No URAIAN PEKERJAAN HARGA

I PEKERJAAN PERSIAPAN Rp 14,675,000

II PEKERJAAN GALIAN Rp 7,065,000
III PEKERJAAN SLOOF 20x25 Rp 17,907,000
IV PEKERJAAN PONDASI Rp 27,670,500
V PEKERJAAN BETON STRUKTUR Rp 57,264,500
VI PEKERJAAN BETON NON STRUKTUR Rp 55,846,000
VII PEKERJAAN DINDING Rp 85,449,700
VIII PEK.LANTAI DAN FINISHING Rp 51,700,500
IX PEKERJAAN PLAFOND Rp 16,875,000
X PEKERJAAN PINTU & JENDELA Rp 20,070,000
XI PEKERJAAN SANITAIR Rp 1,675,000
XII PEKERJAAN INSTALASI AIR Rp 8,193,000
XIII PEK. INSTALASI LISTRIK Rp 9,155,000
XIV PEKERJAAN FINISHING Rp 20,612,500
XV PEKERJAAN ATAP Rp 13,585,000
XVI PEKERJAAN LAIN LAIN Rp 5,000,000

TOTAL BIAYA LANTAI 1 DAN 2 Rp 407,743,700

RENCANA ANGGARAN BIAYA
PROYEK PEMBANGUNAN RUMAH TINGGAL
LuasM2 :9 x 12 m
PEMILIK: Bapak Windi

No URAIAN PEKERJAAN VOL SAT H.SATUAN MATERIAL UPAH JUMLAH

A. PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN
1 Direksikeet 1 ls Rp - Rp 2,500,000 Rp 1,000,000
2 Keamanan 1 ls Rp - Rp - Rp -
3 Pembersihan Lahan 1 ls Rp - Rp - Rp 2,000,000
4 Mobilisasi 1 ls Rp - Rp - Rp 5,000,000
5 Listrik Kerja 1 ls Rp - Rp 1,000,000 Rp 2,000,000
6 Pek.Bowplank dan Pengukuran 85 M¹ Rp 5,000 Rp 750,000 Rp 425,000
Sub Total Rp 14,675,000
II PEKERJAAN GALIAN 85 M¹
1 Galian Tanah Pondasi 90 M³ Rp 50,000 Rp 4,500,000
2 Urugan Tanah Kembali 30 M³ Rp 17,500 Rp 525,000
3 Urug Pasir Bawah Pondasi 9 M³ Rp 220,000 Rp 1,870,000 Rp 170,000
Sub Total Rp 7,065,000
III PEKERJAAN SLOOF 20x25 11 M³ Rp 600,000 Rp 6,600,000
1 Semen tiga roda 40 zak Rp 55,000 Rp 2,200,000
2 Pasir 7 M³ Rp 220,000 Rp 1,540,000
3 Batu Split 10 M³ Rp 230,000 Rp 2,300,000
4 Papan cor 2/20 83 lbr Rp 20,000 Rp 1,660,000
5 Kaso kayu Meranti 4/6 12 btg Rp 25,000 Rp 300,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 43 btg Rp 25,000 Rp 1,075,000
7 Besi Ø. 12 ex.Sii (Tulangan Utama) 32 btg Rp 63,500 Rp 2,032,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 17,907,000
IV PEKERJAAN PONDASI
A. Pekerjaan Pondasi Batu kali 33 M³ Rp 85,000 Rp 2,805,000
1 Semen tiga roda 60 zak Rp 55,000 Rp 3,300,000
2 Pasir 10 M³ Rp 220,000 Rp 2,200,000
3 Batu Kali 23 M³ Rp 230,000 Rp 5,290,000
Sub Total Rp 13,595,000
B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh 3 M³ Rp 1,500,000 Rp 4,500,000
1 Semen tiga roda 17 zak Rp 55,000 Rp 935,000
2 Pasir 7 M³ Rp 220,000 Rp 1,540,000
3 Batu Split 11 M³ Rp 230,000 Rp 2,530,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 40 btg Rp 25,000 Rp 1,000,000
6 Besi Ø. 12 ex.Sii (Tulangan Utama) 43 btg Rp 63,500 Rp 2,730,500
7 Kawat beton + paku 1 ls Rp 120,000 Rp 120,000
Sub Total Rp 14,075,500
V PEKERJAAN BETON STRUKTUR
LANTAI 1
A. Pekerjaan Kolom Praktis ( 15 x 15 ) 3 M³ Rp 600,000 Rp 1,800,000
1 Semen tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 2 M³ Rp 220,000 Rp 440,000
3 Batu Split 3 M³ Rp 230,000 Rp 690,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 40 btg Rp 25,000 Rp 1,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi Ø. 10 ex. Sii (Tulangan Utama) 38 btg Rp 43,000 Rp 1,634,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 8,494,000
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M³ Rp 600,000 Rp 2,400,000
1 Semen tiga roda 19 zak Rp 55,000 Rp 1,045,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 28 lbr Rp 20,000 Rp 560,000
5 Kaso kayu Meranti 4/6 40 btg Rp 25,000 Rp 1,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 27 btg Rp 25,000 Rp 675,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 18 btg Rp 116,000 Rp 2,088,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 10,387,000
C.Pekerjaan Ring Balk ( 15 x 20 ) 5 M³ Rp 600,000 Rp 3,000,000
1 Semen tiga roda 23 zak Rp 55,000 Rp 1,265,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 5 M³ Rp 230,000 Rp 1,150,000
4 Papan cor 2/20 25 lbr Rp 20,000 Rp 500,000
5 Kaso kayu Meranti 4/6 10 btg Rp 25,000 Rp 250,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 30 btg Rp 25,000 Rp 750,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 30 btg Rp 63,500 Rp 1,905,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 9,680,000
D. Pekerjaan Balok ( B1) 20 X 30 1 M³ Rp 600,000 Rp 600,000
1 Semen tiga roda 4 zak Rp 55,000 Rp 220,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000

LANTAI 1 Page 2
4 Papan cor 2/20 7 lbr Rp 20,000 Rp 140,000
5 Kaso kayu Meranti 4/6 15 btg Rp 25,000 Rp 375,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi Ø.12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 2,930,500
PEKERJAAN BETON STRUKTUR
LANTAI 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M³ Rp 700,000 Rp 2,800,000
1 Semen ex.tiga roda 19 zak Rp 55,000 Rp 1,045,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 28 lbr Rp 20,000 Rp 560,000
5 Kaso kayu Meranti 4/6 40 btg Rp 25,000 Rp 1,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 17 btg Rp 25,000 Rp 425,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 7 btg Rp 63,500 Rp 444,500
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 14 btg Rp 116,000 Rp 1,624,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 9,628,500
1 Semen ex.tiga roda 14 zak Rp 55,000 Rp 770,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 28 lbr Rp 20,000 Rp 560,000
5 Kaso kayu Meranti 4/6 40 btg Rp 25,000 Rp 1,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 18 btg Rp 25,000 Rp 450,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 7 btg Rp 63,500 Rp 444,500
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 14 btg Rp 116,000 Rp 1,624,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 6,578,500
C.Pekerjaan Ring Balk ( 15 x 20 ) 3 M³ Rp 700,000 Rp 2,100,000
1 Semen ex.tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 2 M³ Rp 220,000 Rp 440,000
3 Batu Split 3 M³ Rp 230,000 Rp 690,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 6 btg Rp 25,000 Rp 150,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 16 btg Rp 25,000 Rp 400,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 16 btg Rp 63,500 Rp 1,016,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 6,926,000
D. Pekerjaan Balok ( B1) 20 X 30 1 M³ Rp 700,000 Rp 700,000
1 Semen ex.tiga roda 4 zak Rp 55,000 Rp 220,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Papan cor 2/20 6 lbr Rp 20,000 Rp 120,000
5 Kaso kayu Meranti 4/6 15 btg Rp 25,000 Rp 375,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 4 btg Rp 25,000 Rp 100,000
6 Besi Ø.12 ex. Sii ( Tulangan Tengah ) 2 btg Rp 63,500 Rp 127,000
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 3 btg Rp 116,000 Rp 348,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 2,640,000
VI PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton 1 M³ Rp 1,500,000 Rp 2,100,000
1 Semen tiga roda 5 zak Rp 55,000 Rp 275,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Triplek cor 9mm 3 lbr Rp 125,000 Rp 375,000
5 Kaso kayu Meranti 4/6 9 btg Rp 25,000 Rp 225,000
6 Besi Ø. 8 ex. Sii 9 btg Rp 25,000 Rp 225,000
6 Besi Ø.10 ex. Sii 12 btg Rp 43,000 Rp 516,000
8 Kawat beton + paku 1 ls Rp 100,000 Rp 100,000
Sub Total Rp 4,266,000
B. Pekerjaan Dak Lantai 2 13 M³ Rp 700,000 Rp 9,100,000
1 Semen tiga roda 90 zak Rp 55,000 Rp 4,950,000
2 Pasir 9 M³ Rp 220,000 Rp 1,980,000
3 Batu Split 12 M³ Rp 230,000 Rp 2,760,000
4 Triplek cor 9mm 40 lbr Rp 125,000 Rp 5,000,000
5 Kaso kayu Meranti 4/6 160 btg Rp 25,000 Rp 4,000,000
6 Besi Ø. 8 ex.S ii 213 btg Rp 25,000 Rp 5,325,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 33,415,000
C. Pekerjaan Pet beton 1 M³ Rp 700,000 Rp 700,000
1 Semen tiga roda 4 zak Rp 55,000 Rp 220,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Triplek cor 9mm 2 lbr Rp 125,000 Rp 250,000
5 Kaso kayu Meranti 4/6 7 btg Rp 25,000 Rp 175,000
6 Besi Ø. 8 ex. Sii 8 btg Rp 25,000 Rp 200,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 2,295,000
D. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
PEKERJAAN BETON NON STRUKTUR

LANTAI 1 Page 3
 A. Pekerjaan Pet + Dak Talang beton klling 2 M³ Rp 700,000 Rp 1,400,000
1 Semen ex.tiga roda 14 zak Rp 55,000 Rp 770,000
2 Pasir 2 M³ Rp 220,000 Rp 440,000
3 Batu Split 2 M³ Rp 230,000 Rp 460,000
4 Triplek cor 9mm 8 lbr Rp 125,000 Rp 1,000,000
5 Kaso kayu Meranti 4/6 26 btg Rp 25,000 Rp 650,000
6 Besi Ø. 8 ex. Sii 34 btg Rp 25,000 Rp 850,000
8 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 5,870,000
B. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
VII PEKERJAAN DINDING LANTAI 1
PEKERJAAN PASANGAN 215 M² Rp 15,000 Rp 3,225,000
1 Bata 17520 bh Rp 410 Rp 7,183,200
2 Semen tiga roda 72 Zak Rp 55,000 Rp 3,960,000
3 Pasir Pasang 16 M³ Rp 220,000 Rp 3,520,000
Sub Total Rp 17,888,200
PEKERJAAN PLESTERAN 438 M² Rp 8,500 Rp 3,723,000
1 Semen tiga roda 90 Zak Rp 55,000 Rp 4,950,000
2 Pasir pasang 13 M³ Rp 220,000 Rp 2,860,000
Sub Total Rp 11,533,000
PEKERJAAN ACIAN 438 M² Rp 8,500 Rp 3,723,000
1 Semen tiga roda 90 Zak Rp 55,000 Rp 4,950,000
Sub Total Rp 8,673,000
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN 298 M² Rp 15,000 Rp 4,462,500
1 Bata 23800 bh Rp 410 Rp 9,758,000
2 Semen ex Tiga roda 98 Zak Rp 55,000 Rp 5,362,500
3 Pasir Pasang 24 M³ Rp 220,000 Rp 5,280,000
Sub Total Rp 24,863,000
PEKERJAAN PLESTERAN 298 M² Rp 8,500 Rp 2,528,750
1 Semen tiga roda 123 Zak Rp 55,000 Rp 6,737,500
2 Pasir pasang 18 M³ Rp 220,000 Rp 3,960,000
Sub Total Rp 13,226,250
PEKERJAAN ACIAN 298 M² Rp 8,500 Rp 2,528,750
1 Semen tiga roda 123 Zak Rp 55,000 Rp 6,737,500
Sub Total Rp 9,266,250
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR 45 M² Rp 20,000 Rp 900,000
1. Lantai Keramik 40X40 ex Roman 45 M² Rp 80,000 Rp 3,600,000
2. Semen tiga roda 14 Zak Rp 55,000 Rp 770,000
3. Pasir pasang 5 M³ Rp 220,000 Rp 1,100,000
Sub Total Rp 6,370,000
2 RUANG TIDUR 110 M² Rp 22,000 Rp 2,420,000
1. Lantai Keramik 40X40 ex Roman 110 M² Rp 80,000 Rp 8,800,000
2. Semen tiga roda 32 Zak Rp 55,000 Rp 1,760,000
3. Pasir pasang 13 M³ Rp 220,000 Rp 2,860,000
Sub Total Rp 15,840,000
4 RUANG TAMU 16 M² Rp 22,000 Rp 352,000
1. Lantai Keramik 40X40 ex Roman 16 M² Rp 80,000 Rp 1,280,000
2. Semen tiga roda 5 Zak Rp 55,000 Rp 275,000
3. Pasir pasang 2 M³ Rp 220,000 Rp 440,000
Sub Total Rp 2,347,000
5 KM/WC 15 M² Rp 22,000 Rp 319,000
1. Lantai Keramik 25X25 ex Roman 15 M² Rp 80,000 Rp 1,160,000
2. Semen tiga roda 5 Zak Rp 55,000 Rp 275,000
3. Pasir pasang 2 M³ Rp 220,000 Rp 440,000
Sub Total Rp 2,194,000
PAS. DINDING km/wc 90 M² Rp 22,000 Rp 1,980,000
1. Dinding Keramik 33/25 ex Roman 90 M² Rp 80,000 Rp 7,200,000
2. BORDER 10/25 ex Roman 140 BH Rp 20,000 Rp 2,800,000
3. Semen tiga roda 16 Zak Rp 55,000 Rp 880,000
4. Pasir pasang 12.00 M³ Rp 220,000 Rp 2,640,000
Sub Total Rp 15,500,000
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
1 CORIDOOR+TANGGA 20 M² Rp 20,000 Rp 400,000
1. Lantai Keramik 40X40 ex Roman 20 M² Rp 80,000 Rp 1,600,000
2. Semen tiga roda 6 Zak Rp 55,000 Rp 330,000
3. Pasir pasang 2 M³ Rp 220,000 Rp 440,000
Sub Total Rp 2,770,000
2 RUANG TIDUR 66 M² Rp 22,000 Rp 1,452,000
1. Lantai Keramik 40X40 ex Roman 43 M² Rp 80,000 Rp 3,440,000
2. Semen tiga roda 13 Zak Rp 55,000 Rp 687,500
3. Pasir pasang 5 M³ Rp 220,000 Rp 1,100,000
Sub Total Rp 6,679,500
IX PEKERJAAN PLAFOND LANTAI 1
PEKERJAAN PLAFOND 107 M² Rp 35,000 Rp 3,727,500
1 Plafond Gypsum 9 mm 43 LBR Rp 55,000 Rp 2,337,500
2 Hollow 75 btg Rp 20,000 Rp 1,500,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 7,765,000

LANTAI 1 Page 4
 PEKERJAAN PLAFOND LANTAI 1 130 M² Rp 35,000 Rp 4,550,000
1 Plafond Gypsum 9 mm 52 LBR Rp 55,000 Rp 2,860,000
2 Hollow 75 btg Rp 20,000 Rp 1,500,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 9,110,000
X PEKERJAAN PINTU & JENDELA LANTAI 1
1 Kusen+ Daun Pintu Utama (PU) 1 unit Rp 700,000 Rp 700,000 Rp 100,000
2 Kusen+ Daun Pintu Kamar (P1) 5 unit Rp 500,000 Rp 2,500,000 Rp 250,000
3 Kusen+ Daun Pintu Km/ Wc (PVC) 5 unit Rp 200,000 Rp 1,000,000 Rp 250,000
4 Kusen+ Daun + kaca Jendela satu lubang (J1) 1 unit Rp 300,000 Rp 300,000 Rp 50,000
5 Kusen+ Daun + kaca Jendela dua lubang (J2) 2 unit Rp - Rp - Rp 100,000
6 Kusen+ Daun + kaca Jendela gendong (J1U) 2 unit Rp 300,000 Rp 600,000 Rp 100,000
7 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 2 unit Rp 500,000 Rp 1,000,000 Rp 100,000
8 BOVENLIGHT KM/WC 1 unit Rp 250,000 Rp 250,000 Rp 20,000
Sub Total Rp 7,320,000
ACCESSORIES PINTU & JENDELA LANTAI 1
1 Kunci Pintu Utama + Handle Engsel 1 unit Rp 1,500,000 Rp 1,500,000 Rp 100,000
2 Kunci Pintu Standart + Handle + Engsel 5 unit Rp 300,000 Rp 1,500,000 Rp 250,000
3 hak angin,grendel + Engsel jendela ex standar 4 unit Rp 150,000 Rp 600,000 Rp 200,000
Sub Total Rp 4,150,000

PEKERJAAN PINTU & JENDELA LANTAI 2

1 Kusen+ Daun Pintu Kamar (P1) 6 unit Rp 500,000 Rp 3,000,000 Rp 300,000
3 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 4 unit Rp 500,000 Rp 2,000,000 Rp 200,000
Sub Total Rp 5,500,000
ACCESSORIES PINTU & JENDELA LANTAI 2
1 Kunci Pintu Standart + Handle + Engsel 6 unit Rp 300,000 Rp 1,800,000 Rp 300,000
2 hak angin,grendel + Engsel jendela ex standar 5 unit Rp 150,000 Rp 750,000 Rp 250,000
Sub Total Rp 3,100,000
XI PEKERJAAN SANITAIR LANTAI 1
Kamar Mandi Lantai 1
2 Closet Jongkok standart 1 bh Rp 200,000 Rp 200,000 Rp 50,000
4 Bak feeber 5 bh Rp 200,000 Rp 1,000,000 Rp 250,000
5 Floor Drain 5 bh Rp 25,000 Rp 125,000 Rp 50,000
Sub Total Rp 1,675,000
XII PEKERJAAN INSTALASI AIR LANTAI 1
A.AIR BERSIH 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC AW 1/2 " Wavin 6 btg Rp 13,000 Rp 78,000
2 Pipa PVC AW 3/4 " Wavin 3 btg Rp 18,000 Rp 54,000
3 Kran Air 5 bh Rp 25,000 Rp 125,000
B.AIR KOTOR 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC 3 " Wavin AW 12 btg Rp 98,000 Rp 1,176,000
2 Pipa PVC 4 " Wavin AW 12 btg Rp 165,000 Rp 1,980,000
3 Pipa PVC 6 " Wavin AW 12 btg Rp 190,000 Rp 2,280,000
3 Fitting + Sambungan dll 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 8,193,000
XIII PEK. INSTALASI LISTRIK LANTAI 1 27 Rp 45,000 Rp 1,215,000
1 Lampu Pijar Biasa 10 ttk Rp 25,000 Rp 250,000
2 Lampu Tl 40 w 2 ttk Rp 300,000 Rp 600,000
3 Lampu exterior Pet beton 2 ttk Rp 50,000 Rp 100,000
4 Lampu cawan 1 ttk Rp 200,000 Rp 200,000
5 Stop Kontak 5 ttk Rp 25,000 Rp 125,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 7 ttk Rp 35,000 Rp 245,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 2,000,000 Rp 2,000,000
Sub Total Rp 5,015,000
PEK. INSTALASI LISTRIK LANTAI 2 31 Rp 45,000 Rp 1,395,000
1 Lampu Pijar Biasa 12 ttk Rp 25,000 Rp 300,000
2 Lampu Tl 40 w 2 ttk Rp 300,000 Rp 600,000
3 Lampu exterior Pet beton 2 ttk Rp 50,000 Rp 100,000
4 Lampu cawan 0 ttk Rp 200,000 Rp -
5 Stop Kontak 6 ttk Rp 25,000 Rp 150,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 9 ttk Rp 35,000 Rp 315,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 1,000,000 Rp 1,000,000
Sub Total Rp 4,140,000
XIV PEKERJAAN FINISHING LANTAI 1
1 Cat Dinding Dalam ex ICI 408 M² Rp 20,000 Rp 8,160,000 Rp 1,632,000
2 Cat Dinding Luar ex ICI 30 M² Rp 20,000 Rp 600,000 Rp 150,000
3 Plitur Pintu + Jendela 1 ls Rp 500,000 Rp 500,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 107 M² Rp 5,000 Rp 532,500 Rp 639,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
6 Railing Tangga+Void 16 M¹ Rp 200,000 Rp 3,200,000
Sub Total Rp 16,913,500
PEKERJAAN FINISHING LANTAI 2
1 Cat Dinding Dalam ex ICI -38 M² Rp 20,000 Rp (760,000) Rp (152,000)
2 Cat Dinding Luar ex ICI 44 M² Rp 20,000 Rp 880,000 Rp 220,000
3 Plitur Pintu + Jendela 1 ls Rp 2,000,000 Rp 2,000,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 1 M² Rp 5,000 Rp 5,000 Rp 6,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000

LANTAI 1 Page 5
 Sub Total Rp 3,699,000
XV PEKERJAAN ATAP 125 M² Rp 25,000 Rp 3,125,000
2 Genteng poly 70 M² Rp 90,000 Rp 6,300,000
3 NOK (KM2) 48 BH Rp 20,000 Rp 960,000
5 Lisplang Kamper Medan 3/30 15 lbr Rp 200,000 Rp 3,000,000
6 Paku 5,7 + Baut + Plat 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 13,585,000

XVI PEKERJAAN LAIN LAIN

PEMBUATAN SEPTICTANK 1 ls Rp 3,000,000 Rp 2,500,000 Rp 2,500,000
Sub Total Rp 5,000,000

MATERIAL UPAH JUMLAH

TOTAL BIAYA L ANTAI 1 Rp 298,577,200 Rp 114,166,500 Rp 412,743,700

LANTAI 1 Page 6