Pekerjaan
:
Proyek
:
Lokasi
:
Luas Bangunan :
Pemilik
:
NO RUANGAN
LANTAI DASAR
1
Carport
2
Teras
3
R. tamu
4
R. Tidur Utama
5
Toilet 1
6
Foyer/basin
7
R. Tidur 1
8
R. Keluarga
9
10
11
12
13
14
10.400
3.000
4.500
4.000
2.000
2.000
4.000
5.500
3.500
3.500
2.500
2.500
2.500
2.500
3.000
R. Tidur 2
Toilet 2
Foyer/basin
Dapur
Teras Belakang
Gudang
Total luas bangunan m2
Bandung,Agustus 2014
LEBAR
M'
3.500
3.500
3.500
3.000
1.950
1.050
3.000
3.000
3.500
3.000
1.950
1.050
4.000
2.500
3.000
Bandung,Agustus 2014
LUAS
M2
119.875
36.40
5.25
15.75
12.00
3.90
2.10
12.00
16.50
12.25
10.50
4.88
2.63
10.00
3.13
9.00
119.875
R E K A P I T U LA S I A N G G A R A N
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
B I A YA
:
: Struktur, arsitektur
: Rumah Tinggal
:
119.88
: Cianjur
:
NO
JUMLAH
RP
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
5,251,550
II
PEKERJAAN STRUKTUR
61,472,039
IV
PEKERJAAN ARSITEKTUR
VI
PEKERJAAN ATAP
VII
9,320,000
VIII
PLUMBING
9,633,733
IX
PEKERJAAN LAIN-LAIN
JUMLAH
JASA 10%
TOTAL
DIBULATKAN
196,145,091
53,375,408
13,573,803
10,412,500
359,184,124
35,918,412
395,102,536
395,102,500
3,295,954
Yang membuat
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
119.88
Cianjur
No
I
II
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pekerjaan Bouwplank
2 Pekerjaan Pembersihan
3 Air Kerja dan Listrik
PEKERJAAN STRUKTUR
1 Pekerjaan Tanah
a Galian tanah
b Galian Pondasi plat 60 x 60 x 25 cm
d Urugan pasir pondasi plat t = 5 cm dipadatkan
e Lantai kerja pondasi plat= 5 cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps
3 Pasangan Pondasi Roolag
4 Urugan Tanah
5 Cor Sloof S1 15/20 410;8-200 beton K-225
6 Cor Sloof S2 13/15 410;8-200 beton K-225
7 Cor Kolom K1 13/20 410;8-200 beton K-225
8 Cor Kolom Praktis 10/12 48;6-170 beton K175
9 Cor Kolom Pilar 20/40 610;8-200 beton K-225
10 Cor balok beton B1 13/20 4D10;sk 8-100/170
11 Cor balok beton 13/13 4D8;sk 8-100/170
12 Cor Plat Beton t=12 cm m8 K-225
13 Cor Topian, Kanopi dan Talang Beton t=10 cm K-175
IV PEKERJAAN ARSITEKTUR
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pas. Profil / Ban
Pekerjaan Kusen,Pintu, Daun Jendela
1 Tipe P1 kusen + daun pintu solid + Aksesoris + Finishing
2 Tipe P2 kusen + daun pintu double megateak/melamin + Aksesoris + Finishing
3 Tipe P3 kusen + daun pintu Solid + Aksesoris + Finishing
4 Tipe PJ1 kusen + daun pintu solid + daun jendela + kaca + aksesoris + finishing
5 Tipe PJ2 kusen + daun pintu solid + daun jendela + kaca + aksesoris + finishing
6 Tipe J1 kusen + daun jendela + kaca + aksesoris + finishing
7 Tipe J2 kusen + daun jendela + kaca + aksesoris + finishing
8 Tipe J1 kusen + daun jendela + kaca + aksesoris + finishing
9 Tipe J1 kusen + daun jendela + kaca + aksesoris + finishing
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan Plafond GRC + rangka hollow 2/4 ,4/4
3 Pekerjaan List Gipsum 10cmm
Pekerjaan Lantai
1 Pasir Urug
2 Lantai Granite 60x60
3 Plint 10 x 60
4 Lantai keramik 40x40 Teras
Volume
Sat
Total I
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
5,251,550
1.462
70.00 m'
300.00 m2
1.00 ls
Total II
42,665
2,550
1,500,000
2,986,550
765,000
1,500,000
61,472,039
0.831
0.213
0.418
17.114
32.22 m3
13.20 m3
0.40 m3
0.40 m3
16.11 m3
11.50 m1
78,500
78,500
101,981
34,763
595,943
40,250
2,529,270
1,036,200
40,385
13,766
9,600,647
462,875
0.704
0.288
0.011
0.004
2.673
0.129
15.90 m3
2.69 m3
0.31 m3
2.52 m3
0.26 m3
1.06 m3
2.69 m3
0.53 m3
2.16 m3
1.97 m3
Total V
34,800
3,496,494
2,997,248
3,328,736
3,458,021
3,328,736
3,644,661
3,458,021
3,030,749
3,030,749
553,216
9,388,087
935,141
8,377,764
896,319
3,515,146
9,785,916
1,823,345
6,546,418
5,967,545
196,145,091
0.154
2.614
0.260
2.332
0.250
0.979
2.724
0.508
1.823
1.661
54.609
407.00 m2
651.20 m2
586.08 m2
117.70 m1
Sub Total
89,972
28,417
18,074
23,245
36,618,523
18,504,825
10,592,517
2,735,937
68,451,801
10.195
5.152
2.949
0.762
3.00 bh
2.00 bh
1.00 bh
1.00 bh
2.00 bh
3.00 bh
1.00 bh
3.00 bh
3.00 bh
Sub Total
2,088,000
1,848,000
2,212,800
4,352,000
2,651,200
2,614,400
3,585,600
982,400
2,035,200
6,264,000
3,696,000
2,212,800
4,352,000
5,302,400
7,843,200
3,585,600
2,947,200
6,105,600
42,308,800
1.744
1.029
0.616
1.212
1.476
2.184
0.998
0.821
1.700
102.73 m2
63.00 m2
126.20 m2
Sub Total
93,969
70,477
21,600
9,652,966
4,440,035
2,725,920
16,818,921
2.687
1.236
0.759
119.88 m3
102.73 m2
126.20 m'
16.75 m2
97,125
272,000
40,300
163,200
11,642,859
27,941,200
5,085,860
2,733,600
3.241
7.779
1.416
0.761
Sub Total
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Sanlex
288.00 m2
47,403,519
25,000
7,200,000
2.005
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
119.88
Cianjur
No
ITEM PEKERJAAN
2 Cat dinding Interior ex Sanlex
3 Cat Plafond ex Vinilex/properti
4 Water Proofing
VI PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat
3 Bubungan Genteng Beton
4 Lispang GRC 30 cm
VII PEKERJAAN INSTALASI LISTRIK
Box panel Presto 6 grup + MCB + Kabel toefer + sparing
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik Lampu Baret + instalasi kabel prima
Titik lampu outbow halogen + instalasi kabel prima
Titik lampu dinding + instalasi kabel prima
Titik lampu taman + instalasi kabel prima
Stop kontak + Instalasi Kabel prima 3 x 2,5
Telepon +instalasi
Tv + instalasi
Bel + Instalasi
Saklar Seri
Saklar tunggal
VIII PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
2 Septiktank
3 Torn kapasitas 1.000 l ex Penguin + Stop kontak+pelampung
7 Pompa pendorong 125 watt ex Shimitzu+ Instalasi
8 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw + aksesoris
Pipa 4"ex maspion aw + aksesoris
Bak kontrol tertutup
Acessoris
IX KAMAR MANDI, DAPUR & ALAT SANITAIR
1 Kamar mandi 1 200 x 200 cm t = 180 cm
Keramik dinding 20/25
Keramik lantai 20x20
Closed duduk ex ina
Jet Spry
Shower
Floor Drain
Washtapel + Cermin + Aksesoris
2 Kamar mandi 2 250 x 200 cm t = 180 cm
Keramik dinding 20/25
Keramik lantai 20x20
Closed duduk ex ina
Jet Spry
Shower
Floor Drain
Washtapel + Cermin + Aksesoris
3 Dapur
Keramik dinding 20/25
Meja dapur lapis keramik 20 x 20
Zink
Kran Angsa
Volume
Sat
505.20 m2
165.73 m2
25.00 m2
Sub total
Total VI
224.40 m2
224.40 m2
16.00 m'
70.00 m'
Total VII
1.00 bh
12.00 bh
2.00 bh
6.00 bh
2.00 bh
3.00 bh
10.00 bh
2.00 bh
1.00 bh
1.00 bh
8.00 bh
5.00 bh
Total VIII
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
20,000 10,104,000
2.813
18,000
2,983,050
0.831
35,000
875,000
0.244
21,162,050
53,375,408
14.860
125,000 28,050,000
7.809
85,000 19,074,000
5.310
84,463
1,351,408
0.376
70,000
4,900,000
1.364
9,320,000
2.595
500,000
500,000
0.139
175,000
2,100,000
0.585
175,000
350,000
0.097
200,000
1,200,000
0.334
350,000
700,000
0.195
400,000
1,200,000
0.334
145,000
1,450,000
0.404
165,000
330,000
0.092
105,000
105,000
0.029
250,000
250,000
0.070
120,000
960,000
0.267
35,000
175,000
0.049
9,633,733
2.682
35.00 m'
10.00 m'
5.00 m'
1.00 ls
2.00 bh
1.00 ls
1.00 m'
1.00 bh
19,430
17,719
16,591
562,500
60,000
2,500,000
1,650,000
525,000
680,050
177,188
82,956
562,500
120,000
2,500,000
1,650,000
525,000
0.189
0.049
0.023
0.157
0.033
0.696
0.459
0.146
29.75 m'
14.00 m'
3.00 bh
1.00 ls
Total IX
48,745
65,063
125,000
600,000
1,450,164
910,875
375,000
600,000
13,573,803
0.404
0.254
0.104
0.167
3.779
14.4 m2
4 m2
1 bh
184,982
136,178
1,500,000
105,000
350,000
75,000
500,000
2,663,741
544,714
1,500,000
105,000
350,000
75,000
500,000
0.742
0.152
0.418
0.029
0.097
0.021
0.139
1 bh
1 bh
1 bh
184,982
136,178
1,500,000
105,000
350,000
75,000
500,000
2,996,708
680,892
1,500,000
105,000
350,000
75,000
500,000
0.834
0.190
0.418
0.029
0.097
0.021
0.139
2.88 m2
2.88 m2
1.00 bh
1.00 bh
184,982
250,000
250,000
125,000
532,748
720,000
250,000
125,000
0.148
0.200
0.070
0.035
1 bh
1 bh
1 bh
1 bh
16.2 m2
5 m2
1 bh
1 bh
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
119.88
Cianjur
No
X
ITEM PEKERJAAN
PEKERJAAN LAIN-LAIN
1 Pembuatan Carport
2 Jembatan grill Besi
Volume
Sat
Total X
36.75 m'
3.50 m'
Bobot Total
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
10,412,500
2.899
250,000
9,187,500
2.558
350,000
1,225,000
0.341
100.000
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
I
II
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
301.58
Jl. Logam
Tn. Setiawan
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembuatan Gudang
2 Pekerjaan Bouwplank
3 Pekerjaan Pembersihan
4 Air Kerja Jet Pam dalam 30 m' + pompa 375
5 Pemasangan BP Listrik 2200
6 IMB dan Perizinan
PEKERJAAN STRUKTUR
LANTAI 1
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pondasi plat 70 x 70 x 25 cm
d Urugan pasir pondasi plat t = 5 cm dipadatkan
e Lantai kerja pondasi plat= 5 cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps
3 Pasangan pondasi rollag bata
1 Urugan Tanah
2 Cor Pondasi plat P1 80x80x25 D12-200+ pedestal beton K 225
3 Cor Pondasi plat P2 60x60x25 D10-200+ pedestal beton K 225
4 Cor Sloof S1 20/40 612;410;8-200 beton K-225
5 Cor Sloof S2 13/20 412;8-200 beton K-225
6 Cor Kolom K1 13/25 412,210;8-200 beton K-225
7 Cor Kolom K2 13/20 410;8-200 beton K-225
8 Cor Kolom Praktis 10/12 48;6-170 beton K175
9 Cor balok beton B1 13/25 4D12, 210;sk 8-100/170
10 Cor Plat Beton t=12 cm m8 K-225
11 Cor Topian, Kanopi dan Talang Beton t=10 cm K-175
12 Cor Tangga 10-170 beton K175
LANTAI 2
1 Cor Kolom K2 13/20 410;8-200 beton K-225
2 Cor Kolom Praktis 10/12 48;6-170 beton K175
3 Cor balok beton B2 13/20 4D10, 210;sk 8-100/170
IV PEKERJAAN ARSITEKTUR
LANTAI 1
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pasangan batu andesit bakar 15/30
5 Pasangan batu candi 10/20
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 220 x 160 cm Daun pintu solid (double panel) Uk 216 x 76 x 3.5 cm
2 Tipe P2, kusen Uk 220 x 90 cm, Daun pintu double megateak Uk 216 x 82 x 3.5 cm
3 Tipe P3 kusen Uk 220 x 80cm, Daun Double megateak. Uk 216 x 72 x 3.5 cm
4 Tipe P4 kusen kamar mandi Uk 200 x 75cm, Daun megateak/melamin. Uk 196 x 67 x 3.5 cm
5 Tipe P5 kusen Uk 220 x 200cm, Daun Kaca 6 mm (3 daun) Uk 216 x 64 x 3.5 cm
6 Tipe J1 Kusen UK.140 X 120 + daun jendela kaca frame (Utama)
7 Tipe J2 Kusen UK.180 X 50 daun jendela kaca frame
8 Tipe V1 Uk. 90 x 40 cm + daun jendela kaca frame
9 Pintu Garasi
Volume
Sat
Total I
18.00 m2
35.00 ls
400.00 m2
1.00 titik
1.00 ls
290.00 m2
Total II
58.80 m3
27.65 m3
1.18 m3
1.18 m3
37.52 m3
0.66 m3
30.26 m3
7.90 m3
0.84 m3
12.78 m3
0.66 m3
5.86 m3
0.72 m3
0.72 m3
2.99 m3
3.84 m3
8.25 m3
1.80 m3
0.47 m3
0.07 m3
0.48 m3
Total V
588.00 m2
1058.40 m2
899.64 m2
20.25 m2
24.40 m2
Sub Total
2.00 bh
5.00 bh
3.00 bh
6.00 bh
2.00 bh
7.00 bh
4.00 bh
13.00 bh
10.00 m2
Sub Total
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
301.58
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan Plafond GRC + rangka hollow 2/4 ,4/4
3 Pekerjaan List Gipsum 10cmm
Pekerjaan Lantai
1 Pasir Urug
2 Lantai Granite 60x60 setara ex Niro (R. Tamu,R.Keluarga,R.Makan,Dapur)
3 Plint 10 x 60 ex China
4 Lantai 60x60 setara ex Niro unpolish (teras depan, tangga)
5 Floor batu sikat ( Carport)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex kemtone
2 Cat dinding Interior ex Spectrum
3 Cat Plafond ex Vinilex/properti
LANTAI 2
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P6 kusen gendong Uk 200 x 80; 140x60 cm, Daun double megateak. Uk 196 x 72 x 3.5 cm
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan Plafond GRC + rangka hollow 2/4 ,4/4
3 Pekerjaan List Gipsum 10 cm
Pekerjaan Lantai
1 Lantai Keramik 30x30 ex Roman (R. Setrika)
2 Plint 10 x 30 ex Roman
3 Lantai 30x30 ex Roman unpolish (area jemur)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Spectrum
2 Cat dinding Interior ex Spectrum
3 Cat Plafond ex Vinilex/properti
4 Waterproofing + aci dak
VI PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat
3 Bubungan Genteng Beton
4 Bubungan apex (tiga arah)
5 Ujung Bubungan ex CP
6 Lispang GRC 30 cm
VII PEKERJAAN INSTALASI LISTRIK
Box panel Presto 6 grup + MCB + Kabel toefer + sparing
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik lampu outbow, lampu 11 watt + instalasi kabel prima
Lampu garasi TL
Lampu carport
Volume
Sat
221.17 m2
18.44 m2
325.00 m2
Sub Total
27.36 m3
173.07 m2
221.17 m'
42.25 m2
25.00 m2
Sub Total
147.00 m2
441.00 m2
269.62 m2
Sub total
85.00 m2
153.00 m2
130.05 m2
Sub Total
1.00 bh
Sub Total
14.70 m2
6.75 m2
19.50 m2
Sub Total
9.60 m2
19.50 m'
22.68 m2
Sub Total
21.25 m2
63.75 m2
9.60 m2
34.68 m2
Sub total
Total VI
261.81 m2
261.81 m2
62.00 m'
5.00 bh
6.00 bh
52.35 m'
Total VII
1.00 bh
40.00 bh
12.00 bh
2.00 bh
1.00 bh
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
301.58
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
Volume
Sat
6.00 bh
1.00 bh
2.00 bh
18.00 bh
16.00 bh
1.00 bh
2.00
Total VIII
87.50 m'
25.00 m'
12.50 m'
1.00 ls
4.00 bh
87.50 m'
1.00 ls
1.00 m'
1.00 bh
85.00 m'
54.00 m'
4.00 bh
1.00 ls
Total IX
22.68 m2
6 m2
2 bh
2 bh
2 bh
2 bh
2 bh
20.52 m2
5.25 m2
2 bh
2 bh
2 bh
2 bh
19.9 m2
5 m2
10.5 m2
1 bh
1 bh
1 bh
1 bh
2 bh
8.25 m2
2.19 m2
1 bh
1 bh
1 bh
6.60 m2
5.50 m2
1.00 bh
1.00 bh
Total X
11.00 m'
8.75 m'
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
301.58
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
3 Tangga ke Torn
4 Jembatan grill Besi
Volume
Sat
3.00 m'
6.50 m'
Bobot Total
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
0.000
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
Err:509
Jl. Logam
Tn. Setiawan
ITEM PEKERJAAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Bongkaran dinding
Pasangan dinding bata merah 1/2 bata 1:5
Pas. Plesteran
Pas acian dinding
Pasangan batu templek
Pasir Urug
Lantai granite 60x60 ex Granito
Pas. Kusen Pintu
Pas. Kusen Jendela
Pasangan batu templek
Pasangan batu templek
Pasangan batu templek
Pasangan batu templek
Pasangan batu templek
Volume
Sat
9.92 m2
11.68 m2
23.36 m2
23.36 m2
23.36 m3
23.36 m4
23.36 m5
23.36 m6
23.36 m7
23.36 m8
23.36 m9
23.36 m10
23.36 m11
23.36 m12
25,000
99,969
37,889
24,098
250,000
0
0
0
2,540,415
1,812,587
1,281,416
1,032,500
1,212,500
350,000
248,000
1,167,634
885,079
562,929
5,840,000
0
0
0
59,344,094
42,342,042
29,933,874
24,119,200
28,324,000
8,176,000
31.13 m3
2.21 m3
18.00 m'
0.22 m3
0.22 m3
37.80 m3
78,500
78,500
52,000
101,981
23,175
541,767
2,443,627
173,093
936,000
22,487
5,110
20,478,509
11.67 m3
1.91 m3
1.10 m3
1.45 m3
0.26 m3
1.05 m3
0.22 m3
1.73 m3
0.49 m3
10.14 m3
2.20 m3
Total III
1.17 m3
0.27 m3
1.71 m3
2.28 m3
14,616
1,814,957
2,147,384
2,480,077
2,110,010
3,054,505
2,939,318
3,512,680
3,411,648
3,030,749
3,030,749
170,523
3,462,938
2,367,491
3,584,393
548,603
3,216,393
634,893
6,092,147
1,663,178
30,731,797
6,667,648
18,680,269
3,894,622
793,616
5,687,146
6,917,685
24.90 m2
4.00 m2
Total V
48,000
48,000
1,195,200
192,000
66,321,515
150.90 m2
301.80 m2
301.80 m2
7.00 m2
Sub Total
99,969
37,889
24,098
250,000
15,085,272
11,434,800
7,272,776
1,750,000
35,542,848
3,328,736
2,939,318
3,328,736
3,030,749
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
Err:509
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 120 cm Daun pintu solid Uk 245 x 112 x 3.5 cm
2 Tipe P2, kusen Uk 230 x 100 cm, Daun pintu double megateak Uk 225 x 92 x 3.5 cm
3 Tipe P3 kusen Uk 220 x 70cm, Daun Double megateak. Uk 2,15 x 61 x 3.5 cm
4 Tipe J1 Kusen UK.200 X 65 + daun jendela kaca frame (Utama)
5 Tipe J2 Kusen UK.200 X 65 daun jendela kaca frame
6 Tipe V1 90 x 20 cm
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan List Gipsum 10cmm
Pekerjaan Lantai
1 Pasir Urug
2 Lantai Granite 40x40 setara ex China (R. Tamu,R.Keluarga,R.Makan,Dapur)
3 Lantai Parquete Laminate (Kamar Tidur Utama)
4 Plint 10 x 60 ex China
5 Lantai 30x30 setara ex Niro unpolish (teras depan, tangga)
6 Floor batu sikat ( Carport)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Vinilex/properti
2 Cat dinding Interior ex Vinilex/properti
3 Cat Plafond ex Vinilex/properti
Volume
Sat
1.00 bh
1.00 bh
1.00 bh
1.00 bh
2.00 bh
2.00 bh
Sub Total
2,540,415
1,812,587
1,281,416
1,032,500
1,212,500
350,000
2,540,415
1,812,587
1,281,416
1,032,500
2,425,000
700,000
9,791,918
34.88 m2
45.50 m2
Sub Total
93,969
21,600
3,277,169
982,800
4,259,969
2.79 m3
34.88 m2
14.00 m2
45.50 m'
12.00 m2
13.00 m2
Sub Total
101,981
145,000
175,000
16,800
130,500
200,000
284,910
5,056,875
2,450,000
764,400
1,566,000
2,600,000
12,722,185
75.45 m2
226.35 m2
34.88 m2
Sub total
Total V
15,015
11,328
8,820
1,132,882
2,564,115
307,598
4,004,595
97,627,636
161.87 m2
323.74 m2
323.74 m2
7.00 m2
Sub Total
99,969
37,889
24,098
200,000
16,181,928
12,266,077
7,801,487
1,400,000
37,649,492
1.00 bh
3.00 bh
1.00 bh
1.00 bh
1.00 bh
2.00 bh
2.00 bh
4.00 bh
Sub Total
2,540,415
1,812,587
4,250,000
1,697,070
1,250,000
556,000
1,475,000
350,000
2,540,415
5,437,762
4,250,000
1,697,070
1,250,000
1,112,000
2,950,000
1,400,000
20,637,247
87.13 m2
114.60 m2
Sub Total
93,969
21,600
8,187,049
2,475,360
10,662,409
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
Err:509
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
1 Pasir Urug
2 Lantai 40x40 setara ex China (R. Tidur, R. Duduk,Hall tangga)
3 Plint 10 x 60 ex Niro
7 Lantai 30x30 ex China (balkon)
8 Keramik 30x30 ex mulia/setara unpholised (Jemuran)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Vinilex/properti
2 Cat dinding Interior ex Vinilex/properti
3 Cat Plafond ex Vinilex/properti
4 Cat Lisplang
VI PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat
3 Bubungan Genteng Beton
4 Bubungan apex (tiga arah)
5 Ujung Bubungan ex CP
6 Lispang GRC 30 cm
VII PEKERJAAN INSTALASI LISTRIK
LISTRIK LANTAI BAWAH
Box panel Presto 6 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik lampu outbow, lampu 11 watt + instalasi kabel prima
Lampu carport
Stop kontak ex Broco + Instalasi Kabel prima 3 x 2,5
Telepon Broco +instalasi
Tv ex Broco + instalasi
Saklar Seri ex Broco
Saklar tunggal ex Broco
Saklar Hotel ex Broco
LISTRIK LANTAI ATAS
Box panel Presto 4 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik lampu outbow, lampu 11 watt + instalasi kabel prima
Titik Lampu TL +lampu 11 watt + Instalasi kabel Prima
Stop kontak ex Broco + Instalasi Kabel prima 3 x 2,5
Telepon Broco + instalasi
Tv ex Broco + instalasi
Saklar Seri ex Broco
Saklar tunggal ex Broco
Saklar Hotel ex Broco
Penangkal petir
VIII PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
Volume
Sat
84.50 m3
69.63 m2
76.00 m'
10.88 m2
32.50 m2
Sub Total
16,800
130,500
66,000
1,276,800
1,419,188
2,145,000
23,554,028
80.94 m2
242.81 m2
87.13 m2
40.53 m'
Sub total
Total VI
51.00 m2
51.00 m2
20.00 m'
3.00 bh
5.00 bh
28.00 m'
15,015
11,328
8,820
9,629
1,215,239
2,750,519
768,443
390,259
5,124,460
15,287,085
7,012,500
4,335,000
1,689,260
132,825
157,500
1,960,000
137,500
85,000
84,463
44,275
31,500
70,000
Total VII
7,264,250
1.00 bh
3.00 bh
5.00 bh
2.00 bh
1.00 bh
6.00 bh
1.00 bh
2.00 bh
4.00 bh
1.00 bh
1.00 bh
165,000
75,000
161,000
186,000
150,000
85,000
105,000
105,000
35,000
30,000
55,000
165,000
225,000
805,000
372,000
150,000
510,000
105,000
210,000
140,000
30,000
55,000
1.00 bh
3.00 bh
6.00 bh
2.00 bh
1.00 bh
6.00 bh
1.00 bh
1.00 bh
3.00 bh
2.00 bh
1.00 bh
1.00
Total VIII
165,000
75,000
161,000
186,000
89,250
85,000
105,000
105,000
35,000
30,000
55,000
1,740,000
165,000
225,000
966,000
372,000
89,250
510,000
105,000
105,000
105,000
60,000
55,000
1,740,000
18,298,890
70.00 m'
20.00 m'
10.00 m'
1.00 ls
4.00 bh
16,744
15,375
14,473
450,000
50,000
1,172,080
307,500
144,730
450,000
200,000
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
Err:509
Jl. Logam
Tn. Setiawan
No
ITEM PEKERJAAN
Taman (rumput)
Volume
Sat
70.00 m'
1.00
1.00 ls
1.00 m'
1.00 bh
85.00 m'
40.00 m'
1.00 ls
Total IX
23,098
29,625
600,000
1,963,330
1,185,000
600,000
12,634,394
12 m2
3.5 m2
1 bh
1 bh
1 bh
1 bh
55,000
54,175
1,250,000
70,000
900,000
750,000
45,000
660,000
189,613
1,250,000
70,000
900,000
750,000
45,000
9 m2
2.2 m2
1 bh
1 bh
1 bh
1 bh
55,000
54,175
1,250,000
70,000
750,000
75,000
495,000
119,185
1,250,000
70,000
750,000
75,000
3.60 m2
6.00 m2
1.00 bh
1.00 bh
Total X
13.50 m'
183,499
650,000
850,000
600,000
660,596
3,900,000
850,000
600,000
24,975,000
6,750,000
5.00 m'
16.50 m2
8.00 m'
6.50 m'
27.00 m2
Total X
6.50 m3
0.07 m3
7.68 m2
500,000
350,000
500,000
350,000
350,000
2,110,010
2,939,318
500,000
4,000,000
2,275,000
9,450,000
18,486,696
13,715,065
211,631
3,840,000
12.00 m2
60,000
720,000
1 bh
500,000
2,500,000
R E K A P I T U LA S I A N G G A R A N
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik
B I A YA
:
: Struktur, arsitektur
: Rumah Tinggal
:
299.58 m2 + 11.5m2 lantai jemur
:
: Tn. Setiawan
NO
URAIAN PEKERJAAN
JUMLAH
RP
PEKERJAAN PERSIAPAN
10,756,707
II
PEKERJAAN STRUKTUR
68,371,345
III
Err:509
15,009,128
IV
PEKERJAAN ARSITEKTUR
51,933,853
Err:509
81,899,027
VI
PEKERJAAN ATAP
11,719,668
VII
6,876,250
VIII
PLUMBING
7,928,529
IX
8,619,924
PEKERJAAN LAIN-LAIN
XI
Err:509
25,670,000
JUMLAH
Disetujui,
13,511,926
302,296,357
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
299.58
Err:509
Tn. Setiawan
No
I
II
ITEM PEKERJAAN
Volume
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembuatan Gudang
2 Pekerjaan Bouwplank
3 Perizinan dan IMB
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
Sat
Total I
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
10,756,707
18.00 m2
35.00 ls
113.00 m2
Total II
165,192
60,950
50,000
2,973,457
2,133,250
5,650,000
68,371,345
0.828
0.594
1.573
31.13 m3
2.21 m3
18.00 m'
70,650
70,650
46,800
2,199,264
155,783
842,400
0.612
0.043
0.235
0.22 m3
0.22 m3
97,125
20,858
21,416
4,599
0.006
0.001
37.80 m3
487,590
18,430,658
5.131
3 Urugan Tanah
11.67 m3
13,920
162,403
0.045
1.91 m3
1,451,966
2,770,350
0.771
1.10 m3
1,717,907
1,893,993
0.527
1.45 m3
0.26 m3
1,984,062
1,688,008
2,867,515
438,882
0.798
0.122
1.05 m3
2,443,604
2,573,115
0.716
0.22 m3
2,420,615
522,853
0.146
1.73 m3
0.49 m3
2,443,604
2,729,318
4,238,015
1,330,543
1.180
0.370
10.14 m3
2,424,599
24,585,438
6.845
2.20 m3
Total III
2,424,599
5,334,119
15,009,128
1.485
1.17 m3
2,662,989
3,115,697
0.867
0.27 m3
1.71 m3
2,420,615
2,662,989
653,566
4,549,717
0.182
1.267
2.28 m3
2,424,599
5,534,148
1.541
0.000
0.277
24.90 m2
40,000
996,000
4.00 m2
Total V
40,000
160,000
51,933,853
0.045
150.90 m2
79,975
12,068,217
3.360
2 Pas Plesteran
3 Pas acian dinding
301.80 m2
301.80 m2
30,311
19,278
9,147,840
5,818,221
2.547
1.620
7.00 m2
Sub Total
175,000
1,225,000
28,259,278
0.341
1.00 bh
1.00 bh
1.00 bh
1.00 bh
3.00 bh
1.00 bh
Sub Total
2,117,013
1,533,728
1,084,275
782,500
550,000
350,000
2,117,013
1,533,728
1,084,275
782,500
1,650,000
350,000
7,517,515
0.589
0.427
0.302
0.218
0.459
0.097
34.88 m2
84,572
2,949,452
0.821
45.50 m2
Sub Total
19,440
884,520
3,833,972
0.246
2.79 m3
97,125
271,343
0.076
Pekerjaan Lantai
1 Pasir Urug
Page 16 of 69
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
299.58
Err:509
Tn. Setiawan
No
ITEM PEKERJAAN
Volume
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
34.88 m2
45.50 m'
116,000
14,700
4,045,500
668,850
1.126
0.186
12.00 m2
104,400
1,252,800
0.349
13.00 m2
Sub Total
160,000
2,080,000
8,318,493
0.579
75.45 m2
226.35 m2
15,015
1,132,882
0.315
11,328
2,564,115
0.714
34.88 m2
Sub total
Total V
8,820
307,598
4,004,595
81,899,027
0.086
161.87 m2
79,975
12,945,542
3.604
2 Pas Plesteran
323.74 m2
30,311
9,812,862
2.732
323.74 m2
7.00 m2
Sub Total
19,278
160,000
6,241,189
1,120,000
30,119,593
1.738
0.312
1.00 bh
3.00 bh
1.00 bh
3.00 bh
1.00 bh
2.00 bh
3.00 bh
Sub Total
2,117,013
1,533,728
1,533,728
1,084,275
2,300,592
556,000
350,000
2,117,013
4,601,183
1,533,728
3,252,825
2,300,592
1,112,000
1,050,000
15,967,340
0.589
1.281
0.427
0.906
0.641
0.310
0.292
87.13 m2
84,572
7,368,344
2.051
114.60 m2
Sub Total
19,440
2,227,824
9,596,168
0.620
84.50 m3
101,981
8,617,416
2.399
69.63 m2
116,000
8,076,500
2.249
76.00 m'
10.88 m2
32.50 m2
Sub Total
14,700
104,400
66,000
1,117,200
1,135,350
2,145,000
21,091,466
0.311
0.316
0.597
80.94 m2
242.81 m2
87.13 m2
40.53 m'
Sub total
Total VI
51.00 m2
15,015
11,328
8,820
9,629
0.338
0.766
0.214
0.109
100,000
1,215,239
2,750,519
768,443
390,259
5,124,460
11,719,668
5,100,000
51.00 m2
20.00 m'
3.00 bh
5.00 bh
28.00 m'
68,000
67,570
35,420
25,200
56,000
3,468,000
1,351,408
106,260
126,000
1,568,000
0.966
0.376
0.030
0.035
0.437
Sat
Total VII
1.00 bh
3.00 bh
6.00 bh
2.00 bh
1.00 bh
Page 17 of 69
1.420
6,876,250
132,000
60,000
147,000
172,000
120,000
132,000
180,000
882,000
344,000
120,000
0.037
0.050
0.246
0.096
0.033
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
299.58
Err:509
Tn. Setiawan
No
ITEM PEKERJAAN
Volume
Sat
6.00 bh
1.00 bh
2.00 bh
4.00 bh
1.00 bh
1.00 bh
132,000
60,000
147,000
172,000
89,250
76,000
92,000
84,000
28,000
24,000
44,000
1,740,000
132,000
180,000
1,029,000
344,000
89,250
456,000
92,000
84,000
84,000
48,000
44,000
1,740,000
7,928,529
0.037
0.050
0.286
0.096
0.025
0.127
0.026
0.023
0.023
0.013
0.012
0.484
70.00 m'
20.00 m'
10.00 m'
1.00 ls
4.00 bh
70.00 m'
1.00 m'
14,595
13,500
12,778
360,000
40,000
27,225
1,080,000
1,021,664
270,000
127,784
360,000
160,000
1,905,750
1,080,000
0.284
0.075
0.036
0.100
0.045
0.531
0.301
85.00 m'
40.00 m'
1.00 ls
Total IX
17,969
24,900
480,000
1,527,331
996,000
480,000
8,619,924
0.425
0.277
0.134
12 m2
3.5 m2
1 bh
49,500
42,075
1,000,000
56,000
675,000
112,500
40,500
594,000
147,263
1,000,000
56,000
675,000
112,500
40,500
0.165
0.041
0.278
0.016
0.188
0.031
0.011
49,500
42,075
1,000,000
56,000
900,000
675,000
250,000
75,000
445,500
92,565
1,000,000
56,000
900,000
675,000
250,000
75,000
0.124
0.026
0.278
0.016
0.251
0.188
0.070
0.021
183,499
65,000
850,000
600,000
0.184
0.109
0.237
0.167
350,000
350,000
660,596
390,000
850,000
600,000
25,670,000
4,725,000
1,750,000
1,995,000
1,995,000
0.555
280,000
400,000
280,000
4,620,000
3,200,000
1,820,000
1.286
0.891
0.507
1 bh
1 bh
1 bh
9 m2
2.2 m2
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
3.60 m2
6.00 m2
1.00 bh
1.00 bh
Total X
13.50 m'
5.00 m'
4 Canofi Jemuran
5 Tangga ke Torn
6 Jembatan grill Besi
1.00 ls
16.50 m2
8.00 m'
6.50 m'
Page 18 of 69
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
76,000
456,000
0.127
92,000
92,000
0.026
84,000
168,000
0.047
28,000
112,000
0.031
24,000
24,000
0.007
44,000
44,000
0.012
1.00 bh
3.00 bh
7.00 bh
2.00 bh
1.00 bh
6.00 bh
1.00 bh
1.00 bh
3.00 bh
2.00 bh
1.00 bh
1.00
Total VIII
1 bh
3 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm
1.315
0.487
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
299.58
Err:509
Tn. Setiawan
No
ITEM PEKERJAAN
Volume
Sat
Bobot
Bhn & Upah Bhn & Upah Pkrjaan
27.00 m2
Total X
280,000
7,560,000
13,511,926
2.105
6.50 m3
1,350,406
8,777,642
2.444
2
3
0.07 m3
7.68 m2
2,420,615
500,000
174,284
3,840,000
0.049
1.069
Taman (rumput)
12.00 m2
60,000
720,000
0.200
Page 19 of 69
:
:
:
:
:
:
Err:509
Struktur, arsitektur
Rumah tinggal
Err:509 m2
Err:509
58.656 x
10,625 =
12 x
10,625 =
1.02 x
13,225 =
70.656 x
1,100 =
0x
681,950 =
0x
15,000 =
1.025 x
931,855 =
1.025 x
15,000 =
1x
2,500 =
Jumlah
623,220
127,500
13,490
77,722
0
0
955,151
15,375
2,500
1,814,957
1,051,960
13,490
108,909
0
0
955,151
15,375
2,500
2,147,384
1,470,388
13,490
152,228
0
0
978,447
15,750
2,500
2,632,803
898,212
13,490
92,991
0
0
955,151
15,375
2,500
1,977,719
828,750
163,891
175,313
20,234
120,918
458,270
:
Err:509
:
Struktur, arsitektur
:
Rumah tinggal
:
Err:509 m2
:
Err:509
:
Upah Bekisting+bongkar :
Cor Beton
:
Mesin Molen
:
Peralatan
1x
15,000 =
1.025 x
931,855 =
1.025 x
15,000 =
1x
2,500 =
Jumlah
15,000
955,151
15,375
2,500
2,755,401
1,008,558
416,827
16,187
147,569
420,081
15,000
955,151
15,375
2,500
2,997,248
1,360,000
366,154
16,187
178,708
419,662
15,000
955,151
15,375
2,500
3,328,736
1,133,333
336,186
408,654
16,187
194,446
419,662
15,000
955,151
15,375
2,500
3,496,494
850,000
252,139
388,221
16,187
140,269
419,662
15,000
955,151
15,375
2,500
3,054,505
:
:
:
:
:
:
Err:509
Struktur, arsitektur
Rumah tinggal
Err:509 m2
Err:509
982,222
291,361
354,167
16,187
153,200
454,633
171,851
15,000
955,151
15,375
2,500
3,411,648
1,473,333
325,833
16,187
169,333
500,097
171,851
15,000
955,151
15,375
2,500
3,644,661
736,667
218,521
336,458
16,187
121,567
431,902
171,851
15,000
955,151
15,375
2,500
3,021,179
:
:
:
:
:
:
:
96 x
10,625 =
1.428 x
13,225 =
96 x
1,100 =
2.89 x
110,000 =
0.42 x 1,363,900 =
1.5 x
15,000 =
1.025 x
931,855 =
1.025 x
15,000 =
1x
2,500 =
Jumlah
1,020,000
18,885
105,600
317,900
572,838
22,500
955,151
15,375
2,500
3,030,749
:
Err:509
:
Struktur, arsitektur
:
Rumah tinggal
:
Err:509 m2
:
Err:509
:
Besi 4 8
Besi 6-200
Kawat Besi
Upah besi
Bekisting papan
Upah Bekisting+bongkar
Cor Beton
Mesin Molen
Peralatan
:
:
:
:
:
:
:
:
160 x
10,625 =
35.52 x
10,625 =
1.224 x
13,225 =
195.52 x
1,100 =
0.4 x 1,363,900 =
1x
15,000 =
1.025 x
931,855 =
1.025 x
15,000 =
1x
2,500 =
Jumlah
1,700,000
377,400
16,187
215,072
545,560
15,000
955,151
15,375
2,500
3,458,021
:
:
:
:
:
m'
bh
bh
0.06
1
2
Jumlah
11,640,000
1,022,400
50,000
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu ex dekson
- Handel dks 105-100-028
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P1
Kusen 6/15 Kayu Samarinda Oven
Rak kocek
m2
0.14
85,000
ls
ls
1
1
35,000
65,000
bh
bh
bh
1
1
2
103,200
146,400
37,200
m'
bh
bh
5.70
1
1
Kaca polos 5 mm
Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
- Handel dks 50 cm tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
m2
Page 24
m'
bh
45,000
180,000
50,000
Jumlah
6.00
180,000
50,000
1
85,000
2,104,800
ls
ls
1
1
35,000
65,000
bh
bh
bh
1
1
4
258,000
119,925
37,200
m'
bh
bh
5.5
1
1
45,000
125,000
50,000
319253035.xlsx
:
:
:
:
:
No
ITEM PEKERJAAN
Jumlah
m3
bh
0.06
1
180,000
700,800
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
- Handel dks tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
1 Unit Pemasangan Kusen JendelaTipe J1
m2
1.899
85,000
ls
ls
1
2
35,000
65,000
bh
bh
bh
1
1
4
292,125
119,925
31,775
m'
bh
6.00
1
45,000
125,000
Jumlah
m3
bh
bh
0.07
1
2
11,640,000
544,800
50,000
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
1 Unit Pemasangan Kusen JendelaTipe J2
m2
0.14
85,000
ls
ls
1
1
35,000
65,000
bh
bh
bh
2
1
2
30,000
97,500
67,500
m'
bh
bh
5.90
1
1
45,000
87,500
50,000
Jumlah
m
bh
bh
0.05
1
1
11,640,000
544,800
50,000
Kaca polos 5 mm
Upah Pemasangan
m2
0.84
85,000
Page 25
319253035.xlsx
:
:
:
:
:
No
ITEM PEKERJAAN
Kusen
Daun Jendela
ls
ls
1
1
0
35,000
bh
bh
bh
2
1
2
32,500
97,500
67,500
m'
bh
bh
4.80
1
1
0
31,500
50,000
Assesories
Jumlah
m
bh
bh
0.03
1
2
11,640,000
319,200
50,000
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
1 Unit Pemasangan Kusen V1
m2
0.14
85,000
ls
ls
1
2
35,000
65,000
bh
bh
bh
2
1
2
32,500
97,500
67,500
m'
bh
bh
7.00
1
1
45,000
87,500
50,000
Jumlah
0.02
11,640,000
Kaca es 5 mm
Rak kocek
Upah Pemasangan
Kusen
Fhinishing Woodstain
Kusen
Rakocek
m
bh
0.56
2
120,000
50,000
35,000
2.80
1
35,000
50,000
ls
m'
bh
Page 26
319253035.xlsx
:
:
:
:
:
No
No Tipe Pintu
Lantai Bawah
P1
P2
P3
J1
J2
J3
v1
Lantai Atas
P1
P2
P3
J1
J2
J3
v1
J4
Volume
Luas
Lobang
2
2
2
6
1
1
1
1
3
2
6
1
1
1
1
Volume
Kusen
Daun
Pintu
Kaca 5 mm
Jendela
31.540
5.000
4.500
3.220
10.080
7.200
1.050
0.490
40.000
2.500
7.500
5.000
15.000
2.500
2.500
2.500
2.500
#REF! #REF!
7.250
4.000
4
3.360
3.36
10.200
1.8
3.36
1
3
2
1.89
1.89
1.26
#REF!
#REF!
34.200
1
#REF! #REF!
34.200
1
#REF! #REF!
6.300
10.600
7.550
Page 27
319253035.xlsx
Jumlah
2,788,596
743,796
1,022,400
100,000
11,900
35,000
65,000
0.000
0.000
103,200
146,400
74,400
0.000
0
0
0.000
256,500
180,000
50,000
4,234,025
1,080,000
0
0
2,104,800
0.000
0.000
0.000
0.000
35,000
65,000
0.000
0.000
0.000
0.000
258,000
119,925
148,800
247,500
125,000
50,000
Page 28
319253035.xlsx
Jumlah
1,971,409
10,044
700,800
161,415
35,000
130,000
5
292,125
119,925
127,100
0
#REF!
270,000
125,000
2,300,756
848,556
544,800
100,000
11,900
35,000
65,000
60,000
97,500
135,000
265,500
87,500
50,000
1,656,380
576,180
544,800
50,000
71,400
Page 29
319253035.xlsx
Jumlah
0
35,000
65,000
97,500
135,000
0
31,500
50,000
1,730,220
384,120
319,200
100,000
11,900
35,000
130,000
65,000
97,500
135,000
315,000
87,500
50,000
594,640
244,440
67,200
100,000
35,000
98,000
50,000
Page 30
319253035.xlsx
Jumlah
Engsel
Pintu 4"
#REF!
5
Kunci
0.000
2.000
1
8.000
2
3.000
1
1
8.000 3.000
2
3
1
#REF!
1
3
2
#REF!
0.000 3.000
3
1
#REF!
#REF!
1
5
Slot Tanam
Rambuncis
3"
#REF!
1
3
2
#REF!
#REF! #REF!
Page 31
319253035.xlsx
S PE S I FI KAS I
BAHAN
BAN G U NAN
PONDASI
STRUKTUR
Beton Bertulang
DINDING
CAT DINDING
ex Jotun
RANGKA ATAP
Baja ringan
PENUTUP ATAP
Metal Roof
Melamik
Ex decson
LANTAI
PLAFOND
SHOWER
CLOSED DUDUK
AIR PANAS
0.06
1
2
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu ex dekson
Handel dks 105-100-028
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P1
m2
0.14
ls
ls
1
1
bh
bh
bh
1
1
2
m'
bh
bh
5.70
1
1
m3
bh
0.06
2
Kaca polos 5 mm
Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
Handel dks 50 cm tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P3
m2
0.14
1
ls
ls
1
1
bh
bh
bh
1
1
4
m'
bh
bh
5.5
1
1
m3
bh
0.06
1
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
Handel dks tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
1 Unit Pemasangan Kusen JendelaTipe J1
m2
1.899
ls
ls
1
2
bh
bh
bh
1
1
4
m'
bh
6.00
1
m3
bh
bh
0.05
1
2
Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
m2
0.96
ls
ls
1
1
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
bh
bh
bh
2
1
1
m'
bh
bh
5.90
1
1
Jumlah
2,757,605
11,155,000
712,805
1,022,400 1,022,400
50,000
100,000
85,000
11,900
35,000
65,000
35,000
65,000
103,200
146,400
37,200
103,200
146,400
74,400
45,000
256,500
180,000
180,000
50,000
50,000
Jumlah
3,583,330
11,155,000
50,000
712,805
100,000
85,000
11,900
1,709,400 1,709,400
35,000
65,000
35,000
65,000
258,000
119,925
37,200
258,000
119,925
148,800
45,000
247,500
125,000
125,000
50,000
50,000
Jumlah
2,583,814
11,155,000
700,800
622,449
700,800
85,000
161,415
35,000
65,000
35,000
130,000
292,125
119,925
31,775
292,125
119,925
127,100
45,000
270,000
125,000
125,000
Jumlah
1,766,573
11,155,000
304,800
50,000
552,173
304,800
100,000
85,000
81,600
35,000
65,000
35,000
65,000
7.10
674500
30,000
97,500
67,500
60,000
97,500
67,500
45,000
87,500
50,000
265,500
87,500
50,000
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
org
org
Total
0.0200
0.0050
m3
m3
m2
kg
lb
org
org
org
Total
0.0150
0.0300
1.1000
0.0200
0.5000
0.1500
0.3500
0.0200
bt
bt
bt
bh
bh
kl
ikat
unit
m'
4.0000
4.0000
14.0000
28.0000
10.0000
1.0000
3.0000
1.0000
30.0000
Harga
satuan
(Rp)
e
Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g
60,000.00
100,000.00
0.00
1,200.00
500.00
1,700.00
2,200,000.00
1,200,000.00
25,992.78
17,500.00
44,500.00
60,000.00
80,000.00
100,000.00
33,000.00
36,000.00
28,592.06
350.00
22,250.00
9,000.00
28,000.00
2,000.00
126,192.06
9,000.00
28,000.00
2,000.00
39,000.00
185,000.00
142,500.00
47,500.00
8,000.00
4,000.00
35,000.00
2,500.00
1,350,000.00
100,000.00
740,000.00
570,000.00
665,000.00
224,000.00
40,000.00
35,000.00
7,500.00
1,350,000.00
3,631,500.00
lbr
m3
kg
m2
ls
Total
1.1000
0.0150
0.0200
1.0800
1.0000
22,250.00
2,750,000.00
17,500.00
6,500.00
4,000.00
24,475.00
41,250.00
350.00
7,020.00
73,095.00
m3
m3
kg
ls
org
org
org
Total
0.0120
0.0080
0.0200
1.0000
0.1000
0.2200
0.0050
org
org
ls
Total
0.8000
0.0400
1.0000
org
org
ls
Total
0.1920
0.0190
1.0000
org
org
0.7500
0.0550
2,200,000.00
1,200,000.00
17,500.00
500.00
60,000.00
80,000.00
100,000.00
69RABby.Sanvio,telp.022 70416292
60,000.00
100,000.00
500.00
60,000.00
100,000.00
4,000.00
4,000.00
26,400.00
9,600.00
350.00
500.00
36,850.00
90,000.00
150,000.00
500.00
3,000,000.00
3,000,000.00
6,000.00
17,600.00
500.00
24,100.00
72,000.00
6,000.00
500.00
500.00
78,000.00
11,520.00
1,900.00
500.00
500.00
13,420.00
45,000.00
5,500.00
b
Alat bantu
7 1 M3 URUGAN PASIR
Pasir Urug
Alat bantu
Pekerja
Mandor
8 1 M3 PASANGAN ANSTAMPING
Batu belah
Alat bantu
Pekerja
Tukang tembok
Mandor
c
ls
Total
d
1.0000
m3
ls
org
org
Total
1.1500
1.0000
0.3000
0.0100
m3
ls
org
org
org
Total
1.1500
1.0000
0.7800
0.3900
0.0390
e
1,500.00
67,500.00
500.00
60,000.00
100,000.00
150,000.00
750.00
60,000.00
80,000.00
100,000.00
Total
m3
m3
kg
ls
org
org
org
1.0500
0.5200
103.0000
1.0000
1.5000
0.6800
0.0750
150,000.00
166,666.67
1,400.00
1,500.00
60,000.00
80,000.00
100,000.00
Total
10 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 3 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor
11 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 5 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor
12 1 M2 PLESTERAN 1 PC : 3 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
13 1 M2 PLESTERAN 1 PC : 5 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
70.0000
0.0400
14.3700
1.0000
0.3200
0.1100
0.0150
bh
m3
kg
ls
org
org
org
Total
70.0000
0.0850
9.6800
1.0000
0.3200
0.1100
0.0150
m3
kg
ls
org
org
org
Total
0.0310
8.4800
1.0000
0.1000
0.1600
0.0130
m3
kg
ls
org
org
org
Total
0.0210
5.3200
1.0000
0.1000
0.1600
0.0130
600.00
166,666.67
1,400.00
750.00
60,000.00
80,000.00
100,000.00
500.00
500.00
69RABby.Sanvio,telp.022 70416292
151,900.00
42,000.00
6,666.67
20,118.00
750.00
19,200.00
8,800.00
1,500.00
29,500.00
42,000.00
14,166.67
13,552.00
750.00
19,200.00
8,800.00
1,500.00
29,500.00
5,166.67
11,872.00
750.00
17,788.67
166,666.67
1,400.00
750.00
60,000.00
80,000.00
100,000.00
13,420.00
90,000.00
54,400.00
7,500.00
70,468.67
166,666.67
1,400.00
750.00
60,000.00
80,000.00
100,000.00
46,800.00
31,200.00
3,900.00
81,900.00
157,500.00
86,666.67
144,200.00
1,500.00
69,534.67
600.00
166,666.67
1,400.00
750.00
60,000.00
80,000.00
100,000.00
18,000.00
1,000.00
19,000.00
11,520.00
1,900.00
389,866.67
bh
m3
kg
ls
org
org
org
Total
50,500.00
172,500.00
750.00
173,250.00
60,000.00
100,000.00
500.00
77,625.00
500.00
78,125.00
0.1920
0.0190
1.0000
f
1,500.00
1,500.00
6,000.00
12,800.00
1,300.00
20,100.00
3,500.00
7,448.00
750.00
11,698.00
6,000.00
12,800.00
1,300.00
20,100.00
a
14 1 M2 Acian
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
kg
ls
org
org
org
Total
2.3200
1.0000
0.1000
0.1600
0.0130
m'
kg
kg
ls
org
org
org
Total
1.0500
0.0500
0.0300
1.0000
0.0600
0.2500
0.0250
m3
kg
kg
ls
org
org
org
Total
0.0600
0.1500
0.1200
1.0000
0.5000
2.5000
1.0000
m3
kg
kg
ls
org
org
org
Total
0.0350
0.1500
0.1200
1.0000
0.5000
2.2000
1.0000
m2
org
org
org
Total
1.1000
0.0150
0.1600
0.0080
m2
org
org
org
Total
1.1000
0.0150
0.1600
0.0080
bh
org
org
org
Total
1.0000
0.0150
0.1600
0.0080
bh
org
org
org
Total
1.0000
0.0100
0.1200
0.0040
bh
org
org
org
1.0000
0.0100
0.5100
0.0050
e
1,400.00
750.00
60,000.00
80,000.00
100,000.00
f
3,248.00
750.00
3,998.00
85,000.00
5,500.00
17,500.00
1,000.00
60,000.00
80,000.00
100,000.00
69RABby.Sanvio,telp.022 70416292
900.00
12,800.00
800.00
14,500.00
15,000.00
15,000.00
265,000.00
60,000.00
80,000.00
100,000.00
900.00
12,800.00
800.00
14,500.00
10,500.00
10,500.00
15,000.00
60,000.00
80,000.00
100,000.00
900.00
12,800.00
800.00
14,500.00
77,000.00
77,000.00
10,500.00
60,000.00
80,000.00
100,000.00
30,000.00
176,000.00
100,000.00
306,000.00
93,500.00
93,500.00
70,000.00
60,000.00
80,000.00
100,000.00
30,000.00
200,000.00
100,000.00
330,000.00
2,975.00
825.00
2,100.00
25,000.00
30,900.00
85,000.00
60,000.00
80,000.00
100,000.00
3,600.00
20,000.00
2,500.00
26,100.00
5,100.00
825.00
2,100.00
25,000.00
33,025.00
85,000.00
5,500.00
17,500.00
25,000.00
60,000.00
80,000.00
100,000.00
6,000.00
12,800.00
1,300.00
20,100.00
89,250.00
275.00
525.00
1,000.00
91,050.00
85,000.00
5,500.00
17,500.00
25,000.00
60,000.00
80,000.00
100,000.00
600.00
9,600.00
400.00
10,600.00
265,000.00
600.00
40,800.00
500.00
c
Total
bh
org
org
org
Total
1.0000
0.0100
0.5100
0.0050
bh
org
org
org
Total
1.0000
0.0150
0.1500
0.0080
bh
org
org
org
Total
1.0000
0.0150
0.1500
0.0080
m2
org
org
org
160,000.00
60,000.00
80,000.00
100,000.00
17,500.00
60,000.00
80,000.00
100,000.00
6,000.00
60,000.00
80,000.00
100,000.00
m2
m2
kg
ls
org
org
org
Total
18,500.00
166,666.67
1,400.00
1,000.00
60,000.00
80,000.00
100,000.00
6,000.00
2,400.00
800.00
9,200.00
64,750.00
5,333.33
11,200.00
1,000.00
82,283.33
kg
kg
ls
org
org
org
Total
900.00
12,000.00
800.00
13,700.00
60,000.00
60,000.00
3.5000
0.0320
8.0000
1.0000
0.1500
0.0830
0.0080
900.00
12,000.00
800.00
13,700.00
35,000.00
35,000.00
10.0000
0.1000
0.0300
0.0080
600.00
40,800.00
500.00
41,900.00
17,500.00
17,500.00
35,000.00
60,000.00
80,000.00
100,000.00
g
41,900.00
160,000.00
160,000.00
Total
26 1 M2 PASANGAN BUBUNGAN EX CP,CISANGKAN
Bubungan
Pasir Pasang
Semen Portland
Alat Bantu
Pekerja
Tukang Tembok
Mandor
f
265,000.00
9,000.00
6,640.00
800.00
16,440.00
0.00
0.00
0.00
60,000.00
80,000.00
100,000.00
m2
kg
kg
m'
ls
org
org
org
Total
1.0000
0.1500
0.1500
4.0000
1.0000
0.0351
0.0800
0.0015
m2
kg
ls
org
org
org
Total
1.0500
0.0100
1.0000
0.0350
0.0450
0.0015
m2
kg
ls
org
1.1000
0.0100
1.0000
0.0350
24,305.56
17,500.00
17,500.00
160.00
750.00
60,000.00
80,000.00
100,000.00
24,305.56
2,625.00
2,625.00
640.00
750.00
30,945.56
9,000.00
2,500.00
500.00
60,000.00
80,000.00
100,000.00
9,450.00
25.00
500.00
9,975.00
69RABby.Sanvio,telp.022 70416292
11,000.00
17,500.00
750.00
60,000.00
2,106.00
6,400.00
150.00
8,656.00
2,100.00
3,600.00
150.00
5,850.00
12,100.00
175.00
750.00
2,100.00
b
Tukang
Mandor
1M3 CORAN BETON 1 PC : 2 PS : 3 KR
Semen Portland
Pasir Beton
Split 1/2
Alat Bantu
Pekerja
Tukang
Mandor
1KG BESI TERPASANG
Besi Beton Rata-Rata
Kawat Beton
alat Bantu
Pekerja
Tukang Besi Beton Terampil
Mandor
1M3 BEKISTING UNTUK SLOOF 13/30
Papan albasia
paku
alat bantu
pekerja
tukang
mandor
1M2 BEKISTING UNTUK KOLOM
Multiplek 12 mm
Kayu balok
paku
alat bantu
pekerja
tukang
mandor
1 M2 LANTAI KERAMIK 60X60 ASIA TILE
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
c
org
org
Total
d
0.0450
0.0015
kg
m3
m3
ls
org
org
org
Total
325.0000
0.7540
0.8500
1.0000
1.7000
0.3850
0.1500
kg
kg
ls
org
org
org
Total
1.0500
0.0100
1.0000
0.0250
0.0250
0.0050
m3
kg
ls
org
org
org
Total
1.1000
0.3000
1.0000
0.2500
0.2800
0.0050
m2
m3
kg
ls
org
org
org
Total
0.2500
0.0150
0.4000
1.0000
0.2500
0.2800
0.0050
m2
kg
m3
kg
ls
org
org
org
e
80,000.00
100,000.00
13,025.00
1,400.00
218,181.82
181,818.18
10,000.00
60,000.00
80,000.00
100,000.00
455,000.00
164,509.09
154,545.45
10,000.00
784,054.55
10,625.00
13,225.00
750.00
60,000.00
80,000.00
100,000.00
115,000.00
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
100,000.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
86,805.56
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
100,000.00
m2
kg
m3
kg
ls
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
69RABby.Sanvio,telp.022 70416292
50,000.00
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
9,000.00
26,400.00
3,000.00
38,400.00
95,486.11
15,932.00
7,000.00
1,900.00
750.00
121,068.11
1 M2 LANTAI KERAMIK 40X40 POLISHED
keramik lantai40 X 40 granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
15,000.00
22,400.00
500.00
37,900.00
126,500.00
15,932.00
7,000.00
1,900.00
750.00
152,082.00
1 M2 LANTAI KERAMIK 60X60 ANPOLISHED
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
15,000.00
22,400.00
500.00
37,900.00
37,500.00
41,250.00
7,000.00
750.00
86,500.00
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
1,500.00
2,000.00
500.00
4,000.00
1,320,000.00
5,250.00
750.00
1,326,000.00
150,000.00
2,750,000.00
17,500.00
750.00
60,000.00
80,000.00
100,000.00
102,000.00
30,800.00
15,000.00
147,800.00
11,156.25
132.25
750.00
12,038.50
1,200,000.00
17,500.00
750.00
60,000.00
80,000.00
100,000.00
g
3,600.00
150.00
5,850.00
9,000.00
26,400.00
3,000.00
38,400.00
55,000.00
15,932.00
7,000.00
1,900.00
750.00
9,000.00
26,400.00
mandor
org
d
0.0300
e
100,000.00
f
80,582.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
45,000.00
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
100,000.00
49,500.00
15,932.00
7,000.00
1,900.00
750.00
75,082.00
1 M2 LANTAI DINDING 25X 33 POLISHED
keramik lantai 25 X 33GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
47,000.00
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
100,000.00
m2
kg
m3
kg
ls
org
org
org
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300
110,000.00
1,400.00
166,666.67
3,800.00
750.00
60,000.00
80,000.00
100,000.00
m2
kg
m3
ls
org
org
org
1.1000
11.3800
0.0420
1.0000
0.1500
0.9300
0.1000
37,500.00
1,400.00
166,666.67
750.00
60,000.00
80,000.00
100,000.00
m2
m'
m2
bh
bh
ls
org
org
org
0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
0.0510
0.0500
0.0200
8,500.00
2,000.00
35,000.00
12,500.00
3,500.00
1,000.00
60,000.00
80,000.00
100,000.00
m2
m'
m2
bh
bh
ls
org
org
org
0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
0.0510
0.0500
0.0200
8,500.00
2,000.00
45,000.00
12,500.00
3,500.00
1,000.00
60,000.00
80,000.00
100,000.00
69RABby.Sanvio,telp.022 70416292
3,060.00
4,000.00
2,000.00
9,060.00
1,275.00
100.00
13,500.00
187.50
52.50
1,000.00
14,840.00
ANALISA KAMAR MANDI BAWAH TANGGA
9,000.00
74,400.00
10,000.00
93,400.00
1,275.00
100.00
10,500.00
187.50
52.50
1,000.00
11,840.00
1M2 PEKERJAAN PENGECATAN EXTERIOR
Cat dasar
amplas
Cat tembok DULUX
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor
9,000.00
26,400.00
3,000.00
38,400.00
41,250.00
15,932.00
7,000.00
750.00
64,932.00
1M2 PEKERJAAN PENGECATAN INTERIOR & PLAFOND
Cat dasar
amplas
Cat tembok DIAMON
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor
9,000.00
26,400.00
3,000.00
38,400.00
121,000.00
15,932.00
7,000.00
1,900.00
750.00
146,582.00
1 M2 LANTAI Batu sikat
Batu sikat Lampung
semen
pasir pasang
alat bantu
pekerja
tukang
mandor
9,000.00
26,400.00
3,000.00
38,400.00
51,700.00
15,932.00
7,000.00
1,900.00
750.00
77,282.00
1 M2 LANTAI DINDING 30X 60 POLISHED
keramik lantai 25 X 60 Granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor
g
3,000.00
38,400.00
3,060.00
4,000.00
2,000.00
9,060.00
b
150 X 200 CM Tinggi Keramik =200 cm
Keramik dinding 25/33 ex genova
List genova
Keramik lantai 30x30 ex genova anpolished
Closed Duduk ex toto putih
Jet Spry
Floor Drain
Upah kerja set klosed+jetspray
c
m2
m'
m2
bh
bh
bh
ls
d
15.0700
6.3000
3.0000
1.0000
1.0000
1.0000
1.0000
e
115,682.00
78,000.00
113,482.00
1,250,000.00
60,000.00
45,000.00
35,000.00
f
1,743,327.74
491,400.00
340,446.00
1,250,000.00
60,000.00
45,000.00
3,930,173.74
69RABby.Sanvio,telp.022 70416292
35,000.00
35,000.00
Jumlah Harga
Bahan-Upah
(Rp)
h
1,700.00
165,192.06
6,631,500.00
77,095.00
60,950.00
78,500.00
13,920.00
69RABby.Sanvio,telp.022 70416292
h
52,000.00
97,125.00
255,150.00
13,920.00
541,766.67
99,034.67
99,968.67
37,888.67
31,798.00
69RABby.Sanvio,telp.022 70416292
24,098.00
117,150.00
363,025.00
336,900.00
108,000.00
91,500.00
25,000.00
25,600.00
69RABby.Sanvio,telp.022 70416292
h
306,900.00
201,900.00
31,200.00
48,700.00
69,200.00
98,723.33
39,601.56
15,825.00
69RABby.Sanvio,telp.022 70416292
18,875.00
931,854.55
16,038.50
1,363,900.00
124,400.00
190,482.00
159,468.11
69RABby.Sanvio,telp.022 70416292
h
118,982.00
113,482.00
115,682.00
184,982.00
158,332.00
20,900.00
23,900.00
69RABby.Sanvio,telp.022 70416292
3,965,173.74
69RABby.Sanvio,telp.022 70416292
:
:
:
:
:
:
05/Rab/VIII/2007
Struktur, arsitektur
Rumah tinggal
654.98
Kavling DPR Ciwaruga
Ibu Diah
No
Uraian Bahan
Satuan
Harga satuan
Rp.
org
60,000
Tukan tembok
org
80,000
Tukang Kayu
org
80,000
Mandor
org
100,000
Tanah urug
m3
2
3
Pasir urug
67,500
Pasir pasang
m3
166,667
Pasir beton
m3
218,182
Batu belah
m3
150,000
181,818
m3
163,636
150,000
Semen Holcim
kg
1,400
kg
3,500
kg
3,800
12 Batu Sirip
145,000
m2
145,000
bh
500
bh
600
kg
10,625
kg
10,625
3 Kawat beton
kg
13,225
m2
140,000
BAHAN LOGAM
44,500
18,500
7 Paku 2"-12"
17,500
8 Paku Gipsum
17,500
bh
10,500
15,000
3 Spring Knip
17,500
35,000
265,000
160,000
7 Tarikan Pintu
225,000
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
175,000
85,000
10 Kaca polos 5 mm
70,000
11 Kaca es 5 mm
72,000
m3
2,200,000
1,200,000
m3
2,750,000
m3
2,750,000
m3
2,750,000
6 Lisplang GRC
m3
55,000
7,300,000
m3
7,300,000
m'
85,000
m3
7,500
lbr
72,000
lbr
84,000
lbr
95,000
lbr
105,000
lbr
150,000
lbr
105,000
lbr
74,000
lbr
66,000
19 Gipsum Elepan
lbr
70,000
20 List Gipsum 7 cm
m'
9,000
21 List Gipsum 10 cm
m'
11,000
22 Dempul Gipsum
kg
17,500
m'
160
bt
185,000
bt
142,500
bt
47,500
bh
8,000
28 siltip
bh
4,000
29 lem pipa
kg
35,000
30 tali injuk
ikat
2,500
unit
1,350,000
bh
6,000
Nok beton
bh
18,500
Nok apex
bh
28,500
Nok ujung
bh
20,000
m2
37,500
86,806
50,000
115,000
47,000
110,000
45,000
BAHAN FINISHING
Cat dasar nipon
8,500
Cat maxilite
11,250
Cat Mowilex
45,000
35,000
45,000
Cat vinilex
12,500
tiner
12,500
24,500
meni
12,500
26,500
25,000
Rol Cat
12,500
Kwas Cat
3,500
Cape
2,500
amplas
2,000
BAHAN SANITER
Klosed jongkok toto
175,000
1,250,000
1,450,000
Jetspray
60,000
45,000
12,000
Wastapel toto
2,500,000
Buthtup
7,500,000
450,000
225,000
Batako
Bata merah biasa
Bata merah oven
Batu kali belah
Split
Split
Batu knecker
Batu candi 30x30
Batu andesite 30x30
Batu bali
bh
2,500
bh
425
bh
600
m3
175,000
pick up
250,000
truk
1,250,000
m3
200,000
m2
110,000
m2
150,000
kg
6,000
70.000,-
90.000,-
90.000,-
TIME SCHEDULE
KAVLING 2B
Progress
Row 228
MINGGU
R E N C A N A A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
I
II
III
:
:
:
:
:
:
Struktur, arsitektur
Rumah tinggal
#REF!
Err:509
Tn. Setiawan
ITEM PEKERJAAN
Volume
Sat
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembongkaran rumah asli
2 Pembuatan Gudang
3 Pekerjaan Bouwplank
4 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pile cap 70 x 70 x 100 cm
c Galian Tanah Pondasi Straust 30 cm t=300 cm'
d Urugan pasir pondasi pile cap t = 5 cm dipadatkan
e Lantai kerja pondasi pile cap t=5cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps
Total I
3 Urugan Tanah
4 Cor Straust Pile 30 t=300 cm; 4 D13,8-1700
5 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
6 Cor Sloof S1 15/25 413,210;8-200 beton K-225
7 Cor Sloof S2 15/20 410;8-200 beton K-226
8 Cor Kolom K1 15/30 413,210;8-200 beton K-225
9 Cor Kolom Praktis 15/20 410;6-170 beton K175
10 Cor balok beton B1 15/30 6D13, ;sk 8-100/170
11 Cor balok beton B2 15/25 410;sk 8-100/170
12 Cor Lantai Beton t=12 cm m8 K-225
13 Cor Topi beton atas Jendela
PEKERJAAN ARSITEKTUR
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pasangan batu andesit bakar 10/50
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm
2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm
3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm
4 Tipe J1 Kusen UK.170 X 60 daun jendela kaca frame 10 cm uk 52 x 162 x 3,5 cm
5 Tipe J2 Kusen UK.240 X 150 Kaca mati
6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca mati uk 62 x 150 x 3,5 cm
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan List Gipsum 10cm
98.72 m3
1.48 m3
0.86 m3
2.66 m3
0.84 m3
1.26 m3
2.88 m3
1.31 m3
2.66 m3
#REF! m3
2.00 m3
Total III
Sub Total
251.50 m2
503.00 m2
503.00 m2
34.00 m2
Sub Total
1 ls
22.50 m2
44.00 ls
1.00 ls
Total II
49.70 m3
1.72 m3
21.00 m'
0.17 m3
0.17 m3
21.30 m3
2.00 bh
5.00 bh
4.00 bh
12.00 bh
1.00 bh
1.00 bh
Sub Total
#REF! m2
m2
VI
VI
Pekerjaan Lantai
1 Pasir Urug
2 Lantai keramik 40x40 ex Roman (R. tamu,r.keluarga,r.makan,Dapur R. tidur)
3 Plint keramik 10 x 40 ex Roman
4 Lantai Keramik 40x40 ex Roman (teras depan,teras belakang)
5 Keramik 30x30 ex Mulia polished warna ivory (kamar tidur pembantu)
6 Keramik 30x30 ex Mulia anpolished warna abu-abu (R.cuci ,jemuran)
7 Floor batu sikat ( Carport,)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Jotun Jotashield
2 Cat dinding Interior ex Jotun Majestic
3 Cat Plafond ex Jotun
PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap metalroof
3 Lispang GRC 30 cm
PEKERJAAN INSTALASI LISTRIK
Box panel Presto 6 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 2 x 1,5; 3 x 2,5
Titik lampu outbow, lampu 11 watt + instalasi kabel prima 2 x 1,5; 3 x 2,5
Lampu taman
Lampu TL
Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5
Telepon clipsal+instalasi
Tv ex clipsal + instalasi
Saklar Seri ex clipsal E 2000
Saklar tunggal ex clipsal E 2000
Penangkal petir
PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
3 Instalasi air panas
4 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16
5 Torn kapasitas 1 m3 dolpin + Stop kontak+pelampung
6 Pompa semi jetpum 225 watt zimitsu + Instalasi
7 Pompa pendorong 125 watt zimitsu + Instalasi
8 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw
Pipa 4"ex maspion aw
Acessoris
9 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm
Sub Total
Err:509 m3
#REF! m2
m'
#REF! m2
#REF! m2
#REF! m2
#REF! m2
Sub total
125.75 m2
377.25 m2
#REF! m2
Total IV
93.28 m2
93.28 m2
40.00 m'
Total V
1.00 bh
6.00 bh
32.00 bh
3.00 bh
2.00 bh
4.00 bh
19.00 bh
1.00 bh
7.00 bh
10.00 bh
3.00 bh
1.00
Total VI
80.00 m'
20.00 m'
10.00 m'
1.00 ls
4.00 bh
80.00 m'
1.00 m'
2.00 m'
1.00 bh
1.00 bh
120.00 m'
80.00 m'
1.00 ls
1.00 ls
Total VII
74.976 m2
8.91 m2
3 bh
3 bh
3 bh
3 bh
3 bh
7.865 m2
4.455 m2
1 bh
1 bh
1 bh
1 bh
2.40 m2
4.00 m2
1.00 bh
1.00 bh
Total VIII
Sub total
24.00 m2
17.00 m2
4.50 m'
4.00 m'
Sub total
0.78 m3
0.14 m3
36.10 m2
72.20 m2
72.20 m2
72.20 m2
3.50 m2
5.40 m2
98.00 m2
Disetujui,
Elywati
Kardinal
Bobot
Pkrjaan
#REF!
#REF!
#REF!
#REF!
#REF!
Progres
Mgg lalu Mgg ini
Err:509
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
R E N C A N A A N G G A R A N P E LA K S A N AA N
Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik
No
:
:
:
:
:
:
001/PS-TEK/VIII/2008
Struktur, arsitektur
Rumah tinggal
220
Puri syailendra
Cocak Kuswiyono
ITEM PEKERJAAN
Volume
Sat
Upah
Total VII
2.00 bh
4.00 bh
40,000
34,375
35,000
5.00 bh
2.00 bh
1.00 bh
63,400
132,600
23,000
23,000
4.00 bh
1.00 bh
1.00 bh
4.00 bh
74,875
120,500
42,750
55,000
23,000
23,000
42,750
55,000
1.00 bh
4.00 bh
28,000
34,375
24,500
0
23.00 bh
1.00 bh
4.00 bh
4.00 bh
123,500
200,000
142,500
350,000
123,500
200,000
142,500
350,000
11.00 bh
3.00 bh
6.00 bh
8.00 bh
2.00 bh
109,250
120,000
120,000
55,000
80,000
109,250
120,000
120,000
55,000
80,000
1.00 bh
4.00 bh
28,000
34,375
24,500
0
20.00 bh
2.00 bh
2.00 bh
123,500
85,000
200,000
123,500
85,000
200,000
12.00 bh
7.00 bh
7.00 bh
1.00 bh
6.00 bh
1.00 bh
1.00
109,250
120,000
120,000
45,000
55,000
80,000
1,450,000
109,250
120,000
120,000
45,000
55,000
80,000
1,450,000
0.00
Jmh Harga
Bahan
Jmh Harga
Upah
323,000
Jlh Harga
Bhn+Upah
80,000
137,500
70,000
150000.00
137500.00
317,000
265,200
115,000
46,000
432000.00
311200.00
0.00
16
299,500
92,000
0.03
0.00
0.00
0.00
33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
Jumlah
Sat
1 gln
2 gln
3 gln
6 gln
2 gln
### bh
2
bh
1
bh
2
bh
1
bh
1
bh
1
bh
2
bh
2
bh
### dus
Keterangan