Anda di halaman 1dari 65

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'
Btg
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"
Lem PVC
Seal Tape
Closet Jongkok
Bak Air Fiber
Floor Drain
Pompa Dragon
Seng Polos
Triplek 3mm
Patok Kayu
Pipa dia 1"
Tee dia 1"

UPAH & SUB


UPAH BORONG FISIK
SUB INSTANSI LISTRIK
SUB BESI
UPAH PENGECATAN

1
2
3
4

Bh
Bh
M'
Lbr
Lbr
M2
M2
Kg
Pail
Pail
Pail
Pail
Pail
Pail
Pail
Pail
Pail
Ltr
Btg
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Mtr
Lbr
Bh
Btg
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

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
- 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
- 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
- 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

B. DINDING KOMPONEN
Kusen Type J1
- Daun Jendela 55x175
- Kaca polos 5mm
- Engsel 3"
- Hak angin
- Selot/Grendel

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

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

Kusen Type J2
- Daun Jendela 55x115
- Kaca polos 5mm
- Engsel 3"
- Hak angin

- 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

1.000

12,000.00
1,600,000.00
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

Talang Seng

Seng Polos t.60 cm


Papan 2/10-400 Meranti
Paku 5
Alat Bantu

Pasang Listplank
- Papan 3/20-400 Meranti
- Papan 2/10-400 Meranti
- Paku 3
- Paku 7

0.004
0.050
1.000

0.006
0.025
0.050

1,600,000.00
1,600,000.00
14,000.00
14,000.00

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

Bagian Luar
- Asbes 50 x 100
- Paku triplek

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

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 4"
- Pipa PVC 4" D
- Knie 90 4"
- Lem PVC

0.250
0.100
1.000

39,000.00
7,500.00
5,000.00

Pipa Air Bekas 3"


- Pipa PVC 3" D
- Knie 90 3"
- Lem PVC

0.250
0.100
1.000

36,000.00
4,000.00
5,000.00

Pipa Air Bersih 1/2"


- Pipa PVC 1/2"
- Knie 90 1/2"
- Tee 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 1/2"


- Kran kuningan 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

1.00
0.02

65,000.00
41,500.00
140,000.00

1.00
0.02

180,000.00
41,500.00

Pasang Bak mandi


- Bak air Fiber glass motip keramik
- Semen
- Pasir pasang

Pasang Floor Drain


- Floor Drain 2"

1.000
0.020
0.100

1.000

140,000.00

1.00
-

5,000.00

Septictank + Resapan
- Galian & buang tanah
- Semen
- Besi 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 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

41,500.00

1.00
0.46
0.30
1.13

15,000.00
125,000.00
150,000.00
3,500.00
21,000.00

1.00

3,500.00

- Alat bantu

1.000

Batas unit bangunan


- Semen portland
- Pasir pasang
- Alat bantu

0.025
0.010
1.000

41,500.00
140,000.00

JUMLAH A

UPAH & SUB

1
2
3
4

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.

HARGA SATUA
URAIAN PEKERJAAN

Coeff.

VOLUME

SAT

MATERIAL

18.00
0.05
0.29

M'
M3
Kg

1,600,000.00
14,000.00

4.26

M3

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

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

4 AA007
E001
A001
A013

Pondasi teras batako 1:3


- Semen portland
- Pasir pasang
- Batako
- Alat bantu

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

5 AA005
A002

Urugan pasir bawah pondasi


- Pasir urug

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

II.

III.

0.00
0.02

(0.64) M3

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

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

Bh
Zak
M3
Ls

41,500.00
150,000.00
150.00

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

0.02
0.00
1.00

8.00
0.16
0.01
8.00

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

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

2 AA013
AA014
O003
P004
P005
P006

Kusen Type J2
- Daun Jendela 55x115
- Kaca polos 5mm
- Engsel 3"
- Hak angin
- Selot/Grendel

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

3 AA013

Kusen Type P1

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

1.00
1.00
1.00

1.00
1.00
1.00

Bh
Psg
Bh

10,000.00
55,000.00

Bh
Bh
Psg
Bh

10,000.00
55,000.00

10,000.00
55,000.00

4 AA013
AA014
P003
P008

Kusen Type P2
- Pintu dobel triplek 70x200
- Engsel 4"
- Kunci 2 slaag Napoly

1.00
1.00
1.00

2.00
2.00
2.00
2.00

5 AA013
AA014
P003
P008

Kusen Type P3 (km/wc)


- Pintu Triplek lapis melaminto 65x200
- Engsel 4"
- Kunci 2 slaag Napoly

1.00
1.00
1.00

1.00
1.00
1.00
1.00

Bh
Bh
Psg
Bh

6 AA013

Kusen BV

1.00

Bh

7 A013

Rooster Conblok 20x20


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

M1
M1

12,000.00

M3

1,600,000.00

Kg
Ls

14,000.00
500.00

M'
M3
M3
Kg
Kg

1,600,000.00
1,600,000.00
14,000.00
14,000.00

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
63.15

4 AA018
N013

Penutup atap
- Genteng beton

5 AA019

Talang Seng

B012
G004

5 AA020
B013
B012
G005
G003

Seng Polos t.60 cm


Papan 2/10-400 Meranti
Paku 5
Alat Bantu

Pasang Listplank
- Papan 3/20-400 Meranti
- Papan 2/10-400 Meranti
- Paku 3
- Paku 7

1.00

0.01
0.004
0.03
0.05

13.20
0.08
0.05
0.33
0.66

1.00

0.004
0.05

6 AA021
N015
E001
A001

V.
1 AA021
AA021
C006
G003
AA021
C006
G003
2 AA022
AA022
N011
G006
AA022
N011
G006

Pasang Karpusan
- Genteng Karpus
- Semen portland
- Pasir beton
- Alat bantu

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

PEKERJAAN PLAFOND
Pasang rangka plafond
Bagian Dalam
- Kayu 4/6-400 borneo
- Paku 7cm

0.01
0.03

21.75
0.30
0.65

M2
M3
Kg

1,600,000.00
14,000.00

Bagian Luar
Kayu 4/6-400 borneo
Paku 7cm

0.01
0.05

10.15
0.14
0.51

M2
M3
Kg

1,600,000.00
14,000.00

Pasang penutup plafond


Bagian Dalam
- Asbes 50 x 100
- Paku triplek

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

M'
lbr
Kg

43,000.00
14,000.00

Bagian Luar
Asbes 50 x 100
Paku triplek

3 AA023
U001
G004

Pasang List Plafond


- Triplek 3mm
- Paku triplek

0.02
0.01

66.80
1.14
0.33

1 AA005
A002

PEKERJAAN LANTAI
Urugan pasir bawah lantai
- Pasir urug

1.00

1.04
1.04

M3
M3

110,000.00

2 AA024
Q002
E001
A001
E001

Pasang Lantai Keramik 30x30 cm


- Keramik 30x30 cm lantai
- Semen
- Pasir pasang
- Isi nat

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

3 AA025
Q003
E001
A001
E001

Pasang Lantai Keramik 30x30 cm Teras


- Keramik 30x30 cm teras
- Semen
- Pasir pasang
- Isi nat

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

VI.

4 AA025
Q003
E001
A001
E001

Pasang Lantai Keramik 30x30 cm KM/WC


- Keramik 30x30 cm km/wc
- Semen
- Pasir pasang
- Isi nat

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

5 AA026
Q004
E001
A001
E001

Pasang Dinding Keramik 20x20 cm KM/WC


- Keramik 20x20 cm dinding
- Semen
- Pasir pasang
- Isi nat

1.03
0.15
0.03
1.00

M2
M2
Zak
M3
M2

35,000.00
41,500.00
140,000.00
500.00

1 AA027
S001

PEKERJAAN PENGECATAN
Cat tembok pada Dinding Putih
- Cat tembok (2x kuas)
- Alat bantu

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

M2
Pail
M2

125,000.00
250.00

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

0.02
1.00

31.90
0.53
31.90

3 AA027
S005
S004

Cat Menie pada Kusen, Pintu & Jendela


- Cat Menie (1x kuas)
- Tiner
- Alat bantu

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

4 AA027
S003
S004

Cat Minyak pada Kusen, Pintu & Jendela


- Cat Minyak (2x kuas)
- Tiner
- Alat bantu

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

M'
Btg
Bh
Ls

39,000.00
7,500.00
5,000.00

M'
Btg
Bh
Ls

36,000.00
4,000.00
5,000.00

VIII.
1 AA028
H001
K001
H009

PEKERJAAN SANITAIR
Pipa Air Kotor 4"
- Pipa PVC 4" D
- Knie 90 4"
- Lem PVC

0.25
0.10
1.00

4.00
1.00
0.40
4.00

2 AA028
H001
K001
H009

Pipa Air Bekas 3"


- Pipa PVC 3" D
- Knie 90 3"
- Lem PVC

0.25
0.10
1.00

8.00
2.00
0.80
8.00

3 AA029
I008
K008
L008
H009

Pipa Air Bersih 1/2"


- Pipa PVC 1/2"
- Knie 90 1/2"
- Tee 1/2"
- Lem PVC

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

4 AA030
R005
R013

Kran kuningan 1/2"


- Kran kuningan 1/2"
- Seal tape

1.00
1.00

3.00
3.00
3.00

Bh
Bh
Ls

10,000.00
1,000.00

5 AA031
R001
E001
A001

Pasang Closed Jongkok


- Closed Jongkok
- Semen
- Pasir pasang

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

6 AA032
R003
E001
A001

Pasang Bak mandi


- Bak air Fiber glass motip keramik
- Semen
- Pasir pasang

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

7 AA033
R004

Pasang Floor Drain


- Floor Drain 2"

1.00

1.00
1.00

Bh
Bh

5,000.00

8 AA034
AA003
E001
F008
A004
A001
C013
I006
L006

Septictank + Resapan
- Galian & buang tanah
- Semen
- Besi 8mm buat tutup
- Koral
- Pasir beton
- Bekisting
- Pipa hawa PVC dia. 1"
- Tee dia. 1"

1.70
2.70
1.00
0.46
0.30
1.13
0.10
1.00

1.00 Unit
1.70 M3
2.70 Zak
1.00 M2
0.46 M3
0.30 M3
1.13 M2
0.10 Btg
1.00 Bh

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

4.00

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

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

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

M3
Zak
M3
M3
M2
M2
Ls
M2
Zak
M3
Ls

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 8mm
- Bekisting
- Alat bantu

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

5 AA009
AA012
AA038

Batas unit bangunan


- Semen portland
- Pasir pasang
- Alat bantu

0.03
0.01
1.00

14.00
0.35
0.14
14.00

4 AA037

Perapihan Akhir (perataan tanah Kavling)

41,500.00
150,000.00
125,000.00
3,500.00
1,000.00

41,500.00
140,000.00
50.00

1.00 Unit

130,000

770,000

HARGA 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

11,500.00

48,990.00

48,990.00

5,000.00

(3,180.00)

(3,180.00)

25,000.00

2,500.00

10,000.00

152,388.00
342,720.00
753,984.00
2,448.00

122,400.00
-

1,251,540.00

122,400.00

26,975.00
31,500.00
35,000.00
500.00

12,500.00
-

93,975.00

12,500.00

67,320.00

6,120.00
-

67,320.00

6,120.00

116,349.40
294,378.00
1,275,638.00
35,045.00

420,540.00
-

1,721,410.40

420,540.00

66,669.75
24,097.50
48,768.75
32,130.00

16,065.00
-

SUB JUMLAH II

6,000.00

35,000.00

12,500.00

318,750.00
-

108,432.00
#REF!

48,990.00
(3,180.00)

1,373,940.00

106,475.00

73,440.00
1,599,665.00

2,141,950.40

3,213.00
2,295.00
177,174.00

12,500.00

35,000.00

12,500.00

4,500.00

16,065.00

318,750.00

58,564.80
21,168.00
42,840.00
28,224.00
2,822.40
2,016.00

428,400.00
-

155,635.20

428,400.00

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

15,422.40

306,000.00

212,795.40
717,864.00
6,409.50

576,855.00
-

937,068.90

576,855.00

95,000.00
80,000.00

80,000.00
80,000.00

80,000.00

6,640.00
1,200.00
1,200.00

9,040.00

134,750.00
15,000.00
20,000.00
20,000.00

491,509.44

1,513,923.90

9,040.00
5,252,447.94

190,000.00
160,000.00
-

189,750.00

350,000.00

144,900.00
15,000.00
20,000.00
20,000.00

160,000.00
160,000.00
-

199,900.00

320,000.00

80,000.00

584,035.20

SUB JUMLAH III A

511,989.00

539,750.00

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

260,000.00

20,000.00
110,000.00

160,000.00
350,000.00
-

130,000.00

510,000.00

10,000.00
55,000.00

80,000.00
190,000.00
-

65,000.00

270,000.00

335,000.00

60,000.00
60,000.00

60,000.00

60,000.00
-

52,500.00

SUB JUMLAH III B

2,472,150.00

260,800.00
1,400.00
262,200.00

3,500.00

3,500.00

3,000.00

271,040.00
2,520.00

118,580.00
-

273,560.00

118,580.00

741,840.00
337,200.00
59,010.00
29,505.00

147,525.00
-

1,167,555.00

147,525.00

1,121,190.00

126,450.00
-

1,121,190.00

126,450.00

640,000.00

52,500.00
52,500.00

325,000.00

126,720.00
84,480.00
4,620.00
9,240.00

262,200.00

392,140.00

1,315,080.00

1,247,640.00

225,060.00

4,000.00

73,500.00
18,675.00
18,000.00
3,000.00

24,000.00
-

113,175.00

24,000.00

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

43,500.00

172,550.00
2,283.75

20,300.00
-

SUB JUMLAH IV

3,000.00

3,000.00

2,000.00

2,000.00

500.00

174,833.75

20,300.00

49,050.55
4,676.00

33,400.00
-

53,726.55

33,400.00

114,840.00

10,440.00
-

114,840.00

10,440.00

511,910.00
123,753.00
97,412.00
9,940.00

139,160.00
-

743,015.00

139,160.00

25,750.00
6,225.00
4,900.00
500.00

7,000.00
-

37,375.00

7,000.00

SUB JUMLAH V

10,000.00

7,000.00

7,000.00

225,060.00

137,175.00
3,579,295.00

547,665.00

258,419.00

418,143.75

195,133.75

87,126.55
1,506,488.05

125,280.00

882,175.00

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

216,312.50
25,957.50

129,787.50
-

242,270.00

129,787.50

51,475.00
25,957.50

51,475.00
-

77,432.50

51,475.00

66,458.33
7,975.00

79,750.00
-

74,433.33

79,750.00

36,792.00
30,660.00
5,110.00

35,770.00
-

72,562.00

35,770.00

79,716.00
30,660.00
5,110.00

35,770.00
-

115,486.00

35,770.00
332,552.50

39,000.00
3,000.00
20,000.00

12,000.00
-

62,000.00

12,000.00

72,000.00
3,200.00
40,000.00

24,000.00
-

115,200.00

24,000.00

SUB JUMLAH VII

3,000.00

3,000.00

323,765.63

1,375,595.63

372,057.50

128,907.50

154,183.33

108,332.00

151,256.00
914,736.33

74,000.00

139,200.00

3,000.00

28,000.00
1,647.06
411.76
35,000.00

21,000.00
-

65,058.82

21,000.00

30,000.00
3,000.00

100,000.00
15,000.00
45,000.00

33,000.00

65,000.00
8,300.00
2,800.00

76,100.00

180,000.00
830.00
14,000.00

194,830.00

5,000.00

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
-

223,530.00

125,500.00

45,000.00

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

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

78,435.00

11,812.50
-

86,058.82

33,000.00

76,100.00

194,830.00

5,000.00

394,030.00
1,002,218.82

358,000.00
358,000.00

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

11,812.50

35,856.00
14,580.00
18,900.00
216.00

5,400.00
-

69,552.00

5,400.00

12,450.00
5,062.50
6,562.50
2,187.50
75.00

1,875.00
-

12,500.00
-

26,337.50

1,875.00

12,500.00

14,525.00
19,600.00
700.00

21,000.00
-

34,825.00

21,000.00

25,000.00

25,000.00

SUB JUMLAH X
TOTAL

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

2,860,000

14,080,000.00

3,238,650.00

164,430.00

74,952.00

40,712.50

55,825.00
25,000.00
360,919.50
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
UNIT

URAIAN PEKERJAAN

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.

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

ANGKA KON

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

ANGKA 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


TYPE

No

Sumber
Daya

I.

UNIT

56
19

HARGA SAT
URAIAN PEKERJAAN

Coeff.

VOLUME

SAT

18.00
0.05
0.29

M'
M3
Kg

MATERIAL

2 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

4 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

II.

5 AA006
E001
A001
A010

Pondasi batu kali 1:5


- Semen portland
- Pasir pasang
- Batu belah
- Alat bantu

6 AA007
E001
A001
A013

Pasang dinding batako aduk 1pc : 5psr


- Semen portland
- Pasir pasang
- Bataco
- Alat bantu

4 AA008
E001
A001
A013

Pondasi teras batako 1:3


- Semen portland
- Pasir pasang
- Batako

0.00
0.02

1,600,000
14,000

- Alat bantu

1.00

3.78

Ls

100

5 AA009
E001
A001

Plesteran dinding & acian


- Semen portland
- Pasir pasang
- Alat bantu

0.21
0.02
1.00

204.34
42.91
4.09
204.34

M2
Zak
M3
Ls

41,500
140,000
50

5 AA010
E001
A001

Plesteran dinding & acian Beton


- Semen portland
- Pasir pasang
- Alat bantu

0.20
0.04
1.00

2.15
0.43
0.09
2.15

M2
Zak
M3
Ls

41,500
140,000
50

2 AA024
Q002
E001
A001
E001

Pasang Lantai Keramik 30x30 cm


- Keramik 30x30 cm lantai
- Semen portland
- Pasir pasang
- Isi nat

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

2 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

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

3 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

3 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

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

- Alat bantu

1.00

0.25

Ls

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

M3
Zak
M3
M3
M'
M2
Kg
Ls

5,000

4 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

4 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

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

3 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

3.50
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

3 A003

Kusen Type P1
- Kusen Type P1
- Pintu dobel triplek 80x200
- Engsel 4"
- Kunci 2 slaag Napoly

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

Kusen Type J1
- Daun Jendela 55x175
- Kaca polos 5mm
- Engsel 3"
- Hak angin
- Selot/Grendel

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

C013
P003
P008
1 AA013
AA014
O003
P004
P005
P006

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

1.00
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 AA015
C003
G002

Kuda-kuda kayu
- Kayu 6/12-400 borneo
- Paku 10

1.10
5.80

1.06
1.16
6.12

M3
M3
Kg

1,600,000
3,500

2 AA016
C003
G002

Pasang Gordeng
- Kayu 6/12-400 borneo
- Paku 10

1.10
5.80

1.08
1.18
6.24

M3
M3
Kg

1,600,000
3,500

2 AA016
C003
G002

Rangka Atap Asbes


- Kayu 6/12-400 borneo
- Paku 10

0.10
0.25

118.50
11.49
29.63

M2
M3
Kg

1,600,000
3,500

3 AA017
#REF!
G002

Pasang Penutup Asbes


- Pasang Penutup Asbes
- Paku Asbes

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

63

12

75

9,375,000

9,375,000

HARGA SATUAN
UPAH
SUB KONT

1,000

1,800,000
187,500,000

JUMLAH HARGA
MATERIAL
UPAH
SUB KONT

HARGA UNIT
PEKERJAAN

86,400
4,032
90,432

18,000
18,000

78,100
78,100

48,990
48,990
7,250
7,250
7,100
7,100

218,680
710
219,390
596,666
223,650
492,030
1,598
1,313,944
674,888
525,399
2,364,296
62,548
3,627,130
7,844
52,920
63,504

35,500
35,500
79,875
79,875
750,570
750,570
9,450
-

SUB JUMLAH I

11,500
5,000
10,000

25,000

25,000

6,000

2,500

19

108,432
108,432

48,990
7,250

85,200

254,890

1,393,819

4,377,700

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
2,363,192
17,845
12,040
108
29,993
1,815,375
438,863
296,100
35,250
2,585,588

9,450
919,530
919,530
9,675
9,675
493,500
493,500

154,691
55,913
113,156
74,550
7,455
5,325
411,090
91,508
33,075
66,938
44,100
4,410
3,150
243,180
36,821
13,309
26,934
17,745
1,775

159,750
159,750
94,500
94,500
38,025
-

2,755,688
2,755,688
1,630,125
1,630,125
484,819
-

134,096

3,282,722

39,668

3,079,088

3,326,528

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

620,695

124,189
44,888
90,844
59,850
5,985
4,275
330,030

128,250
128,250

1,635,188
1,635,188

2,093,468

34,860
12,600
25,500
16,800
1,680
1,200
92,640
58,100
21,000
42,500
28,000
2,800
2,000
154,400

36,000
36,000
60,000
60,000

621,000
621,000
1,035,000
1,035,000

20,000
110,000
130,000
7,930
951
1,268
1,268
11,415

510,720
370,000
880,720
30,000
19,013
7,930
56,942

749,640

1,249,400

1,010,720

68,358

100,000

100,000

3,500

3,000

3,000

2,000

240,000
150,000

48,892
5,451
7,268
7,268
68,878
1,858,560
21,437
1,879,997
1,892,352
21,827
1,914,179
18,391,200
103,688
18,494,888
6,594,525
2,133,000
8,727,525
415,680
2,182,320
36,805
64,950
2,699,755

105,600
105,600
107,520
107,520
414,750
414,750
-

480,000
109,013
589,013
-

1,505,280
23,520
1,528,800
1,480,013
38,542
1,518,555

168,000
168,000
165,180
165,180

1,792,000
12,600
1,804,600

112,000
112,000

657,890

1,985,597

2,021,699

18,494,888

9,142,275

2,699,755

1,696,800

1,683,735

1,916,600

2,000

500

1,761,920
12,389
1,774,309
87,840
10,980
98,820

110,120
110,120
73,200
73,200

52,413,323

4,152,335

9,688,494

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

1,884,429

172,020
7,353,583

66,254,152
883,389

KETERANGAN
1

6,024

11,500
5,000

120,000

179,500

436,250

34,995

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.

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 HIT 01

VOL

VOL

SAT

18.00

18.00

M2
Sub Jumlah

4.26
1.45
0.71

4.26
1.45
0.71

M3
M3
M3
Sub Jumlah

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 Jumlah

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 Jumlah
M3
M3
M2
M2
M1
M1
M2
M2
M1
Sub Jumlah
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 Jumlah

183.51

75.50

M2
Sub Jumlah

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

Sub Jumlah

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
Sub Jumlah

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
Sub Jumlah

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

Sub Jumlah

Sub Jumlah

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

Sub Jumlah

Sub Jumlah

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

558,000.00
560,000.00
867,600.00
2,984,000.00
1,559,835.00
1,559,835.00
46,488,072.23

10,419,975.68
11,326,342.58

1.20
1.20
1.87
6.42
3.36
3.36
100.00

0.99
1.65
3.72