NO

Panjang 11.80 5.20 1

1.50 5.20 2
10.45 5.20 3
1.76 4
1.67
0.62 5
0.62 6
23.75 20.27
44.02

Gal Pondasi 7
pjg 44.02
tgg 1.30
lbr 0.80
vol 45.78 m3 8

Pondasi
pjg 44.02
tgg 1.20 9
lbr atas 0.30
lbr bwh 0.70
vol 26.41 m3
10
Sloof 0.15 0.20
panjang 44.02
beton 1.32 m3

4.00 dia 10.00 11

pjg 44.02 48.40 12
besi 10 193.60 m 13
7.40 16.83 btg 14
11.50 17.00 btg 15
125.80 kg 16
17
beugel dia 8 0.15 18
pjg per bh 0.56 m' 19
4.74 322.67 bj 20
11.50 323.00 bj 21
180.88 m' 22
 15.73 btg
16.00 btg
75.84 kg 23
24
bekisting 19.36 m2 25
26
Kolom 0.15 0.15 27
pjg/kolo 3.50 m 28
jmlh 18.00 bh 29
panjang 63.00 30
beton 1.42 m3 31
32
4.00 dia 10.00 33
pjg 63.00 69.30 34
besi 10 277.20 m 35
7.40 24.10 btg
11.50 25.00 btg
185.00 kg

beugel dia 8 0.15 36

pjg per bh 0.46 m'
4.74 462.00 bj
11.50 463.00 bj
212.98 m' 37
18.52 btg 38
19.00 btg
90.06 kg
39
bekisting 20.79 m2

Ring Balok 0.15 0.20

panjang 81.12
beton 2.43 m3 40

4.00 dia 10.00 41

pjg 81.12 89.10
besi 10 356.40 m 42
7.40 30.99 btg
11.50 31.00 btg
229.40 kg

beugel dia 8 0.15

pjg per bh 0.56 m'
 4.74 594.00 bj
11.50 595.00 bj
333.20 m'
28.97 btg
29.00 btg
137.46 kg

bekisting 35.64 m2

Latiu 0.15 0.15

panjang 13.59
beton 0.31 m3

4.00 dia 8.00

pjg 13.59 14.30
besi 8 57.20 m
4.74 4.97 btg
11.50 5.00 btg
23.70 kg

beugel dia 6 0.15

pjg per bh 0.46 m'
4.74 95.33 bj
11.50 96.00 bj
44.16 m'
3.84 btg
4.00 btg
18.96 kg
bekisting 4.08 m2

Pas.Bata Luas 71.67

71.67
5.59
13.75
17.61
15.51
4.09

199.89 m2

Plat Dag Beton 0.17 m3

Besi
dia 8
 pjg 2.33 6.80 7.00 16.31 m'
11.50 0.68 23.30 24.00 16.32 m'
4.74 32.63
65.26 m'
5.67 btg
6.00 btg
28.44 kg
bekisting 1.41 m2

Plesteran Luas 199.89

Pengurangan gunung2 dalam 33.84 m2

vol 365.94 m2

Cat Tembok (kecuali ddg samping luar)

Luas 365.94
Pengurangan 143.22
vol 222.72 m2

Cat Tembok ddg samping Luar 143.22 m2

Plafond Gypsum Rangka Hollow

Dalam 51.21 m2
KM 2.17 m2
Luar (tritisan datar) 11.73 m2

vol 65.11 m2

List Gypsum C7
Dalam 40.50 m'
KM 5.40 m'
Luar (tritisan datar) 17.19 m'

vol 63.09 m'

Rangka Atap Baja Ringan

Luas 41.40 m2
33.77 m2

75.17 m2
 PEKERJAAN VOLUME SATUAN HARGA SATUAN

Bowplank 44.02 m' 18,525.00

Gal Tanah 45.78 mᶟ 45,000.00
Urugan kembali 15.26 mᶟ 15,600.00
Urugan mendatangkan 62.70 mᶟ 150,000.00

Pas Pondasi 26.41 mᶟ 688,800.00

Sloof 15/20
Beton 1.32 mᶟ 784,300.00
Besi 201.64 kg 12,550.00
Bekisting 19.36 m² 51,962.50
Kolom 15/15
Beton 1.42 mᶟ 784,300.00
Besi 275.06 kg 12,550.00
Bekisting 20.79 m² 60,875.00
Ring Balok 15/20
Beton 2.43 mᶟ 862,730.00
Besi 366.86 kg 12,550.00
Bekisting 35.64 m² 62,355.00
Dag Beton
Beton 0.17 mᶟ 829,800.00
Besi 28.44 kg 12,550.00
Bekisting 1.41 m² 230,700.00
Balok Latiu 15/15
Beton 0.31 mᶟ 862,730.00
Besi 42.66 kg 12,550.00
Bekisting 4.08 m² 62,355.00

Pas.Bata 155.89 m² 118,875.00

Pas Bata ekpose 4.38 m² 245,875.00
Plesteran 365.94 m² 31,200.00
Acian 365.94 m² 14,100.00
Cat Tembok 222.72 m² 18,500.00
Cat Tembok ddg samping Luar 143.22 m² 20,500.00
Plafond Gypsum Rangka Hollow 65.11 m² 95,000.00
List Gypsum 63.09 m' 15,000.00
Rangka Atap Baja Ringan 75.17 m² 110,000.00
Genteng Metal Roof 75.17 m² 65,000.00
Listplank GRC 20 cm 10.00 m' 70,000.00
Titik Lampu
 Downlight 5.00 ttk 200,000.00
Lampu Neon 8.00 ttk 750,000.00
Titik Stopkontak 6.00 ttk 150,000.00
Saklar Tunggal 2.00 ttk 65,000.00
Saklar Dobel 4.00 ttk 65,000.00
MCB 1.00 unit 250,000.00
Pipa air bersih 3/4" 27.00 m' 18,000.00
Pipa air kotor 4" 16.00 m' 67,500.00
Pipa Kotoran Padat 4" 16.00 m' 67,500.00
Septiktank 6.00 buis 150,000.00
Sumur Resapan 6.00 buis 150,000.00
Sumur Air Bersih 15.00 m 310,000.00
Water Torn +Rangka Besi Siku,t=5m 1.00 unit 7,250,000.00
Pompa Air Semi Jet 1.00 unit 1,150,000.00
Kusen Alumunium
Pintu Utama 6.00 m' 95,000.00
Jendela Depan 16.50 m' 95,000.00
Pintu Tengah 5.00 m' 95,000.00
Pintu Belakang 6.00 m' 95,000.00
Daun Pintu Kaca + asesories
Pintu Utama 2.00 unit 1,250,000.00
Pintu Belakang 2.00 unit 1,250,000.00
Pintu Tengah 1.00 unit 1,250,000.00
Pintu PVC Kamar Mandi 1.00 unit 250,000.00
Daun Jendela Depan + Kaca
Besar 5.00 unit 850,000.00
Kecil 1.00 unit 500,000.00
Keramik Lantai
Tangga Depan 4.00 m² 118,200.00
Ruang Dalam 55.00 m² 118,200.00
Tangga Belakang 4.00 m² 118,200.00
Kamar Mandi 2.00 m² 144,500.00
Keramik Dinding
Kamar Mandi,t=2m 12.00 m² 148,000.00
Plint Lantai
Ruang Dalam 40.80 m' 65,700.00
List Depan 5.88 m' 35,000.00

Jumlah
dibulatkan
57.76
JUMLAH KETERANGAN

815,377.88
2,059,902.00
238,033.12
9,405,000.00

18,190,519.20 Camp 1PC : 10 Psr

1,035,628.94
2,530,582.00
1,005,994.00

1,111,745.25
3,452,003.00
1,265,591.25

2,099,410.32
4,604,093.00
2,222,332.20

140,402.16
356,922.00
325,287.00

263,801.27
535,383.00
254,221.34

18,531,423.75
1,076,932.50
11,417,328.00 Camp 1PC : 10 Psr
5,159,754.00 Camp 1PC :5 Mill
4,120,320.00 Maxilite / setara
2,936,010.00 Cat Genteng
6,185,450.00 Gypsum board Knauf rangka hollow galvais
946,350.00 List Gypsum C7
8,268,700.00
4,886,050.00 Motif Pasir tebal 0.25 mm,
700,000.00
 1,000,000.00 Lampu Downlight LED Panel 12W Putih 12 W Watt 12Watt Tipis Bulat Inbow
6,000,000.00 RM lampu / RM 2x20 / RM LED T8 led
900,000.00 Stopkontak Broco Inbow / tanam Cream
130,000.00 saklar tunggal broco
260,000.00 saklar dobel broco
250,000.00 5 A,kotak Presto
486,000.00 Rucika Wavin
1,080,000.00 Rucika Wavin
1,080,000.00 Rucika Wavin
900,000.00 Buis 80 cm
900,000.00 Buis 80 cm
4,650,000.00 Suntik 3"
7,250,000.00 300 ltr Pinguin,Rangka Baja Siku
1,150,000.00 Shimizu

570,000.00 kusen alumunium 3"

1,567,500.00 kusen alumunium 3"
475,000.00 kusen alumunium 3"
570,000.00 kusen alumunium 3"

2,500,000.00
2,500,000.00
1,250,000.00
250,000.00 PVC Polos

4,250,000.00
500,000.00

472,800.00 40x40
6,501,000.00 40x40
472,800.00 40x40
289,000.00 20x20

1,776,000.00 20x25

2,680,560.00 t= 10 cm
205,800.00

169,007,007.16
169,000,000.00
2,925,900.28
(24,607,007.16)
144,400,000.00
RENCANA ANGGARAN BIAYA
Proyek : Pembangunan Rumah
Lokasi : Bugisan

NO PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH KETERANGAN

1 Brak Kerja dan KM sementara 1.00 ls 3,500,000.00 3,500,000.00

2 Bowplank 56.51 m' 9,262.50 523,423.88
3 Galian Pondasi 34.16 mᶟ 45,000.00 1,537,137.00
4 Galian Footplate 16.85 mᶟ 49,500.00 833,976.00
5 Pas.Pondasi Batu Kali 44.84 mᶟ 688,800.00 30,884,552.16
6 Urugan Sirtu 75.25 mᶟ 141,666.67 10,660,416.67
7 Footplate
Beton 1.66 mᶟ 784,300.00 1,305,075.20
Besi 417.30 kg 12,550.00 5,237,115.00
Bekisting 10.40 m² 51,962.50 540,410.00
8 Sloof 15/20
Beton 1.54 mᶟ 784,300.00 1,210,567.05
Besi 238.06 kg 12,550.00 2,987,653.00
Bekisting 22.44 m² 51,962.50 1,166,038.50
9 Kolom Struktur 15/15
Beton 1.37 mᶟ 784,300.00 1,073,804.74
Besi 336.16 kg 12,550.00 4,218,808.00
Bekisting 19.47 m² 51,962.50 1,011,709.88
10 Kolom 15/15
Beton 0.52 mᶟ 784,300.00 407,639.93
Besi 99.78 kg 12,550.00 1,252,239.00
Bekisting 7.59 m² 51,962.50 394,395.38
11 Balok latiu
Beton 0.31 mᶟ 862,730.00 263,801.27
Besi 42.66 kg 12,550.00 535,383.00
Bekisting 4.08 m² 62,355.00 254,221.34
12 Ring Balok
Beton 3.59 mᶟ 862,730.00 3,093,145.87
Besi 544.22 kg 12,550.00 6,829,961.00
 Bekisting 52.36 m² 62,355.00 3,264,907.80
13 Dag Beton
Beton 1.20 mᶟ 829,800.00 994,565.09
Besi 237.00 kg 12,550.00 2,974,350.00
Bekisting 1.41 m² 230,700.00 325,287.00
14 Plat Beton Tangga
Beton 0.73 mᶟ 829,800.00 605,754.00
Besi 123.24 kg 12,550.00 1,546,662.00
Bekisting 7.30 m² 253,770.00 1,852,521.00
15 Pas.Batu Bata 236.98 m² 118,875.00 28,171,473.00
16 Pas Bata ekpose 4.38 m² 245,875.00 1,076,932.50
17 Plesteran 385.42 m² 31,200.00 12,025,041.60
18 Acian 385.42 m² 14,100.00 5,434,393.80
19 Cat Tembok 296.38 m² 18,500.00 5,483,030.00
20 Cat Tembok ddg samping Luar 54.00 m² 20,500.00 1,107,000.00
21 Gpsum diatas usuk 84.00 m² 24,305.56 2,041,666.67
22 Rangka Atap
Utama
Murpat 0.24 mᶟ 12,250,000.00 2,968,224.00
Gordong 0.24 mᶟ 12,250,000.00 2,968,224.00
Nok 0.12 mᶟ 12,250,000.00 1,484,112.00
Usuk 5/7 0.74 mᶟ 12,250,000.00 9,003,750.00
Reng Baja Ringan 348.62 m' 10,000.00 3,486,200.00
Teras Belakang
Baja ringan 25.25 m² 110,000.00 2,777,500.00
23 Genteng Metal
Atap Utama 78.00 m² 65,000.00 5,070,000.00
Atap Teras Belakang 22.25 m² 65,000.00 1,446,250.00
24 Listplank GRC 20 cm 18.00 m' 70,000.00 1,260,000.00
25 Titik Lampu
Downlight 9.00 ttk 200,000.00 1,800,000.00 Lampu Downlight LED Panel 12W Putih 12 Watt
26 Titik Stopkontak 6.00 ttk 150,000.00 900,000.00 Stopkontak Broco Inbow / tanam Cream
27 Saklar Tunggal 2.00 ttk 65,000.00 130,000.00 saklar tunggal broco
28 Saklar Dobel 4.00 ttk 65,000.00 260,000.00 saklar dobel broco
29 MCB 1.00 unit 250,000.00 250,000.00 5 A,kotak Presto
30 Sambungan Listrik 1300 watt 1.00 unit 2,500,000.00 2,500,000.00
31 Pipa air bersih 3/4" 27.00 m' 18,000.00 486,000.00 Rucika Wavin
32 Pipa air kotor 4" 16.00 m' 67,500.00 1,080,000.00 Rucika Wavin
33 Pipa Kotoran Padat 4" 16.00 m' 67,500.00 1,080,000.00 Rucika Wavin
34 Septiktank 6.00 buis 150,000.00 900,000.00 Buis 80 cm
35 Sumur Resapan 6.00 buis 150,000.00 900,000.00 Buis 80 cm
36 Sumur Air Bersih 15.00 m 310,000.00 4,650,000.00 Suntik 3"
37 Water Torn Beton t=5m 1.00 unit 3,750,000.00 3,750,000.00 300 ltr Pinguin
38 Pompa Air Semi Jet 1.00 unit 1,150,000.00 1,150,000.00 Shimizu
39 Kusen Alumunium
Pintu Utama 6.00 m' 95,000.00 570,000.00 kusen alumunium 3"
Jendela Depan 16.50 m' 95,000.00 1,567,500.00 kusen alumunium 3"
Pintu Tengah 5.00 m' 95,000.00 475,000.00 kusen alumunium 3"
Pintu Belakang 6.00 m' 95,000.00 570,000.00 kusen alumunium 3"
40 Daun Pintu Kaca + asesories
Pintu Utama 2.00 unit 1,250,000.00 2,500,000.00
Pintu Belakang 2.00 unit 1,250,000.00 2,500,000.00
Pintu Tengah 1.00 unit 1,250,000.00 1,250,000.00
Pintu PVC Kamar Mandi 1.00 unit 250,000.00 250,000.00 PVC Polos
41 Daun Jendela Depan + Kaca
Besar 5.00 unit 850,000.00 4,250,000.00
Kecil 1.00 unit 500,000.00 500,000.00
42 Keramik Lantai
Tangga Depan 4.00 m² 118,200.00 472,800.00 40x40
Ruang Dalam 55.00 m² 118,200.00 6,501,000.00 40x40
Teras Belakang 17.50 m² 118,200.00 2,068,500.00 40x40
Kamar Mandi 2.00 m² 144,500.00 289,000.00 20x20
43 Keramik Dinding
Kamar Mandi,t=2m 12.00 m² 148,000.00 1,776,000.00 20x25
44 Plint Lantai
Ruang Dalam 40.80 m' 65,700.00 2,680,560.00 t= 10 cm
45 List Depan 5.88 m' 35,000.00 205,800.00
46 Lantai 2(mezzanin)
Baja IWF 12,5 474.00 kg 16,500.00 7,821,000.00
CNP 12,5 379.40 kg 16,500.00 6,260,100.00
Kalsi floor 20 8.00 lmbr 657,800.00 5,262,400.00
Pintu 4 daun + engsel dan rel 1.00 set 6,000,000.00 6,000,000.00
terbilang :dua ratus lima puluh juta enam ratus Jumlah 250,694,978.29
sembilan puluh ribu rupiah dibulatkan 250,690,000.00
Luas (m2) 73.12
Harga Satuan per m2 3,428,473.74
Keterangan : 98.12 2,554,932.74
1 Luasan Bangunan menjadi 73.12m² karena penambahan di teras belakang sepanjang 4m
2 Pondasi Rumah paling belakang (teras) paling dalam(tinggi) karena setelah itu tanah eksisting minus 2 m
3 Jangka Waktu Pelaksanaan 6(enam) bulan
4 Pembayaran
Uang Muka 20% setelah disepakati bersama
Termin 1 30% progres pekerjaan 50%
Termin 2 20% progres pekerjaan 70%
Termin 3 25% progres pekerjaan 100% (selesai)
Termin 4 5% Perawatan selama 3(tiga) bulan setelah serah terima

Yogyakarta 16 Juli 2019

dibuat oleh :
162,250,000.00

Tri Budhi Satriyo

RENCANA ANGGARAN BIAYA
Proyek : Pembuatan Pondasi Pagar dan Urug Halaman Belakang
Lokasi : Bugisan

NO PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH

1 Brak Kerja 1.00 ls 2,500,000.00 2,500,000.00

2 Septiktank,Resapan & KM sementara 1.00 unit 2,250,000.00 2,250,000.00
3 Galian Pondasi Menerus, t=0,5m dr tanah asli 22.50 mᶟ 45,000.00 1,012,500.00
4 Galian Pondasi Footplate,t=1m dr tanah asli 7.29 mᶟ 48,000.00 349,920.00
5 Pasangan Pondasi Menerus 58.50 mᶟ 688,800.00 40,294,800.00
6 Footplate 80x80
Beton 1.15 mᶟ 784,300.00 903,513.60
Besi 288.90 kg 12,550.00 3,625,695.00
Bekisting 7.20 m² 51,962.50 374,130.00
7 Kolom 25/25, t=2,5m
Beton 1.41 mᶟ 784,300.00 1,102,921.88
Besi 121.22 kg 12,550.00 1,521,311.00
Bekisting 22.50 m² 60,875.00 1,369,687.50

8 Urugan Sirtu 32.00 rit 850,000.00 27,200,000.00

9 Urugan Tanah 10.00 rit 650,000.00 6,500,000.00
10 Perataan Sirtu 42.00 rit 75,000.00 3,150,000.00

terbilang : Jumlah 92,154,478.98

sembilan puluh dua juta seratus lima puluh ribu rupiah dibulatkan 92,150,000.00