RENCANA ANGGARAN BIAYA

RUMAH TYPE 50/96

HARGA SATUAN JUMLAH HARGA

NO ITEM PEKERJAAN SAT VOL
UPAH BAHAN UPAH
1 2 3 4 5 6 7
I PEKERJAAN PERSIAPAN
I.1 Pengukuran dan pemasangan bouwplank M2 49.00 15,850.00 35,490.00 776,650.00
I.2 Pembuatan steiger dari bambu M' 61.25 11,000.00 30,100.00 673,750.00
SUB JUMLAH I 1,450,400.00
II PEKERJAAN PONDASI
II.1 Galian Tanah M3 22.97 29,600.00 0.00 679,875.00
II.2 Urugan Pasir M3 1.84 20,400.00 96,000.00 37,485.00
II.3 Pasangan Batu AD 1:5 M3 26.64 157,650.00 478,400.00 4,200,387.19
II.4 Urugan kembali bekas galian M3 5.74 20,400.00 90,000.00 117,140.63
SUB JUMLAH II 5,034,887.81
III PEKERJAAN BETON/PEMBESIAN
III.1 SLOOF 20/25
III.1.1 Pembesian Kg 386.93 1,105.00 10,965.00 427,552.13
III.1.2 Bekisting M2 35.18 43,090.00 89,850.00 1,515,690.75
III.1.3 Beton AD. 1:2:3 M3 3.52 136,700.00 654,550.00 480,842.25
III.2 KOLOM 20/20
III.2.1 Pembesian Kg 281.16 1,105.00 10,965.00 310,681.80
III.2.2 Bekisting M2 51.12 49,410.00 185,050.00 2,525,839.20
III.2.3 Beton AD. 1:2:3 M3 2.56 136,700.00 654,550.00 349,405.20
III.3 BALOK DINDING 12/15
III.3.1 Pembesian Kg 202.13 1,105.00 10,965.00 223,348.13
III.3.2 Bekisting M2 18.38 50,710.00 190,600.00 931,796.25
III.3.3 Beton AD. 1:2:3 M3 1.84 136,700.00 654,550.00 251,186.25
III.4 PLAT BETON/CANOPY
III.4.1 Pembesian Kg 39.60 1,105.00 10,965.00 43,758.00
III.4.2 Bekisting M2 1.36 50,710.00 255,450.00 68,965.60
III.4.3 Beton AD. 1:2:3 M3 0.36 136,700.00 654,550.00 49,212.00
SUB JUMLAH III 7,178,277.55
IV PEKERJAAN PASANGAN DINDING BATA
IV.1 Pasangan Dinding Bata AD. 1:5 M2 229.30 31,050.00 61,650.00 7,119,765.00
IV.2 Plesteran Dinding Bata AD. 1:5 M2 389.00 27,250.00 9,760.00 10,600,250.00
SUB JUMLAH IV 17,720,015.00
V PEKERJAAN KUSEN PINTU DAN JENDELA
V.1 PASANGAN PINTU P1 (6 BH)
V.1.1 Mengerjakan Kusen pintu kayu Balau M3 0.22 2,197,000.00 11,700,000.00 474,552.00
V.1.2 Mengerjakan Daun Pintu kayu Balau M2 10.08 233,600.00 341,250.00 2,354,688.00
V.1.3 Engsel nylon u/ pintu BH 12.00 14,392.50 60,000.00 172,710.00
V.1.4 Kunci Pintu BH 6.00 42,000.00 250,000.00 252,000.00
V.1.5 Grendel pernekel BH 6.00 19,190.00 25,000.00 115,140.00
V.2 PASANGAN JENDELA P2 (5 BH)
V.2.1 Mengerjakan Kusen Jendela Kayu Balau M3 0.18 2,197,000.00 11,700,000.00 393,561.79
V.2.2 Mengerjakan Daun Jendela kayu Balau M2 1.35 233,600.00 341,250.00 315,827.20
V.2.3 Pasangan Kaca 5 mm M2 2.16 14,392.50 104,500.00 31,122.34
V.2.4 Engsel nylon u/ jendela BH 10.00 14,392.50 60,000.00 143,925.00
V.2.5 Grendel pernekel BH 10.00 19,190.00 25,000.00 191,900.00
V.2.6 Kait Angin BH 8.00 14,392.50 66,000.00 115,140.00
V.3 PASANGAN JALUSI B1 (8 BH)
V.3.1 Mengerjakan Jalusi Kayu Balau M2 2.28 82,805.00 196,275.00 188,596.67
V.3.2 Pasangan Kaca 5 mm M2 12,975.00 104,500.00 0.00
SUB JUMLAH V 4,749,163.00

1 2 3 4 5 6 7
VI PEKERJAAN KUDA-KUDA/ATAP
VI.1 Pasang Rangka Atap Baja Ringan M2 76.80 17,460.00 105,000.00 1,340,928.00
VI.2 Pasang Genteng Press Beton M2 76.80 22,800.00 110,510.00 1,751,040.00
VI.3 Pasang Nok Genteng M' 10.20 45,600.00 72,190.00 465,120.00
VI.4 Pasangan lisplank M' 28.20 24,750.00 71,050.00 697,950.00
VI.5 Pasangan langit-langit rangka Plafond holo 2/4 (GRC) M2 54.00 57,707.00 51,009.56 3,116,178.00
VI.6 Pasangan list keliling gypsum M' 71.50 24,750.00 6,850.00 1,769,625.00
SUB JUMLAH VI 9,140,841.00
VII PEKERJAAN LANTAI
VII.1 Urugan tanah (t = 40 cm) M3 23.04 20,400.00 90,000.00 470,016.00
VII.2 Urugan Pasir (t = 5 cm) M3 2.88 20,400.00 96,000.00 58,752.00
VII.3 Beton tumbuk lantai AD. 1:3:6 M3 2.88 136,700.00 648,550.00 393,696.00
VII.4 Pasangan lantai Keramik 40 x 40 cm M2 53.90 30,380.00 82,690.00 1,637,482.00
SUB JUMLAH VII 2,559,946.00
VIII PEKERJAAN KAMAR MANDI
VIII.1 Pasangan closet duduk INA BH 1.00 256,150.00 1,281,525.00 256,150.00
VIII.2 Pasangan keramik lantai KM 20x20 cm M2 3.70 74,150.00 84,094.00 274,355.00
VIII.3 Pasangan keramik Dinding KM 20x25 cm M2 9.00 81,750.00 102,790.00 735,750.00
VIII.4 Instalasi air bersih LS 1.00 605,000.00 0.00
VIII.5 Instalasi air kotor LS 1.00 550,000.00 0.00
VIII.6 Pasangan kran air Dia. 1/2" BH 1.00 11,025.00 55,125.00 11,025.00
VIII.7 Pembuatan septictank dan rembesan LS 1.00 869,509.45 0.00
VIII.8 Pengadaan sumur +pompa air listrik LS 1.00 1,000,000.00 500,000.00 1,000,000.00
VIII.9 Pengadaan reservoir/tandon air BH 1.00 50,500.00 650,000.00 50,500.00
SUB JUMLAH VIII 2,327,780.00
IX PEKERJAAN MENGECAT
IX.1 Pengecatan tembok dan langit-langit M2 389.00 7,132.00 8,500.00 2,774,348.00
IX.2 Pengecatan kusen, daun pintu, jendela M2 13.71 6,035.00 24,910.00 82,737.44
SUB JUMLAH IX 2,857,085.44
XI PEKERJAAN LISTRIK
X.1 Pemasangan listrik baru 900 Watt LS 1.00 1,011,600.00 0.00
X.2 Pemasangan titik saklar LS 5.00 30,000.00 151,060.00 150,000.00
X.3 Pemasangan titik stop kontak LS 5.00 30,000.00 152,360.00 150,000.00
X.4 Pemasangan lampu LS 10.00 30,000.00 336,765.00 300,000.00
SUB JUMLAH X 600,000.00
XII PEKERJAAN LAIN-LAIN
XII.1 PEK. DAPUR
XII.1.1 Pembuatan meja Dapur M3 0.05 188,515.00 920,965.00 9,425.75
XII.1.2 Pasang Lantai dan Dinding Keramik 20X20 M2 2.00 74,150.00 84,094.00 148,300.00
XII.2 PEK. HALAMAN DAN CARPORT
XII.2.1 Pek. Pasangan Bata Merah 1/2 Bata M2 9.00 31,050.00 61,650.00 279,450.00
XII.2.2 Plesteran dinding M2 9.00 27,250.00 9,760.00 245,250.00
XII.2.3 Beton tumbuk untuk Carport M3 0.95 136,700.00 654,550.00 129,181.50
XII.2.4 Pasang Grass Block M2 1.90 99,680.00 58,770.00 189,392.00
XII.2.5 Pasang Lantai Batu Alam M2 13.50 98,400.00 197,344.20 1,328,400.00
XII.2.6 Pasang Dinding Batu Alam M2 2.54 98,400.00 197,344.20 249,936.00
XII.2.7 Pekerjaan Jembatan M3 1.80 188,515.00 920,965.00 339,327.00
SUB JUMLAH X 2,918,662.25
JUMLAH TOTAL
JUMLAH HARGA
BAHAN TOTAL
8 9

1,739,010.00 2,515,660.00
1,843,625.00 2,517,375.00
3,582,635.00 5,033,035.00

0.00 679,875.00 46.3 0.375 17.3625

176,400.00 213,885.00 46.3 0.03 1.389
12,746,370.00 16,946,757.19 46.3 0.435 20.1405
516,796.88 633,937.50 46.3 0.4 18.52 4.340625
13,439,566.88 18,474,454.69

4,242,632.63 4,670,184.75 59.85 2.9925 329.175

3,160,473.75 4,676,164.50 59.85 14.9625 14.9625
2,302,379.63 2,783,221.88 59.85 2.9925

3,082,919.40 3,393,601.20 14 0.142 1.988 218.68

9,459,756.00 11,985,595.20 14 1.42 19.88
1,673,029.80 2,022,435.00 14 0.142 1.988

2,216,300.63 2,439,648.75 46.3 0.018 0.8334 91.674

3,502,275.00 4,434,071.25 46.3 6.945
1,202,735.63 1,453,921.88

434,214.00 477,972.00 2.96 0.3552 39.072

347,412.00 416,377.60 2.96 0.606
235,638.00 284,850.00
31,859,766.45 39,038,044.00

14,136,345.00 21,256,110.00 38.9 141.985 15.537

3,796,640.00 14,396,890.00 3.65 17.2 62.78
17,932,985.00 35,653,000.00

2,527,200.00 3,001,752.00 5 0.036 0.216

3,439,800.00 5,794,488.00 1.68 10.08
720,000.00 892,710.00
1,500,000.00 1,752,000.00
150,000.00 265,140.00

2,095,891.20 2,489,452.99 4.72 0.033984 0.101952

461,370.00 777,197.20 5.36 0.038592 0.077184 0.179136
225,970.80 257,093.14 0.2704 1.352
 600,000.00 743,925.00 2.1624
250,000.00 441,900.00
528,000.00 643,140.00

447,035.94 635,632.61 2.2776

0.00 0.00
12,945,267.94 17,694,430.94

8 9

8,064,000.00 9,404,928.00
8,487,168.00 10,238,208.00 55.7
736,338.00 1,201,458.00
2,003,610.00 2,701,560.00 2.43
2,754,516.00 5,870,694.00
489,775.00 2,259,400.00
22,535,407.00 31,676,248.00

2,073,600.00 2,543,616.00
276,480.00 335,232.00
1,867,824.00 2,261,520.00
4,456,991.00 6,094,473.00 50400000
8,674,895.00 11,234,841.00 50,400,000.00

1,281,525.00 1,537,675.00
311,147.80 585,502.80
925,110.00 1,660,860.00
605,000.00 605,000.00
550,000.00 550,000.00
55,125.00 66,150.00
869,509.45 869,509.45
500,000.00 1,500,000.00
650,000.00 700,500.00
5,747,417.25 8,075,197.25

3,306,500.00 6,080,848.00
341,506.14 424,243.57
3,648,006.14 6,505,091.57

1,011,600.00 1,011,600.00
755,300.00 905,300.00
761,800.00 911,800.00
3,367,650.00 3,667,650.00
5,896,350.00 6,496,350.00

46,048.25 55,474.00
168,188.00 316,488.00

554,850.00 834,300.00
 87,840.00 333,090.00
618,549.75 747,731.25
111,663.00 301,055.00
2,664,146.70 3,992,546.70
501,254.27 751,190.27
1,657,737.00 1,997,064.00
6,410,276.97 9,328,939.22
189,209,631.67