RENCANA ANGGARAN BIAYA

PEKERJAAN LANTAI 2
JL. PASIR KALIKI NO. 25-27, BANDUNG

Harga Satuan Total Harga

No Uraian Vol Vol Gam Sat
Jual Real Jual Jual Vol Gam Real

E. PEKERJAAN AREA LANTAI 2

1. PEKERJAAN LANTAI
- Screding Lantai tebal : 5cm 642.54 489.86 M² 87,414 82,231 56,166,992 42,820,535 40,281,350
- Lantai Keramik Milan, priyanka cream 40x40cm 481.17 477.44 M² 326,400 200,098 157,053,888 155,836,481 95,534,948
priyanka cream 40x40cm
- Plint lantai 100 x 400mm 627.29 575.86 M' 99,450 77,493 62,383,991 57,269,337 44,625,367
habitat gress cemento cream 60x60cm
- Lantai Keramik Ikad SC 2503 P2 20 x 20cm 78.76 68.36 M² 188,700 175,965 14,862,012 12,898,589 12,028,100
- Dinding Keramik Ikad DL 24376 20 x 25cm 130.68 452.58 M² 198,900 170,054 25,992,252 90,019,057 76,963,956
- Lantai Keramik VG Firenza Gravite 90x90 28.78 27.90 M' 158,100 147,314 4,550,118 4,410,990 4,110,074
- Lantai finish acian halus 28.23 34.88 M² 45,900 39,500 1,295,757 1,601,047 1,377,807

JUMLAH BIAYA PEKERJAAN AREA LANTAI DUA 322,305,009 364,856,035 274,921,604

 Selisih
Jual - Jual Vol Gam Jual - Real Jual Vol Gam - Real

13,346,457 15,885,641 2,539,184

1,217,407 61,518,940 60,301,533

5,114,654 17,758,623 12,643,970

1,963,424 2,833,912 870,488

(64,026,805) (50,971,704) 13,055,101
139,128 440,044 300,916
(305,290) (82,050) 223,240

(42,551,026) 47,383,405 89,934,431

HARGA BAHAN DAN UPAH KERJA

PROYEK : PEKERJAAN ARSITEKTUR

LOKASI : KOST PASKAL HYPER SQUARE
KONTRAKTOR :

ANALISA HARGA SATUAN

HARGA SAT JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp )
1 1 M2 PENGUKURAN LOKASI / SITE
1 Upah Kerja 1.00 m2 8,000 8,000
2 Material bantu 1.00 m 2
3,000 3,000
Jumlah 11,000
2 1 M' PAGAR PENGAMAN
1 Kayu Klas II 0.00 m3 11,500,000 23,000
2 Seng gelombang 1.00 lbr 55,000 55,000
3 Paku 0.05 kg 17,500 875
4 Alat Bantu 1.00 ls 5,000 5,000
5 Upah Pasang 1.00 m' 15,000 15,000
Jumlah 98,875
3 1 M2 PEK. PERATAAN DAN PEMADATAN TANAH
1 Mesin Timbris (dihitung sewa) 1.00 m2 10,000 10,000
2 Striping tanah existing 1.00 m2 33,000 33,000
3 Upah Kerja 1.00 m2 8,500 8,500
Jumlah 51,500
4 1 M3 PEK. URUKAN SIRTU
1 Sirtu 1.25 m3 169,400 211,750
2 Upah Kerja 1.00 m 3
55,000 55,000
Jumlah 266,750
5 1 M3 PEK. URUGAN PASIR
1 Pasir Urug 1.05 m3 140,000 147,000
2 Upah Kerja 1.00 m3 50,000 50,000
3 Alat Bantu 1.00 ls 1,000 1,000
Jumlah 198,000
6 1 M2 PAS. DINDING HEBEL
1 Bata Ringan Hebel 9.00 bh 9,300 83,700
2 Mortar Instan 0.46 zak 95,000 43,700
3 Alat Bantu 1.00 ls 8,000 8,000
4 Upah Pasang 1.00 m2 45,000 45,000
Jumlah 180,400
7 1 M2 PEK. PLESTERAN
1 Motar Instan 0.500 sak 45,000 22,500
2 Alat Bantu 1.00 ls 3,500 3,500
3 Upah Pasang 1.000 m2 35,000 35,000
Jumlah 61,000
8 1 M2 PEK. ACIAN DINDING
1 Mortar Instan 0.100 sak 60,000 6,000
2 Alat Bantu 1.00 ls 3,500 3,500
3 Upah Pasang 1.000 m2 30,000 30,000
Jumlah 39,500
9 1 M2 Langit-langit Gypsum Board, tebal 9 mm + rangka besi hollow
1 Hollow 4/4 Zincromate 0.415 btng 24,545 10,186
2 Hollow 2/4 Zincromate 0.150 btng 19,091 2,864
3 Gypsum board (120 x 240 x 9) mm 0.364 lbr 79,750 29,029
4 Paku gypsum 0.110 kg 17,500 1,925
 HARGA SAT JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp )
5 Ramset / dina bolt 4.000 bh 3,360 13,440
6 Cotton plaster 0.072 bh 7,840 564
7 Compoun 0.125 zak 137,500 17,188
8 Alat Bantu 1.000 ls 10,000 10,000
9 Upah Pasang 1.000 m2 35,000 35,000
Jumlah 120,196
10 1 M2 Lantai Keramik 20 x 20 cm setara Roman
1 Keramik 20 x 20 cm 1.000 m2 103,835 103,835
2 Semen portland 9.690 kg 1,650 15,989
3 Pasir pasang 0.032 m3 195,000 6,240
4 Semen warna 0.013 kg 18,450 240
5 Upah Pasang 1.000 m2 80,500 80,500
Jumlah 206,803
11 1 M2 Lantai Keramik 20 x 20 cm Ikad SC 2466
1 Keramik 20 x 20 cm 1.000 m2 57,000 57,000
2 Semen portland 9.690 kg 1,650 15,989
3 Pasir pasang 0.032 m3 195,000 6,240
4 Semen warna 0.013 kg 18,450 240
5 Upah Pasang 1.000 m2 80,500 80,500
Jumlah 159,968
12 1 M2 Lantai Keramik 20 x 25 cm Ikad DLW 14490
1 Keramik 20 x 25 cm 1.000 m2 55,000 55,000
2 Semen portland 9.300 kg 1,650 15,345
3 Pasir pasang 0.018 m3 195,000 3,510
4 Semen warna 0.013 kg 18,450 240
5 Upah Pasang 1.000 m2 80,500 80,500
Jumlah 154,595
13 1 M2 Lantai Keramik Milan 40 x 40 Priyanka Cream
1 Keramik 40 x 40 cm 1.050 m2 70,500 74,025
2 Semen portland 9.600 kg 1,650 15,840
3 Pasir pasang 0.045 m3 195,000 8,775
4 Semen warna 0.150 kg 18,450 2,768
5 Upah Pasang 1.000 m2 80,500 80,500
Jumlah 181,908
14 1 M2 Lantai Keramik Milan 60 x 60 Habitat Gress Cemento Cream
1 Keramik 60 x 60 cm 1.050 m2 170,500 179,025
2 Semen portland 9.600 kg 1,650 15,840
3 Pasir pasang 0.045 m3 195,000 8,775
4 Semen warna 0.150 kg 18,450 2,768
5 Upah Pasang 1.000 m2 70,000 70,000
Jumlah 276,408
15 1 M Lantai Keramik VG Firenza Gravite 90x90
1 Keramik 90 x 90 cm 1.130 bh 85,922 97,091
2 Semen portland 1.140 kg 1,650 1,881
3 Pasir pasang 0.003 m3 195,000 585
4 Semen warna 0.100 kg 18,450 1,845
5 Upah Pasang 1.000 m2 35,000 35,000
Jumlah 136,402
16 1 M plint lantai 100 x 400 mm
1 Keramik 40 x 40 cm 2.650 bh 11,750 31,138
2 Semen portland 1.140 kg 1,650 1,881
3 Pasir pasang 0.003 m3 195,000 585
 HARGA SAT JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp )
4 Semen warna 0.100 kg 18,450 1,845
5 Upah Pasang 1.000 m2 35,000 35,000
Jumlah 70,449
 HARGA SAT JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME SAT
( Rp ) ( Rp )
17 1 M plint lantai 100 x 600 mm habitat gress cemeno
1 Keramik 60 x 60 cm 1.700 bh 42,625 72,463
2 Semen portland 1.140 kg 1,650 1,881
3 Pasir pasang 0.003 m3 195,000 585
4 Semen warna 0.100 kg 18,450 1,845
5 Upah Pasang 1.000 m2 35,000 35,000
Jumlah 111,774
18 Screeding
1 Semen portland 0.445 zak 70,000 31,150
2 Pasir pasang 0.039 m3 195,000 7,605
3 Upah Pasang 1.000 m2 36,000 36,000
Jumlah 74,755