.00
8 Sloof Tiang Pokok
20.000
Rp
48,344.00
Rp
966,880.00
m3
18.984
Rp
698,880.00
Rp
13,267,537.92
m3
92.200
Rp
111,185.00
Rp
10,251,257.00
242.100 Rp
133,726.00
Rp
32,375,064.60
Rp
70,301.90
Rp
3,163,585.68
9 Beton (1 : 2 : 3)
74.092
12 Bekisting Lantai Playwood
m2
13 Penulangan Besi
Kg
2650.373 Rp
13,745.30
Rp
36,430,170.34
m2
838.315 Rp
83,490.00
Rp
69,990,919.35
m2 1594.670 Rp
33,250.00
Rp
53,022,777.50
16 Acian Tembok
m2 1594.670 Rp
6,033.25
Rp
9,621,042.78
m3
1.028
Rp
4,274,300.00
Rp
4,395,476.41
18 Pintu Panil
m2
20.475
Rp
359,300.00
Rp
7,356,667.50
ls
6.000
Rp
300,000.00
Rp
1,800,000.00
20 Ventilasi Kaca
m2
0.600
Rp
340,740.00
Rp
204,444.00
21 Jendela Kaca
m2
27.360
Rp
340,740.00
Rp
9,322,646.40
22 Pintu Rooling Door
m2
12.125
Rp
800,000.00
Rp
9,700,000.00
23 Roster (25/25)
m2
4.188
Rp
261,760.00
Rp
1,096,120.00
24 Lisplank (2/20)
m2
42.024
Rp
29,750.00
Rp
1,250,214.00
25 Keramik 30/30
m2
351.000 Rp
137,552.00
Rp
48,280,752.00
26 Keramik 20/20
m2
102.640 Rp
210,552.00
Rp
21,611,057.28
27 Atap Sakura Roof
m2
512.249 Rp
19 Pintu WC (Plastik)
45.000
29.150
78,681.00
Rp
40,304,263.57
Rp
33,402.50
Rp
973,682.88
m2
512.249 Rp
31,205.00
Rp
15,984,730.05
30 Rangka Plafond
m2
381.000 Rp
27,652.50
Rp
10,535,602.50
m2
381.000 Rp
34,483.50
Rp
13,138,213.50
m3
Rp
3,698,200.00
Rp
10,193,134.16
M3
379.300 Rp
22,230.00
Rp
8,431,839.00
2.756
INSTALASI LISTRIK
ttk
21.000
Rp
68,050.00
Rp
1,429,050.00
bh
15.000
Rp
33,050.00
Rp
495,750.00
bh
29.000
Rp
28,050.00
Rp
813,450.00
bh
2.000
Rp
33,050.00
Rp
66,100.00
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
100.000 Rp
5,000.00
Rp
500,000.00
125.000 Rp
3,000.00
Rp
375,000.00
37 Sambungan
bh
50.000
Rp
1,500.00
Rp
75,000.00
bh
28
Rp
37,455.00
Rp
1,048,740.00
bh
Rp
123,465.00
Rp
740,790.00
40 Pasang Bak Air
bh
Rp
210,015.00
Rp
1,260,090.00
70
Rp
13,471.63
Rp
943,014.33
12
Rp
28,838.70
Rp
346,064.40
43 Pasang Wastafel
bh
Rp
325,015.00
Rp
1,625,075.00
Psg
26
Rp
37,510.75
Rp
975,279.50
45 Pasang Handle Pintu
set
13
Rp
81,705.00
Rp
1,062,165.00
46 Pasang Engsel Jendela dan Ventilasi
Psg
56
Rp
28,364.80
Rp
1,588,428.80
47 Pasang Grendel Jendela dan Ventilasi bh
28
Rp
66,705.00
Rp
1,867,740.00
Rp
27,510.75
Rp
220,086.00
m2 1594.670 Rp
15,032.50
Rp
23,971,876.78
m2
381.000 Rp
12,632.50
Rp
4,812,982.50
m2
142.122 Rp
35,057.50
Rp
4,982,424.49
INSTALASI AIR
PINTU DAN JENDELA
Psg
PENGECATAN
51 Pengecatan Kayu
JUMLAH TOTAL
Rp 607,727,405.31
III PEKERJAAN BANGUNAN POS JAGA

BANGUNAN UTAMA
m2
9.000
Rp
18,705.00
Rp
168,345.00
2 Galian Pondasi
m3
8.058
Rp
23,240.00
Rp
187,267.92
3 Urugan Tanah
m3
7.280
Rp
18,810.00
Rp
136,936.80
4 Pas. Batu Pondasi
m3
2.520
Rp
605,475.00
Rp
1,525,797.00
5 Pas. Batu Kosong
m3
1.116
Rp
208,779.00
Rp
232,997.36
6 Urugan Pasir
m3
0.662
Rp
105,810.00
Rp
70,046.22
7 Beton (1 : 2 : 3)
m3
0.864
Rp
698,880.00
Rp
603,832.32
m3
4.800
Rp
111,185.00
Rp
533,688.00
11.640
Rp
133,726.00
Rp
1,556,570.64

10 Penulangan
Kg
41.823
Rp
13,745.30
Rp
574,871.17
m2
36.040
Rp
83,490.00
Rp
3,008,979.60
m2
62.496
Rp
33,250.00
Rp
2,077,992.00
13 Acian Tembok
m2
62.496
Rp
6,033.25
Rp
377,053.99
m3
0.054
Rp
4,274,300.00
Rp
230,812.20
15 Pintu Panil
m2
1.500
Rp
359,300.00
Rp
538,950.00
16 Jendela Kaca
m2
1.140
Rp
340,740.00
Rp
388,443.60
17 Lisplank (2/20)
m2
3.200
Rp
29,750.00
Rp
95,200.00
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
18 Keramik 30/30
m2
15.000
Rp
137,552.00
Rp
2,063,280.00
19 Atap Sakura Roof
m2
7.200
Rp
78,681.00
Rp
566,503.20
16.480
Rp
33,402.50
Rp
550,473.20
m2
7.200
Rp
31,205.00
Rp
224,676.00
22 Rangka Plafond
m2
9.000
Rp
27,652.50
Rp
248,872.50
m2
9.000
Rp
34,483.50
Rp
310,351.50
m3
0.170
Rp
3,698,200.00
Rp
628,398.14
m2
16.440
Rp
22,230.00
Rp
365,461.20
ttk
Rp
68,050.00
Rp
136,100.00
bh
Rp
33,050.00
Rp
33,050.00
bh
Rp
33,050.00
Rp
33,050.00
Rp
5,000.00
Rp
15,000.00
Rp
3,000.00
Rp
15,000.00
31 Sambungan
bh
Rp
1,500.00
Rp
3,000.00
Psg
Rp
37,510.75
Rp
75,021.50
33 Pasang Handle Pintu
set
Rp
81,705.00
Rp
81,705.00
Psg
Rp
28,364.80
Rp
113,459.20
bh
Rp
66,705.00
Rp
133,410.00
Psg
Rp
27,510.75
Rp
110,043.00
m2
62.496
Rp
15,032.50
Rp
939,471.12
m2
9.000
Rp
12,632.50
Rp
113,692.50
m2
9.980
Rp
35,057.50
Rp
349,873.85
Rp
19,417,675.74
INSTALASI LISTRIK
PINTU DAN JENDELA
PENGECATAN
39 Pengecatan Kayu
JUMLAH TOTAL
IV PEKERJAAN BANGUNAN GAZEBO PARKIR
1 Galian Pondasi
m3
0.989
Rp
23,240.00
Rp
22,984.36
m2
4.640
Rp
83,490.00
Rp
387,393.60
3 BETON (1 : 2 : 3)
m3
0.809
Rp
698,880.00
Rp
565,393.92
4 Bekisting
m2
15.540
Rp
70,301.90
Rp
1,092,491.59
5 Kuda-kuda dan Gording Ulin
m3
0.045
Rp
102,570.00
Rp
4,615.65
6 Lisplank 2 (2/20)
m2
2.400
Rp
29,750.00
Rp
71,400.00
7 Atap Sakura Roof
m2
2.700
Rp
78,681.00
Rp
212,438.70
8 Kasau dan Reng
m2
2.700
Rp
31,205.00
Rp
84,253.50
9 Bongkar Bekisting
m2
15.540
Rp
22,230.00
Rp
345,454.20
10 Pengecatan Cat Minyak
m2
2.700
Rp
35,057.50
Rp
94,655.25
m2
4.640
Rp
15,032.50
Rp
69,750.80
Rp
2,950,831.57
PENGECATAN
JUMLAH TOTAL
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
V PEKERJAAN BANGUNAN LANDSCAPE PARKIR

AREAL PARKIR, TROTOAR, DAN SALURAN DRAINASE
1 Galian Pondasi
m3
123.790 Rp
23,240.00
Rp
2,876,873.79
2 Urugan Tanah dipadatkan
m3 1550.459 Rp
34,810.00
Rp
53,971,470.83
m2
83,490.00
Rp
16,150,305.60
4 Pas. Batu Pondasi
m3
605,475.00
Rp
12,973,633.92
5 Pas. Conblok
m2
333.306 Rp
86,155.00
Rp
28,715,978.43
6 Beton (1 : 2 : 3)
m3
785.879 Rp
698,880.00
Rp
549,234,946.39
7 Penulangan
kg
306.673 Rp
13,745.30
Rp
4,215,312.36
8 Bekisting
m2
735.235 Rp
70,301.90
Rp
51,688,434.49
9 Urugan Pasir
m2
270.847 Rp
83,490.00
Rp
22,612,982.63
m2
735.235 Rp
22,230.00
Rp
16,344,278.50
193.440 Rp
21.427
Rp
JUMLAH
Rp 758,784,216.94
POT BUNGA TIPE A

11 Galian Pondasi
m3
0.117
Rp
23,240.00
Rp
2,719.08
12 Urugan Tanah
m3
2.000
13 Beton (1 : 2 : 3)
m3
0.117
Rp
18,810.00
Rp
37,620.00
Rp
698,880.00
Rp
81,768.96
14 Bekisting
m2
0.618
Rp
70,301.90
Rp
43,446.58
m2
2.900
Rp
83,490.00
Rp
242,121.00
16 Plesteran (1 : 4)
m2
2.950
Rp
33,250.00
Rp
98,087.50
m2
0.618
Rp
22,230.00
Rp
13,738.14
1 UNIT
Rp
519,501.26
31 UNIT
Rp
16,104,538.96
JUMLAH
POT BUNGA TIPE B
18 Galian Pondasi
m3
0.117
Rp
23,240.00
Rp
2,719.08
19 Urugan Tanah
m3
2.000
Rp
18,810.00
Rp
37,620.00
20 Beton (1 : 2 : 3)
m3
0.117
Rp
698,880.00
Rp
81,768.96
21 Bekisting
m2
0.618
Rp
70,301.90
Rp
43,446.58
m2
3.020
Rp
83,490.00
Rp
252,139.80
m2
3.070
Rp
33,250.00
Rp
102,077.50
m2
0.618
Rp
22,230.00
Rp
13,738.14
1 UNIT
Rp
533,510.06
16 UNIT
Rp
8,536,160.91
2,000,000.00
Rp
2,000,000.00
1 UNIT
Rp
2,000,000.00
5 UNIT
Rp
10,000,000.00
1,000,000.00
Rp
1,000,000.00
1 UNIT
Rp
1,000,000.00
5 UNIT
Rp
5,000,000.00
JUMLAH
LAMPU TAMAN TIPE A
ls
1.000
Rp
JUMLAH
LAMPU TAMAN TIPE A
ls
JUMLAH
JUMLAH TOTAL
1.000
Rp
Rp 798,424,916.81
NO
URAIAN PEKERJAAN
SAT
VOL
m2
23.250
2 Galian Pondasi
m3
3 Urugan Tanah
m3
64.700
4 Pas. Batu Pondasi
m3
5 Pas. Batu Kosong

6 Urugan Pasir
HARGA SATUAN
JML.HARGA
(RP)
(RP)
VI PEKERJAAN GAPURA DAN PAGAR

PEKERJAAN PAGAR
Rp
18,705.00
Rp
434,891.25
112.800 Rp
23,240.00
Rp
2,621,472.00
Rp
18,810.00
Rp
1,217,007.00
33.600
Rp
605,475.00
Rp
20,343,960.00
m3
11.040
Rp
208,779.00
Rp
2,304,920.16
m3
3.460
Rp
105,810.00
Rp
366,102.60
7 Beton (1 : 2 : 3)
m3
6.035
Rp
698,880.00
Rp
4,217,740.80
m3
32.000
Rp
111,185.00
Rp
3,557,920.00
9 Bekisting Kolom (15/15)
m2
50.900
Rp
133,726.00
Rp
6,806,653.40
10 Penulangan
Kg
496.249 Rp
13,745.30
Rp
6,821,088.44
m2
110.400 Rp
83,490.00
Rp
9,217,296.00
m2
82.900
Rp
22,230.00
Rp
1,842,867.00
m2
36.000
Rp
18,705.00
Rp
673,380.00
14 Tiang Pancang Ulin 10/10
ttk
8.000
Rp
102,570.00
Rp
820,560.00
15 Sloof Tiang Pokok
8.000
Rp
48,344.00
Rp
386,752.00
16 Gelagar Ulin 10/10
17.000
Rp
52,760.00
Rp
896,920.00
109.920 Rp
25,372.00
Rp
2,788,890.24
18 Kandang Rase Ulin 2/5 & 5/8
22.000
Rp
40,948.00
Rp
900,856.00
m2
2.160
Rp
50,000.00
Rp
108,000.00
10.360
Rp
75,000.00
Rp
777,000.00
m2
25.000
Rp
35,057.50
Rp
876,437.50
Rp
67,980,714.39
PEKERJAAN GAPURA
19 Seng Plat
20 Pipa Galvanis (Stainless Steel)
PENGECATAN
21 Pengecatan Kayu
JUMLAH TOTAL
C PEKERJAAN UNTUK LOKASI PANTAI
I

BANGUNAN UTAMA
m2
46.000
Rp
18,705.00
Rp
860,430.00
2 Galian Pondasi
m3
30.927
Rp
23,240.00
Rp
718,743.48
3 Urugan Tanah
m3
23.266
Rp
18,810.00
Rp
437,635.81
4 Pas. Batu Pondasi
m3
11.152
Rp
605,475.00
Rp
6,751,992.30
5 Pas. Batu Kosong
m3
3.134
Rp
208,779.00
Rp
654,287.29
6 Urugan Pasir
m3
1.476
Rp
105,810.00
Rp
156,124.91
ttk
19.000
Rp
102,570.00
Rp
1,948,830.00
8 Beton (1 : 2 : 3)
m3
3.842
Rp
698,880.00
Rp
2,684,747.52
m3
18.800
Rp
111,185.00
Rp
2,090,278.00
74.820
Rp
133,726.00
Rp
10,005,379.32
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
11 Penulangan
Kg
701.362 Rp
13,745.30
Rp
9,640,430.94
m2
114.463 Rp
83,490.00
Rp
9,556,474.13
m2
219.325 Rp
33,250.00
Rp
7,292,556.25
14 Acian Tembok
m2
219.325 Rp
6,033.25
Rp
1,323,242.56
m3
0.239
Rp
4,274,300.00
Rp
1,021,557.70
16 Pintu Panil
m2
22.266
Rp
359,300.00
Rp
8,000,173.80
17 Lisplank (2/20)
m2
9.350
Rp
29,750.00
Rp
278,162.50
18 Keramik 30/30
m2
34.412
Rp
137,552.00
Rp
4,733,439.42
19 Keramik 20/20
m2
20.253
Rp
210,552.00
Rp
4,264,309.66
20 Atap Sakura Roof
m2
90.756
Rp
78,681.00
Rp
7,140,788.57
13.380
Rp
33,402.50
Rp
446,925.45
m2
90.756
Rp
31,205.00
Rp
2,832,047.22
23 Rangka Plafond
m2
42.000
Rp
27,652.50
Rp
1,161,405.00
m2
42.000
Rp
34,483.50
Rp
1,448,307.00
25 Jalusi
m2
0.420
Rp
207,675.00
Rp
87,223.50
26 Ventilasi
m2
0.450
Rp
340,740.00
Rp
153,333.00
m3
0.934
Rp
3,698,200.00
Rp
3,452,813.34
28 Baut
bh
40.000
Rp
2,500.00
Rp
100,000.00
m2
93.620
Rp
22,230.00
Rp
2,081,172.60
ttk
Rp
68,050.00
Rp
612,450.00
bh
Rp
33,050.00
Rp
33,050.00
bh
Rp
28,050.00
Rp
84,150.00
bh
Rp
33,050.00
Rp
99,150.00
26
Rp
5,000.00
Rp
130,000.00
32
Rp
3,000.00
Rp
96,000.00
36 Sambungan
bh
Rp
1,500.00
Rp
12,000.00
bh
Rp
37,455.00
Rp
112,365.00
bh
Rp
123,465.00
Rp
246,930.00
39 Pasang Bak Air
bh
Rp
210,015.00
Rp
630,045.00
19
Rp
13,471.63
Rp
255,961.03
Rp
28,838.70
Rp
115,354.80
42 Pasang Wastafel
bh
Rp
325,015.00
Rp
325,015.00
Psg
71
Rp
37,510.75
Rp
2,663,263.25
44 Pasang Grendel Pintu
set
12
Rp
66,705.00
Rp
800,460.00
set
Rp
81,705.00
Rp
163,410.00
Psg
Rp
28,364.80
Rp
170,188.80
bh
Rp
66,705.00
Rp
200,115.00
INSTALASI LISTRIK
INSTALASI AIR
PINTU DAN JENDELA
NO
URAIAN PEKERJAAN
SAT
VOL
Psg
HARGA SATUAN
JML.HARGA
(RP)
(RP)
Rp
27,510.75
Rp
165,064.50
219.325 Rp
15,032.50
Rp
3,297,003.06
PENGECATAN
m2
m2
42.000
Rp
12,632.50
Rp
530,565.00
51 Pengecatan Kayu
m2
58.402
Rp
35,057.50
Rp
2,047,428.12
JUMLAH TOTAL
Rp 104,112,779.83
II PEKERJAAN BANGUNAN TEMPAT WUDHU

BANGUNAN UTAMA
m2
15.925
Rp
18,705.00
Rp
297,877.13
2 Galian Pondasi
m3
10.170
Rp
23,240.00
Rp
236,351.67
3 Urugan Tanah
m3
5.151
Rp
18,810.00
Rp
96,887.72
4 Pas. Batu Pondasi
m3
3.161
Rp
605,475.00
Rp
1,913,603.74
5 Pas. Batu Kosong
m3
1.422
Rp
208,779.00
Rp
296,930.71
6 Urugan Pasir
m3
0.436
Rp
105,810.00
Rp
46,180.77
ttk
0.000
Rp
102,570.00
Rp
8 Beton (1 : 2 : 3)
m3
1.753
Rp
698,880.00
Rp
1,225,224.00
9 Beton Rabat
m3
0.499
Rp
704,580.00
Rp
351,585.42
m3
6.020
Rp
111,185.00
Rp
669,333.70
19.418
Rp
133,726.00
Rp
2,596,624.61
251.039 Rp
13,745.30
Rp
3,450,600.35
12 Penulangan
kg
m2
56.213
Rp
83,490.00
Rp
4,693,223.37
m2
56.071
Rp
33,250.00
Rp
1,864,344.13
16 Acian Tembok
m2
56.071
Rp
6,033.25
Rp
338,287.34
17 Roster 25/25
m2
2.625
Rp
261,760.00
Rp
687,120.00
m3
0.036
Rp
4,274,300.00
Rp
151,737.65
19 Pintu Panil
m2
2.400
Rp
359,300.00
Rp
862,320.00
20 Lisplank (2/20)
m2
4.772
Rp
29,750.00
Rp
141,967.00
21 Keramik 20/20
m2
53.358
Rp
210,552.00
Rp
11,234,633.62
22 Atap Sakura Roof
m2
35.563
Rp
78,681.00
Rp
2,798,132.40
6.100
Rp
33,402.50
Rp
203,755.25
24 Rangka Plafond
m2
15.925
Rp
27,652.50
Rp
440,366.06
m2
15.925
Rp
34,483.50
Rp
549,149.74
m2
35.563
Rp
31,205.00
Rp
1,109,743.42
m3
0.465
Rp
3,698,200.00
Rp
1,718,583.13
28 Baut
bh
18.000
Rp
2,500.00
Rp
45,000.00
m2
25.438
22,230.00 Rp
565,475.63
ttk
Rp
68,050.00
Rp
272,200.00
bh
Rp
33,050.00
Rp
66,100.00
14
Rp
5,000.00
Rp
70,000.00
INSTALASI LISTRIK
Pasang Titik Lampu
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
18
Rp
3,000.00
Rp
54,000.00
33 Sambungan
bh
Rp
1,500.00
Rp
6,000.00
bh
10
Rp
37,455.00
Rp
374,550.00
bh
Rp
123,465.00
Rp
246,930.00
Rp
13,471.63
Rp
40,414.90
Rp
28,838.70
Rp
86,516.10
Psg
Rp
37,510.75
Rp
150,043.00
set
Rp
81,705.00
Rp
163,410.00
m2
56.071
Rp
15,032.50
Rp
842,879.79
m2
15.925
Rp
12,632.50
Rp
201,172.56
42 Pengecatan Kayu
m2
10.572
Rp
35,057.50
Rp
370,627.89
Rp
41,529,882.79
INSTALASI AIR
PINTU DAN JENDELA
PENGECATAN
JUMLAH TOTAL
III PEKERJAAN BANGUNAN RUANG GANTI
BANGUNAN UTAMA
m2
18.000
Rp
18,705.00
Rp
336,690.00
2 Galian Pondasi
m3
23.496
Rp
23,240.00
Rp
546,047.04
3 Urugan Tanah
m3
14.120
Rp
18,810.00
Rp
265,587.80
4 Pas. Batu Pondasi
m3
7.313
Rp
605,475.00
Rp
4,427,535.94
5 Pas. Batu Kosong
m3
3.240
Rp
208,779.00
Rp
676,443.96
6 Urugan Pasir
m3
1.964
Rp
105,810.00
Rp
207,832.00
ttk
13.000
Rp
102,570.00
Rp
1,333,410.00
8 BETON (1 : 2 : 3)
m3
2.174
Rp
698,880.00
Rp
1,519,330.18
m2
12.000
Rp
111,185.00
Rp
1,334,220.00
m2
30.728
Rp
133,726.00
Rp
4,109,065.67
370.650 Rp
10 Bekisting Ringbalk dn Kolom

11 Penulangan
kg
m2
13,745.30
Rp
5,094,702.27
Rp
83,490.00
Rp
5,950,332.30
m2
126.340 Rp
33,250.00
Rp
4,200,805.00
14 Acian Tembok
m2
126.340 Rp
6,033.25
Rp
762,240.81
16 Roster 25/25
m2
0.500
Rp
261,760.00
Rp
130,880.00
m3
0.033
Rp
4,274,300.00
Rp
142,120.48
ls
4.000
Rp
300,000.00
Rp
1,200,000.00
19 Lisplank (2/20)
m2
2.438
Rp
29,750.00
Rp
72,530.50
20 Keramik 20/20 (Lantai)
m2
20.460
Rp
210,552.00
Rp
4,307,893.92
21 Keramik 20/20 (Dinding)
m2
16.200
Rp
210,552.00
Rp
3,410,942.40
22 Atap Sakura Roof
m2
35.574
Rp
78,681.00
Rp
2,798,997.89
m2
35.574
Rp
31,205.00
Rp
1,110,086.67
24 Gording Ulin (5/10)
m3
0.150
Rp
3,698,200.00
Rp
554,508.11
71.270
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
25 Rangka Plafond
m2
18.000
Rp
27,652.50
Rp
497,745.00
m2
18.000
Rp
34,483.50
Rp
620,703.00
m2
42.728
Rp
22,230.00
Rp
949,832.33
ttk
6.000
Rp
68,050.00
Rp
408,300.00
bh
6.000
Rp
28,050.00
Rp
168,300.00
20.000
Rp
5,000.00
Rp
100,000.00
28.000
Rp
3,000.00
Rp
84,000.00
32 Sambungan
bh
7.000
Rp
1,500.00
Rp
10,500.00
bh
Rp
37,455.00
Rp
224,730.00
bh
Rp
123,465.00
Rp
493,860.00
35 Pasang Bak Air
bh
Rp
210,015.00
Rp
840,060.00
28
Rp
13,471.63
Rp
377,205.73
Rp
28,838.70
Rp
144,193.50
38 Pasang Wastafel
bh
Rp
325,015.00
Rp
650,030.00
Psg
Rp
28,364.80
Rp
226,918.40
bh
Rp
66,705.00
Rp
266,820.00
Psg
Rp
27,510.75
Rp
220,086.00
126.340 Rp
15,032.50
Rp
1,899,206.05
INSTALASI LISTRIK
INSTALASI AIR
PINTU DAN JENDELA
PENGECATAN
m2
m2
18.000
Rp
12,632.50
Rp
227,385.00
m2
3.898
Rp
35,057.50
Rp
136,654.14
Rp
53,038,732.06
44 Pengecatan Kayu
JUMLAH TOTAL
IV PEKERJAAN BANGUNAN MUSHOLLAH
BANGUNAN UTAMA
m2
54.000
Rp
18,705.00
Rp
1,010,070.00
ttk
67.000
Rp
102,570.00
Rp
6,872,190.00
3 Sloof Tiang Pokok
67.000
Rp
48,344.00
Rp
3,239,048.00
4 Tiang Pokok 10/10
m3
0.930
Rp
4,258,300.00
Rp
3,960,219.00
45.000
Rp
52,760.00
Rp
2,374,200.00
6 Gelagar Ulin 5/10
117.000 Rp
25,372.00
Rp
2,968,524.00
7 Ringbalk Ulin 10/10
24.000
Rp
60,866.00
Rp
1,460,784.00
8 Lantai Ulin
m2
61.060
Rp
66,110.00
Rp
4,036,676.60
9 Dinding Meranti
m2
254.765 Rp
43,610.00
Rp
11,110,297.29
m3
0.357
Rp
4,274,300.00
Rp
1,524,856.53
11 Pintu Panil
m2
11.548
Rp
359,300.00
Rp
4,149,016.75
12 Jendela Kaca Mati + kusen
m2
11.188
Rp
523,700.00
Rp
5,858,946.12
26.050
Rp
40,948.00
Rp
1,066,695.40
NO
URAIAN PEKERJAAN
SAT
VOL
14 Lisplank (2/20)
m2
15.590
15 Sakura Roof
m2
HARGA SATUAN
JML.HARGA
(RP)
(RP)
Rp
29,750.00
Rp
463,802.50
146.543 Rp
78,681.00
Rp
11,530,149.78
31.792
Rp
33,402.50
Rp
1,061,932.28
17 Rangka Plafond
m2
40.500
Rp
27,652.50
Rp
1,119,926.25
m2
40.500
Rp
34,483.50
Rp
1,396,581.75
m2
146.543 Rp
31,205.00
Rp
4,572,874.32
20 Baut
bh
40.000
Rp
2,500.00
Rp
100,000.00
m3
0.978
Rp
3,698,200.00
Rp
3,615,503.22
22 Pasang Kepala Lampu
ttk
10
Rp
68,050.00
Rp
680,500.00
bh
Rp
33,050.00
Rp
132,200.00
bh
Rp
28,050.00
Rp
56,100.00
bh
Rp
33,050.00
Rp
66,100.00
25
Rp
5,000.00
Rp
125,000.00
30
Rp
3,000.00
Rp
90,000.00
28 Sambungan
bh
10
Rp
1,500.00
Rp
15,000.00
Psg
14
Rp
37,510.75
Rp
525,150.50
30 PasangGrendel Pintu
set
Rp
66,705.00
Rp
400,230.00
31 Pasang Handle Tangan
set
Rp
81,705.00
Rp
571,935.00
m2
40.500
Rp
12,632.50
Rp
511,616.25
33 Pengecatan Kayu
m2
371.829 Rp
35,057.50
Rp
13,035,391.66
Rp
89,701,517.19
INSTALASI LISTRIK
PINTU DAN JENDELA
PENGECATAN
JUMLAH TOTAL
V PEKERJAAN BANGUNAN RUMAH PANGGUNG
BANGUNAN UTAMA
m2
36.000
Rp
18,705.00
Rp
673,380.00
ttk
28.000
Rp
102,570.00
Rp
2,871,960.00
3 Sloof Tiang Pokok
28.000
Rp
48,344.00
Rp
1,353,632.00
4 Tiang Pokok 10/10
m3
0.659
Rp
4,258,300.00
Rp
2,807,923.02
28.000
Rp
52,760.00
Rp
1,477,280.00
6 Gelagar Ulin 5/10
36.000
Rp
25,372.00
Rp
913,392.00
26.000
Rp
60,866.00
Rp
1,582,516.00
8 Lantai Ulin
m2
36.000
Rp
66,110.00
Rp
2,379,960.00
9 Dinding Meranti
m2
70.913
Rp
43,610.00
Rp
3,092,494.13
m3
0.052
Rp
4,274,300.00
Rp
221,195.03
11 Pintu Panil
m2
1.300
Rp
359,300.00
Rp
467,090.00
12 Ventilasi
m2
0.694
Rp
340,740.00
Rp
236,473.56
22.000
Rp
40,948.00
Rp
900,856.00
m2
4.364
Rp
29,750.00
Rp
129,829.00

14 Lisplank (2/20)
NO
URAIAN PEKERJAAN
16 Atap Sakura Roof

HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
m2
39.430
Rp
78,681.00
Rp
3,102,352.49
11.770
Rp
33,402.50
Rp
393,147.43
18 Rangka Plafond
m2
36.000
Rp
27,652.50
Rp
995,490.00
m2
36.000
Rp
34,483.50
Rp
1,241,406.00
m2
39.430
Rp
31,205.00
Rp
1,230,397.55
21 Baut
bh
40.000
Rp
2,500.00
Rp
100,000.00
m3
1.147
Rp
3,698,200.00
Rp
4,240,851.68
ttk
Rp
68,050.00
Rp
340,250.00
bh
Rp
33,050.00
Rp
33,050.00
bh
Rp
28,050.00
Rp
28,050.00
bh
Rp
33,050.00
Rp
66,100.00
15
Rp
5,000.00
Rp
75,000.00
19
Rp
3,000.00
Rp
57,000.00
28 Sambungan
bh
Rp
1,500.00
Rp
7,500.00
bh
Rp
37,455.00
Rp
37,455.00
bh
Rp
123,465.00
Rp
123,465.00
Rp
13,471.63
Rp
53,886.53
Rp
28,838.70
Rp
115,354.80
set
Rp
81,705.00
Rp
81,705.00
Psg
Rp
37,510.75
Rp
75,021.50
Psg
Rp
28,364.80
Rp
170,188.80
bh
Rp
66,705.00
Rp
200,115.00
Psg
Rp
27,510.75
Rp
165,064.50
m2
36.000
Rp
12,632.50
Rp
454,770.00
126.265 Rp
35,057.50
Rp
4,426,517.71
Rp
36,922,119.71
INSTALASI LISTRIK
Pasang Kepala Lampu
INSTALASI AIR
PINTU DAN JENDELA
PENGECATAN
39 Pengecatan Kayu
m2
JUMLAH TOTAL
VI PEKERJAAN BANGUNAN CAF

BANGUNAN UTAMA
m2
75.000
Rp
18,705.00
Rp
1,402,875.00
ttk
48.000
Rp
102,570.00
Rp
4,923,360.00
3 Sloof Tiang Pokok
48.000
Rp
48,344.00
Rp
2,320,512.00
4 Tiang Pokok 10/10
m3
0.855
Rp
4,258,300.00
Rp
3,640,846.50
60.000
Rp
52,760.00
Rp
3,165,600.00
6 Gelagar Ulin 5/10
160.000 Rp
25,372.00
Rp
4,059,520.00
40.000
Rp
60,866.00
Rp
2,434,640.00
m2
78.000
Rp
66,110.00
Rp
5,156,580.00
8 Lantai Ulin
NO
URAIAN PEKERJAAN
9 Dinding Meranti
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
m2
55.849
Rp
43,610.00
Rp
2,435,574.89
44.100
Rp
40,948.00
Rp
1,805,806.80
11 Lisplank (2/20)
m2
5.284
Rp
29,750.00
Rp
157,199.00
12 Atap Sakura Roof
m2
129.258 Rp
78,681.00
Rp
10,170,148.70
40.480
Rp
33,402.50
Rp
1,352,133.20
14 Rangka Plafond
m2
75.000
Rp
27,652.50
Rp
2,073,937.50
m2
75.000
Rp
34,483.50
Rp
2,586,262.50
m2
129.258 Rp
31,205.00
Rp
4,033,495.89
18 Baut
bh
60.000
Rp
2,500.00
Rp
150,000.00
m3
1.752
Rp
3,698,200.00
Rp
6,480,237.52
20 Pasang Kepala Lampu
ttk
Rp
68,050.00
Rp
340,250.00
bh
Rp
33,050.00
Rp
66,100.00
bh
Rp
28,050.00
Rp
28,050.00
bh
Rp
33,050.00
Rp
66,100.00
20
Rp
5,000.00
Rp
100,000.00
22
Rp
3,000.00
Rp
66,000.00
26 Sambungan
bh
Rp
1,500.00
Rp
6,000.00
75.000
Rp
12,632.50
Rp
947,437.50
161.183 Rp
35,057.50
Rp
5,650,673.02
Rp
65,619,340.02
INSTALASI LISTRIK
PENGECATAN
m2
28 Pengecatan Kayu
m2
JUMLAH TOTAL
VII PEKERJAAN BANGUNAN PLAZA

BANGUNAN UTAMA
1 Galian Pondasi
m3
2 Urugan Tanah
m3
3 Pas. Batu Pondasi
m3
4 Beton (1 : 2 : 3)
m3
5 Bekisting
m2
m2
7 Plesteran (1 : 4)
9.210
Rp
23,240.00
Rp
214,045.51
110.257 Rp
18,810.00
Rp
2,073,937.09
9.210
Rp
605,475.00
Rp
5,576,557.95
45.868
Rp
698,880.00
Rp
32,056,190.80
126.853 Rp
70,301.90
Rp
8,918,035.87
Rp
83,490.00
Rp
7,459,080.09
m2
132.996 Rp
33,250.00
Rp
4,422,128.97
8 Bongkar Bekisting
m2
126.853 Rp
22,230.00
Rp
2,819,951.18
9 Pengecatan Tembok
m2
75.000
Rp
15,032.50
Rp
1,127,437.50
ls
1.000
Rp
2,000,000.00
Rp
2,000,000.00
1 UNIT
Rp
2,000,000.00
10 UNIT
Rp
20,000,000.00
1,000,000.00
Rp
1,000,000.00
1 UNIT
Rp
1,000,000.00
10 UNIT
Rp
10,000,000.00
Rp
94,667,364.96
LAMPU TAMAN TIPE A
89.341
JUMLAH
LAMPU TAMAN TIPE A
ls
JUMLAH
JUMLAH TOTAL
1.000
Rp
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
VIII PEKERJAAN BANGUNAN LANDSCAPE PULAU

TROTOAR
1 Galian Pondasi
m3
4.200
Rp
23,240.00
Rp
97,608.00
2 Urugan Tanah dipadatkan
m3
48.300
Rp
34,810.00
Rp
1,681,323.00
3 Pas. Conblok
m2
966.000 Rp
86,155.00
Rp
83,225,730.00
4 Beton (1 : 2 : 3)
m3
Rp
698,880.00
Rp
8,805,888.00
5 Bekisting
m2
315.000 Rp
6 Urugan Pasir
m2
7 Bongkar Bekisting
m2
12.600
70,301.90
Rp
22,145,099.78
Rp
83,490.00
Rp
3,226,053.60
315.000 Rp
22,230.00
Rp
7,002,450.00
38.640
JUMLAH
Rp 126,184,152.38
BAK TANAMAN TIPE A

8 Galian Pondasi
m3
0.698
Rp
23,240.00
Rp
16,209.90
9 Urugan Tanah
m3
1.463
Rp
18,810.00
Rp
27,509.63
10 Pas. Batu Pondasi
m3
0.698
Rp
605,475.00
Rp
422,318.81
11 Beton (1 : 2 : 3)
m3
0.255
Rp
698,880.00
Rp
178,214.40
12 Bekisting
m2
4.250
Rp
70,301.90
Rp
298,783.09
m2
5.925
Rp
83,490.00
Rp
494,678.25
m2
8.925
Rp
33,250.00
Rp
296,756.25
m2
4.250
Rp
22,230.00
Rp
94,477.50
JUMLAH
1 UNIT
Rp
1,828,947.83
12 UNIT
Rp
21,947,373.96
BAK TANAMAN TIPE B

16 Galian Pondasi
m3
0.490
Rp
23,240.00
Rp
11,383.88
17 Urugan Tanah
m3
0.471
Rp
18,810.00
Rp
8,859.51
18 Pas. Batu Pondasi
m3
0.490
Rp
605,475.00
Rp
296,585.87
19 Beton (1 : 2 : 3)
m3
0.122
Rp
698,880.00
Rp
85,584.84
20 Bekisting
m2
2.041
Rp
70,301.90
Rp
143,486.19
m2
2.449
Rp
83,490.00
Rp
204,483.71
m2
4.082
Rp
33,250.00
Rp
135,726.50
m2
2.041
Rp
22,230.00
Rp
45,371.43
1 UNIT
Rp
931,481.93
4 UNIT
Rp
3,725,927.74
JUMLAH
BAK TANAMAN TIPE C
24 Beton (1 : 2 : 3)
m3
0.005
Rp
698,880.00
Rp
3,494.40
25 Bekisting
m2
1.948
Rp
70,301.90
Rp
136,966.39
m2
1.948
Rp
22,230.00
Rp
43,309.82
JUMLAH
1 UNIT
Rp
183,770.61
9 UNIT
Rp
1,653,935.47
NO
URAIAN PEKERJAAN
HARGA SATUAN
JML.HARGA
(RP)
(RP)
SAT
VOL
27 Galian Pondasi
m3
0.075
Rp
23,240.00
Rp
1,751.37
28 Beton (1 : 2 : 3)
m3
0.325
Rp
698,880.00
Rp
227,163.96
29 Bekisting
m3
5.827
Rp
70,301.90
Rp
409,663.26
30 Penulangan
kg
19.855
Rp
13,745.30
Rp
272,909.76
31 Plesteran
m2
1.130
Rp
33,250.00
Rp
37,585.80
32 Keramik 20/20
m2
2.520
Rp
210,552.00
Rp
530,591.04
m2
5.827
Rp
22,230.00
Rp
129,538.66
1 UNIT
Rp
1,609,203.84
18 UNIT
Rp
28,965,669.05
Rp
500,000.00
1 UNIT
Rp
500,000.00
20 UNIT
Rp
10,000,000.00
BANGKU TAMAN
JUMLAH
TEMPAT SAMPAH
34 Tempat Sampah
ls
Rp
JUMLAH
500,000.00
JUMLAH TOTAL
Rp 192,477,058.59
IX PEKERJAAN BANGUNAN GAZEBO

1 Galian Pondasi
m3
0.096
Rp
23,240.00
Rp
2,231.04
2 Pas. Batu Pondasi
m3
0.096
Rp
605,475.00
Rp
58,125.60
m3
3.740
Rp
102,570.00
Rp
383,611.80
4 Beton (1 : 2 : 3)
m3
0.176
Rp
698,880.00
Rp
123,002.88
5 Bekisting
m2
2.210
Rp
70,301.90
Rp
155,367.21
6 Penulangan Besi
kg
8.627
Rp
13,745.30
Rp
118,582.76
m2
1.620
Rp
83,490.00
Rp
135,253.80
8 Lisplank 2 (2/20)
m2
1.620
Rp
29,750.00
Rp
48,195.00
9 Keramik 20/20
m2
1.090
Rp
210,552.00
Rp
229,501.68
10 Atap Sakura Roof
m2
7.560
Rp
78,681.00
Rp
594,828.36
11 Kasau dan Reng
m2
7.560
Rp
31,205.00
Rp
235,909.80
m2
2.210
Rp
22,230.00
Rp
49,128.30
13 Pengecatan Kayu
m2
2.500
Rp
35,057.50
Rp
87,643.75
Rp
2,221,381.98
JUMLAH TOTAL
X PEKERJAAN BANGUNAN TANDON AIR
m2
3.780
Rp
18,705.00
Rp
70,704.90
18.000
Rp
52,760.00
Rp
949,680.00
3 Gelagar Ulin 5/10
47.760
Rp
25,372.00
Rp
1,211,766.72
m2
3.780
Rp
140,934.00
Rp
532,730.52
5 Baut Dia 3/8"
bh
45.000
Rp
3,500.00
Rp
157,500.00
6 Galian Tanah
m3
0.068
Rp
23,240.00
Rp
1,568.70
7 Beton (1 : 2 : 3)
m3
0.270
Rp
698,880.00
Rp
188,697.60
12.000
Rp
13,471.63
Rp
161,659.60
Rp
3,274,308.04
4 Lantai Ulin
JUMLAH TOTAL
NO
URAIAN PEKERJAAN
SAT
VOL
HARGA SATUAN
JML.HARGA
(RP)
(RP)
XI PEKERJAAN BANGUNAN SEPTICTANK

BANGUNAN UTAMA
1 Galian Tanah
m3
0.393
Rp
23,240.00
Rp
9,136.23
m2
12.580
Rp
81,305.00
Rp
1,022,816.90
3 Beton (1 : 2 : 3)
m3
0.030
Rp
698,880.00
Rp
20,980.38
3.250
Rp
28,838.70
Rp
93,725.78
Rp
1,146,659.28
JUMLAH TOTAL
XII PEKERJAAN BANGUNAN DERMAGA
BANGUNAN UTAMA
m2
186.000 Rp
18,705.00
Rp
3,479,130.00
ttk
129.000 Rp
102,570.00
Rp
13,231,530.00
3 Sloof Tiang Pokok
129.000 Rp
48,344.00
Rp
6,236,376.00
365.500 Rp
52,760.00
Rp
19,283,780.00
5 Gelagar Ulin 5/10
1228.800 Rp
25,372.00
Rp
31,177,113.60
6 Lantai Ulin
m2
186.000 Rp
66,110.00
Rp
12,296,460.00
7 Baut Dia 3/8"
bh
729.000 Rp
2,500.00
Rp
1,822,500.00
8 Pas. Batu Gunung
m3
0.540
Rp
605,475.00
Rp
326,956.50
m3
0.360
Rp
208,779.00
Rp
75,160.44
Rp
87,929,006.54
9 Pas. Batu Kosong
JUMLAH TOTAL
C PEKERJAAN AKHIR
1 Pekerjaan Septik Tank
ls
5.000
Rp
1,146,659.28
Rp
5,733,296.39
2 Pekerjaan Menara Air
ls
5.000
Rp
3,274,308.04
Rp
16,371,540.20
3 Pasang Bak Tandon Air
bh
8.000
Rp
1,050,000.00
Rp
8,400,000.00
222.000
13,471.63 Rp
2,990,702.60
137.000
28,838.70 Rp
3,950,901.90
6 Pasang Dinamo Air
bh
5.000
Rp
250,000.00
Rp
1,250,000.00
7 Pekerjaan Sumur Air Bersih
bh
5.000
Rp
1,011,530.68
Rp
5,057,653.42
8 Pek. Pembersihan Akhir
ls
1.000
Rp
2,500,000.00
Rp
2,500,000.00
Rp
46,254,094.51
JUMLAH TOTAL
REKAP KONSTRUKSI BANGUNAN

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
TOTAL 1
Sisi
6760
1150
15.548
M3
6760
400
10.816
M3
6760
675
4.563
M3
3315
1150
7.625
M3
3315
400
5.304
M3
3315
675
2.238
M3
360000
20
7.200
M3
60000
15
0.900
M3
2437.5
1150
5.606
M3
2437.5
400
3.900
M3
2437.5
675
1.645
M3
685
1150
1.576
M3
685
400
1.096
M3
685
675
0.462
M3
322.5
1150
0.742
M3
322.5
400
0.516
M3
322.5
675
0.218
M3
Urugan Pasir (LANTAI)
41.912
0.000
M3
f.
Tiang Pancang (10/10)
19
19.000
TTK
BETON
a.
Sloof (15/20)
300
900
0.540
M3
300
400
0.480
M3
300
350
0.210
M3
300
300
0.180
M3
225
900
0.405
M3
225
400
0.360
M3
225
250
0.113
M3
225
300
0.068
M3
225
310
13
0.907
M3
225
285
0.385
M3
Dapur
65
300
10
0.195
M3
Bekisting Sloof (15/20)
20
900
7.200
M2
20
400
6.400
M2
20
350
2.800
M2
20
300
2.400
M2
15
900
8.100
M2
15
400
7.200
M2
15
250
2.250
M2
PONDASI
a.
Galian Pondasi
b.
Urugan Tanah
Pondasi
Lantai
c.
d.
e.
b.
c.
Pas. Batu Pondasi
Pas. Batu Kosong
Urugan Pasir (PONDASI)
Ringbalk (15/15)
Kolom (15/15)
Bekisting Ringbalk (15/15)
15
300
1.350
M2
15
310
13
24.180
M2
15
285
10.260
M2
65
300
1.950
M2
10
0.13
0.6
0.730
M2
12
1.1304
4700
0.021
M3
0.5024
54
313.3333333
0.009
M3
12
1.1304
4200
0.019
M3
0.5024
44
280
0.006
M3
12
1.1304
5740
0.026
M3
0.5024
44
382.6666667
5740
0.008
M3
310
400
49.600
M2
310
300
34.920
M2
285
250
16.010
M2
285
425
12.113
M2
70
65
1.820
M2
49.600
99.200
M2
34.920
69.840
M2
16.010
32.020
M2
12.113
24.225
M2
0.455
2.730
M2
0.520
1.560
M2
- Jalusi
50
60
35
0.019
M3
- Ventilasi
50
60
40
0.030
M3
- Pintu Wc
50
90
215
0.026
M3
- Pintu Wc
50
70
215
0.050
M3
- Pintu Lipat
50
280
240
0.114
M3
Pintu WC1
60
210
2.520
M2
Pintu WC2
90
123
40
0.852
M2
Pintu Lipat
268
235
18.894
M2
Jalusi
60
35
0.420
M2
Ventilasi
50
30
0.450
M2
Lisplank 2 (2/20)
20
1030
4.120
M2
20
352.5
2.820
M2
20
308
1.232
M2
Bekisting Kolom (15/15)
Bekisting Lantai Dapur
PEMBESIAN
Sloof (15/20)
Tul. Utama
Tul. Bagi (jarak 15 cm)
4700
Ringbalk (15/15)
Tul. Utama
4200
Kolom (15/15)
Tul. Utama
DINDING
a.
Pas. Batu Bata
Dapur
b.
Plesteran
Dapur
c.
Acian
KAYU
a.
Kusen Ulin (5/10)
b.
c.
20
294.5
1.178
M2
386
263
30.455
M2
63
461
2.904
M2
63
63
0.397
M2
58
113
0.655
M2
Keramik 20/20 (Lantai)
250
300
7.500
M2
Keramik 20/20 (Dinding)
120
125
10.250
M2
12
70
1.008
M2
65
80
0.520
M2
150
65
0.975
M2
352.5
1030
72.615
M2
294.5
308
18.141
M2
13.380
LANTAI
Keramik 30/30
Selasar
Dapur
ATAP
a.
Sakura Roof
b.
Bubungan (5/10)
c.
Kasau (5/7)
Reng (2/3)
d.
e.
f.
Gording Ulin (5/10)
Balok Tarik (6/12)
Balok Kuda (6/12)
1338
352.5
17
8.390
M3
294.5
2.474
M3
1030
10
6.180
M3
308
1.663
M3
50
1030
0.412
M3
50
308
0.092
M3
72
452
0.130
M3
72
352
0.051
M3
72
325
0.047
M3
72
266
0.038
M3
0.067
M3
g.
Nok (5/10)
50
1338
h.
Balok Tegak (6/12)
72
152
0.011
M3
72
72
0.010
M3
73
123
0.009
M3
73
56
0.008
M3
72
73
0.011
M3
72
100
0.014
50
330
0.033
i.
Balok Miring (6/12)
j.
Balok Angin (5/10)
RANGKA PLAFOND
M2
PLAFOND TRIPLEKS
M2
Pemasangan Bowplank
46
m2
Rp
18,705.00
Rp
860,430.00
Galian Pondasi
30.927
m3
Rp
23,240.00
Rp
718,743.48
Urugan Tanah
23.266
m3
Rp
18,810.00
Rp
437,635.81
Pas. Batu Pondasi
11.152
m3
Rp
605,475.00
Rp
6,751,992.30
Pas. Batu Kosong
3.134
m3
Rp
208,779.00
Rp
654,287.29
Urugan Pasir
1.476
m3
Rp
105,810.00
Rp
156,124.91
Tiang Pancang Ulin (10/10)
19.000
ttk
102,570.00
Rp
1,948,830.00
Beton (1 : 2 : 3)
3.842
m3
698,880.00
Rp
2,684,747.52
M3
18.800
m3
111,185.00
Rp
2,090,278.00
74.820
m2
133,726.00
Rp
10,005,379.32
11 Penulangan
701.362
Kg
13,745.30
Rp
9,640,430.94
114.463
m2
83,490.00
Rp
9,556,474.13
219.325
m2
33,250.00
Rp
7,292,556.25
14 Acian Tembok
219.325
m2
6,033.25
Rp
1,323,242.56
0.239
m3
4,274,300.00
Rp
1,021,557.70
22.266
m2
359,300.00
Rp
8,000,173.80
17 Lisplank (2/20)
9.350
m2
29,750.00
Rp
278,162.50
18 Keramik 30/30
34.412
m2
137,552.00
Rp
4,733,439.42
19 Keramik 20/20
20.253
m2
210,552.00
Rp
4,264,309.66
20 Atap Sakura Roof
90.756
m2
78,681.00
Rp
7,140,788.57
13.380
33,402.50
Rp
446,925.45
90.756
m2
31,205.00
Rp
2,832,047.22
23 Rangka Plafond
42.000
m2
27,652.50
Rp
1,161,405.00
42.000
m2
34,483.50
Rp
1,448,307.00
25 Jalusi
0.420
m2
207,675.00
Rp
87,223.50
26 Ventilasi
0.450
m2
340,740.00
Rp
153,333.00
0.934
m3
3,698,200.00
Rp
3,452,813.34
Gording Ulin (5/10)
0.504
M3
3,698,200.00
Rp
1,865,372.08
Balok Tarik (6/12)
0.181
M3
3,698,200.00
Rp
668,871.24
Balok Kuda (6/12)
0.085
M3
3,698,200.00
Rp
314,731.61
Nok (5/10)
0.067
M3
3,698,200.00
Rp
247,409.58
Balok Tegak (6/12)
0.038
M3
3,698,200.00
Rp
142,258.66
Balok Miring (6/12)
0.025
M3
3,698,200.00
Rp
92,129.56
Balok Angin (5/10)
0.033
M3
3,698,200.00
Rp
122,040.60
Rp
89,141,638.67
10 Bekisting Ringbalk dan Kolom (15/15)

16 Pintu Panil
INSTALASI LISTRIK
Pasang Titik Lampu
ttk
68,050.00
Rp
612,450.00
Pasang Stop Kontak
bh
33,050.00
Rp
33,050.00
Pasang Saklar Tunggal
bh
28,050.00
Rp
84,150.00
Pasang Saklar Ganda
bh
33,050.00
Rp
99,150.00
Pasang Pipa Listrik
26
Rp
5,000.00
Rp
130,000.00
Pasang Kabel Listrik
32
Rp
3,000.00
Rp
96,000.00
bh
Rp
12,000.00
Rp
1,066,800.00
Sambungan
1500
INSTALASI AIR
Pasang Kran 3/4" atau 1/2"
bh
37,455.00
Rp
112,365.00
Pasang Kloset Jongkok
bh
123,465.00
Rp
246,930.00
Pasang Bak Air
bh
210,015.00
Rp
630,045.00
19
13,471.63
Rp
255,961.03
Pasang Pipa PVC 3"
28,838.70
Rp
115,354.80
Pasang Wastafel
bh
325,015.00
Rp
325,015.00
Rp
1,685,670.83
Pasang Pipa PVC 3/4"
PINTU DAN JENDELA
63
Pasang Engsel Pintu
71
Psg
37,510.75
Rp
2,663,263.25
Pasang Grendel Pintu
12
set
66,705.00
Rp
800,460.00
Pasang Kunci Pintu Tanam 2 Slaag
set
81,705.00
Rp
163,410.00
Pasang Engsel Jendela
Psg
28,364.80
Rp
170,188.80
Pasang Grendel Jendela
bh
66,705.00
Rp
200,115.00
Pasang Hak Angin Kait-Kait Jendela
Psg
27,510.75
Rp
165,064.50
Rp
4,162,501.55
PENGECATAN
Pengecatan Tembok
219.325
m2
15,032.50
Rp
3,297,003.06
Pengecatan Plafond
42.000
m2
12,632.50
Rp
530,565.00
Pengecatan Kayu
58.402
m2
35,057.50
Rp
2,047,428.12
Kusen
4.520
m2
35,057.50
Rp
158,459.90
Pintu
44.532
m2
35,057.50
Rp
1,561,180.59
9.350
m2
35,057.50
Rp
327,787.63
Rp
5,874,996.18
Lisplank
TOTAL
Rp 101,931,607.23
X1
Total
30.927
23.266
11.152
3.134
1.476
1.410
0.945
1.292
0.195
3.842
18.800
18.900
34.440
74.820
2.680
166.8244
KG
66.72977
149.0772
KG
48.58811
203.7388
0.8874
kg/m
0.3944
kg/m
0.8874
0.3944
KG
66.40375
0.8874
0.3944
701.362
20.88
5.365
114.463
219.325
219.325
Cat Pintu
0.42
0.54
0.239
20
520
1.04
20
500
20
760
1.52
3.56
22.266
9.350
34.412
20.253
90.756
13.380
18.707
0.504
0.181
0.085
0.067
0.038
0.025
0.033
42.000
42.000
21
63
8

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Galian Pondasi
b.
Urugan Tanah
Pondasi
Lantai
LUAS
PJG
SISI
6715
300
3400
300
400
400
20
c.
Pas. Batu Pondasi
2100
300
d.
Pas. Batu Kosong
930
300
e.
285
300
400
400
BETON
a.
Sloof (15/20)
300
300
b.
Ringbalk (15/15)
225
300
c.
Kolom (15/15)
225
260
20
300
15
300
15
260
12
1.1304
300
0.5024
54
21
12
1.1304
300
0.5024
44
21
12
1.1304
260
0.5024
44
18.33333333
300
260
40
250
280
283
300
283
- Pintu
50
85
205
- Jendela
50
105
135
Pintu
75
200
Jendela
60
95
Lisplank 2 (2/20)
20
400
PEMBESIAN
Sloof (15/20)
Tul. Utama
Ringbalk (15/15)
Tul. Utama
Kolom (15/15)
Tul. Utama
DINDING
a.
Pas. Batu Bata
b.
Plesteran
c.
Acian
KAYU
a.
Kusen Ulin (5/10)
c.
LANTAI
Keramik 30/30
300
300
Selasar
300
100
72000
412
72
360
72
360
72
360
72
360
72
200
300
300
m2
Rp
18,705.00
ATAP
a.
Sakura Roof
b.
Bubungan
e.
Balok Tarik (6/12)
f.
h.
Balok Kuda (6/12)
Balok Tegak (6/12)
RANGKA PLAFOND
PLAFOND TRIPLEKS
Pemasangan Bowplank
Galian Pondasi
8.058
m3
Rp
23,240.00
Urugan Tanah
7.280
m3
Rp
18,810.00
Pas. Batu Pondasi
2.520
m3
Rp
605,475.00
Pas. Batu Kosong
1.116
m3
Rp
208,779.00
Urugan Pasir
0.662
m3
Rp
105,810.00
Beton (1 : 2 : 3)
0.864
m3
698,880.00
4.800
m3
111,185.00
Bekisting Ringbalk dan Kolom (15/15)
11.640
m2
133,726.00
10 Penulangan
41.823
Kg
13,745.30
36.040
m2
83,490.00
62.496
m2
33,250.00
13 Acian Tembok
62.496
m2
6,033.25
0.054
m3
4,274,300.00
15 Pintu Panil
1.500
m2
359,300.00
16 Jendela Kaca
1.140
m2
340,740.00
17 Lisplank (2/20)
3.200
m2
29,750.00
18 Keramik 30/30
15.000
m2
137,552.00
7.200
m2
78,681.00
16.480
33,402.50
7.200
m2
31,205.00
22 Rangka Plafond
9.000
m2
27,652.50
9.000
m2
34,483.50
16.440
m2
0.170
m3
3,698,200.00
Balok Tarik (6/12)
0.052
M3
3,698,200.00
Balok Kuda (6/12)
0.104
M3
3,698,200.00
Balok Tegak (6/12)
0.014
M3
3,698,200.00
Pasang Titik Lampu
ttk
Rp
68,050.00
Pasang Stop Kontak
bh
Rp
33,050.00
Pasang Saklar Ganda
bh
Rp
33,050.00
Pasang Pipa Listrik
Rp
5,000.00
Rp
3,000.00
Sambungan
bh
Rp
1,500.00
Pasang Engsel Pintu
Psg
Rp
37,510.75
Pasang Handle Pintu
set
Rp
81,705.00
19 Atap Sakura Roof

Rp
22,230.00
INSTALASI LISTRIK
PINTU DAN JENDELA
Psg
Rp
28,364.80
bh
Rp
66,705.00
Psg
Rp
27,510.75
Pengecatan Tembok
62.496
m2
Rp
15,032.50
Pengecatan Plafond
9.000
m2
Rp
12,632.50
Pengecatan Kayu
9.980
m2
Rp
35,057.50
Kusen
1.500
m2
Rp
35,057.50
Pintu
3.000
m2
Rp
35,057.50
Jendela
2.280
m2
Rp
35,057.50
Lisplank
3.200
m2
Rp
35,057.50
PENGECATAN
TOTAL
TRUKSI BANGUNAN
TOTAL 1
Sisi
8.058
M3
M3
4.080
M3
3.200
M3
M3
2.520
8.058
7.280
2.520
M3
M3
0.342
Total
M3
M3
1.116
X1
1.116
M3
M3
0.662
0.320
M3
0.360
M3
0.360
0.270
M3
0.270
0.234
M3
0.234
0.864
4.800
M2
4.800
5.400
M2
5.400
6.240
M2
6.240
11.640
300
300
260
0.001
M3
10.64837
0.001
M3
4.472315
0.001
M3
10.64837
0.000
M3
3.644108
0.001
M3
9.228586
0.000
M3
3.181364
KG
KG
KG
41.823
31.200
M2
8.000
M2
31.696
M2
33.960
M2
3.16
Kusen
36.040
3.16
dikurangi Kusen
Kusen
62.496
dikurangi Kusen
62.496
Cat Pintu
1
0.025
M3
1.7425
0.029
M3
0.054
1.500
M2
1.500
1.140
M2
1.140
3.200
M2
0.000
M2
3.200
20
9.000
M2
6.000
M2
M2
7.200
Rp
168,345.00
Rp
187,267.92
Rp
136,936.80
Rp
1,525,797.00
Rp
232,997.36
Rp
70,046.22
Rp
603,832.32
Rp
533,688.00
Rp
1,556,570.64
15.000
M2
M2
7.200
16.480
16.480
0.026
M3
0.026
M3
0.052
M3
0.052
M3
0.014
M3
0.000
M3
0.014
9.000
M2
9.000
M2
9.000
0.052
0.104
Rp
574,871.17
Rp
3,008,979.60
Rp
2,077,992.00
Rp
377,053.99
Rp
230,812.20
Rp
538,950.00
Rp
388,443.60
Rp
95,200.00
Rp
2,063,280.00
Rp
566,503.20
Rp
550,473.20
Rp
224,676.00
Rp
248,872.50
Rp
310,351.50
Rp
365,461.20
Rp
628,398.14
Rp
191,714.69
Rp
383,429.38
Rp
53,254.08
Rp
17,265,799.57
Rp
136,100.00
Rp
33,050.00
Rp
33,050.00
Rp
15,000.00
Rp
15,000.00
Rp
3,000.00
Rp
235,200.00
63
Rp
75,021.50
Rp
81,705.00
21
2
63
8
Rp
113,459.20
Rp
133,410.00
Rp
110,043.00
Rp
513,638.70
Rp
939,471.12
Rp
113,692.50
Rp
349,873.85
Rp
52,586.25
Rp
105,172.50
Rp
79,931.10
Rp
112,184.00
Rp
1,403,037.47
Rp
19,417,675.74
375
0.75
0.75

Nama Bangunan :
No
Bagian Rumah
PLAZA UTAMA
Galian Pondasi
LUAS
PJG
SISI
TOTAL 1
Sisi
190912
10
1.909
m3
1480 1719464
30
51.584
m3
1400 1538600
25
38.465
m3
9.552
m3
1560
TEBAL
1480
2
Pas. Batu Gunung
Urugan Tanah DIPADATKAN
Urugan PASIR
1560 1910376
Beton
1560
190912
50
9.546
m3
1480
180864
25
4.522
m3
1400 1538600
20
30.772
m3
1560
4898.4
50
47.728
m2
1480
4647.2
25
22.608
m2
1400
4396
20
8.792
m2
3.095
m3
Bekisting
PLAZA SATU
Urugan Tanah
222
38687.9
80
Pas. Batu Bata
232
728.48
70
5.099
m2
Plesteran
232
728.48
70
5.099
m2
Beton
252
29249.1
10
0.292
m3
162
7
Bekisting
m3
252
791.28
10
0.791
m2
162
508.68
10
0.509
m2
252
29249.1
2.925
m3
162
PLAZA DUA
Galian Pondasi
m3
20
20
236
0.094
m3
20
20
215
0.086
20
20
20
0.008
m3
Pas. Batu Gunung
Urugan Tanah
65
176
75
0.858
m3
Pas. Batu Bata
140
156
2.184
m2
140
135
1.890
m2
140
40
0.560
m2
140
80
2.240
m2
140
60
1.680
m2
140
316
4.424
m2
140
295
4.130
m2
140
80
2.240
m2
157
35
1.099
m2
80
80
0.064
m3
2198
30
0.132
m3
Plesteran
Beton
80
60
Pot bunga
50
40
m3
706.5
18
0.025
X1
Bekisting
BAK TAMAN TIPE B
Galian Pondasi
80
80
1.280
m2
80
80
0.320
m2
80
251.2
30
1.507
m2
60
188.4
30
1.130
m2
50
157
18
0.565
40
125.6
18
0.452
m2
50
157
18
0.006
m2
40
125.6
18
0.005
m2
170
16328
30
0.490
m3
90
2
Pas. Batu Gunung
Urugan Tanah
100
7850
60
0.471
m3
Pas. Batu Bata
130
408.2
60
2.449
m2
Plesteran
408.2
70
2.857
m2
12246
1.225
m2
12246
10
0.122
m3
100
314
10
0.314
m2
160
502.4
10
0.502
m2
160
12246
1.225
m2
150
120
80
0.048
m3
90
6358.5
0.032
m3
0.005
m3
Beton
160
100
Bekisting
100
BAK TAMAN TIPE C
Beton
Bekisting
150
120
80
1.920
m2
90
282.6
0.028
m2
REKAP BANGUNAN
PLAZA UTAMA
1
Galian Pondasi
1.909
m3
Rp 23,240.00
Rp
44,367.95
Urugan Tanah Dipadatkan
90.049
m3
Rp 18,810.00
Rp
1,693,820.19
Pas. Batu Pondasi
1.909
m3
Rp 605,475.00
Rp
1,155,924.43
Beton (1 : 2 : 3)
42.395
m3
698,880.00
Rp
29,629,157.38
Bekisting
67.168
m2
70,301.90
Rp
4,722,038.29
Bongkar Bekisting
67.168
m2
22,230.00
Rp
1,493,144.64
Rp
38,738,452.87
PLAZA SATU
1
Urugan Tanah
3.095
m3
Rp 18,810.00
Rp
58,217.61
Beton (1 : 2 : 3)
0.292
m3
698,880.00
Rp
204,416.11
Bekisting
4.225
m2
70,301.90
Rp
297,016.41
Plesteran (1 : 4)
5.099
m2
33,250.00
Rp
169,553.72
Bongkar Bekisting
4.225
m2
22,230.00
Rp
93,918.86
Rp
823,122.71
Rp
823,122.71
UNIT
PLAZA DUA
1
Galian Pondasi
0.188
m3
Rp 23,240.00
Rp
4,378.42
Urugan Tanah
0.378
m3
Rp 18,810.00
Rp
7,115.82
Pas. Batu Pondasi
0.188
m3
Rp 605,475.00
Rp
114,071.49
Beton (1 : 2 : 3)
0.221
m3
698,880.00
Rp
154,671.93
Bekisting
5.265
m2
70,301.90
Rp
370,148.92
Pas. Batu Bata 1 : 4
8.554
m2
83,490.00
Rp
714,173.46
Plesteran (1 : 4)
11.893
m2
33,250.00
Rp
395,442.25
Bongkar Bekisting
5.265
m2
22,230.00
Rp
117,043.92
Rp
1,877,046.20
UNIT
Rp
7,508,184.82
REKAP
1
Galian Pondasi
9.210
m3
Rp 23,240.00
Rp
214,045.51
Urugan Tanah
110.257
m3
Rp 18,810.00
Rp
2,073,937.09
Pas. Batu Pondasi
9.210
m3
Rp 605,475.00
Rp
5,576,557.95
Beton (1 : 2 : 3)
45.868
m3
698,880.00
Rp
32,056,190.80
Bekisting
126.853
m2
70,301.90
Rp
8,918,035.87
89.341
m2
83,490.00
Rp
7,459,080.09
Plesteran (1 : 4)
132.996
m2
33,250.00
Rp
4,422,128.97
Bongkar Bekisting
126.853
m2
22,230.00
Rp
2,819,951.18
Rp
63,539,927.46
BAK TAMAN TIPE A1

1
Galian Pondasi
1.8495
m3
Rp 23,240.00
Rp
42,982.38
Urugan Tanah
4.5825
m3
Rp 18,810.00
Rp
86,196.83
Pas. Batu Pondasi
1.8495
m3
Rp 605,475.00
Rp
1,119,826.01
BETON (1 : 2 : 3)
0.639
m3
Rp 698,880.00
Rp
446,584.32
Bekisting
9.58
m2
Rp 70,301.90
Rp
673,492.24
15.525
m2
Rp 83,490.00
Rp
1,296,182.25
Plesteran (1 : 4)
22.365
m2
Rp 33,250.00
Rp
743,636.25
Bongkar Bekisting
9.58
m2
Rp 22,230.00
Rp
212,963.40
Rp
4,621,863.68
UNIT
Rp
9,243,727.36
BAK TAMAN TIPE A2

1
Galian Pondasi
0.9495
m3
Rp 23,240.00
Rp
22,066.38
Urugan Tanah
2.145
m3
Rp 18,810.00
Rp
40,347.45
Pas. Batu Pondasi
0.9495
m3
Rp 605,475.00
Rp
574,898.51
BETON (1 : 2 : 3)
0.339
m3
Rp 698,880.00
Rp
236,920.32
Bekisting
5.08
m2
Rp 70,301.90
Rp
357,133.67
8.025
m2
Rp 83,490.00
Rp
670,007.25
Plesteran (1 : 4)
11.865
m2
Rp 33,250.00
Rp
394,511.25
Bongkar Bekisting
5.08
m2
Rp 22,230.00
Rp
112,928.40
Rp
2,408,813.24
Rp
7,226,439.71
UNIT
Total
1.909
1.909
90.049
9.552
2.444
Pot bunga
11.96
Pot bunga
42.395
67.168
3.095
5.099
5.099
0.292
4.225
0.188
0.188
0.858
8.554
11.893
0.221
5.265
0.490
0.490
0.471
2.449
4.082
0.122
2.041
0.005
1.948

Nama Bangunan :
No
1
Bagian Rumah
PJG
SISI
1256
30
300
60
10
40
10
40
30
80
10
0.785
300
10
0.785
60
10
10
0.785
90
10
0.785
94.2
30
94.2
80
18000
3600
18000
3600
94.2
60
PONDASI
Galian Pondasi
LUAS
20
BETON (1 : 2 : 3)
Beton
Pembesian
Bekisting
DINDING
a.
Keramik 20/20
b.
Plesteran
30
Galian Pondasi
0.075
m3
Beton (1 : 2 : 3)
0.325
m3
698,880.00
Bekisting
5.827
m3
70,301.90
Penulangan
19.855
kg
13,745.30
Rp
23,240.00
Plesteran
1.130
m2
33,250.00
Keramik 20/20
2.520
m2
210,552.00
Bongkar Bekisting
5.827
m2
22,230.00
18
UNIT
NSTRUKSI BANGUNAN
TEBAL
TOTAL 1
Sisi
0.075
M3
0.180
M3
0.032
M3
0.113
M3
0.000
M3
3.69735
0.000
M3
3.69735
0.001
M3
6.65523
0.001
M3
5.80484
1.507
M2
3.600
M2
0.720
M2
1.800
M2
0.720
M2
M2
1.130
Rp
1,751.37
Rp
227,163.96
Rp
409,663.26
Rp
272,909.76
M2
X1
Total
0.075
0.325
KG
19.855
5.827
2.520
Rp
37,585.80
Rp
530,591.04
Rp
129,538.66
Rp
1,609,203.84
Rp 28,965,669.05

Nama Bangunan :
No
Bagian Rumah
BAK TAMAN TIPE A
Galian Pondasi
LUAS
PJG
SISI
TEBAL
TOTAL 1
Sisi
30
30
360
0.648
m3
30
30
55
0.050
m3
Pas. Batu Gunung
Urugan Tanah
65
300
75
1.463
m3
Pas. Batu Bata
95
75
1.425
m2
300
75
4.500
m2
330
75
4.950
m2
95
75
1.425
m2
850
30
2.550
m2
Plesteran
Beton
850
30
10
0.255
m3
Bekisting
970
10
0.970
m2
850
30
2.550
m2
730
10
0.730
m2
30
30
1000
1.800
m3
30
30
55
0.050
m3
BAK TAMAN TIPE A1
Galian Pondasi
Pas. Batu Gunung
Urugan Tanah
65
940
75
4.583
m3
Pas. Batu Bata
95
75
1.425
m2
940
75
14.100
m2
970
75
14.550
m2
95
75
1.425
m2
2130
30
6.390
m2
Plesteran
Beton
2130
30
10
0.639
m3
Bekisting
2250
10
2.250
m2
2130
30
6.390
m2
940
10
0.940
m2
30
30
500
0.900
m3
30
30
55
0.050
m3
BAK TAMAN TIPE A2
Galian Pondasi
Pas. Batu Gunung
Urugan Tanah
65
440
75
2.145
m3
Pas. Batu Bata
95
75
1.425
m2
440
75
6.600
m2
470
75
7.050
m2
95
75
1.425
m2
1130
30
3.390
m2
Plesteran
Beton
1130
30
10
0.339
m3
Bekisting
1250
10
1.250
m2
1130
30
3.390
m2
440
10
0.440
m2
16328
30
0.490
m3
BAK TAMAN TIPE B
Galian Pondasi
170
90
Pas. Batu Gunung
X1
Urugan Tanah
100
7850
60
0.471
m3
Pas. Batu Bata
130
408.2
60
2.449
m2
Plesteran
408.2
70
2.857
m2
12246
1.225
m2
12246
10
0.122
m3
100
314
10
0.314
m2
160
502.4
10
0.502
m2
160
12246
1.225
m2
150
120
80
0.048
m3
90
6358.5
0.032
m3
0.005
m3
Beton
160
100
Bekisting
100
BAK TAMAN TIPE C
Beton
Bekisting
150
120
80
1.920
m2
90
282.6
0.028
m2
REKAP BANGUNAN
BAK TAMAN TIPE A
1
Galian Pondasi
0.698
m3
Rp 23,240.00
Rp
16,209.90
Urugan Tanah
1.463
m3
Rp 18,810.00
Rp
27,509.63
Pas. Batu Pondasi
0.698
m3
Rp 605,475.00
Rp
422,318.81
Beton (1 : 2 : 3)
0.255
m3
698,880.00
Rp
178,214.40
Bekisting
4.250
m2
70,301.90
Rp
298,783.09
5.925
m2
83,490.00
Rp
494,678.25
Plesteran (1 : 4)
8.925
m2
33,250.00
Rp
296,756.25
Bongkar Bekisting
4.250
m2
22,230.00
Rp
94,477.50
Rp
1,828,947.83
12
UNIT
Rp
21,947,373.96
BAK TAMAN TIPE A1

1
Galian Pondasi
1.850
m3
Rp 23,240.00
Rp
42,982.38
Urugan Tanah
4.583
m3
Rp 18,810.00
Rp
86,196.83
Pas. Batu Pondasi
1.850
m3
Rp 605,475.00
Rp
1,119,826.01
BETON (1 : 2 : 3)
0.639
m3
698,880.00
Rp
446,584.32
Bekisting
9.580
m2
70,301.90
Rp
673,492.24
15.525
m2
83,490.00
Rp
1,296,182.25
Plesteran (1 : 4)
22.365
m2
33,250.00
Rp
743,636.25
Bongkar Bekisting
9.580
m2
22,230.00
Rp
212,963.40
Rp
4,621,863.68
UNIT
Rp
9,243,727.36
BAK TAMAN TIPE A2

1
Galian Pondasi
0.950
m3
Rp 23,240.00
Rp
22,066.38
Urugan Tanah
2.145
m3
Rp 18,810.00
Rp
40,347.45
Pas. Batu Pondasi
0.950
m3
Rp 605,475.00
Rp
574,898.51
BETON (1 : 2 : 3)
0.339
m3
698,880.00
Rp
236,920.32
Bekisting
5.080
m2
70,301.90
Rp
357,133.67
8.025
m2
83,490.00
Rp
670,007.25
Plesteran (1 : 4)
11.865
m2
33,250.00
Rp
394,511.25
Bongkar Bekisting
5.080
m2
22,230.00
Rp
112,928.40
Rp
2,408,813.24
UNIT
Rp
7,226,439.71
BAK TAMAN TIPE B

1
Galian Pondasi
0.490
m3
Rp 23,240.00
Rp
11,383.88
Urugan Tanah
0.471
m3
Rp 18,810.00
Rp
8,859.51
Pas. Batu Pondasi
0.490
m3
Rp 605,475.00
Rp
296,585.87
Beton (1 : 2 : 3)
0.122
m3
698,880.00
Rp
85,584.84
Bekisting
2.041
m2
70,301.90
Rp
143,486.19
2.449
m2
83,490.00
Rp
204,483.71
Plesteran (1 : 4)
4.082
m2
33,250.00
Rp
135,726.50
Bongkar Bekisting
2.041
m2
22,230.00
Rp
45,371.43
Rp
931,481.93
Rp
3,725,927.74
UNIT
BAK TAMAN TIPE C

1
Beton (1 : 2 : 3)
0.005
m3
698,880.00
Rp
3,494.40
Bekisting
1.948
m2
70,301.90
Rp
136,966.39
Bongkar Bekisting
1.948
m2
22,230.00
Rp
43,309.82
Rp
183,770.61
Rp
1,653,935.47
UNIT
Total
0.698
0.698
1.463
5.925
8.925
0.255
4.250
1.850
1.850
4.583
15.525
22.365
0.639
9.580
0.950
0.950
2.145
8.025
11.865
0.339
5.080
0.490
0.490
0.471
2.449
4.082
0.122
2.041
0.005
1.948

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
52500
TROTOAR
Galian Pondasi
Urugan Tanah dipadatkan
184
52500
Pas. Conblock
184
52500
Urugan Pasir
184
52500
Beton
15
52500
Bekisting
15
52500
BAK TAMAN TIPE B
Galian Pondasi
16328
30
170
90
Pas. Batu Gunung
Urugan Tanah
100
7850
60
Pas. Batu Bata
130
408.2
60
Plesteran
408.2
70
12246
12246
10
100
314
10
160
502.4
10
160
12246
Beton
160
100
Bekisting
100
BAK TAMAN TIPE C
Beton
Bekisting
150
120
80
90
6358.5
150
120
80
90
282.6
REKAP BANGUNAN
A
TROTOAR
Galian Pondasi
Pas. Conblok
Beton (1 : 2 : 3)
Bekisting
Urugan Pasir
Bongkar Bekisting
4.200
m3
Rp 23,240.00
48.300
m3
Rp 34,810.00
966.000
m2
Rp 86,155.00
12.600
m3
698,880.00
315.000
m2
70,301.90
38.640
m2
83,490.00
315.000
m2
22,230.00
UNIT
ONSTRUKSI BANGUNAN
TEBAL
TOTAL 1
Sisi
X1
Total
4.200
m3
4.200
48.300
m3
48.300
966.000
m2
966.000
38.640
m3
38.640
12.600
m3
12.600
315.000
m2
315.000
0.490
m3
0.490
0.490
0.471
m3
0.471
2.449
m2
2.449
2.857
m2
1.225
m2
4.082
0.122
m3
0.122
0.314
m2
0.502
m2
1.225
m2
2.041
0.048
m3
0.032
m3
0.005
m3
1.920
m2
0.028
m2
Rp
97,608.00
Rp
1,681,323.00
Rp
83,225,730.00
Rp
8,805,888.00
Rp
22,145,099.78
Rp
3,226,053.60
Rp
7,002,450.00
Rp 119,181,702.38
Rp 119,181,702.38
0.005
1.948

Nama Bangunan :
No
1
Bagian Rumah
LUAS
PJG
SISI
TEBAL
TOTAL 1
Sisi
40
40
15
0.048
M3
40
40
30
0.048
M3
10
10
50
0.005
M3
70
70
10
0.049
M3
40
40
20
0.032
M3
30
30
70
0.063
M3
40
40
10
0.032
M3
X1
PONDASI
Galian Pondasi
Urugan Tanah
Kursi
BETON (1 : 2 : 3)
Beton
Kursi
Pembesian
Hor
10
0.785
90
0.000
M3
3.327615
Ver
10
0.785
75
0.000
M3
1.848675
hor meja 1
10
0.785
70
0.000
M3
1.72543
hor meja 2
10
0.785
70
0.000
M3
1.72543
30
30
70
0.840
M2
70
70
10
0.560
M2
70
70
0.490
M2
40
40
10
0.320
100
232
2.320
71
1.420
30
40
0.480
M2
270
15
1.620
M2
40
40
0.160
M2
40
40
10
0.160
70
70
0.490
M2
70
70
10
0.280
M2
270
140
7.560
M2
Bekisting
Kursi
Gelagar 10/10
Gelagar 6/8
DINDING
a.
KAYU
Lisplank 2 (2/20)
LANTAI
a.
Keramik 20/20 (LANTAI)

- Kursi
- Meja
ATAP
a.
Sakura Roof
b.
Kasau Dan Reng
REKAP BANGUNAN
1
Galian Pondasi
0.096
m3
Rp 23,240.00
Rp
2,231.04
Pas. Batu Pondasi
0.096
m3
Rp 605,475.00
Rp
58,125.60
Gording Ulin (10/10)
3.740
m3
102,570.00
Rp
383,611.80
Beton (1 : 2 : 3)
0.176
m3
698,880.00
Rp
123,002.88
Bekisting
2.210
m2
70,301.90
Rp
155,367.21
Penulangan Besi
8.627
kg
13,745.30
Rp
118,582.76
1.620
m2
83,490.00
Rp
135,253.80
Lisplank 2 (2/20)
1.620
m2
29,750.00
Rp
48,195.00
Keramik 20/20
1.090
m2
210,552.00
Rp
229,501.68
10 Atap Sakura Roof
7.560
m2
78,681.00
Rp
594,828.36
11 Kasau dan Reng
7.560
m2
31,205.00
Rp
235,909.80
2.210
m2
22,230.00
Rp
49,128.30
2.500
m2
Rp 35,057.50
Rp
87,643.75
Rp
2,084,609.93
Rp
33,353,758.93
Pengecatan Kayu
16
UNIT
Total
0.096
0.176
Kg
8.627
2.210
3.740
0.480
1.620
1.090
7.560
7.560

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
TOTAL 1
LANTAI
270
140
TIANG
10/10
300
18.000
MIRING
5/10
270
10.800
140
8.400
5/10
176
10.560
5/10
300
18.000
BALOK
3.780
BETON
900
50
0.270
PIPA 1,5 "
250
450
500
12.000
GALI
30
75
30
0.068
3.78
m2
Rp 18,705.00
Rp
70,704.90
Gelagar Ulin 10/10
18.000
Rp 52,760.00
Rp
949,680.00
Gelagar Ulin 5/10
47.760
Rp 25,372.00
Rp 1,211,766.72
3.780
m2
140934
Baut Dia 3/8"
45
bh
Galian Tanah
0.068
REKAP
Pemasangan Bowplank
Lantai Ulin
Beton (1 : 2 : 3)
Rp
532,730.52
3,500.00
Rp
157,500.00
m3
Rp 23,240.00
Rp
1,568.70
0.27
m3
698,880.00
Rp
188,697.60
12.000
13,471.63
Rp
161,659.60
Rp 3,274,308.04
Pemasangan Bowplank
Tiang Pancang Ulin 10/10
Sloof Tiang Pokok
Gelagar Ulin 10/10

Gelagar Ulin 5/10
Lantai Ulin
Baut Dia 3/8"
UNAN
SAT
BALOK ULIN
M2
PAPAN ULIN
BETON
3.780
18.000
10.800
8.400
10.560
18.000
M3
0.270
M
M3
65.760
3.780
0.27

Nama Bangunan :
No
LUAS
PJG
SISI
TOTAL 1
SAT
BATA
100
100
2.000
M2
2.000
100
100
2.000
M2
2.000
180
100
0.014
M3
165
110
3.630
M2
3.630
100
110
2.200
M2
2.200
165
100
1.650
M2
1.650
165
100
0.013
M3
BATA
55
50
1.100
M2
BETON
55
55
0.002
M3
PIPA 3'"
75
150
100
3.250
PAPAN
50
100
1.000
M2
GALIAN
55
55
50
0.015
M3
0.015
165
120
100
0.198
M3
0.198
180
100
100
0.180
M3
0.180
Bagian Rumah
BETON (1 : 2 : 3)
0.014
SEPTICTANK
BATA
BETON
C
GALIAN
SUMUR PERESAPAN
BATA 1 : 2
BETON
0.013
BAK KONTROL
1.100
0.002
12.58
REKAP
Galian Tanah
Beton (1 : 2 : 3)
Pasang Pipa PVC 3"
0.39313
m3
Rp 23,240.00
Rp
9,136.23
12.58
m2
Rp 81,305.00
Rp
1,022,816.90
0.03002
m3
Rp 698,880.00
Rp
20,980.38
3.250
Rp 28,838.70
Rp
93,725.78
Rp 1,146,659.28
0.03002
0.393125

Nama Bangunan :
No
1
Bagian Rumah
LUAS
PJG
SISI
21
900
400
52.5
900
180
200
400
900
PJG
TINGGI
JML
108
DERMAGA A
Tiang Pancang 10/10
Sloof Tiang Pokok
Gelagar 10/10
Gelagar 5/10
Lantai Ulin
Baut Dia 3/8"
21
Pengecatan
DERMAGA B
Tiang Pancang 10/10
Sloof Tiang Pokok
108
Gelagar 10/10
300
5000
Gelagar 5/10
Lantai Ulin
Baut Dia 3/8"
Pas. Batu Gunung
Pas. Batu Kosong
102
5000
160
180
200
200
160
180
10
180
10
180
300
5000
36
32
20
30
300
20
60
300
20
60
300
REKAP BANGUNAN
1
Pemasangan Bowplank
36
m2
Rp
18,705.00
Rp
673,380.00
21.000
ttk
Rp
102,570.00
Rp
2,153,970.00
Sloof Tiang Pokok
21.000
Rp
48,344.00
Rp
1,015,224.00
Gelagar Ulin 10/10
154.500
Rp
52,760.00
Rp
8,151,420.00
Gelagar Ulin 5/10
219.600
Rp
25,372.00
Rp
5,571,691.20
Lantai Ulin
36.000
m2
Rp
66,110.00
Rp
2,379,960.00
Baut Dia 3/8"
117.000
bh
2,500.00
Rp
292,500.00
Rp 20,238,145.20
REKAP BANGUNAN
1
Pemasangan Bowplank
150
m2
Rp
18,705.00
Rp
2,805,750.00
108.000
ttk
Rp
102,570.00
Rp
11,077,560.00
Sloof Tiang Pokok
108.000
Rp
48,344.00
Rp
5,221,152.00
Gelagar Ulin 10/10
211.000
Rp
52,760.00
Rp
11,132,360.00
Gelagar Ulin 5/10
1009.200
Rp
25,372.00
Rp
25,605,422.40
Lantai Ulin
150.000
m2
Rp
66,110.00
Rp
9,916,500.00
Baut Dia 3/8"
612.000
bh
2,500.00
Rp
1,530,000.00
Pas. Batu Gunung
0.540
m3
Rp
605,475.00
Rp
326,956.50
Pas. Batu Kosong
0.360
m3
Rp
208,779.00
Rp
75,160.44
Rp 67,690,861.34
REKAP
1
Pemasangan Bowplank
186
m2
Rp
18,705.00
Rp
3,479,130.00
129
ttk
Rp
102,570.00
Rp
13,231,530.00
Sloof Tiang Pokok
129
Rp
48,344.00
Rp
6,236,376.00
Gelagar Ulin 10/10
365.5
Rp
52,760.00
Rp
19,283,780.00
Gelagar Ulin 5/10
1228.8
Rp
25,372.00
Rp
31,177,113.60
Lantai Ulin
186
m2
Rp
66,110.00
Rp
12,296,460.00
Baut Dia 3/8"
729
bh
2,500.00
Rp
1,822,500.00
Pas. Batu Gunung
0.540
m3
Rp
605,475.00
Rp
326,956.50
Pas. Batu Kosong
0.360
m3
Rp
208,779.00
Rp
75,160.44
Rp 87,929,006.54
BANGUNAN
TOTAL 1
Sisi
X1
Total
21.000
titik
21.000
21.000
21.000
18.000
154.500
84.000
52.500
72.000
75.600
72.000
36.000
M2
219.600
36.000
63.000
54.000
117.000
108.000
titik
108.000
108.000
108.000
9.000
211.000
100.000
102.000
400.000
1009.200
M2
150.000
67.200
97.200
108.000
84.000
51.200
72.000
72.000
57.600
150.000
324.000
288.000
612.000
0.180
0.360
0.540
0.360
0.360

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
PONDASI
a.
Tiang Pancang 10/10
b.
Sloof Tiang Pokok
d.
Gelagar 10/10
425
e.
Gelagar 5/10
424
125
12
575
Seng Plat
288
75
Pipa Galvanis
109
75
Kandang Rase
REKAP BANGUNAN
1
Pemasangan Bowplank
36
m2
Rp
18,705.00
Rp
673,380.00
8.000
ttk
Rp
102,570.00
Rp
820,560.00
Sloof Tiang Pokok
8.000
Rp
48,344.00
Rp
386,752.00
Gelagar Ulin 10/10
17.000
Rp
52,760.00
Rp
896,920.00
Gelagar Ulin 5/10
109.920
Rp
25,372.00
Rp
2,788,890.24
Kandang Rase Ulin 2/5 & 5/8
22.000
40,948.00
Rp
900,856.00
Seng Plat
2.160
m2
50,000.00
Rp
108,000.00
Pipa Galvanis (Stainless Steel)
10.360
75,000.00
Rp
777,000.00
Pengecatan Kayu
25.000
m2
35,057.50
Rp
876,437.50
Rp
8,228,795.74
BANGUNAN
TOTAL 1
Sisi
X1
Total
8.000
titik
8.000
8.000
8.000
17.000
17.000
33.920
109.920
30.000
46.000
2.160
m2
4.360
6.000
2.160
10.360

Nama Bangunan :
No
Bagian Rumah
BAK TAMAN TIPE A
Galian Pondasi
LUAS
PJG
SISI
30
30
360
30
30
55
Pas. Batu Gunung
Urugan Tanah
65
300
75
Pas. Batu Bata
95
75
300
75
330
75
95
75
850
30
Plesteran
Beton
850
30
10
Bekisting
970
10
850
30
730
10
30
30
1000
30
30
55
BAK TAMAN TIPE B + t4 duduk
Galian Pondasi
Pas. Batu Gunung
Urugan Tanah
65
940
75
Pas. Batu Bata
95
75
940
75
970
75
95
75
2130
30
Plesteran
Beton
2130
30
10
Bekisting
2250
10
2130
30
940
10
BAK TAMAN TIPE A2
Galian Pondasi
30
30
500
30
30
55
Pas. Batu Gunung
Urugan Tanah
65
440
75
Pas. Batu Bata
95
75
440
75
470
75
95
75
1130
30
Plesteran
Beton
1130
30
10
Bekisting
1250
10
1130
30
440
10
16328
30
BAK TAMAN TIPE B
Galian Pondasi
170
90
Pas. Batu Gunung
Urugan Tanah
100
7850
60
Pas. Batu Bata
130
408.2
60
Plesteran
408.2
70
12246
12246
10
100
314
10
160
502.4
10
160
12246
120
80
Beton
160
100
Bekisting
100
BAK TAMAN TIPE C
Beton
150
Bekisting
90
6358.5
150
120
80
90
282.6
REKAP BANGUNAN
BAK TAMAN TIPE A
1
Galian Pondasi
0.117
m3
Rp 23,240.00
Urugan Tanah
2.000
m3
Rp 18,810.00
Beton (1 : 2 : 3)
0.117
m3
698,880.00
Bekisting
0.618
m2
70,301.90
2.9
m2
83,490.00
Plesteran (1 : 4)
2.95
m2
33,250.00
Bongkar Bekisting
0.618
m2
22,230.00
31
UNIT
BAK TAMAN TIPE B + t4 duduk

1
Galian Pondasi
0.117
m3
Rp 23,240.00
Urugan Tanah
2.000
m3
Rp 18,810.00
Beton (1 : 2 : 3)
0.117
m3
698,880.00
Bekisting
0.618
m2
70,301.90
3.020
m2
83,490.00
Plesteran (1 : 4)
3.070
m2
33,250.00
Bongkar Bekisting
0.618
m2
22,230.00
16
UNIT
Galian Pondasi
m3
Rp 23,240.00
Urugan Tanah
m3
Rp 18,810.00
Pas. Batu Pondasi
m3
Rp 605,475.00
BETON (1 : 2 : 3)
m3
698,880.00
Bekisting
m2
70,301.90
m2
83,490.00
Plesteran (1 : 4)
m2
33,250.00
Bongkar Bekisting
m2
22,230.00
UNIT
Galian Pondasi
m3
Rp 23,240.00
Urugan Tanah
m3
Rp 18,810.00
Pas. Batu Pondasi
m3
Rp 605,475.00
BETON (1 : 2 : 3)
m3
698,880.00
Bekisting
m2
70,301.90
m2
83,490.00
Plesteran (1 : 4)
m2
33,250.00
UNIT
BETON (1 : 2 : 3)
m3
698,880.00
Bekisting
m2
70,301.90
UNIT
ONSTRUKSI BANGUNAN
TEBAL
TOTAL 1
Sisi
0.648
m3
0.050
m3
X1
Total
0.698
0.698
1.463
m3
1.463
1.425
m2
4.500
m2
4.950
m2
1.425
m2
2.550
m2
8.925
0.255
m3
0.255
0.970
m2
2.550
m2
0.730
m2
1.800
m3
0.050
m3
5.925
4.250
1.850
1.850
4.583
m3
4.583
1.425
m2
14.100
m2
14.550
m2
1.425
m2
6.390
m2
22.365
0.639
m3
0.639
2.250
m2
6.390
m2
0.940
m2
15.525
9.580
0.900
m3
0.050
m3
0.950
0.950
2.145
m3
2.145
1.425
m2
6.600
m2
7.050
m2
1.425
m2
3.390
m2
11.865
0.339
m3
0.339
1.250
m2
3.390
m2
0.440
m2
0.490
m3
8.025
5.080
0.490
0.490
0.471
m3
0.471
2.449
m2
2.449
2.857
m2
1.225
m2
4.082
0.122
m3
0.122
0.314
m2
0.502
m2
1.225
m2
0.048
m3
2.041
0.032
m3
0.005
m3
1.920
m2
0.028
m2
15
Rp
2,719.08
Rp
0.005
1.948
50
156
117000
Galian Tanah
0.11
37,620.00
Cor Beton 1PC : 2 Psr : 3 Krl
0.11
Rp
81,768.96
Bongkar Begisting
0.11
Rp
43,446.58
Pasangan Batu Bata
2.90
Rp
242,121.00
Plesteran
2.95
Rp
98,087.50
Rp
13,738.14
Rp
519,501.26
Rp
16,104,538.96
Rp
2,719.08
Galian Tanah
0.45
Rp
37,620.00
Cor Beton 1PC : 2 Psr : 3 Krl
0.45
Rp
81,768.96
Bongkar Begisting
0.45
Rp
43,446.58
Pasangan Batu Bata
7.20
Rp
252,139.80
Plesteran
7.80
Rp
102,077.50
Rp
13,738.14
Rp
519,771.92
Rp
8,316,350.67
Rp
Rp
Rp
Rp
15
56
156
131040
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Galian Pondasi
LUAS
PJG
SISI
150
14100
4000
85
14100
4000
8087.5
4000
8087.5
4000
70
4200
4000
35
4200
4000
88
1380
4000
96
1380
4000
88
432.5
4000
85
432.5
4000
400
4000
400
4000
900
175
18
120
b.
Urugan Tanah
Pondasi
c.
Pas. Batu Pondasi
80
d.
Pas. Batu Kosong
15
e.
BETON
a.
Sloof (20/20)
c.
Kolom (30/30)
20
4000
20
4000
15
175
18
15
10
0.785
8000
0.5024
64
534.3333333
10
0.785
3150
0.5024
104
211
470
150
470
150
23.25
m2
Rp
18,705.00
PEMBESIAN
Sloof (20/20)
Tul. Utama
Kolom (30/30)
Tul. Utama
DINDING
a.
Pas. Batu Bata
Pemasangan Bowplank
Galian Pondasi
112.800
m3
Rp
23,240.00
Urugan Tanah
64.700
m3
Rp
18,810.00
Pas. Batu Pondasi
33.600
m3
Rp
605,475.00
Pas. Batu Kosong
11.040
m3
Rp
208,779.00
Urugan Pasir
3.460
m3
Rp
105,810.00
Beton (1 : 2 : 3)
6.035
m3
698,880.00
32.000
m3
111,185.00
50.900
m2
133,726.00
10 Penulangan
496.249
Kg
13,745.30
110.400
m2
83,490.00
Bongkar Bekisting
82.900
m2
22,230.00
RUKSI BANGUNAN
TOTAL 1
Sisi
56.400
M3
56.400
M3
M3
32.350
M3
32.350
M3
M3
16.800
M3
16.800
M3
0.000
M3
5.520
M3
5.520
M3
0.000
M3
1.730
M3
1.730
M3
0.000
M3
1.600
M3
1.600
M3
2.835
M3
M3
X1
Total
112.800
64.700
33.600
11.040
3.460
3.200
2.835
6.035
16.000
M2
16.000
M2
18.900
M2
0.000
M2
32.000
18.900
50.900
8000
3150
0.025
M3
197.192
0.017
M3
134.8688
0.010
M3
77.64435
0.011
M3
86.54362
KG
KG
496.249
56.400
M2
56.400
M2
1
110.400
1.4
2.4
Rp
434,891.25
Rp
2,621,472.00
Rp
1,217,007.00
Rp
20,343,960.00
Rp
2,304,920.16
Rp
366,102.60
Rp
4,217,740.80
Rp
3,557,920.00
Rp
6,806,653.40
Rp
6,821,088.44
Rp
9,217,296.00
Rp
1,842,867.00
Rp
59,751,918.65

Nama Bangunan :
No
A
Bagian Rumah
LUAS
PJG
SISI
TERBUKA
0.27
161.2
TERTUTUP
0.86
69.12
CONBLOCK
138.817
0.075
1.2
161.2
0.31
69.12
5168.196
0.3
55.672
221.962
162.16
0.05
177.85
0.05
319
0.05
291.18
0.05
362.5
0.05
1659.442
0.05
1918.43
0.05
55.672
0.05
221.962
0.05
TROTOAR Parkir
Drainase
Galian Pondasi
PAS BATU Bata

PAS BATU GUNUNG
Pas. Conblock
Urugan Pasir
Beton
Conblock
SALURAN AIR
0.6
0.1
161.2
0.4
0.1
69.12
1.1304
345.6
100
326.419
0.15
Jalan Kiri
162.16
0.15
Jalan Kanan
177.85
0.15
319
0.15
291.18
0.15
362.5
0.15
1659.442
0.15
Parkir Kiri
1918.43
0.15
Trotoar
138.817
0.15
0.08
Taman
931.35
0.2
0.35
TROTOAR
0.15
138.817
TAMAN
0.35
931.35
PENULANGAN
Beton
Jalan Atas
Jalan Bawah
Jalan Eksisting
Parkir Kanan
12
Bekisting
REKAP BANGUNAN
A
TROTOAR Parkir
Galian Pondasi
Pas. Batu Pondasi
123.790
m3
Rp 23,240.00
1550.459
m3
Rp 34,810.00
193.440
m2
83,490.00
21.427
m3
Rp 605,475.00
Pas. Conblok
333.306
m2
Rp 86,155.00
Beton (1 : 2 : 3)
785.879
m3
698,880.00
Penulangan
306.673
kg
13,745.30
Bekisting
735.235
m2
70,301.90
Urugan Pasir
270.847
m2
83,490.00
735.235
m2
22,230.00
UNIT
ONSTRUKSI BANGUNAN
TEBAL
TOTAL 1
Sisi
m3
X1
Total
123.790
43.524
m3
59.443
m3
20.823
m3
193.440
m2
21.427
m3
1550.459
m3
1550.459
111.344
m2
333.306
221.962
m2
0.000
m2
m3
8.108
m3
8.893
m3
15.950
m3
14.559
m3
18.125
m3
82.972
m3
95.922
m3
2.784
m3
11.098
m3
277.634
2
270.847
terbuka
9.672
m3
tertutup
2.765
m3
0.039
M3
Bulatan
48.963
m3
24.324
m3
26.678
m3
47.850
m3
43.677
m3
54.375
m3
248.916
m3
287.765
m3
3.332
m3
65.195
m3
306.673
KG
785.879
735.235
2
83.290
m2
651.945
m2
Rp
2,876,873.79
Rp
53,971,470.83
Rp
16,150,305.60
Rp
12,973,633.92
Rp
28,715,978.43
Rp
549,234,946.39
Rp
4,215,312.36
Rp
51,688,434.49
Rp
22,612,982.63
Rp
16,344,278.50
Rp 758,784,216.94
Rp 758,784,216.94
138.817
REKAP BANGUNAN
1
Galian Pondasi
m3
0.989
m2
4.640
83,490.00
BETON (1 : 2 : 3)
m3
0.809
698,880.00
Bekisting
m2
15.540
Kuda-kuda dan Gording Ulin
m3
0.045
102,570.00
Lisplank 2 (2/20)
m2
2.400
29,750.00
Atap Sakura Roof
m2
2.700
78,681.00
Kasau dan Reng
m2
2.700
31,205.00
Bongkar Bekisting
m2
15.540
22,230.00
10
Pengecatan Cat Minyak
m2
2.700
35,057.50
11
Pengecatan Tembok
m2
4.640
15,032.50
10
Rp
23,240.00
70,301.90
UNIT
Rp
22,984.36
Rp
387,393.60
Rp
565,393.92
Rp
1,092,491.59
Rp
4,615.65
Rp
71,400.00
Rp
212,438.70
Rp
84,253.50
Rp
345,454.20
Rp
94,655.25
Rp
69,750.80
Rp
2,440,971.32
Rp
24,409,713.19

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
TOTAL 1
Sisi
122
9167.5
2400
88.008
M3
71
9167.5
1500
55.005
M3
95
9167.5
400
13
47.671
M3
9167.5
100
5.501
M3
9167.5
1650
15.126
M3
30
2400
0.288
M3
30
1500
0.180
M3
30
400
13
0.156
M3
30
100
0.018
M3
30
1650
0.050
M3
1500
2400
20
72.000
M3
200
700
10
1.400
M3
122
7612.5
2400
73.080
M3
81
7612.5
1500
45.675
M3
75
7612.5
400
13
39.585
M3
7612.5
100
4.568
M3
7612.5
1650
12.561
M3
74
1162.5
2400
11.160
M3
81
1162.5
1500
6.975
M3
15
1162.5
400
13
6.045
M3
1162.5
100
0.698
M3
1162.5
1650
1.918
M3
71
362.5
2400
3.480
M3
74
362.5
1500
2.175
M3
362.5
400
13
1.885
M3
362.5
100
0.218
M3
362.5
1650
0.598
M3
374.000
7.480
M3
f.
20
20.000
TTK
BETON
a.
Sloof (15/20)
300
2400
2.880
M3
300
1500
1.800
M3
300
400
13
1.560
M3
300
100
0.180
M3
300
1650
0.495
M3
225
1500
1.688
M3
225
2400
2.160
M3
225
375
0.338
M3
225
400
66
5.940
M3
225
0.000
M3
90
60
10
0.648
M3
PONDASI
a.
Galian Pondasi
b.
Urugan Tanah
Pondasi
Lantai
c.
d.
e.
b.
c.
Pas. Batu Pondasi
Pas. Batu Kosong
Ringbalk (15/15)
Kolom (15/15)
Dapur
12
90
60
10
12
0.648
M3
90
60
10
12
0.648
M3
20
2400
38.400
M2
20
1500
24.000
M2
20
400
13
20.800
M2
20
100
2.400
M2
20
1650
6.600
M2
15
1500
33.750
M2
15
2400
43.200
15
375
6.750
M2
15
400
66
158.400
M2
15
0.000
M2
90
60
12
6.480
M2
200
60
12
14.400
M2
220
60
12
15.840
M2
210
10
12
2.520
M2
480
10
12
5.760
M2
12
1.1304
23050
0.026
M3
0.5024
54
1537.666667
0.042
M3
12
1.1304
17100
0.077
M3
0.5024
44
1141
17100
0.025
M3
12
1.1304
1500
KUDA2 BETON
0.007
M3
0.5024
44
101
1500
0.002
M3
12
1.1304
26400
0.119
M3
0.5024
44
1761
26400
0.039
M3
400
2400
384.000
M2
400
1500
240.000
M2
400
400
13
208.000
M2
400
100
24.000
M2
400
1650
66.000
M2
90
60
12
12.960
M2
70
60
12
15.120
M2
70
60
12
15.120
M2
384.000
768.000
M2
240.000
480.000
M2
208.000
416.000
M2
24.000
48.000
M2
66.000
132.000
M2
Bekisting Dapur
PEMBESIAN
Sloof (15/20)
Tul. Utama
23050
Ringbalk (15/15)
Tul. Utama
Tul. Utama
Kolom (15/15)
Tul. Utama
DINDING
a.
Pas. Batu Bata
Dapur
b.
Plesteran
Dapur
60
90
1.080
M2
60
70
3.360
M2
- Pintu Panil
50
205
75
13
0.231
M3
- Jendela
50
60
95
48
0.744
M3
- Ventilasi
50
50
30
0.032
M3
Lubang A
50
210
0.022
M3
Pintu WC1
210
75
9.450
M2
Pintu Lipat
485
250
12.125
M2
Pintu Panil
210
75
13
20.475
M3
Roster
25
25
67
4.188
M2
Jendela
60
95
24
27.360
M2
Ventilasi
50
30
0.600
M2
Lubang B
250
135
15
50.625
m2
Lubang A
200
100
12.000
m2
Pintu Lipat
485
250
12.125
m2
- Pintu Panil
205
75
13
19.988
m2
- Jendela
60
95
48
27.360
m2
- Ventilasi
50
30
0.600
m2
Roster
25
25
67
4.188
m2
c.
Lisplank 2 (2/20)
20
923
14.768
M2
20
492
3.936
M2
20
2615
20.920
M2
20
300
2.400
M2
2400
1500
330.000
M2
300
700
21.000
M2
1000
300
30.000
M2
1000
100
10.000
M2
15
80
12
7.200
M2
80
60
12
11.520
M2
60
420
12
30.240
M2
90
60
12
6.480
M2
60
100
12
7.200
M2
923
2615
482.729
M2
492
300
29.520
M2
29.150
c.
Acian
KAYU
a.
Kusen Ulin (5/10)
LANTAI
Keramik 30/30
Selasar
WC
Dapur
ATAP
a.
Sakura Roof
b.
Bubungan (5/10)
c.
Kasau (5/7)
Reng (2/3)
2915
923
17
21.967
M3
492
4.133
M3
2615
10
15.690
M3
d.
Gording Ulin (5/10)
300
1.620
M3
50
2615
1.569
M3
50
300
0.120
M3
e.
Balok Tarik (6/12)
72
1576
0.567
M3
f.
Balok Kuda (6/12)
72
895
0.129
M3
M3
g.
Nok (5/10)
50
2915
h.
Balok Tegak (6/12)
72
335
72
245
72
i.
Balok Miring (6/12)
0.146
M3
0.024
M3
0.035
M3
185
0.027
M3
72
290
0.042
M3
72
208
0.030
0.068
M3
M2
j.
Balok Angin (5/10)
50
675
RANGKA PLAFOND
2400
1500
360.000
300
700
21.000
PLAFOND TRIPLEKS
Pemasangan Bowplank
M2
160
m2
Rp
18,705.00
Rp
2,992,800.00
Galian Pondasi
211.311
m3
Rp
23,240.00
Rp
4,910,864.74
Urugan Tanah
74.092
m3
Rp
18,810.00
Rp
1,393,661.12
Pas. Batu Pondasi
175.468
m3
Rp
605,475.00
Rp
106,241,562.98
Pas. Batu Kosong
26.796
m3
Rp
208,779.00
Rp
5,594,363.79
Urugan Pasir
15.836
m3
Rp
105,810.00
Rp
1,675,567.48
20.000
ttk
Rp
102,570.00
Rp
2,051,400.00
Sloof Tiang Pokok
20.000
Rp
48,344.00
Rp
966,880.00
Beton (1 : 2 : 3)
18.984
m3
Rp
698,880.00
Rp
13,267,537.92
92.200
m3
Rp
111,185.00
Rp
10,251,257.00
242.100
m2
Rp
133,726.00
Rp
32,375,064.60
45.000
m2
Rp
70,301.90
Rp
3,163,585.68
2650.373
Kg
Rp
13,745.30
Rp
36,430,170.34
838.315
m2
Rp
83,490.00
Rp
69,990,919.35
1594.670
m2
33,250.00
Rp
53,022,777.50
16 Acian Tembok
1594.670
m2
Rp
6,033.25
Rp
9,621,042.78
1.028
m3
Rp 4,274,300.00
Rp
4,395,476.41
20.475
m2
Rp
359,300.00
Rp
7,356,667.50
6.000
ls
Rp
300,000.00
Rp
1,800,000.00
20 Ventilasi Kaca
0.600
m2
Rp
340,740.00
Rp
204,444.00
21 Jendela Kaca
27.360
m2
340,740.00
Rp
9,322,646.40
22 Pintu Rooling Door
12.125
m2
800,000.00
Rp
9,700,000.00
23 Roster (25/25)
4.188
m2
261,760.00
Rp
1,096,120.00
24 Lisplank (2/20)
42.024
m2
Rp
29,750.00
Rp
1,250,214.00
25 Keramik 30/30
351.000
m2
Rp
137,552.00
Rp
48,280,752.00
26 Keramik 20/20
102.640
m2
Rp
210,552.00
Rp
21,611,057.28
27 Atap Sakura Roof
512.249
m2
Rp
78,681.00
Rp
40,304,263.57
29.150
Rp
33,402.50
Rp
973,682.88
512.249
m2
Rp
31,205.00
Rp
15,984,730.05
30 Rangka Plafond
381.000
m2
Rp
27,652.50
Rp
10,535,602.50
381.000
m2
Rp
34,483.50
Rp
13,138,213.50

12 Bekisting Lantai Playwood
13 Penulangan Besi

18 Pintu Panil
Rp
2.756
m3
Rp 3,698,200.00
Rp
10,193,134.16
Gording Ulin (5/10)
1.689
M3
Rp 3,698,200.00
Rp
6,246,259.80
Balok Tarik (6/12)
0.567
M3
Rp 3,698,200.00
Rp
2,098,210.75
Balok Kuda (6/12)
0.129
M3
Rp 3,698,200.00
Rp
476,624.02
Nok (5/10)
0.146
M3
Rp 3,698,200.00
Rp
539,012.65
Balok Tegak (6/12)
0.086
M3
Rp 3,698,200.00
Rp
318,193.13
Balok Miring (6/12)
0.072
M3
Rp 3,698,200.00
Rp
265,205.32
Balok Angin (5/10)
0.068
M3
Rp 3,698,200.00
Rp
249,628.50
Rp 550,096,459.52
INSTALASI LISTRIK
Pasang Titik Lampu
21
ttk
Rp
68,050.00
Rp
1,429,050.00
Pasang Stop Kontak
15
bh
Rp
33,050.00
Rp
495,750.00
29
bh
Rp
28,050.00
Rp
813,450.00
bh
Rp
33,050.00
Rp
66,100.00
Pasang Pipa Listrik
100
Rp
5,000.00
Rp
500,000.00
125
Rp
3,000.00
Rp
375,000.00
50
bh
Rp
1,500.00
Rp
75,000.00
Rp
3,754,350.00
Pasang Saklar Ganda
Sambungan
INSTALASI AIR
28
bh
Rp
37,455.00
Rp
1,048,740.00
bh
Rp
123,465.00
Rp
740,790.00
Pasang Bak Air
bh
Rp
210,015.00
Rp
1,260,090.00
70
Rp
13,471.63
Rp
943,014.33
Pasang Pipa PVC 3"
12
Rp
28,838.70
Rp
346,064.40
bh
Rp
325,015.00
Rp
1,625,075.00
Rp
5,963,773.73
Pasang Wastafel
PINTU DAN JENDELA

Pasang Engsel Pintu
26
Psg
Rp
37,510.75
Rp
975,279.50
Pasang Handle Pintu
13
set
Rp
81,705.00
Rp
1,062,165.00
Pasang Engsel Jendela dan Ventilasi
56
Psg
Rp
28,364.80
Rp
1,588,428.80
Pasang Grendel Jendela dan Ventilasi
28
bh
Rp
66,705.00
Rp
1,867,740.00
Psg
Rp
27,510.75
Rp
220,086.00
Rp
5,713,699.30
PENGECATAN
Pengecatan Tembok
1594.670
m2
Rp
15,032.50
Rp
23,971,876.78
Pengecatan Plafond
381.000
m2
Rp
12,632.50
Rp
4,812,982.50
Pengecatan Kayu
142.122
m2
Rp
35,057.50
Rp
4,982,424.49
Kusen
40.508
m2
Rp
35,057.50
Rp
1,420,091.68
Pintu
59.590
m2
Rp
35,057.50
Rp
2,089,076.43
Lisplank
42.024
m2
Rp
35,057.50
Rp
1,473,256.38
Rp
33,767,283.76
TOTAL
Rp 599,295,566.31
X1
Total
211.311
74.092
175.468
26.796
15.836
9600
6000
5200
600
6.915
1650
23050
7500
4.185
9600
17100
26400
5.940
26400
1.944
18.984
92.200
83.700
158.400
242.100
45.000
204.5374
KG
327.4728
606.957
KG
197.9965
53.24184
0.8874
kg/m
0.3944
kg/m
0.8874
0.3944
KG
17.52642
937.0564
KG
305.5845
0.8874
0.3944
2650.373
126.885
838.315
253.770
1594.670
1594.670
Cat Pintu
19.9875
20.52
0.45
1.028
21.575
3.56
52.623
126.885
20
252
0.504
20
101
0.202
20
191
0.382
42.024
351.000
102.640
922.5
512.249
29.150
43.410
1.689
0.567
0.129
0.146
0.086
0.072
0.068
381.000
381.000
KONSTRUKSI BANGUNAN
Nama Bangunan :
No
Bagian Rumah
TOTAL 1
Sisi
ARAH X
48.564
M3
ARAH Y
60.705
M3
300
WC
15.176
M3
10117.5
1850
TNG DN SLSR
18.717
M3
4502.5
800
ARAH X
21.612
M3
4502.5
2000
ARAH Y
27.015
M3
4502.5
300
WC
6.754
M3
4502.5
1850
TNG DN SLSR
8.330
M3
Lantai
2000
800
23
36.800
M3
Selasar
115
2000
15
3.450
M3
68
3430
800
ARAH X
16.464
M3
30
3430
2000
ARAH Y
20.580
M3
70
3430
300
WC
5.145
M3
3430
1850
TNG DN SLSR
6.346
M3
94
1350
800
ARAH X
6.480
M3
86
1350
2000
ARAH Y
8.100
M3
15
1350
300
WC
2.025
M3
1350
1850
TNG DN SLSR
2.498
M3
86
835
800
ARAH X
4.008
M3
81
835
2000
ARAH Y
5.010
M3
10
835
300
WC
1.253
M3
- Tangga dan Selasar
835
1850
TNG DN SLSR
1.545
M3
SELASAR
115
2000
10
2.300
M3
2000
800
10
LANTAI
16.000
M3
POER
8100
18
POER
0.729
M3
18
POER
90.000
TTK
PONDASI
23.000
TTK
700
800
ARAH X
3.360
M3
700
2000
ARAH Y
4.200
M3
- WC
700
300
WC
1.050
M3
700
1850
Tangga dan Selasar
1.295
M3
Ringbalk (20/20)
400
810
ARAH X
1.944
M3
400
2000
ARAH Y
2.400
M3
0.000
M3
PONDASI
a.
Galian Pondasi
- WC
LUAS
PJG
SISI
132
10117.5
800
81
10117.5
2000
95
10117.5

b.
Urugan Tanah
Pondasi
c.
Pas. Batu Pondasi
- WC
d.
Pas. Batu Kosong
- WC
e.
- WC
f.
BETON
a.
Sloof (20/35)
Sloof (15/20)
Ringbalk (15/20)
300
300
0.450
M3
300
250
1.125
M3
Kolom (20/20)
400
600
4.320
M3
Kolom (15/15)
225
300
23
Lantai 1
1.553
M3
225
300
28
Lantai 2
1.890
M3
X1
0.135
M3
0.864
M3
20
18
2.916
810
2.916
M3
600
2000
3.600
M3
300
750
Y+X
1.125
M3
300
2000
1.200
M3
300
300
0.450
M3
920
70
0.129
M3
1080
15
70
1.134
M3
Saluran Air A
7162.884
2000
28579.9081
14.326
M3
Saluran Air B
13148.49
2200
52462.4627
28.927
M3
Saluran Air c
3690.576
2200
14194.5217
8.119
M3
Lantai Tebal 12
2000
800
12
19.200
M3
Selasar
2000
100
12
2.400
M3
35
800
33.600
M2
35
2000
42.000
M2
20
300
6.000
M2
20
1850
7.400
M2
20
810
29.160
M2
20
2000
36.000
M2
15
300
8.250
M2
20
250
20.625
M2
20
810
38.880
M2
30
2000
48.000
M2
15
750
20.625
M2
20
2000
22.000
300
8.250
M2
600
86.400
M2
POER (20/20)
LANTAI POER (90/90)
Balok (20/30)
Balok (15/20)
Tangga
BEKISTING
Bekisting Balok (20/30)
Bekisting Balok (15/20)
225
100
400
120
90
90
600
SELASAR
KEL
20
M2
15
300
23
41.400
M2
15
300
28
50.400
M2
15
100
3.600
M2
Bekisting Poer 20/20
20
120
17.280
M2
Lantai 90/90
90
20
18
12.960
M2
Lantai 90/90
90
90
18
29.160
M2
Bekisting Lantai
12
2000
810
162.000
M2
M2
Bekisting Sal Air A
325.6646
2000
1299.4016
65.133
M2
Bekisting Sal Air B
475.7605
2200
1898.2843
104.667
M2
Bekisting Sal Air C
180.055
2200
692.5194
39.612
M2
920
0.184
M3
1080
15
1.620
M3
20
70
15
2.100
M3
Tul. Utama
14
1.5386
10800
0.116
M3
913.0976
10
0.785
94
721
0.053
M3
417.6403
Tul. Utama
14
1.5386
3350
0.036
M3
283.2293
10
0.785
54
224.3333333
0.010
M3
74.6495
Tul. Utama
14
1.5386
10860
0.117
M3
918.1703
10
0.785
64
725
0.036
M3
285.9284
Tul. Utama
14
1.5386
5250
0.057
M3
443.8669
10
0.785
54
351
0.015
M3
116.7993
Tul. Utama
14
1.5386
10800
0.133
M3
1043.54
10
0.785
64
721
0.036
M3
284.3509
Tul. Utama
14
1.5386
15900
0.196
M3
1536.323
10
0.785
44
1061
0.037
M3
287.6785
14
1.5386
106
16
0.003
M3
20.4843
14
1.5386
86
16
106
0.002
M3
16.61934
10
0.785
900
134
0.095
M3
743.1674
10
0.785
200
61
0.010
M3
75.17945
10
0.785
105
201
0.017
M3
130.0543
10
0.785
105
84
0.007
M3
54.35105
10
0.785
200
201
0.032
M3
247.7225
10
0.785
205
21
10
0.003
M3
26.52849
10
0.785
205
21
10
0.003
M3
26.52849
10
0.785
205
21
0.003
M3
26.52849
Tulangan Sal Air A
10
0.785
425.042
100
0.250609656
0.008
M3
65.64007
0.5024
896.073
100
0.250609656
0.011
M3
88.56462
0.5024
14
2000
0.014
M3
110.4275
10
0.785
256.112
110
0.022
M3
173.6052
0.5024
278.194
110
0.015
M3
120.6867
0.5024
18
2200
0.020
M3
156.1761
10
0.785
54.5123
110
0.005
M3
36.95101
0.5024
49.329
110
0.003
M3
21.40001
0.5024
2200
0.002
M3
17.3529
10
0.785
45
65
Tul Siku
0.002
M3
18.02458
Bekisting Tangga
PEMBESIAN
Sloof (20/35)
10800
Sloof (15/20)
3350
Ringbalk (20/20)
10860
Ringbalk (15/20)
5250
Kolom (20/20)
10800
Kolom (15/15)
15900
POER (20/20)
Tul. Utama
Tulangan Lantai
Tulangan Sal Air B
Tulangan Sal Air C
Tulangan Tangga
DINDING
a.
Pas. Batu Bata
10
0.785
90
Tul Siku
0.000
M3
2.773013
10
0.785
70
47
Tul Lurus Siku
0.003
M3
20.2738
12
1.1304
220
10
Tul Lurus X
0.002
M3
19.52201
12
1.1304
280
10
Tul Lurus Y
0.003
M3
24.84619
10
0.785
22.6667
70
Tul Bagi
0.001
M3
9.777437
10
0.785
27.6667
70
Tul Bagi
0.002
M3
11.93422
2000
280
224.000
M2
Mahkota
150
280
21.000
M2
Balkon
810
12
280
272.160
M2
300
10
280
84.000
M2
250
10
280
70.000
M2
0.000
M2
56.912
M2
Balkon
dinding kuda
b.
Plesteran
650.785
1301.570
M2
M2
c.
Acian
Pas Conblock
Dpn
90
2000
18
M2
Blkg
100
2000
20
M2
lebar
tinggi
- Jendela
50
70
130
20
0.400
M3
- Ventilasi
50
60
40
0.050
M3
- Pintu Kamar
50
85
215
20
0.515
M3
- Pintu Wc
50
0.000
M3
- Pintu Lipat
90
KAYU
a.
Kusen Ulin (5/10)
370
241
0.383
M3
Jendela
60
120
20
14.400
M3
Ventilasi
50
30
0.750
M3
Pintu Kamar
75
210
20
31.500
M3
358
235
42.065
M3
1980
7.920
M2
0.000
M2
Pintu Lipat
c.
Lisplank 2 (2/20)
LANTAI
a.
Keramik 30/30
Teras + Balkon
20
95
385
15
54.863
M2
Lantai bawah
385
800
154.000
M2
Lantai atas
385
800
154.000
M2
0.000
M2
WC
135
135
7.290
M2
135
150
35.625
M2
70
70
0.490
M2
20
70
15
2.100
M2
25
70
13
2.275
M2
Tangga
ATAP
a.
Sakura Roof
526
1980
208.296
M2
M2
b.
Bubungan (5/10)
c.
Kasau dan Reng
1980
19.800
M3
Luas
Pjg
Jml
Sisi
M3
d.
Gording Ulin (5/10)
50
1980
24
4.752
M3
e.
Balok Tarik (6/12)
72
815
0.235
M3
f.
Balok Kuda (6/12)
72
526
0.151
M3
g.
Nok (5/10)
50
1980
0.099
M3
h.
Balok Tegak (6/12)
72
160
0.046
M3
72
310
0.089
M3
i.
Balok Miring (6/12)
72
260
0.075
M3
j.
Balok Angin (5/10)
50
450
0.045
M3
RANGKA PLAFOND
20
PLAFOND TRIPLEKS
M2
Kandang Rase Atas
6.6
Pemasangan Bowplank
160
m2
Rp
18,705.00
Rp
2,992,800.00
Galian Pondasi
143.163
m3
Rp
23,240.00
Rp
3,327,099.41
Urugan Tanah
103.960
m3
Rp
18,810.00
Rp
1,955,494.65
Pas. Batu Pondasi
48.535
m3
Rp
605,475.00
Rp
29,386,426.39
Pas. Batu Kosong
19.103
m3
Rp
208,779.00
Rp
3,988,200.85
Urugan Pasir
30.844
m3
Rp
105,810.00
Rp
3,263,630.09
113.000
ttk
102,570.00
Rp
11,590,410.00
Beton (1 : 2 : 3)
89.427
m3
698,880.00
Rp
62,498,745.99
Baton Lantai (K-225)
21.600
m3
1,147,400.00
Rp
24,783,840.00
89.000
m2
111,185.00
Rp
9,895,465.00
11 Bekisting Ringbalk dn Balok
231.790
m2
134,726.00
Rp
31,228,139.54
12 Bekisting Kolom dan Poer
199.080
m2
133,726.00
Rp
26,622,172.08
13 Bekisting Lantai
204.120
m2
153,913.00
Rp
31,416,721.56
14 Bekisting Playwood
213.316
m2
70,301.90
Rp
14,996,543.94
8870.393
kg
13,745.30
Rp
121,926,210.92
650.785
m2
83,490.00
Rp
54,334,031.30
38.000
m2
86,155.00
Rp
3,273,890.00
1260.601
m2
33,250.00
Rp
41,914,984.91
19 Acian Tembok
1260.601
m2
6,033.25
Rp
7,605,521.28
1.348
m3
4,274,300.00
Rp
5,763,466.12
21 Pintu Panil
73.565
m2
359,300.00
Rp
26,431,904.50
22 Jendela dan Ventilasi Kaca
15.150
m2
340,740.00
Rp
5,162,211.00
7.920
m2
29,750.00
Rp
235,620.00
15 Penulangan Besi
17 Pas. Conblock
23 Lisplank 2 (2/20)
M2
Rp
24 Pas. Keramik 30/30
362.863
m2
137,552.00
Rp
49,912,462.60
25 Pas. Keramik 20/20
47.780
m2
210,552.00
Rp
10,060,174.56
208.296
m2
78,681.00
Rp
16,388,937.58
19.800
33,402.50
Rp
661,369.50
208.296
m2
31,205.00
Rp
6,499,876.68
29 Rangka Plafond
320.000
m2
27,652.50
Rp
8,848,800.00
320.000
m2
34,483.50
Rp
11,034,720.00
40,948.00
Rp
1,351,284.00
26 Atap Sakura Roof

31 Railing Besi
32 Kandang Rase Atas
33.000
33 Kuda Kuda dan Gording
5.492
m3
3,698,200.00
Rp
20,312,171.19
Gording Ulin (5/10)
4.752
M3
3,698,200.00
Rp
17,573,846.40
Balok Tarik (6/12)
0.235
M3
3,698,200.00
Rp
868,041.50
Balok Kuda (6/12)
0.151
M3
3,698,200.00
Rp
560,232.92
Nok (5/10)
0.099
M3
3,698,200.00
Rp
366,121.80
Balok Tegak (6/12)
0.135
M3
3,698,200.00
Rp
500,588.35
Balok Miring (6/12)
0.075
M3
3,698,200.00
Rp
276,921.22
Balok Angin (5/10)
0.045
M3
3,698,200.00
Rp
166,419.00
Rp
649,663,325.64
INSTALASI LISTRIK
lt1
lt2
Pasang Titik Lampu
55
ttk
68,050.00
Rp
3,742,750.00
Pasang Stop Kontak
30
bh
33,050.00
Rp
991,500.00
25
bh
28,050.00
Rp
701,250.00
Pasang Saklar Ganda
15
bh
33,050.00
Rp
495,750.00
Pasang Pipa Listrik
250
Rp
5,000.00
Rp
1,250,000.00
25
25
300
Rp
3,000.00
Rp
900,000.00
30
30
Sambungan
100
bh
Rp
150,000.00
10
10
Rp
8,231,250.00
63
21
1500
INSTALASI AIR
bh
37,455.00
Rp
187,275.00
bh
123,465.00
Rp
617,325.00
Pasang Bak Air
bh
210,015.00
Rp
1,050,075.00
25
13,471.63
Rp
336,790.83
Pasang Pipa PVC 3"
10
28,838.70
Rp
288,387.00
bh
325,015.00
Rp
Wastafel
Rp
2,479,852.83
PINTU DAN JENDELA

180
Psg
37,510.75
Rp
6,751,935.00
Grendel Pintu
20
set
66,705.00
Rp
1,334,100.00
Pasang Handle Pintu
20
set
81,705.00
Rp
1,634,100.00
50
Psg
28,364.80
Rp
1,418,240.00
25
Bh
66,705.00
Rp
1,667,625.00
50
Psg
27,510.75
Rp
1,375,537.50
Rp
14,181,537.50
Pasang Engsel Pintu
PENGECATAN
Pengecatan Tembok
1260.601
m2
15,032.50
Rp
18,949,985.28
Cat Plafond
320.000
m2
12,632.50
Rp
4,042,400.00
Cat Kayu
170.200
m2
35,057.50
Rp
5,966,786.50
Pintu dll
162.280
m2
35,057.50
Rp
5,689,131.10
Lisplank
7.920
m2
35,057.50
Rp
277,655.40
Rp
28,959,171.78
TOTAL
Rp
703,515,137.76
Total
143.163
103.960
48.535
19.103
30.844
113.000
7.560
2.345
4.344
1.575
4.320
3.578
12.584
3.780
6.516
89.427
21.600
89.000
231.790
199.080
204.120
213.316
KG
KG
KG
KG
KG
0
0
KG
0
0
KG
0
0
8870.393
KG
KG
KG
20.81
Roster
4.5
m2
15
Jendela
18.2
m2
Ventilasi
1.2
m2
K. Tidur
36.55
m2
K. Mandi
8.0625
m2
P. Lipat
44.585
m2
650.785
113.098
K mandi
40.9688
1260.601
1260.601
38.000
1.348
15.150
73.565
7.920
Tangga
2.75
Wc
11.25
14
7.5
7.5
Tangga
dinding
dinding
362.863
47.780
208.296
19.800
208.296
4.752
0.235
0.151
0.099
0.135
0.075
0.045
320.000
320.000
33
63
8

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Tiang Pancang 10/10
b.
Sloof Tiang Pokok
c.
Tiang Pokok 10/10
d.
Gelagar 10/10
e.
f.
g.
Gelagar 5/10
Ringbalk 10/10
Lantai Ulin
Lantai Tangga
h.
Dinding Meranti
Rangka Plafond
LUAS
PJG
SISI
TOTAL 1
Sisi
48
48.000
titik
48.000
48
100
450
19
0.855
M3
500
20.000
1000
40.000
500
10
50.000
1000
11
110.000
1000
20.000
1000
20.000
1000
500
50.000
M2
250
500
25.000
M2
125
60
3.000
M2
PJG
TINGGI
JML
50
1010
15.150
M2
255
125
12.750
M2
510
499
25.449
M2
50
250
2.500
M2
1000
500
50.000
M2
250
500
25.000
M2
Plafond
ATAP
a.
Sakura Roof
b.
Bubungan Sakura Roof
c.
Kasau (5/7)
Reng (2/3)
M3
250
585
1000
387
129.258
M2
1000
20.000
512
20.480
DIM
PJG
JML
SISI
375.5
6.308
M3
282.5
1.582
M3
167.5
0.938
M3
52
0.291
M3
269
1.506
M3
303.7
1.701
M3
338.3
1.894
M3
373
2.089
M3
407.6
2.283
M3
442.2
2.476
M3
476.9
2.671
M3
511.5
2.864
M3
546.2
3.059
M3
577
3.231
M3
X1
d.
Gording Ulin (5/10)
DIM
PJG
JML
SISI
50
290
0.116
M3
50
420
0.168
M3
50
550
0.220
M3
e.
Balok Tarik (6/12)
72
552
0.358
M3
f.
Balok Kuda (6/12)
72
359
0.465
M3
g.
Nok (5/10)
50
2000
0.100
M3
50
512
0.102
M3
72
177.5
0.115
M3
72
90
0.058
M3
h.
Balok Tegak (6/12)
i.
Balok Miring (6/12)
72
122
0.018
M3
i.
Balok Angin (5/10)
50
320
0.032
M3
Lisplank 2 (2/20)
20
387
3.096
M2
20
273.5
2.188
M2
Kandang Rase Atas
REKAP BANGUNAN
1
Pemasangan Bowplank
75
m2
Rp
18,705.00
Rp
1,402,875.00
48.000
ttk
Rp
102,570.00
Rp
4,923,360.00
Sloof Tiang Pokok
48.000
Rp
48,344.00
Rp
2,320,512.00
Tiang Pokok 10/10
0.855
m3
Rp 4,258,300.00
Rp
3,640,846.50
Gelagar Ulin 10/10
60.000
Rp
52,760.00
Rp
3,165,600.00
Gelagar Ulin 5/10
160.000
Rp
25,372.00
Rp
4,059,520.00
Ringbalk Ulin 10/10
40.000
Rp
60,866.00
Rp
2,434,640.00
Lantai Ulin
78.000
m2
Rp
66,110.00
Rp
5,156,580.00
Dinding Meranti
55.849
m2
Rp
43,610.00
Rp
2,435,574.89
44.100
40,948.00
Rp
1,805,806.80
5.284
m2
29,750.00
Rp
157,199.00
129.258
m2
78,681.00
Rp
10,170,148.70
40.480
33,402.50
Rp
1,352,133.20
14 Rangka Plafond
75.000
m2
27,652.50
Rp
2,073,937.50
75.000
m2
34,483.50
Rp
2,586,262.50
129.258
m2
31,205.00
Rp
4,033,495.89
3,698,200.00
Rp
6,480,237.52

11 Lisplank (2/20)
12 Atap Sakura Roof

17 Baut
bh
1.752
m3
Gording Ulin (5/10)
0.504
3,698,200.00
Rp
1,863,892.80
Balok Tarik (6/12)
0.358
3,698,200.00
Rp
1,322,831.35
Balok Kuda (6/12)
0.465
3,698,200.00
Rp
1,720,639.32
Nok (5/10)
0.202
3,698,200.00
Rp
748,515.68
Balok Tegak (6/12)
0.173
3,698,200.00
Rp
641,045.99
Balok Miring (6/12)
0.018
3,698,200.00
Rp
64,969.98
Balok Angin (5/10)
0.032
3,698,200.00
Rp
118,342.40
Rp 58,198,729.50
INSTALASI LISTRIK
Pasang Kepala Lampu
ttk
68,050.00
Rp
340,250.00
Pasang Stop Kontak
bh
33,050.00
Rp
66,100.00
bh
28,050.00
Rp
28,050.00
Pasang Saklar Ganda
bh
33,050.00
Rp
66,100.00
Pasang Pipa Listrik
20
Rp
5,000.00
Rp
100,000.00
22
Rp
3,000.00
Rp
66,000.00
bh
1500 Rp
6,000.00
Rp
672,500.00
Sambungan
PENGECATAN
Pengecatan Plafond
75.000
m2
12,632.50
Rp
947,437.50
161.183
m2
35,057.50
Rp
5,650,673.02
Lantai
78.000
m2
35,057.50
Rp
2,734,485.00
Dinding
55.849
m2
35,057.50
Rp
1,957,926.32
Lisplank
5.284
m2
35,057.50
Rp
185,243.83
22.050
m2
35,057.50
Rp
773,017.88
Rp
6,598,110.52
Pengecatan Kayu
Kandang Rase
TOTAL
Rp 65,469,340.02
Total
48.000
48.000
0.855
60.000
160.000
40.000
78.000
55.849
75.000
75.000
129.258
40.480
32.894
0.504
0.358
0.465
0.202
0.173
0.018
0.032
5.284

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Tiang Pancang 10/10
b.
Sloof Tiang Pokok
c.
Tiang Pokok 10/10
d.
e.
f.
g.
h.
Gelagar 10/10
Gelagar 5/10
Ringbalk 10/10
LUAS
PJG
SISI
TOTAL 1
Sisi
67
67.000
titik
67.000
67
100
500
16
0.800
M3
100
100
0.060
M3
100
175
0.070
M3
100
300
6.000
100
600
12.000
100
900
27.000
50
300
18.000
50
600
36.000
50
900
63.000
0.000
24.000
100
100
600
Lantai Ulin
600
600
36.000
M2
Muhrab
200
350
7.000
M2
Selasar
300
150
13.500
M2
Lantai Tangga
120
95
4.560
M2
PJG
TINGGI
JML
600
500
240.000
M2
150
500
45.000
M2
0.000
M2
0.000
M2
Dinding Meranti
Rangka Plafond
600
600
36.000
M2
150
300
4.500
M2
Plafond
ATAP
a.
Sakura Roof
b.
c.
Kasau (5/7)
Reng (2/3)
M3
310
816
373
84.000
M2
270
234
18.954
M2
461
234
10.787
M2
355
231
32.802
M2
291.3
11.652
503.5
20.140
DIM
PJG
JML
SISI
0.000
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
X1
30.235
d.
f.
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
0.000
M3
DIM
PJG
JML
SISI
50
300
0.060
M3
50
600
0.120
M3
50
1271
0.191
M3
72
649.5
0.094
M3
72
249.5
0.018
M3
Kanopi
72
138
0.079
M3
Balok Kuda (6/12)
72
356.2
0.205
M3
72
200.36
0.029
M3
72
197
0.113
M3
0.002
M3
Gording Ulin (5/10)
Kanopi
e.
0.000
Balok Tarik (6/12)
Kanopi
g.
Nok (5/10)
50
31.792
h.
Balok Tegak (6/12)
72
78.5
0.006
M3
72
140
0.010
M3
72
120
0.009
M3
72
139
0.020
M3
72
100
0.007
M3
72
59
0.004
M3
72
77
0.011
M3
20
816
6.528
M2
20
355
2.840
M2
20
730
4.380
M2
20
921
1.842
M2
Kanopi
i.
Balok Miring (6/12)
Kanopi
Lisplank (2/20)
Kandang Rase
KANOPI
KAYU
a.
Kusen Ulin (5/10)

Pintu Besar
50
584
0.088
M3
Pintu Kecil
50
65
205
0.024
M3
Jend. Besar
50
756
0.227
M3
Jend. Kecil
50
30
150
0.018
M3
Pintu Besar
10.215
10.215
M2
Pintu Kesil
1.3325
1.333
M2
PINTU PANIL
JENDELA KACA + KUSEN

Jend. Besar
10.7076
10.708
M2
Jend. Kecil
0.48
0.480
M2
REKAP BANGUNAN
1
Pemasangan Bowplank
54
m2
Rp
18,705.00
Rp
1,010,070.00
67.000
ttk
Rp
102,570.00
Rp
6,872,190.00
Sloof Tiang Pokok
67.000
Rp
48,344.00
Rp
3,239,048.00
Tiang Pokok 10/10
0.930
m3
Rp 4,258,300.00
Rp
3,960,219.00
Gelagar Ulin 10/10
45.000
Rp
52,760.00
Rp
2,374,200.00
Gelagar Ulin 5/10
117.000
Rp
25,372.00
Rp
2,968,524.00
Ringbalk Ulin 10/10
24.000
Rp
60,866.00
Rp
1,460,784.00
Lantai Ulin
61.060
m2
Rp
66,110.00
Rp
4,036,676.60
Dinding Meranti
254.765
m2
Rp
43,610.00
Rp
11,110,297.29
0.357
m3
4,274,300.00
Rp
1,524,856.53
11 Pintu Panil
11.548
m2
359,300.00
Rp
4,149,016.75
12 Jendela Kaca Mati + kusen
11.188
m2
523,700.00
Rp
5,858,946.12
26.050
40,948.00
Rp
1,066,695.40
14 Lisplank (2/20)
15.590
m2
29,750.00
Rp
463,802.50
146.543
m2
78,681.00
Rp
11,530,149.78
31.792
33,402.50
Rp
1,061,932.28
17 Rangka Plafond
40.500
m2
27,652.50
Rp
1,119,926.25
40.500
m2
34,483.50
Rp
1,396,581.75
146.543
m2
31,205.00
Rp
4,572,874.32
bh
2,500.00
15 Sakura Roof

20 Baut
0.978
m3
3,698,200.00
Rp
3,615,503.22
Gording Ulin (5/10)
0.371
m3
3,698,200.00
Rp
1,370,737.83
Balok Tarik (6/12)
0.191
m3
3,698,200.00
Rp
706,282.24
Balok Kuda (6/12)
0.347
m3
3,698,200.00
Rp
1,285,106.16
Nok (5/10)
0.002
m3
3,698,200.00
Rp
5,878.66
Balok Tegak (6/12)
0.044
m3
3,698,200.00
Rp
164,155.70
Balok Miring (6/12)
0.023
m3
3,698,200.00
Rp
83,342.64
Rp 73,392,293.78
INSTALASI LISTRIK
Pasang Kepala Lampu
10
ttk
68,050.00
Rp
Pasang Stop Kontak
bh
33,050.00
Rp
bh
28,050.00
Rp
Pasang Saklar Ganda
bh
33,050.00
Rp
Pasang Pipa Listrik
Rp
5,000.00
Rp
Rp
3,000.00
Rp
Sambungan
bh
Rp
1500
680,500.00
Rp
680,500.00
INSTALASI AIR
PINTU DAN JENDELA

Pasang Engsel Pintu
14
Psg
37,510.75
Rp
525,150.50
PasangGrendel Pintu
set
66,705.00
Rp
400,230.00
Pasang Handle Tangan
set
81,705.00
Rp
571,935.00
Rp
1,497,315.50
PENGECATAN
Pengecatan Plafond
Pengecatan Kayu
Lantai
Dinding
40.500
m2
12,632.50
Rp
511,616.25
371.829
m2
35,057.50
Rp
13,035,391.66
61.060
m2
35,057.50
Rp
2,140,610.95
254.765
m2
35,057.50
Rp
8,931,420.48
Kusen
4.294
m2
35,057.50
Rp
150,536.91
Pintu
23.095
m2
35,057.50
Rp
809,652.96
Kandang Rase
13.025
m2
35,057.50
Rp
456,623.94
Lisplank
15.590
m2
35,057.50
Rp
546,546.43
Rp 13,547,007.91
TOTAL
Rp 89,117,117.19
Total
67.000
67.000
0.930
45.000
117.000
24.000
61.060
Mimbar
Jendela dan pintu
7.5
Pintu Besar
10.215
Pintu Kecil
1.3325
Jend. Besar 10.7076

254.765
Jend. Kecil
0.48
30.2351
40.500
40.500
146.543
31.792
60
0.000
0.371
0.191
0.347
0.002
0.044
0.023
15.590
12.750
Cat Pintu
0.357
20
584
1.168
20
475
0.95
20
758
1.516
20
330
0.66
4.294
11.548
11.188

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Tiang Pancang 10/10
b.
Sloof Tiang Pokok
c.
Tiang Pokok 10/10
LUAS
PJG
SISI
TOTAL 1
Sisi
28
28.000
titik
28.000
28
100
375
16
0.600
m3
100
297
0.059
m3
X1
d.
Gelagar 10/10
400
28.000
e.
Gelagar 5/10
900
36.000
f.
Ringbalk 10/10
400
8.000
900
18.000
400
900
36.000
M2
PJG
TINGGI
JML
150
365
21.900
M2
300
365
21.900
M2
400
365
29.200
M2
Pintu
50
205
75
0.024
M3
Ventilasi
50
60
40
0.010
M3
50
135
40
0.018
M3
Rangka Plafond
400
900
36.000
M3
Plafond
400
900
36.000
M3
932
335
31.222
M2
245
335
8.208
M2
932
245
11.770
DIM
PJG
JML
SISI
35
335
18
21.855
M3
17.64
35
335
5.745
M3
3.9
932
12
0.067
M3
12.16667
245
12
0.018
M3
12.16667
DIM
PJG
JML
SISI
50
932
0.280
M3
50
245
0.074
M3
g.
h.
Lantai Ulin
Dinding Meranti
2.088
Kusen (balok 5/10)
ATAP
a.
Sakura Roof
b.
c.
Kasau (5/7)
Reng (2/3)
d.
Gording Ulin (5/10)
e.
Balok Tarik (6/12)
72
452
0.228
M3
f.
Balok Kuda (6/12)
72
307
0.309
M3
g.
Nok (5/10)
50
1177
0.059
M3
h.
Balok Tegak (6/12)
72
148.5
0.075
M3
72
69.5
0.035
M3
i.
Balok Miring (6/12)
72
99.5
0.050
M3
i.
Balok Angin (5/10)
50
250
0.038
M3
Daun Pintu
65
200
1.300
M2
Ventilasi
50
30
0.310
M2
60
30
0.384
M2
20
932
1.864
M2
20
245
0.490
M2
20
335
2.010
M2
Lisplank 2 (2/20)
Kandang Rase
REKAP BANGUNAN
1
Pemasangan Bowplank
36
m2
Rp
18,705.00
Rp
673,380.00
28.000
ttk
Rp
102,570.00
Rp
2,871,960.00
Sloof Tiang Pokok
28.000
Rp
48,344.00
Rp
1,353,632.00
Tiang Pokok 10/10
0.659
m3
Rp 4,258,300.00
Rp
2,807,923.02
Gelagar Ulin 10/10
28.000
Rp
52,760.00
Rp
1,477,280.00
Gelagar Ulin 5/10
36.000
Rp
25,372.00
Rp
913,392.00
Ringbalk Ulin 10/10
26.000
Rp
60,866.00
Rp
1,582,516.00
Lantai Ulin
36.000
m2
Rp
66,110.00
Rp
2,379,960.00
Dinding Meranti
70.913
m2
Rp
43,610.00
Rp
3,092,494.13
0.052
m3
4,274,300.00
Rp
221,195.03
11 Pintu Panil
1.300
m2
359,300.00
Rp
467,090.00
12 Ventilasi
0.694
m2
340,740.00
Rp
236,473.56
22.000
40,948.00
Rp
900,856.00
4.364
m2
29,750.00
Rp
129,829.00
15 Atap Sakura Roof
39.430
m2
78,681.00
Rp
3,102,352.49
11.770
33,402.50
Rp
393,147.43
17 Rangka Plafond
36.000
m2
27,652.50
Rp
995,490.00
36.000
m2
34,483.50
Rp
1,241,406.00
39.430
m2
31,205.00
Rp
1,230,397.55

14 Lisplank (2/20)
20 Baut
bh
1.147
m3
3,698,200.00
Rp
4,240,851.68
Gording Ulin (5/10)
0.353
m3
3,698,200.00
Rp
1,305,834.42
Balok Tarik (6/12)
0.228
m3
3,698,200.00
Rp
842,479.55
Balok Kuda (6/12)
0.309
m3
3,698,200.00
Rp
1,144,430.18
Nok (5/10)
0.059
m4
3,698,200.00
Rp
217,639.07
Balok Tegak (6/12)
0.110
m3
3,698,200.00
Rp
406,328.63
Balok Miring (6/12)
0.050
m3
3,698,200.00
Rp
185,457.33
Balok Angin (5/10)
0.038
m3
3,698,200.00
Rp
138,682.50
Rp 30,311,625.87
INSTALASI LISTRIK
Pasang Kepala Lampu
ttk
68,050.00
Rp
340,250.00
Pasang Stop Kontak
bh
33,050.00
Rp
33,050.00
bh
28,050.00
Rp
28,050.00
Pasang Saklar Ganda
bh
33,050.00
Rp
66,100.00
Pasang Pipa Listrik
15
Rp
5,000.00
Rp
75,000.00
19
Rp
3,000.00
Rp
57,000.00
bh
Rp
7,500.00
Rp
606,950.00
Sambungan
1500
INSTALASI AIR
bh
37,455.00
Rp
37,455.00
bh
123,465.00
Rp
123,465.00
Pasang Bak Air
bh
210,015.00
Rp
13,471.63
Rp
53,886.53
Pasang Pipa PVC 3"
28,838.70
Rp
115,354.80
Rp
330,161.33
PINTU DAN JENDELA

set
81,705.00
Rp
81,705.00
Pasang Engsel Pintu
Psg
37,510.75
Rp
75,021.50
Psg
28,364.80
Rp
170,188.80
bh
66,705.00
Rp
200,115.00
Psg
27,510.75
Rp
165,064.50
Rp
692,094.80
PENGECATAN
Pengecatan Plafond
36.000
m2
12,632.50
Rp
454,770.00
126.265
m2
35,057.50
Rp
4,426,517.71
70.913
m2
35,057.50
Rp
2,486,014.97
36.000
m2
35,057.50
Rp
1,262,070.00
Lisplank
4.364
m2
35,057.50
Rp
152,990.93
Pintu
2.600
m2
35,057.50
Rp
91,149.50
Ventilasi
1.388
m2
35,057.50
Rp
48,659.81
11.000
m2
35,057.50
Rp
385,632.50
Rp
4,881,287.71
Pengecatan Kayu
Cat Kayu
(Dinding)
Lantai
Kandang Rase
TOTAL
Rp 36,822,119.71
Total
28.000
28.000
0.659
28.000
36.000
26.000
36.000
70.913
0.052
36.000
36.000
39.430
11.770
932
245
335
39.430
0.353
0.228
0.309
0.059
0.110
0.050
0.038
1.300
0.694
4.364
25.000

Nama Bangunan :
No
Bagian Rumah
LUAS
PJG
SISI
7832
600
7832
TEBAL
TOTAL 1
Sisi
14.098
M3
300
7.049
M3
7832
150
2.350
M3
3979.5
600
7.163
M3
3979.5
300
3.582
M3
3979.5
150
1.194
M3
19600
10
0.784
M3
40600
10
0.812
M3
117000
0.585
M4
2437.5
600
4.388
M3
2437.5
300
2.194
M3
2437.5
150
0.731
M3
1080
600
1.944
M3
1080
300
0.972
M3
1080
150
0.324
M3
335
600
0.603
M3
335
300
0.302
M3
335
150
0.101
M3
19600
0.157
M3
40600
0.568
M3
117000
0.234
M3
13
13.000
M3
300
600
0.540
M3
300
150
0.360
M3
225
321
0.217
M3
225
600
0.270
M3
225
234
0.263
M3
225
275
0.309
M3
225
318
0.215
M3
20
600
7.200
M2
20
150
4.800
M2
15
321
4.334
M2
15
600
5.400
M2
15
234
7.020
M2
15
275
8.250
M2
BOWPLANK
PONDASI
a.
Galian Pondasi
b.
Urugan Tanah
Pondasi
Lantai
c.
d.
e.
Pas. Batu Pondasi
Pas. Batu Kosong
Urugan Pasir
Urugan Pasir (SELASAR)
f.
BETON (1 : 2 : 3)
a.
Sloof (15/20)
b.
c.
Ringbalk (15/15)
Kolom (15/15)
X1
15
318
12
1.1304
3000
0.5024
54
200
12
1.1304
2163
0.5024
44
144.2
12
1.1304
2545
0.5024
44
169.6666667
234
600
275
5.724
M2
0.014
M3
106.4837
0.005
M3
42.59347
0.010
M3
76.77473
0.003
M3
25.02288
0.012
M3
90.33366
2545
0.004
M3
29.44208
14.040
M2
0.5
600
10.260
M2
6.24
318
600
13.780
M2
5.3
82800
24.840
M2
38175
7.635
M2
55
130
0.715
M2
14.040
28.08
M2
10.260
20.52
M2
13.780
27.56
M2
24.840
49.68
M2
7.635
15.27
M2
0.715
1.43
M3
625
0.50
M2
- Pintu WC LUAR
50
265
200
0.033
M3
Lisplank 2 (2/20)
20
735
1.470
M2
20
484
0.968
M2
- WC DALAM
150
600
7.560
M2
- WC LUAR
150
600
9.000
M2
- SELASAR
600
65
3.900
M2
150
100
16
16.200
M2
PEMBESIAN
Sloof (15/20)
Tul. Utama
3000
Ringbalk (15/15)
Tul. Utama
2163
Kolom (15/15)
Tul. Utama
DINDING
a.
b.
Plesteran
c.
Acian
d.
Roster (25/25)
KAYU
Kusen Ulin (5/10)
LANTAI
a.
ATAP
a.
Sakura Roof
735
484
35.574
M2
b.
Kasau (5/7)
35
484
0.119
M3
735
0.040
M3
50
735
0.110
M3
Reng (2/3)
c.
Gording Ulin (5/10)
RANGKA PLAFOND
M2
PLAFOND TRIPLEKS
M2
LAIN LAIN
Closed Jongkok
Bak Air
Wastafel Tunggal
Engsel Pintu
Kran Air
Titik Lampu
Saklar Tunggal
REKAP BANGUNAN
1
Pemasangan Bowplank
18
m2
Rp 18,705.00
Rp
336,690.00
Galian Pondasi
23.496
m3
Rp 23,240.00
Rp
546,047.04
Urugan Tanah
14.120
m3
Rp 18,810.00
Rp
265,587.80
Pas. Batu Pondasi
7.313
m3
Rp 605,475.00
Rp
4,427,535.94
Pas. Batu Kosong
3.240
m3
Rp 208,779.00
Rp
676,443.96
Urugan Pasir
1.964
m3
Rp 105,810.00
Rp
207,832.00
13.000
ttk
102,570.00
Rp
1,333,410.00
BETON (1 : 2 : 3)
2.174
m3
698,880.00
Rp
1,519,330.18
12.000
m2
111,185.00
Rp
1,334,220.00
30.728
m2
133,726.00
Rp
4,109,065.67
370.650
kg
13,745.30
Rp
5,094,702.27
71.270
m2
83,490.00
Rp
5,950,332.30
126.340
m2
33,250.00
Rp
4,200,805.00
14 Acian Tembok
126.340
m2
6,033.25
Rp
762,240.81
15 Roster 25/25
0.500
m2
261,760.00
Rp
130,880.00
0.033
m3
4,274,300.00
Rp
142,120.48
ls
Rp 300,000.00
Rp
1,200,000.00
2.438
m2
29,750.00
Rp
72,530.50
19 Keramik 20/20 (Lantai)
20.460
m2
210,552.00
Rp
4,307,893.92
20 Keramik 20/20 (Dinding)
16.200
m2
210,552.00
Rp
3,410,942.40
21 Atap Sakura Roof
35.574
m2
78,681.00
Rp
2,798,997.89
35.574
m2
31,205.00
Rp
1,110,086.67
0.150
m3
3,698,200.00
Rp
554,508.11
24 Rangka Plafond
18.000
m2
27,652.50
Rp
497,745.00
18.000
m2
34,483.50
Rp
620,703.00
42.728
m2
22,230.00
Rp
949,832.33
Rp
46,560,483.25
10 Bekisting Ringbalk dn Kolom

11 Penulangan
18 Lisplank (2/20)
INSTALASI LISTRIK
Pasang Titik Lampu
ttk
68,050.00
Rp
408,300.00
bh
28,050.00
Rp
168,300.00
Pasang Pipa Listrik
20
Rp
5,000.00
Rp
100,000.00
28
Rp
3,000.00
Rp
84,000.00
Sambungan
bh
1500
Rp
10,500.00
Rp
771,100.00
INSTALASI AIR
bh
37,455.00
Rp
224,730.00
bh
123,465.00
Rp
493,860.00
Pasang Bak Air
bh
210,015.00
Rp
840,060.00
28
13,471.63
Rp
377,205.73
Pasang Pipa PVC 3"
28,838.70
Rp
144,193.50
Pasang Wastafel
bh
325,015.00
Rp
650,030.00
Rp
2,730,079.23
PINTU DAN JENDELA

Psg
28,364.80
Rp
226,918.40
bh
66,705.00
Rp
266,820.00
Psg
27,510.75
Rp
220,086.00
Rp
713,824.40
PENGECATAN
Pengecatan Tembok
126.340
m2
15,032.50
Rp
1,899,206.05
Pengecatan Plafond
18.000
m2
12,632.50
Rp
227,385.00
3.898
m2
35,057.50
Rp
136,654.14
Kusen
1.460
m2
35,057.50
Rp
51,183.95
Lisplank
2.438
m2
35,057.50
Rp
85,470.19
Rp
2,263,245.19
Rp
53,038,732.06
Pengecatan Kayu
TOTAL
Total
23.496
14.120
7.313
3.240
1.964
13.000
0.900
0.487
0.787
12.000
30.728
KG
KG
0.8874
kg/m
0.3944
kg/m
0.8874
0.3944
KG
0.8874
0.3944
370.650
Roster
Pintu Dalam
Pintu Luar
71.270
126.340
126.340
0.500
0.033
20
530
1.06
20
200
0.4
1.46
2.438
20.460
16.200
35.574
35.574
0.150
18.000
18.000

Nama Bangunan :
No
Bagian Rumah
PONDASI
a.
Galian Pondasi
b.
d.
e.
SISI
6757.5
350
6757.5
TEBAL
TOTAL 1
Sisi
7.095
M3
455
3.075
M3
3422.5
350
3.594
M3
3422.5
455
1.557
M3
Lantai
350
25
0.000
M3
Tangga
1260
0.000
M3
1260
0.000
M4
Pas. Batu Pondasi
Pas. Batu Kosong
Urugan Pasir (WC)

Urugan Pasir (SELASAR)
f.
BETON (1 : 2 : 3)
a.
Sloof (15/20)
b.
PJG
X1
Urugan Tanah
Pondasi
c.
LUAS
Ringbalk (15/15)
2100
350
2.205
M3
2100
455
0.956
M3
945
350
0.992
M3
945
455
0.430
M3
290
350
0.305
M3
290
455
0.132
M3
15625
0.000
M3
131125
15
0.000
M3
63350
0.000
M3
0.000
TTK
300
350
0.315
M3
300
455
0.137
M3
225
470
0.212
M3
225
365
0.246
M3
c.
Kolom (15/15)
225
285
0.385
M3
d.
Lantai Kolam
85
360
15
0.459
M2
20
350
4.200
M2
20
455
1.820
M2
15
470
4.230
M2
15
365
4.928
M2
15
285
10.260
M2
12
1.1304
1505
0.007
M3
53.41931
0.5024
54
100.3333333
0.003
M3
21.36773
12
1.1304
2035
0.009
M3
72.23143
0.5024
44
135.6666667
0.003
M3
23.5421
PEMBESIAN
Sloof (15/20)
Tul. Utama
1505
Ringbalk (15/15)
Tul. Utama
2035
Kolom (15/15)
Tul. Utama
0.008
M3
60.6957
0.003
M3
19.7823
0.253
M3
10
0.247
M3
350
285
15.625
M2
4.33
455
285
10.468
M2
2.50
125
285
17.777
M2
0.036
250
211
10.550
M2
85
211
1.794
M2
7.425
14.85
M2
10.468
20.94
M2
17.777
35.55
M2
10.550
21.10
M2
1.794
3.59
M2
625
0.13
M2
625
40
2.50
M2
- Pintu WC
50
215
70
0.036
b.
Pintu
60
200
2.40
M2
c.
Lisplank 2 (2/20)
20
610
2.440
M2
20
291.5
2.332
M2
- WC DALAM
120
120
1.440
M2
- WC LUAR
250
125
6.250
M2
350
80
2.800
M2
40
0.000
M2
40
0.000
M2
30
0.000
M2
30
0.000
M2
120
100
8.200
M2
250
211
21.100
M2
85
211
5.381
M2
125
211
5.275
M2
BETON RABAT
a.
Selasar
DINDING
a.
Pas. Batu Bata
Dinding Kolam
b.
12
1.1304
1710
0.5024
44
114
25250
10
24650
1710
Plesteran
- Depan & Belakang
- Samping Kanan
- Kolam
c.
Acian
d.
Roster (25/25)
KAYU
a.
Kusen Ulin (5/10)
LANTAI
a.
Tangga (20/20)
b.
c.
Keramik Bak Air (20/20)

- Dinding
39.956
M3
1.4
- Lantai
ATAP
a.
Sakura Roof
b.
c.
Kasau (5/7)
Reng (2/3)
115
375
291.5
610
610
4.313
M2
35.563
M2
6.100
35
13
291.5
0.133
M3
11
610
0.040
M3
d.
Gording Ulin (5/10)
50
610
0.183
M3
e.
Balok Tarik (6/12)
72
365
0.079
M3
f.
Balok Kuda (6/12)
72
275
0.119
M3
g.
Nok (5/10)
50
610
0.031
M3
h.
Balok Tegak (6/12)
72
114
0.025
M3
72
54
0.012
M3
72
80
0.017
M3
i.
Balok Miring (6/12)
RANGKA PLAFOND
M2
PLAFOND TRIPLEKS
M2
LAIN LAIN
Closed Jongkok
Kran Air
4
10
Titik Lampu
Saklar Ganda
Engsel Pintu
Pemasangan Bowplank
15.925
m2
Rp
18,705.00
Rp
297,877.13
Galian Pondasi
10.170
m3
Rp
23,240.00
Rp
236,351.67
Urugan Tanah
5.151
m3
Rp
18,810.00
Rp
96,887.72
Pas. Batu Pondasi
3.161
m3
Rp 605,475.00
Rp
1,913,603.74
Pas. Batu Kosong
1.422
m3
Rp 208,779.00
Rp
296,930.71
Urugan Pasir
0.436
m3
Rp 105,810.00
Rp
46,180.77
0.000
ttk
102,570.00
Rp
Beton (1 : 2 : 3)
1.753
m3
698,880.00
Rp
1,225,224.00
Beton Rabat
0.499
m3
704,580.00
Rp
351,585.42
6.020
m3
111,185.00
Rp
669,333.70
19.418
m2
133,726.00
Rp
2,596,624.61
251.039
kg
13,745.30
Rp
3,450,600.35
56.213
m2
83,490.00
Rp
4,693,223.37

12 Penulangan
56.071
m2
33,250.00
Rp
1,864,344.13
15 Acian Tembok
56.071
m2
6,033.25
Rp
338,287.34
16 Roster 25/25
2.625
m2
261,760.00
Rp
687,120.00
0.036
m3
4,274,300.00
Rp
151,737.65
18 Pintu Panil
2.400
m2
359,300.00
Rp
862,320.00
19 Lisplank (2/20)
4.772
m2
29,750.00
Rp
141,967.00
20 Keramik 20/20
53.358
m2
210,552.00
Rp
11,234,633.62
21 Atap Sakura Roof
35.563
m2
78,681.00
Rp
2,798,132.40
6.100
33,402.50
Rp
203,755.25
23 Rangka Plafond
15.925
m2
27,652.50
Rp
440,366.06
15.925
m2
34,483.50
Rp
549,149.74
35.563
m2
31,205.00
Rp
1,109,743.42
0.465
m3
3,698,200.00
Rp
1,718,583.13
Gording Ulin (5/10)
0.183
m3
3,698,200.00
Rp
676,770.60
Balok Tarik (6/12)
0.079
m3
3,698,200.00
Rp
291,566.09
Balok Kuda (6/12)
0.119
m3
3,698,200.00
Rp
439,346.16
Nok (5/10)
0.031
m3
3,698,200.00
Rp
112,795.10
Balok Tegak (6/12)
0.036
m3
3,698,200.00
Rp
134,200.28
Balok Miring (6/12)
0.017
m3
3,698,200.00
Rp
63,904.90
Rp 37,974,562.92
INSTALASI LISTRIK
Pasang Titik Lampu
ttk
68,050.00
Rp
272,200.00
Pasang Saklar Ganda
bh
33,050.00
Rp
66,100.00
Pasang Pipa Listrik
14
Rp
5,000.00
Rp
70,000.00
18
Rp
3,000.00
Rp
54,000.00
bh
Rp
6,000.00
Rp
468,300.00
Sambungan
1500
INSTALASI AIR
10
bh
37,455.00
Rp
374,550.00
bh
123,465.00
Rp
246,930.00
13,471.63
Rp
40,414.90
Pasang Pipa PVC 3"
28,838.70
Rp
86,516.10
Rp
748,411.00
PINTU DAN JENDELA

Pasang Engsel Pintu
Psg
37,510.75
Rp
150,043.00
set
81,705.00
Rp
163,410.00
Rp
313,453.00
PENGECATAN
Pengecatan Tembok
56.071
m2
15,032.50
Rp
842,879.79
Pengecatan Plafond
15.925
m2
12,632.50
Rp
201,172.56
Pengecatan Kayu
10.572
m2
35,057.50
Rp
370,627.89
Kusen
1.000
m2
35,057.50
Rp
35,057.50
Pintu
4.800
m2
35,057.50
Rp
168,276.00
Lisplank
4.772
m2
35,057.50
Rp
167,294.39
Rp
1,414,680.24
TOTAL
Rp 40,919,407.16
Total
10.170
5.151
3.161
1.422
0.436
0.000
0.452
0.458
0.385
0.459
1.753
6.020
19.418
KG
KG
0.8874
kg/m
0.3944
kg/m
0.8874
0.3944
KG
0.8874
0.3944
251.039
0.499
Roster + kosong
Roster
pintu
56.213
Tegel Dinding
56.071
56.071
2.625
0.036
2.400
4.772
10.490
6.800
20
430
0.86
20
70
0.14
1
36.068
12
10
22
15.925
15.925

Nama Bangunan :
No
1
Bagian Rumah
LUAS
PJG
SISI
70
3846.5
250
70
1884
250
PONDASI
Galian Pondasi
DIA
BETON (1 : 3 : 5)
Beton
50
Tutup
70
3846.5
10
Bekisting
50
157
250
Galian Pondasi
0.962
M3
Rp
23,240.00
Beton
0.962
M3
650,976.00
Bekisting
3.925
M2
70,301.90
Bongkar Bekisting
3.925
m2
22,230.00
NSTRUKSI BANGUNAN
TEBAL
TOTAL 1
Sisi
0.962
M3
0.471
M3
X1
0.962
M3
Rp
22,348.17
Rp
625,994.80
Rp
275,934.97
Rp
87,252.75
Rp
1,011,530.68
0.038
M3
3.925
M2
Total
0.509
3.925
70
15386

Rab Dermaga

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rab Dermaga

Uploaded by

Copyright:

Available Formats

REKAPITULASI BIAYA

: Pembangunan Destinasi Pariwisata

: Perencanaan Pembangunan Pantai Pariwisata Pangempang

JUMLAH HARGA (Rp)

PEKERJAAN UNTUK LOKASI PARKIR

PEKERJAAN BANGUNAN FOOD COURT

PEKERJAAN BANGUNAN POS JAGA

PEKERJAAN BANGUNAN GAZEBO PARKIR

PEKERJAAN BANGUNAN LANDSCAPE PARKIR

PEKERJAAN GAPURA DAN PAGAR

PEKERJAAN UNTUK LOKASI PANTAI

PEKERJAAN BANGUNAN KIOS

PEKERJAAN BANGUNAN TEMPAT WUDHU

PEKERJAAN BANGUNAN RUANG GANTI

PEKERJAAN BANGUNAN MUSHOLLAH

PEKERJAAN BANGUNAN RUMAH PANGGUNG

PEKERJAAN BANGUNAN CAF

PEKERJAAN BANGUNAN PLAZA

PEKERJAAN BANGUNAN LANDSCAPE PULAU

PEKERJAAN BANGUNAN GAZEBO

PEKERJAAN BANGUNAN DERMAGA

Pembangunan Destinasi Pariwisata

Perencanaan Pembangunan Pantai Pariwisata Pangempang

1 Mobilisasi dan Demobilisasi

3 Direksi Ket dan Gudang

4 Bangsal Kerja, P3K dan MCK

5 Pembuatan Papan Proyek

PEKERJAAN BANGUNAN KIOS

4 Pas. Batu Pondasi

5 Pas. Batu Kosong

7 Tiang Pancang Ulin (10/10)

9 Bekisting Sloof (15/20)

10 Bekisting Ringbalk dan Kolom (15/15) m2

12 Pas. Batu Bata 1 : 4

15 Kusen Ulin (5/10)

20 Atap Sakura Roof

22 Kasau dan Reng (5/7 & 2/3)

27 Kuda-Kuda dan Gording

30 Pasang Titik Lampu

31 Pasang Stop Kontak

32 Pasang Saklar Tunggal

33 Pasang Saklar Ganda

34 Pasang Pipa Listrik

35 Pasang Kabel Listrik

37 Pasang Kran 3/4" atau 1/2"

38 Pasang Kloset Jongkok

39 Pasang Bak Air

40 Pasang Pipa PVC 3/4"

41 Pasang Pipa PVC 3"

43 Pasang Engsel Pintu

44 Pasang Grendel Pintu

45 Pasang Kunci Pintu Tanam 2 Slaag

46 Pasang Engsel Jendela

47 Pasang Grendel Jendela

48 Pasang Hak Angin Kait-Kait Jendela

21 Bubungan Sakura Roof

PINTU DAN JENDELA

II PEKERJAAN BANGUNAN FOOD COURT

4 Pas. Batu Pondasi

5 Pas. Batu Kosong

7 Tiang Pancang Ulin (10/10)

8 Sloof Tiang Pokok