RENCANA ANGGARAN PELAKSANAAN

RUMAH TINGGAL KIREI ALTERNATIF 1 TIPE 65

Material Upah
No. Jenis Pekerjaan Vol Sat Sub Jumlah
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga

I PEKERJAAN PERSIAPAN 23,418,900.00

1 Pembersihan Lokasi 1.00 ls 4,500,000.00 4,500,000.00 -
2 Bowplank 34.34 m' 85,000.00 2,918,900.00 -
3 Listrik & air kerja (supply by owner) 1.00 ls - -
4 Pantek sumur air kerja (suplly by owner) 1.00 ls - -
5 Dokumentasi & laporan harian 1.00 ls 6,000,000.00 6,000,000.00 -
6 Koordinasi 1.00 ls 10,000,000.00 10,000,000.00 -

II PEKERJAAN TANAH PONDASI BATU KALI DAN ROLAG 23,900,108.49

1 Pondasi Batu Kali
- Galian Tanah Pondasi Batu Kali 18.44 m3 125,000.00 2,305,451.25 -
- Urug kembali pondasi 4.61 m3 95,000.00 438,035.74 -
- Pondasi Batu Kali 13.83 m3 1,500,000.00 20,749,061.25 -

2 Pondasi Rolag
- Galian Tanah Pondasi Rolag 0.34 m3 125,000.00 42,798.75 -
- Urug kembali pondasi - m3 - -
- Pondasi Rolag 0.34 m3 350,000.00 119,836.50 -

3 Pekerjaan Galian Tanah Kamar Mandi 1.96 m3 125,000.00 244,925.00 -

III PEKERJAAN BETON DAN STRUKTUR 156,694,953.70

1 Pondasi Tapak (80x80)
- Besi Tulangan D10 272.00 kg 18,000.00 4,895,939.55 -
- Galian Pondasi Tapak 6.72 m3 125,000.00 840,320.00 -
- Urugan Pondasi Tapak 5.04 m3 95,000.00 478,982.40 -
- Benton Site Mix K225 1.26 m3 1,700,000.00 2,142,816.00 -
- Bekisting 6.30 m2 185,000.00 1,165,944.00 -

2 Sloof (25x15) dan (20x15) Lantai 1

- Besi Tulangan D10 & d8 301.04 kg 18,000.00 5,418,676.74 -
- Galian Pondasi Sloof Dasar 9.40 m3 125,000.00 1,175,450.63 -
- Urugan Pondasi Sloof Dasar 7.44 m3 95,000.00 707,229.46 -
- Benton Site Mix K225 2.14 m3 1,700,000.00 3,634,352.44 -
- Bekisting 28.50 m2
185,000.00 5,273,374.13 -

3 Kolom Utama (30x15) Lantai 1

- Besi Tulangan D10 & d8 355.01 kg 18,000.00 6,390,216.16 -
- Benton Site Mix K225 2.87 m3 1,700,000.00 4,883,148.00 -
- Bekisting 57.45 m2 185,000.00 10,628,028.00 -

3 Kolom Praktis (15x15) Lantai 1

- Besi Tulangan d10 & d8 193.75 kg 18,000.00 3,487,587.57
- Benton Site Mix K225 1.23 m3 1,700,000.00 2,093,881.50
- Bekisting 32.85 m2 185,000.00 6,076,362.00

4 Kolom praktis (15x15) Lantai 2

- Besi Tulangan d10 & d8 271.91 kg 18,000.00 4,894,372.85 -
- Benton Site Mix K225 1.99 m3 1,700,000.00 3,374,935.20 -
- Bekisting 52.94 m2 185,000.00 9,793,929.60 -

5 Balok (25x15) dan (20x15) Lantai 2

- Besi Tulangan D10 & d8 307.75 kg 18,000.00 5,539,575.66 -
- Benton Site Mix K225 2.16 m3 1,700,000.00 3,670,409.44 -
- Bekisting 37.93 m2 185,000.00 7,017,151.75 -

6 Balok (25x15) Lantai Atap

- Besi Tulangan D10 & d8 81.48 kg 18,000.00 1,466,603.80 -
- Benton Site Mix K225 0.55 m3 1,700,000.00 936,838.13 -
- Bekisting 10.00 m2 185,000.00 1,849,114.31 -

6 Balok (20x15) Lantai Atap

- Besi Tulangan d10 & d8 113.69 kg 18,000.00 2,046,425.57
- Benton Site Mix K225 0.90 m3 1,700,000.00 1,524,850.53
- Bekisting 16.44 m2 185,000.00 3,042,226.30

7 Balok Sopi-sopi & Ornamen Atap (15x15)

- Besi Tulangan d10 & d6 97.99 kg 18,000.00 1,763,733.42 -
- Benton Site Mix K225 0.72 m3 1,700,000.00 1,216,189.73 -
- Bekisting 14.31 m2 185,000.00 2,647,001.18 -

7 Balok Latai (15x5)

- Besi Tulangan d8 9.52 kg 18,000.00 171,447.55 -
- Benton Site Mix K225 0.09 m3 1,700,000.00 153,886.13 -
- Bekisting 3.02 m2 185,000.00 558,214.38 -

8 Pelat Lantai 1 (t = 12 cm)

- Besi Tulangan m8 324.99 kg 18,000.00 5,849,780.96 -
- Benton Site Mix K225 3.26 m3 1,700,000.00 5,543,506.20 -
- Bekisting 7.38 m2 185,000.00 1,364,378.70 -
 RENCANA ANGGARAN PELAKSANAAN
RUMAH TINGGAL KIREI ALTERNATIF 1 TIPE 65

Material Upah
No. Jenis Pekerjaan Vol Sat Sub Jumlah
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
9 Pelat Lantai 2 (t = 12 cm)
- Besi Tulangan m8 308.80 kg 18,000.00 5,558,439.67 -
- Benton Site Mix K225 3.03 m3 1,700,000.00 5,142,706.89 -
- Bondex 25.21 m2 185,000.00 4,663,729.29 -

10 Pelat Lantai Atap (t = 12 cm )

- Besi Tulangan m8 81.96 kg 18,000.00 1,475,267.94 -
- Benton Site Mix K225 0.65 m3 1,700,000.00 1,101,541.35 -
- Bekisting 5.40 m2 185,000.00 998,946.81 -

11 Pelat Tangga (t = 12 cm )
- Besi Tulangan d8 58.66 kg 18,000.00 1,055,944.76 -
- Benton Site Mix K225 0.67 m3 1,700,000.00 1,137,340.80 -
- Bekisting 5.58 m2 185,000.00 1,031,412.00 -

12 Pelat Kanopi (t = 12 cm )
- Besi Tulangan m8 26.05 kg 18,000.00 468,955.24 -
- Benton Site Mix K225 0.18 m3 1,700,000.00 301,333.50 -
- Bekisting 1.48 m2 185,000.00 273,268.13 -

13 Rabat Beton Bench (t = 12 cm )

- Besi Tulangan m8 3.39 kg 18,000.00 61,070.72 -
- Benton Sit Mix K100 0.05 m3 1,300,000.00 62,149.54 -
- Bekisting 0.70 m2 185,000.00 128,926.50 -

13 Rabat Beton Carport

- Beton Site Mix K300 3.81 m3 2,500,000.00 9,517,040.63

V PEKERJAAN DINDING 173,033,705.46

1 Pasangan Dinding Bata Ringan 10 cm 303.43 m2 185,000.00 56,134,636.78 -
2 Pasangan Roster 6.48 m2 350,000.00 2,269,470.00 -
3 Plesteran Bata 1:7 615.89 m2 120,000.00 73,906,807.14 -
4 Plesteran Teksture 0.73 m2 150,000.00 109,080.00 -
5 Acian 594.23 m2 65,000.00 38,624,769.03 -
6 Kisi-Kisi Facade (Conwood) 9.51 m2 - -
7 Tali Air 79.56 m 25,000.00 1,988,942.50 -

VI PEKERJAAN KERAMIK + HALAMAN 52,067,540.20

1 Keramik Ruang Keluarga, Kamar, dan Dapur (60x60) 43.24 m2 430,000.00 18,592,817.30 -
2 Keramik Teras (15x90) 7.89 m3 380,000.00 2,997,478.00 -
3 Keramik Tangga (15x90) (Conwood) 4.83 m2 380,000.00 1,834,564.00 -
4 Keramik Lantai KM/WC (20x20) 3.87 m2 280,000.00 1,084,255.20 -
5 Keramik Dinding KM/WC (10x20) 18.22 m2 295,000.00 5,373,826.20 -
6 Keramik Dinding Dapur (10x20) 3.23 m2 295,000.00 953,440.00 -
7 Plint keramik (10x20) 84.65 m 145,000.00 12,273,974.50 -
8 Finishing Aci Kasar (Carport) 13.24 m2 150,000.00 1,986,165.00 -
9 Taman Kering 2.19 m2 850,000.00 1,862,945.00 -
10 Taman Kontur 6.01 m2 850,000.00 5,108,075.00 -

VII PEKERJAAN KUSEN & DAUN JENDELA 58,500,000.00

1 Kusen Pintu Utama Alumunium Fin Powdercoating 3" (Dacon) 1.00 unit 1,500,000.00 1,500,000.00 -
2 Kusen Pintu Kamar Tidur Alumunium Fin Powdercoating 3" (Dacon) 3.00 unit 1,300,000.00 3,900,000.00 -
3 Kusen Pintu KM/WC Alumunium Fin Powdercoating 3" (Dacon) 2.00 unit 1,300,000.00 2,600,000.00 -
4 Kusen Pintu Teras Atas Alumunium Fin Powdercoating 3" (Dacon) 1.00 unit 1,300,000.00 1,300,000.00 -
5 Kusen Pintu Geser Alumunium Fin Powdercoating 3" (Dacon) 1.00 unit 1,300,000.00 1,300,000.00 -
6 Daun Pintu Utama (PU) 1.00 unit 4,800,000.00 4,800,000.00 -
7 Daun Pintu Kamar Tidur (P1) 3.00 unit 4,200,000.00 12,600,000.00 -
8 Daun Pintu KM/WC (P2) 2.00 unit 3,200,000.00 6,400,000.00 -
9 Daun Pintu Teras Atas (P3) 1.00 unit 3,200,000.00 3,200,000.00 -
10 Daun Pintu Geser (PG) 1.00 unit 4,500,000.00 4,500,000.00 -
11 Kusen & Daun Jendela 1 Alumunium Fin Powdercoating 3" (J1) 1.00 unit 4,500,000.00 4,500,000.00 -
12 Kusen & Daun Jendela 2 Alumunium Fin Powdercoating 3" (J2) 2.00 unit 3,700,000.00 7,400,000.00 -
13 Kusen & Daun Jendela 3 Alumunium Fin Powdercoating 3" (J3) 1.00 unit 3,000,000.00 3,000,000.00 -
14 Kusen & Daun Jendela BV Alumunium Fin Powdercoating 3" (BV) 1.00 unit 1,500,000.00 1,500,000.00 -

VIII PEKERJAAN PENUTUP ATAP 35,778,226.47

1 Genteng 55.82 m2 320,000.00 17,863,826.37 -
2 Kerpus 5.18 m 350,000.00 1,813,455.00 -
3 Baja Ringan 55.82 m2 270,000.00 15,072,603.50 -
4 Listplank 15.82 m 65,000.00 1,028,341.60 -

IX PEKERJAAN FLAFON 4,613,242.87

1 Gypsum 9mm 54.06 m2 75,000.00 4,054,518.75 -
2 GRC 9mm 10.16 m2 55,000.00 558,724.12 -
3 Shadow Line 92.80 m 45,000.00

X PEKERJAAN BESI DAN KAYU 16,580,665.00

1 Railing Tangga 3.93 m 850,000.00 3,339,565.00 -
2 Handle Kayu Tangga 13.94 m 950,000.00 13,241,100.00 -

XI PEKERJAAN CAT & COATING 32,361,572.86

1 Cat Eksterior 318.16 m2 50,000.00 15,908,121.75 -
 RENCANA ANGGARAN PELAKSANAAN
RUMAH TINGGAL KIREI ALTERNATIF 1 TIPE 65

Material Upah
No. Jenis Pekerjaan Vol Sat Sub Jumlah
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga
2 Cat Interior 279.21 m 2
45,000.00 12,564,670.68 -
3 Cat Plafond 64.86 m2 45,000.00 2,918,747.66 -
4 Cat Roster 6.55 m2 50,000.00 327,452.10 -
5 Cat Kisi-Kisi Façade 9.61 m2 50,000.00 480,467.10 -
6 Cat Besi (Kanopi) 0.77 m2 65,000.00 50,261.64 -
8 Cat Listplank 3.20 m2 35,000.00 111,851.92 -

XII PEKERJAAN PENGGANTUNG & KUNCI 30,430,000.00

1 Handle Pintu Utama (Bardi) 1.00 set 2,500,000.00 2,500,000.00 -
2 Handle Pintu Kamar / Belakang / KM/WC (Solid) 7.00 set 1,700,000.00 11,900,000.00 -
3 Engsel Pintu (Solid) 21.00 bh 750,000.00 15,750,000.00 -
4 Slot Pengunci Pintu (Solid) 8.00 bh 35,000.00 280,000.00 -

XIII PEKERJAAN INSTALASI LISTRIK 31,465,000.00

1 Titik Lampu Inbow 6W + Instalasi 8.00 ttk 320,000.00 2,560,000.00 -
2 Titik Lampu Inbow 12W + Instalasi 9.00 ttk 370,000.00 3,330,000.00 -
3 Titik Lampu Acrylic +Instalasi 1.00 ttk 550,000.00 550,000.00 -
4 Titik Lampu Outbow 2.00 ttk 750,000.00 1,500,000.00
5 Stop Kontak + Instalasi 15.00 ttk 125,000.00 1,875,000.00 -
6 Stop Kontak AC + Instalasi 4.00 ttk 220,000.00 880,000.00 -
7 Stop Kontak Antena + Instalasi 2.00 ttk 125,000.00 250,000.00 -
8 Saklar Single + Instalasi 5.00 ttk 120,000.00 600,000.00 -
9 Saklar Double + Instalasi 7.00 ttk 160,000.00 1,120,000.00 -
10 KWh Meter 1.00 ttk 7,500,000.00 7,500,000.00 -
11 MCB Box - -
- Box Mcb 12 lot 2.00 ttk 1,750,000.00 3,500,000.00 -
- Mcb 6 Ampere 12.00 ttk 650,000.00 7,800,000.00 -
 RENCANA ANGGARAN PELAKSANAAN
RUMAH TINGGAL KIREI ALTERNATIF 1 TIPE 65

Material Upah
No. Jenis Pekerjaan Vol Sat Sub Jumlah
Harga Satuan Jumlah Harga Harga Satuan Jumlah Harga

XIV PEKERJAAN SANITASI 41,006,000.00

1 Sanitary
- Closet duduk + Jet Washer 2.00 unit 3,200,000.00 6,400,000.00 -
- Wastafel 2.00 unit 2,500,000.00 5,000,000.00 -
- Hand Shower 2.00 unit 4,500,000.00 9,000,000.00 -
- Kran Shower (KM Lt. 1) 1.00 unit 1,200,000.00 1,200,000.00 -
- Kran Shower (KM Lt. 2) 1.00 unit 1,200,000.00 1,200,000.00 -
- Kitchen zink 1.00 unit 1,200,000.00 1,200,000.00

INSTALASI AIR BERSIH

2 Pipa PVC 1/2" 18.00 m 32,000.00 576,000.00 -
3 Pipa PVC 3/4" 50.00 m 35,000.00 1,750,000.00 -
13 Kran 1/2" 5.00 bh 350,000.00 1,750,000.00
14 Kran Leher Angsa 1/2" (Dapur) 1.00 bh 950,000.00 950,000.00
15 Ball Valve 1" (Stop Kran) 1.00 bh 350,000.00 350,000.00

INSTALASI AIR BEKAS & KOTOR

5 Pipa PVC 2,5" 40.00 m 40,000.00 1,600,000.00 -
6 Pipa PVC 3" 28.00 m 45,000.00 1,260,000.00 -
Pipa PVC 4" 2.00 m 75,000.00 150,000.00
7 Sumur saptictank 800 L (Bioeco) 1.00 unit 6,500,000.00 6,500,000.00 -
12 Floor drain 2.00 unit 350,000.00 700,000.00

INSTALASI AIR HUJAN

8Pipa PVC 3" 16.00 m 45,000.00 720,000.00 -
10 Roof Drain 2.00 bh 350,000.00 700,000.00 -

XV PEKERJAAN LAIN-LAIN 31,265,715.00

1 Kanopi 11.37 m2 1,200,000.00 13,644,090.00 -
2 Batas Dinding Taman dengan Carpot (Kansteen) 3.69 m 250,000.00 921,625.00 -
3 Bak kontrol tertutup 40x40 cm 1.00 unit 350,000.00 350,000.00 -
4 Mesin pompa air + instalasi 1.00 unit 12,000,000.00 12,000,000.00 -
5 Tandon air kapasitas 350 liter 1.00 unit 850,000.00 850,000.00 -
6 Sambungan Daya Listrik 2.200W 1.00 ls 3,500,000.00 3,500,000.00 -

Harga Konstruksi Pembangunan : 679,849,915 - 679,849,915.04

Total Harga Pembangunan : 711,115,630 - 711,115,630.04