Sheet1 (2)TABEL REKAPITULASI KEBUTUHAN BAHANNONama PekerjaanNama MaterialHarga1Pekerjaan PersiapanPC (50 kg)Rp42,800PC (50 kg)Rp32,400Seng gelombang, BJLS 30Rp198,000Seng gelombang, BJLS 30Rp155,100Seng Glb BJLS 28 (80x180)Rp1,813,898Tripleks 3mmRp152,000Tripleks 3mmRp120,000Pasir PasangRp300,000Bata MerahRp184,800Kayu Borneo SuperRp8,636,397Kayu Borneo Super Direksi KitRp4,537,560Kayu Borneo Super Direksi LosRp3,513,945Paku 5-7Rp232,889Paku 5-7 DireksiRp32,0002Pekerjaan Galian Dan Urugan3Pekerjaan Pondasi Batu KaliPasir UrugRp831,876Batu belah 15/20 cmRp15,405,274Semen PCRp10,603,910Pasir PasangRp5,168,2324Pekerjaan Beton StrukturtalSemen PC (50 Kg)Rp23,514,385Split Pecah Mesin 2/3Rp6,036,409Pasir Beton Rp4,089,658AirRp12,012Kaso 5/7 borneo super (2 x pakai) 50%Rp33,642,285Papan Terentang (2 x pakai) 75%Rp16,590,716PakuRp3,469,954Besi Beton polos/ulirRp37,445,383Kawat BetonRp1,010,4315Pekerjaan DindingBATA MERAH (5X11X22CM)Rp8,882,151SEMEN PCRp13,331,638PASIR PASANGRp4,618,2066Pekerjaan KusenKayu Balok Kamper SamarindaRp16,236,000.00Paku 10 cmRp36,675.00Lem Putih (FOX)Rp741,460.50Rangka Papan Kayu BanjarRp7,619,235.84Teakwood 4 mm Untuk Pintu (90x220 cm)Rp2,893,590.00Paku Triplek (1-2,5 cm)Rp26,042.31Kaca Polos 5 mmRp1,450,650.00PakuRp29,013.007Pekerjaan AtapBesi Strip tebal 5 cmRp938,520Genteng beton warnaRp8,213,532Genteng bubungan genteng betonRp146,055Kayu ballok kamper banjar (8/16)Rp973,700Kayu Balok Kamper BanjarRp7,590,000Kayu Balok Kamper BanjarRp1,430,000Kayu kaso 5/7 kamper banjarRp10,309,399Kayu papan 3 x 20 cm kamper banjarRp3,903,552Kayu papan kamper banjar (2/20)Rp1,164,845Paku 5 s/d 7 cmRp566,823Paku 8 s/d 12 cmRp167,001Pasir pasangRp259,529PC (50kg)Rp52,742Reng kayu 2/3 kamper banjarRp5,301,977PeralatanRp55,0118Pekerjaan PlafondKaso-kaso borneo superRp10,685,752.00Paku 7 s/d 10 cmRp595,276.00Gypsum 9 mm (120 x240)Rp3,788,584.80Paku skrupRp271,161.009Pekerjaan LantaiPasir urugRp1,095,600.00Keramik KW 1 DN bercorak/berwarnaRp6,500,179.13Semen PCRp1,945,494.72Pasir pasangRp1,355,805.00Semen warnaRp1,454,500.00Keramik 10/20 KW 1 DN corak/antislipRp821,712.0010Pekerjaan ListrikLampu baret TL 20 W ACRRp250,000.00Lampu Baret Bulat TL 32 W KristalRp2,000,000.00Lampu down light 50 wRp9,085,000.00Lampu Downlight 18 wRp383,500.00Lampu Downlight Halogen MR16-712-WRp67,000.00Lampu GantungRp6,400,000.00Lampu Garden Light E27 Cyclinder GlassRp586,000.00Saklar broko tunggal standardRp291,500.00Saklar EngkleRp46,250.00Stop Kontak 200 VARp750,000.0011Pekerjaan Air dan SanitasiBak fiberglassRp190,000Bathtube standardRp10,980,000Galian tanahRp166,050Galian tanah untuk rembesanRp124,538Kitchen zink stainless 1 lubangRp225,000Kloset duduk warna standard TOTO C 240 lengkapRp12,300,000Kran stainless lokal kaitRp176,000Lantai kerja t = 10 cmRp128,440Pas. Bata 1 PC : 2 PS + plesteranRp1,074,840Pas.ijukRp37,800Pasir urugRp10,710Pipa GIP 1 1/2"Rp352,800Pipa PVC 4" berlobang jenis AWRp528,750Pipa PVC 4" jenis AW + sambunganRp216,000Pipa PVC maspion abu diameter 1" (AW)Rp35,007Pipa PVC maspion abu diameter 4" (AW)Rp509,269Plat beton penutup dan balokRp2,577,424Pompa zetpump 250 watt sanyoRp4,850,000Urugan kembali perataan tanahRp11,248Urugan kerikil 3,5 cmRp38,32512Pekerjaan PengecatanCat kayu merek SEIVRp988,000Cat tembok vinilexRp2,196,677Meni kayuRp474,364Minyak cat terpentinRp129,675Plamir kayuRp194,760Plamir tembokRp1,867,422TotalRp363,466,070

Sheet2

Sheet3