RENCANA ANGGARAN BIAYA

RENOVASI RUMAH

NO ITEM PEKERJAAN

A PEKERJAAN PERSIAPAN
I BONGKARAN DAN PEMBERSIHAN
1 Bongkar bangunan lama

II PEKERJAAN TANAH DAN GALIAN

1 Galian footplat P1
2 Galian footplat P2
3 Galian umpak tangga
1 4 Galian pondasi batu kali
5 Urugan kembali
6 Urugan pasir bawah pondasi

B PEKERJAAN LANTAI 1
I PEKERJAAN BETON LANTAI 1

1.99044586 Cor sumuran

2.29044586 1.00

6.67

0.53

0.48

0.32

2.00

Pembesian Sumuran

1 Pondasi foot plat P1 120 x 120

250 0.08 0.53
125 6.67
937500 0.80
38.16
0.08
 2 Pondasi foot plat P2 60x60
250 0.08 0.53
125 6.67
937500 0.80
29.41
0.08

3 Pondasi tangga umpak 40x40

250 0.08 0.53
125 6.67
937500 0.80
52.00
0.08

4 Aanstamping Pondasi batu kali

1.10

5 Pondasi batu kali

1.10
1.25
0.50

6 Lantai kerja
20 0.53
31.52 29.822 61.342 3.50
0.80

6 Sloof 20/30 S2
16.66666667 0.53
88.8 0 39.7546 134.9823 6.67
0.80
0.24 134.98
3,840 0.24

6 Sloof 20/20
25 0.53
61.6 46.24246667 0 113.2346 6.67
0.80
 0.24 113.23
3,840 0.24

6 Sloof 20/25S1
20 0.53
71.04 0 42.34187 119.051 6.67
0.80
0.768 119.05
12,288 0.77

7 Kolom 15/30 K2
22.22222222 0.53
118.4 47.0115 173.6821 6.67
0.80
0.32 173.68
0.32

7 Kolom 20/20 portal

25 0.53
88.8 46.24247 141.7946 6.67
0.80
0.48 141.79
0.48

8 Kolom 25/25
16 0.53
56.832 29.69447 90.85279 6.67
0.80
0.384 90.85
0.38

8 Kolom 20/20 K1
25 0.53
88.776 85.87887 192.1204 6.67
0.80
0.48 192.12
0.48
 8 Kolom 13/13 Kp
59.17159763 0.53
146.7455621 329.5124 523.8837 6.67
0.80
0.568047337 523.88
0.57

9 Balok 15/30 B1
22.22222222 0.53
98.66666667 47.0115 152.9621 6.67
0.80
0.48 152.96
0.48
0.33
22.22

10 Balok 15/25 B2
26.66666667 0.53
94.72 31.75093 126.4709 6.67
0.80
0.416 126.47
0.42
0.33
26.67

11 Balok 15/20 B3
33.33333333 0.53
82.13333333 34.68873 116.8221 6.67
0.80
0.44 116.82
0.44
133,333.33 0.33
33.33

11 Balok 20/20 portal

25 0.53
88.8 26.0554 114.8554 6.67
0.80
0.48 114.86
 0.48
100,000.00 0.33
25.00

11 Balok 20/40 B4
12.5 0.53
88.8 13.1054 101.9054 6.67
0.80
0.03 101.91
0.03
50,000.00 0.33
12.50

11 Ring Balok 15/15

44.44444444 0.53
109.5111111 32.99989 142.511 6.67
0.80
0.096 142.51
0.10
177,777.78 0.00
0.00

8.333333333 100.6888889 12 Plat lantai beton 12 cm

1.00
8.333333333 32.83333333 65.67
32.83333333 8.33
65.66666667 8.33
33593.12013 8.33

6.666666667 48.33066667 12 Plat lantai beton 15 cm

1.00
106666.6667 48.33
6.67
6.67
33593.12013 6.67

8.333333333 13 Plat tangga

1.00
8.333333333 39.4 78.80
39.4 8.33
 78.8 8.33
33593.12013 8.33

10 60.41333333 14 Plat Leufel beton

47.28 1.00
160000 107.6933333 107.69
8.33
8.33
33593.12013 8.33

21 II PEKERJAAN PASANGAN DINDING LT1

1 Pasangan batu bata
0.02
0.30
64.00

1 Pasangan batu bata trasram

0.02
0.60
64.00

2 Pasangan batu bata trap tangga

0.02
0.30
64.00

3 Plesteran batu bata

0.02
0.20

3 Plesteran batu bata

0.02
0.40

4 Sponengan sudut
0.01
0.10

5 Tali air
0.01
 0.10
8
100 6 Variasi sponengan
0.01 0.02
0.20

7 Pasang batu pyrus

1.00
0.01
0.20

8 Plester geret
0.30

9 Plesteran kamrotan
2.88 0.15
0.69 0.15

9 Dinding Partisi 9 mm 2 sisi

0.69
2.00
1.00
2.00

III PEKERJAAN PASANGAN KERAMIK

1 Pasangan keramik lantai 50/50 ROMAN C
1.00
0.15
0.01
0.03

1 Pasangan keramik lantai 40/40

1.00
0.15
0.01
0.03

1 Pasangan keramik lantai 30/30

 1.00
0.15
0.01
0.03

1 Pasangan keramik lantai 20/20

1.00
0.15
0.01
0.03

1 Pasangan keramik lantai 20/25

1.00
0.15
0.01
0.03

1 Pasangan keramik lantai 20/20

1.00
0.15
0.01
0.03

1 Pasangan plint keramik lantai 60/60

0.15
0.15
0.01
0.03

1 Pasangan plint keramik lantai 40/40

0.10
0.15
0.01
0.03

IV PEKERJAAN KAYU
1 Pekerjaan kusen pintu dan jendela kamfer
1.10

2 Daun pintu panil

0.05
 0.03
2.00
0.10

3 Daun jendela ram kamfer

0.03

4 pasang kaca bening

1.04
0.01

5 Pasang Handle Pintu Tampak Utama

1.00
1.00
1.00
3.00

6 Pasang Handle Pintu Biasa

1.00
1.00
0.00
3.00

7 Pasang Engsel Jendela swing

2.00
1.00
1.00

8 Pasang pintu KM

9 Railling tangga hollow

IV PEKERJAAN CAT DINDING LT1

1 Cat dinding dalam
1.00
1.00

2 Cat dinding luar

1.00
 1.00

V PEKERJAAN PLAFOND
1 Pasang plafond gypsum

2 List gypsum

VI PEKERJAAN ELEKTRIKAL
1 Titik Lampu Dalam
2 Stop Kontak
3 Saklar Tunggal
4 Saklar Pararel
5 Fitting
#REF! 6 MCB 1 phase (6A s/d 10A)

VII PEKERJAAN SANITASI

2 Klosed duduk Ina
1.00

3 Pipa PVC Dia 4 "

3 Pipa PVC Dia 3"
4 Pipa PVC Dia 1 1/4 "
5 Pipa PVC Dia 3/4 "
6 Floor Drain

C PEKERJAAN LANTAI 2
I PEKERJAAN BETON LANTAI 2

1 Kolom 15/30 K1
22.22222222 0.53
118.6666667 58.76437 177.431 6.67
0.80
0.64 177.43
0.64

10 Kolom 15/20 K2
33.33333333 0.53
82.66666667 87.94956 170.6162 6.67
0.80
0.64 170.62
0.64
 10 Kolom praktis KP
44.44444444 0.53
70.04444444 32.99989 103.0443 6.67
0.80
0.373333333 103.04
0.37

11 Balok 15/30 B1
22.22222222 0.53
118.6666667 58.76437 177.431 6.67
0.80
0.4 177.43
0.40
0.33
22.22

12 Ring balk 15/20

44.44444444 0.53
110.2222222 32.99989 143.2221 6.67
0.80
0.533333333 143.22
0.53
0.00
44.44

8.333333333 13 Plat talang beton

1.00
133333.3333 70.00
8.33
8.33
33593.12013 8.33

8.333333333 14 Plat Leufel beton

1.00
133333.3333 70.00
8.33
8.33
33593.12013 8.33
47.6 III PEKERJAAN PASANGAN DINDING LT 2
3.44 1 Pasangan batu bata
44.16 0.02
0.30
64.00

2 Plesteran batu bata

0.02
0.20

3 Sponengan sudut
0.01
0.10

4 Tali air
0.01
0.10

5 Variasi sponengan
0.02
0.15

6 Pleser alur jarak 30

0.05
0.70

IV PEKERJAAN PASANGAN KERAMIK

1 Pasangan keramik lantai 30/30
1.00
0.15
0.01
0.03

V PEKERJAAN KAYU
1 Pekerjaan kusen pintu dan jendela kamfer
1.10

2 Daun pintu panil

0.05
 0.03
2.00
0.10

3 Daun jendela ram kamfer

0.03

4 pasang kaca bening

1.04
0.01

5 Pasang Handle Pintu Tampak Utama

1.00
1.00
1.00
3.00

6 Pasang Handle Pintu Biasa

1.00
1.00
0.00
3.00

7 Pasang Engsel Jendela swing

2.00
1.00
1.00

9 Pagar besi balkon hollow

VI PEKERJAN ATAP
1 Pasang rangka atap galvalum

2 Pasang Liaman Kerpus

0.20
0.20
0.18
0.03
 3 Woodplank single

4 Pasang Genteng Beton

14.00

Pasang Kerpus Beton

3.50
0.23
0.03
0.14

Pekerjaan atap polycarbonate

1.10
2.00
0.00
0.20

Pasang Asbes gelombang besar

0.56
2.00
4.00

VII PEKERJAAN CAT DINDING LT2

1 Cat dinding dalam
1.00
1.00

2 Cat dinding luar

1.00
1.00

VIII PEKERJAAN PLAFOND

1 Pasang plafond gypsum

2 List gypsum

IX PEKERJAAN ELEKTRIKAL
1 Titik Lampu Dalam
 2 Stop Kontak
3 Saklar Tunggal
4 Saklar Pararel
5 Fitting
6 MCB 1 phase (6A s/d 10A)

IX PEKERJAAN LAIN LAIN

Pembersihan akhir
Biaya alat bantu dan mobilisasi
ANGGARAN BIAYA

HARGA SAT. HARGA

ITEM PEKERJAAN VOLUME
PEKERJAAN SAT.BAHAN

KERJAAN PERSIAPAN
ONGKARAN DAN PEMBERSIHAN
ngkar bangunan lama 1.00 ls 1,500,000
-
KERJAAN TANAH DAN GALIAN -
lian footplat P1 1.00 m3 30,000
lian footplat P2 1.00 m3 30,000
lian umpak tangga 1.00 m3 30,000
lian pondasi batu kali 1.00 m3 30,000
ugan kembali 1.00 m3 10,000
ugan pasir bawah pondasi 1.00 m3 110,000 100,000
-
KERJAAN LANTAI 1 -
KERJAAN BETON LANTAI 1 -

1.00 m3

cor 1.00 m3 88,000

Semen 6.67 zak 49,000 49,000

Pasir 0.53 m3 150,000 150,000

split 0.48 m3 195,000 195,000

Batu cyclop 0.32 m3 125,000 125,000

buis 70 cm 2.00 m' 150,000 110,000

mbesian Sumuran

Besi d 12 22.47 kg 8,700 7,500

Besi d 8 5.71 kg 8,700 7,500

ndasi foot plat P1 120 x 120 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 38.16 kg 8,700 7,500
begisting 0.08 m3 814,000 750,000
ndasi foot plat P2 60x60 1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 29.41 kg 8,700 7,500
begisting 0.08 m3 814,000 750,000

ndasi tangga umpak 40x40 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 52.00 kg 8,700 7,500
begisting 0.08 m3 814,000 750,000

nstamping Pondasi batu kali 1.00 m3 35,000

batu kali 1.10 m3 125,000 125,000

ndasi batu kali 1.00 m3 60,000

batu kali 1.10 m3 125,000 125,000
semen 1.25 zak 49,000 49,000
pasir pasang 0.50 m3 140,000 140,000
-

1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 3.50 zak 49,000 49,000
split 0.80 m3 195,000 195,000
-

oof 20/30 S2 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 134.98 kg 8,700 7,500
begisting 0.24 m3 965,000 750,000
-

1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
 besi beton 113.23 kg 8,700 7,500
begisting 0.24 m3 965,000 750,000
-

oof 20/25S1 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 119.05 kg 8,700 7,500
begisting 0.77 m3 965,000 750,000
-
-
lom 15/30 K2 1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 173.68 kg 8,700 7,500
begisting 0.32 m3 1,262,000 750,000
-

lom 20/20 portal 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 141.79 kg 8,700 7,500
begisting 0.48 m3 1,262,000 750,000
-
-
1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 90.85 kg 8,700 7,500
begisting 0.38 m3 1,262,000 750,000
-
lom 20/20 K1 1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 192.12 kg 8,700 7,500
begisting 0.48 m3 1,262,000 750,000
-
lom 13/13 Kp 1.00 m3 88,000
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 523.88 kg 8,700 7,500
begisting 0.57 m3 1,262,000 750,000
-

lok 15/30 B1 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 152.96 kg 8,700 7,500
begisting 0.48 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 22.22 m' 4,000

lok 15/25 B2 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 126.47 kg 8,700 7,500
begisting 0.42 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 26.67 m' 4,000

lok 15/20 B3 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 116.82 kg 8,700 7,500
begisting 0.44 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 33.33 m' 4,000

lok 20/20 portal 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 114.86 kg 8,700 7,500
 begisting 0.48 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 25.00 m' 4,000

lok 20/40 B4 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 101.91 kg 8,700 7,500
begisting 0.03 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 12.50 m' 4,000

ng Balok 15/15 1.00 m3 88,000

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 142.51 kg 8,700 7,500
begisting 0.10 m3 1,070,000 750,000
steger - m3 750,000 750,000
pembongkaran dan penyiraman - m' 4,000

t lantai beton 12 cm 1.00 m3 20,000

Readymix 1.00 m3 635,000 635,000
besi beton 65.67 kg 8,700 7,500
begisting 8.33 m2 66,000 50,000
steger 8.33 m2 50,000 50,000
pembongkaran dan penyiraman 8.33 m2 66,500

t lantai beton 15 cm 1.00 m3 20,000

Readymix 1.00 m3 635,000 635,000
besi beton 48.33 kg 8,700 7,500
begisting 6.67 m2 66,000 50,000
steger 6.67 m2 50,000 50,000
pembongkaran dan penyiraman 6.67 m2 66,500

1.00 m3 20,000
Readymix 1.00 m3 635,000 635,000
besi beton 78.80 kg 8,700 7,500
begisting 8.33 m2 66,000 50,000
 steger 8.33 m2 50,000 50,000
pembongkaran dan penyiraman 8.33 m2 66,500

t Leufel beton 1.00 m3 20,000

Cor beton manual 1.00 m3 635,000 635,000
besi beton 107.69 kg 8,700 7,500
begisting 8.33 m2 66,000 50,000
steger 8.33 m2 50,000 50,000
pembongkaran dan penyiraman 8.33 m2 66,500

KERJAAN PASANGAN DINDING LT1

sangan batu bata 1.00 m2 16,500
pasir pasang 0.02 m3 150,000 150,000
semen 0.30 zak 49,000 49,000
bata merah 65.00 bh 550 550

sangan batu bata trasram 1.00 m2 16,500

pasir pasang 0.02 m3 150,000 150,000
semen 0.60 zak 49,000 49,000
bata merah 65.00 bh 550 550

sangan batu bata trap tangga 1.00 m2 16,500

pasir pasang 0.02 m3 150,000 150,000
semen 0.30 zak 49,000 49,000
bata merah 64.00 bh 550 550

steran batu bata 1.00 m2 18,000

pasir pasang 0.02 m3 150,000 150,000
semen 0.20 zak 49,000 49,000
-
steran batu bata 1.00 m2 18,000
pasir pasang 0.02 m3 150,000 150,000
semen 0.40 zak 49,000 49,000
-

onengan sudut 1.00 m' 3,000

pasir pasang 0.01 m3 150,000 150,000
semen 0.10 zak 49,000 49,000
-

1.00 m' 3,000

pasir pasang 0.01 m3 150,000 150,000
 semen 0.10 zak 49,000 49,000
-
riasi sponengan 1.00 m' 40,000
pasir pasang 0.02 m3 150,000 150,000
semen 0.20 zak 49,000 49,000
-

sang batu pyrus 1.00 m2 75,000

Batu Pyrus 1.00 m2 185,000 185,000
Pasir Pasang Muntilan 0.01 m3 150,000 150,000
PC/Semen 0.20 zak 49,000 49,000

1.00 m2 75,000
PC/Semen 0.30 zak 49,000 49,000

steran kamrotan 1.00 m2 18,000

pasir pasang 0.15 m3 150,000 150,000
semen 0.15 zak 49,000 49,000

nding Partisi 9 mm 2 sisi 1.00 m2 20,000

gypsum 9mm 0.69 lbr 51,000 51,000
plamir 2.00 m2 5,500 5,500
rangka hollow 1.00 m2 36,000 36,000
cat sekelan mowilex 2.00 m2 21,000 21,000

KERJAAN PASANGAN KERAMIK

sangan keramik lantai 50/50 ROMAN C 1.00 m2 20,000
keramik 1.00 m3 38,000 150,500
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000
-
sangan keramik lantai 40/40 1.00 m2 20,000
keramik 1.00 m3 113,000 113,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000
-

sangan keramik lantai 30/30 1.00 m2 20,000

 keramik 1.00 m3 95,000 95,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000
-
sangan keramik lantai 20/20 1.00 m2 20,000
keramik 1.00 m3 101,000 101,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000
-
sangan keramik lantai 20/25 1.00 m2 20,000
keramik 1.00 m3 43,000 43,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000
-
sangan keramik lantai 20/20 1.00 m2 20,000
keramik 1.00 m3 27,500 27,500
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000

sangan plint keramik lantai 60/60 1.00 m2 10,000

keramik 0.15 m3 85,000 85,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000

sangan plint keramik lantai 40/40 1.00 m2 10,000

keramik 0.10 m3 85,000 85,000
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000

KERJAAN KAYU -
kerjaan kusen pintu dan jendela kamfer 1.00 m3 850,000
Kayu balok Kamfer 1.10 4,700,000 4,700,000

un pintu panil 1.00 m2 385,000

Kayu balok Kamfer 0.05 m3 4,700,000 4,700,000
 Kayu papan Kamfer 0.03 m3 4,700,000 4,700,000
List Kayu 2.00 m' 20,000 20,000
Paku 0.10 kg 15,000 15,000

un jendela ram kamfer 1.00 m2 190,000

Kayu papan kamfer 0.03 m3 4,700,000 4,700,000

sang kaca bening 1.00 m2 -

Kaca Bening 5 mm 1.04 m2 80,000 80,000
Paku 0.01 kg 15,000 15,000

sang Handle Pintu Tampak Utama 1.00 bh

Handle Pintu Tampak Utama 1.00 bh 250,000 250,000
Selot 1.00 bh 90,000 90,000
Tutup Kunci 1.00 bh 20,000 20,000
Engsel Pintu 3.00 bh 20,000 20,000

sang Handle Pintu Biasa 1.00 bh 30,000

Handle Pintu Biasa 1.00 bh 100,000 100,000
Selot 1.00 bh 90,000 90,000
Tutup Kunci - bh 20,000 20,000
Engsel Pintu 3.00 bh 20,000 20,000

sang Engsel Jendela swing 1.00 bh 20,000

Engsel Jendela 2.00 bh 54,000 54,000
Knif Jalu 1.00 bh 30,000 30,000
Engsel Gareng 1.00 bh 11,000 11,000

sang pintu KM bh 230,000 200,000

illing tangga hollow 1.00 m' 450,000 450,000

KERJAAN CAT DINDING LT1

t dinding dalam 1.00 m2 6,000
sealer 1.00 m2 6,000 6,000
Cat mowilex 1.00 m2 8,000 8,000

t dinding luar 1.00 m2 6,000

sealer 1.00 m2 6,000 6,000
 Cat mowilex 1.00 m2 13,000 13,000

KERJAAN PLAFOND
sang plafond gypsum 1.00 m2 79,000 73,000

1.00 m' 22,000 22,000

KERJAAN ELEKTRIKAL
tik Lampu Dalam 1.00 100,000 100,000
1.00 103,000 100,000
klar Tunggal 1.00 18,000 15,000
klar Pararel 1.00 15,000 15,000
1.00 10,000 10,000
CB 1 phase (6A s/d 10A) 1.00 30,000 30,000

KERJAAN SANITASI
osed duduk Ina 1.00 80,000
Klosed duduk 1.00 977,000 977,000

a PVC Dia 4 " 1.00 225,000 205,000

a PVC Dia 3" 1.00 215,000 195,000
a PVC Dia 1 1/4 " 1.00 86,000 70,000
a PVC Dia 3/4 " 1.00 36,000 20,000
1.00 47,000 35,000

KERJAAN LANTAI 2 -
KERJAAN BETON LANTAI 2 -
-
lom 15/30 K1 1.00 m3 80,250
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 177.43 kg 8,700 7,500
begisting 0.64 m3 1,462,000 950,000
-
-
lom 15/20 K2 1.00 m3 80,250
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 170.62 kg 8,700 7,500
begisting 0.64 m3 1,462,000 950,000
 -

lom praktis KP 1.00 m3 80,250

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 103.04 kg 8,700 7,500
begisting 0.37 m3 1,160,000 950,000
-
lok 15/30 B1 1.00 m3 80,250
pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 177.43 kg 8,700 7,500
begisting 0.40 m3 1,270,000 950,000
steger 0.33 m3 950,000 950,000
pembongkaran dan penyiraman 22.22 m' 4,000

ng balk 15/20 1.00 m3 80,250

pasir beton 0.53 m3 150,000 150,000
semen 6.67 zak 49,000 49,000
split 0.80 m3 195,000 195,000
besi beton 143.22 kg 8,700 7,500
begisting 0.53 m3 1,270,000 950,000
steger - m3 950,000 950,000
pembongkaran dan penyiraman 44.44 m' 4,000

t talang beton 1.00 m3 20,000

Readymix 1.00 m3 635,000 635,000
besi beton 70.00 kg 8,700 7,500
begisting 8.33 m2 66,000 50,000
steger 8.33 m2 50,000 50,000
pembongkaran dan penyiraman 8.33 m2 66,500

t Leufel beton 1.00 m3 20,000

Readymix 1.00 m3 635,000 635,000
besi beton 70.00 kg 8,700 7,500
begisting 8.33 m2 66,000 50,000
steger 8.33 m2 50,000 50,000
pembongkaran dan penyiraman 8.33 m2 66,500
KERJAAN PASANGAN DINDING LT 2
sangan batu bata 1.00 m2 12,000
pasir pasang 0.02 m3 150,000 150,000
semen 0.30 zak 49,000 49,000
bata merah 64.00 bh 500 500

steran batu bata 1.00 m2 18,000

pasir pasang 0.02 m3 150,000 150,000
semen 0.20 zak 49,000 49,000
-

onengan sudut 1.00 m' 6,000

pasir pasang 0.01 m3 150,000 150,000
semen 0.10 zak 49,000 49,000
-

1.00 m' 6,000

pasir pasang 0.01 m3 150,000 150,000
semen 0.10 zak 49,000 49,000
-
riasi sponengan 1.00 m' 10,000
pasir pasang 0.02 m3 150,000 150,000
semen 0.15 zak 49,000 49,000
-

ser alur jarak 30 1.00 m2 20,000

Pasir Pasang Muntilan 0.05 m3 150,000 150,000
PC/Semen 0.70 zak 49,000 49,000

KERJAAN PASANGAN KERAMIK

sangan keramik lantai 30/30 1.00 m2 12,000
keramik 1.00 m3 37,500 37,500
PC/Semen 0.15 m3 49,000 49,000
Pasir Pasang Muntilan 0.01 zak 150,000 150,000
PC putih 0.03 bh 60,000 60,000

KERJAAN KAYU -
kerjaan kusen pintu dan jendela kamfer 1.00 m3 850,000
Kayu balok Kamfer 1.10 4,700,000 4,700,000

un pintu panil 1.00 m2 385,000

Kayu balok Kamfer 0.05 m3 4,700,000 4,700,000
 Kayu papan Kamfer 0.03 m3 4,700,000 4,700,000
List Kayu 2.00 m' 20,000 20,000
Paku 0.10 kg 15,000 15,000

un jendela ram kamfer 1.00 m2 190,000

Kayu papan kamfer 0.03 m3 4,700,000 4,700,000

sang kaca bening 1.00 m2 -

Kaca Bening 5 mm 1.04 m2 80,000 80,000
Paku 0.01 kg 15,000 15,000

sang Handle Pintu Tampak Utama 1.00 bh

Handle Pintu Tampak Utama 1.00 bh 250,000 250,000
Selot 1.00 bh 90,000 90,000
Tutup Kunci 1.00 bh 20,000 20,000
Engsel Pintu 3.00 bh 20,000 20,000

sang Handle Pintu Biasa 1.00 bh 30,000

Handle Pintu Biasa 1.00 bh 100,000 100,000
Selot 1.00 bh 90,000 90,000
Tutup Kunci - bh 20,000 20,000
Engsel Pintu 3.00 bh 20,000 20,000

sang Engsel Jendela swing 1.00 bh 20,000

Engsel Jendela 2.00 bh 54,000 54,000
Knif Jalu 1.00 bh 30,000 30,000
Engsel Gareng 1.00 bh 11,000 11,000

gar besi balkon hollow 1.00 m' 450,000 450,000

KERJAN ATAP
sang rangka atap galvalum 1.00 150,000 150,000

sang Liaman Kerpus 1.00 20,000

Seng Datar 90 BJLS 20/25 0.20 43,000 43,000
Kawat ayam 0.20 5,000 5,000
PC/Semen 0.18 40,750 40,750
Pasir Pasang Muntilan 0.03 150,000 150,000
-
oodplank single 1.00 50,000 35,000
-

sang Genteng Beton 1.00 7,500

Genteng beton 14.00 7,000 7,000
-
sang Kerpus Beton 1.00 20,000
Kerpus Genteng kanmuri 3.50 18,000 18,000
PC/Semen 0.23 40,750 40,750
Kapur Pasang 0.03 62,500 62,500
Pasir Pasang Muntilan 0.14 150,000 150,000
-
kerjaan atap polycarbonate 1.00 15,000
polycarbonate 1.10 78,692 78,692
Hollow galvalum 2.00 29,167 29,167
Kayu Balok Meranti - 1,650,000 1,650,000
Paku 0.20 11,500 11,500
-
sang Asbes gelombang besar 1.00 3,000
Asbes gelombang besar 0.56 61,000 61,000
Hollow galvalum 2.00 29,167 29,167
Paku Kait 4.00 1,000 1,000

KERJAAN CAT DINDING LT2

t dinding dalam 1.00 m2 6,000
sealer 1.00 m3 6,000 6,000
Cat mowilex 1.00 zak 8,000 8,000

t dinding luar 1.00 m2 6,000

sealer 1.00 m3 6,000 6,000
Cat mowilex 1.00 zak 13,000 13,000

KERJAAN PLAFOND
sang plafond gypsum 1.00 m2 79,000 73,000

1.00 m' 22,000 22,000

KERJAAN ELEKTRIKAL
tik Lampu Dalam 1.00 bh 100,000 100,000
 1.00 bh 103,000 100,000
klar Tunggal 1.00 bh 15,000 12,000
klar Pararel 1.00 bh 15,000 15,000
1.00 bh 10,000 10,000
CB 1 phase (6A s/d 10A) 1.00 bh 30,000 30,000

KERJAAN LAIN LAIN

mbersihan akhir 1.00 ls 450,000
aya alat bantu dan mobilisasi 1.00 ls 2,000,000
HARGA HARGA HARGA
BAHAN SAT.UPAH UPAH

- 1,500,000 1,500,000
- -
- -
- 30,000 30,000
- 30,000 30,000
- 30,000 30,000
- 30,000 30,000
- 10,000 10,000
100,000 10,000 10,000
- -
- -

- 88,000 88,000

326,830 -

79,500 -

93,600 -

40,000 -

220,000 40,000 80,000

168,498 1,200 26,960

42,818 1,200 6,851

971,246 201,811

- 88,000 88,000
79,500 -
326,830 -
156,000 -
286,200 1,200 45,792
60,000 64,000 5,120
 908,530 138,912
- 88,000 88,000
79,500 -
326,830 -
156,000 -
220,575 1,200 35,292
60,000 64,000 5,120
842,905 128,412
- 88,000 88,000
79,500 -
326,830 -
156,000 -
390,000 1,200 62,400
60,000 64,000 5,120
1,012,330 155,520
- 35,000 35,000
137,500 -
137,500 35,000
- 60,000 60,000
137,500 -
61,250 -
70,000 -
268,750 60,000

- 88,000 88,000
79,500 -
171,500 -
156,000 -
407,000 88,000

- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,012,367 1,200 161,979
180,000 215,000 51,600
1,754,697 301,579

- 88,000 88,000
79,500 -
326,830 -
156,000 -
 849,259 1,200 135,882
180,000 215,000 51,600
1,591,589 275,482

- 88,000 88,000
79,500 -
326,830 -
156,000 -
892,882 1,200 142,861
576,000 215,000 165,120
2,031,212 395,981
- -
- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,302,616 1,200 208,418
240,000 512,000 163,840
2,104,946 460,258

- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,063,459 1,200 170,154
360,000 512,000 245,760
1,985,789 503,914
- -
- 88,000 88,000
79,500 -
326,830 -
156,000 -
681,396 1,200 109,023
288,000 512,000 196,608
1,531,726 393,631
- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,440,903 1,200 230,544
360,000 512,000 245,760
2,363,233 564,304
 - 88,000 88,000
79,500 -
326,830 -
156,000 -
3,929,128 1,200 628,660
426,036 512,000 290,840
4,917,493 1,007,501

- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,147,216 1,200 183,554
360,000 320,000 153,600
247,500 -
4,000 88,889
2,317,046 514,043
- 88,000 88,000
79,500 -
326,830 -
156,000 -
948,532 1,200 151,765
312,000 320,000 133,120
247,500 -
4,000 106,667
2,070,362 479,552

- 88,000 88,000
79,500 -
326,830 -
156,000 -
876,166 1,200 140,186
330,000 320,000 140,800
247,500 -
4,000 133,333
2,015,996 502,320

- 88,000 88,000
79,500 -
326,830 -
156,000 -
861,416 1,200 137,826
 360,000 320,000 153,600
247,500 -
4,000 100,000
2,031,246 479,426

- 88,000 88,000
79,500 -
326,830 -
156,000 -
764,291 1,200 122,286
22,500 320,000 9,600
247,500 -
4,000 50,000
1,596,621 269,886

- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,068,833 1,200 171,013
72,000 320,000 30,720
- -
4,000 -
1,703,163 289,733
- 20,000 20,000
635,000 -
492,500 1,200 78,800
416,500 16,000 133,280
416,500 -
66,500 553,945
1,960,500 786,025
- 20,000 20,000
635,000 -
362,480 1,200 57,997
333,333 16,000 106,667
333,333 -
66,500 443,333
1,664,147 627,997
- 20,000 20,000
635,000 -
591,000 1,200 94,560
416,500 16,000 133,280
 416,500 -
66,500 553,945
2,059,000 801,785
- 20,000 20,000
635,000 -
807,700 1,200 129,232
416,500 16,000 133,280
416,500 -
66,500 553,945
2,275,700 836,457

- 16,500 16,500
3,000 -
14,700 -
35,750 -
53,450 16,500
- 16,500 16,500
3,000 -
29,400 -
35,750 -
68,150 16,500
- 16,500 16,500
3,000 -
14,700 -
35,200 -
52,900 16,500
- 18,000 18,000
3,000 -
9,800 -
12,800 18,000
- 18,000 18,000
3,000 -
19,600 -
22,600 18,000

- 3,000 3,000
1,500 -
4,900 -
6,400 3,000

- 3,000 3,000
1,500 -
 4,900 -
6,400 3,000
- 40,000 40,000
3,000 -
9,800 -
12,800 40,000

- 75,000 75,000
185,000 -
1,500 -
9,800 -
196,300 75,000

- 75,000 75,000
14,700 -
14,700 75,000

- 18,000 18,000
22,500 -
7,350 -
29,850 18,000
- 20,000 20,000
35,190 -
11,000 -
36,000 -
42,000 -
124,190 20,000

- 20,000 20,000
150,500 -
7,350 -
1,425 -
1,500 -
160,775 20,000
- 20,000 20,000
113,000 -
7,350 -
1,425 -
1,500 -
123,275 20,000

- 20,000 20,000
 95,000 -
7,350 -
1,425 -
1,500 -
105,275 20,000
- 20,000 20,000
101,000 -
7,350 -
1,425 -
1,500 -
111,275 20,000
- 20,000 20,000
43,000 -
7,350 -
1,425 -
1,500 -
53,275 20,000
- 20,000 20,000
27,500 -
7,350 -
1,425 -
1,500 -
37,775 20,000
- 10,000 10,000
12,750 -
7,350 -
1,425 -
1,500 -
23,025 10,000
- 10,000 10,000
8,500 -
7,350 -
1,425 -
1,500 -
18,775 10,000

- -
- 850,000 850,000
5,170,000 -
5,170,000 850,000
- 385,000 385,000
211,500 -
 141,000 -
40,000 -
1,500 -
394,000 385,000
- 190,000 190,000
131,600 -
131,600 190,000

- -
83,200 -
150 -
83,350 -

35,000 35,000
250,000 -
90,000 -
20,000 -
60,000 -
420,000 35,000
- 30,000 30,000
100,000 -
90,000 -
- -
60,000 -
250,000 30,000
- 20,000 20,000
108,000 -
30,000 -
11,000 -
149,000 20,000
- 30,000 -

450,000 -
450,000

- 6,000 6,000
6,000 -
8,000 -
14,000 6,000
- 6,000 6,000
6,000 -
 13,000 -
19,000 6,000

73,000 6,000 6,000

73,000 6,000
22,000 -
22,000

100,000
100,000 3,000 3,000
15,000 3,000 3,000
15,000 -
10,000 -
30,000 -

- 80,000 80,000
977,000 -
977,000 80,000
205,000 20,000 20,000
195,000 20,000 20,000
70,000 16,000 16,000
20,000 16,000 16,000
35,000 12,000 12,000

- -
- -
- -
- 80,250 80,250
79,500 -
326,830 -
156,000 -
1,330,733 1,200 212,917
608,000 512,000 327,680
2,501,063 620,847
- -
- 80,250 80,250
79,500 -
326,830 -
156,000 -
1,279,622 1,200 204,739
608,000 512,000 327,680
2,449,952 612,669

- 80,250 80,250
79,500 -
326,830 -
156,000 -
772,833 1,200 123,653
354,667 210,000 78,400
1,689,829 282,303
- 80,250 80,250
79,500 -
326,830 -
156,000 -
1,330,733 1,200 212,917
380,000 320,000 128,000
313,500 -
4,000 88,889
2,586,563 510,056
- 80,250 80,250
79,500 -
326,830 -
156,000 -
1,074,166 1,200 171,867
506,667 320,000 170,667
- -
4,000 177,778
2,143,163 600,561

- 20,000 20,000
635,000 -
525,000 1,200 84,000
416,500 16,000 133,280
416,500 -
66,500 553,945
1,993,000 791,225
- 20,000 20,000
635,000 -
525,000 1,200 84,000
416,500 16,000 133,280
416,500 -
66,500 553,945
1,993,000 791,225
 - 12,000 12,000
3,000 -
14,700 -
32,000 -
49,700 12,000
- 18,000 18,000
3,000 -
9,800 -
12,800 18,000

- 6,000 6,000
1,500 -
4,900 -
6,400 6,000

- 6,000 6,000
1,500 -
4,900 -
6,400 6,000
- 10,000 10,000
3,000 -
7,350 -
10,350 10,000

- 20,000 20,000
7,500 -
34,300 -
41,800 20,000

- 12,000 12,000
37,500 -
7,350 -
1,425 -
1,500 -
47,775 12,000
- -
- 850,000 850,000
5,170,000 -
5,170,000 850,000
- 385,000 385,000
211,500 -
 141,000 -
40,000 -
1,500 -
394,000 385,000
- 190,000 190,000
131,600 -
131,600 190,000

- -
83,200 -
150 -
83,350 -

35,000 35,000
250,000 -
90,000 -
20,000 -
60,000 -
420,000 35,000
- 30,000 30,000
100,000 -
90,000 -
- -
60,000 -
250,000 30,000
- 20,000 20,000
108,000 -
30,000 -
11,000 -
149,000 20,000

450,000 -
450,000

150,000 -
150,000
- 20,000 20,000
8,600 -
1,000 -
7,335 -
4,950 - 3.464203
21,885 20,000 8
 - 3.464203
35,000 15,000 15,000 2.886836
35,000 15,000

- 7,500 7,500
98,000 -
98,000 7,500
- 20,000 20,000
63,000 -
9,373 -
1,750 -
20,850 -
94,973 20,000
- 15,000 15,000
86,562 -
58,333 -
- -
2,300 -
147,195 15,000
- 3,000 3,000
34,160 -
58,333 -
4,000 -
96,493 3,000

- 6,000 6,000
6,000 -
8,000 -
14,000 6,000
- 6,000 6,000
6,000 -
13,000 -
19,000 6,000

73,000 6,000 6,000

73,000 6,000
22,000 -
22,000

100,000
 100,000 3,000 3,000
12,000 3,000 3,000
15,000 -
10,000 -
30,000 -

- 450,000 450,000
- 2,000,000 2,000,000

151,683,910 39,218,833 142.5

LUAS 356250
BIAYA/M2
 51.85

33
9
93.85 108.3718
13.083140877598
17.815242494226
0
PANJANG DDG H V TOTAL LUAS 20/25 S2 20/30 S1
LT1 PAGAR 4.5 3 7.5
LT1 BANGUNAN 10.33 27.72 38.05 0 38.5
ROLAG
LT2 BANGUNAN 13.5 27.72 41.22
GUNUNGAN

PAS BATA LT1 LT2 PENJEPIT BATA GUNUNGAN

122.205 224.91325 9.84
LUBANG KSN 13.09 109.12 8.40 216.51

PAS BATA TRAS LT1 0

kusen pj.fl pj.almnium tali air ram jendela ram pintu panil
pj1 6.95 6.95
pj2
p1 15.00 15.00
p2 9.80 9.80
p3
j7
j1 6.00 6.00
j3 12.28 8.44
j2 3.20 3.20 2.80
j3
j4
j5
j6
j7
bv1
bv2 4.40 4.40
garasi
0 57.63 53.79 2.8 0 -

kusen aluminium 57.63

kusen kayu 6/15 -

Ram pintu aluminium -

Ram pintu kayu -

Ram jendela alm 2.80

Ram jendela kayu -
kaca 5 6.03
kaca 8 -
kaca 10 6.508
kaca 12 0

panil dobel plwd 0

 20/20 S3 jumlah PAS.BATA 1:6 PAS.BATA 1:4 KP 15/15
7.5 7.50 16.875 0 pagar 6.75
8.5 47.00 117.955 LT1 9
8.5 4.25 LT2 11.4
129.843 GUNUNGAN 8.1
95.07025

GUNUNGAN

226.35

kaca 5mm kaca 8mm kaca 9mm kaca es lobang

0.4025 2.14 doubel plywood 1.00
6.51 9.10 doubel plywood 1.00
5.54 doubel plywood 3.00
3.28 almn 2.00
doubel plywood

1.1139 1.35 kaca 1.00

3.82 4.42 almn 1.00
0.3364 0.64 almn 1.00
almn
almn
almn
almn
almn
almn
0.36 0.56 2

6.03 - 6.508 0 27.02

 K2 20/20 PINTU K3 25/25
0 6.75 5 0 5 0 0 0
0 9 0 0 0 41 0 41
7.35 18.75 0 0 0 30 0 30
8.1

2 0 0 2.8 0

0 0
0 0
0 0
0 0
0 0
 balok lt2 balok leufel balok atap
B1 15/30 21.62 B1 15/30 0 B1 15/30 0 Ring praktis
B2 15/25 22.41 B2 15/25 0 B2 15/25 8.66 35.86
B3 15/20 1.58 B3 12/20 0 B3 15/20 0
B4 20/40 22.5 B4 20/15 0 B4 20/15 0
B5 20/20 2

71
Ring praktis
REKAP ANGGARAN BIAYA
RUKO TYPE 118/72
PERUMAHAN HARMONY RESIDENCE
JL.SEKIP JANGLI SEMARANG

JUMLAH JUMLAH
NO ITEM PEKERJAAN
BAHAN+UPAH TOTAL

A PEKERJAAN PAGAR KELILING

1 PEKERJAAN PERSIAPAN 56,250
2 PEKERJAAN TANAH DAN GALIAN 243,250
3 PEKERJAAN BETON 2,295,255
4 PEKERJAAN PASANGAN DINDING 2,395,556
5 PEKERJAAN CAT DINDING 906,750
5,897,061
B PEKERJAAN BANGUNAN UTAMA
1 PEKERJAAN PERSIAPAN 352,500
2 PEKERJAAN TANAH DAN GALIAN 1,080,673
3 PEKERJAAN BETON 61,549,277
4 PEKERJAAN PASANGAN DINDING 58,061,945
5 PEKERJAAN PASANGAN KERAMIK 18,994,446
6 PEKERJAAN KUSEN DAN KACA 22,043,170
7 PEKERJAAN PENGECATAN 27,972,219
8 PEKERJAAN PLAFOND 8,684,650
9 PEKERJAAN ELEKTRIKAL 3,545,500
10 PEKERJAAN SANITASI 9,434,500
11 PEKERJAAN ATAP 18,954,243
12 PEKERJAAN LAIN LAIN 5,814,000
236,487,123
JUMLAH BIAYA 242,384,184

Semarang, September 2012

RENCANA ANGGARAN BIAYA
RUKO TYPE 118/72
PERUMAHAN HARMONY RESIDENCE
JL.SEKIP JANGLI SEMARANG

HARGA SAT. HARGA HARGA HARGA HARGA

NO ITEM PEKERJAAN VOLUME JUMLAH
PEKERJAAN SAT.BAHAN BAHAN SAT.UPAH UPAH

A PEKERJAAN PAGAR KELILING

I PEKERJAAN PERSIAPAN
1 Bouwplank dan pengukuran 7.50 m' 7,500 7,500 56,250 56,250

II PEKERJAAN TANAH DAN GALIAN

1 Galian pondasi batu kali 5.25 m3 30,000 - 30,000 157,500 157,500
2 Urugan kembali + peninggian peil 1.75 m3 10,000 - 10,000 17,500 17,500
3 Urugan pasir bawah pondasi 0.53 m3 130,000 120,000 63,000 10,000 5,250 68,250

III PEKERJAAN BETON

1 Pondasi batu kali 2.63 m3 328,750 268,750 705,469 60,000 157,500 862,969
2 Sloof 20/20 0.23 m3 1,867,071 1,591,589 358,108 275,482 61,983 420,091
3 Kolom 15/15 KP pagar 0.11 m3 5,924,994 4,917,493 560,963 1,007,501 114,931 675,894
4 Ring Balk 15/15 RP 0.17 m3 1,992,896 1,703,163 287,409 289,733 48,892 336,301

IV PEKERJAAN PASANGAN DINDING

1 Pasangan batu bata 16.88 m2 69,950 53,450 901,969 16,500 278,438 1,180,406
2 Plesteran batu bata 34.88 m2 30,800 12,800 446,400 18,000 627,750 1,074,150
3 Sponengan sudut 15.00 m' 9,400 6,400 96,000 3,000 45,000 141,000

V PEKERJAAN CAT DINDING

1 Cat dinding luar lt.1 ex. mowilex 34.88 m2 26,000 20,000 697,500 6,000 209,250 906,750

4,116,817 1,780,244 5,897,061

B PEKERJAAN BANGUNAN UTAMA
I PEKERJAAN PERSIAPAN
1 Bouwplank dan pengukuran 47.00 m' 7,500 7,500 352,500 352,500

II PEKERJAAN TANAH DAN GALIAN

1 Galian pondasi batu kali + footplat 26.64 m3 30,000 - 30,000 799,050 799,050
2 Urugan kembali + peninggian peil 15.47 m3 10,000 - 10,000 154,743 154,743
3 Urugan pasir bawah pondasi 0.98 m3 130,000 120,000 117,120 10,000 9,760 126,880

III PEKERJAAN BETON

1 Lantai kerja 0.72 m3 172,500 137,500 99,000 35,000 25,200 124,200
2 Pondasi batu kali 16.45 m3 328,750 268,750 4,420,938 60,000 987,000 5,407,938
3 Pondasi foot plat P1 2.50 m3 1,047,442 908,530 2,271,325 138,912 347,280 2,618,605
4 Pondasi cyclop - m3 971,317 842,905 - 128,412 - -
5 Sloof 20/25 - m3 2,427,193 2,031,212 - 395,981 - -
6 Sloof 20/30 2.31 m3 2,056,276 1,754,697 4,053,351 301,579 696,647 4,749,998
7 Sloof 20/20 0.34 m3 1,867,071 1,591,589 541,140 275,482 93,664 634,804
8 Kolom 15/15 KP lt.1 0.15 m3 5,924,994 4,917,493 747,951 1,007,501 153,241 901,192
9 Kolom 15/15 KP lt.2 0.45 m3 6,126,494 4,917,493 2,231,386 1,209,001 548,602 2,779,989
10 Kolom 25/25 K3 lt.1 2.56 m3 1,925,357 1,531,726 3,925,048 393,631 1,008,680 4,933,728
11 Kolom 25/25 K3 lt.2 1.88 m3 2,310,429 1,838,071 3,446,383 472,358 885,671 4,332,054
12 Kolom 15/30 K2 lt.1 - m3 2,565,204 2,104,946 - 460,258 - -
13 Kolom 15/30 K2 lt.2 - m3 3,078,245 2,525,935 - 552,310 - -
14 Kolom 20/20 portal 0.10 m3 2,489,703 1,985,789 206,522 503,914 52,407 258,929
15 Balk 15/30 B1 0.97 m3 2,831,089 2,317,046 2,254,254 514,043 500,113 2,754,366
16 Balok 15/25 B2 1.17 m3 2,549,914 2,070,362 2,412,231 479,552 558,738 2,970,968
17 Balok 15/20 B3 0.05 m3 2,518,315 2,015,996 95,558 502,320 23,810 119,368
18 Balok 20/20 portal 0.16 m3 2,510,672 2,031,246 324,999 479,426 76,708 401,708
19 Balok 20/40 B4 1.80 m3 1,866,507 1,596,621 2,873,917 269,886 485,796 3,359,713
20 Ring Balk 15/15 0.81 m3 1,992,896 1,703,163 1,374,197 289,733 233,771 1,607,968
21 Plat atap beton t: 10 cm 0.62 m3 2,903,697 2,275,700 1,401,831 627,997 386,846 1,788,677
22 Plat Lantai 2 t: 12 cm 6.46 m3 2,746,525 1,960,500 12,661,693 786,025 5,076,464 17,738,157
23 Plat tangga t: 12 cm 0.86 m3 2,860,785 2,059,000 1,764,769 801,785 687,210 2,451,979
24 Rabat beton lantai 3.26 m3 495,000 407,000 1,327,838 88,000 287,100 1,614,938

IV PEKERJAAN PASANGAN DINDING

1 Pasangan batu bata lt.1 109.12 m2 69,950 53,450 5,832,464 16,500 1,800,480 7,632,944
2 Pasangan batu bata lt.2 226.35 m2 73,250 53,450 12,098,661 19,800 4,481,824 16,580,485
3 Plesteran batu bata lt.1 324.38 m2 30,800 12,800 4,152,064 18,000 5,838,840 9,990,904
4 Plesteran batu bata trasram 19.25 m2 40,600 22,600 435,050 18,000 346,500 781,550
5 Plesteran batu bata lt.2 406.73 m2 34,400 12,800 5,206,171 21,600 8,785,414 13,991,585
6 Tali air 53.79 m' 9,400 6,400 344,256 3,000 161,370 505,626
7 Variasi sponengan 26.90 m' 52,800 12,800 344,256 40,000 1,075,800 1,420,056
8 Aksesoris lubang kaca 14.00 bh 22,000 14,500 203,000 7,500 105,000 308,000
9 Dinding partisi gypsum 9 mm 39.38 m2 144,190 124,190 4,891,099 20,000 787,680 5,678,779
10 Pasangan batu andhisit/pyrus 4.32 m2 271,300 196,300 848,016 75,000 324,000 1,172,016

V PEKERJAAN PASANGAN KERAMIK

Pasangan keramik lantai 1
1 keramik lantai 30/30 lt.1 Roman Gol.C 61.66 m2 125,275 105,275 6,491,151 20,000 1,233,180 7,724,331
2 keramik lantai KM 20/20 Roman Gol.B 3.59 m2 131,275 111,275 399,589 20,000 71,820 471,409
3 keramik dinding KM 20/25 Platinum KW.A 7.33 m2 77,275 53,275 390,239 24,000 175,800 566,039
4 Pasangan keramik dinding dapur 30/60 - m2 77,275 53,275 - 24,000 - -
5 Plint lantai 10 cm 38.00 m' 28,775 18,775 713,450 10,000 380,000 1,093,450
 Pasangan keramik lantai 2
1 keramik lantai 30/30 lt.2 Roman Gol.C 50.74 m2 129,275 105,275 5,341,390 24,000 1,217,700 6,559,090
2 keramik tangga 30/30 lt.2 Roman Gol.C 7.14 m2 150,330 126,330 902,312 24,000 171,420 1,073,732
3 keramik lantai KM 20/20 lt.2 Roman Gol.B 1.32 m2 61,775 37,775 49,863 24,000 31,680 81,543
4 keramik dinding KM 20/25 Platinum KW.A 5.04 m2 77,275 53,275 268,373 24,000 120,900 389,273
 5 Plint lantai 10 cm 33.65 m' 30,775 18,775 631,779 12,000 403,800 1,035,579

VI PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pekerjaan kusen pintu dan jendela aluminium 57.63 m' 100,000 100,000 5,763,000 - 5,763,000
2 Daun pintu rangka kayu dobel plywod 4.00 unit 750,000 525,000 2,100,000 225,000 900,000 3,000,000
3 Daun pintu aluminium 2.00 unit 1,250,000 1,250,000 2,500,000 - - 2,500,000
4 Ram pintu dan jendela aluminium 2.80 m' 120,000 120,000 336,000 - 336,000
5 pasang kaca polos 5 mm 41.87 m2 125,000 125,000 5,233,750 - 5,233,750
6 pasang kaca polos 9 mm 6.51 m2 365,000 365,000 2,375,420 - 2,375,420
7 Pasang Handle Pintu kaca frameless 2.00 set 350,000 320,000 640,000 30,000 60,000 700,000
8 Pasang Handle Pintu biasa 3.00 set 310,000 250,000 750,000 60,000 180,000 930,000
9 Pasang engsel pintu 1.00 daun 210,000 150,000 150,000 60,000 60,000 210,000
10 Pasang engsel jendela lengkap 5.00 daun 199,000 149,000 745,000 50,000 250,000 995,000

VII PEKERJAAN CAT DINDING

1 Cat dinding ex.Mowilex 950.45 m2 26,000 20,000 19,008,915 6,000 5,702,675 24,711,590
2 Cat plafond 74.21 m2 17,500 11,500 853,358 6,000 445,230 1,298,588
3 Compound dag expose 44.10 m2 30,000 22,000 970,200 8,000 352,800 1,323,000
4 Water proofing 22.42 m2 28,500 22,000 493,295 6,500 145,746 639,041

VIII PEKERJAAN PLAFOND

1 Pasang plafond gypsum lt.1 13.46 m2 90,000 70,000 941,850 20,000 269,100 1,210,950
2 List gypsum lt.1 38.00 m' 28,000 22,000 836,000 6,000 228,000 1,064,000
3 Pasang plafond gypsum lt.2 60.75 m2 90,000 70,000 4,252,500 20,000 1,215,000 5,467,500
4 List gypsum lt.2 33.65 m' 28,000 22,000 740,300 6,000 201,900 942,200

IX PEKERJAAN ELEKTRIKAL
1 Titik Lampu + conduit 14.00 ttk 110,000 110,000 1,540,000 - 1,540,000
2 Stop Kontak + conduit 4.00 bh 20,500 17,500 70,000 3,000 12,000 82,000
3 Saklar Tunggal 4.00 bh 20,500 17,500 70,000 3,000 12,000 82,000
4 Saklar Pararel 3.00 bh 20,500 17,500 52,500 3,000 9,000 61,500
5 Downlight philip 14.00 bh 20,000 20,000 280,000 - 280,000
6 KWH meter 1.00 bh 1,150,000 1,150,000 1,150,000 - 1,150,000
7 MCB 2.00 group 175,000 175,000 350,000 - 350,000

X PEKERJAAN SANITASI
1 Pipa PVC Dia 4 " 2.00 btg 247,500 225,500 451,000 22,000 44,000 495,000
2 Pipa PVC Dia 3 " 6.00 btg 236,500 214,500 1,287,000 22,000 132,000 1,419,000
3 Pipa PVC Dia 1 " 6.00 btg 47,000 35,000 210,000 12,000 72,000 282,000
4 Klosed duduk Ina 1.00 bh 1,057,000 977,000 977,000 80,000 80,000 1,057,000
5 Klosed jongkok Ina 1.00 bh 195,000 135,000 135,000 60,000 60,000 195,000
6 Floor Drain 2.00 bh 47,000 35,000 70,000 12,000 24,000 94,000
7 Washtafel toto + meja gantung 1.00 bh 982,500 950,000 950,000 32,500 32,500 982,500
8 Stopkran 2.00 b 43,000 35,000 70,000 8,000 16,000 86,000
9 Ground tank 1.00 bh 2,500,000 2,500,000 2,500,000 - - 2,500,000
10 Water tank 1000 ltr 1.00 bh 758,000 750,000 750,000 8,000 8,000 758,000
11 Kran air 1/2" 2.00 bh 33,000 25,000 50,000 8,000 16,000 66,000
12 Setick tank + resapan 1.00 bh 1,500,000 1,500,000 1,500,000 - - 1,500,000

XI PEKERJAN ATAP
1 Pasang rangka atap galvalum 72.15 m2 150,000 150,000 10,822,500 - 10,822,500
2 Pasang Liaman atap 30.50 m' 41,885 21,885 667,493 20,000 610,000 1,277,493
3 Pasang Atap Galvalum 72.15 m2 95,000 78,500 5,663,775 16,500 1,190,475 6,854,250

XII PEKERJAAN LAIN LAIN

1 Pembersihan akhir 118.00 m2 3,000 - 3,000 354,000 354,000
2 Hiasan ornamen portal 1.00 ls 1,500,000 1,500,000 1,500,000 - - 1,500,000
3 Railling tangga 7.20 m2 550,000 550,000 3,960,000 - 3,960,000

181,860,489 54,274,134 236,134,623

TOTAL 242,384,184
LUAS BANGUNAN 118.00

ANGGARAN / M2 2,054,103.26

Semarang, Oktober 2013

TOTAL
JUMLAH

56,250

243,250

2,295,255

2,395,556

906,750
5,897,061

352,500

1,080,673

61,549,277

58,061,945
 18,994,446

22,043,170

27,972,219

8,684,650

3,545,500

9,434,500

18,954,243

5,814,000

236,487,123

Semarang, Oktober 2013