CV.

DUTA JAYA STEEL

General Contractor & Supplier
Branch Office : Kp kebon Kalapa Rt 02 / Rw 02 Ds Cimareme KBB
Work shop

: Jln. Nanjung Rt 001 / Rw 005 Ds. Lagadar Marga asih Bandung

Email : WWW.dutajayasteel@yahoo.co.id

RENCANA ANGGARAN BIAYA

ANALISA BAHAN dan UPAH KERJA
Cluster Gending Mas Ujung Berung - Bandung

No

ITEM

Quantity
Volume

Harga Satuan

Satuan

I. PEKERJAAN PERSIAPAN

Jumlah

Bobot
Komulatif

Rp

2,612,613.00

2.6387%

Pembersihan lokasi

90.00

m2

Rp

9,652.50

Rp

868,725.00

0.8774%

Pengukuran dan pemasangan Bowplank

36.00

m1

Rp

33,858.00

Rp

1,218,888.00

1.2311%

3.00

bln

Rp

175,000.00

Rp

525,000.00

0.5302%

Rp

897,228.91

0.9062%

24.53

m3

Rp

22,352.00

Rp

548,249.86

0.5537%

Urugan Tanah bekas galian

6.13

m3

Rp

10,712.00

Rp

65,685.98

0.0663%

Urugan pasir bawah pondasi

3.79

m3

Rp

74,668.00

Rp

283,290.39

0.2861%

Rp

7,279,152.50

7.3519%

5.69

m3

Rp

195,800.00

Rp

1,114,297.80

1.1254%

11.78

m3

Rp

471,314.80

Rp

5,551,428.50

5.6069%

5.69

m1

Rp

107,788.82

Rp

613,426.20

0.6196%

Rp

15,537,886.39

15.6933%

Sloof 15 x 20

1.62

m3

Rp

2,550,528.08

Rp

4,131,855.50

4.1732%

Kolom praktis dimensi 12 x 12 cm

0.36

m3

Rp

2,789,975.26

Rp

1,012,761.02

1.0229%

Kolom K1 15 x 20 cm

0.87

m3

Rp

2,624,659.16

Rp

2,296,051.83

2.3190%

RingBalok 15 x 20 cm

1.62

m3

Rp

2,501,859.47

Rp

4,053,012.34

4.0935%

Balok Sopi2 15 x 15

0.56

m3

Rp

2,501,859.47

Rp

1,407,295.95

1.4214%

Plat beton kanopi

1.12

m2

Rp

2,346,005.11

Rp

2,636,909.74

2.6633%

Rp

14,567,072.79

14.7127%

Pasangan bata merah 1 : 4

105.13

1m2

Rp

85,913.85

Rp

9,032,123.05

9.1224%

Plesteran 1Pc : 5 Ps, tebal 1,5 cm + Acian

168.21

m2

Rp

27,342.83

Rp

4,599,283.09

4.6453%

6.00

m2

Rp

111,000.00

Rp

666,000.00

0.6727%

11.60

m1

Rp

23,247.13

Rp

269,666.65

0.2724%

Rp

12,909,528.00

13.0386%

Pasang P1 (Kusen Alumunium 4" + Daun Pintu Double Megateak 3.5 mm)

1.00

bh

Rp

1,732,000.00

Rp

1,732,000.00

1.7493%

Pasang P2 (Kusen Alumunium 4" + Daun Pintu Double Megateak 3.5 mm)

3.00

bh

Rp

1,637,000.00

Rp

4,911,000.00

4.9601%

Pasang Pintu PVC

1.00

bh

Rp

260,000.00

Rp

260,000.00

0.2626%

Pasang J1

1.00

bh

Rp

2,085,600.00

Rp

2,085,600.00

2.1065%

Pasang J2

1.00

bh

Rp

834,240.00

Rp

834,240.00

0.8426%

Pasang J3

1.00

bh

Rp

1,668,480.00

Rp

1,668,480.00

1.6852%

Pasang V1

1.00

bh

Rp

1,418,208.00

Rp

1,418,208.00

1.4324%

Rp

17,474,343.04

17.6491%

Pasang Rangka Baja Ringan Galvaniz

57.22

m1

Rp

113,482.05

Rp

6,493,442.90

6.5584%

Genteng plat beton

57.22

m2

Rp

88,324.50

Rp

5,053,927.89

5.1045%

6.50

m1

Rp

82,489.00

Rp

536,178.50

0.5415%

Pasang listplang GRC

18.25

m1

Rp

41,875.00

Rp

764,218.75

0.7719%

RangkaPlafond Hollo 2x4 / 3x4 & Penutup Gypsum ex Jaya board 8 mm

29.36

M2

Rp

90,000.00

Rp

2,641,950.00

2.6684%

RangkaPlafond Hollo 2x4 / 4x4 & Penutup GRC board 4 mm

14.33

M2

Rp

85,000.00

Rp

1,217,625.00

1.2298%

Pasang list profile

52.00

m1

Rp

14,750.00

Rp

767,000.00

0.7747%

Rp

8,470,441.59

8.5551%

Pasang lantai keramik 40 x 40

31.67

m2

Rp

140,472.42

Rp

4,448,059.18

4.4925%

Pasang plint keramik (10 x 40)cm + tali air

35.73

m1

Rp

33,055.25

Rp

1,181,063.99

1.1929%

Pasang Keramik Teras (40 x 40)

3.30

m2

Rp

140,472.42

Rp

463,558.99

0.4682%

Pasang keramik lantai kamar mandi + meja dapur (20 x 20)cm

2.70

m2

Rp

145,695.44

Rp

393,377.69

0.3973%

12.15

m2

Rp

163,323.60

Rp

1,984,381.74

2.0042%

Pengadaan Air dan Listrik

II. PEKERJAAN TANAH & URUGAN
Galian tanah

III. PEKERJAAN PONDASI

Pasang Aanstamping batu kosong
Pasangan batu kali
Rolak bata merah
IV. PEKERJAAN BETON

V. PEKERJAAN DINDING & PLESTERAN

Pasangan dinding GRC motif kayu

Finish Plat Canopy
VI. PEKERJAAN KUSEN, PINTU & JENDELA

VII. PEKERJAAN ATAP & PLAFOND

Pasang genteng nok beton

VIII. PEKERJAAN KERAMIK LANTAI DAN DINDING

Pasang keramik dinding kamar mandi (20 x 25) cm

Page 1 of 2

No

ITEM

Quantity
Volume

Harga Satuan

Satuan

IX. PEKERJAAN MEKANIKAL PLUMBING & SANITAIR

Jumlah

Bobot
Komulatif

Rp

10,219,806.01

10.3220%

24.00

m1

Rp

10,162.50

Rp

243,900.00

0.2463%

Pasang Pipa PVC Tipe AW Dia 2"

1.50

m1

Rp

16,950.00

Rp

25,425.00

0.0257%

Pasang Pipa PVC Tipe AW Dia 3"

12.80

m1

Rp

22,600.00

Rp

289,280.00

0.2922%

Pasang Pipa PVC Tipe AW Dia 4"

4.10

m1

Rp

42,087.50

Rp

172,558.75

0.1743%

Pasang kloset duduk

1.00

bh

Rp

1,316,000.00

Rp

1,316,000.00

1.3292%

Memasang Kran Air Stainless Steell Dia 1/2"

2.00

bh

Rp

31,740.00

Rp

63,480.00

0.0641%

Memasang Kran Air Taman Stainless Steell Dia 1/2"

1.00

bh

Rp

40,007.50

Rp

40,007.50

0.0404%

Memasang floor drain

1.00

bh

Rp

40,000.00

Rp

40,000.00

0.0404%

Memasang Kran shower + Hand shower

1.00

bh

Rp

570,177.50

Rp

570,177.50

0.5759%

Bor jet pump dan Aksesoris

1.00

titik

Rp

7,000,000.00

Rp

7,000,000.00

7.0700%

Septictang ( 130x70x120cm) & rembesan ( 60x70x120cm)

1.00

titik

Rp

458,977.26

Rp

458,977.26

0.4636%

Rp

2,143,000.00

2.1644%

Titik lampu Penerangan

6.00

titik

Rp

127,875.00

Rp

767,250.00

0.7749%

Stop kontak

5.00

titik

Rp

151,200.00

Rp

756,000.00

0.7636%

Stop kontak Mesin Pompa

1.00

titik

Rp

148,500.00

Rp

148,500.00

0.1500%

Arde pertanahan

1.00

titik

Rp

144,000.00

Rp

144,000.00

0.1454%

MCB dan Box

1.00

titik

Rp

221,000.00

Rp

221,000.00

0.2232%

Stop kontak TV

1.00

titik

Rp

106,250.00

Rp

106,250.00

0.1073%

Rp

4,466,197.50

4.5109%

Mengecat tembok Inteior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

96.07

m2

Rp

14,250.00

Rp

1,368,997.50

1.3827%

Mengecat tembok Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

96.07

m2

Rp

18,500.00

Rp

1,777,295.00

1.7951%

Mengecat plafon interior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

27.50

m2

Rp

9,500.00

Rp

261,250.00

0.2639%

Mengecat plafon exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

30.08

m2

Rp

18,500.00

Rp

556,480.00

0.5620%

Mengecat listplang Exterior ( 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

6.35

m2

Rp

18,500.00

Rp

117,475.00

0.1186%

Pernis dinding GRC expose ( coating 2 Lapis Cat Penutup )

6.00

m2

Rp

15,333.33

Rp

92,000.00

0.0929%

Water Proofing Coating Plat beton

4.60

m2

Rp

24,500.00

Rp

112,700.00

0.1138%

12.00

m1

Rp

15,000.00

Rp

180,000.00

0.1818%

Rp

2,432,717.86

2.4570%

16.50

m2

Rp

76,439.18

Rp

1,261,246.45

1.2739%

1.00

bh

Rp

148,406.25

Rp

148,406.25

0.1499%

31.50

m2

Rp

32,478.26

Rp

1,023,065.16

1.0333%

Rp
Rp

99,009,987.58
2,750,277.43

100%

Pasang Pipa PVC Tipe AW Dia 3/4"

X. PEKERJAAN ELEKTRIKAL

XI. PEKERJAAN PENGECATAN

Water Proofing Coating Kerpusan sopi-sopi & nok

XII. PEKERJAAN HALAMAN DAN FINISHING AKHIR
Pembuatan Carport
Pembuatan Bak Kontrol
Pembuatan Taman

Total
Harga Per M2

Page 2 of 2