Anda di halaman 1dari 6

HITUNGAN ANGGARAN BIAYA

PROYEK : LOKASI : QUANTUM RESIDENT RUMAH TYPE 100 RINGROAD BARAT ( UTARA KAMPUS TERPADU
PROYEK
:
LOKASI
:
QUANTUM RESIDENT RUMAH TYPE 100
RINGROAD BARAT ( UTARA KAMPUS TERPADU UMY )
LUAS BANGUNAN
:
102
M2
LANTAI
I
HARGA
TOTAL
No.
Jenis Pekerjaan
Vol.
Sat.
SATUAN
HARGA
( Rp.)
( Rp.)
I
Pekerjaan Persiapan dan kebersihan Lapangan
1
Pembersihan lokasi
135.00
m2
1,000.00
135,000.0
2
Uitzat dan bowplank
34.00
m1
10,000.00
340,000.0
3
Gudang material dan brak kerja
32.00
m2
32,500.00
1,040,000.0
4
Kebersihan lapangan setelah finishing
135.00
m2
2,000.00
270,000.0
SUB TOTAL
1,785,000.0
II
Pekerjaan Tanah dan Pasir
1
Galian tanah fondasi stall
18.30
m3
25,000.00
457,500.0
2
Galian tanah foot plate
6.80
m3
25,000.00
170,000.0
3
Pasir urug bawah lantai 10 cm
11.00
m3
65,000.00
715,000.0
4
Pasir bawah fondasi stall
4.50
m3
65,000.00
292,500.0
5
Mendatangkan tanah urug
40.00
m3
45,000.00
1,800,000.0
SUB TOTAL
3,435,000.0
III
Pekerjaan Pasangan dan plesterran
1
Pasangan fondasi batu kali 1 : 3 : 10
25.60
m3
360,000.00
9,216,000.0
2
Pasangan fondasi batu kali 1 : 3 : 10 rollag
1.10
m3
70,000.00
77,000.0
3
Pasangan dinding bata tasram 1 : 2
20.00
m2
80,000.00
1,600,000.0
4
Pasangan dinding bata merah 1 : 3 : 10
186.00
m2
70,000.00
13,020,000.0
5
Plesteran bata 1 : 3 : 10
332.00
m2
19,000.00
6,308,000.0
6
Plesteran tasram
40.00
m2
22,500.00
900,000.0
7
Plester alur tali air
73.00
m2
6,000.00
438,000.0
8
Acian dinding
372.00
m2
6,000.00
2,232,000.0
9
Sponengan 1 : 2
104.00
m1
6,000.00
624,000.0
SUB TOTAL
34,415,000.0
IV
Pekerjaan Beton
1
Pekerjaan foot plate t : 20 cm
1.80
m3
3,300,000.00
5,940,000.0
2
Pekerjaan foot plate tangga
0.50
m3
3,500,000.00
1,750,000.0
3
Beton tangga t : 10 cm
1.05
m3
3,500,000.00
3,675,000.0
4
Kolom 15/15 1 : 2 : 3
1.00
m3
3,000,000.00
3,000,000.0
5
Kolom 15/30 1 : 2 : 3
1.50
m3
3,300,000.00
4,950,000.0
6
Kolom 15/20 1 : 2 : 3
1.24
m3
3,300,000.00
4,098,600.0
7
Balok sloof
15/20 1;2:3
2.00
m3
3,300,000.00
6,600,000.0
8
Balok lantai 15/30 1 : 2 : 3
2.43
m3
3,300,000.00
8,019,000.0
9
Balok latei 15/15
1.50
m3
3,000,000.00
4,500,000.0
10
Plat lantai t : 12 cm
5.40
m3
3,300,000.00
17,820,000.0
11
Pekerjaan luivel beton t : 10 cm
1.50
m3
3,300,000.00
4,950,000.0
12
Pekerjaan rabat beton lantai
5.10
m3
700,000.00
3,570,000.0
SUB TOTAL
68,872,600.0
V
Pekerjaan Atap dan Plafond
1 Plafond gypsum rangka hollow 3" 48.00 m2 85,000.00 4,080,000.0 2 Profil list plafond 54.00
1
Plafond gypsum rangka hollow 3"
48.00
m2
85,000.00
4,080,000.0
2
Profil list plafond
54.00
m1
15,000.00
810,000.0
SUB TOTAL
4,890,000.0
VI
Pekerjaan pintu dan jendela
1
Pekerjaan kusen pintu dan jendela
50.00
m1
100,000.00
5,000,000.0
2
Pekerjaan daun pintu utama
2.00
lbr
650,000.00
1,300,000.0
3
Pekerjaan daun pintu kamar
6.00
lbr
500,000.00
3,000,000.0
4
Pekerjaan daun pintu km/wc aluminium
1.00
lbr
1,200,000.00
1,200,000.0
5
Pekerjaan daun jendela
1.00
lbr
250,000.00
250,000.0
SUB TOTAL
10,750,000.0
VII
Pekerjaan lantai
1
Lantai keramik teras 40x40 cm gelap KIA
4.00
m2
100,000.00
400,000.0
2
Lantai keramik ruangan 40x40 cm cerah KIA
45.00
m2
100,000.00
4,500,000.0
3
Plint lanti keramik 10x40 cm KIA
57.00
m1
25,000.00
1,425,000.0
4
Keramik lantai km/wc 20/20 merk KIA
3.00
m2
100,000.00
300,000.0
5
Dinding keramik km/wc 25/45 merk KIA
12.00
m2
100,000.00
1,200,000.0
6
List keramik 5/20 km/wc
6.00
m1
30,000.00
180,000.0
7
Step nousing kramik tangga
10 x 40 cm
21.00
m1
50,000.00
1,050,000.0
8
Keramik dinding dan Meja dapur 25x45 cm KIA
4.50
m2
100,000.00
450,000.0
9
Kuku macan/bon bon
10.00
m1
14,000.00
140,000.0
SUB TOTAL
9,645,000.0
VIII
Pekerjaan besi dan kaca
1
Kaca reyben tebal 5 mm
4.00
m2
80,000.00
320,000.0
SUB TOTAL
320,000.0
IX
Pekerjaan cat catan
1
Cat dinding ex
Mowilex
315.00
m2
17,000.00
5,355,000.0
2
Cat plafond ex dulux catylac
54.00
m2
13,500.00
729,000.0
3
Cat luifel fasade Mowilex
43.00
m2
17,000.00
731,000.0
4
Melamin kusen
18.00
m2
50,000.00
900,000.0
5
Melamin daun pintu utama
8.00
m2
50,000.00
400,000.0
6
Melamin daun pintu kamar
28.00
m2
50,000.00
1,400,000.0
7
Melamin jendela
1.20
m2
50,000.00
60,000.0
8
Cat Alur tali air
3.00
m2
15,000.00
45,000.0
SUB TOTAL
9,620,000.0
X
Pekerjaan Penggantung dan Kunci
1
Handle pintu utama
2.00
bh
125,000.00
250,000.0
2
Slot pintu utama
1.00
bh
250,000.00
250,000.0
3
Slot pintu kamar
5.00
bh
150,000.00
750,000.0
5
Grendel tanam pintu utama
1.00
bh
20,000.00
20,000.0
6
Engsel jendela
2.00
bh
15,000.00
30,000.0
7
Engsel pintu kamar
16.00
bh
20,000.00
320,000.0
8
Engsel pintu utama
6.00
bh
20,000.00
120,000.0
9
Handlel jendela
1.00
bh
20,000.00
20,000.0
10
Grendel jendela
1.00
bh
25,000.00
25,000.0
11
Magnet pintu
2.00
bh
25,000.00
50,000.0
12
Hak angin
2.00
bh
25,000.00
50,000.0
SUB TOTAL
1,885,000.0
XI
Pekerjaan listrik
1
Penyambungan baru 1300 watt
1.00
unit
2,000,000.00
2,000,000.0
2
Box MCB
1.00
bh
100,000.00
100,000.0
3
MCB
2.00
bh
50,000.00
100,000.0
4
Instalasi stop kontak
4.00
ttk
175,000.00
700,000.0
5
Instalasi titik lampu
11.00
ttk
175,000.00
1,925,000.0
6
Instalasi saklar
7.00
ttk
175,000.00
1,225,000.0
7
Stop kontak broco
4.00
bh
20,000.00
80,000.0
8
Saklar ganda broco
4.00
bh
20,000.00
80,000.0
9
Saklar tunggal broco
3.00
bh
20,000.00
60,000.0
10
Sangkar lampu down light
20.00
bh
40,000.00
800,000.0
11
Lampu xl 8 watt
24.00
bh
45,000.00
1,080,000.0
SUB TOTAL
8,150,000.0
XII Pekerjaan sanitasi 1 Pipa air kotor dia 4" Wavin D 8.00 m1 35,000.00 280,000.0
XII
Pekerjaan sanitasi
1
Pipa air kotor dia 4" Wavin D
8.00
m1
35,000.00
280,000.0
2
Pipa air bekas di 4" Wavin
D
8.00
m1
35,000.00
280,000.0
3
Pipa air bekas di 1 1/2"" Wavin D
12.00
m1
18,000.00
216,000.0
4
Pipa sumur - tangki di 11/4" Wavin
AW
24.00
m1
17,000.00
408,000.0
5
Pipa air bersih distribusi dia 3/4"" Wavin AW
24.00
m1
14,000.00
336,000.0
6
Pipa air bersih distribusi di 1"" wavin AW
12.00
m1
15,000.00
180,000.0
7
Pipa 3" air hujan
24.00
m1
25,000.00
600,000.0
8
Knee + corong talang
4.00
bh
15,000.00
60,000.0
9
Knee dia 4" Wavin
4.00
bh
17,000.00
68,000.0
10
Knee 3" Wavin
6.00
bh
15,000.00
90,000.0
11
Knee 1 1/2"" Wavin
8.00
bh
10,000.00
80,000.0
12
Knee 1 " Wavin
8.00
bh
8,000.00
64,000.0
13
Knee 3/4" Wavin
30.00
bh
3,000.00
90,000.0
14
SDD 1 1/2" Wavin
3.00
bh
8,000.00
24,000.0
15
SDD 3/4"
6.00
bh
3,000.00
18,000.0
16
SDD 3/4" - 1/2"
1.00
bh
3,000.00
3,000.0
17
Stop kran PVC 3/4 wavin
2.00
bh
50,000.00
100,000.0
18
Septictank 2 x 1 x 1.2
1.00
unit
2,000,000.00
2,000,000.0
19
Peresapan 2.5 m
3.00
unit
300,000.00
900,000.0
20
Sumur bor air bersih
10.00
m1
200,000.00
2,000,000.0
21
Water torrent ex pinguin kap 500 l
1.00
unit
650,000.00
650,000.0
22
Otomatis radar
1.00
bh
75,000.00
75,000.0
23
Wastafel
1.00
bh
400,000.00
400,000.0
24
Pompa zimitzu
1.00
bh
1,750,000.00
1,750,000.0
25
Closet duduk INA
1.00
bh
1,250,000.00
1,250,000.0
26
Floor drain stainlesteel
1.00
bh
100,000.00
100,000.0
27
Kran km/wc alumunium
1.00
bh
50,000.00
50,000.0
28
Krant leher angsa untuk dapur
1.00
bh
75,000.00
75,000.0
29
Hand shower
1.00
bh
150,000.00
150,000.0
30
Kran shower
1.00
bh
75,000.00
75,000.0
31
Bidet shower
1.00
bh
75,000.00
75,000.0
32
Stop kran bidet shower
1.00
bh
65,000.00
65,000.0
33
Bak cuci piring stainles steel
1.00
bh
500,000.00
500,000.0
34
SlanGd flesksibel
3.00
bh
75,000.00
225,000.0
35
Tempat sabun keramik
1.00
bh
50,000.00
50,000.0
SUB TOTAL
13,287,000.0
JUMLAH NOMINAL
LANTAI SATU
167,054,600.0
LANTAI II HARGA TOTAL No. Jenis Pekerjaan Vol. Sat. SATUAN HARGA ( Rp.) ( Rp.)
LANTAI
II
HARGA
TOTAL
No.
Jenis Pekerjaan
Vol.
Sat.
SATUAN
HARGA
( Rp.)
( Rp.)
I
Pekerjaan Tanah dan Pasir
1
Pasir bawah lantai
4.50
m3
75,000.00
337,500.00
SUB TOTAL
337,500.0
II
Pekerjaan Pasangan dan plesterran
1
Pasangan dinding bata tasram 1 : 2
20.00
m3
80,000.00
1,600,000.00
2
Pasangan dinding bata merah 1 : 3 : 10
155.00
m2
70,000.00
10,850,000.00
3
Plesteran dinding 1 : 3 : 10
40.00
m2
19,000.00
760,000.00
4
Plesteran tasram
310.00
m2
22,500.00
6,975,000.00
5
Plester tasram plat atap dan luifel
20.00
m2
22,500.00
450,000.00
6
Acian Lantai Plat Atap Dak dan Luifel
20.00
m2
6,000.0
120,000.0
7
Tali air
30.00
m1
6,000.0
180,000.0
8
Acian dinding
350.00
m2
6,000.0
2,100,000.0
9
Sponengan 1 : 2
148.00
m1
6,000.0
888,000.0
SUB TOTAL
23,923,000.0
III
Pekerjaan Beton
1
Kolom 15/15 1 : 2 : 3
1.25
m3
3,000,000.0
3,750,000.0
2
Kolom 15/30 1 : 2 : 3
0.90
m3
3,300,000.0
2,970,000.0
3
Balok gunung 15/20 1: 2 : 3
0.60
m3
3,000,000.0
1,800,000.0
4
Ring balok 15/20 1 : 2 : 3
0.80
m3
3,000,000.0
2,400,000.0
5
Balok latei 15/15
1.10
m3
3,000,000.0
3,300,000.0
6
Plat lantai dak atap t : 10 cm
1.00
m3
3,000,000.0
3,000,000.0
7
Pekerjaan luivel beton t : 10 cm
1.00
m3
3,000,000.0
3,000,000.0
SUB TOTAL
20,220,000.0
IV
Pekerjaan Atap dan Plafond
1
Plafond gypsum rangka hollow 3"
42.00
m2
85,000.0
3,570,000.0
2
Profil list plafond
58.00
m1
15,000.0
870,000.0
3
Rangka atap baja ringan
70.00
m2
120,000.0
8,400,000.0
4
Genteng beton
70.00
m2
60,000.0
4,200,000.0
5
Bubungan / kerpus
17.00
m1
80,000.0
1,360,000.0
6
Lisplang kalsi Plank 4mm/250 mm
24.00
m1
45,000.0
1,080,000.0
SUB TOTAL
19,480,000.0
V
Pekerjaan pintu dan jendela
1
Pekerjaan kusen pintu dan jendela
40.00
m1
110,000.0
4,400,000.0
2
Pekerjaan daun pintu balkon
2.00
bh
650,000.0
1,300,000.0
3
Pekerjaan daun pintu kamar
2.00
bh
450,000.0
900,000.0
4
Pekerjaan km/wc alumunium
1.00
bh
1,400,000.0
1,400,000.0
5
Pekerjaan daun jendela
2.00
bh
200,000.0
400,000.0
SUB TOTAL
8,400,000.0
VI
Pekerjaan lantai
1
Lantai keramik teras 40x40 cm gelap KIA
3.00
m2
100,000.0
300,000.0
2
Lantai keramik ruangan 40x40 cm cerah KIA
38.00
m2
100,000.0
3,800,000.0
3
Lantai tangga keramik 40x40 cm cerah KIA
12.44
m2
100,000.0
1,244,000.0
4
Plint lantai 10x40 cm
34.00
m1
25,000.0
850,000.0
5
Keramik lantai km/wc 20/20
KIA
4.50
m2
100,000.0
450,000.0
6
Dinding keramik km/wc 25/45 KIA
14.00
m2
100,000.0
1,400,000.0
7
List keramik 5/20 km/wc
7.00
m1
30,000.0
210,000.0
SUB TOTAL
8,254,000.0
VII Pekerjaan besi dan kaca 1 Pekerjaan railing tangga besi hollo 9.00 m1 500,000.0 4,500,000.0
VII
Pekerjaan besi dan kaca
1
Pekerjaan railing tangga besi hollo
9.00
m1
500,000.0
4,500,000.0
2
Pekerjaan pagar balkon besi hollo
6.00
m1
500,000.0
3,000,000.0
3
Kaca reyben tebal 5 mm
6.00
m2
80,000.0
480,000.0
SUB TOTAL
7,980,000.0
VIII
Pekerjaan cat catan
1
Cat dinding ex
Mowilex
335.00
m2
17,000.0
5,695,000.0
2
Cat plafond ex dulux catylac
42.00
m2
13,500.0
567,000.0
3
Cat luifel fasade Mowilex
12.00
m2
17,000.0
204,000.0
4
Melamin kusen
15.00
m2
50,000.0
750,000.0
5
Melamin daun pintu balkon
8.00
m2
50,000.0
400,000.0
6
Melamin daun pintu kamar
12.00
m2
50,000.0
600,000.0
8
Melamin ram kayu jendela
2.00
m2
50,000.0
100,000.0
9
Cat besi Emco
8.00
m2
30,000.0
240,000.0
SUB TOTAL
8,556,000.0
IX
Pekerjaan Penggantung dan Kunci
1
Handle pintu balkon
2.00
bh
200,000.0
400,000.0
2
Slot pintu balkon
1.00
bh
250,000.0
250,000.0
3
Slot pintu kamar
2.00
bh
200,000.0
400,000.0
4
Slot pintu kam/wc
1.00
bh
200,000.0
200,000.0
5
Grendel tanam pintu balkon
2.00
bh
25,000.0
50,000.0
6
Grendel pintu biasa
3.00
bh
25,000.0
75,000.0
7
Engsel jendela
4.00
bh
15,000.0
60,000.0
8
Engsel pintu
15.00
bh
20,000.0
300,000.0
9
Handlel jendela
2.00
bh
20,000.0
40,000.0
10
Grendel jendela
2.00
bh
25,000.0
50,000.0
11
magnet pintu
2.00
bh
25,000.0
50,000.0
12
Hak angin
2.00
bh
25,000.0
50,000.0
SUB TOTAL
1,925,000.0
X
Pekerjaan listrik
1
Instalasi stop kontak
4.00
ttk
175,000.0
700,000.0
2
Instalasi titk lampu
9.00
ttk
175,000.0
1,575,000.0
3
Instalasi saklar
9.00
ttk
87,500.0
787,500.0
4
Stop kontak broco
4.00
bh
20,000.0
80,000.0
5
Saklar ganda broco
3.00
bh
20,000.0
60,000.0
6
Sklar tunggal broco
2.00
bh
20,000.0
40,000.0
7
Sangkar lampu down light
6.00
bh
20,000.0
120,000.0
8
Lampu di luivel
3.00
bh
150,000.0
450,000.0
SUB TOTAL
3,812,500.0
XI Pekerjaan sanitasi 1 Pipa air bekas di 3" Wavin D 4.00 m1 25,000.0 100,000.0
XI
Pekerjaan sanitasi
1
Pipa air bekas di 3" Wavin D
4.00
m1
25,000.0
100,000.0
2
Pipa air bekas di 1 1/4" Wavin
D
4.00
m1
17,000.0
68,000.0
3
Pipa sumur-tangki dia 1 1/2"
AW
12.00
m1
18,000.0
216,000.0
4
Pipa air bersih distribusi dia 3/4"" Wavin AW
12.00
m1
14,000.0
168,000.0
5
Pipa air bersih distribusi di 1"" wavin AW
12.00
m1
15,000.0
180,000.0
6
Knee 3" Wavin
4.00
bh
15,000.0
60,000.0
7
Knee 1 1/2"" Wavin
6.00
bh
10,000.0
60,000.0
8
Knee 1 " Wavin
6.00
bh
8,000.0
48,000.0
9
Knee 3/4" Wavin
12.00
bh
3,000.0
36,000.0
10
SDD 1 1/2" Wavin
4.00
bh
8,000.0
32,000.0
11
SDD 3/4"
2.00
bh
3,000.0
6,000.0
12
SDD 3/4" - 1/2"
2.00
bh
3,000.0
6,000.0
13
Stop kran PVC 3/4 wavin
1.00
bh
50,000.0
50,000.0
14
Closet duduk INA
1.00
bh
1,250,000.0
1,250,000.0
15
Floor drain stainlesteel
1.00
bh
75,000.0
75,000.0
16
Kran km/wc alumunium
1.00
bh
50,000.0
50,000.0
17
Hand shower
1.00
bh
150,000.0
150,000.0
18
Kran shower
1.00
bh
75,000.0
75,000.0
19
Bidet shower
1.00
bh
75,000.0
75,000.0
20
Stop kran bidet shower
1.00
bh
65,000.0
65,000.0
21
Slang flesksibel
2.00
bh
75,000.0
150,000.0
22
Tempat sabun keramik
1.00
bh
45,000.0
45,000.0
SUB TOTAL
2,965,000.0
JUMLAH NOMINAL
LANTAI DUA
105,853,000.0
TOTAL RAB LT 1 & 2
272,907,600.0

Yogyakarta, 14 Januari 2013

Surya Budi Lesmana, ST.