Rap & Rab Rumah Singosari (Autosaved) .1

RENCANA ANGGARAN PELAKSANAAN
PEMBANGUNAN RUMAH TINGGAL

CLASSIC PREMIUM 2 LANTAI; SINGOSARI
KABUPATEN MALANG
HARGA JUMLAH
NO URAIAN PEKERJAAN SAT. VOL.
SATUAN
1 2 3 4 5 6
A PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi m2 608.00 5,000
Ongkos pembersihan m2 608.00 5,000 3,040,000
3,040,000
2 Pagar proyek sementara m1 68.40 140,000
Material m1 68.40 125,000 8,550,000
Ongkos pasang m1 68.40 15,000 1,026,000
9,576,000
JUMLAH PEKERJAAN PENDAHULUAN 12,616,000
B PEKERJAAN BANGUNAN UTAMA
I PEK. PERSIAPAN
1 Pengukuran & pasang bowplang m1 132.90 18,760
Kayu 4/6 lokal m3 0.26 2,000,000 526,284
Kayu 4/6 lokal m3 0.35 2,000,000 701,712
Paku kg 2.66 17,500 46,515
Ongkos bowplang m1 132.90 9,170 1,218,693
2,493,204
JUMLAH I 2,493,204
II PEK. TANAH
1 Galian pondasi m3 217.60 52,125
Ongkos gali m3 217.60 52,125 11,342,400
11,342,400
2 Urugan tanah kembali m3 108.80 26,063 2,835,600

2,835,600
3 Urugan pasir bawah foot piate / pondasi (pasir pasang) m3 22.62 282,135
Pasir pasang m3 24.88 240,000 5,971,680
Ongkos urug m3 22.62 18,135 410,214
6,381,894
4 Urugan tanah peninggian lantai m3 247.00 86,063 21,257,438

21,257,438
JUMLAH II 41,817,331
III PEKERJAAN BETON STRUKTUR & PONDASI

1 Beton Foot plate (uk.1x1x0,25) m3 10.50 2,322,027
Pasir cor m3 6.58 312,500 2,057,344
Koral m3 10.05 375,000 3,768,188
Pc sak 68.12 55,000 3,746,531
Besi dia 13 Ulir) (tul. utama 6 bh) ljr - 115,000 -
Besi dia 12 SKS (A) (tul. utama 0 bh) ljr 106.00 82,000 8,692,000
Besi dia 10 SKS (A) (tul. utama 2 bh) ljr - 50,000 -
Besi dia 6 (jarak 150) ljr - 21,000 -
Kawat bendrat kg 14.12 17,500 247,086
Paku kg - 17,500 -
Papan Randu 20x250x2cm ljr - 8,000 -
Kayu 4/6 lokal m3 - 2,000,000 -
Ongkos pembesian m2 42.00 27,115 1,138,830
Ongkos begisting m2 - 27,115 -
Ongkos cor m2 42.00 112,650 4,731,300
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
24,381,279
2 Aanstampang Batu Kali 20 cm m3 33.44 398,765
Batu belah 15/20 m3 35.11 237,500 8,339,100
Pasir pasang m3 16.45 240,000 3,948,595
Ongkos aanstampang m3 33.44 31,310 1,047,006
13,334,702
3 Pondasi Batu Kali 1Pc : 3Ds: 8Psr m3 83.60 530,644
Batu belah 15/20 m3 87.78 237,500 20,847,750
Pasir pasang m3 41.13 240,000 9,871,488
Dolosit sak 239.04 11,500 2,749,003
Pc sak 95.62 55,000 5,258,963
Ongkos pondasi m3 83.60 67,400 5,634,640
44,361,844
4 Sloof 20/40 m3 18.42 2,328,267
Pasir cor m3 14.17 312,500 4,429,434
Koral m3 17.63 375,000 6,610,478
Pc sak 119.50 55,000 6,572,486
Besi dia 6 (jarak 150) ljr 139.00 21,000 2,919,000
Kawat bendrat kg 13.05 17,500 228,438
Paku kg 7.00 17,500 122,573
Papan Randu 20x250x2cm ljr 406.00 8,000 3,248,000
Kayu 4/6 lokal m3 0.61 2,000,000 1,218,888
Ongkos begisting m1 230.25 13,558 3,121,614
Ongkos cor m1 230.25 26,138 6,018,223
42,886,675
5 Kolom beton bertulang 40/40 lantai 1 m3 6.40 3,336,820
Pasir cor m3 4.92 312,500 1,539,000
Koral m3 6.12 375,000 2,296,800
Pc sak 41.52 55,000 2,283,600
Besi dia 10 SKS (A) (tul. utama 4 bh) ljr 16.00 50,000 800,000
Besi dia 6 (jarak 150) ljr 35.00 21,000 735,000
Kawat bendrat kg 7.03 17,500 122,960
Paku kg 1.00 17,500 17,500
Pas. Begisting beton Jadi m1 40.00 175,000 7,000,000
Kayu 4/6 lokal m3 - 2,000,000 -
Ongkos begisting m1 40.00 13,558 542,300
Ongkos cor m1 40.00 52,276 2,091,022
21,355,649
Pasir cor m3 14.87 312,500 4,645,856
Koral m3 18.49 375,000 6,933,465
Pc sak 125.34 55,000 6,893,618
Kawat bendrat kg 45.19 17,500 790,792
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Paku kg 3.04 17,500 53,278
Papan Randu 20x250x2cm (sebagian pakai bekas 50 %) ljr 65.00 8,000 520,000
Kayu 4/6 lokal m3 0.57 2,000,000 1,135,552
Ongkos cor m1 322.00 19,603 6,312,273
62,017,189
Pasir cor m3 0.74 312,500 230,850
Koral m3 0.92 375,000 344,520
Pc sak 6.23 55,000 342,540
Kawat bendrat kg 2.16 17,500 37,879
Paku kg 0.32 17,500 5,573
Kayu 4/6 lokal m3 0.06 2,000,000 114,752
Ongkos pembesian m1 32.00 6,110 195,520
Ongkos cor m1 32.00 9,802 313,653
3,197,207
Pasir cor m3 1.73 312,500 541,055
Koral m3 2.15 375,000 807,469
Pc sak 14.60 55,000 802,828
Paku kg 2.00 17,500 35,000
Kayu 4/6 lokal m3 - 2,000,000 -
Ongkos cor m1 100.00 9,802 980,167
7,899,137
9 Balok 15/50 lantai 1 m3 0.90 3,540,193
Pasir cor m3 0.69 312,500 216,422
Koral m3 0.86 375,000 322,988
Pc sak 5.84 55,000 321,131
Besi dia 13 Ulir) (tul. utama 6 bh) ljr 8.00 115,000 920,000
Besi dia 10 SKS (A) (tul. utama 2 bh) ljr 5.00 50,000 250,000
Paku kg 1.12 17,500 19,628
Papan Randu 20x250x2cm ljr 27.00 8,000 216,000
Kayu 4/6 lokal m3 0.02 2,000,000 33,264
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Ongkos cor m1 11.25 28,163 316,828
3,186,174
10 Balok 15/40 lantai 1 m3 13.11 3,300,868
Pasir cor m3 10.09 312,500 3,152,545
Koral m3 12.55 375,000 4,704,851
Pc sak 85.05 55,000 4,677,812
Besi dia 13 Ulir) (tul. utama 6 bh) ljr 88.00 115,000 10,120,000
Kawat bendrat kg 26.84 17,500 469,697
Paku kg 19.92 17,500 348,653
Kayu 4/6 lokal m3 0.29 2,000,000 578,424
Ongkos cor m1 163.88 22,530 3,692,104
43,274,374
11 Balok 15/25 lantai 1 m3 1.44 3,368,967
Pasir cor m3 1.11 312,500 347,177
Koral m3 1.38 375,000 518,126
Pc sak 9.37 55,000 515,148
Paku kg 2.17 17,500 37,958
Kayu 4/6 lokal m3 0.05 2,000,000 103,224
Ongkos cor m1 32.08 14,081 451,773
4,863,946
12 Plisir 10/70 lantai 1 m3 3.85 3,457,257
Pasir cor m3 2.96 312,500 925,805
Koral m3 3.68 375,000 1,381,669
Pc sak 24.98 55,000 1,373,728
Paku kg 6.21 17,500 108,622
Kayu 4/6 lokal m3 0.15 2,000,000 293,568
Ongkos cor m1 55.00 22,530 1,239,150
13,310,439
13 Balok latai / level 15/20 lantai 1 m3 1.69 3,238,306
Pasir cor m3 1.30 312,500 405,791
Koral m3 1.61 375,000 605,602
Pc sak 10.95 55,000 602,121
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Paku kg 3.19 17,500 55,783
Kayu 4/6 lokal m3 0.08 2,000,000 150,084
Ongkos cor m1 56.25 11,265 633,656
5,464,642
14 Plat lantai beton bertulang 12 cm (lantai 1) m3 33.18 3,335,313
Pasir cor m3 28.09 312,500 8,776,628
Koral m3 34.93 375,000 13,098,220
Pc sak 236.78 55,000 13,022,943
Besi dia 8 SKS (A) (tul. utama) ljr 490.00 43,000 21,070,000
Kawat bendrat kg 32.63 17,500 571,095
Paku kg 31.13 17,500 544,782
Kayu 4/6 lokal m3 2.71 2,000,000 5,416,320
Perancah bambu (3.5 m) ljr 1,056.00 15,000 15,840,000
Ongkos cor m2 276.50 45,060 12,459,090
110,665,673
15 Plat tangga beton bertulang 12 cm (lantai 1) m3 4.98 3,251,614
Pasir cor m3 4.22 312,500 1,317,685
Koral m3 5.24 375,000 1,966,509
Pc sak 35.55 55,000 1,955,208
Besi dia 12 SKS (A) (tul. utama ) ljr 21.00 82,000 1,722,000
Besi dia 8 SKS (A) (tul. pembagi) ljr 28.00 43,000 1,204,000
Paku kg 4.98 17,500 87,150
Kayu 4/6 lokal m3 0.50 2,000,000 1,008,000
Asbes datar lbr 22.00 70,000 1,540,000
Perancah bambu (3.5 m) ljr 30.00 15,000 450,000
Ongkos cor m2 41.51 45,060 1,870,553
16,197,913
16 Plat level beton bertulang 10 cm (lantai 1) m3 0.48 4,003,181
Pasir cor m3 0.41 312,500 126,968
Koral m3 0.51 375,000 189,486
Pc sak 3.43 55,000 188,397
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Besi dia 8 (A) (tul. utama) ljr 10.00 43,000 430,000
Paku kg 0.60 17,500 10,541
Kayu 4/6 lokal m3 0.06 2,000,000 129,888
Asbes datar lbr 3.00 70,000 210,000
Ongkos cor m2 4.80 45,060 216,288
1,921,527
Pasir cor m3 11.63 312,500 3,635,888
Koral m3 14.47 375,000 5,426,190
Pc sak 98.09 55,000 5,395,005
Kawat bendrat kg 35.40 17,500 619,463
Paku kg 6.16 17,500 107,825
Papan Randu 20x250x2cm (sebagian pakai bekas 50 %) ljr 202.00 8,000 1,616,000
Kayu 4/6 lokal m3 0.44 2,000,000 889,152
Ongkos cor m1 252.00 21,564 5,434,044
50,975,090
Pasir cor m3 2.29 312,500 716,356
Koral m3 2.85 375,000 1,069,089
Pc sak 19.33 55,000 1,062,944
Kawat bendrat kg 7.03 17,500 122,960
Paku kg 1.33 17,500 23,188
Kayu 4/6 lokal m3 - 2,000,000 -
Ongkos cor m1 132.40 10,782 1,427,515
10,465,170
19 Balok induk 15/40 atap lantai 2 m3 9.54 3,674,234
Pasir cor m3 7.34 312,500 2,294,072
Koral m3 9.13 375,000 3,423,668
Pc sak 61.89 55,000 3,403,991
Besi dia 13 Ulir) (tul. utama 6 bh) ljr 96.00 115,000 11,040,000
Kawat bendrat kg 21.15 17,500 370,046
Paku kg 15.58 17,500 272,651
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Kayu 4/6 lokal m3 0.63 2,000,000 1,264,032
Ongkos cor m1 119.25 24,783 2,955,373
35,052,196
20 Plisir 10/70 atap lantai 2 m3 3.60 3,826,345
Pasir cor m3 2.77 312,500 865,207
Koral m3 3.44 375,000 1,291,232
Pc sak 23.34 55,000 1,283,811
Paku kg 6.81 17,500 119,224
Kayu 4/6 lokal m3 0.55 2,000,000 1,098,240
Ongkos cor m1 51.40 24,783 1,273,846
13,767,189
21 Balok latai / level 15/20 lantai 2 m3 1.69 3,318,819
Pasir cor m3 1.30 312,500 405,791
Koral m3 1.61 375,000 605,602
Pc sak 10.95 55,000 602,121
Paku kg 3.19 17,500 55,783
Kayu 4/6 lokal m3 0.08 2,000,000 150,084
Ongkos cor m1 56.25 12,392 697,022
5,600,507
22 Plat atap beton bertulang 10 cm m3 14.64 3,832,550
Pasir cor m3 12.39 312,500 3,872,509
Koral m3 15.41 375,000 5,779,323
Pc sak 104.47 55,000 5,746,109
Kawat bendrat kg 18.45 17,500 322,844
Paku kg 18.82 17,500 329,280
Kayu 4/6 lokal m3 1.53 2,000,000 3,052,800
Perancah bambu (3.5 m) ljr 407.00 15,000 6,105,000
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Ongkos cor m2 146.40 49,566 7,256,462
56,108,525
23 Plat atap/tandon beton bertulang 12 cm m3 5.76 3,303,286
Pasir cor m3 4.88 312,500 1,523,610
Koral m3 6.06 375,000 2,273,832
Pc sak 41.10 55,000 2,260,764
Kawat bendrat kg 5.93 17,500 103,730
Paku kg 5.30 17,500 92,680
Kayu 4/6 lokal m3 0.42 2,000,000 844,800
Perancah bambu (3.5 m) ljr 134.00 15,000 2,010,000
Ongkos cor m2 48.00 49,566 2,379,168
19,026,928
24 Plat level beton bertulang 10 cm (lantai 2) m3 1.20 4,090,109
Pasir cor m3 1.02 312,500 317,419
Koral m3 1.26 375,000 473,715
Pc sak 8.56 55,000 470,993
Besi dia 8 (A) (tul. utama) ljr 24.00 43,000 1,032,000
Paku kg 1.30 17,500 22,764
Kayu 4/6 lokal m3 0.09 2,000,000 176,640
Kalsiboard lbr 5.00 70,000 350,000
Ongkos cor m2 12.00 49,566 594,792
4,908,130
25 Ring balok 15/20 m3 5.83 2,951,993
Pasir cor m3 4.48 312,500 1,400,971
Koral m3 5.58 375,000 2,090,806
Pc sak 37.80 55,000 2,078,790
Kawat bendrat kg 10.39 17,500 181,818
Paku kg 3.44 17,500 60,200
Kayu 4/6 lokal m3 - 2,000,000 -
Ongkos cor m1 194.20 12,392 2,406,429
17,198,308
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
JUMLAH III 631,420,409
IV PEKERJAAN DINDING
1 Pas. Bata ringan lantai 1 m2 782.33 124,139
Pasir pasang m3 3.91 240,000 938,790
Bata ringan (HB) bh 7,040.93 9,500 66,888,788
PC Mortar sak 88.01 80,000 7,040,925
Ongkos pasang m2 782.33 28,439 22,248,443
97,116,945
2 Pas. Bata ringan lantai 2 m2 786.60 126,983
Pasir pasang m3 3.93 240,000 943,920
Bata ringan (HB) bh 7,079.40 9,500 67,254,300
PC Mortar sak 88.49 80,000 7,079,400
Ongkos pasang m2 786.60 31,283 24,607,021
99,884,641
3 Pas. Bata ringan atas atap beton m2 193.50 130,111
Pasir pasang m3 0.97 240,000 232,200
Bata ringan (HB) bh 1,741.50 9,500 16,544,250
PC Mortar sak 21.77 80,000 1,741,500
Ongkos pasang m2 193.50 34,411 6,658,536
25,176,486
3 Plesteran Dinding Lantai 1 m2 1,564.65 23,961
Pasir pasang m3 39.12 240,000 9,387,900
Dolosit sak 89.97 11,500 1,034,625
PC sak 35.99 55,000 1,979,282
Ongkos plester m2 1,564.65 16,035 25,089,163
37,490,970
4 Plesteran Dinding Lantai 2 m2 1,960.20 27,168
Pasir pasang m3 49.01 240,000 11,761,200
Dolosit sak 112.71 11,500 1,296,182
PC sak 45.08 55,000 2,479,653
Ongkos plester m2 1,960.20 19,242 37,718,168
53,255,204
5 Acian Dinding / Beton lantai 1 m2 1,564.65 10,548
PC sak 71.97 55,000 3,958,565
Ongkos acian m2 1,564.65 8,018 12,544,581
16,503,146
6 Acian Dinding / Beton lantai 2 m2 1,960.20 12,151
PC sak 90.17 55,000 4,959,306
Ongkos acian m2 1,960.20 9,621 18,859,084
23,818,390
7 Benangan Dinding / Beton lantai 1 m1 1,830.00 13,180
PC sak 42.09 55,000 2,314,950
Ongkos benangan m1 1,830.00 11,915 21,803,535
24,118,485
8 Benangan Dinding / Beton lantai 2 m1 2,252.80 15,562
PC sak 51.81 55,000 2,849,792
Ongkos benangan m1 2,252.80 14,297 32,209,183
35,058,975
JUMLAH IV 412,423,242
V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM

1 Urugan pasir bawah lantai (pasir pasang) m3 38.00 282,135
Pasir pasang m3 41.80 240,000 10,032,000
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Ongkos urug m3 38.00 18,135 689,130
10,721,130
2 Rabat plester bawah lantai m2 380.00 53,746
Pasir pasang m3 41.80 240,000 10,032,000
Dolosit sak 54.63 11,500 628,188
PC sak 21.85 55,000 1,201,750
Ongkos rabat m2 380.00 22,530 8,561,400
20,423,338
3 Lantai Granit 60x60 Ruangan lantai 1 m2 208.80 434,751
Granit lantai m2 261.00 275,000 71,775,000
Pasir pasang m3 8.77 240,000 2,104,704
PC sak 29.70 55,000 1,633,599
Dolosid sak 74.25 11,500 853,927
Semen Nat kg 31.32 7,500 234,900
Ongkos Granit lantai m2 208.80 67,883 14,173,866
90,775,996
4 Lantai Marmer Pola R.Tamu & Keluarga lantai 1 m2 116.00 542,077
Marmer lantai m2 145.00 350,000 50,750,000
Pasir pasang m3 4.87 240,000 1,169,280
PC sak 16.50 55,000 907,555
Dolosid sak 41.25 11,500 474,404
Semen Nat kg 17.40 7,500 130,500
Ongkos marmer lantai m2 116.00 81,459 9,449,244
62,880,983
5 Lantai Marmer Pola Teras lantai 1 m2 38.00 542,077
Marmer lantai m2 47.50 350,000 16,625,000
Pasir pasang m3 1.60 240,000 383,040
PC sak 5.41 55,000 297,303
Dolosid sak 13.51 11,500 155,408
Semen Nat kg 5.70 7,500 42,750
Ongkos marmer lantai m2 38.00 81,459 3,095,442
20,598,943
6 Lantai Keramik KM/WC lantai 1 m2 11.20 184,751
Keramik lantai m2 14.00 75,000 1,050,000
Pasir pasang m3 0.47 240,000 112,896
PC sak 1.59 55,000 87,626
Dolosid sak 3.98 11,500 45,805
Semen Nat kg 1.68 7,500 12,600
Ongkos keramik lantai m2 11.20 67,883 760,284
2,069,211
7 Lantai Granit 60x60 Ruangan lantai 2 m2 228.00 441,539
Granit lantai m2 285.00 275,000 78,375,000
Pasir pasang m3 9.58 240,000 2,298,240
PC sak 32.43 55,000 1,783,815
Dolosid sak 81.08 11,500 932,449
Semen Nat kg 34.20 7,500 256,500
100,670,935
8 Lantai Granit 60x60 Teras lantai 2 m2 36.00 441,539
Granit lantai m2 45.00 275,000 12,375,000
Pasir pasang m3 1.51 240,000 362,880
PC sak 5.12 55,000 281,655
Dolosid sak 12.80 11,500 147,229
Semen Nat kg 5.40 7,500 40,500
15,895,411
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
9 Lantai Keramik KM/WC lantai 2 m2 8.50 191,539
Keramik lantai m2 10.63 75,000 796,875
Pasir pasang m3 0.36 240,000 85,680
PC sak 1.21 55,000 66,502
Dolosid sak 3.02 11,500 34,762
Semen Nat kg 1.28 7,500 9,563
Ongkos keramik lantai m2 8.50 74,671 634,701
1,628,083
10 Lantai Granit tangga m2 62.27 468,692
Granit lantai m2 77.84 275,000 21,404,883
Pasir pasang m3 2.62 240,000 627,669
PC sak 8.86 55,000 487,175
Dolosid sak 22.14 11,500 254,660
Semen Nat kg 9.34 7,500 70,052
Ongkos Granit tangga m2 62.27 101,824 6,340,438
29,184,877
11 Dinding Granit KM/WC Utama lantai 1 m2 133.00 410,690
Granit dinding m2 146.30 275,000 40,232,500
Pasir pasang m3 5.59 240,000 1,340,640
PC sak 37.84 55,000 2,081,118
Semen Nat kg 19.95 7,500 149,625
Ongkos Granit dinding m2 133.00 81,338 10,817,888
54,621,770
12 Dinding Granit KM/WC Luar lantai 1 m2 42.00 410,690
Granit dinding m2 46.20 275,000 12,705,000
Pasir pasang m3 1.76 240,000 423,360
PC sak 11.95 55,000 657,195
Semen Nat kg 6.30 7,500 47,250
Ongkos Granit dinding m2 42.00 81,338 3,416,175
17,248,980
13 Keramik dinding KM/WC Cuci lantai 1 m2 17.82 410,690
Keramik dinding m2 19.60 275,000 5,390,550
Pasir pasang m3 0.75 240,000 179,626
PC sak 5.07 55,000 278,838
Semen Nat kg 2.67 7,500 20,048
Ongkos keramik dinding m2 17.82 81,338 1,449,434
7,318,496
14 Plint lantai (lantai 1) & tangga m1 249.35 81,938
Plint Lantai m2 41.14 275,000 11,314,256
Pasir pasang m3 1.57 240,000 377,017
PC sak 10.64 55,000 585,256
Semen Nat kg 5.61 7,500 42,078
Ongkos plint m1 249.35 32,535 8,112,602
20,431,209
15 Plint lantai (lantai 2) m1 265.20 85,191
Plint Lantai m2 43.76 275,000 12,033,450
Pasir pasang m3 1.67 240,000 400,982
PC sak 11.32 55,000 622,458
Semen Nat kg 5.97 7,500 44,753
Ongkos plint m1 265.20 35,789 9,491,110
22,592,753
16 Batu alam dinding m2 80.00 296,039
Batu alam m2 88.00 175,000 15,400,000
Pasir pasang m3 3.00 240,000 720,000
Dolosit sak 6.90 11,500 79,350
PC sak 2.76 55,000 151,800
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Ongkos pasang m2 80.00 91,650 7,332,000
23,683,150
JUMLAH V 500,745,262
VI PEK. CAT
1 Cat tembok eksterior lantai 1 m2 625.86 24,403
Lem Rajawali kg 62.59 12,500 782,325
Semen putih sak 3.13 80,000 250,344
Kalsium sak 4.69 35,000 164,288
Cat tembok eksterior 3 x kg 112.65 37,000 4,168,228
Kertas gosok lbr 31.29 3,500 109,526
Ongkos Cat m2 625.86 15,655 9,797,838
15,272,549
2 Cat Tembok Interior lantai 1 m2 938.79 22,243
Lem Rajawali kg 93.88 12,500 1,173,488
Semen putih sak 4.69 80,000 375,516
Kalsium sak 7.04 35,000 246,432
Cat tembok interior 3 x kg 168.98 25,000 4,224,555
Kertas gosok lbr 46.94 3,500 164,288
Ongkos Cat m2 938.79 15,655 14,696,757
20,881,037
3 Cat tembok eksterior lantai 2 m2 784.08 25,968
Lem Rajawali kg 78.41 12,500 980,100
Semen putih sak 3.92 80,000 313,632
Kalsium sak 5.88 35,000 205,821
Cat tembok eksterior 3 x kg 141.13 37,000 5,221,973
Kertas gosok lbr 39.20 3,500 137,214
Ongkos Cat m2 784.08 17,221 13,502,250
20,360,989
4 Cat Tembok Interior lantai 2 m2 1,176.12 23,808
Lem Rajawali kg 117.61 12,500 1,470,150
Semen putih sak 5.88 80,000 470,448
Kalsium sak 8.82 35,000 308,732
Cat tembok interior 3 x kg 211.70 25,000 5,292,540
Kertas gosok lbr 58.81 3,500 205,821
Ongkos Cat m2 1,176.12 17,221 20,253,374
28,001,065
5 Cat plafond lantai 1 m2 380.00 22,993
Lem Rajawali kg 38.00 12,500 475,000
Semen putih sak 1.90 80,000 152,000
Kalsium sak 2.85 35,000 99,750
Perban rol 19.00 15,000 285,000
Cat tembok kg 68.40 25,000 1,710,000
Kertas gosok lbr 19.00 3,500 66,500
Ongkos Cat m2 380.00 15,655 5,948,900
8,737,150
6 Cat plafond lantai 2 m2 431.60 24,558
Lem Rajawali kg 43.16 12,500 539,500
Semen putih sak 2.16 80,000 172,640
Kalsium sak 3.24 35,000 113,295
Perban rol 21.58 15,000 323,700
Cat tembok kg 77.69 25,000 1,942,200
Kertas gosok lbr 21.58 3,500 75,530
Ongkos Cat m2 431.60 17,221 7,432,368
10,599,233
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
JUMLAH VI 103,852,022
VII PEK. PLAFOND & RAILLING

1 Plafond Kalsiboard + rangka kayu 4/6 m2 51.60 107,239
Kalsiboard lbr 20.00 70,000 1,400,000
Kayu 4/6 meranti m3 0.62 4,500,000 2,786,400
Paku kg 7.74 17,500 135,450
Ongkos pasang m2 51.60 23,483 1,211,697
5,533,547
2 Plafond Gypsum + rangka holow lantai 1 m2 380.00 85,000
Plafond Gypsum + rangka holow terpasang m2 380.00 85,000 32,300,000
32,300,000
3 Drop Celling Plafond Gypsum lantai 1 m1 78.40 42,500
Drop Celling Plafond Gypsum terpasang m1 78.40 42,500 3,332,000
3,332,000
4 Plafond Gypsum + rangka holow lantai 2 m2 380.00 85,000
Plafond Gypsum + rangka holow terpasang m2 380.00 85,000 32,300,000
32,300,000
5 Drop Celling Plafond Gypsum lantai 2 m1 126.80 42,500
Drop Celling Plafond Gypsum terpasang m1 126.80 42,500 5,389,000
5,389,000
6 Ornamen Plafond Gypsum lantai 2 unt 2.00 981,250
Ornamen Plafond Gypsum terpasang unt 2.00 981,250 1,962,500
1,962,500
7 List Plafond Gypsum m1 771.83 15,000
List Plafond Gypsum terpasang m1 771.83 15,000 11,577,375
11,577,375
5 Railling tangga & Balkon m1 129.91 650,000
Railling tangga terpasang m1 129.91 650,000 84,443,125
84,443,125
JUMLAH VII 176,837,547
VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner)

1 Pasang + Finishing Pintu type PU (double) unit 9.00 2,209,490 19,885,410
2 Pasang + Finishing Pintu type P1 (engkel) unit 10.00 1,021,585 10,215,850
3 Pasang + Finishing Pintu type P2 (engkel) unit 2.00 971,585 1,943,170
4 Pasang + Finishing Pintu type PK (engkel) unit 9.00 871,585 7,844,265
5 Pasang + Finishing Pintu type PG (sliding) unit 1.00 6,497,975 6,497,975
6 Pasang + Finishing Jendela type JB unt 2.00 256,305 512,610
7 Pasang + Finishing Jendela type JU unt 10.00 721,585 7,215,850
8 Pasang + Finishing Jendela type J1 unt 2.00 3,452,430 6,904,860
12 Kusen Kayu (dari owner / pemilik) m1 -
13 Engsel pintu set 90.00 50,000 4,500,000
14 Engsel jendela set 58.00 30,000 1,740,000
15 Kunci pintu doubel (belum handel) set 9.00 225,000 2,025,000
16 Kunci pintu engkel (lengkap) set 21.00 300,000 6,300,000
17 Grendel pintu tanam set 9.00 175,000 1,575,000
18 Grendel jendela set 58.00 25,000 1,450,000
19 Hak angin jendela set 58.00 35,000 2,030,000
20 Handel pintu doubel set 18.00 300,000 5,400,000
21 Raill + Engsel + Handel + Kunci Pintu Garasi (PG) set 1.00 25,000,000 25,000,000
22 Kaca Mati Polos m2 39.24 125,000 4,905,000
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
23 Kaca Mati Es m2 5.40 150,000 810,000
24 Kaca Mati Sunblass sticker m2 24.00 275,000 6,600,000
25 Pengecatan Pintu & Jendela m2 116.28 100,000 11,628,000
JUMLAH VIII 162,117,010
IX PEK. SANITARY
1 Closed duduk + perlengkapan unit 8.000 2,775,000 22,200,000
2 Closed jongkok + perlengkapan unit 1.000 475,000 475,000
3 Wastafel + kran + perlengkapan unit 6.000 1,870,000 11,220,000
4 Meja dapur Granit + Rak atas bawah m1 12.000 2,250,000 27,000,000
5 Zink dapur + kran dapur unt 2.000 962,500 1,925,000
6 Meja toilet Granit + Rak m1 14.800 2,250,000 33,300,000
7 Avoer Lantai KM/WC bh 17.000 75,000 1,275,000
8 Kran Panas Dingin+Shower unt 8.000 750,000 6,000,000
9 Kran KM/WC + teras unit 18.000 125,000 2,250,000
JUMLAH IX 105,645,000
X PEK. ATAP
1 Kuda kuda / Gording / Jurai & Nok Kayu 8/12 m2 362.10 147,608
Kuda kuda 8/12 m3 4.06 5,500,000 22,302,720
Jurai & Nok 8/12 m2 1.61 5,500,000 8,828,160
Gording 8/12 m2 2.87 5,500,000 15,797,760
Paku, sekrup dll kg 42.66 17,500 746,592
Ongkos Rangka Atap m3 8.53 676,680 5,773,759
53,448,991
2 Pasang Usuk & Reng m2 362.10 95,555
Kayu Usuk & Reng m3 4.53 5,500,000 24,894,375
Paku kg 54.32 11,964 649,849
Ongkos pasang m2 362.10 25,010 9,056,121
34,600,345
3 Penutup Atap genteng m2 362.10 182,052
Genteng Keramik bh 4,346.00 14,500 63,017,000
Ongkos pasang m2 362.10 8,020 2,904,042
65,921,042
4 Bunbungan genteng (tengah / samping) m1 76.80 128,375
Genteng bumbung bh 307.20 17,400 5,345,280
Pc 40 kg sak 15.36 55,000 844,800
Pasir pasang m3 2.46 240,000 589,824
Ongkos pasang m1 76.80 40,095 3,079,296
9,859,200
5 Lisplang (depan, belakan & samping) m1 91.96 60,815
Kalsiplang m1 101.16 22,000 2,225,432
Paku kg 2.76 17,500 48,279
Ongkos pasang m1 91.96 36,090 3,318,836
5,592,547
6 Cat lisplang m1 91.96 16,353
Thiner B kg 13.56 12,500 169,551
Cat meni kg 3.68 15,000 55,176
Plamir kg 3.45 25,000 86,213
Cat dasar kg 3.91 45,000 175,874
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
Cat penutup kg 5.98 45,000 268,983
Ongkos cat m1 91.96 8,135 748,049
1,503,845
JUMLAH X 170,925,970
XI PEK. ME & PLUMBING

1 Instalasi Listrik ttk 254.000 135,000 34,290,000
2 Stop kontak bh 66.000 50,000 3,300,000
3 Sakelar bh 184.000 50,000 9,200,000
3 Sakelar Hotel bh 4.000 75,000 300,000
4 Bok MCB + MCB + pentanahan unt 4.000 450,000 1,800,000
5 Lampu PL bh 35.000 115,000 4,025,000
5 Lampu DL bh 104.000 150,000 15,600,000
5 Lampu Teras bh 15.000 250,000 3,750,000
5 Lampu Dinding bh 24.000 350,000 8,400,000
5 Lampu Taman bh 6.000 450,000 2,700,000
6 Instalasi air bersih + aksesoris m1 140.000 20,000 2,800,000
PVC 1/2 "
Knie 1/2 "
Sok 1/2"
Lem pvc
7 Instalasi air buangan + aksesoris m1 236.000 35,000 8,260,000
PVC 2 "
Knie2 "
Sok 2"
Lem pvc
PVC 3 "
Knie3 "
Sok 3"
Lem pvc
9 Instalasi air Panas Listrik + Mesin kap. 5 ltr unt 8.000 4,000,000 32,000,000
10 Pompa air ke tandong atas + instalasinya unt 2.000 2,750,000 5,500,000
JUMLAH XI 131,925,000
XII PEK. PELENGKAP

1 Tandon air bawah (PVC ) unt 2.00 2,500,000 5,000,000
2 Tandon air atas (profil tank) unt 2.00 2,500,000 5,000,000
3 Septictank unt 2.00 7,500,000 15,000,000
4 Resapan unt 2.00 3,750,000 7,500,000
JUMLAH XII 32,500,000
JUMLAH PEKERJAAN BANGUNAN UTAMA 2,472,701,997
C PEKERJAAN PAGAR; HALAMAN & FASILITAS

1 Pondasi & Pagar Depan Utama + Finishing m1 29.00 2,000,000 58,000,000
2 Pondasi & Pagar Samping Depan & Belakang + Finishing m1 48.30 1,750,000 84,525,000
2 Taman & Jalan Halaman m2 305.40 750,000 229,050,000
2 Penyambungan Listrik unt 2.00 5,000,000 10,000,000
3 Penyambungan Air Bersih unt 2.00 4,000,000 8,000,000
JUMLAH PEKERJAAN PAGAR; HALAMAN & FASILITAS 389,575,000
BATU, DESEMBER. 2017

CV. CAHAYA SEMBILAN PILAR
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
RAHMAD BUDI UTOMO
CSP
RENCANA ANGGARAN BIAYA
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
A PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi m2 608.00 6,000 3,648,000
2 Pagar proyek sementara m1 68.40 168,000 11,491,200

I PEK. PERSIAPAN
1 Pengukuran & pasang bowplang m1 132.90 22,512 2,991,845
JUMLAH I 2,991,845
II PEK. TANAH
1 Galian pondasi m3 217.60 62,550 13,610,880
2 Urugan tanah kembali m3 108.80 31,275 3,402,720
3 Urugan pasir bawah foot piate / pondasi (pasir pasang) m3 22.62 338,562 7,658,272
4 Urugan tanah peninggian lantai m3 247.00 103,275 25,508,925
JUMLAH II 50,180,797
III PEKERJAAN BETON STRUKTUR & PONDASI

1 Beton Foot plate (uk.1x1x0,25) m3 10.50 2,786,432 29,257,534
2 Aanstampang Batu Kali 20 cm m3 33.44 478,518 16,001,642
3 Pondasi Batu Kali 1Pc : 3Ds: 8Psr m3 83.60 636,773 53,234,212
4 Sloof 20/40 m3 18.42 2,793,920 51,464,010
5 Kolom beton bertulang 40/40 lantai 1 m3 6.40 4,004,184 25,626,779
9 Balok 15/50 lantai 1 m3 0.90 4,248,232 3,823,409
10 Balok 15/40 lantai 1 m3 13.11 3,961,041 51,929,248
11 Balok 15/25 lantai 1 m3 1.44 4,042,760 5,836,735
12 Plisir 10/70 lantai 1 m3 3.85 4,148,708 15,972,527
13 Balok latai / level 15/20 lantai 1 m3 1.69 3,885,968 6,557,571
14 Plat lantai beton bertulang 12 cm (lantai 1) m3 33.18 4,002,375 132,798,807
15 Plat tangga beton bertulang 12 cm (lantai 1) m3 4.98 3,901,936 19,437,495
16 Plat level beton bertulang 10 cm (lantai 1) m3 0.48 4,803,817 2,305,832
19 Balok induk 15/40 atap lantai 2 m3 9.54 4,409,081 42,062,635
20 Plisir 10/70 atap lantai 2 m3 3.60 4,591,614 16,520,626
21 Balok latai / level 15/20 lantai 2 m3 1.69 3,982,583 6,720,608
22 Plat atap beton bertulang 10 cm m3 14.64 4,599,059 67,330,230
23 Plat atap/tandon beton bertulang 12 cm m3 5.76 3,963,943 22,832,313
24 Plat level beton bertulang 10 cm (lantai 2) m3 1.20 4,908,130 5,889,756
25 Ring balok 15/20 m3 5.83 3,542,391 20,637,970
JUMLAH III 757,704,491
IV PEKERJAAN DINDING
1 Pas. Bata ringan lantai 1 m2 782.33 148,967 116,540,334
2 Pas. Bata ringan lantai 2 m2 786.60 152,379 119,861,569
3 Pas. Bata ringan atas atap beton m2 193.50 156,133 30,211,783
3 Plesteran Dinding Lantai 1 m2 1,564.65 28,754 44,989,164
4 Plesteran Dinding Lantai 2 m2 1,960.20 32,602 63,906,244
5 Acian Dinding / Beton lantai 1 m2 1,564.65 12,657 19,803,775
6 Acian Dinding / Beton lantai 2 m2 1,960.20 14,581 28,582,068
7 Benangan Dinding / Beton lantai 1 m1 1,830.00 15,815 28,942,182
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
8 Benangan Dinding / Beton lantai 2 m1 2,252.80 18,675 42,070,770
JUMLAH IV 494,907,890
V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM

1 Urugan pasir bawah lantai (pasir pasang) m3 38.00 338,562 12,865,356
2 Rabat plester bawah lantai m2 380.00 64,495 24,508,005
3 Lantai Granit 60x60 Ruangan lantai 1 m2 208.80 521,701 108,931,195
4 Lantai Marmer Pola R.Tamu & Keluarga lantai 1 m2 116.00 650,493 75,457,179
5 Lantai Marmer Pola Teras lantai 1 m2 38.00 650,493 24,718,731
6 Lantai Keramik KM/WC lantai 1 m2 11.20 221,701 2,483,053
7 Lantai Granit 60x60 Ruangan lantai 2 m2 228.00 529,847 120,805,122
8 Lantai Granit 60x60 Teras lantai 2 m2 36.00 529,847 19,074,493
9 Lantai Keramik KM/WC lantai 2 m2 8.50 229,847 1,953,700
10 Lantai Granit tangga m2 62.27 562,431 35,021,852
11 Dinding Granit KM/WC Utama lantai 1 m2 133.00 492,828 65,546,124
12 Dinding Granit KM/WC Luar lantai 1 m2 42.00 492,828 20,698,776
13 Keramik dinding KM/WC Cuci lantai 1 m2 17.82 492,828 8,782,195
14 Plint lantai (lantai 1) & tangga m1 249.35 98,325 24,517,451
15 Plint lantai (lantai 2) m1 265.20 102,230 27,111,303
16 Batu alam dinding m2 80.00 355,247 28,419,780
JUMLAH V 600,894,314
VI PEK. CAT
1 Cat tembok eksterior lantai 1 m2 625.86 29,283 18,327,058
2 Cat Tembok Interior lantai 1 m2 938.79 26,691 25,057,244
3 Cat tembok eksterior lantai 2 m2 784.08 31,162 24,433,187
4 Cat Tembok Interior lantai 2 m2 1,176.12 28,570 33,601,278
5 Cat plafond lantai 1 m2 380.00 27,591 10,484,580
6 Cat plafond lantai 2 m2 431.60 29,470 12,719,079
JUMLAH VI 124,622,427
VII PEK. PLAFOND & RAILLING

1 Plafond Kalsiboard + rangka kayu 4/6 m2 51.60 128,687 6,640,256
2 Plafond Gypsum + rangka holow lantai 1 m2 380.00 102,000 38,760,000
3 Drop Celling Plafond Gypsum lantai 1 m1 78.40 51,000 3,998,400
4 Plafond Gypsum + rangka holow lantai 2 m2 380.00 102,000 38,760,000
5 Drop Celling Plafond Gypsum lantai 2 m1 126.80 51,000 6,466,800
6 Ornamen Plafond Gypsum lantai 2 unt 2.00 1,177,500 2,355,000
7 List Plafond Gypsum m1 771.83 18,000 13,892,850
5 Railling tangga & Balkon m1 129.91 780,000 101,331,750
JUMLAH VII 212,205,056
VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner)

1 Pasang + Finishing Pintu type PU (double) unit 9.00 2,651,388 23,862,492
4 Pasang + Finishing Pintu type PK (engkel) unit 9.00 1,045,902 9,413,118
5 Pasang + Finishing Pintu type PG (sliding) unit 1.00 7,797,570 7,797,570
6 Pasang + Finishing Jendela type JB unt 2.00 307,566 615,132
7 Pasang + Finishing Jendela type JU unt 10.00 865,902 8,659,020
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
12 Kusen Kayu (dari owner / pemilik) m1 -
13 Engsel pintu set 90.00 60,000 5,400,000
14 Engsel jendela set 58.00 36,000 2,088,000
15 Kunci pintu doubel (belum handel) set 9.00 270,000 2,430,000
16 Kunci pintu engkel (lengkap) set 21.00 360,000 7,560,000
17 Grendel pintu tanam set 9.00 210,000 1,890,000
18 Grendel jendela set 58.00 30,000 1,740,000
19 Hak angin jendela set 58.00 42,000 2,436,000
20 Handel pintu doubel set 18.00 360,000 6,480,000
21 Raill + Engsel + Handel + Kunci Pintu Garasi (PG) set 1.00 30,000,000 30,000,000
22 Kaca Mati Polos m2 39.24 150,000 5,886,000
23 Kaca Mati Es m2 5.40 180,000 972,000
24 Kaca Mati Sunblass sticker m2 24.00 330,000 7,920,000
25 Pengecatan Pintu & Jendela m2 116.28 120,000 13,953,600
JUMLAH VIII 194,540,412
IX PEK. SANITARY
1 Closed duduk + perlengkapan unit 8.000 3,330,000 26,640,000
2 Closed jongkok + perlengkapan unit 1.000 570,000 570,000
3 Wastafel + kran + perlengkapan unit 6.000 2,244,000 13,464,000
4 Meja dapur Granit + Rak atas bawah m1 12.000 2,700,000 32,400,000
5 Zink dapur + kran dapur unt 2.000 1,155,000 2,310,000
6 Meja toilet Granit + Rak m1 14.800 2,700,000 39,960,000
7 Avoer Lantai KM/WC bh 17.000 90,000 1,530,000
8 Kran Panas Dingin+Shower unt 8.000 900,000 7,200,000
9 Kran KM/WC + teras unit 18.000 150,000 2,700,000
JUMLAH IX 126,774,000
X PEK. ATAP
1 Kuda kuda / Gording / Jurai & Nok Kayu 8/12 m2 362.10 177,130 64,138,789
2 Pasang Usuk & Reng m2 362.10 114,666 41,520,414
3 Penutup Atap genteng m2 362.10 218,462 79,105,250
4 Bunbungan genteng (tengah / samping) m1 76.80 154,050 11,831,040
5 Lisplang (depan, belakan & samping) m1 91.96 72,978 6,711,057
6 Cat lisplang m1 91.96 19,624 1,804,614
JUMLAH X 205,111,164
XI PEK. ME & PLUMBING

1 Instalasi Listrik ttk 254.000 162,000 41,148,000
2 Stop kontak bh 66.000 60,000 3,960,000
3 Sakelar bh 184.000 60,000 11,040,000
3 Sakelar Hotel bh 4.000 90,000 360,000
4 Bok MCB + MCB + pentanahan unt 4.000 540,000 2,160,000
5 Lampu PL bh 35.000 138,000 4,830,000
5 Lampu DL bh 104.000 180,000 18,720,000
5 Lampu Teras bh 15.000 300,000 4,500,000
5 Lampu Dinding bh 24.000 420,000 10,080,000
5 Lampu Taman bh 6.000 540,000 3,240,000
6 Instalasi air bersih + aksesoris m1 140.000 24,000 3,360,000
7 Instalasi air buangan + aksesoris m1 236.000 42,000 9,912,000
9 Instalasi air Panas Listrik + Mesin kap. 5 ltr unt 8.000 4,800,000 38,400,000
10 Pompa air ke tandong atas + instalasinya unt 2.000 3,300,000 6,600,000
JUMLAH XI 158,310,000
CSP
KABUPATEN MALANG
HARGA JUMLAH
SATUAN
1 2 3 4 5 6
XII PEK. PELENGKAP

1 Tandon air bawah (PVC ) unt 2.00 3,000,000 6,000,000
2 Tandon air atas (profil tank) unt 2.00 3,000,000 6,000,000
3 Septictank unt 2.00 9,000,000 18,000,000
4 Resapan unt 2.00 4,500,000 9,000,000
JUMLAH XII 39,000,000
C PEKERJAAN PAGAR; HALAMAN & FASILITAS

1 Pondasi & Pagar Depan Utama + Finishing m1 29.00 2,400,000 69,600,000
2 Pondasi & Pagar Samping Depan & Belakang + Finishing m1 48.30 2,100,000 101,430,000
2 Taman & Jalan Halaman m2 305.40 900,000 274,860,000
2 Penyambungan Listrik unt 2.00 6,000,000 12,000,000
3 Penyambungan Air Bersih unt 2.00 4,800,000 9,600,000

CSP
REKAPITULASI ANGGARAN BIAYA
KABUPATEN MALANG
JUMLAH
NO URAIAN PEKERJAAN
1 2 6
A PEKERJAAN PENDAHULUAN 15,139,200
I PEK. PERSIAPAN 2,991,845

II PEK. TANAH 50,180,797
III PEKERJAAN BETON STRUKTUR & PONDASI 757,704,491
IV PEKERJAAN DINDING 494,907,890
V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM 600,894,314
VI PEK. CAT 124,622,427
VII PEK. PLAFOND & RAILLING 212,205,056
VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner) 194,540,412
IX PEK. SANITARY 126,774,000
X PEK. ATAP 205,111,164
XI PEK. ME & PLUMBING 158,310,000
XII PEK. PELENGKAP 39,000,000
C PEKERJAAN PAGAR; HALAMAN & FASILITAS 467,490,000
JUMLAH TOTAL SEMUA 3,449,871,596
PEMBULATAN 3,449,870,000
TERBILANG :
TIGA MILYAR EMPAT RATUS EMPAT PULUH SEMBILAN JUTA DELAPAN RATUS TUJUH PULUH
RIBU RUPIAH

RAHMAD BUDI UTOMO
CSP
DAFTAR HARGA SATUAN UPAH KERJA CSP 2015
NO JENIS PEKERJAAN SAT. HARGA KENAIKAN HARGA

AWAL 5% 10% 12.5% 15.0% 400.0%
I PEKERJAAN PERSIAPAN 2017
1 Pasang Bouplank M 917 963 1,009 1,032 1,055 4,585
2 Galian Tanah M3 10,425 10,946 11,468 11,728 11,989 52,125
3 Galian Tanah Lipatan M3 5,423 5,694 5,965 6,101 6,236 27,115
- - -
II PEKERJAAN PASANGAN - - -
1 Urugan Pasir M3 3,627 3,808 3,990 4,080 4,171 18,135
2 Pas.Aanstamping Pondasi M3 6,262 6,575 6,888 7,045 7,201 31,310
3 Pas.Pondasi Batu Kali M3 13,480 14,154 14,828 15,165 15,502 67,400
4 Pas.plengseng batu kali M3 15,657 16,440 17,223 17,614 18,006 78,285
5 Pas.Batu Merah T=3.00 m M3 22,454 23,577 24,699 25,261 25,822 112,270
9 Pas.Pondasi Rollaag M' 3,628 3,809 3,991 4,082 4,172 18,140
10 Pasang Roaster M2 8,019 8,420 8,821 9,021 9,222 40,095
11 Pas.Glass Block M2 8,019 8,420 8,821 9,021 9,222 40,095
- - - -
III PEKERJAAN BETON - - - -
1 Cor Sloof Praktis M' 5,881 6,175 6,469 6,616 6,763 29,405
2 Cor Kolom Praktis M' 5,881 6,175 6,469 6,616 6,763 29,405
3 Cor Ring Praktis M' 6,759 7,097 7,435 7,604 7,773 33,795
4 Cor Beton Rabat M2 4,506 4,731 4,957 5,069 5,182 22,530
5 Pembesian Praktis M' 1,833 1,925 2,016 2,062 2,108 9,165
6 Pembesian Konstruksi Kg 573 602 630 645 659 2,865
7 Pembesian Platdak M2 5,423 5,694 5,965 6,101 6,236 27,115
8 Cor Sloof Konstruksi M3 20,698 21,733 22,768 23,285 23,803 103,490
9 Cor Kolom Konstruksi M3 22,454 23,577 24,699 25,261 25,822 112,270
10 Cor Ring Konstruksi M3 23,027 24,178 25,330 25,905 26,481 115,135
11 Cor Platdak & Lisplank M3 31,543 33,120 34,697 35,486 36,274 157,715
12 Pas.Begesting M2 5,423 5,694 5,965 6,101 6,236 27,115
- - - -
IV PEKERJAAN KAYU - - - -
1 Pemb. Kusen Plong 11,723 12,309 12,895 13,188 13,481 58,615
2 Pemb. Kuda-kuda Unit 49,567 52,045 54,524 55,763 57,002 247,835
3 Pemb. Pintu Teaxwood Unit 31,543 33,120 34,697 35,486 36,274 157,715
4 Pemb. Pintu Panil Unit 54,150 56,858 59,565 60,919 62,273 270,750
5 Pemb.Kisi-kisi Boven List Unit 14,435 15,157 15,879 16,239 16,600 72,175
6 Pemb.Jendela Boven Unit 22,454 23,577 24,699 25,261 25,822 112,270
7 Pemb.Jendela Besar Unit 40,592 42,622 44,651 45,666 46,681 202,960
8 Pemb. Jalusi Unit 36,087 37,891 39,696 40,598 41,500 180,435
9 Pemb.Pagar M' 16,268 17,081 17,895 18,302 18,708 81,340
10 Pemb.Konsol Unit 11,723 12,309 12,895 13,188 13,481 58,615
11 Pemb.Kuda-kuda Expose Unit 72,174 75,783 79,391 81,196 83,000 360,870
12 Stel Kusen Engkel Unit 6,736 7,073 7,410 7,578 7,746 33,680
13 Stel Daun Pintu/Jendela Unit 10,845 11,387 11,930 12,201 12,472 54,225
14 Stel Kusen Gandeng M' 9,051 9,504 9,956 10,182 10,409 45,255
15 Stel Pagar M' 1,833 1,925 2,016 2,062 2,108 9,165
16 Pemb.Pintu Panil Isian Kayu Unit 99,248 104,210 109,173 111,654 114,135 496,240
17 Pemb.Bak Kontrol 30/30 Unit 12,220 12,831 13,442 13,748 14,053 61,100
18 Pas.List Kaca M' 1,374 1,443 1,511 1,546 1,580 6,870
- - - -
V PEKERJAAN PLESTER & PELAPIS DINDING - - - -
1 Plester Dinding Lt.1 M2 3,207 3,367 3,528 3,608 3,688 16,035
2 Plester Dinding Lt.2 M2 4,506 4,731 4,957 5,069 5,182 22,530
3 Pas.Dinding Kllinker M2 17,184 18,043 18,902 19,332 19,762 85,920
4 Pas.Keramik Dinding M2 10,845 11,387 11,930 12,201 12,472 54,225
5 Benangan/Kol-kolan M' 1,833 1,925 2,016 2,062 2,108 9,165
6 Pas.Dinding Batu Piring M2 12,220 12,831 13,442 13,748 14,053 61,100
7 Strikan Pondasi M2 4,506 4,731 4,957 5,069 5,182 22,530
8 Pas.Dinding Kayu M2 15,351 16,119 16,886 17,270 17,654 76,755
9 Pas.Dinding Sesek M2 6,262 6,575 6,888 7,045 7,201 31,310
10 Pas.Dinding Lambesering M2 15,351 16,119 16,886 17,270 17,654 76,755
- - - -
VI PEKERJAAN KAP / ATAP - - - -
1 Pas.Kuda-kuda&Gording M3 135,336 142,103 148,870 152,253 155,636 676,680
2 Pas.Usuk/Reng M2 5,002 5,252 5,502 5,627 5,752 25,010
3 Pas.Kap Expose M2 13,977 14,676 15,375 15,724 16,074 69,885
4 Pas.Jalusi Unit 13,977 14,676 15,375 15,724 16,074 69,885
5 Pas.Lisplang M' 7,218 7,579 7,940 8,120 8,301 36,090
6 Pas.Papan Ruiter M' 1,374 1,443 1,511 1,546 1,580 6,870
7 Pas.Genteng M2 1,604 1,684 1,764 1,805 1,845 8,020
8 Pas.Genteng Wuwung M' 8,019 8,420 8,821 9,021 9,222 40,095
9 Pas.Plafond Tripleks M2 8,019 8,420 8,821 9,021 9,222 40,095
10 Pas.Talang Seng M' 5,881 6,175 6,469 6,616 6,763 29,405
11 Pas.Palafond Eternit M2 6,262 6,575 6,888 7,045 7,201 31,310
12 Pas.Maman Tripleks M2 16,268 17,081 17,895 18,302 18,708 81,340
13 Pas.Plafond Lambesering M2 24,325 25,541 26,758 27,366 27,974 121,625
14 Pas.List Plafond M' 1,833 1,925 2,016 2,062 2,108 9,165
15 Pas Atap Asbes M2 3,131 3,288 3,444 3,522 3,601 15,655
16 Pas.Papan Talang M' 2,673 2,807 2,940 3,007 3,074 13,365
17 Pas.Kap Pergola M2 17,566 18,444 19,323 19,762 20,201 87,830
- - - -
VII PEKERJAAN LANTAI - - - -
1 Urugan Bawah Lantai M2 3,628 3,809 3,991 4,082 4,172 18,140
2 Pas. Lantai / Rabatan M2 3,628 3,809 3,991 4,082 4,172 18,140
3 Pas.Lantai Keramik M2 9,051 9,504 9,956 10,182 10,409 45,255
4 Pas.Lantai Klinker M2 4,010 4,211 4,411 4,511 4,612 20,050
5 Pas.Ban-banan Kayu M' 3,437 3,609 3,781 3,867 3,953 17,185
6 Pas.Lantai Batu Piring M2 6,759 7,097 7,435 7,604 7,773 33,795
- - - - -
VIII PEKERJAAN SANITAIR - - - - -
1 Pas.Konst.Septicktank Unit 171,423 179,994 188,565 192,851 197,136 857,115
2 Pas.Konst resapan Unit 135,336 142,103 148,870 152,253 155,636 676,680
3 Inst.Air Kotor M' 2,673 2,807 2,940 3,007 3,074 13,365
4 Pas.Bak Mandi Lap.Keramik Unit 49,567 52,045 54,524 55,763 57,002 247,835
5 Pas.Kloset Jongkok Unit 18,941 19,888 20,835 21,309 21,782 94,705
6 Pas.Kloset Monoblock Unit 45,137 47,394 49,651 50,779 51,908 225,685
7 Pas.Wastafel Tempel Unit 18,941 19,888 20,835 21,309 21,782 94,705
8 Pas.Meja Dapur Lap.Keramik M' 59,114 62,070 65,025 66,503 67,981 295,570
9 Pas.Air Bersih M' 3,628 3,809 3,991 4,082 4,172 18,140
10 Pas.Bathtub Unit 108,260 113,673 119,086 121,793 124,499 541,300
- - - -
IX PEKERJAAN FINISHING - - - -
1 Cat Tembok / Plafond M2 3,131 3,288 3,444 3,522 3,601 15,655
2 Cat Kayu M2 5,423 5,694 5,965 6,101 6,236 27,115
3 Cat Genteng M2 3,628 3,809 3,991 4,082 4,172 18,140
4 Plituran / Melamine M2 9,089 9,543 9,998 10,225 10,452 45,445
- - - -
X PEKERJAAN LAIN - LAIN - - - -
1 Buat & pasang grill saluran M' 20,213 21,224 22,234 22,740 23,245 101,065
2 Buat & pasang pagar besi M' 34,650 36,383 38,115 38,981 39,848 173,250
3 Buat & pasang pergola M2 14,389 15,108 15,828 16,188 16,547 71,945
4 Pasang atap YUFI M2 1,146 1,203 1,261 1,289 1,318 5,730
5 Pasang Screen / Paranet M2 2,292 2,407 2,521 2,579 2,636 11,460
6 Pasang bronjong M' 16,038 16,840 17,642 18,043 18,444 80,190
7 Buat kawat bronjong M2 3,818 4,009 4,200 4,295 4,391 19,090
8 Bongkar tiang kawat duri Biji 3,055 3,208 3,361 3,437 3,513 15,275
9 Pasang tiang kawat duri Biji 5,728 6,014 6,301 6,444 6,587 28,640
10 Bongkar kawat duri M' 3,818 4,009 4,200 4,295 4,391 19,090
11 Pasang kawat duri M' 6,492 6,817 7,141 7,304 7,466 32,460
12 Pembuatan paving Biji 91 96 100 102 105 455
13 Pasang paving M2 4,201 4,411 4,621 4,726 4,831 21,005
14 Pasang dak paving M' 4,201 4,411 4,621 4,726 4,831 21,005
15 Buat & pasang teralis Biji 11,456 12,029 12,602 12,888 13,174 57,280
16 Pembuatan mebel L.S - - - -
17 Pasang glangsi Biji 598 628 658 673 688 2,990

Rap & Rab Rumah Singosari (Autosaved) .1

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rap & Rab Rumah Singosari (Autosaved) .1

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN PELAKSANAAN

PEMBANGUNAN RUMAH TINGGAL

B PEKERJAAN BANGUNAN UTAMA

2 Urugan tanah kembali m3 108.80 26,063 2,835,600

4 Urugan tanah peninggian lantai m3 247.00 86,063 21,257,438

III PEKERJAAN BETON STRUKTUR & PONDASI

JUMLAH III 631,420,409

V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM

VII PEK. PLAFOND & RAILLING

JUMLAH VII 176,837,547

VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner)

JUMLAH VIII 162,117,010

XI PEK. ME & PLUMBING

XII PEK. PELENGKAP

JUMLAH PEKERJAAN BANGUNAN UTAMA 2,472,701,997

C PEKERJAAN PAGAR; HALAMAN & FASILITAS

JUMLAH PEKERJAAN PAGAR; HALAMAN & FASILITAS 389,575,000

BATU, DESEMBER. 2017

RAHMAD BUDI UTOMO

JUMLAH PEKERJAAN PENDAHULUAN 15,139,200

B PEKERJAAN BANGUNAN UTAMA

III PEKERJAAN BETON STRUKTUR & PONDASI

JUMLAH III 757,704,491

V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM

VII PEK. PLAFOND & RAILLING

JUMLAH VII 212,205,056

VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner)

JUMLAH VIII 194,540,412

XI PEK. ME & PLUMBING

XII PEK. PELENGKAP

JUMLAH PEKERJAAN BANGUNAN UTAMA 2,967,242,396

C PEKERJAAN PAGAR; HALAMAN & FASILITAS

BATU, DESEMBER. 2017

JUMLAH PEKERJAAN PENDAHULUAN 15,139,200

B PEKERJAAN BANGUNAN UTAMA

I PEK. PERSIAPAN 2,991,845

III PEKERJAAN BETON STRUKTUR & PONDASI 757,704,491

IV PEKERJAAN DINDING 494,907,890

V PEK. LANTAI / MARMER / GRANIT / KERAMIK / BATU ALAM 600,894,314

VI PEK. CAT 124,622,427

VII PEK. PLAFOND & RAILLING 212,205,056

VIII PEK. PINTU JENDELA + PENGUNCI (kusen Dari Owner) 194,540,412

IX PEK. SANITARY 126,774,000

X PEK. ATAP 205,111,164

XI PEK. ME & PLUMBING 158,310,000

XII PEK. PELENGKAP 39,000,000

JUMLAH PEKERJAAN BANGUNAN UTAMA 2,967,242,396

C PEKERJAAN PAGAR; HALAMAN & FASILITAS 467,490,000

JUMLAH PEKERJAAN PAGAR; HALAMAN & FASILITAS 467,490,000

JUMLAH TOTAL SEMUA 3,449,871,596

BATU, DESEMBER. 2017

RAHMAD BUDI UTOMO

NO JENIS PEKERJAAN SAT. HARGA KENAIKAN HARGA

Anda mungkin juga menyukai