PT. JARINGAN SELERA ASIA Jl. Duren Tiga Raya No.2 Jakarta Selatan Proyek : Griya Narama Gunungsindur Bogor
RENCANA ANGGARAN BIAYA PELAKSANAAN TYPE 22/63
NO. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37
NAMA BAHAN Pasir Pasang Pasir Beton Pasir Urug Koral Batu Kali Semen Portland Batako Bekisting Triplek Besi Beton Rakitan dia 8+6 mm Besi Beton dia. 8mm Kawat Beton Paku Triplek Paku 3cm Paku 5cm Paku 7cm Paku 10cm Kusen Type J2 Single Kusen Type J1 Double Kusen Pintu Kusen BV Daun Jendela Kaca Polos 5mm Engsel 3'' Engsel 4" Hak Angin Selot/Grendel Pintu Double Triplek 80x205 Pintu Double Triplek 70x205 Pintu Triplek Lapis Melaminto Kunci 2 Slaag Napoly Kunci AGE Roster Conblok Kayu 4/6-400 Borneo Kayu 5/10-400 Borneo Kayu 5/7-400 Borneo Kayu 3/4-400 Borneo Papan 3/20-400 Borneo
SAT
HARGA
M3 M3 M3 M3 M3 Zak Bh Lbr M' Bt g Kg Kg Kg Kg Kg Kg Bh Bh Bh Bh Bh Lbr Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh M3 M3 M3 M3 M3
140,000.00 150,000.00 110,000.00 125,000.00 140,000.00 41,500.00 1,400.00 3,500.00 15,000.00 35,000.00 13,000.00 15,000.00 14,000.00 14,000.00 14,000.00 14,000.00 80,000.00 95,000.00 80,000.00 60,000.00 80,000.00 70,000.00 7,500.00 10,000.00 10,000.00 10,000.00 180,000.00 175,000.00 190,000.00 55,000.00 12,000.00 3,500.00 1,600,000.00 1,600,000.00 1,600,000.00 1,600,000.00 1,600,000.00
38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76
Genteng Beton Warna Genteng Nok Beton Plastik Asbes List Profil Keramik 30x30 Lantai Keramik 20x20 Wc Pengisi Nat Cat Tembok Putih Cat Kuning Muda Cat Kuning Tua Cat Hijau Muda Cat Hijau Tua Cat Biru Muda Cat Biru Tua Cat Minyak Kayu Cat Menie Tiner Pipa PVC dia 4''D Pipa PVC dia 3"D Pipa PVC dia 1/2"D Knie 90 dia 4" Knie 90 dia 3" Knie 90 dia 1/2"D Knie Drat 90 dia 1/2" Tee dia 3" Tee dia 1/2" Kran dia 1/2" L em P V C Seal Tape Closet Jongkok Bak Air Fiber Floor Drain Po P ompa Dragon Seng Polos Triplek 3mm Patok Kayu Pipa dia 1" Tee dia 1"
B 1 2 3 4
UPAH & SUB UPAH BORONG FISIK SUB INSTANSI LISTRIK SUB BESI UPAH PENGECATAN
Bh Bh M' Lbr Lbr M2 M2 Kg Pail Pail Pail Pail Pail Pail Pail Pail Pail Ltr Bt g Bt g Bt g Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Mtr Lbr Bh Bt g Bh
2,800.00 3,500.00 5,000.00 8,500.00 65,000.00 25,000.00 45,000.00 2,500.00 100,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 285,000.00 240,000.00 15,000.00 39,000.00 36,000.00 16,000.00 7,500.00 4,000.00 2,000.00 3,000.00 5,000.00 2,000.00 10,000.00 5,000.00 1,000.00 65,000.00 180,000.00 5,000.00 12,000.00 43,000.00 5,000.00 21,000.00 3,500.00
2,970,000.00 415,000.00 650,000.00 264,000.00
38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76
Genteng Beton Warna Genteng Nok Beton Plastik Asbes List Profil Keramik 30x30 Lantai Keramik 20x20 Wc Pengisi Nat Cat Tembok Putih Cat Kuning Muda Cat Kuning Tua Cat Hijau Muda Cat Hijau Tua Cat Biru Muda Cat Biru Tua Cat Minyak Kayu Cat Menie Tiner Pipa PVC dia 4''D Pipa PVC dia 3"D Pipa PVC dia 1/2"D Knie 90 dia 4" Knie 90 dia 3" Knie 90 dia 1/2"D Knie Drat 90 dia 1/2" Tee dia 3" Tee dia 1/2" Kran dia 1/2" L em P V C Seal Tape Closet Jongkok Bak Air Fiber Floor Drain Po P ompa Dragon Seng Polos Triplek 3mm Patok Kayu Pipa dia 1" Tee dia 1"
B 1 2 3 4
UPAH & SUB UPAH BORONG FISIK SUB INSTANSI LISTRIK SUB BESI UPAH PENGECATAN
Bh Bh M' Lbr Lbr M2 M2 Kg Pail Pail Pail Pail Pail Pail Pail Pail Pail Ltr Bt g Bt g Bt g Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Mtr Lbr Bh Bt g Bh
2,800.00 3,500.00 5,000.00 8,500.00 65,000.00 25,000.00 45,000.00 2,500.00 100,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 285,000.00 240,000.00 15,000.00 39,000.00 36,000.00 16,000.00 7,500.00 4,000.00 2,000.00 3,000.00 5,000.00 2,000.00 10,000.00 5,000.00 1,000.00 65,000.00 180,000.00 5,000.00 12,000.00 43,000.00 5,000.00 21,000.00 3,500.00
2,970,000.00 415,000.00 650,000.00 264,000.00
No
A
URAIAN PEKERJAAN
Coeff.
VOLUME
SAT
HARGA
MATERIAL PEKERJAAN PERSIAPAN Pengukuran & Pematokan - Patok kayu 5/7-75 - Alat bantu
0.074 1.000
Bh Ls
5,500.00
Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
0.003 0.016
M3 Kg
1,600,000.00 14,000.00
Pondasi batu kali 1:5 - Semen portland - Pa Pasir pasang - Batu belah - Alat bantu
2.300 0.500 1.100 1.000
Zak M3 M3 Ls
41,500.00 140,000.00 140,000.00
Pondasi teras batako 1:3 - Semen portland - Pa Pasir pasang - Batako - Alat bantu
0.130 0.045 5.000 1.000
Zak M3 Bh Ls
41,500.00 140,000.00 1,400.00
Urugan pasir bawah pondasi - Pasir urug
1.000
110,000.00
0.060 0.015 13.000 1.000
41,500.00 140,000.00 1,400.00
5.000 0.550 0.850
41,500.00 150,000.00 125,000.00
PEKERJAAN PONDASI Galian tanah Urugan tanah kembali
PEKERJAAN DINDING & KUSEN A. DINDING MASIF Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pa Pasir pasang - Bataco - Alat bantu Sloof 12/15 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral
-
Besi rakitan dia. 8mm & 6mm Bekisting 2/20-400 (3xpakai) Paku 7cm Alat bantu
55.556 20.000 0.500 1.000
15,000.00 3,500.00 14,000.00
5.000 0.550 0.850 100.000 20.000 0.500 1.000
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00 14,000.00
5.000 0.550 0.850 83.333 20.000 0.500 1.000
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00 14,000.00
Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu
0.147 0.025 1.000
41,500.00 140,000.00
Pasang locis kusen - Semen portland - Pasir beton - Alat bantu
0.020 0.001 1.000
41,500.00 150,000.00
Kolom praktis 10/10 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Ringbalk, Sopi-2 praktis 10/12 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
B. DINDING KOMPONEN Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin
1.000 0.963 1.000 1.000 1.000
1.00 1.00 0.96 1.00 1.00 1.00
Bh Bh M2 Psg Bh Bh
95,000.00 80,000.00 70,000.00 7,500.00 10,000.00 10,000.00
1.000 1.265 1.000 1.000
1.00 1.00 1.27 1.00 1.00
Bh Bh M2 Psg Bh
95,000.00 80,000.00 70,000.00 7,500.00 10,000.00
-
Selot/Grendel
1.000
1.00
Bh
10,000.00
1.000 1.000 1.000
1.00 1.00 1.00 1.00
Bh Bh Psg Bh
80,000.00 180,000.00 10,000.00 55,000.00
1.000 1.000 1.000
1.00 1.00 1.00 1.00
Bh Bh Psg Bh
80,000.00 175,000.00 10,000.00 55,000.00
Kusen Type P3 (km/wc) - Pintu Triplek lapis melaminto 65x200 - Engsel 4" - Kunci 2 slaag Napoly
1.000 1.000 1.000
1.00 1.00 1.00 1.00
Bh Bh Psg Bh
80,000.00 190,000.00 10,000.00 55,000.00
PEKERJAAN ATAP Kuda-kuda kayu - Kayu 5/10-400 borneo - Paku 10
0.163 0.100
1,600,000.00 14,000.00
Pasang Gordeng - Kayu 5/10-400 borneo - Paku 10
0.005 0.010
1,600,000.00 14,000.00
Pasang Reng + Kaso - Kayu 5/7-400 borneo - Kayu 2/3-400 borneo - Paku 10 - Paku 5
0.011 0.005 0.100 0.050
1,600,000.00 1,600,000.00 14,000.00 14,000.00
Penutup atap - Genteng beton
9.500
2,800.00
Talang Seng - Seng Polos t.60 cm - Papan 2/10-400 Meranti - Paku 5 - Alat Bantu
1.000 0.004 0.050 1.000
12,000.00 1,600,000.00 14,000.00
Pasang Listplank - Papan 3/20-400 Meranti - Papan 2/10-400 Meranti - Paku 3 - Paku 7
0.006 0.025 0.050
1,600,000.00 1,600,000.00 14,000.00 14,000.00
Kusen Type P1 - Pintu dobel triplek 80x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type P2 - Pintu dobel triplek 70x200 - Engsel 4" - Kunci 2 slaag Napoly
Pasang Karpusan - Genteng Karpus - Semen portland - Pasir beton - Alat bantu
3.500 0.075 0.020 1.000
3,500.00 41,500.00 150,000.00
PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm
0.014 0.050
1,600,000.00 14,000.00
Bagian Luar Kayu 4/6-400 borneo Paku 7cm
0.014 0.050
1,600,000.00 14,000.00
Pasang penutup plafond Bagian Dalam - Asbes 50 x 100 - Paku triplek
2.000 0.015
8,500.00 15,000.00
2.000 0.015
8,500.00 15,000.00
Pasang List Plafond - Triplek 3mm - Paku triplek
0.017 0.005
65,000.00 15,000.00
PEKERJAAN LANTAI Urugan pasir bawah lantai - Pasir urug
1.000
110,000.00
Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen - Pasir pasang - Isi nat
1.030 0.150 0.035 1.000
25,000.00 41,500.00 140,000.00 2,500.00
Pasang Lantai Keramik 30x30 cm Teras - Keramik 30x30 cm teras - Semen - Pasir pasang - Isi nat
1.030 0.150 0.035 1.000
25,000.00 41,500.00 140,000.00 2,500.00
-
-
Bagian Luar Asbes 50 x 100 Paku triplek
Pasang Lantai Keramik 30x30 cm KM/WC
-
Keramik 30x30 cm km/wc Semen Pasir pasang Isi nat
1.030 0.150 0.035 1.000
45,000.00 41,500.00 140,000.00 2,500.00
Pasang Dinding Keramik 20x20 cm KM/WC - Keramik 20x20 cm dinding - Semen - Pasir pasang - Isi nat
1.025 0.150 0.025 1.000
45,000.00 41,500.00 140,000.00 2,500.00
PEKERJAAN PENGECATAN Cat tembok pada Dinding - Cat tembok (2x kuas) - Alat bantu
0.017 1.000
100,000.00
Cat tembok pada Plafond - Cat tembok (2x kuas) - Alat bantu
0.017 1.000
100,000.00
Cat Menie pada Kusen, Pintu & Jendela - Cat Menie (1x kuas) - Tiner - Alat bantu
0.006 0.100 1.000
240,000.00 15,000.00
Cat Minyak pada Kusen, Pintu & Jendela - Cat Minyak (2x kuas) - Tiner - Alat bantu
0.013 0.100 1.000
285,000.00 15,000.00
PEKERJAAN SANITAIR Pipa Air Kotor Ø 4" - Pipa PVC Ø 4" D - Knie 90º Ø 4" - Lem PVC
0.250 0.100 1.000
39,000.00 7,500.00 5,000.00
Pipa Air Bekas Ø 3" - Pipa PVC Ø 3" D - Knie 90º Ø 3" - Lem PVC
0.250 0.100 1.000
36,000.00 4,000.00 5,000.00
Pipa Air Bersih Ø 1/2" - Pipa PVC Ø 1/2" - Knie 90º Ø 1/2" - Tee Ø 1/2" - Lem PVC
0.250 0.118 0.029 1.000
16,000.00 2,000.00 2,000.00 5,000.00
Kran kuningan Ø 1/2" - Kran kuningan Ø 1/2" - Seal tape
1.000 1.000
10,000.00 1,000.00
Pasang Closed Jongkok - Closed Jongkok - Semen - Pasir pasang
1.000 0.200 0.020
65,000.00 41,500.00 140,000.00
Pasang Bak mandi - Bak air Fiber glass motip keramik - Semen - Pasir pasang
Pasang Floor Drain - Floor Drain Ø 2"
1.000 0.020 0.100
1.000
1.00 0.02 1.00 0.02
1.00 -
180,000.00 41,500.00 140,000.00
5,000.00
Septictank + Resapan - Galian & buang tanah - Semen - Besi Ø 8mm buat tutup - Koral - Pasir beton - Bekisting - Pipa hawa PVC dia. 1" - Tee dia. 1"
-
1.700 2.700 1.000 0.459 0.297 1.130 0.100 1.000
PEKERJAAN LAIN-LAIN Carport beton tumbuk - Semen - Pasir beton - Koral - Alat bantu
4.000 0.450 0.700 1.000
41,500.00 150,000.00 125,000.00
Rabat tempat cuci - Semen - Pasir beton - Koral - Alat bantu
4.000 0.450 0.700 1.000
41,500.00 150,000.00 125,000.00
Jembatan Masuk Rumah - Semen - Pasir beton - Koral - Besi Ø 8mm - Bekisting
4.000 0.450 0.700 6.667 8.333
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00
1.00 0.46 0.30 1.13 1.00
41,500.00 15,000.00 125,000.00 150,000.00 3,500.00 21,000.00 3,500.00
-
Alat bantu
Batas unit bangunan - Semen portland - Pasir pasang - Alat bantu
1.000
0.025 0.010 1.000
41,500.00 140,000.00
JUMLAH A
B 1 2 3 4
UPAH & SUB UPAH BORONG FISIK SUB INSTANSI LISTRIK SUB BESI UPAH PENGECATAN
1.00 1.00 1.00 1.00
1,095,913.64
JUMLAH B C 1
LISTRIK PLN Pemasangan KWH
1 2 3
JUMLAH A JUMLAH B JUMLAH C
1.00
1,125,000.00 JUMLAH C 24,110,100 1,095,914 1,125,000
GRAND TOTAL
100% JUMLAH
5,500.00
1,614,000.00
321,500.00
182,900.00
110,000.00
182,900.00
349,000.00
349,000.00
349,000.00
181,500.00
191,500.00
272,500.00
272,500.00
325,000.00
320,000.00
335,000.00
1,614,000.00
1,614,000.00
3,228,000.00
2,800.00
1,626,000.00
3,228,000.00
195,000.00
1,614,000.00
1,614,000.00
23,500.00
23,500.00
80,000.00
209,000.00
209,000.00
229,000.00
229,000.00
100,000.00
100,000.00
255,000.00
300,000.00
51,500.00
45,000.00
25,000.00
11,000.00
246,500.00
361,500.00
5,000.00
359,500.00
316,500.00
316,500.00
335,000.00
181,500.00 24,110,100.00
1,095,914
1,125,000.00
26,331,014
RINCIAN ANGGARAN BIAYA No
Sumber Daya
I.
H URAIAN PEKERJAAN
2 AA002 C007 G004
PEKERJAAN PERSIAPAN Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
1 AA003
PEKERJAAN PONDASI Galian tanah
2 AA004
Urugan tanah kembali
3 AA006 E001 A001 A010
Pondasi batu kali 1:5 - Semen portland - Pasir pasang - Batu belah - Alat bantu
4 AA007 E001 A001 A013
Pondasi teras batako 1:3 - Semen portland - Pasir pasang - Batako - Alat bantu
5 AA005 A002
Urugan pasir bawah pondasi - Pasir urug
II.
III.
Coeff.
0.00 0.02
VOLUME
SAT
MATERIAL
18.00 0.05 0.29
M' M3 Kg
1,600,000.00 14,000.00
4.26
M3
(0.64) M3
0.75 0.50 1.10 1.00
4.90 3.67 2.45 5.39 4.90
M3 Zak M3 M3 Ls
41,500.00 140,000.00 140,000.00 500.00
0.13 0.05 5.00 1.00
5.00 0.65 0.23 25.00 5.00
M' Zak M3 Bh Ls
41,500.00 140,000.00 1,400.00 100.00
1.00
0.61 0.61
M3 M3
110,000.00
M2 Zak M3 Bh Ls
41,500.00 140,000.00 1,400.00 500.00
M3 Zak M3 M3 M' M2
PEKERJAAN DINDING & KUSEN A. DINDING MASIF 1 AA008 E001 A001 A013
Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pasir pasang - Bataco - Alat bantu
0.04 0.03 13.00 1.00
7.19 77.28 70.09 2.80 2.10 911.17 70.09
2 AA012 E001 A003 A004 F008 C013
Sloof 10/15 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai)
0.46 3.50 0.35 0.85 55.56 20.00
0.46 1.61 0.16 0.39 25.50 9.18
41,500.00 150,000.00 125,000.00 3,500.00
G003
-
Paku 7cm Alat bantu
3 AA012 E001 A003 A004 F008 C013 G003
Kolom praktis 12/12 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
4 AA012 AA012 E001 A003 A004 F008 C013 G003
Ringbalk, Sopi-2 praktis 12/12 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
5 AA009 E001 A001
Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu
6 AA011 E001 A003
Pasang locis kusen - Semen portland - Pasir beton - Alat bantu
1 AA013 AA014 O003 P004 P005 P006
B. DINDING KOMPONEN Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel
2 AA013 AA014 O003 P004 P005 P006
Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel
3 AA013
Kusen Type P1
0.50 1.00
0.23 0.46
Kg Ls
14,000.00 5,000.00
3.50 0.35 0.85 85.00 20.00 0.50 1.00
0.40 1.41 0.14 0.34 34.27 8.06 0.20 0.40
M3 Zak M3 M3 M' M2 Kg Ls
3.50 0.35 0.85 55.56 20.00 0.50 1.00
0.44 1.54 0.15 0.37 24.48 8.81 0.22 0.44
M3 Zak M3 M3 M' M2 Kg Ls
0.04 0.04 1.00
128.19 5.13 5.13 128.19
M2 Zak M3 Ls
41,500.00 140,000.00 50.00
0.02 0.00 1.00
8.00 0.16 0.01 8.00
Bh Zak M3 Ls
41,500.00 150,000.00 150.00
1.00 0.96 1.00 1.00 1.00
2.00 2.00 1.93 2.00 2.00 2.00
Bh Bh M2 Psg Bh Bh
70,000.00 7,500.00 10,000.00 10,000.00
1.00 1.04 1.00 1.00 1.00
2.00 2.00 2.07 2.00 2.00 2.00
Bh Bh M2 Psg Bh Bh
70,000.00 7,500.00 10,000.00 10,000.00
1.00
Bh
41,500.00 150,000.00 125,000.00 3,500.00 14,000.00 5,000.00
41,500.00 150,000.00 125,000.00 3,500.00 14,000.00 5,000.00
AA014 P003 P008
-
Pintu dobel triplek 80x200 Engsel 4" Kunci 2 slaag Napoly
4 AA013 AA014 P003 P008
Kusen Type P2 - Pintu dobel triplek 70x200 - Engsel 4" - Kunci 2 slaag Napoly
5 AA013 AA014 P003 P008
Kusen Type P3 (km/wc) - Pintu Triplek lapis melaminto 65x200 - Engsel 4" - Kunci 2 slaag Napoly
6 AA013
Kusen BV
7 A013
Rooster Conblok 20x20
IV. 1 AA015 C003 G002
PEKERJAAN ATAP Kuda-kuda kayu - Kayu 5/10-400 borneo - Paku 10
2 AA016 C003 G002
Pasang Gordeng - Kayu 5/10-400 borneo - Paku 10
3 AA017 #REF! C008 G002 G004
Pasang Reng + Kaso - Kayu 5/7-400 borneo - Kayu 2/3-400 borneo - Paku 10 - Paku 5
1.00 1.00 1.00
1.00 1.00 1.00
Bh Psg Bh
10,000.00 55,000.00
1.00 1.00 1.00
2.00 2.00 2.00 2.00
Bh Bh Psg Bh
10,000.00 55,000.00
1.00 1.00 1.00
1.00 1.00 1.00 1.00
Bh Bh Psg Bh
10,000.00 55,000.00
1.00
Bh
1.00
15.00 15.00
Bh
3,500.00
0.16 0.10
1.00 0.16 0.10
Bh M3 Kg
1,600,000.00 14,000.00
0.01 0.01
33.88 0.17 0.18
M' M3 Kg
1,600,000.00 14,000.00
0.01 0.01 0.10 0.05
42.15 0.46 0.21 4.22 2.11
M2 M3 M3 Kg Kg
1,600,000.00 1,600,000.00 14,000.00 14,000.00
9.50
42.15 400.43
M2 Bh
2,800.00
1.00 0.004 0.05 1.00
-
M1 M1 M3 Kg Ls
12,000.00 1,600,000.00 14,000.00 500.00
0.01 0.004 0.03 0.05
13.20 0.08 0.05 0.33 0.66
M' M3 M3 Kg Kg
1,600,000.00 1,600,000.00 14,000.00 14,000.00
63.15
4 AA018 N013
Penutup atap - Genteng beton
5 AA019
Talang Seng - Seng Polos t.60 cm - Papan 2/10-400 Meranti - Paku 5 - Alat Bantu
B012 G004
5 AA020 B013 B012 G005 G003
Pasang Listplank - Papan 3/20-400 Meranti - Papan 2/10-400 Meranti - Paku 3 - Paku 7
6 AA021 N015 E001 A001
V.
Pasang Karpusan - Genteng Karpus - Semen portland - Pasir beton - Alat bantu
1 AA021 AA021 C006 G003
PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm
AA021 C006 G003
Bagian Luar Kayu 4/6-400 borneo Paku 7cm
2 AA022 AA022 N011 G006 AA022 N011 G006
-
Pasang penutup plafond Bagian Dalam - Asbes 50 x 100 - Paku triplek
-
Bagian Luar Asbes 50 x 100 Paku triplek
3 AA023 U001 G004
Pasang List Plafond - Triplek 3mm - Paku triplek
1 AA005 A002
PEKERJAAN LANTAI Urugan pasir bawah lantai - Pasir urug
2 AA024 Q002 E001 A001 E001
Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen - Pasir pasang - Isi nat
3 AA025 Q003 E001 A001 E001
Pasang Lantai Keramik 30x30 cm Teras - Keramik 30x30 cm teras - Semen - Pasir pasang - Isi nat
VI.
3.50 0.08 0.02 1.00
6.00 21.00 0.45 0.12 6.00
M' Bh Zak M3 Ls
3,500.00 41,500.00 150,000.00 500.00
0.01 0.03
21.75 0.30 0.65
M2 M3 Kg
1,600,000.00 14,000.00
0.01 0.05
10.15 0.14 0.51
M2 M3 Kg
1,600,000.00 14,000.00
2.00 0.02
21.75 43.50 0.33
M2 Lbr Kg
8,500.00 15,000.00
2.00 0.02
10.15 20.30 0.15
M2 Lbr Kg
8,500.00 15,000.00
0.02 0.01
66.80 1.14 0.33
M' lbr Kg
43,000.00 14,000.00
1.00
1.04 1.04
M3 M3
110,000.00
1.03 0.15 0.04 1.00
19.88 20.48 2.98 0.70 19.88
M2 M2 Zak M3 M2
25,000.00 41,500.00 140,000.00 500.00
1.03 0.15 0.04 1.00
1.00 1.03 0.15 0.04 1.00
M2 M2 Zak M3 M2
25,000.00 41,500.00 140,000.00 500.00
4 AA025 Q003 E001 A001 E001
Pasang Lantai Keramik 30x30 cm KM/WC - Keramik 30x30 cm km/wc - Semen - Pasir pasang - Isi nat
5 AA026 Q004 E001 A001 E001
Pasang Dinding Keramik 20x20 cm KM/WC - Keramik 20x20 cm dinding - Semen - Pasir pasang - Isi nat
1 AA027 S001
PEKERJAAN PENGECATAN Cat tembok pada Dinding Putih - Cat tembok (2x kuas) - Alat bantu
VII.
AA027 S001
Cat tembok pada Dinding Warna - Cat tembok (2x kuas) - Alat bantu
2 AA027 S001
Cat tembok pada Plafond - Cat tembok (2x kuas) - Alat bantu
3 AA027 S005 S004
Cat Menie pada Kusen, Pintu & Jendela - Cat Menie (1x kuas) - Tiner - Alat bantu
4 AA027 S003 S004
Cat Minyak pada Kusen, Pintu & Jendela - Cat Minyak (2x kuas) - Tiner - Alat bantu
VIII. 1 AA028 H001 K001 H009
PEKERJAAN SANITAIR Pipa Air Kotor Ø 4" - Pipa PVC Ø 4" D - Knie 90º Ø 4" - Lem PVC
2 AA028 H001 K001 H009
Pipa Air Bekas Ø 3" - Pipa PVC Ø 3" D - Knie 90º Ø 3" - Lem PVC
1.03 0.15 0.04 1.00
1.88 1.93 0.28 0.07 1.88
M2 M2 Zak M3 M2
35,000.00 41,500.00 140,000.00 500.00
1.03 0.15 0.03 1.00
-
M2 M2 Zak M3 M2
35,000.00 41,500.00 140,000.00 500.00
0.02 1.00
103.83 1.73 103.83
M2 Pail M2
125,000.00 250.00
0.02 1.00
20.59 0.34 103.83
M2 Pail M2
150,000.00 250.00
0.02 1.00
31.90 0.53 31.90
M2 Pail M2
125,000.00 250.00
0.01 0.10 1.00
20.44 0.12 2.04 20.44
M2 Pail Ltr M2
300,000.00 15,000.00 250.00
0.01 0.10 1.00
20.44 0.27 2.04 20.44
M2 Pail Ltr M2
300,000.00 15,000.00 250.00
0.25 0.10 1.00
4.00 1.00 0.40 4.00
M' Btg Bh Ls
39,000.00 7,500.00 5,000.00
0.25 0.10 1.00
8.00 2.00 0.80 8.00
M' Btg Bh Ls
36,000.00 4,000.00 5,000.00
3 AA029 I008 K008 L008 H009
Pipa Air Bersih Ø 1/2" - Pipa PVC Ø 1/2" - Knie 90º Ø 1/2" - Tee Ø 1/2" - Lem PVC
4 AA030 R005 R013
Kran kuningan Ø 1/2" - Kran kuningan Ø 1/2" - Seal tape
5 AA031 R001 E001 A001
Pasang Closed Jongkok - Closed Jongkok - Semen - Pasir pasang
6 AA032 R003 E001 A001
Pasang Bak mandi - Bak air Fiber glass motip keramik - Semen - Pasir pasang
7 AA033 R004
Pasang Floor Drain - Floor Drain Ø 2"
8 AA034 AA003 E001 F008 A004 A001 C013 I006 L006
Septictank + Resapan - Galian & buang tanah - Semen - Besi Ø 8mm buat tutup - Koral - Pasir beton - Bekisting - Pipa hawa PVC dia. 1" - Tee dia. 1"
1 2 3 4 5 6 7 8
PEKERJAAN LISTRIK Instalasi titik lampu Instalasi titik stop kontak Panel MCB 2gang Saklar tunggal Saklar dobel Stop kontak Feeting lampu Grounding
IX. AA038 AA038 AA038 AA038 AA038 AA038 AA038 AA038
X. 1 AA012 E001
PEKERJAAN LAIN-LAIN Carport beton tumbuk - Semen
0.25 0.12 0.03 1.00
7.00 1.75 0.82 0.21 7.00
M' Btg Bh Bh Ls
16,000.00 2,000.00 2,000.00 5,000.00
1.00 1.00
3.00 3.00 3.00
Bh Bh Ls
10,000.00 1,000.00
1.00 0.20 0.02
1.00 1.00 0.20 0.02
Bh Bh Zak M3
65,000.00 41,500.00 140,000.00
1.00 0.02 0.10
1.00 1.00 0.02 0.10
Bh Bh Zak M3
180,000.00 41,500.00 140,000.00
1.00
1.00 1.00
Bh Bh
5,000.00
1.70 2.70 1.00 0.46 0.30 1.13 0.10 1.00
1.00 1.70 2.70 1.00 0.46 0.30 1.13 0.10 1.00
Unit M3 Zak M2 M3 M3 M2 Btg Bh
11.00 5.00 2.00 3.00 1.00 2.00 5.00 2.00
Ttk Ttk Ttk Ttk Bh Bh Bh Bh Ttk
0.47 1.89
M3 Zak
4.00
41,500.00 125,000.00 150,000.00 3,500.00 21,000.00 3,500.00
41,500.00
A001 A004
-
Pasir beton Koral Alat bantu
2 AA012 E001 A001 A004
Rabat tempat cuci - Semen - Pasir beton - Koral - Alat bantu
3 AA012 E001 A001 A004 F008 C013
Jembatan Masuk Rumah - Semen - Pasir beton - Koral - Besi Ø 8mm - Bekisting - Alat bantu
5 AA009 AA012 AA038
Batas unit bangunan - Semen portland - Pasir pasang - Alat bantu
4 AA037
Perapihan Akhir (perataan tanah Kavling)
0.45 0.70 1.00
0.21 0.33 0.47
M3 M3 Ls
150,000.00 125,000.00 2,000.00
4.00 0.45 0.70 1.00
0.22 0.86 0.10 0.15 0.22
M3 Zak M3 M3 Ls
41,500.00 150,000.00 125,000.00 1,000.00
4.00 0.45 0.70 6.67 8.33 1.00
0.08 0.30 0.03 0.05 0.50 0.63 0.08
M3 Zak M3 M3 M2 M2 Ls
0.03 0.01 1.00
14.00 0.35 0.14 14.00
M2 Zak M3 Ls
1.00
Unit
41,500.00 150,000.00 125,000.00 3,500.00 1,000.00
41,500.00 140,000.00 50.00
130,000
770,000
ARGA SATUAN UPAH
SUB KONT
1,000.00
JUMLAH HARGA UPAH
MATERIAL
HARGA UNIT PEKERJAAN
SUB KONT
86,400.00 4,032.00
18,000.00 -
-
90,432.00
18,000.00
-
SUB JUMLAH I
108,432.00 #REF!
11,500.00
-
48,990.00
-
48,990.00 (3,180.00)
-
48,990.00
5,000.00
-
(3,180.00) 122,400.00 -
-
(3,180.00)
1,251,540.00 26,975.00 31,500.00 35,000.00 500.00
122,400.00 12,500.00 -
-
1,373,940.00
93,975.00 67,320.00
12,500.00 6,120.00 -
-
106,475.00
67,320.00
6,120.00
-
73,440.00
152,388.00 342,720.00 753,984.00 2,448.00
25,000.00
2,500.00
10,000.00
SUB JUMLAH II
6,000.00
35,000.00
12,500.00
1,599,665.00
116,349.40 294,378.00 1,275,638.00 35,045.00
420,540.00 -
1,721,410.40 66,669.75 24,097.50 48,768.75 32,130.00
420,540.00 16,065.00 -
318,750.00 -
2,141,950.40
3,213.00 2,295.00 -
12,500.00
177,174.00 58,564.80 21,168.00 42,840.00 28,224.00 2,822.40 2,016.00 155,635.20
35,000.00
12,500.00
4,500.00
-
16,065.00 -
318,750.00 428,400.00 -
511,989.00
428,400.00
584,035.20
64,002.96 23,133.60 46,818.00 30,844.80 3,084.48 2,203.20
15,422.40 -
306,000.00 -
170,087.04 212,795.40 717,864.00 6,409.50
15,422.40 576,855.00 -
306,000.00 -
937,068.90 6,640.00 1,200.00 1,200.00
576,855.00 -
9,040.00
-
-
1,513,923.90
-
9,040.00
SUB JUMLAH III A
-
-
-
95,000.00 80,000.00
80,000.00 80,000.00
80,000.00
491,509.44
5,252,447.94
134,750.00 15,000.00 20,000.00 20,000.00
-
190,000.00 160,000.00 -
189,750.00 144,900.00 15,000.00 20,000.00 20,000.00
-
350,000.00 160,000.00 160,000.00 -
539,750.00
199,900.00 -
-
320,000.00 80,000.00
519,900.00
-
-
-
180,000.00
80,000.00 175,000.00
80,000.00 190,000.00
10,000.00 55,000.00
-
180,000.00 -
65,000.00 20,000.00 110,000.00
-
260,000.00 160,000.00 350,000.00 -
325,000.00
130,000.00 10,000.00 55,000.00
-
510,000.00 80,000.00 190,000.00 -
640,000.00
65,000.00
-
270,000.00 60,000.00
335,000.00
60,000.00
60,000.00
60,000.00 -
52,500.00 52,500.00
-
52,500.00
SUB JUMLAH III B
-
3,500.00
3,500.00
3,000.00
-
-
2,472,150.00
260,800.00 1,400.00
-
-
262,200.00 271,040.00 2,520.00
118,580.00 -
-
262,200.00
273,560.00 741,840.00 337,200.00 59,010.00 29,505.00
118,580.00 147,525.00 -
-
392,140.00
1,167,555.00 1,121,190.00
147,525.00 126,450.00 -
-
1,315,080.00
1,121,190.00 126,720.00 84,480.00 4,620.00 9,240.00
126,450.00 -
-
1,247,640.00
-
4,000.00
225,060.00 73,500.00 18,675.00 18,000.00 3,000.00
24,000.00 -
-
225,060.00
113,175.00
24,000.00
-
137,175.00
SUB JUMLAH IV
3,000.00
3,000.00
2,000.00
2,000.00
500.00
3,579,295.00
473,280.00 9,135.00
65,250.00 -
-
482,415.00
65,250.00
-
220,864.00 7,105.00
30,450.00 -
-
227,969.00
30,450.00
-
369,750.00 4,893.75
43,500.00 -
-
374,643.75 172,550.00 2,283.75
43,500.00 20,300.00 -
-
418,143.75
174,833.75 49,050.55 4,676.00
20,300.00 33,400.00 -
-
195,133.75
53,726.55
33,400.00
-
87,126.55
SUB JUMLAH V
10,000.00
7,000.00
7,000.00
547,665.00
258,419.00
1,506,488.05
114,840.00
10,440.00 -
-
114,840.00 511,910.00 123,753.00 97,412.00 9,940.00
10,440.00 139,160.00 -
-
125,280.00
743,015.00 25,750.00 6,225.00 4,900.00 500.00
139,160.00 7,000.00 -
-
882,175.00
37,375.00
7,000.00
-
44,375.00
125,000.00
5,000.00
67,593.75 11,671.88 9,187.50 937.50
234,375.00 -
-
89,390.63 -
234,375.00 -
-
-
-
-
SUB JUMLAH VI
1,250.00
2,500.00
2,500.00
1,750.00
1,750.00
3,000.00
1,375,595.63
216,312.50 25,957.50
129,787.50 -
-
242,270.00 51,475.00 25,957.50
129,787.50 51,475.00 -
-
372,057.50
77,432.50 66,458.33 7,975.00
51,475.00 79,750.00 -
-
128,907.50
74,433.33
79,750.00
-
154,183.33
36,792.00 30,660.00 5,110.00
35,770.00 -
-
72,562.00 79,716.00 30,660.00 5,110.00
35,770.00 35,770.00 -
-
108,332.00
115,486.00
35,770.00
-
151,256.00
SUB JUMLAH VII
3,000.00
323,765.63
332,552.50
914,736.33
39,000.00 3,000.00 20,000.00
12,000.00 -
-
62,000.00 72,000.00 3,200.00 40,000.00
12,000.00 24,000.00 -
-
74,000.00
115,200.00
24,000.00
-
139,200.00
3,000.00
-
-
-
-
100,000.00 15,000.00 45,000.00
28,000.00 1,647.06 411.76 35,000.00
21,000.00 -
-
65,058.82 30,000.00 3,000.00
21,000.00 -
-
86,058.82
33,000.00 65,000.00 8,300.00 2,800.00
-
-
33,000.00
76,100.00 180,000.00 830.00 14,000.00
-
-
76,100.00
194,830.00 5,000.00
-
-
194,830.00
5,000.00 112,050.00 57,375.00 44,550.00 3,955.00 2,100.00 3,500.00
100,000.00 25,500.00 -
45,000.00 -
5,000.00
223,530.00
125,500.00
45,000.00
394,030.00
SUB JUMLAH VIII
30,000.00 30,000.00 30,000.00 8,000.00 8,000.00 8,000.00 8,000.00 30,000.00
1,002,218.82
-
-
150,000.00 60,000.00 24,000.00 8,000.00 16,000.00 40,000.00 60,000.00
-
-
358,000.00
SUB JUMLAH IX
25,000.00
358,000.00 358,000.00
78,435.00
11,812.50 -
-
31,893.75 41,343.75 945.00 25,000.00
25,000.00
25,000.00
1,500.00
25,000.00
-
-
152,617.50 35,856.00 14,580.00 18,900.00 216.00
11,812.50 5,400.00 -
69,552.00 12,450.00 5,062.50 6,562.50 2,187.50 75.00
5,400.00 1,875.00 -
12,500.00 -
74,952.00
26,337.50 14,525.00 19,600.00 700.00
1,875.00 21,000.00 -
12,500.00 -
40,712.50
34,825.00 -
21,000.00 25,000.00
-
55,825.00
25,000.00
-
25,000.00
-
-
SUB JUMLAH X TOTAL
360,919.50 12,477,015.87
2,980,558.65
2,970,000.00
22
2,860,000
22
16,940,000 14,080,000
524,749
164,430.00
2,860,000
14,080,000.00
3,238,650.00
18,696,224.52
16,940,000.00
KETERANGAN 1.00
6,024.00
11,500.00 5,000.00
280,625.00
21,295.00
120,000.00
30,560.00
1,115,444.44
1,448,500.00
1,115,444.44
11,810.00
1,130.00
269,875.00
259,950.00
325,000.00
320,000.00
335,000.00
60,000.00
3,500.00
262,200.00
11,574.38
31,200.00
29,600.00
-
17,050.00
22,862.50
25,180.00
25,460.00
19,225.00
19,225.00
1,304.29
120,000.00
44,375.00
44,375.00
172,675.00
-
3,583.33
6,260.68
4,833.33
5,300.00
7,400.00
18,500.00
17,400.00
12,294.12
11,000.00
76,100.00
194,830.00
5,000.00
394,030.00
32,545.45
348,000.00
347,000.00
542,833.33
3,987.50 25,000.00
849,828.39
770,000.00 79,828.39
ANALISA HARGA SATUAN UPAH NO.
1 2 3 4
5 6 7
TYPE
URAIAN PEKERJAAN
UNIT
Pek. Galian s/d cor Sloof Pek. Pasangan Batako + kusen Pek. Cor Ring Balk & Sopi2 Praktis Pekerjaan Kayu sbb: Psg Rangka Atap + Penutup Asbes - Psg Rangka Plafond + Penutup Asbes - Psg Lisplank GRC - Psg Daun Pintu & Jendela Pek. Pasangan Keramik Pek. Plesteran & acian Pek. Lain - Lain
75 75 75 75 75 75 75 75 75 75 Per-M2
TOTAL RENCANA ANGGARAN BIAYA
75
TOTAL RENCANA ANGGARAN PELAKSANAAN TOTAL RENCANA ANGGARAN UPAH BANGUNAN TOTAL RENCANA ANGGARAN SUBKONT
75 75 75
619,840.96 35,463,072.23 472,840.96
HARGA SATUAN
JUMLAH
BOBOT
15,000.00 25,000.00 5,000.00 10,000.00 7,500.00 5,000.00 2,500.00 12,500.00 32,500.00 10,000.00
1,125,000.00 1,875,000.00 375,000.00 750,000.00 562,500.00 375,000.00 187,500.00 937,500.00 2,437,500.00 750,000.00
12.00 20.00 4.00 8.00 6.00 4.00 2.00 10.00 26.00 8.00
125,000.00
9,375,000.00
100.00
619,840.96
46,488,072.23
100.00
472,840.96 125,000.00 22,000.00
35,463,072.23 9,375,000.00 1,650,000.00
76.28 20.17 3.55 100.00
RENCANA ANGGARAN BIAYA
NO.
I
II
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN 1 Pek. Pemasangan bouwplank PEKERJAAN GALIAN DAN TIMBUNAN 1 Pek. Galian Tanah 2 Pek. Urugan Tanah Kembali 3 Pek. Urugan Pasir Bawah Pondasi
III 1 2 3 4 5 6 7
PEKERJAAN PASANGAN Pek. Pasangan anstamping Pek. Pondasi Batu Kali 1: 5 Pek. Pasang Dinding Batako Aduk 1: 5 Pek. Rolag bata merah Pek. Plesteran + Aci Aduk 1:5 Pek. Plesteran + Aci Betonan 1: 3 Pek. Pasang Lantai Keramik 30x30cm
1 2 3 4 5 6
PEKERJAAN BETON Pek. Beton Sloof 15/20 Pek. Beton Kolom 15/20 Pek. Beton Kolom praktis 13/13 Pek. Beton Ring balk 12/15 Pek. Beton Ring balk Portal 15/20 Pek. Beton Kolom 20/20
1 2 3 4 5 6 7 8 9
PEKERJAAN ATAP DAN PLAFOND Pek. Kuda-Kuda Kayu Klas 1 Pek. Gording, Nok, Gaji, Silang Angin dll Pek. Rangka Atap Asbes Pek. Penutup Atap Asbes Pek. Bubungan Atap Asbes Pek. Listplank GRC 30cm Pek. Rangka Plafond Kayu Klas II Pek. Pasang Plafond Eternit 100 X 100cm Pek. List Pinggir 1/4cm
III
IV
IV
PEKERJAAN KUSEN DAN PENGGANTUNG 1 Pek. Kusen 5/14 kayu Klas I 2 Pek. Pasangan Jalusi Kayu Kamper 3 Pek. Daun Pintu Multiplek 12mm
AN
VOL
VOL
SAT
HARGA SATUAN
18.00
18.00 M2 Sub Jumlah
23,000.00
4.26 1.45 0.71
2.31 M3 1.45 M3 0.25 M3 Sub Jumlah
11,170.00 5,300.00 141,300.00
1.42 3.20 125.10 3.78 204.34 2.15 70.50
0.38 M3 0.88 M3 89.28 M3 3.78 M2 178.56 M2 2.15 M2 72.00 M2 Sub Jumlah
177,000.00 404,370.00 51,400.00 45,200.00 18,170.00 24,000.00 46,400.00
1.06 M3 0.64 M3 0.28 M3 0.84 M3 0.24 M3 0.34 M3 Sub Jumlah
3,087,300.00 4,069,800.00 4,590,500.00 3,570,300.00 3,570,300.00 3,717,000.00
0.86 M3 0.98 M3 118.68 M2 118.68 M2 10.00 M1 42.00 M1 110.00 M2 110.00 M2 48.40 M1 Sub Jumlah
4,848,160.00 4,848,160.00 32,700.00 26,950.00 37,690.00 41,200.00 28,000.00 14,530.00 4,330.00
0.64 1.07 0.63 0.25 0.86 0.24 0.40
1.06 1.08 118.50 118.50 10.00 43.30 111.06 111.06 146.40
0.40 3.72 2.00
0.68 5.48 2.73
M3 M2 M2
484,160.00 311,900.00 203,700.00
4 5 6 7 8 9 10 VII
Pek. Daun Jendela Kayu Klas I Pek. Kaca Polos 5mm Pek. Kunci Pintu Double Slaag Pek. Engsel Pintu Pek. Engsel Jendela Pek. Grendel Pintu dan Jendela Pek. Hak Angin
PEKERJAAN PENGECATAN 1 Pek. Pengecatan tembok, Plafond, Kayu
TOTAL
4.82 4.24 2.00 2.00 8.00 12.00 8.00
4.82 M2 4.24 M2 1.00 BH 2.00 BH 8.00 BH 12.00 BH 8.00 BH Sub Jumlah
216,800.00 61,110.00 135,500.00 29,640.00 25,060.00 13,280.00 13,280.00
75.00
183.51 M2 Sub Jumlah
24,480.00
KA KONTRAK
JUMLAH
BOBOT
414,000.00 414,000.00
0.73 0.73
25,802.70 7,685.00 35,325.00 68,812.70
0.05 0.01 0.06 0.12
67,260.00 355,845.60 4,588,992.00 170,856.00 3,244,435.20 51,600.00 3,340,800.00 11,819,788.80
0.12 0.63 8.10 0.30 5.73 0.09 5.90 20.87
3,272,538.00 2,604,672.00 1,285,340.00 2,999,052.00 856,872.00 1,263,780.00 12,282,254.00
5.78 4.60 2.27 5.30 1.51 2.23 21.69
4,169,417.60 4,751,196.80 3,880,836.00 3,198,426.00 376,900.00 1,730,400.00 3,080,000.00 1,598,300.00 209,572.00 22,995,048.40
7.36 8.39 6.85 5.65 0.67 3.06 5.44 2.82 0.37 40.60
329,228.80 1,709,212.00 556,101.00
0.58 3.02 0.98
0.9984 32 2.3 72 18.94737
0.1368
1.00 0.26 0.98 102.0833
1,044,976.00 259,106.40 135,500.00 59,280.00 200,480.00 159,360.00 106,240.00 4,559,484.20
1.85 0.46 0.24 0.10 0.35 0.28 0.19 8.05
4,492,324.80 4,492,324.80
7.93 7.93
56,631,712.90
100.00
RINCIAN ANGGARAN BIAYA
Sumber Daya
No
URAIAN PEKERJAAN
TYPE
UNIT
=
Coeff.
VOLUME
SAT
18.00 0.05 0.29
M' M3 Kg
56 19
MATERIAL
AA001 C007 G004
PEKERJAAN PERSIAPAN Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
1
AA002
PEKERJAAN GALIAN DAN TIMBUNAN Galian tanah
4.26
M3
2
AA003
Urugan tanah kembali
1.45
M3
3
AA004 A002
Urugan pasir bawah pondasi - Pasir urug
1.00
0.71 0.71
M3 M3
110,000
AA005 A010
PEKERJAAN PASANGAN Pasangan Anstamping - Batu belah - Alat bantu
1.10 1.00
1.42 1.56 1.42
M3 M3 Ls
140,000 500
4.50 0.50 1.10 1.00
3.20 14.38 1.60 3.51 3.20
M3 Zak M3 M3 Ls
41,500 140,000 140,000 500
0.13 0.03 13.50 1.00
125.10 16.26 3.75 1,688.78 125.10
M2 Zak M3 Bh Ls
41,500 140,000 1,400 500
0.05 0.10 12.00
3.78 0.19 0.38 45.36
M' Zak M3 Bh
41,500 140,000 1,400
I. 2
II.
4
5
6
4
AA006 E001 A001 A010
Pondasi batu kali 1:5 - Semen portland - Pasir pasang - Batu belah - Alat bantu
AA007 E001 A001 A013
Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pasir pasang - Bataco - Alat bantu
AA008 E001 A001 A013
Pondasi teras batako 1:3 - Semen portland - Pasir pasang - Batako
0.00 0.02
1,600,000 14,000
5
5
2
2
3
3
Alat bantu
AA009 E001 A001
Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu
AA010 E001 A001
Plesteran dinding & acian Beton - Semen portland - Pasir pasang - Alat bantu
AA024 Q002 E001 A001 E001
Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen portland - Pasir pasang - Isi nat
AA012 E001 A003 A004 F008 C013 G003
PEKERJAAN BETON Sloof 15/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
1.00
3.78
0.21 0.02 1.00
204.34 42.91 4.09 204.34
M2 Zak M3 Ls
41,500 140,000 50
0.20 0.04 1.00
2.15 0.43 0.09 2.15
M2 Zak M3 Ls
41,500 140,000 50
1.03 0.15 0.03 1.00
70.50 72.62 10.58 2.12 70.50
M2 M2 Zak M3 M2
25,000 41,500 140,000 500
0.46 3.50 0.35 0.85 115.00 20.00 0.50 1.00
1.07 3.73 0.37 0.91 122.48 21.30 0.53 1.07
M3 Zak M3 M3 M' M2 Kg Ls M3 Zak M3 M3 M' M2 Kg Ls M3 Zak M3 M3 M' M2 Kg
AA012 E001 A003 A004 F008 C013 G003
Kolom 15/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
3.50 0.35 0.85 115.00 20.00 0.50 1.00
0.63 2.21 0.22 0.54 72.45 12.60 0.32 0.63
AA012 E001 A003 A004 F008 C013 G003
Kolom praktis 13/13 beton bertulang 1:2:3 - Semen portland 3.50 - Pasir beton 0.35 - Koral 0.85 - Besi rakitan dia. 8mm & 6mm 85.00 - Bekisting 2/20-400 (3xpakai) 20.00 - Paku 7cm 0.50
0.25 0.89 0.09 0.22 21.55 5.07 0.13
Ls
100
41,500 150,000 125,000 3,500 14,000 5,000
41,500 150,000 125,000 3,500 14,000 5,000
41,500 150,000 125,000 3,500 14,000
4
4
3
Alat bantu
AA012 AA012 E001 A003 A004 F008 C013 G003
Ringbalk praktis 12/15 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
AA012 AA012 E001 A003 A004 F008 C013 G003
Ringbalk Portal 15/20 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
AA012 E001 A003 A004 F008 C013 G003
Kolom 20/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
3 A003 C013 P003 P008 1 AA013 AA014 O003 P004 P005 P006
Kusen Type P1 - Kusen Type P1 - Pintu dobel triplek 80x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel
1.00
0.25
Ls
5,000
3.50 0.35 0.85 85.00 20.00 0.50 1.00
0.86 2.99 0.30 0.73 72.68 17.10 0.43 0.86
M3 Zak M3 M3 M' M2 Kg Ls
3.50 0.35 0.85 115.00 20.00 0.50 1.00
0.24 0.84 0.08 0.20 27.60 4.80 0.12 0.24
M3 Zak M3 M3 M' M2 Kg Ls
3.50 0.35 0.85 115.00 20.00 0.50 1.00
0.40 1.40 0.14 0.34 46.00 8.00 0.20 0.40
M3 Zak M3 M3 M' M2 Kg Ls
0.07 1.00 1.00 1.00
2.00 0.15 2.00 2.00 2.00
Bh M3 Bh Psg Bh
10,000 55,000
1.00 0.96 1.00 1.00 1.00
2.00 0.13 0.12 0.13 0.13 0.13
Bh Bh M2 Psg Bh Bh
65,000 7,500 10,000 10,000
41,500 150,000 125,000 3,500 14,000 5,000
41,500 150,000 125,000 3,500 14,000 5,000
41,500 150,000 125,000 3,500 14,000 5,000
2 AA013 AA014 O003 P004 P005 P006
Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel
1 AA015 C003 G002
Kuda-kuda kayu - Kayu 6/12-400 borneo - Paku 10
2 AA016 C003 G002
Pasang Gordeng - Kayu 6/12-400 borneo - Paku 10
2 AA016 C003 G002
Rangka Atap Asbes - Kayu 6/12-400 borneo - Paku 10
3 AA017 #REF! G002
Pasang Penutup Asbes - Pasang Penutup Asbes - Paku Asbes
1.00 1.04 1.00 1.00 1.00
2.00 0.73 0.75 0.73 0.73 0.73
Bh Bh M2 Psg Bh Bh
65,000 7,500 10,000 10,000
1.10 5.80
1.06 1.16 6.12
M3 M3 Kg
1,600,000 3,500
1.10 5.80
1.08 1.18 6.24
M3 M3 Kg
1,600,000 3,500
0.10 0.25
118.50 11.49 29.63
M2 M3 Kg
1,600,000 3,500
1.05 1.20
118.50 124.43 142.20
M2 M2 Kg
53,000 15,000
0.01 1.050 0.09 0.15
43.30 0.26 45.47 3.68 6.50
M' M3 M' Kg Kg
1,600,000 48,000 10,000 10,000
0.02 0.03
56.00 0.94 1.68
M2 M3 Kg
1,600,000 14,000
0.02 0.05
55.06 0.93 2.75
M2 M3 Kg
1,600,000 14,000
2.00 0.02
56.00 112.00 0.84
M2 Lbr Kg
16,000 15,000
63.15 5 AA020 B013 B012 G005 E001
Pasang Listplank - Kayu 4/6-400 borneo - GRC 2/30-240 Meranti - Paku 3 - Paku 7
1 AA021 AA021 C006 AA016
PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm
V.
111.06 AA021 C006 AA016 2 AA022 AA022 N011 G006
-
Bagian Luar Kayu 4/6-400 borneo Paku 7cm
Pasang penutup plafond Bagian Dalam - Asbes 100 x 100 - Paku triplek
AA022 N011 G006 3 AA023 U001 P004
-
Bagian Luar Asbes 100 x 100 Paku triplek
Pasang List Plafond - Triplek 4mm - Paku triplek
2.00 0.02
55.06 110.12 0.83
M2 Lbr Kg
16,000 15,000
0.01 0.01
146.40 1.83 0.73
M' lbr Kg
48,000 15,000
130,000
770,000
7
63
12
75
9,375,000
9,375,000
ARGA SATUAN UPAH SUB KONT
1,000
1,800,000 187,500,000
JUMLAH HARGA MATERIAL UPAH SUB KONT
19
HARGA UNIT PEKERJAAN
86,400 4,032
18,000 -
-
90,432
18,000
-
11,500
-
48,990
-
48,990 7,250
-
48,990
5,000
78,100
7,250 7,100 -
-
7,250
78,100
7,100
-
85,200
218,680 710
35,500 -
-
219,390 596,666 223,650 492,030 1,598
35,500 79,875 -
-
254,890
1,313,944 674,888 525,399 2,364,296 62,548
79,875 750,570 -
-
1,393,819
3,627,130 7,844 52,920 63,504
750,570 9,450 -
-
4,377,700
SUB JUMLAH I
10,000
25,000
25,000
6,000
2,500
108,432 108,432
4,500
4,500
7,000
150,000
22,500
150,000
22,500
150,000
22,500
378
-
-
124,646 1,780,823 572,152 10,217
9,450 919,530 -
-
134,096
2,363,192 17,845 12,040 108
919,530 9,675 -
-
3,282,722
29,993 1,815,375 438,863 296,100 35,250
9,675 493,500 -
-
39,668
2,585,588
493,500
-
3,079,088
154,691 55,913 113,156 74,550 7,455 5,325
159,750 -
2,755,688 -
411,090 91,508 33,075 66,938 44,100 4,410 3,150
159,750 94,500 -
2,755,688 1,630,125 -
3,326,528
243,180 36,821 13,309 26,934 17,745 1,775
94,500 38,025 -
1,630,125 484,819 -
1,967,805
150,000
22,500
150,000
22,500
150,000
22,500
-
-
3,500,000 185,000
15,000 150,000 65,000
1,268
-
-
97,851
38,025
484,819
124,189 44,888 90,844 59,850 5,985 4,275
128,250 -
1,635,188 -
330,030
128,250
1,635,188
34,860 12,600 25,500 16,800 1,680 1,200
36,000 -
621,000 -
92,640 58,100 21,000 42,500 28,000 2,800 2,000
36,000 60,000 -
621,000 1,035,000 -
749,640
154,400
60,000
1,035,000
1,249,400
20,000 110,000
-
510,720 370,000 -
130,000 7,930 951 1,268 1,268
-
880,720 30,000 19,013 7,930 -
1,010,720
11,415
-
56,942
68,358
620,695
2,093,468
-
100,000
100,000
-
3,500
-
3,000
3,000
2,000
240,000 150,000
48,892 5,451 7,268 7,268
-
480,000 109,013 -
68,878 1,858,560 21,437
105,600 -
589,013 -
657,890
1,879,997 1,892,352 21,827
105,600 107,520 -
-
1,985,597
1,914,179 18,391,200 103,688
107,520 -
-
2,021,699
18,494,888 6,594,525 2,133,000
414,750 -
-
18,494,888
8,727,525 415,680 2,182,320 36,805 64,950
414,750 -
-
9,142,275
2,699,755
-
-
2,699,755
1,505,280 23,520
168,000 -
-
1,528,800 1,480,013 38,542
168,000 165,180 -
-
1,696,800
1,518,555
165,180
-
1,683,735
1,792,000 12,600
112,000 -
-
1,804,600
112,000
-
1,916,600
2,000
500
1,761,920 12,389
110,120 -
-
1,774,309 87,840 10,980
110,120 73,200 -
-
1,884,429
98,820
73,200
-
172,020 7,353,583
52,413,323
4,152,335
9,688,494
66,254,152
SUB JUMLAH V
TOTAL
9,375,000
22
2,860,000
22
16,940,000 14,080,000
524,749
2,860,000
14,080,000
883,389
KETERANGAN 1
6,024
11,500 5,000
120,000
179,500
436,250
34,995
7
35,475
16,065
18,450
43,675
3,123,500
3,123,500
2,448,500
2,448,500
3,123,500
3,123,500 3,500,000.00 185,000.00 505,360
34,179
328,945
1,880,300
1,880,300
156,075
77,150
62,350
30,300
30,580
34,225
34,225
1,175
3,011,552 770,000 2,241,552
56 7 63
RENCANA ANGGARAN BIAYA URAIAN PEKERJAAN
NO.
I
II
PEKERJAAN PERSIAPAN 1 Pek. Pemasangan bouwplank PEKERJAAN GALIAN DAN TIMBUNAN 1 Pek. Galian Tanah 2 Pek. Urugan Tanah Kembali 3 Pek. Urugan Pasir Bawah Pondasi
III 1 2 3 4 5 6 7
PEKERJAAN PASANGAN Pek. Pasangan anstamping Pek. Pondasi Batu Kali 1: 5 Pek. Pasang Dinding Batako Aduk 1: 5 Pek. Rolag bata merah Pek. Plesteran + Aci Aduk 1:5 Pek. Plesteran + Aci Betonan 1: 3 Pek. Pasang Lantai Keramik 30x30cm
1 2 3 4 5 6
PEKERJAAN BETON Pek. Beton Sloof 15/20 Pek. Beton Kolom 15/20 Pek. Beton Kolom praktis 13/13 Pek. Beton Ring balk 12/15 Pek. Beton Ring balk Portal 15/20 Pek. Beton Kolom 20/20
1 2 3 4 5 6 7 8 9
PEKERJAAN ATAP DAN PLAFOND Pek. Kuda-Kuda Kayu 8/12 Klas 1 Pek. Gording, Nok, Gaji, Silang Angin dll Pek. Rangka Atap Asbes Pek. Penutup Atap Asbes Pek. Bubungan Atap Asbes Pek. Listplank GRC 30cm Pek. Rangka Plafond Kayu Klas II Pek. Pasang Plafond Eternit 100 X 100cm Pek. List Pinggir 1/4cm
III
IV
IV
PEKERJAAN KUSEN DAN PENGGANTUNG 1 Pek. Kusen 5/14 kayu Klas I
KONTR
VOL
HIT 01
VOL
SAT
18.00
18.00
M2 Sub Ju
4.26 1.45 0.71
4.26 1.45 0.71
M3 M3 M3 Sub Ju
1.42 0.86 89.28 3.78 178.56 2.15 72.14
1.42 3.20 125.10 3.78 204.34 2.15 70.50
M3 M3 M3 M2 M2 M2 M2 Sub Ju
1.06 0.64 0.28 0.84 0.24 0.34
0.64 1.07 0.63 0.25 0.86 0.24 0.40
0.86 0.98 118.68 118.68 10.00 42.00 110.00 110.00 48.40
0.48 0.75 118.50 118.50 10.00 43.30 111.06 111.06 146.40
0.88
0.40
M3 M3 M3 M3 M3 M3 Sub Ju M3 M3 M2 M2 M1 M1 M2 M2 M1 Sub Ju M3
2 3 4 5 6 7 8 9 10 VII
Pek. Pasangan Jalusi Kayu Kamper Pek. Daun Pintu Multiplek 12mm Pek. Daun Jendela Kayu Klas I Pek. Kaca Polos 5mm Pek. Kunci Pintu Double Slaag Pek. Engsel Pintu Pek. Engsel Jendela Pek. Grendel Pintu dan Jendela Pek. Hak Angin
PEKERJAAN PENGECATAN 1 Pek. Pengecatan tembok, Plafond, Kayu
5.48 2.73 4.82 4.24 1.00 2.00 8.00 12.00 8.00
3.72 2.00 4.82 4.24 2.00 2.00 8.00 12.00 8.00
M2 BH M2 M2 BH PSG PSG BH BH Sub Ju
183.51
75.50
M2 Sub Ju
TOTAL
26.40 0.19
0.38 0.76
HIT 01 HARGA SATUAN
JUMLAH
JUMLAH
BOBOT
HARGA SATUAN
15,000.00
414,000.00 414,000.00
270,000.00 270,000.00
0.45 0.45
10,000.00
11,500.00 5,000.00 120,000.00
25,802.70 7,685.00 35,325.00 68,812.70
48,990.00 7,250.00 85,200.00 141,440.00
0.08 0.01 0.14 0.23
13,500.00 9,000.00 -
179,500.00 436,250.00 34,995.00 35,475.00 16,065.00 18,450.00 43,675.00
254,890.00 1,393,818.75 4,377,699.53 134,095.50 3,282,722.10 39,667.50 3,079,087.50 12,561,980.88
0.42 2.31 7.26 0.22 5.45 0.07 5.11 20.84
177,000.00 342,000.00 34,995.00 36,000.00 25,000.00 25,000.00 43,675.00
mlah
67,260.00 355,845.60 4,588,992.00 170,856.00 3,244,435.20 51,600.00 3,340,800.00 11,819,788.80
3,123,500.00 3,123,500.00 2,448,500.00 2,448,500.00 3,123,500.00 3,123,500.00 mlah
3,272,538.00 2,604,672.00 1,285,340.00 2,999,052.00 856,872.00 1,263,780.00 12,282,254.00
3,326,527.50 1,967,805.00 620,694.75 2,093,467.50 749,640.00 1,249,400.00 10,007,534.75
5.52 3.26 1.03 3.47 1.24 2.07 16.60
2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00
1,880,300.00 1,880,300.00 77,150.00 77,150.00 28,000.00 62,350.00 30,300.00 34,225.00 1,175.00 mlah
4,169,417.60 4,751,196.80 3,880,836.00 3,198,426.00 376,900.00 1,730,400.00 3,080,000.00 1,598,300.00 209,572.00 22,995,048.40
893,518.56 1,407,968.64 9,142,275.00 9,142,275.00 280,000.00 2,699,755.00 3,365,118.00 3,801,028.50 172,020.00 30,903,958.70
1.48 2.34 15.17 15.17 0.46 4.48 5.58 6.31 0.29 51.27
1,880,300.00 1,880,300.00 41,000.00 36,000.00 28,000.00 35,000.00 30,300.00 23,500.00 3,500.00
3,500,000.00
329,228.80
1,397,760.00
2.32
2,500,000.00
mlah
mlah
150,000.00 203,700.00 150,000.00 65,000.00 55,000.00 10,000.00 7,500.00 10,000.00 10,000.00
1,709,212.00 556,101.00 1,044,976.00 259,106.40 135,500.00 59,280.00 200,480.00 159,360.00 106,240.00 4,559,484.20
558,000.00 407,400.00 723,000.00 275,600.00 110,000.00 20,000.00 60,000.00 120,000.00 80,000.00 3,751,760.00
0.93 0.68 1.20 0.46 0.18 0.03 0.10 0.20 0.13 6.22
150,000.00 280,000.00 180,000.00 -
35,000.00
4,492,324.80 4,492,324.80
2,642,500.00 2,642,500.00
4.38 4.38
8,500.00
56,631,712.90
60,279,174.33
100.00
mlah
mlah
18% 20%
4.52
46,211,737.23
JUMLAH
180,000.00 180,000.00 57,510.00 13,050.00 70,560.00 251,340.00 1,092,690.00 4,377,699.53 136,080.00 5,108,500.00 53,750.00 3,079,087.50 14,099,147.03 2,438,850.00 1,442,700.00 580,515.00 1,957,950.00 549,600.00 916,000.00 7,885,615.00 893,518.56 1,407,968.64 4,858,500.00 4,266,000.00 280,000.00 1,515,500.00 3,365,118.00 2,609,910.00 512,400.00 19,708,915.20 998,400.00
BOBOT
0.39 0.39 0.12 0.03 0.15 0.54 2.35 9.42 0.29 10.99 0.12 6.62 30.33 5.25 3.10 1.25 4.21 1.18 1.97 16.96 1.92 3.03 10.45 9.18 0.60 3.26 7.24 5.61 1.10 42.40 2.15
1.08
