CONTOH RENCANA ANGGARAN BIAYA (R.A.B.) JASA BORONGAN PLUS MATERIAL Lokasi: -
No
No ID
Pekerjaan
A
PEKERJAAN PERSIAPAN
1
Keamanan
2
Pagar Sementara dari Seng Gelombang tinggi 2 m
3
Membersihkan Lapangan dan Perataan
4 A1001
Pas.Bouwplank T.0,50M/m'
Volume
Satuan
5.00
bln
27.00
m'
160.00
m2
27.00
m'
Bahan Rp -
Harga Satuan Upah Alat Rp Rp 500,000.00
65,291.00 32,227.00
Subtotal Rp -
500,000.00
40,250.00
2,500.00
108,041.00
16,750.00
2,250.00
19,000.00
17,407.41
-
49,634.41
SUB TOTAL BIAYA PEKERJAAN PERSIAPAN B
Jumlah Harga Upah Alat Rp Rp
Bahan Rp 1,762,857.00 -
2,500,000.00
Total Rp -
2,500,000.00
1,086,750.00
67,500.00
2,917,107.00
2,680,000.00
360,000.00
3,040,000.00
870,129.00
470,000.00
-
2,632,986.00
6,736,750.00
427,500.00
1,340,129.00 9,797,236.00
8,998,384.41
45,637.50
9,044,021.91
PEKERJAAN PONDASI Pekerjaan Pondasi Batu Kali
1 A1004
Galian Tanah Lunak Dalam Max 1,50M/m3
2 A1014
Urugan Pasir Urug/m3
3 A1037
Beton Lantai Kerja T.5cm/m2 dgn Seplit
4 A1039
Pondasi Batu Kali 1:4/m3
121.70
m3
73,939.07
375.00
74,314.07
12.35
m3
188,500.00
-
32,266.67
-
220,766.67
2,327,975.00
398,493.33
-
8.03
m3
501,734.13
170,500.00
-
672,234.13
4,027,670.70
1,368,688.75
-
93.80
m3
531,550.00
157,722.22
709,272.22
49,859,390.00
14,794,344.44
20,000.00
-
1,876,000.00
2,726,468.33 5,396,359.45 66,529,734.44
Pekerjaan Pondasi Plat Setempat 80X80 (16 titik) 5 A1062
Bekisting Pond.Plat Setempat/m2 2xpakai dgn Triplex 9mm
6 A1053
Pembesian Polos/kg
7 A1023
Beton 1:3:5/m3,dgn Koral
2.05
m3
178,848.60
28,600.00
-
207,448.60
366,281.93
58,572.80
660.00
kg
6,475.00
5,893.33
400.00
12,768.33
4,273,500.00
3,889,600.00
264,000.00
-
8,427,100.00
424,854.73
4.40
m3
557,500.00
183,822.22
72,500.00
813,822.22
2,453,000.00
808,817.78
319,000.00
3,580,817.78
Pekerjaan Pondasi Plat Setempat 60X60 (5 titik) 8 A1062
Bekisting Pond.Plat Setempat/m2 2xpakai dgn Triplex 9mm
9 A1053
Pembesian Polos/kg
10 A1023
Beton 1:3:5/m3,dgn Koral
0.58
m3
178,848.60
28,600.00
-
207,448.60
103,016.79
16,473.60
153.75
kg
6,475.00
5,893.33
400.00
12,768.33
995,531.25
906,100.00
61,500.00
-
1,963,131.25
119,490.39
1.03
m3
557,500.00
183,822.22
72,500.00
813,822.22
571,437.50
188,417.78
74,312.50
834,167.78
Pekerjaan Sloof 200X350 11 A1070
Bekisting Sloof/m2 2xpakai dgn Papan 2/20
12 A1053
Pembesian Polos/kg
13 A1023
Beton 1:3:5/m3,dgn Koral
21.60
m3
44,018.00
38,133.33
-
82,151.33
950,788.80
823,680.00
1,852.65
kg
6,475.00
3,913.33
400.00
10,788.33
11,995,908.75
7,250,037.00
10.35
m2
590,000.00
132,355.56
72,500.00
794,855.56
SUB TOTAL BIAYA PEKERJAAN PONDASI C
741,060.00
1,774,468.80 19,987,005.75
6,106,500.00
1,369,880.00
750,375.00
8,226,755.00
84,031,000.73
40,871,489.90
4,131,885.00
129,034,375.63
PEKERJAAN STRUKTUR LANTAI 1 Kolom 150 x 300 (18 buah)
1 B1016
Bekisting Kolom/m2 2xpakai dgn Triplex 9mm
2 A1053
Pembesian Polos/kg
3 B1004
Beton 1:1,5:2,5/m3,dgn Seplit
4.05
m2
103,762.25
38,133.33
-
141,895.58
420,237.11
154,440.00
1,000.35
kg
6,475.00
3,913.33
400.00
10,788.33
6,477,266.25
3,914,703.00
400,140.00
-
10,792,109.25
574,677.11
3.51
m3
745,000.00
132,355.56
72,500.00
949,855.56
2,614,950.00
464,568.00
254,475.00
3,333,993.00
1.30
m'
95,314.59
55,660.00
150,974.59
123,527.71
72,135.36
3.00
m'
102,000.00
46,000.00
151,750.00
306,000.00
138,000.00
Kolom Praktis 150 x 150 (15 buah) 4 D3009
Kolom Praktis 15x15cm/m' (4dia 8mm+dia 6mm20cm)
-
-
195,663.07
Meja Beton Dapur 5 F1107
Beton Meja Lebar 60cm Tebal 5cm Besi dia 1020+dia 820/m'
3,750.00
11,250.00
455,250.00
LANTAI 2 Kolom 150 x 300 (14 buah) 6 B1016
Bekisting Kolom/m2 2xpakai dgn Triplex 9mm
7 A1053
Pembesian Polos/kg
8 B1004
Beton 1:1,5:2,5/m3,dgn Seplit
3.15
m2
103,762.25
38,133.33
-
141,895.58
326,851.09
120,120.00
778.05
kg
6,475.00
3,913.33
400.00
10,788.33
5,037,873.75
3,044,769.00
311,220.00
-
8,393,862.75
446,971.09
2.73
m3
745,000.00
132,355.56
72,500.00
949,855.56
2,033,850.00
361,330.67
197,925.00
2,593,105.67
1.30
m'
95,314.59
55,660.00
150,974.59
123,527.71
72,135.36
Kolom Praktis 150 x 150 (15 buah) 9 D3009
Kolom Praktis 15x15cm/m' (4dia 8mm+dia 6mm20cm) Balok B1 200 x 300
Page 1 of 13
-
-
195,663.07
No
No ID
Pekerjaan
10 B1019
Bekisting Balok/m2 2xpakai dgn Triplex 9mm
11 A1053
Pembesian Polos/kg
12 B1005
Beton 1:2:3/m3,dgn Seplit
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
16.38
m2
150,266.25
47,666.67
-
197,932.92
2,461,361.18
780,780.00
260.00
kg
6,475.00
3,913.33
400.00
10,788.33
1,683,500.00
1,017,466.67
104,000.00
-
3,242,141.18 2,804,966.67
2.46
m3
683,250.00
132,355.56
72,500.00
888,105.56
1,678,745.25
325,197.60
178,132.50
2,182,075.35
Balok B2 150 x 150 13 B1019
Bekisting Balok/m2 2xpakai dgn Triplex 9mm
14 A1053
Pembesian Polos/kg
15 B1005
Beton 1:2:3/m3,dgn Seplit
16.38
m2
150,266.25
47,666.67
-
197,932.92
2,461,361.18
780,780.00
260.00
kg
6,475.00
3,913.33
400.00
10,788.33
1,683,500.00
1,017,466.67
104,000.00
-
3,242,141.18 2,804,966.67
2.46
m3
683,250.00
132,355.56
72,500.00
888,105.56
1,678,745.25
325,197.60
178,132.50
2,182,075.35
23.35
m2
150,266.25
47,666.67
197,932.92
3,508,716.94
1,113,016.67
9.34
m3
683,250.00
132,355.56
72,500.00
888,105.56
6,381,555.00
1,236,200.89
677,150.00
8,294,905.89
1,237.55
kg
6,475.00
3,913.33
400.00
10,788.33
8,013,136.25
4,842,945.67
495,020.00
13,351,101.92
Pelat Beton Lantai 2 , tebal = 100 mm 16 B1019
Bekisting Balok/m2 2xpakai dgn Triplex 9mm
17 B1005
Beton 1:2:3/m3,dgn Seplit
18 A1053
Pembesian Polos/kg
-
-
4,621,733.60
Tangga ke Lt 2 19 B1005
Beton 1:2:3/m3,dgn Seplit
20 A1053
Pembesian Polos/kg
21 B2025
Bekisting Tangga/m2 2xpakai dgn Triplex 9mm
3.83
0
683,250.00
132,355.56
72,500.00
888,105.56
2,619,125.00
507,362.96
277,916.67
3,404,404.63
175.00
0
6,475.00
3,913.33
400.00
10,788.33
1,133,125.00
684,833.33
70,000.00
1,887,958.33
22.50
0
63,751.60
109,633.33
-
173,384.93
1,434,411.00
2,466,750.00
52,201,365.66
23,440,199.44
3,259,361.67
78,900,926.76
SUB TOTAL BIAYA PEKERJAAN STRUKTUR D
-
3,901,161.00
PEKERJAAN DINDING PASANGAN BATU BATA LANTAI 1
1 C3024
Pas.Batu Bata Kampung Tebal 1/2 Batu 1:6/m2
145.76
m2
158,460.00
98,950.00
9,995.00
267,405.00
23,097,129.60
14,422,952.00
1,456,871.20
38,976,952.80
174.75
m2
158,460.00
98,950.00
9,995.00
267,405.00
27,690,885.00
17,291,512.50
1,746,626.25
46,729,023.75
50,788,014.60
31,714,464.50
3,203,497.45
85,705,976.55
209,100.00
14,919,187.50
4,039,875.00
800,887.50
19,759,950.00
55,471.40
841,682.00
1,543,588.20
15,760,869.50
5,583,463.20
800,887.50
22,145,220.20
362,080.00
19,680,254.93
LANTAI 2 2 C3024
Pas.Batu Bata Kampung Tebal 1/2 Batu 1:6/m2
SUB TOTAL BIAYA PEKERJAAN DINDING PASANGAN BATU BATA E
PEKERJAAN RANGKA & PENUTUP ATAP
1 E3033
Rangka Atap Ringan Galvalum
94.50
m2
157,875.00
42,750.00
2 E3084
Listplank Papan 2x20/m' Kamper Samarinda
43.00
m'
19,574.00
35,897.40
8,475.00 -
SUB TOTAL BIAYA PEKERJAAN RANGKA & PENUTUP ATAP F
-
2,385,270.20
PEKERJAAN PELAPIS DINDING LANTAI 1
1 F1003
Plesteran Bata 1:5/m2 T.1,52cm
362.08
m2
13,970.00
39,383.33
54,353.33
5,058,257.60
14,259,917.33
2 F1017
Acian Plesteran Tebal 12mm/m2
362.08
m2
3,575.00
33,588.89
1,000.00 -
37,163.89
1,294,436.00
12,161,864.89
-
13,456,300.89
4 F1019
Sekonengan Sudut Dinding/m'
79.00
m'
5,362.50
16,794.44
-
22,156.94
423,637.50
1,326,761.11
-
1,750,398.61
9.10
m2
149,122.00
56,613.54
1,450.00
207,185.54
1,357,010.20
515,183.23
13,195.00
1,885,388.43
15.00
m2
149,122.00
56,613.54
1,450.00
207,185.54
2,236,830.00
849,203.13
21,750.00
3,107,783.13
5.94
m2
143,372.00
67,936.25
2,200.00
213,508.25
851,629.68
403,541.33
13,068.00
1,268,239.01
1,000.00
349,500.00
18,996,490.00
Pantry 5 F2087
Pas.Keramik Dinding Lokal 30X30/m2 Roman Kamar Mandi
6 F2087
Pas.Keramik Dinding Lokal 30X30/m2 Roman Dinding Muka
7 F2099
Pas.Batu Alam Dinding Hitam/m2 LANTAI 2
8 F1003
Plesteran Bata 1:5/m2 T.1,52cm
349.50
m2
13,970.00
39,383.33
54,353.33
4,882,515.00
13,764,475.00
9 F1017
Acian Plesteran Tebal 12mm/m2
349.50
m2
3,575.00
33,588.89
-
37,163.89
1,249,462.50
11,739,316.67
-
12,988,779.17
10 F1019
Sekonengan Sudut Dinding/m'
52.50
m'
5,362.50
16,794.44
-
22,156.94
281,531.25
881,708.33
-
1,163,239.58
11
Kamar Mandi 15.00
m2
149,122.00
56,613.54
207,185.54
2,236,830.00
849,203.13
12 F2087
Pas.Keramik Dinding Lokal 30X30/m2 Roman Dinding Muka
Page 2 of 13
1,450.00
21,750.00
3,107,783.13
No
No ID
13 F2099
Pekerjaan Pas.Batu Alam Dinding Hitam/m2
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
5.94
m2
143,372.00
67,936.25
2,200.00
213,508.25
851,629.68
403,541.33
13,068.00
1,268,239.01
1,000.00
6,700.00
364,167.33
Bawah Tangga 14 F1003
Plesteran Bata 1:5/m2 T.1,52cm
6.70
m2
13,970.00
39,383.33
54,353.33
93,599.00
263,868.33
15 F1017
Acian Plesteran Tebal 12mm/m2
6.70
m2
3,575.00
33,588.89
-
37,163.89
23,952.50
225,045.56
-
16 F1019
Sekonengan Sudut Dinding/m'
6.70
m'
5,362.50
16,794.44
-
22,156.94
35,928.75
112,522.78
-
20,877,249.66
57,756,152.13
SUB TOTAL BIAYA PEKERJAAN PELAPIS DINDING G
801,111.00
248,998.06 148,451.53 79,434,512.79
PEKERJAAN PENUTUP PLAFOND LANTAI 1 Teras Depan
1 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
8.42
m2
33,828.21
24,464.50
-
58,292.71
284,664.39
205,868.77
-
490,533.15
2 G1012
Plafond Gypsum 9mm/m2
8.42
m2
29,142.50
28,133.33
-
57,275.83
245,234.14
236,742.00
-
481,976.14
3 G1028
List Sudut Profil Gypsum 5x5/m'
16.17
m'
19,675.00
28,133.33
-
47,808.33
318,144.75
454,916.00
-
773,060.75
R. Tamu, R. Keluarga, R. Makan, Pantry, dan Koridor 4 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
47.63
m2
33,828.21
24,464.50
-
58,292.71
1,611,237.64
1,165,244.14
-
2,776,481.78
5 G1012
Plafond Gypsum 9mm/m2
47.63
m2
29,142.50
28,133.33
-
57,275.83
1,388,057.28
1,339,990.67
-
2,728,047.94
6 G1028
List Sudut Profil Gypsum 5x5/m'
47.25
m'
19,675.00
28,133.33
-
47,808.33
929,545.38
1,329,159.33
-
2,258,704.71
R. Tidur Tamu 7 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
9.99
m2
33,828.21
24,464.50
-
58,292.71
337,876.16
244,351.43
-
582,227.59
8 G1012
Plafond Gypsum 9mm/m2
9.99
m2
29,142.50
28,133.33
-
57,275.83
291,075.29
280,995.73
-
572,071.02
9 G1028
List Sudut Profil Gypsum 5x5/m'
13.31
m'
19,675.00
28,133.33
-
47,808.33
261,874.25
374,454.67
-
636,328.92
Kamar Mandi R. Tidur Tamu 10 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
2.48
m2
33,828.21
24,464.50
-
58,292.71
83,724.82
60,549.64
-
144,274.46
11 G1012
Plafond Gypsum 9mm/m2
2.48
m2
29,142.50
28,133.33
-
57,275.83
72,127.69
69,630.00
-
141,757.69
12 G1028
List Sudut Profil Gypsum 5x5/m'
6.60
m'
19,675.00
28,133.33
-
47,808.33
129,855.00
185,680.00
-
315,535.00
Kamar Mandi R. Tidur Pembantu 13 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
2.48
m2
33,828.21
24,464.50
-
58,292.71
83,724.82
60,549.64
-
144,274.46
14 G1012
Plafond Gypsum 9mm/m2
2.48
m2
29,142.50
28,133.33
-
57,275.83
72,127.69
69,630.00
-
141,757.69
15 G1028
List Sudut Profil Gypsum 5x5/m'
6.60
m'
19,675.00
28,133.33
-
47,808.33
129,855.00
185,680.00
-
315,535.00
Teras Belakang 16 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
8.21
m2
33,828.21
24,464.50
-
58,292.71
277,594.29
200,755.69
-
478,349.98
17 G1012
Plafond Gypsum 9mm/m2
8.21
m2
29,142.50
28,133.33
-
57,275.83
239,143.36
230,862.13
-
470,005.49
18 G1028
List Sudut Profil Gypsum 5x5/m'
12.65
m'
19,675.00
28,133.33
-
47,808.33
248,888.75
355,886.67
-
604,775.42
LANTAI 2 R. Tidur Utama 19 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
18.21
m2
33,828.21
24,464.50
-
58,292.71
615,842.56
445,376.22
-
1,061,218.79
20 G1012
Plafond Gypsum 9mm/m2
18.21
m2
29,142.50
28,133.33
-
57,275.83
530,539.21
512,167.33
-
1,042,706.55
21 G1028
List Sudut Profil Gypsum 5x5/m'
19.58
m'
19,675.00
28,133.33
-
47,808.33
385,236.50
550,850.67
-
936,087.17
Kamar Mandi R. Tidur Utama 22 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
3.30
m2
33,828.21
24,464.50
-
58,292.71
111,633.09
80,732.85
-
192,365.94
23 G1012
Plafond Gypsum 9mm/m2
3.30
m2
29,142.50
28,133.33
-
57,275.83
96,170.25
92,840.00
-
189,010.25
24 G1028
List Sudut Profil Gypsum 5x5/m'
7.70
m'
19,675.00
28,133.33
-
47,808.33
151,497.50
216,626.67
-
368,124.17
Atas Tangga, R. Baca, R. Kerja, & depan K. M. Tidur 1 25 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
28.00
m2
33,828.21
24,464.50
-
58,292.71
947,020.74
684,883.68
-
1,631,904.42
26 G1012
Plafond Gypsum 9mm/m2
28.00
m2
29,142.50
28,133.33
-
57,275.83
815,844.29
787,592.67
-
1,603,436.95
27 G1028
List Sudut Profil Gypsum 5x5/m'
36.91
m'
19,675.00
28,133.33
-
47,808.33
726,105.88
1,038,260.67
-
1,764,366.54
10.18
m2
33,828.21
24,464.50
-
58,292.71
344,202.04
248,926.29
-
593,128.32
R. Tidur 1 28 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
Page 3 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
29 G1012
Plafond Gypsum 9mm/m2
10.18
m2
29,142.50
28,133.33
-
57,275.83
296,524.94
286,256.67
-
582,781.60
30 G1028
List Sudut Profil Gypsum 5x5/m'
14.08
m'
19,675.00
28,133.33
-
47,808.33
277,024.00
396,117.33
-
673,141.33
Kamar Mandi R. Tidur 1 31 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
2.48
m2
33,828.21
24,464.50
-
58,292.71
83,724.82
60,549.64
-
144,274.46
32 G1012
Plafond Gypsum 9mm/m2
2.48
m2
29,142.50
28,133.33
-
57,275.83
72,127.69
69,630.00
-
141,757.69
33 G1028
List Sudut Profil Gypsum 5x5/m'
6.60
m'
19,675.00
28,133.33
-
47,808.33
129,855.00
185,680.00
-
315,535.00
R. Tidur 2 34 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
10.49
m2
33,828.21
24,464.50
-
58,292.71
354,993.24
256,730.46
-
611,723.70
35 G1012
Plafond Gypsum 9mm/m2
10.49
m2
29,142.50
28,133.33
-
57,275.83
305,821.40
295,231.20
-
601,052.60
36 G1028
List Sudut Profil Gypsum 5x5/m'
13.67
m'
19,675.00
28,133.33
-
47,808.33
269,016.28
384,667.07
-
653,683.34
R. Cuci dan Jemur 37 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
6.09
m2
33,828.21
24,464.50
-
58,292.71
206,149.11
149,086.66
-
355,235.77
38 G1012
Plafond Gypsum 9mm/m2
6.09
m2
29,142.50
28,133.33
-
57,275.83
177,594.40
171,444.53
-
349,038.93
39 G1028
List Sudut Profil Gypsum 5x5/m'
10.37
m'
19,675.00
28,133.33
-
47,808.33
204,088.78
291,827.07
-
495,915.84
R. Setrika 40 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
2.79
m2
33,828.21
24,464.50
-
58,292.71
94,516.02
68,353.81
-
162,869.83
41 G1012
Plafond Gypsum 9mm/m2
2.79
m2
29,142.50
28,133.33
-
57,275.83
81,424.15
78,604.53
-
160,028.68
42 G1028
List Sudut Profil Gypsum 5x5/m'
6.88
m'
19,675.00
28,133.33
-
47,808.33
135,265.63
193,416.67
-
328,682.29
Gudang 43 G1006
Rangka Plafond Besi Hollow/m2 (Bawah Dak/Plat Lantai)
2.79
m2
33,828.21
24,464.50
-
58,292.71
94,516.02
68,353.81
-
162,869.83
44 G1012
Plafond Gypsum 9mm/m2
2.79
m2
29,142.50
28,133.33
-
57,275.83
81,424.15
78,604.53
-
160,028.68
45 G1028
List Sudut Profil Gypsum 5x5/m'
6.88
m'
19,675.00
28,133.33
-
47,808.33
135,265.63
193,416.67
-
328,682.29
11,384,640.70
11,460,277.24
-
22,844,917.94
SUB TOTAL BIAYA PEKERJAAN PENUTUP PLAFOND H
PEKERJAAN PELAPIS LANTAI LANTAI 1 Teras Depan
1 H2047
Pas.Granit Tile Lantai 60x60/m2
2 H2048
Plin Granit Tile Lantai 10x60/m'
8.42
m2
127,250.00
23,489.58
1,100.00
151,839.58
1,070,808.75
197,664.84
9,256.50
1,277,730.09
16.17
m'
25,350.00
23,489.58
1,100.00
49,939.58
409,909.50
379,826.56
17,787.00
807,523.06
R. Tamu, R. Keluarga, R. Makan, Pantry, dan Koridor 3 H2047
Pas.Granit Tile Lantai 60x60/m2
47.63
m2
127,250.00
23,489.58
1,100.00
151,839.58
6,060,917.50
1,118,808.85
52,393.00
7,232,119.35
4 H2048
Plin Granit Tile Lantai 10x60/m'
47.25
m'
25,350.00
23,489.58
1,100.00
49,939.58
1,197,660.75
1,109,765.36
51,969.50
2,359,395.61
R. Tidur Tamu 5 H2047
Pas.Granit Tile Lantai 60x60/m2
6 H2048
Plin Granit Tile Lantai 10x60/m'
9.99
m2
127,250.00
23,489.58
1,100.00
151,839.58
1,270,973.00
234,613.96
10,986.80
1,516,573.76
13.31
m'
25,350.00
23,489.58
1,100.00
49,939.58
337,408.50
312,646.35
14,641.00
664,695.85
Kamar Mandi R. Tidur Tamu 7
Lapisan Water Proofing Lantai
2.48
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
8 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
2.48
m2
85,185.00
33,968.13
1,100.00
120,253.13
210,832.88
84,071.11
2,722.50
297,626.48
Kamar Mandi R. Tidur Pembantu 9
Lapisan Water Proofing Lantai
2.48
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
10 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
2.48
m2
85,185.00
33,968.13
1,100.00
120,253.13
210,832.88
84,071.11
2,722.50
297,626.48
10.30
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
8.21
m2
127,250.00
23,489.58
1,100.00
151,839.58
1,044,213.50
192,755.52
9,026.60
1,245,995.62
12.65
m'
25,350.00
23,489.58
1,100.00
49,939.58
320,677.50
297,143.23
13,915.00
631,735.73
18.21
m2
127,250.00
23,489.58
1,100.00
151,839.58
2,316,586.25
427,627.86
20,025.50
2,764,239.61
Teras Belakang 11
Lapisan Water Proofing Kolam Ikan
12 H2047
Pas.Granit Tile Lantai 60x60/m2
13 H2048
Plin Granit Tile Lantai 10x60/m' LANTAI 2 R. Tidur Utama
14 H2047
Pas.Granit Tile Lantai 60x60/m2
Page 4 of 13
No
No ID
15 H2048
Pekerjaan Plin Granit Tile Lantai 10x60/m'
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
19.58
m'
25,350.00
23,489.58
1,100.00
Bahan Rp
49,939.58
496,353.00
Jumlah Harga Upah Alat Rp Rp
Total Rp
459,926.04
21,538.00
977,817.04
Kamar Mandi R. Tidur Utama 16
Lapisan Water Proofing Lantai
3.30
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
17 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
7.70
m2
85,185.00
33,968.13
1,100.00
120,253.13
655,924.50
261,554.56
8,470.00
925,949.06
Atas Tangga, R. Baca, R. Kerja, & depan K. M. Tidur 1 18 H2047
Pas.Granit Tile Lantai 60x60/m2
28.00
m2
127,250.00
23,489.58
1,100.00
151,839.58
3,562,363.75
657,590.89
30,794.50
4,250,749.14
19 H2048
Plin Granit Tile Lantai 10x60/m'
36.91
m'
25,350.00
23,489.58
1,100.00
49,939.58
935,541.75
866,883.07
40,595.50
1,843,020.32
R. Tidur 1 20 H2047
Pas.Granit Tile Lantai 60x60/m2
10.18
m2
127,250.00
23,489.58
1,100.00
151,839.58
1,294,768.75
239,006.51
11,192.50
1,544,967.76
21 H2048
Plin Granit Tile Lantai 10x60/m'
14.08
m'
25,350.00
23,489.58
1,100.00
49,939.58
356,928.00
330,733.33
15,488.00
703,149.33
Kamar Mandi R. Tidur 1 22
Lapisan Water Proofing Lantai
2.48
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
23 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
2.48
m2
85,185.00
33,968.13
1,100.00
120,253.13
210,832.88
84,071.11
2,722.50
297,626.48
R. Tidur 2 24 H2047
Pas.Granit Tile Lantai 60x60/m2
10.49
m2
127,250.00
23,489.58
1,100.00
151,839.58
1,335,361.50
246,499.69
11,543.40
1,593,404.59
25 H2048
Plin Granit Tile Lantai 10x60/m'
13.67
m'
25,350.00
23,489.58
1,100.00
49,939.58
346,610.55
321,173.07
15,040.30
682,823.92
R. Cuci dan Jemur 26
Lapisan Water Proofing Lantai
6.09
m2
50,000.00
21,000.00
5,000.00
76,000.00
225,000.00
94,500.00
22,500.00
342,000.00
27 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
6.09
m2
85,185.00
33,968.13
1,100.00
120,253.13
519,117.39
207,001.75
6,703.40
732,822.54
2.79
m2
127,250.00
23,489.58
1,100.00
151,839.58
355,536.50
65,629.90
3,073.40
424,239.80
2.79
m2
85,185.00
33,968.13
1,100.00
120,253.13
R. Setrika 28 H2047
Pas.Granit Tile Lantai 60x60/m2 Gudang
29 H2041
Pas.Keramik Lantai Lokal 30X30/m2 Mulia
SUB TOTAL BIAYA PEKERJAAN PELAPIS LANTAI I
238,006.89
94,906.94
3,073.40
335,987.23
26,108,166.46
8,840,971.64
510,680.80
35,459,818.89
PEKERJAAN PINTU, DAN JENDELA LANTAI 1 PJ1
1 I3006
Pintu Full Panel Solid Kamper Samarinda Kwalitet Cat/bh
2.00
bh
725,000.00
196,824.89
-
921,824.89
1,450,000.00
393,649.78
-
2 J2003
Kunci Pintu Masuk Utama/bh Lainnya
1.00
bh
285,450.00
141,555.56
-
427,005.56
285,450.00
141,555.56
-
1,843,649.78 427,005.56
3
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
350,000.00
196,824.89
-
546,824.89
700,000.00
393,649.78
-
1,093,649.78
4 J3034
Kunci Jendela Swing/bh
1.00
bh
100,000.00
40,444.44
-
140,444.44
100,000.00
40,444.44
-
140,444.44
5
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
350,000.00
196,824.89
-
546,824.89
350,000.00
196,824.89
-
546,824.89
PJ2 6
Pintu Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
350,000.00
196,824.89
-
546,824.89
700,000.00
393,649.78
-
1,093,649.78
7 J2027
Rel Pintu Sliding/bh Lainnya
1.00
bh
235,000.00
131,444.44
-
366,444.44
235,000.00
131,444.44
-
366,444.44
8 J2035
Kunci Jendela Sorong/bh
1.00
bh
125,000.00
40,444.44
-
165,444.44
125,000.00
40,444.44
-
165,444.44
9
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
265,000.00
196,824.89
-
461,824.89
265,000.00
196,824.89
-
461,824.89
PJ3 10 I3006
Pintu Full Panel Solid Kamper Samarinda Kwalitet Cat/bh
1.00
bh
525,000.00
196,824.89
-
721,824.89
525,000.00
196,824.89
-
721,824.89
11 J2012
Kunci Pintu Masuk Kamar Lain/bh Lainnya
1.00
bh
165,850.00
52,567.00
-
218,417.00
165,850.00
52,567.00
-
218,417.00
12
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
1.00
bh
350,000.00
196,824.89
-
546,824.89
350,000.00
196,824.89
-
546,824.89
13 J3034
Kunci Jendela Swing/bh
1.00
bh
100,000.00
40,444.44
-
140,444.44
100,000.00
40,444.44
-
140,444.44
14
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
245,000.00
196,824.89
-
441,824.89
245,000.00
196,824.89
-
441,824.89
P1 15 I3006
Pintu Full Panel Solid Kamper Samarinda Kwalitet Cat/bh
1.00
bh
525,000.00
196,824.89
-
721,824.89
525,000.00
196,824.89
-
721,824.89
16 J2012
Kunci Pintu Masuk Kamar Lain/bh Lainnya
1.00
bh
165,850.00
52,567.00
-
218,417.00
165,850.00
52,567.00
-
218,417.00
17
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
225,000.00
125,750.00
-
350,750.00
225,000.00
125,750.00
-
350,750.00
P2 (Kamar Mandi)
Page 5 of 13
No
No ID
18
Pekerjaan Pintu PVC Toilet
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
1.00
bh
227,500.00
23,750.00
Subtotal Rp
15,750.00
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
267,000.00
227,500.00
23,750.00
Total Rp
15,750.00
267,000.00
J1 19
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
295,000.00
196,824.89
-
491,824.89
590,000.00
393,649.78
-
983,649.78
20 J3034
Kunci Jendela Swing/bh
2.00
bh
100,000.00
40,444.44
-
140,444.44
200,000.00
80,888.89
-
280,888.89
21
Kusen Kamper Samarinda Kwalitet Cat
2.00
bh
215,000.00
196,824.89
-
411,824.89
430,000.00
393,649.78
-
823,649.78
J3 22
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
3.00
bh
295,000.00
196,824.89
-
491,824.89
885,000.00
590,474.67
-
1,475,474.67
23 J3034
Kunci Jendela Swing/bh
3.00
bh
100,000.00
40,444.44
-
140,444.44
300,000.00
121,333.33
-
421,333.33
24
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
250,000.00
196,824.89
-
446,824.89
250,000.00
196,824.89
-
446,824.89
J4 25
Jendela Jungkit Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
295,000.00
196,824.89
-
491,824.89
590,000.00
393,649.78
-
983,649.78
26 J3034
Kunci Jendela Swing/bh
2.00
bh
100,000.00
40,444.44
-
140,444.44
200,000.00
80,888.89
-
280,888.89
27
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
230,000.00
196,824.89
-
426,824.89
230,000.00
196,824.89
-
426,824.89
J5 28
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
295,000.00
196,824.89
-
491,824.89
590,000.00
393,649.78
-
983,649.78
29 J3034
Kunci Jendela Swing/bh
2.00
bh
100,000.00
40,444.44
-
140,444.44
200,000.00
80,888.89
-
280,888.89
30
Kusen Kamper Samarinda Kwalitet Cat
2.00
bh
215,000.00
196,824.89
-
411,824.89
430,000.00
393,649.78
-
823,649.78
J6 31
Booven Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
195,000.00
125,750.00
-
320,750.00
390,000.00
251,500.00
-
641,500.00
32 J3034
Kunci Jendela Jungkit/bh
2.00
bh
100,000.00
40,444.44
-
140,444.44
200,000.00
80,888.89
-
280,888.89
33
Kusen Kamper Samarinda Kwalitet Cat
2.00
bh
175,500.00
107,500.00
-
283,000.00
351,000.00
215,000.00
-
566,000.00
1,843,649.78
LANTAI 2 PJ1 34 I3006
Pintu Full Panel Solid Kamper Samarinda Kwalitet Cat/bh
2.00
bh
725,000.00
196,824.89
-
921,824.89
1,450,000.00
393,649.78
-
35 J2003
Kunci Pintu Masuk Utama/bh Lainnya
1.00
bh
285,450.00
141,555.56
-
427,005.56
285,450.00
141,555.56
-
427,005.56
36
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
350,000.00
196,824.89
-
546,824.89
700,000.00
393,649.78
-
1,093,649.78
37 J3034
Kunci Jendela Swing/bh
1.00
bh
100,000.00
40,444.44
-
140,444.44
100,000.00
40,444.44
-
140,444.44
38
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
350,000.00
196,824.89
-
546,824.89
350,000.00
196,824.89
-
546,824.89
P1 39 I3006
Pintu Full Panel Solid Kamper Samarinda Kwalitet Cat/bh
6.00
bh
525,000.00
196,824.89
-
721,824.89
3,150,000.00
1,180,949.33
-
4,330,949.33
40 J2012
Kunci Pintu Masuk Kamar Lain/bh Lainnya
6.00
bh
165,850.00
52,567.00
-
218,417.00
995,100.00
315,402.00
-
1,310,502.00
41
Kusen Kamper Samarinda Kwalitet Cat
6.00
bh
225,000.00
125,750.00
-
350,750.00
1,350,000.00
754,500.00
-
2,104,500.00
2.00
bh
227,500.00
23,750.00
267,000.00
455,000.00
47,500.00
P2 (Kamar Mandi) 42
Pintu PVC Toilet
15,750.00
31,500.00
534,000.00
J2 43
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
4.00
bh
295,000.00
196,824.89
-
491,824.89
1,180,000.00
787,299.56
-
1,967,299.56
44 J3034
Kunci Jendela Swing/bh
4.00
bh
100,000.00
40,444.44
-
140,444.44
400,000.00
161,777.78
-
561,777.78
45
Kusen Kamper Samarinda Kwalitet Cat
2.00
bh
230,000.00
196,824.89
-
426,824.89
460,000.00
393,649.78
-
853,649.78
J4 46
Jendela Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
2.00
bh
295,000.00
196,824.89
-
491,824.89
590,000.00
393,649.78
-
983,649.78
47 J3034
Kunci Jendela Swing/bh
2.00
bh
100,000.00
40,444.44
-
140,444.44
200,000.00
80,888.89
-
280,888.89
48
Kusen Kamper Samarinda Kwalitet Cat
1.00
bh
230,000.00
196,824.89
-
426,824.89
230,000.00
196,824.89
-
426,824.89
J6 49
Booven Kamper Samarinda Kwalitet Cat+kaca 5 mm/bh
3.00
bh
195,000.00
125,750.00
-
320,750.00
585,000.00
377,250.00
-
962,250.00
50 J3034
Kunci Jendela Jungkit/bh
3.00
bh
100,000.00
40,444.44
-
140,444.44
300,000.00
121,333.33
-
421,333.33
51
Kusen Kamper Samarinda Kwalitet Cat
3.00
bh
175,500.00
107,500.00
-
283,000.00
526,500.00
322,500.00
-
21,411,200.00
10,339,104.00
SUB TOTAL BIAYA PEKERJAAN PINTU, DAN JENDELA
Page 6 of 13
47,250.00
849,000.00 31,797,554.00
No
No ID
J
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
PEKERJAAN PENGECATAN LANTAI 1 A. DINDING Dinding Luar arah Teras Depan
1 K1062
Cat Tembok Luar/m2
103.86
m2
5,000.00
39,133.33
4,000.00
48,133.33
519,275.00
4,064,192.33
415,420.00
4,998,887.33
79.05
m2
5,000.00
39,133.33
4,000.00
48,133.33
395,250.00
3,093,490.00
316,200.00
3,804,940.00
362.08
m2
4,500.00
39,133.33
4,000.00
47,633.33
1,629,360.00
14,169,397.33
1,448,320.00
17,247,077.33
Dinding Luar arah Teras Belakang 2 K1062
Cat Tembok Luar/m2 seluruh dinding dalam Lt 1
3 K1061
Cat Tembok Dalam/m2 B. PLAFON R. Tamu, R. Keluarga, R. Makan, Pantry, dan Koridor
4 K1061
Cat Plafond/m2
47.63
m2
4,500.00
39,133.33
4,000.00
47,633.33
214,335.00
1,863,920.67
190,520.00
2,268,775.67
5 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
47.25
m'
1,316.00
63,333.33
3,117.00
67,766.33
62,174.42
2,992,183.33
147,262.67
3,201,620.42
R. Tidur Tamu 6 K1061
Cat Plafond/m2
7 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
9.99
m2
4,500.00
39,133.33
4,000.00
47,633.33
44,946.00
390,863.73
39,952.00
475,761.73
13.31
m'
1,316.00
63,333.33
3,117.00
67,766.33
17,515.96
842,966.67
41,487.27
901,969.90
Kamar Mandi R. Tidur Tamu 8 K1061
Cat Plafond/m2
2.48
m2
4,500.00
39,133.33
4,000.00
47,633.33
11,137.50
96,855.00
9,900.00
117,892.50
9 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.60
m'
1,316.00
63,333.33
3,117.00
67,766.33
8,685.60
418,000.00
20,572.20
447,257.80
Kamar Mandi R. Tidur Pembantu 10 K1061
Cat Plafond/m2
2.48
m2
4,500.00
39,133.33
4,000.00
47,633.33
11,137.50
96,855.00
9,900.00
117,892.50
11 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.60
m'
1,316.00
63,333.33
3,117.00
67,766.33
8,685.60
418,000.00
20,572.20
447,257.80
Teras Belakang 12 K1061
Cat Plafond/m2
13 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
8.21
m2
4,500.00
39,133.33
4,000.00
47,633.33
36,927.00
321,128.13
32,824.00
390,879.13
12.65
m'
1,316.00
63,333.33
3,117.00
67,766.33
16,647.40
801,166.67
39,430.05
857,244.12
Plafond Teras Depan 14 K1061
Cat Plafond/m2
15 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
8.42
m2
4,500.00
39,133.33
4,000.00
47,633.33
37,867.50
329,307.00
33,660.00
400,834.50
16.17
m'
1,316.00
63,333.33
3,117.00
67,766.33
21,279.72
1,024,100.00
50,401.89
1,095,781.61
96.49
m2
5,000.00
39,133.33
4,000.00
48,133.33
482,425.00
3,775,779.67
385,940.00
4,644,144.67
50.42
m2
5,000.00
39,133.33
4,000.00
48,133.33
252,112.50
1,973,200.50
201,690.00
2,427,003.00
356.80
m2
4,500.00
39,133.33
4,000.00
47,633.33
1,605,600.00
13,962,773.33
1,427,200.00
16,995,573.33
LANTAI 2 A. DINDING Dinding Luar arah Teras Depan 16 K1062
Cat Tembok Luar/m2 Dinding Luar arah Teras Belakang
17 K1062
Cat Tembok Luar/m2 seluruh dinding dalam Lt 1
18 K1061
Cat Tembok Dalam/m2 B. PLAFON R. Tidur Utama
19 K1061
Cat Plafond/m2
18.21
m2
4,500.00
39,133.33
4,000.00
47,633.33
81,922.50
712,422.33
72,820.00
867,164.83
20 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
19.58
m'
1,316.00
63,333.33
3,117.00
67,766.33
25,767.28
1,240,066.67
61,030.86
1,326,864.81
Kamar Mandi R. Tidur Utama 21 K1061
Cat Plafond/m2
3.30
m2
4,500.00
39,133.33
4,000.00
47,633.33
14,850.00
129,140.00
13,200.00
157,190.00
22 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
7.70
m'
1,316.00
63,333.33
3,117.00
67,766.33
10,133.20
487,666.67
24,000.90
521,800.77
Atas Tangga, R. Baca, R. Kerja, & depan K. M. Tidur 1 23 K1061
Cat Plafond/m2
28.00
m2
4,500.00
39,133.33
4,000.00
47,633.33
125,977.50
1,095,537.67
111,980.00
1,333,495.17
24 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
36.91
m'
1,316.00
63,333.33
3,117.00
67,766.33
48,566.98
2,337,316.67
115,032.89
2,500,916.53
Page 7 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
R. Tidur 1 25 K1061
Cat Plafond/m2
10.18
m2
4,500.00
39,133.33
4,000.00
47,633.33
45,787.50
398,181.67
40,700.00
484,669.17
26 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
14.08
m'
1,316.00
63,333.33
3,117.00
67,766.33
18,529.28
891,733.33
43,887.36
954,149.97
Kamar Mandi R. Tidur 1 27 K1061
Cat Plafond/m2
2.48
m2
4,500.00
39,133.33
4,000.00
47,633.33
11,137.50
96,855.00
9,900.00
117,892.50
28 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.60
m'
1,316.00
63,333.33
3,117.00
67,766.33
8,685.60
418,000.00
20,572.20
447,257.80
R. Tidur 2 29 K1061
Cat Plafond/m2
10.49
m2
4,500.00
39,133.33
4,000.00
47,633.33
47,223.00
410,665.20
41,976.00
499,864.20
30 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
13.67
m'
1,316.00
63,333.33
3,117.00
67,766.33
17,993.67
865,956.67
42,618.74
926,569.08
R. Cuci dan Jemur 31 K1061
Cat Plafond/m2
32 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.09
m2
4,500.00
39,133.33
4,000.00
47,633.33
27,423.00
238,478.53
24,376.00
290,277.53
13.67
m'
1,316.00
63,333.33
3,117.00
67,766.33
17,993.67
865,956.67
42,618.74
926,569.08
R. Setrika 33 K1061
Cat Plafond/m2
2.79
m2
4,500.00
39,133.33
4,000.00
47,633.33
12,573.00
109,338.53
11,176.00
133,087.53
34 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.88
m'
1,316.00
63,333.33
3,117.00
67,766.33
9,047.50
435,416.67
21,429.38
465,893.54 133,087.53
Gudang 33 K1061
Cat Plafond/m2
2.79
m2
4,500.00
39,133.33
4,000.00
47,633.33
12,573.00
109,338.53
11,176.00
34 K1022
Cat Duco List Plafond Sudut 5x5cm/m'
6.88
m'
1,316.00
63,333.33
3,117.00
67,766.33
9,047.50
435,416.67
21,429.38
465,893.54
5,920,593.38
61,911,666.83
5,561,176.71
73,393,436.92
` SUB TOTAL BIAYA PEKERJAAN PENGECATAN K
PEKERJAAN ACCESSORIES INSTALASI SANITAIR LANTAI 1 Teras Depan
1
Kran Air Taman 1/2"
1.00
bh
72,350.00
4,275.00
-
76,625.00
72,350.00
4,275.00
-
76,625.00
1.00
bh
72,350.00
4,275.00
-
76,625.00
72,350.00
4,275.00
-
76,625.00
Teras Belakang 2
Kran Air Taman 1/2" Kamar Mandi Tamu
3 M1030
Tempat Sabun Dinding Lokal TOTO/bh Type3
1.00
bh
34,500.00
15,650.00
3,000.00
53,150.00
34,500.00
15,650.00
3,000.00
53,150.00
4 M1147
Monoblock CW 660 J/ SW 660 ex TOTO w Putih
1.00
bh
2,800,000.00
33,333.33
6,250.00
2,839,583.33
2,800,000.00
33,333.33
6,250.00
2,839,583.33
5 M2180
Jet Washer Lokal
1.00
bh
62,250.00
8,675.00
-
70,925.00
62,250.00
8,675.00
-
70,925.00
6
Kran Air 1/2"
1.00
bh
52,350.00
4,275.00
-
56,625.00
52,350.00
4,275.00
-
56,625.00
7 M1117
Floor Drain Lokal
1.00
bh
33,500.00
4,275.00
-
37,775.00
33,500.00
4,275.00
-
8 M1123
Wastafel TOTO LW220J
1.00
bh
164,500.00
27,650.00
198,400.00
164,500.00
27,650.00
9
Kran Air Wastafel 1/2"
1.00
bh
162,350.00
4,275.00
-
166,625.00
162,350.00
4,275.00
-
6,250.00
6,250.00
37,775.00 198,400.00
-
166,625.00
-
182,525.00
Kamar Mandi Pembantu 10
Bak mandi Fiber
1.00
bh
172,250.00
10,275.00
182,525.00
172,250.00
10,275.00
11 M1030
Tempat Sabun Dinding Lokal /bh
1.00
bh
34,500.00
15,650.00
3,000.00
53,150.00
34,500.00
15,650.00
3,000.00
53,150.00
12 M1154
Closet Jongkok Lokal TOTO/bh
1.00
bh
1,205,000.00
60,850.00
8,700.00
1,274,550.00
1,205,000.00
60,850.00
8,700.00
1,274,550.00
13
Kran Air 1/2"
1.00
bh
52,350.00
4,275.00
-
56,625.00
52,350.00
4,275.00
-
56,625.00
14 M1117
Floor Drain Lokal
1.00
bh
33,500.00
4,275.00
-
37,775.00
33,500.00
4,275.00
-
37,775.00
Dapur dan Tempat Cuci 15 M3214
Pantry Zink Lokal Meiwa/bh 1Lubang 1Sayap
1.00
bh
75,000.00
312,222.22
-
387,222.22
75,000.00
312,222.22
-
387,222.22
16
Kran Air 1/2"
2.00
bh
162,350.00
4,275.00
-
166,625.00
324,700.00
8,550.00
-
333,250.00
LANTAI 2 Kamar Mandi Utama 17 M1030
Tempat Sabun Dinding Lokal TOTO/bh Type3
1.00
bh
34,500.00
15,650.00
3,000.00
53,150.00
34,500.00
15,650.00
3,000.00
53,150.00
18 M1147
Monoblock CW 660 J/ SW 660 ex TOTO w Putih
1.00
bh
2,800,000.00
33,333.33
6,250.00
2,839,583.33
2,800,000.00
33,333.33
6,250.00
2,839,583.33
19 M2180
Jet Washer Lokal
1.00
bh
62,250.00
8,675.00
70,925.00
62,250.00
8,675.00
Page 8 of 13
-
-
70,925.00
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
20
Kran Air 1/2"
1.00
bh
52,350.00
4,275.00
-
56,625.00
52,350.00
4,275.00
-
21 M1117
Floor Drain Lokal
1.00
bh
33,500.00
4,275.00
-
37,775.00
33,500.00
4,275.00
-
22 M1123
Wastafel TOTO LW220J
1.00
bh
164,500.00
27,650.00
198,400.00
164,500.00
27,650.00
23
Kran Air Wastafel 1/2"
1.00
bh
162,350.00
4,275.00
166,625.00
162,350.00
4,275.00
6,250.00 -
6,250.00 -
56,625.00 37,775.00 198,400.00 166,625.00
Kamar Mandi 24 M1030
Tempat Sabun Dinding Lokal TOTO/bh Type3
1.00
bh
34,500.00
15,650.00
3,000.00
53,150.00
34,500.00
15,650.00
3,000.00
53,150.00
25 M1147
Monoblock CW 660 J/ SW 660 ex TOTO w Putih
1.00
bh
2,800,000.00
33,333.33
6,250.00
2,839,583.33
2,800,000.00
33,333.33
6,250.00
2,839,583.33
26 M2180
Jet Washer Lokal
1.00
bh
62,250.00
8,675.00
-
70,925.00
62,250.00
8,675.00
-
70,925.00
27
Kran Air 1/2"
1.00
bh
52,350.00
4,275.00
-
56,625.00
52,350.00
4,275.00
-
56,625.00
28 M1117
Floor Drain Lokal
1.00
bh
33,500.00
4,275.00
-
37,775.00
33,500.00
4,275.00
-
29 M1123
Wastafel TOTO LW220J
1.00
bh
164,500.00
27,650.00
198,400.00
164,500.00
27,650.00
30
Kran Air Wastafel 1/2"
1.00
bh
162,350.00
4,275.00
6,250.00 -
166,625.00
` SUB TOTAL BIAYA PEKERJAAN ACCESSORIES INSTALASI SANITAIR L
162,350.00
4,275.00
11,970,350.00
719,047.22
6,250.00 58,200.00
37,775.00 198,400.00 166,625.00 12,747,597.22
PEKERJAAN INSTALASI PIPA INSTALASI AIR HUJAN
1 E1227
Saringan Pipa Air Hujan Kuningan dia 4"/bh
2 E1215
Pipa Air Hujan PVC dia 4"/m' AW
4.00
bh
75,000.00
8,916.67
-
83,916.67
300,000.00
35,666.67
-
335,666.67
69.00
m'
58,125.00
48,291.67
-
106,416.67
4,010,625.00
3,332,125.00
-
7,342,750.00
18.85
m'
8,968.75
21,111.11
150.00
30,229.86
169,060.94
397,944.44
2,827.50
569,832.88
3.85
m'
7,437.50
21,111.11
300.00
28,848.61
28,634.38
81,277.78
1,155.00
111,067.15
7.70
m'
7,437.50
21,111.11
300.00
28,848.61
57,268.75
162,555.56
2,310.00
222,134.31
16.85
m'
7,437.50
21,111.11
300.00
28,848.61
125,321.88
355,722.22
5,055.00
486,099.10
INSTALASI AIR BERSIH LANTAI 1 3 L2103
Pemipaan Main line dan Riser (vertikal) PVC AW dia 1"/m' Dapur
4 L2105
Pemipaan PVC AW dia 1/2"/m' (Didalam Dinding) K. Mandi
5 L2105
Pemipaan PVC AW dia 1/2"/m' (Didalam Dinding) Teras
6 L2105
Pemipaan PVC AW dia 1/2"/m' (Didalam Dinding) LANTAI 2
7
Tangki Air Fiber kap. 1000 Liter
8 L2103
Pemipaan PVC AW dia 1"/m'
1.00
bh
1,375,000.00
10,750.00
5,750.00
1,391,500.00
1,375,000.00
10,750.00
5,750.00
1,391,500.00
12.86
m'
8,968.75
21,111.11
150.00
30,229.86
115,338.13
271,488.89
1,929.00
388,756.01
3.05
m'
7,437.50
21,111.11
300.00
28,848.61
22,684.38
64,388.89
915.00
87,988.26
K. Mandi 9 L2105
Pemipaan PVC AW dia 1/2"/m' (Didalam Dinding) INSTALASI AIR BEKAS LANTAI 1
10 L1241
Bak Kontrol 30x30x30cm/bh 1Pc:4Psr dgn Bata Kampung
1.00
bh
231,650.00
68,619.64
14,375.00
314,644.64
231,650.00
68,619.64
14,375.00
314,644.64
11 L3213
Pemipaan Riser (vertikal) PVC AW dia 3"/m'
5.75
m'
33,906.25
26,388.89
300.00
60,595.14
194,960.94
151,736.11
1,725.00
348,422.05
8.25
m'
33,906.25
26,388.89
300.00
60,595.14
279,726.56
217,708.33
2,475.00
499,909.90
14.25
m'
33,906.25
26,388.89
300.00
60,595.14
483,164.06
376,041.67
4,275.00
863,480.73
5.75
m'
33,906.25
26,388.89
300.00
60,595.14
194,960.94
151,736.11
1,725.00
348,422.05
9.48
m'
33,906.25
26,388.89
300.00
60,595.14
321,431.25
250,166.67
2,844.00
574,441.92
Dapur 13 L3213
Pemipaan PVC AW dia 3"/m' K. Mandi Utama
14 L3213
Pemipaan PVC AW dia 3"/m' LANTAI 2
17 L3213
Pemipaan Riser (vertikal) PVC AW dia 3"/m' K. Mandi
18 L3213
Pemipaan PVC AW dia 3"/m'
Page 9 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Jumlah Harga Upah Alat Rp Rp
Bahan Rp
Total Rp
INSTALASI VENTING 19 L3106
Pemipaan PVC D dia 11/2"/m'
14.75
m'
5,687.50
15,833.33
150.00
21,670.83
83,890.63
233,541.67
2,212.50
319,644.79
INSTALASI AIR KOTOR LANTAI 1 20 A1005
Galian Tanah Lunak Dalam Max 2,00M/m3
17.05
m3
92,411.73
375.00
92,786.73
1,575,620.05
6,393.75
1,582,013.80
23 L3214
Pemipaan Main line PVC AW dia 4"/m' (Bawah Lantai)
15.21
m'
54,687.50
-
31,666.67
750.00
87,104.17
831,796.88
-
481,650.00
11,407.50
1,324,854.38
8.83
m'
54,687.50
31,666.67
750.00
87,104.17
482,890.63
279,616.67
6,622.50
769,129.79
8.54
m'
54,687.50
31,666.67
750.00
87,104.17
467,031.25
270,433.33
6,405.00
743,869.58
10.10
m'
54,687.50
31,666.67
750.00
87,104.17
552,343.75
319,833.33
7,575.00
879,752.08
16.28
m'
54,687.50
31,666.67
750.00
87,104.17
Dapur 24 L3214
Pemipaan PVC AW dia 4"/m' (Bawah Lantai) K. Mandi
25 L3214
Pemipaan PVC AW dia 4"/m' (Bawah Lantai) LANTAI 2
26 L3214
Pemipaan Riser (vertikal )PVC AW dia 4"/m' K. Mandi
27 L3214
Pemipaan PVC AW dia 4"/m' (Bawah Lantai)
SUB TOTAL BIAYA PEKERJAAN INSTALASI PIPA O
890,312.50
515,533.33
12,210.00
1,418,055.83
11,218,092.81
9,604,156.36
100,186.75
20,922,435.92
182,500.00
PEKERJAAN INSTALASI LISTRIK INSTALASI PENERANGAN LANTAI 1 Taman Depan
1
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
2
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
3
Out door Lamp
1.00
bh
265,000.00
12,500.00
2,700.00
280,200.00
265,000.00
12,500.00
2,700.00
280,200.00 365,000.00
Teras Depan 4
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
5
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
6
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00 730,000.00
R. Tidur Tamu 7
Instalasi titik lampu NYM 3x2.5 mm2
4.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
510,000.00
210,000.00
10,000.00
8
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
9
Lampu Down Light PLC 1x 13 W
4.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
260,000.00
50,000.00
10,800.00
320,800.00
Kamar Mandi Tamu 10
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
11
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
12
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00
R. Tidur Pembantu 13
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
14
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
15
Lampu Down Light PLC 1x 13 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00
Kamar Mandi Pembantu 16
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
17
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
18
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00 365,000.00
Koridor 19
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
20
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
21
Lampu Down Light PLC 1x 23 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00
R. Keluarga
Page 10 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
22
Instalasi titik lampu NYM 3x2.5 mm2
4.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
510,000.00
210,000.00
10,000.00
23
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
730,000.00 77,500.00
24
Lampu Down Light PLC 1x 13 W
4.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
260,000.00
50,000.00
10,800.00
320,800.00 365,000.00
Dapur& Pantry 25
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
26
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
27
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00 365,000.00
Teras Belakang 28
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
29
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
30
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00 182,500.00
Taman Belakang 31
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
32
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
33
Out door Lamp
1.00
bh
265,000.00
12,500.00
2,700.00
280,200.00
265,000.00
12,500.00
2,700.00
280,200.00
1,095,000.00
INSTALASI PENERANGAN LANTAI 2 R. Tidur Utama 34
Instalasi titik lampu NYM 3x2.5 mm2
6.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
765,000.00
315,000.00
15,000.00
35
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
36
Lampu Down Light PLC 1x 13 W
6.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
390,000.00
75,000.00
16,200.00
481,200.00
Kamar Mandi Tamu 37
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
38
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
39
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00 730,000.00
R. Tidur 1 40
Instalasi titik lampu NYM 3x2.5 mm2
4.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
510,000.00
210,000.00
10,000.00
41
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
42
Lampu Down Light PLC 1x 13 W
4.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
260,000.00
50,000.00
10,800.00
320,800.00
Kamar Mandi Tidur 1 43
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
44
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
45
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00 730,000.00
Koridor dan Atas Tangga 46
Instalasi titik lampu NYM 3x2.5 mm2
4.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
510,000.00
210,000.00
10,000.00
47
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
48
Lampu Down Light PLC 1x 23 W
4.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
260,000.00
50,000.00
10,800.00
320,800.00 365,000.00
R. Baca Santai 49
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
50
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
51
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00 365,000.00
R. Kerja 52
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
53
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
54
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00 365,000.00
Musholla 55
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
56
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
57
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00
Page 11 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
R. Tidur 2 58
Instalasi titik lampu NYM 3x2.5 mm2
4.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
510,000.00
210,000.00
10,000.00
59
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
730,000.00 77,500.00
60
Lampu Down Light PLC 1x 13 W
4.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
260,000.00
50,000.00
10,800.00
320,800.00 365,000.00
Cuci dan Jemur 61
Instalasi titik lampu NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
62
Saklar ganda
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
63
Lampu Down Light PLC 1x 13 W
2.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
130,000.00
25,000.00
5,400.00
160,400.00
Setrika 64
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
65
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
66
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00
Gudang 67
Instalasi titik lampu NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
68
Saklar seri
1.00
bh
41,700.00
25,000.00
2,500.00
69,200.00
41,700.00
25,000.00
2,500.00
69,200.00
69
Lampu Down Light PLC 1x 23 W
1.00
bh
65,000.00
12,500.00
2,700.00
80,200.00
65,000.00
12,500.00
2,700.00
80,200.00
1.00
bh
35,750.00
128,750.00
3,000.00
167,500.00
35,750.00
128,750.00
3,000.00
167,500.00
INSTALASI STOP KONTAK LT 1 70 N1007
Toevoer/bh R. Tamu
71
Instalasi titik stop kontak NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
72
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
Koridor 73
Instalasi titik stop kontak NYM 3x2.5 mm2
3.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
382,500.00
157,500.00
7,500.00
547,500.00
74
Stop Kontak 1PH,
2.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
100,000.00
50,000.00
5,000.00
155,000.00
R. Tidur Tamu 75
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
76
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
77
Stop Kontak AC 3 lubang
1.00
bh
62,000.00
25,000.00
2,500.00
89,500.00
62,000.00
25,000.00
2,500.00
89,500.00
R. Keluarga 78
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
79
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
80
Stop Kontak AC 3 lubang
1.00
bh
62,000.00
25,000.00
2,500.00
89,500.00
62,000.00
25,000.00
2,500.00
89,500.00
Dapur 81
Instalasi titik stop kontak NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
82
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
R. Tidur Pembantu 83
Instalasi titik stop kontak NYM 3x2.5 mm2
1.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
127,500.00
52,500.00
2,500.00
182,500.00
84
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
INSTALASI STOP KONTAK LT 2 R. Tidur Utama 85
Instalasi titik stop kontak NYM 3x2.5 mm2
3.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
382,500.00
157,500.00
7,500.00
547,500.00
86
Stop Kontak 1PH,
2.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
100,000.00
50,000.00
5,000.00
155,000.00
87
Stop Kontak AC 3 lubang
1.00
bh
62,000.00
25,000.00
2,500.00
89,500.00
62,000.00
25,000.00
2,500.00
89,500.00
Koridor 88
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
89
Stop Kontak 1PH,
2.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
100,000.00
50,000.00
5,000.00
155,000.00
R. Tidur 1
Page 12 of 13
No
No ID
Pekerjaan
Volume
Satuan
Bahan Rp
Harga Satuan Upah Alat Rp Rp
Subtotal Rp
Bahan Rp
Jumlah Harga Upah Alat Rp Rp
Total Rp
90
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
91
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
92
Stop Kontak AC 3 lubang
1.00
bh
62,000.00
25,000.00
2,500.00
89,500.00
62,000.00
25,000.00
2,500.00
89,500.00
R. Kerja, Musholla, dan R. Baca 93
Instalasi titik stop kontak NYM 3x2.5 mm2
3.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
382,500.00
157,500.00
7,500.00
547,500.00
94
Stop Kontak 1PH,
3.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
150,000.00
75,000.00
7,500.00
232,500.00
R. Tidur 2 95
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
96
Stop Kontak 1PH,
1.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
50,000.00
25,000.00
2,500.00
77,500.00
97
Stop Kontak AC 3 lubang
1.00
bh
62,000.00
25,000.00
2,500.00
89,500.00
62,000.00
25,000.00
2,500.00
89,500.00
R. Cuci, dan Setrika 98
Instalasi titik stop kontak NYM 3x2.5 mm2
2.00
titik
127,500.00
52,500.00
2,500.00
182,500.00
255,000.00
105,000.00
5,000.00
365,000.00
99
Stop Kontak 1PH,
2.00
bh
50,000.00
25,000.00
2,500.00
77,500.00
100,000.00
50,000.00
5,000.00
155,000.00
PANEL LISTRIK 100
MCB 1 phase 220 V 4 A (untuk instalasi Penerangan Lt 1)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
101
MCB 1 phase 220 V 4 A (untuk instalasi Penerangan Lt 2)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
102
MCB 1 phase 220 V 4 A (untuk instalasi Penerangan Cadangan)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
103
MCB 1 phase 220 V 6 A (untuk instalasi Stop kontak Lt 1)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
104
MCB 1 phase 220 V 6 A (untuk instalasi Stop kontak Lt 2)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
105
MCB 1 phase 220 V 6 A (untuk instalasi Stop kontak AC Lt 1)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
106
MCB 1 phase 220 V 6 A (untuk instalasi Stop kontak AC Lt 2)
1.00
bh
87,500.00
14,275.00
2,500.00
104,275.00
87,500.00
14,275.00
2,500.00
104,275.00
107
Box MCB Lt 1
1.00
bh
127,500.00
20,500.00
5,500.00
153,500.00
127,500.00
20,500.00
5,500.00
153,500.00
108
Box MCB Lt 2
1.00
bh
127,500.00
20,500.00
5,500.00
153,500.00
127,500.00
20,500.00
5,500.00
153,500.00
16,449,450.00
5,994,675.00
471,700.00
22,915,825.00
3,351,562.50
3,229,875.00
633,066.04
7,214,503.54
3,351,562.50
3,229,875.00
633,066.04
SUB TOTAL PEKERJAAN INSTALASI LISTRIK P
PEKERJAAN LUAR Jemuran Lt 2
1 O1111
Carport Rabat Beton T.10cm Tanpa Tulang Finishing Acian Kasar/m2
27.50
m2
121,875.00
SUB TOTAL BIAYA PEKERJAAN LUAR I.
TOTAL
III.
PPN 2%
IV
GRAND TOTAL
117,450.00
23,020.58
262,345.58
7,214,503.54
632,314,337.36 13,000,000.00
645,314,337.36
Page 13 of 13
