B BAHAN LOGAM
1 Besi Beton U-24 Polos Kg 13,000
2 Besi Beton U-32 Polos Kg 75,000
3 Besi Beton U-32 Ulir Kg 15,000
4 Besi Beton U-39 Ulir Kg 90,000
5 Seng BJLS 30 lebar 60 cm (1 Rol 50 M) m1 45,000
6 Seng BJLS 30 lebar 90 cm (1 Rol 50 M) m1 55,000
7 Seng Gelombang BJLS 25 uk. 90 X 180 Lbr 60,000
8 Seng Gelombang BJLS 30 uk. 90 X 180 Lbr 100,000
9 Kawat Beton Kg 15,000
10 Kawat Ram m2 40,000
11 Kawat Nyamuk Hijau m2 20,000
12 Plat Besi tipis 1 mm kg 20,000
13 Plat Besi tipis 2 - 5 mm kg 16,000
14 Pintu Aluminium + Kusen Berikut Kunci Unit 2,000,000
15 Rolling Door Biasa Type Selat Aluminium m2 625,000
16 Railing Tangga Besi Stainles m1 400,000
17 Paku Kaca Kg 17,500
18 Paku Eternit Kg 17,500
19 Paku Triplek Kg 17,500
20 Paku 1 s/d 3 cm Kg 12,000
21 Paku 4 s/d 7 cm Kg 16,000
22 Paku 8 s/d 12 cm Kg 20,000
23 Paku Gypsum anti karat Kg 47,000
24 Angker Mur Baut dia 19 60 cm bh 15,000
44,000
C BAHAN SALURAN AIR BERSIH & KOTOR
1 Grafel U 20 x 100 cm m1 35,000
2 Grafel U 30 x 100 cm m1 80,000
3 Pipa PVC Rucika AW dia 1/2" btg 31,500
4 Pipa PVC Rucika AW dia 3/4" btg 42,700
5 Pipa PVC Rucika AW dia 1 1/4" btg 87,200
6 Pipa PVC Rucika AW dia 1 1/2" btg 100,200
7 Pipa PVC Rucika AW dia 2" btg 128,100
8 Pipa PVC Rucika AW dia 3" btg 262,900
9 Pipa PVC Rucika AW dia 4" btg 435,600
10 Pipa PVC Rucika AW dia 6" btg 967,600
11 Pipa PVC Maspion AW dia 1/2" btg 31,588
12 Pipa PVC Maspion AW dia 3/4" btg 42,700
13 Pipa PVC Maspion AW dia 1 1/4" btg 87,200
14 Pipa PVC Maspion AW dia 1 1/2" btg 100,200
15 Pipa PVC Maspion AW dia 2" btg 128,100
16 Pipa PVC Maspion AW dia 3" btg 262,900
17 Pipa PVC Maspion AW dia 4" btg 435,600
18 Sambungan Paralon dia 1/2" bh 7,000
19 Sambungan Paralon dia 3/4" bh 9,000
20 Sambungan Paralon dia 1" bh 14,700
21 Sambungan Paralon dia 1 1/2" bh 35,200
22 Sambungan Paralon dia 1 1/4" bh 22,700
23 Sambungan Paralon dia 2" bh 55,650
24 Sambungan Paralon dia 2 1/2" bh 77,700
25 Sambungan Paralon dia 3" bh 112,650
D BAHAN SANITAIR
1 Stop Kran 3/4 " Onda bh 22,800
2 Stop Kran 1 " Onda bh 28,500
3 Stop Kran 1 1/2 " Onda bh 17,500
4 Stop Kran 2 " Onda bh 90,000
5 Stop Kran 2 1/2 " Onda bh 105,800
6 Kran biasa bh 43,500
7 Lem pipa Wavin klg 60,000
8 Kitchen Zink Stainles 1 lubang tanpa sayap bh 150,000
9 Closet duduk TOTO warna Standard Lengkap bh 1,260,000
10 Closet Duduk TOTO Standar Lengkap Warna Tua bh 850,000
11 Closet duduk Standard INA bh 1,112,000
12 Closet jongkok INA bh 280,000
13 Floor Drain Lokal bh 150,000
14 Bak Mandi Fiber uk. Kecil bh 385,000
15 Shower bh 100,000
16 Wastapel INA bh 475,000
17 Tempat sabun bh 10,000
18 Kran Angsa Onda 1/2 " bh 150,000
E BAHAN ELEKTRIKAL
1 Stop kontak ex. Broco Lux cream bh 15,000
2 Saklar Double ex. Broco Lux Cream bh 20,000
3 Saklar Engkel ex. Broco Lux cream bh 22,000
4 Saklar Tripelex. Broco Lux cream bh 10,000
5 Box Panel ex. Merlin bh 95,000
6 Fiting Lampu ex. Broco bh 15,000
7 Lampu Pijar 25 watt s/d 100 watt bh 12,000
8 Lampu Down Light + SL 25 W bh 85,750
9 Lampu Neon TL 40 W bh 117,000
10 Lampu Neon TL 20 W bh 27,300
11 Lampu Gantung bh 200,000
12 Lampu taman PLS-28 watt bh 425,000
13 Lampu Spotlight 500 watt + dudukan tiang GIP bh 905,000
14 Jack Antena / Telephone ex. Broco Lux bh 7,000
15 Kabel NYA 1 x 1.5 Prima (1 rol 50 m) roll 150,000
16 Kabel NYA 1 x 2.5 Prima (1 rol 50 m) roll 400,200
17 Kabel NYM 2 x 1.5. Prima (1 rol 50 m) roll 571,000
18 Kabel NYM 3 x 1.5 Prima (1 rol 50 m) roll 935,000
19 In bow dus stern bh 4,500
20 Lampu Dinding bh 60,000
21 T Dus bh 4,000
G BAHAN FINISHING
1 Cat Dasar Tembok, Indo 9000 Sealer Water Base kg 60,000
2 Cat Dasar Kayu Ltr 45,000
3 Cat Tembok, ICI Interior warna standard Gln 191,000
4 Cat Tembok, ICI Interior warna tua Gln 160,000
5 Cat Tembok, ICI Exterior warna standard Gln 350,000
6 Cat Tembok, Catylac Exterior warna standard Gln 120,000
7 Cat Tembok, Catylac Interior warna standard Gln 150,000
8 Cat Tembok, Sanlek kg 50,000
9 Cat Tembok, Sanlek Wonder kg 40,000
10 Cat Tembok, Wiratek kg 68,000
11 Cat Kayu Dulux, warna Standard Ltr 60,000
12 Cat Kayu Dulux, warna Putih Ltr 65,000
13 Cat Kayu Dulux, warna Spesial Ltr 70,000
14 Cat Kayu / besi SEIV kg 67,500
15 Cat Kayu / besi AVIAN kg 60,000
16 Cat Brom kg 65,000
17 Meni Kayu/besi Bola Mas kg 50,000
18 Plamir kg 15,000
19 Dempul Kayu kg 25,000
20 Dempul Plitur kg 70,000
21 Dempul halus (Imfra/Wood Filer) kg 70,000
22 Solignem Ltr 20,000
23 Terpentin Ltr 70,000
24 Thiner A Ltr 22,500
25 Thiner B Ltr 15,000
26 Kompon kg 5,000
27 Oker putih kg 15,000
28 Oker warna kg 12,000
29 Melamik kg 87,000
30 Spirtus ltr 20,000
31 Plitur Jadi ltr 72,000
32 Kuas 3 " bh 8,000
33 Kape Tembok bh 5,500
34 Kape Kayu bh 5,000
35 Ampelas lbr 3,000
36 Water Profing kg 62,000
A PEKERJAAN PERMULAAN
1 Pekerjaaan Pembersihan lahan 130.00 m2
2 Pekerjaaan Pasangan Bouwplank 40.00 m1
C PEKERJAAN BETON
1 sloof 1,2 m3
2 kolom (15\15) 0,897 m3
3 balok 0,897 m3
E PEKERJAAN KUSEN
1 Jendala 1 0.08865 m3
2 Pintu 1 0.135 m3
3 Pintu jendela 0.13455 m3
4 Pintu 2 0.0675 m3
5 Boven light 0.0504 m3
F KUDA-KUDA ATAP
1 KTP1 0.414504 m3
2 KTP2 0.009696 m3
J PEKERJAAN PLAFOND
Kedap air
1 Kamar mandi 3 m2
2 Teras 7.5 m2
3 Selasar 19 m2
Biasa
1 Ruang tidur 10.5 m2
2 Ruang teras 9 m2
3 Dapur + R.Makan 6 m2
K PEKERJAAN LANTAI
1 Kamar Mandi 3 m2
2 Dapur 7.5 m2
3 Ruang Tamu 9 m2
4 Ruang Tidur 10.5 m2
5 Dinding Kamar Mandi 9.45 m2
6 Dinding Dapur 1.5 m2
L PEKERJAAN FINISHING/PENGECATAN
1 Cat Plafond 55 m2
2 Cat Kusen 82.2125 m2
J1 3.04 m2
P1(2 buah) 15,942,912 m2
P2 1.018 m2
3 Cat Daun Pintu (3 buah) 2.22 m2
4 Cat Daun Jendela (3 buah) 9.9 m2
5 Bidang Cat Kayu 28.067 m2
AAN
SKETSA GAMBAR
5
RENCANA ANGGARAN BIAYA
NO URAIAN PEKERJAAN SATUAN VOLUME HSP (RP) JUMLAH HARGA
A Pek, Permulaan
1 Pembersihan lahan m2 130 15,950 2073500
2 Pek, Bouplank m2 40 61,088.00 2,443,520.00
Jumlah 4,517,020.00
B Pek,Tanah dan Pondasi
1 Galian Tanah Pondasi m3 69.62 40,920 2848850.4
2 Lapisan Pasir m3 34.88 265,694 9267406.72
3 Anstamping m3 38.6 416,922 16093189.2
4 Pas,Batu Kali m3 119.34 730,596.00 87189326.64
5 Urugan Tanah Kembali m3 29.62 19.613 580.93706
Jumlah 115399353.89706
C Pek, Beton
1 Sloof m3 1.2 160,229.00 192274.8
2 Kolom ( 15/15 ) m3 0.897 3,962,742.00 3554579.574
3 Balok m3 0.897 198,078 177675.966
Jumlah 3924530.34
D Pek,Dinding
1 D1 1:5 m2 58,575 240.968 14114700.6
D1 1:3 0.9 251.516 226.3644
2 D2 1:5 m2 3.775 240.968 909.6542
D2 1:3 0.645 251.516 162.22782
3 D3 1:5 m2 3.395 240.968 818.08636
D3 1:3 3.225 251.516 811.1391
4 D4 1:5 m2 8.1 240.968 1951.8408
D4 1:3 0.9 251.516 226.3644
5 D5 1:5 m2 3 240.968 722.904
D5 1:3 3 251.516 754.548
6 D6 1:5 m2 6,475 240.968 1560267.8
D6 1:3 0.945 251.516 237.68262
7 D7 1:5 m2 9.45 240.968 2277.1476
D7 1:3 1.05 251.516 264.0918
8 D8 1:5 m2 1.89 240.968 455.42952
D8 1:3 2.25 251.516 565.911
9 D9 1:5 m2 9.45 240.968 2277.1476
D9 1:3 1.05 251.516 264.0918
10 D10 1:5 m2 1,305 240.968 314463.24
D10 1:3 1.2 251.516 301.8192
11 D11 1:5 m2 12.15 240.968 2927.7612
D11 1:3 1.35 251.516 339.5466
Jumlah 16005925.39802
E Pek, Kusen, pintu , jendela
1 Jendela 1 m3 0.08865 8,653.15 767.1017475
2 Pintu 1 m3 0.135 8,653.15 1168.17525
3 Pintu jendela m3 0.13455 8,653.15 1164.2813325
4 Pintu 2 m3 0.0675 8,653.15 584.087625
5 Bovenlight m3 0.0504 8,653.15 436.11876
Jumlah 4119.764715
F Kuda - Kuda Atap
1 KTP 1 m3 0.414504 9,300.06 3854.91207024
2 KTP 2 m3 0.009696 9,300.06 90.17338176
Jumlah 3945.085452
G Gording dan Nok
1 KTP 1 m3 0.39168 74,437 29155.48416
2 KTP 2 m3 4,475,136 74,437 333,115.70
Jumlah 362271.18216
H Kaso - kaso dan Reng
1 KR m3 0.5712 74,437 42518.4144
2 Reng m3 0.19584 74,437 14577.74208
Jumlah 57096.15648
I Lipslank kayu m3 25.44 57,805 1470559.2
Jumlah 1470559.2
J Pek, Plafond
- Kedap Air
1 K,mandi m2 3 39,831 119493
2 Teras m2 7.5 39,831 298732.5
3 Selasar m2 19 39,831 756789
- Biasa
1 R,Tidur m2 10.5 39,831 418225.5
2 R, Tamu m2 9 39,831 358479
3 Dapur + R,Makan m2 6 39,831 238986
Jumlah 2190705
K Pek, Lantai
1 K,mandi m2 3 160,328 480984
2 Dapur m2 7.5 146,694 1100205
3 R,Tamu m2 9 146,694 1320246
4 R,Tidur m2 10.5 146,694 1540287
5 Dinding K,Mandi m2 9.45 182,589 1725466.05
6 Dinding Dapur m2 1.5 182,589 273883.5
Jumlah 6441071.55
L Finishing ( Cat Kayu )
1 Cat Plafond m2 55 22,563 1240965
2 Cat Kusen m2 822,125 43,461 35730374625
D1 m2 2.04 43,461 88660.44
P1 (2) m2 15,945,912 43,461 693,025,281,432
P2 m2 1,018 43,461 44243298
3 Cat Daun Pintu (3) m2 2.22 43,461 96483.42
4 Cat Daun Jendela (3) m2 9.4 43,461 408533.4
5 Bidang Cat Kayu m2 28,067 43,461 1219819887
Jumlah 730,021,553,884
CATATAN
CEK PENJUMLAHAN HSP JUMLAH HARGA
Rp 2,073,500.00 ok ok
Rp 2,443,520.00 ok ok
Rp 4,517,020.00 ok ok
Rp 2,848,850.40 ok ok
Rp 9,267,406.72 ok ok
Rp 16,093,189.20 ok ok
Rp 87,189,326.64 ok ok
Rp 580.94 ok ok
Rp 115,399,353.90
Rp 192,274.80 OK ok
Rp 3,554,579.57 OK ok
Rp 177,675.97 ini ngambil hspnya dari balok? ok
Rp 3,924,530.34 ok ok
Rp 767.10 OK ok
Rp 1,168.18 OK ok
Rp 1,164.28 OK ok
Rp 584.09 OK ok
Rp 436.12 OK ok
Rp 4,119.76 OK ok
Rp 3,854.91 OK ok
Rp 90.17 OK ok
Rp 3,945.09 OK ok
Rp 29,155.48 OK ok
Rp 333,115,698,432.00 OK ok
Rp 333,115,727,587.49 OK ok
Rp 42,518.41 OK OK
Rp 14,577.74 OK OK
Rp 57,096.16 OK OK
Rp 1,470,559.20
Rp -
Rp 119,493.00 OK OK
Rp 298,732.50 OK OK
Rp 756,789.00 OK OK
Rp - OK OK
Rp 418,225.50 OK OK
Rp 358,479.00 OK OK
Rp 238,986.00 OK OK
Rp 2,190,705.00 OK OK
Rp 480,984.00 OK OK
Rp 1,100,205.00 OK OK
Rp 1,320,246.00 OK OK
Rp 1,540,287.00 OK OK
Rp 1,725,466.05 OK OK
Rp 273,883.50 OK OK
Rp 6,441,071.55 OK OK
Rp 1,240,965.00 OK OK
Rp 35,730,374,625.00 OK OK
Rp 88,660.44 OK OK
Rp 693,025,281,432.00 OK OK
Rp 44,243,298.00 OK OK
Rp 96,483.42 OK OK
Rp 408,533.40 OK OK
Rp 1,219,819,887.00 OK OK
Rp 730,021,553,884.26 OK OK
(SUDAH DI PARAF)