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 20/40 S1
12.5 0.53
78.141375 0 36.55007 120.426 6.67
0.80
0.48 120.43
7,680 0.48

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

8 Kolom 15/25
26.66666667 0.53
94.72 49.30691 151.2283 6.67
0.80
0.768 151.23
0.77

8 Kolom 20/20 K1
25 0.53
221.94 85.87887 323.2098 6.67
0.80
0.48 323.21
0.48

8 Kolom 13/13 Kp
59.17159763 0.53
146.7455621 329.5124 500.0708 6.67
0.80
0.568047337 500.07
0.57
 9 Balok 15/30 B1
22.22222222 0.53
106.6586667 47.0115 161.3537 6.67
0.80
0.533333333 161.35
0.53
0.33
22.22

10 Balok 15/25 B2
26.66666667 0.53
94.72 31.75093 132.7945 6.67
0.80
0.512 132.79
0.51
0.33
26.67

11 Balok 15/20 B3
33.33333333 0.53
82.13333333 34.68873 122.6632 6.67
0.80
0.72 122.66
0.72
133,333.33 0.33
33.33

11 Ring Balok 15/15

44.44444444 0.53
109.5111111 32.99989 149.6366 6.67
0.80
0.064 149.64
0.06
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
0.15
0.15

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 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 "

4 Pipa PVC Dia 1 1/4 "
5 Pipa Galvanis Dia 1 "
5 Pipa PVC Dia 1 "
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 80,250

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 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 38.16 kg 8,700 7,500
begisting 0.08 m3 814,000 750,000
ndasi foot plat P2 60x60 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 29.41 kg 8,700 7,500
begisting 0.08 m3 814,000 750,000

ndasi tangga umpak 40x40 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 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 80,250
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 20/40 S1 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 120.43 kg 8,700 7,500
begisting 0.48 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
-
-
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 151.23 kg 8,700 7,500
begisting 0.77 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 323.21 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 500.07 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 161.35 kg 8,700 7,500
begisting 0.53 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 132.79 kg 8,700 7,500
begisting 0.51 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 122.66 kg 8,700 7,500
begisting 0.72 m3 1,070,000 750,000
steger 0.33 m3 750,000 750,000
pembongkaran dan penyiraman 33.33 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 149.64 kg 8,700 7,500
begisting 0.06 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

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 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 1 1/4 " 1.00 86,000 70,000
a Galvanis Dia 1 " 1.00 162,000 142,000
a PVC Dia 1 " 1.00 47,000 35,000
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
- -
- -

- 80,250 80,250

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

971,246 194,061

- 80,250 80,250
79,500 -
326,830 -
156,000 -
286,200 1,200 45,792
60,000 64,000 5,120
 908,530 131,162
- 80,250 80,250
79,500 -
326,830 -
156,000 -
220,575 1,200 35,292
60,000 64,000 5,120
842,905 120,662
- 80,250 80,250
79,500 -
326,830 -
156,000 -
390,000 1,200 62,400
60,000 64,000 5,120
1,012,330 147,770
- 35,000 35,000
137,500 -
137,500 35,000
- 60,000 60,000
137,500 -
61,250 -
70,000 -
268,750 60,000

- 80,250 80,250
79,500 -
171,500 -
156,000 -
407,000 80,250

- 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 -
903,195 1,200 144,511
360,000 215,000 103,200
1,825,525 335,711
- -
- 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 -
1,134,212 1,200 181,474
576,000 512,000 393,216
2,272,542 662,690
- 88,000 88,000
79,500 -
326,830 -
156,000 -
2,424,074 1,200 387,852
360,000 512,000 245,760
3,346,404 721,612
- 88,000 88,000
79,500 -
326,830 -
156,000 -
3,750,531 1,200 600,085
426,036 512,000 290,840
4,738,897 978,925
 - 88,000 88,000
79,500 -
326,830 -
156,000 -
1,210,153 1,200 193,624
400,000 320,000 170,667
247,500 -
4,000 88,889
2,419,983 541,180
- 88,000 88,000
79,500 -
326,830 -
156,000 -
995,959 1,200 159,353
384,000 320,000 163,840
247,500 -
4,000 106,667
2,189,789 517,860

- 88,000 88,000
79,500 -
326,830 -
156,000 -
919,974 1,200 147,196
540,000 320,000 230,400
247,500 -
4,000 133,333
2,269,804 598,929

- 88,000 88,000
79,500 -
326,830 -
156,000 -
1,122,274 1,200 179,564
48,000 320,000 20,480
- -
4,000 -
1,732,604 288,044
- 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
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
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
70,000 16,000 16,000
142,000 20,000 20,000
35,000 12,000 12,000
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

143,650,302 37,546,651 142.5

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 20/30
LT1 PAGAR 8.3 28.55 36.85 0
LT1 BANGUNAN 13.6 22.5 36.1 0 33.1
ROLAG
LT2 BANGUNAN 14.3 20.5 34.8

PENGECATAN
DALAM LT1
DALAM LT2
LUAR LT.1 WP
LUAR LT.1
LUAR LT.2 WP
GUNUNGAN 8.25

PEMBESIAN BETON
P1 19.32 13.3056 32.63 587.2608

P2 6.65 11.3344 17.98 17.9844

PAS BATA LT1 LT2 PENJEPIT BATA GUNUNGAN

127.41 109.62 9.84
LUBANG KSN 22.32 105.09 14.47 95.15

PAS BATA TRAS LT1 0

kusen pj.fl pj.almnium tali air ram jendela ram pintu panil
pj1 9.00 5.10 -
pj2 - 8.24 7.50 4.38
p1 8.60 17.20 - -
p2 4.20 8.40 5.60
p.60
j7
j1
j1 18.30 7.00 12.80
j2 5.90 5.90 5.50
j3 9.95 7.80 11.56
j4 15.10 10.48
j5 14.36 14.36
j6 5.84 5.84
j7 5.80 4.80 1.40
bv1 -
bv2
garasi
0 105.29 94.38 35.64 5.6 -

kusen aluminium 105.29

kusen kayu 6/15 -

Ram pintu aluminium -

Ram pintu kayu 5.60

Ram jendela alm 35.64

Ram jendela kayu -
kaca 5 19.79
kaca 8 -
kaca 10 0
kaca 12 0.354

panil dobel plwd 0

 20/20 jumlah PAS.BATA 1:6 PAS.BATA 1:4 KP 15/15
36.85 36.85 56.37 0 pagar 16
5.5 38.60 119.66 LT1 13.6
15.5 7.75 LT2 30.15
109.62

GUNUNGAN 0

GUNUNGAN

104.99

kaca 5mm kaca 8mm kaca 10mm kaca es lobang

1.5375 - 5.78 doubel plywood 1.00
2.59 3.12 doubel plywood 1.00
3.87 doubel plywood 2.00
1.72 doubel plywood 1.00
doubel plywood

almn
4.178 5.81 almn 2.00
 0.55 1.23 almn 1.00
2.432 3.76 almn 1.00
2.144 2.85 almn 2.00
4.922 6.05 almn 2.00
1.3735 1.66 almn 1.00
0.06 0.35 0.95 almn 1.00
almn 1.00

19.79 - 0 0.354 36.78

 K2 15/30 K1 15/25
3.2 19.2 0 0 0 0 0 0
0 13.6 17.6 0 17.6 17.6 0 17.6
0 30.15 0 0 0 13.36 0 13.36

0.6 0 2 0 0 2.8 0

17.6

0 0
0 0
0 0
0 0
0 0

192

PENGURANGAN CAT
PJ1 P80 P60 J1 BV2 J6 J5
LT1.DLM 5.78 1.72 - - - 1.66 6.05 15.20
LT1.LUAR 5.78 0.29 - - - 1.66 6.05 13.77
LT2.DLM 1.72 - 5.81 - 6.05 0.95 14.52
LT2.LUAR 16.57 16.57
 balok lt2 balok leufel balok atap
B1 15/30 10 B1 15/30 0 B1 15/30 0
B2 15/25 25.2 B2 15/25 6 B2 15/25 39.2
B3 12/20 6 B3 12/20 0 B3 15/20 6.5
B4 20/15 B4 20/15 9.6 B4 20/15 0

30.96

TANGGA 6.784 0.81408

REKAPITULASI RENCANA ANGGARAN BIAYA
RUMAH TINGGAL DUA LANTAI TYPE 48/90
PERUMAHAN HARMONY RESIDENCE
JL.SEKIP JANGLI SEMARANG

JUMLAH JUMLAH
NO ITEM PEKERJAAN
BAHAN+UPAH TOTAL

A PEKERJAAN PAGAR KELILING

1 PEKERJAAN PERSIAPAN 276,375
2 PEKERJAAN TANAH DAN GALIAN 1,195,168
3 PEKERJAAN BETON 9,914,352
4 PEKERJAAN PASANGAN DINDING 8,368,741
5 PEKERJAAN CAT DINDING 3,074,955
22,829,591
B PEKERJAAN BANGUNAN UTAMA
1 PEKERJAAN PERSIAPAN 289,500
2 PEKERJAAN TANAH DAN GALIAN 1,107,280
3 PEKERJAAN BETON 54,459,153
4 PEKERJAAN PASANGAN DINDING 37,784,263
5 PEKERJAAN PASANGAN KERAMIK 10,485,418
6 PEKERJAAN KUSEN DAN KACA 28,423,550
7 PEKERJAAN PENGECATAN 20,440,675
8 PEKERJAAN PLAFOND 5,799,500
9 PEKERJAAN ELEKTRIKAL 3,676,000
10 PEKERJAAN SANITASI 9,985,000
11 PEKERJAAN ATAP -
12 PEKERJAAN LAIN LAIN 1,096,000
173,546,338
JUMLAH BIAYA 196,375,928

Semarang, September 2012

RENCANA ANGGARAN BIAYA
RUMAH TINGGAL DUA LANTAI TYPE 48/90
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 36.85 m' 7,500 7,500 276,375 276,375

II PEKERJAAN TANAH DAN GALIAN

1 Galian pondasi batu kali 25.80 m3 30,000 - 30,000 773,850 773,850
2 Urugan kembali + peninggian peil 8.60 m3 10,000 - 10,000 85,983 85,983
3 Urugan pasir bawah pondasi 2.58 m3 130,000 120,000 309,540 10,000 25,795 335,335

III PEKERJAAN BETON

1 Pondasi batu kali 12.90 m3 328,750 268,750 3,466,203 60,000 773,850 4,240,053
2 Sloof 20/20 S3 1.11 m3 1,867,071 1,591,589 1,759,502 275,482 304,545 2,064,047
3 Kolom 15/15 KP pagar 0.32 m3 5,717,822 4,738,897 1,537,677 978,925 317,642 1,855,319
4 Ring Balk 15/15 RP 0.87 m3 2,020,648 1,732,604 1,504,767 288,044 250,166 1,754,933

IV PEKERJAAN PASANGAN DINDING

1 Pasangan batu bata 56.37 m2 69,950 53,450 3,012,977 16,500 930,105 3,943,082
2 Plesteran batu bata 118.27 m2 30,800 12,800 1,513,824 18,000 2,128,815 3,642,639
3 Sponengan sudut 83.30 m' 9,400 6,400 533,120 3,000 249,900 783,020

V PEKERJAAN CAT DINDING

1 Cat dinding luar lt.1 ex. mowilex 118.27 m2 26,000 20,000 2,365,350 6,000 709,605 3,074,955

16,002,960 6,826,631 22,829,591

B PEKERJAAN BANGUNAN UTAMA
I PEKERJAAN PERSIAPAN
1 Bouwplank dan pengukuran 38.60 m' 7,500 7,500 289,500 289,500

II PEKERJAAN TANAH DAN GALIAN

1 Galian pondasi batu kali + footplat 27.72 m3 30,000 - 30,000 831,600 831,600
2 Urugan kembali + peninggian peil 14.88 m3 10,000 - 10,000 148,800 148,800
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 0.49 m3 172,500 137,500 67,100 35,000 17,080 84,180
2 Pondasi batu kali 12.34 m3 328,750 268,750 3,316,375 60,000 740,400 4,056,775
3 Pondasi foot plat P1 1.64 m3 1,039,692 908,530 1,489,989 131,162 215,106 1,705,095
4 Sloof 20/30 1.99 m3 2,056,276 1,754,697 3,484,829 301,579 598,935 4,083,765
5 Sloof 20/20 1.27 m3 1,867,071 1,591,589 2,022,114 275,482 349,999 2,372,114
6 Kolom 15/15 KP lt.1 0.23 m3 5,717,822 4,738,897 1,089,188 978,925 224,996 1,314,184
7 Kolom 15/15 KP lt.2 0.51 m3 5,913,607 4,738,897 2,414,634 1,174,710 598,556 3,013,190
8 Kolom 15/25 K1 lt.1 0.66 m3 2,935,232 2,272,542 1,499,878 662,690 437,375 1,937,253
9 Kolom 15/25 K1 lt.2 0.50 m3 3,522,278 2,727,050 1,366,252 795,228 398,409 1,764,661
10 Kolom 15/30 K2 lt.1 0.79 m3 2,565,204 2,104,946 1,667,117 460,258 364,525 2,031,642
11 Balk 15/30 B1 0.45 m3 2,961,162 2,419,983 1,088,992 541,180 243,531 1,332,523
12 Balok 15/25 B2 2.64 m3 2,707,649 2,189,789 5,781,042 517,860 1,367,151 7,148,192
13 Balok 15/20 B3 0.66 m3 2,868,733 2,269,804 1,504,880 598,929 397,090 1,901,970
14 Plat Leufel meja dapur atap beton t: 10 cm 3.73 m3 2,903,697 2,275,700 8,488,361 627,997 2,342,428 10,830,789
15 Plat Lantai 2 t: 12 cm 2.77 m3 2,746,525 1,960,500 5,422,743 786,025 2,174,145 7,596,888
16 Plat tangga t: 12 cm 0.77 m3 2,860,785 2,059,000 1,591,195 801,785 619,619 2,210,815
17 Rabat beton lantai 2.21 m3 487,250 407,000 898,046 80,250 177,072 1,075,117

IV PEKERJAAN PASANGAN DINDING

1 Pasangan batu bata lt.1 105.09 m2 69,950 53,450 5,617,154 16,500 1,734,014 7,351,168
2 Pasangan batu bata lt.2 104.99 m2 73,250 53,450 5,611,943 19,800 2,078,886 7,690,829
3 Plesteran batu bata lt.1 318.34 m2 30,800 12,800 4,074,722 18,000 5,730,077 9,804,799
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.2 224.69 m2 34,400 12,800 2,876,050 21,600 4,853,334 7,729,383
6 Tali air 94.38 m' 9,400 6,400 604,032 3,000 283,140 887,172
7 Variasi sponengan 47.19 m' 52,800 12,800 604,032 40,000 1,887,600 2,491,632
8 plester geret 3.18 m2 89,700 14,700 46,784 75,000 238,695 285,479
9 Plester kamrotan 15.93 m2 47,850 29,850 475,511 18,000 286,740 762,251

V PEKERJAAN PASANGAN KERAMIK

Pasangan keramik lantai 1
1 keramik lantai 40/40 lt.1 Roman Gol.C 28.20 m2 143,275 123,275 3,476,355 20,000 564,000 4,040,355
2 keramik dinding KM 20/25 Platinum KW.A 12.28 m2 77,275 53,275 654,217 24,000 294,720 948,937
3 Pasangan keramik dinding dapur 30/60 1.66 m2 77,275 53,275 88,650 24,000 39,936 128,586
4 Plint lantai 10 cm 24.70 m' 28,775 18,775 463,743 10,000 247,000 710,743
Pasangan keramik lantai 2
1 keramik lantai 40/40 lt.2 Roman Gol.C 25.20 m2 147,275 123,275 3,106,530 24,000 604,800 3,711,330
2 keramik lantai KM 20/20 lt.2 Roman Gol.B 3.00 m2 61,775 37,775 113,325 24,000 72,000 185,325
 3 Plint lantai 10 cm 24.70 m' 30,775 18,775 463,743 12,000 296,400 760,143

VI PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pekerjaan kusen pintu dan jendela aluminium 105.29 m' 100,000 100,000 10,529,000 - 10,529,000
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 1.00 unit 1,250,000 1,250,000 1,250,000 - - 1,250,000
4 Ram pintu dan jendela aluminium 35.64 m' 120,000 120,000 4,276,800 - 4,276,800
5 pasang kaca polos 5 mm 41.87 m2 125,000 125,000 5,233,750 - 5,233,750
6 Pasang Handle Pintu utama 2.00 set 480,000 450,000 900,000 30,000 60,000 960,000
7 Pasang Handle Pintu biasa 3.00 set 310,000 250,000 750,000 60,000 180,000 930,000
8 Pasang engsel pintu 5.00 daun 210,000 150,000 750,000 60,000 300,000 1,050,000
9 Pasang engsel jendela lengkap 6.00 daun 199,000 149,000 894,000 50,000 300,000 1,194,000

VII PEKERJAAN CAT DINDING

1 Cat dinding ex.Mowilex 705.94 m2 26,000 20,000 14,118,754 6,000 4,235,626 18,354,380
2 Cat plafond 49.07 m2 17,500 11,500 564,305 6,000 294,420 858,725
3 Compound leufel 5.94 m2 30,000 22,000 130,680 8,000 47,520 178,200
4 Water proofing 36.82 m2 28,500 22,000 810,040 6,500 239,330 1,049,370

VIII PEKERJAAN PLAFOND

1 Pasang plafond gypsum lt.1 17.65 m2 90,000 70,000 1,235,500 20,000 353,000 1,588,500
2 List gypsum lt.1 24.70 m' 28,000 22,000 543,400 6,000 148,200 691,600
3 Pasang plafond gypsum lt.2 31.42 m2 90,000 70,000 2,199,400 20,000 628,400 2,827,800
4 List gypsum lt.2 24.70 m' 28,000 22,000 543,400 6,000 148,200 691,600

IX PEKERJAAN ELEKTRIKAL
1 Titik Lampu + conduit 11.00 ttk 110,000 110,000 1,210,000 - 1,210,000
2 Stop Kontak + conduit 5.00 bh 20,500 17,500 87,500 3,000 15,000 102,500
3 Saklar Tunggal 3.00 bh 20,500 17,500 52,500 3,000 9,000 61,500
4 Saklar Pararel 4.00 bh 20,500 17,500 70,000 3,000 12,000 82,000
5 Downlight philip 11.00 bh 20,000 20,000 220,000 - 220,000
6 KWH meter 1.00 bh 1,150,000 1,150,000 1,150,000 - 1,150,000
7 MCB 1.00 grup 175,000 175,000 175,000 - 175,000
8 Lampu taman 3.00 bh 225,000 225,000 675,000 - 675,000

X PEKERJAAN SANITASI
1 Bak kontrol + tutup 4.00 bh 185,000 145,000 580,000 40,000 160,000 740,000
2 Buist d 30 20.00 m' 39,500 32,000 640,000 7,500 150,000 790,000
3 Pipa PVC Dia 4 " 4.00 btg 247,500 225,500 902,000 22,000 88,000 990,000
4 Pipa PVC Dia 1 " 10.00 btg 47,000 35,000 350,000 12,000 120,000 470,000
5 Pipa galvanis Dia 1 " 2.00 btg 162,000 142,000 284,000 20,000 40,000 324,000
6 Klosed duduk Ina 1.00 bh 1,057,000 977,000 977,000 80,000 80,000 1,057,000
7 Floor Drain 2.00 bh 47,000 35,000 70,000 12,000 24,000 94,000
10 Shower standart 1.00 bh 610,000 550,000 550,000 60,000 60,000 610,000
11 Stopkran 2.00 b 43,000 35,000 70,000 8,000 16,000 86,000
12 Ground tank 1.00 bh 2,500,000 2,500,000 2,500,000 - - 2,500,000
13 Water tank 1000 ltr 1.00 bh 758,000 750,000 750,000 8,000 8,000 758,000
14 Kran air 1/2" 2.00 bh 33,000 25,000 50,000 8,000 16,000 66,000
15 Setick tank + resapan 1.00 bh 1,500,000 1,500,000 1,500,000 - - 1,500,000

XI PEKERJAAN LAIN LAIN

1 Pembersihan akhir 48.00 m2 2,000 - 2,000 96,000 96,000
2 Hiasan kaca 1.00 ls 1,000,000 1,000,000 1,000,000 - - 1,000,000

132,713,722 40,543,116 173,256,838

TOTAL 196,375,928
LUAS BANGUNAN 48.00

ANGGARAN / M2 4,091,165.18

Semarang, September 2013

TOTAL
JUMLAH

276,375

1,195,168

9,914,352

8,368,741

3,074,955
22,829,591

289,500

1,107,280

54,459,153

37,784,263
 10,485,418

28,423,550

20,440,675

5,799,500

3,676,000

9,985,000

1,096,000

173,546,338

Semarang, September 2013