Rencana Anggaran Biaya

Proyek : Rumah Kos Gondang Timur Tembalang

Lokasi : Semarang 9/6/2023
Owner : Bu Inbudi Utami

Harga Satuan Harga Satuan

NO NAMA PEKERJAAN VOLUME Sat TOTAL TOTAL
Upah Material Upah Material
1 Pekerjaan Persiapan 105,929,520
a Pembuatan PBG-KRK Rumah Kos 3 Lantai 1.00 ls 4,500,000 - 4,500,000 - 4,500,000.00
b Pembongkaran dan pembuangan puing 84.00 m2 65,000 5,460,000 5,460,000.00
c Pembersihan Lokasi 156.00 m2 19,500 - 3,042,000 - 3,042,000.00
d Pengukuran dan Pasangan Bouwplank 117.00 m1 24,300 55,980 2,843,100 6,549,660 9,392,760.00
e Pembuatan Sumur Bor 1.00 ls 14,000,000 2,500,000 14,000,000 2,500,000 16,500,000.00
f Biaya Listrik kerja 8.00 bln 300,000 - 2,400,000 2,400,000.00
g Biaya Air Kerja 8.00 bln 250,000 - 2,000,000 2,000,000.00
h Galian tanah leveling Lantai 180.00 m2 48,000 - 8,640,000 - 8,640,000.00
i Galian tanah pondasi 123.00 m3 48,000 - 5,904,000 - 5,904,000.00
j Galian saluran utama ( pemipaan) 172.00 m3 48,000 - 8,256,000 - 8,256,000.00
k Galian pipa air bersih jalur utama bangunan 22.50 m3 48,000 - 1,080,000 - 1,080,000.00
l Pemipaan air kotor 6" tertanam dibawah tanah 64.00 m1 26,910 96,250 1,722,240 6,160,000 7,882,240.00
m Pemipaan air kotor 4" tertanam dibawah tanah 56.00 m1 26,910 85,250 1,506,960 4,774,000 6,280,960.00
n Pemipaan air bersih 1" tertanam di bawah tanah 56.00 m1 26,910 12,375 1,506,960 693,000 2,199,960.00
o Urugan kembali 89.70 m3 28,000 - 2,511,600 - 2,511,600.00
p Buangan tanah galian 260.00 m3 28,000 - 7,280,000 - 7,280,000.00
q Sewa Scaffolding 9.00 set 1,400,000 12,600,000 - 12,600,000.00
2 Pekerjaan Struktur 328,273,985
a Pondasi Batu kali1:5 34.40 m3 265,500 521,120 9,133,200 17,926,528 27,059,728.00
pemadatan Sirtu 20cm 162.00 m3 22,700 92,500 3,677,400 14,985,000 18,662,400.00
Pekerjaan Aanstamping 31.00 m3 138,060 360,000 4,279,860 11,160,000 15,439,860.00

b Pekerjaan Beton Pondasi Footplat K300 17.92 m3 223,420 707,693 4,003,686 12,681,859 16,685,544.96
Bekesting Pondasi Footplat 10.24 m2 42,746 54,480 437,715 557,875 995,590.30
Tulangan Pondasi Footplat Ø10mm (0,61kg/m ) 421.63 kg 5,150 10,340 2,171,405 4,359,675 6,531,079.68
Beton Lantai Kerja tebal 5cm 0.51 m3 168,300 653,358 86,170 334,519 420,688.90

c Pekerjaan sloof 15x25 117.00 m

Tulangan Sloof Ø10mm (0,61kg/m ) 491.40 kg 5,150 10,340 2,530,710 5,081,076 7,611,786.00
Tulangan Sloof Ø6mm (0,22kg/m ) 108.11 kg 5,150 10,340 556,756 1,117,837 1,674,592.92
bekesting sloof 15x25 29.25 m2 42,746 54,480 1,250,309 1,593,540 2,843,849.23
Pekerjaan pembetonan sloof 15x25 8.78 m3 223,420 707,693 1,960,511 6,210,006 8,170,516.58

d Pekerjaan Kolom struktur K1 15x30 97.70 m1

Bekisting dan perancah 43.96 m2 69,555 72,740 3,057,986 3,198,014 6,255,999.67
Tulangan Utama Ø12mm (0,88kg/m ) 243.74 kg 5,150 10,340 1,255,271 2,520,292 3,775,562.96
Tulangan Ring Ø8mm (0,39kg/m ) 240.05 kg 5,150 10,340 1,236,252 2,482,106 3,718,357.46
Pembetonan Kolom Struktur K1 4.40 m3 223,420 707,693 982,266 3,111,372 4,093,638.30
 e Pekerjaan Kolom Praktis 12x12 264.40 m1
Bekisting pada dua sisi 21.15 m2 42,746 54,480 904,155 1,152,361 2,056,516.20
Tulangan Utama Ø10mm (0,61kg/m ) 677.39 kg 5,150 10,340 3,488,573 7,004,242 10,492,814.47
Tulangan Ring Ø6mm (0,22kg/m ) 146.58 kg 5,150 10,340 754,904 1,515,672 2,270,576.25
Pembetonan Kolom Praktis 3.81 m3 223,420 707,693 850,640 2,694,442 3,545,082.39

f Pekerjaan Kolom struktur K2 20x20 9.90 m1

Bekisting dan perancah 7.92 m2 69,555 72,740 550,876 576,101 1,126,976.40
Tulangan Utama Ø12mm (0,88kg/m ) 52.27 kg 5,150 10,340 269,201 540,492 809,693.28
Tulangan Ring Ø8mm (0,39kg/m ) 15.44 kg 5,150 10,340 79,537 159,691 239,227.56
Pembetonan Kolom Struktur K1 0.40 m3 223,420 707,693 88,474 280,246 368,720.75

g Pekerjaan Balok BA 15x35 7.40 m1

Bekisting dan perancah 6.60 m2 69,555 72,740 459,376 480,411 939,787.33
Tulangan Utama Ø12mm (0,88kg/m ) 34.19 kg 5,150 10,340 176,068 353,504 529,572.12
Tulangan Ring Ø8mm (0,39kg/m ) 32.24 kg 5,150 10,340 166,048 333,387 499,435.03
Pembetonan Balok BA 15x35 0.39 m3 223,420 707,693 86,799 274,939 361,737.40

h Pekerjaan Ring Balok BB 15x20 124.10 m1

Bekisting dan perancah 34.13 m2 69,555 72,740 2,373,738 2,482,434 4,856,172.61
Tulangan Utama Ø12mm (0,88kg/m ) 458.67 kg 5,150 10,340 2,362,169 4,742,685 7,104,854.06
Tulangan Ring Ø6mm (0,22kg/m ) 339.73 kg 5,150 10,340 1,749,631 3,512,851 5,262,481.08
Pembetonan Ring Balok BB 15x20 3.72 m3 223,420 707,693 831,793 2,634,741 3,466,533.70

i Pekerjaan Balok BC 15x38 12.90 m1

Bekisting dan perancah 5.87 m2 69,555 72,740 408,253 426,947 835,200.50
Tulangan Utama Ø12mm (0,88kg/m ) 59.60 kg 5,150 10,340 306,930 616,243 923,173.02
Tulangan Ring Ø8mm (0,39kg/m ) 67.45 kg 5,150 10,340 347,355 697,409 1,044,764.10
Pembetonan Balok BC 15x38 0.74 m3 223,420 707,693 164,281 520,367 684,647.39

j Pekerjaan Ring Balok Praktis 12x20 105.30 m1

Bekisting pada dua sisi 27.38 m2 42,746 54,480 1,170,289 1,491,553 2,661,842.88
Tulangan Utama Ø10mm (0,61kg/m ) 269.78 kg 5,150 10,340 1,389,360 2,789,511 4,178,870.51
Tulangan Ring Ø6mm (0,22kg/m ) 91.22 kg 5,150 10,340 469,763 943,175 1,412,937.78
Pembetonan Ring Balok Praktis 12x20 2.53 m3 223,420 707,693 564,627 1,788,482 2,353,108.77

k Pekerjaan plat lantai beton 220.00 m3 120,000 305,000 26,400,000 67,100,000 93,500,000.00
Bekisting dan perancah 220.00 m2 20,000 62,500 4,400,000 13,750,000 18,150,000.00
Tulangan Utama Ø10mm (0,61kg/m ) 366.00 kg 5,150 10,340 1,884,900 3,784,440 5,669,340.00

l Kuda-kuda atap IWF 150 (14kg/m) berikut acs 352.80 kg 9,000 17,000 3,175,200 5,997,600 9,172,800.00
Plat Besi Stiffener 8mm ( 187kg/lbr ) berikut acs 29.22 kg 9,000 17,000 262,969 496,719 759,687.50
Angkur M16 berikut aks 64.00 bh 8,800 74,000 563,200 4,736,000 5,299,200.00
Mur baut baja profil berikut aks 192.00 bh 6,500 4,210 1,248,000 808,320 2,056,320.00
Gording CNP 150 ( 5.42kg/m ) untuk atap bitumen berikut acs 117.80 m1 15,125 55,458 1,781,725 6,532,992 8,314,716.67
Gording CNP untuk atap gelombang berikut acs 48.00 m1 15,125 55,458 726,000 2,662,000 3,388,000.00
3 Pekerjaan Dinding 382,059,600
a Pasangan Dinding Bata Ringan 10 cm 1140.00 m2 37,120 76,000 42,316,800 86,640,000 128,956,800.00
b Plester Dinding 2280.00 m2 36,500 25,100 83,220,000 57,228,000 140,448,000.00
 c Aci Dinding 2280.00 m2 39,535 9,875 90,139,800 22,515,000 112,654,800.00
4 Pekerjaan Penutup Atap 35,304,000
a Genteng spandex 124.00 m2 36,000 83,000 4,464,000 10,292,000 14,756,000.00
b Rangka genteng Baja ringan taso 0,75 116.00 m2 40,000 109,000 4,640,000 12,644,000 17,284,000.00
c Talang Buangan Air (Beton) 24.00 m1 39,000 97,000 936,000 2,328,000 3,264,000.00
5 Pekerjaan Gypsum 78,250,000
a Plafon Gypsum Interior Ex. Aplus 9mm 300.75 m2 32,500 132,000 9,774,375 39,699,000 49,473,375.00
a Plafon Gypsum Eksterior + KM Ex. Aplus GRC 9mm 60.75 m2 32,500 139,000 1,974,375 8,444,250 10,418,625.00
b Aksesori List Gypsum 548.00 m1 13,500 20,000 7,398,000 10,960,000 18,358,000.00

6 Pekerjaan Pengecatan 79,349,346

a Cat dinding interior ex propan 1311.90 m2 12,800 25,000 16,792,320 32,797,500 49,589,820.00
b Cat dinding eksterior ex propan 505.00 m2 13,100 27,500 6,615,500 13,887,500 20,503,000.00
c Cat plafon ex asian paint 361.50 m2 10,900 14,706 3,940,350 5,316,176 9,256,526.47

7 Pekerjaan penutup lantai /dinding 122,798,400

a Keramik Teras 60x60 polished ex Platinum Rectified (Interior) 8.00 m2 56,700 150,000 453,600 1,200,000 1,653,600.00
b Keramik Lorong Tengah Lantai 1,2,3 60x60 ex Platinum Rectivied Mate Interior 76.00 m2 56,700 175,000 4,309,200 13,300,000 17,609,200.00
c Keramik Tangga 1,2 30x60 ex asia tile 32.00 m2 61,400 185,000 1,964,800 5,920,000 7,884,800.00
d Keramik Kamar 60x60 ex platinum glossy 206.00 m2 56,700 175,000 11,680,200 36,050,000 47,730,200.00
e Keramik 30x30 Lantai Kamar mandi ex asia tile 46.00 m2 56,700 130,000 2,608,200 5,980,000 8,588,200.00
f Keramik 30x60 Dinding Kamar Mandi tinggi 180 ex mulia 182.00 m2 61,400 145,000 11,174,800 26,390,000 37,564,800.00
g Keramik Dinding dan meja Dapur ex mulia 9.00 m2 61,400 135,000 552,600 1,215,000 1,767,600.00

8 Pekerjaan Pintu Jendela UPVC 123,820,000

a Jendela Alumunium Hitam 3 inch Alexindo 90x90 16 unit 160,000 1,100,000 2,560,000 17,600,000 20,160,000.00
b Jendela Alumunium Hitam 3 Alexindo inch 80x120 4 unit 240,000 1,450,000 960,000 5,800,000 6,760,000.00
c Jendela Alumunium Hitam 3 inch Alexindo 30x60 20 unit 105,000 300,000 2,100,000 6,000,000 8,100,000.00
d Pintu Engginering Door 85x210 set engsel handle ex dekson 20 unit 220,000 2,650,000 4,400,000 53,000,000 57,400,000.00
e Pintu Kamar Mandi PVC 70x200 20 unit 150,000 1,250,000 3,000,000 25,000,000 28,000,000.00
f Pintu Utama ex kayu Mahoni set handle 1 unit 350,000 3,050,000 350,000 3,050,000 3,400,000.00
Pintu Sliding Ruang tengah 3 inch alexindo 1 unit 500,000 9,000,000 500,000 9,000,000 9,500,000.00

9 Pekerjaan sanitasi / mekanikal lain 153,227,363

a Closet duduk ex Folk 19.00 unit 450,000 1,100,000 8,550,000 20,900,000 29,450,000.00
b Closet jongkok ex Folk 1.00 unit 350,000 380,000 350,000 380,000 730,000.00
b Washtafel ex Folk 3.00 unit 205,000 520,000 615,000 1,560,000 2,175,000.00
c Floor drain ex Folk 20.00 unit 38,000 200,000 760,000 4,000,000 4,760,000.00
d Roof Drain ex San Ei 6.00 unit 38,000 220,000 228,000 1,320,000 1,548,000.00
e Kran Wastafel ex Wasser 20.00 unit 38,000 180,000 760,000 3,600,000 4,360,000.00
f Jet washer ex folk 13.00 unit 38,000 380,000 494,000 4,940,000 5,434,000.00
g Stop kran te ex Folk 20.00 unit 38,000 100,000 760,000 2,000,000 2,760,000.00
h Kran dapur ex Toto TX609K 3.00 unit 38,000 408,000 114,000 1,224,000 1,338,000.00
i Kran tembok ex onda 18.00 unit 38,000 80,000 684,000 1,440,000 2,124,000.00
j Shower set ex Toto TX493SRS 20.00 unit 145,000 910,000 2,900,000 18,200,000 21,100,000.00
k Exhaust Kamar Mandi 20.00 unit 45,000 450,000 900,000 9,000,000 9,900,000.00
l kitchen sink 2 bak stainless 3.00 unit 125,000 750,000 375,000 2,250,000 2,625,000.00
m Meja beton bertulang alas zink dan area kitchen 1.01 m3 650,000 2,600,000 656,500 2,626,000 3,282,500.00
n Pipa 1/2" air bersih di atas permukaan 164.00 m1 16,800 44,100 2,755,200 7,232,400 9,987,600.00
o Pasangan instalasi air hujan dia 4" 147.00 m1 24,300 58,988 3,572,100 8,671,163 12,243,262.50
p Talang atap utama stgh linkarag 28.00 m1 205,000 155,000 5,740,000 4,340,000 10,080,000.00
q Bak kontrol ( pertemuan jalur pembuangan kawasan ) 6.00 unit 185,000 460,000 1,110,000 2,760,000 3,870,000.00
 r Septictank dan resapan 6.00 m3 900,000 1,720,000 5,400,000 10,320,000 15,720,000.00
s Tandon air berikut toren tinggi 1600 penguin 2.00 set 410,000 3,500,000 820,000 7,000,000 7,820,000.00
t Pompa Tarik dan tekan ex shimizu 2.00 set 360,000 600,000 720,000 1,200,000 1,920,000.00

9 Pekerjaan instalasi listrik 93,861,000

a Instalasi stop kontak Kamar 40.00 unit 175,000 7,000,000 - 7,000,000.00
b Instalasi Lampu Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
c Instalasi Stop kontak AC 20.00 unit 175,000 3,500,000 - 3,500,000.00
d Instalasi Stop Kontak Water Heater 20.00 unit 175,000 3,500,000 - 3,500,000.00
e Instalasi Exhaust 20.00 unit 175,000 3,500,000 - 3,500,000.00
f Instalasi Saklar Double Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
g Instaslasi Saklar Single Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
- - -
h Instalasi Lampu Lorong & Tangga 14.00 unit 175,000 2,450,000 - 2,450,000.00
i Instalasi Saklar Double Lorong & Resepsionis 8.00 unit 175,000 1,400,000 - 1,400,000.00
j Instalasi Stop Kontak Lorong ¥ 5.00 unit 175,000 875,000 - 875,000.00
- - -
k Instalasi Lampu Kamar Jaga & Outdoor 8.00 unit 175,000 1,400,000 - 1,400,000.00
l Instalasi Stop Kontak Kamar Jaga & Outdoor 5.00 unit 175,000 875,000 - 875,000.00
l Instalasi Saklar doble Kamar Jaga & Outdoor 4.00 unit 175,000 700,000 - 700,000.00

m Line MCB 18.00 unit 120,000 2,160,000 - 2,160,000.00

m Pemasangan MCB 18.00 unit 25,000 160,000 450,000 2,880,000 3,330,000.00

n Pemasangan Saklar ex broco 52.00 unit 10,000 56,000 520,000 2,912,000 3,432,000.00
o Pemasangan Stop Kontak ex broco 110.00 unit 15,000 49,000 1,650,000 5,390,000 7,040,000.00
p Pemasangan Lampu & Fitting ex broco 42.00 unit 15,000 145,000 630,000 6,090,000 6,720,000.00
q Pemasangan Kwh Meter 19.00 unit 18,000 180,000 342,000 3,420,000 3,762,000.00
- - -
r Pasang Baru Kwh Meter PLN 900 watt 19.00 unit 1,600,000 30,400,000 - 30,400,000.00
s Instalasi Kabel Pompa 3.00 set 150,000 25,000 450,000 75,000 525,000.00
t Intalasi Kabel Outdoor 2.00 set 350,000 46,000 700,000 92,000 792,000.00
11 Pekerjaan Interior 191,025,000
a Bed Kamar ex plywood HPL Taco 100x200 set 19.00 bh 160,000 2,450,000 3,040,000 46,550,000 49,590,000.00
b Bed Kamar ex Plywood HPL Taco160x200 set 3.00 bh 160,000 2,650,000 480,000 7,950,000 8,430,000.00
c Meja Lemari Set Kamar ex HPL Taco Plywood 60x180x120 19.00 bh 160,000 2,450,000 3,040,000 46,550,000 49,590,000.00
d AC ex Gree 1/2 PK 19.00 bh 525,000 3,200,000 9,975,000 60,800,000 70,775,000.00
f Railing Tangga holo galvanis 16.00 m1 90,000 700,000 1,440,000 11,200,000 12,640,000.00

11 Pekerjaan Area Luar 32,920,000

a Pintu Pagar Holo Depan 14.00 m2 90,000 725,000 1,260,000 10,150,000 11,410,000.00
c Paving Parkir 46.00 m2 45,000 120,000 2,070,000 5,520,000 7,590,000.00
d Roster Pagar 140.00 bh 7,000 22,000 980,000 3,080,000 4,060,000.00
g rooster 340.00 bh 7,000 22,000 2,380,000 7,480,000 9,860,000.00

OVERHEAD 5% 86,340,911
TOTAL RENCANA ANGGARAN BIAYA 1,813,159,124

Luasan tanah 156.00 m2

Luasan Bangunan Luas Kotor Perhitungan Luas Teknik
Lantai Utama 378.00 m2 100% 378
Lantai outdoor 55.00 m2 50% 28

Efiensi Biaya per meter2 4,471,416

Disusun Oleh

Prana Kusuma, S.Ars.

Project Architect
Rencana Anggaran Biaya
Proyek : Rumah Kos Gondang Timur Tembalang
Lokasi : Semarang 9/6/2023
Owner : Bu Inbudi Utami

Harga Satuan Harga Satuan

NO NAMA PEKERJAAN VOLUME Sat TOTAL TOTAL
Upah Material Upah Material
1 Pekerjaan Persiapan 105,929,520
a Pembuatan PBG-KRK Rumah Kos 3 Lantai 1.00 ls 4,500,000 - 4,500,000 - 4,500,000.00
b Pembongkaran dan pembuangan puing 84.00 m2 65,000 5,460,000 5,460,000.00
c Pembersihan Lokasi 156.00 m2 19,500 - 3,042,000 - 3,042,000.00
d Pengukuran dan Pasangan Bouwplank 117.00 m1 24,300 55,980 2,843,100 6,549,660 9,392,760.00
e Pembuatan Sumur Bor 1.00 ls 14,000,000 2,500,000 14,000,000 2,500,000 16,500,000.00
f Biaya Listrik kerja 8.00 bln 300,000 - 2,400,000 2,400,000.00
g Biaya Air Kerja 8.00 bln 250,000 - 2,000,000 2,000,000.00
h Galian tanah leveling Lantai 180.00 m2 48,000 - 8,640,000 - 8,640,000.00
i Galian tanah pondasi 123.00 m3 48,000 - 5,904,000 - 5,904,000.00
j Galian saluran utama ( pemipaan) 172.00 m3 48,000 - 8,256,000 - 8,256,000.00
k Galian pipa air bersih jalur utama bangunan 22.50 m3 48,000 - 1,080,000 - 1,080,000.00
l Pemipaan air kotor 6" tertanam dibawah tanah 64.00 m1 26,910 96,250 1,722,240 6,160,000 7,882,240.00
m Pemipaan air kotor 4" tertanam dibawah tanah 56.00 m1 26,910 85,250 1,506,960 4,774,000 6,280,960.00
n Pemipaan air bersih 1" tertanam di bawah tanah 56.00 m1 26,910 12,375 1,506,960 693,000 2,199,960.00
o Urugan kembali 89.70 m3 28,000 - 2,511,600 - 2,511,600.00
p Buangan tanah galian 260.00 m3 28,000 - 7,280,000 - 7,280,000.00
q Sewa Scaffolding 9.00 set 1,400,000 12,600,000 - 12,600,000.00
2 Pekerjaan Struktur 328,273,985
a Pondasi Batu kali1:5 34.40 m3 265,500 521,120 9,133,200 17,926,528 27,059,728.00
pemadatan Sirtu 20cm 162.00 m3 22,700 92,500 3,677,400 14,985,000 18,662,400.00
Pekerjaan Aanstamping 31.00 m3 138,060 360,000 4,279,860 11,160,000 15,439,860.00

b Pekerjaan Beton Pondasi Footplat K300 17.92 m3 223,420 707,693 4,003,686 12,681,859 16,685,544.96
Bekesting Pondasi Footplat 10.24 m2 42,746 54,480 437,715 557,875 995,590.30
Tulangan Pondasi Footplat Ø10mm (0,61kg/m ) 421.63 kg 5,150 10,340 2,171,405 4,359,675 6,531,079.68
Beton Lantai Kerja tebal 5cm 0.51 m3 168,300 653,358 86,170 334,519 420,688.90

c Pekerjaan sloof 15x25 117.00 m

Tulangan Sloof Ø10mm (0,61kg/m ) 491.40 kg 5,150 10,340 2,530,710 5,081,076 7,611,786.00
Tulangan Sloof Ø6mm (0,22kg/m ) 108.11 kg 5,150 10,340 556,756 1,117,837 1,674,592.92
bekesting sloof 15x25 29.25 m2 42,746 54,480 1,250,309 1,593,540 2,843,849.23
Pekerjaan pembetonan sloof 15x25 8.78 m3 223,420 707,693 1,960,511 6,210,006 8,170,516.58

d Pekerjaan Kolom struktur K1 15x30 97.70 m1

Bekisting dan perancah 43.96 m2 69,555 72,740 3,057,986 3,198,014 6,255,999.67
Tulangan Utama Ø12mm (0,88kg/m ) 243.74 kg 5,150 10,340 1,255,271 2,520,292 3,775,562.96
Tulangan Ring Ø8mm (0,39kg/m ) 240.05 kg 5,150 10,340 1,236,252 2,482,106 3,718,357.46
Pembetonan Kolom Struktur K1 4.40 m3 223,420 707,693 982,266 3,111,372 4,093,638.30
 e Pekerjaan Kolom Praktis 12x12 264.40 m1
Bekisting pada dua sisi 21.15 m2 42,746 54,480 904,155 1,152,361 2,056,516.20
Tulangan Utama Ø10mm (0,61kg/m ) 677.39 kg 5,150 10,340 3,488,573 7,004,242 10,492,814.47
Tulangan Ring Ø6mm (0,22kg/m ) 146.58 kg 5,150 10,340 754,904 1,515,672 2,270,576.25
Pembetonan Kolom Praktis 3.81 m3 223,420 707,693 850,640 2,694,442 3,545,082.39

f Pekerjaan Kolom struktur K2 20x20 9.90 m1

Bekisting dan perancah 7.92 m2 69,555 72,740 550,876 576,101 1,126,976.40
Tulangan Utama Ø12mm (0,88kg/m ) 52.27 kg 5,150 10,340 269,201 540,492 809,693.28
Tulangan Ring Ø8mm (0,39kg/m ) 15.44 kg 5,150 10,340 79,537 159,691 239,227.56
Pembetonan Kolom Struktur K1 0.40 m3 223,420 707,693 88,474 280,246 368,720.75

g Pekerjaan Balok BA 15x35 7.40 m1

Bekisting dan perancah 6.60 m2 69,555 72,740 459,376 480,411 939,787.33
Tulangan Utama Ø12mm (0,88kg/m ) 34.19 kg 5,150 10,340 176,068 353,504 529,572.12
Tulangan Ring Ø8mm (0,39kg/m ) 32.24 kg 5,150 10,340 166,048 333,387 499,435.03
Pembetonan Balok BA 15x35 0.39 m3 223,420 707,693 86,799 274,939 361,737.40

h Pekerjaan Ring Balok BB 15x20 124.10 m1

Bekisting dan perancah 34.13 m2 69,555 72,740 2,373,738 2,482,434 4,856,172.61
Tulangan Utama Ø12mm (0,88kg/m ) 458.67 kg 5,150 10,340 2,362,169 4,742,685 7,104,854.06
Tulangan Ring Ø6mm (0,22kg/m ) 339.73 kg 5,150 10,340 1,749,631 3,512,851 5,262,481.08
Pembetonan Ring Balok BB 15x20 3.72 m3 223,420 707,693 831,793 2,634,741 3,466,533.70

i Pekerjaan Balok BC 15x38 12.90 m1

Bekisting dan perancah 5.87 m2 69,555 72,740 408,253 426,947 835,200.50
Tulangan Utama Ø12mm (0,88kg/m ) 59.60 kg 5,150 10,340 306,930 616,243 923,173.02
Tulangan Ring Ø8mm (0,39kg/m ) 67.45 kg 5,150 10,340 347,355 697,409 1,044,764.10
Pembetonan Balok BC 15x38 0.74 m3 223,420 707,693 164,281 520,367 684,647.39

j Pekerjaan Ring Balok Praktis 12x20 105.30 m1

Bekisting pada dua sisi 27.38 m2 42,746 54,480 1,170,289 1,491,553 2,661,842.88
Tulangan Utama Ø10mm (0,61kg/m ) 269.78 kg 5,150 10,340 1,389,360 2,789,511 4,178,870.51
Tulangan Ring Ø6mm (0,22kg/m ) 91.22 kg 5,150 10,340 469,763 943,175 1,412,937.78
Pembetonan Ring Balok Praktis 12x20 2.53 m3 223,420 707,693 564,627 1,788,482 2,353,108.77

k Pekerjaan plat lantai beton 220.00 m3 120,000 305,000 26,400,000 67,100,000 93,500,000.00
Bekisting dan perancah 220.00 m2 20,000 62,500 4,400,000 13,750,000 18,150,000.00
Tulangan Utama Ø10mm (0,61kg/m ) 366.00 kg 5,150 10,340 1,884,900 3,784,440 5,669,340.00

l Kuda-kuda atap IWF 150 (14kg/m) berikut acs 352.80 kg 9,000 17,000 3,175,200 5,997,600 9,172,800.00
Plat Besi Stiffener 8mm ( 187kg/lbr ) berikut acs 29.22 kg 9,000 17,000 262,969 496,719 759,687.50
Angkur M16 berikut aks 64.00 bh 8,800 74,000 563,200 4,736,000 5,299,200.00
Mur baut baja profil berikut aks 192.00 bh 6,500 4,210 1,248,000 808,320 2,056,320.00
Gording CNP 150 ( 5.42kg/m ) untuk atap bitumen berikut acs 117.80 m1 15,125 55,458 1,781,725 6,532,992 8,314,716.67
Gording CNP untuk atap gelombang berikut acs 48.00 m1 15,125 55,458 726,000 2,662,000 3,388,000.00
3 Pekerjaan Dinding 382,059,600
a Pasangan Dinding Bata Ringan 10 cm 1140.00 m2 37,120 76,000 42,316,800 86,640,000 128,956,800.00
b Plester Dinding 2280.00 m2 36,500 25,100 83,220,000 57,228,000 140,448,000.00
 c Aci Dinding 2280.00 m2 39,535 9,875 90,139,800 22,515,000 112,654,800.00
4 Pekerjaan Penutup Atap 35,304,000
a Genteng spandex 124.00 m2 36,000 83,000 4,464,000 10,292,000 14,756,000.00
b Rangka genteng Baja ringan taso 0,75 116.00 m2 40,000 109,000 4,640,000 12,644,000 17,284,000.00
c Talang Buangan Air (Beton) 24.00 m1 39,000 97,000 936,000 2,328,000 3,264,000.00
5 Pekerjaan Gypsum 78,250,000
a Plafon Gypsum Interior Ex. Aplus 9mm 300.75 m2 32,500 132,000 9,774,375 39,699,000 49,473,375.00
a Plafon Gypsum Eksterior + KM Ex. Aplus GRC 9mm 60.75 m2 32,500 139,000 1,974,375 8,444,250 10,418,625.00
b Aksesori List Gypsum 548.00 m1 13,500 20,000 7,398,000 10,960,000 18,358,000.00

6 Pekerjaan Pengecatan 85,690,488

a Cat dinding interior ex catylac 1311.90 m2 12,800 28,000 16,792,320 36,733,200 53,525,520.00
b Cat dinding eksterior ex catylac 505.00 m2 13,100 31,000 6,615,500 15,655,000 22,270,500.00
c Cat plafon ex asian paint 361.50 m2 10,900 16,471 3,940,350 5,954,118 9,894,467.65

7 Pekerjaan penutup lantai /dinding 137,830,883

a Keramik Teras 60x60 polished ex Platinum Rectified (Interior) 8.00 m2 56,700 190,000 453,600 1,520,000 1,973,600.00
b Keramik Lorong Tengah Lantai 1,2,3 60x60 ex Platinum Rectivied Mate Interior 76.00 m2 56,700 182,000 4,309,200 13,832,000 18,141,200.00
c Keramik Tangga 1,2 30x60 ex Roman mate 32.00 m2 61,400 195,000 1,964,800 6,240,000 8,204,800.00
d Keramik Kamar 60x60 ex platinum glossy 206.00 m2 56,700 195,000 11,680,200 40,170,000 51,850,200.00
e Keramik 30x30 Lantai Kamar mandi ex asia tile 46.00 m2 56,700 160,000 2,608,200 7,360,000 9,968,200.00
f Keramik 30x60 Dinding Kamar Mandi tinggi 180 ex Platinum 182.00 m2 61,400 190,000 11,174,800 34,580,000 45,754,800.00
g Keramik Dinding dan meja Dapur 9.00 m2 61,400 153,943 552,600 1,385,483 1,938,082.50

8 Pekerjaan Pintu Jendela UPVC 129,960,000

a Jendela Alumunium Hitam 4 inch Alexindo 90x90 16 unit 160,000 1,340,000 2,560,000 21,440,000 24,000,000.00
b Jendela Alumunium Hitam 4 Alexindo inch 80x120 4 unit 240,000 1,750,000 960,000 7,000,000 7,960,000.00
c Jendela Alumunium Hitam 4 inch Alexindo 30x60 20 unit 105,000 325,000 2,100,000 6,500,000 8,600,000.00
d Pintu Engginering Door 85x210 set engsel handle ex dekson 20 unit 220,000 2,650,000 4,400,000 53,000,000 57,400,000.00
e Pintu Kamar Mandi PVC 70x200 20 unit 150,000 1,250,000 3,000,000 25,000,000 28,000,000.00
f Pintu Utama ex kayu jati set handle 1 unit 350,000 3,650,000 350,000 3,650,000 4,000,000.00

9 Pekerjaan sanitasi / mekanikal lain 185,772,363

a Closet duduk ex American Standard 13.00 unit 450,000 1,550,000 5,850,000 20,150,000 26,000,000.00
Closet jongkok ex ina 7.00 unit 350,000 450,000 2,450,000 3,150,000 5,600,000.00
b Washtafel ex toto 20.00 unit 205,000 720,000 4,100,000 14,400,000 18,500,000.00
c Floor drain ex Wasser 20.00 unit 38,000 385,000 760,000 7,700,000 8,460,000.00
d Roof Drain ex San Ei 6.00 unit 38,000 220,000 228,000 1,320,000 1,548,000.00
e Kran Wastafel ex Wasser 20.00 unit 38,000 180,000 760,000 3,600,000 4,360,000.00
f Jet washer ex American Standar 13.00 unit 38,000 380,000 494,000 4,940,000 5,434,000.00
g Stop kran te ex Toto 20.00 unit 38,000 153,000 760,000 3,060,000 3,820,000.00
h Kran dapur ex Toto TX609K 3.00 unit 38,000 408,000 114,000 1,224,000 1,338,000.00
i Kran tembok ex Toto T 23 B13 18.00 unit 38,000 150,000 684,000 2,700,000 3,384,000.00
j Shower set ex Toto TX493SRS 20.00 unit 145,000 910,000 2,900,000 18,200,000 21,100,000.00
k Exhaust Kamar Mandi 20.00 unit 45,000 450,000 900,000 9,000,000 9,900,000.00
l kitchen sink 2 bak stainless 3.00 unit 125,000 750,000 375,000 2,250,000 2,625,000.00
m Meja beton bertulang alas zink dan area kitchen 1.01 m3 650,000 2,600,000 656,500 2,626,000 3,282,500.00
n Pipa 1/2" air bersih di atas permukaan 164.00 m1 16,800 44,100 2,755,200 7,232,400 9,987,600.00
o Pasangan instalasi air hujan dia 4" 147.00 m1 24,300 58,988 3,572,100 8,671,163 12,243,262.50
p Talang atap utama stgh linkarag 28.00 m1 205,000 155,000 5,740,000 4,340,000 10,080,000.00
q Bak kontrol ( pertemuan jalur pembuangan kawasan ) 6.00 unit 185,000 460,000 1,110,000 2,760,000 3,870,000.00
 r Septictank dan resapan 6.00 m3 900,000 1,720,000 5,400,000 10,320,000 15,720,000.00
s Tandon air berikut toren tinggi 1600 penguin 4.00 set 410,000 3,500,000 1,640,000 14,000,000 15,640,000.00
t Pompa Tarik dan tekan ex shimizu 3.00 set 360,000 600,000 1,080,000 1,800,000 2,880,000.00

9 Pekerjaan instalasi listrik 93,861,000

a Instalasi stop kontak Kamar 40.00 unit 175,000 7,000,000 - 7,000,000.00
b Instalasi Lampu Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
c Instalasi Stop kontak AC 20.00 unit 175,000 3,500,000 - 3,500,000.00
d Instalasi Stop Kontak Water Heater 20.00 unit 175,000 3,500,000 - 3,500,000.00
e Instalasi Exhaust 20.00 unit 175,000 3,500,000 - 3,500,000.00
f Instalasi Saklar Double Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
g Instaslasi Saklar Single Kamar 20.00 unit 175,000 3,500,000 - 3,500,000.00
- - -
h Instalasi Lampu Lorong & Tangga 14.00 unit 175,000 2,450,000 - 2,450,000.00
i Instalasi Saklar Double Lorong & Resepsionis 8.00 unit 175,000 1,400,000 - 1,400,000.00
j Instalasi Stop Kontak Lorong ¥ 5.00 unit 175,000 875,000 - 875,000.00
- - -
k Instalasi Lampu Kamar Jaga & Outdoor 8.00 unit 175,000 1,400,000 - 1,400,000.00
l Instalasi Stop Kontak Kamar Jaga & Outdoor 5.00 unit 175,000 875,000 - 875,000.00
l Instalasi Saklar doble Kamar Jaga & Outdoor 4.00 unit 175,000 700,000 - 700,000.00

m Line MCB 18.00 unit 120,000 2,160,000 - 2,160,000.00

m Pemasangan MCB 18.00 unit 25,000 160,000 450,000 2,880,000 3,330,000.00

n Pemasangan Saklar ex broco 52.00 unit 10,000 56,000 520,000 2,912,000 3,432,000.00
o Pemasangan Stop Kontak ex broco 110.00 unit 15,000 49,000 1,650,000 5,390,000 7,040,000.00
p Pemasangan Lampu & Fitting ex broco 42.00 unit 15,000 145,000 630,000 6,090,000 6,720,000.00
q Pemasangan Kwh Meter 19.00 unit 18,000 180,000 342,000 3,420,000 3,762,000.00
- - -
r Pasang Baru Kwh Meter PLN 900 watt 19.00 unit 1,600,000 30,400,000 - 30,400,000.00
s Instalasi Kabel Pompa 3.00 set 150,000 25,000 450,000 75,000 525,000.00
t Intalasi Kabel Outdoor 2.00 set 350,000 46,000 700,000 92,000 792,000.00
11 Pekerjaan Interior 205,915,000
a Bed Kamar ex plywood HPL Taco 100x200 set 19.00 bh 160,000 2,450,000 3,040,000 46,550,000 49,590,000.00
b Bed Kamar ex Plywood HPL Taco160x200 set 1.00 bh 160,000 2,650,000 160,000 2,650,000 2,810,000.00
c Meja Lemari Set Kamar ex HPL Taco Plywood 19.00 bh 190,000 3,250,000 3,610,000 61,750,000 65,360,000.00
d AC ex Gree 1/2 PK 19.00 bh 525,000 3,200,000 9,975,000 60,800,000 70,775,000.00
e Water Heater Ariston 10L 2.00 bh 220,000 2,150,000 440,000 4,300,000 4,740,000.00
f Railing Tangga holo galvanis 16.00 m1 90,000 700,000 1,440,000 11,200,000 12,640,000.00

11 Pekerjaan Area Luar 41,940,000

a Pintu Pagar Holo Depan 14.00 m2 90,000 725,000 1,260,000 10,150,000 11,410,000.00
c Paving Parkir 46.00 m2 45,000 120,000 2,070,000 5,520,000 7,590,000.00
d Roster Pagar 140.00 bh 7,000 22,000 980,000 3,080,000 4,060,000.00
f kanopi 11.00 m2 120,000 700,000 1,320,000 7,700,000 9,020,000.00
g rooster 340.00 bh 7,000 22,000 2,380,000 7,480,000 9,860,000.00

OVERHEAD 5% 90,539,342
TOTAL RENCANA ANGGARAN BIAYA 1,901,326,179
Luasan tanah 156.00 m2

Luasan Bangunan Luas Kotor Perhitungan Luas Teknik

Lantai Utama 378.00 m2 100% 378
Lantai outdoor 55.00 m2 50% 28

Efiensi Biaya per meter2 4,688,844

Disusun Oleh

Prana Kusuma, S.Ars.

Project Architect
Rencana Anggaran Biaya
Proyek : Rumah Kos Gondang Timur Tembalang
Lokasi : Semarang
Owner : Bu Inbudi Utami

SEPTEMBER OKTOBER NOVEMBER DESEMBER JANUARI FEBRUARI MARET

NO NAMA PEKERJAAN
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
1 Pekerjaan Persiapan
a Pembuatan PBG-KRK Rumah Kos 3 Lantai
b Pembongkaran dan pembuangan puing
c Pembersihan Lokasi
d Pengukuran dan Pasangan Bouwplank
e Pembuatan Sumur Bor
f Biaya Listrik kerja
g Biaya Air Kerja
h Galian tanah leveling Lantai
i Galian tanah pondasi
j Galian saluran utama ( pemipaan)
k Galian pipa air bersih jalur utama bangunan
l Pemipaan air kotor 6" tertanam dibawah tanah
m Pemipaan air kotor 4" tertanam dibawah tanah
n Pemipaan air bersih 1" tertanam di bawah tanah
o Urugan kembali
p Buangan tanah galian
q Sewa Scaffolding
2 Pekerjaan Struktur
a Pondasi Batu kali1:5
pemadatan Sirtu 20cm
Pekerjaan Aanstamping

b Pekerjaan Beton Pondasi Footplat K300

Bekesting Pondasi Footplat
Tulangan Pondasi Footplat Ø10mm (0,61kg/m )
Beton Lantai Kerja tebal 5cm

c Pekerjaan sloof 15x25

Tulangan Sloof Ø10mm (0,61kg/m )
Tulangan Sloof Ø6mm (0,22kg/m )
bekesting sloof 15x25
Pekerjaan pembetonan sloof 15x25

d Pekerjaan Kolom struktur K1 15x30

Bekisting dan perancah
Tulangan Utama Ø12mm (0,88kg/m )
Tulangan Ring Ø8mm (0,39kg/m )
 Pembetonan Kolom Struktur K1

e Pekerjaan Kolom Praktis 12x12

Bekisting pada dua sisi
Tulangan Utama Ø10mm (0,61kg/m )
Tulangan Ring Ø6mm (0,22kg/m )
Pembetonan Kolom Praktis

f Pekerjaan Kolom struktur K2 20x20

Bekisting dan perancah
Tulangan Utama Ø12mm (0,88kg/m )
Tulangan Ring Ø8mm (0,39kg/m )
Pembetonan Kolom Struktur K1

g Pekerjaan Balok BA 15x35

Bekisting dan perancah
Tulangan Utama Ø12mm (0,88kg/m )
Tulangan Ring Ø8mm (0,39kg/m )
Pembetonan Balok BA 15x35

h Pekerjaan Ring Balok BB 15x20

Bekisting dan perancah
Tulangan Utama Ø12mm (0,88kg/m )
Tulangan Ring Ø6mm (0,22kg/m )
Pembetonan Ring Balok BB 15x20

i Pekerjaan Balok BC 15x38

Bekisting dan perancah
Tulangan Utama Ø12mm (0,88kg/m )
Tulangan Ring Ø8mm (0,39kg/m )
Pembetonan Balok BC 15x38

j Pekerjaan Ring Balok Praktis 12x20

Bekisting pada dua sisi
Tulangan Utama Ø10mm (0,61kg/m )
Tulangan Ring Ø6mm (0,22kg/m )
Pembetonan Ring Balok Praktis 12x20

k Pekerjaan plat lantai beton

Bekisting dan perancah
Tulangan Utama Ø10mm (0,61kg/m )

l Kuda-kuda atap IWF 150 (14kg/m) berikut acs

Plat Besi Stiffener 8mm ( 187kg/lbr ) berikut acs
Angkur M16 berikut aks
Mur baut baja profil berikut aks
Gording CNP 150 ( 5.42kg/m ) untuk atap bitumen berikut acs
Gording CNP untuk atap gelombang berikut acs
3 Pekerjaan Dinding
 a Pasangan Dinding Bata Ringan 10 cm
b Plester Dinding
c Aci Dinding
4 Pekerjaan Penutup Atap
a Genteng spandex
b Rangka genteng Baja ringan taso 0,75
c Talang Buangan Air (Beton)
5 Pekerjaan Gypsum
a Plafon Gypsum Interior Ex. Aplus 9mm
a Plafon Gypsum Eksterior + KM Ex. Aplus GRC 9mm
b Aksesori List Gypsum

6 Pekerjaan Pengecatan
a Cat dinding interior ex catylac
b Cat dinding eksterior ex catylac
c Cat plafon ex asian paint

7 Pekerjaan penutup lantai /dinding

a Keramik Teras 60x60 polished ex Platinum Rectified (Interior)
b Keramik Lorong Tengah Lantai 1,2,3 60x60 ex Platinum Rectivied Mate Interior
c Keramik Tangga 1,2 30x60 ex Roman mate
d Keramik Kamar 60x60 ex platinum glossy
e Keramik 30x30 Lantai Kamar mandi ex asia tile
f Keramik 30x60 Dinding Kamar Mandi tinggi 180 ex Platinum
g Keramik Dinding dan meja Dapur

8 Pekerjaan Pintu Jendela UPVC

a Jendela Alumunium Hitam 4 inch Alexindo 90x90
b Jendela Alumunium Hitam 4 Alexindo inch 80x120
c Jendela Alumunium Hitam 4 inch Alexindo 30x60
d Pintu Engginering Door 85x210 set engsel handle ex dekson
e Pintu Kamar Mandi PVC 70x200
f Pintu Utama ex kayu jati set handle

9 Pekerjaan sanitasi / mekanikal lain

a Closet duduk ex American Standard
b Closet jongkok ex ina
c Washtafel ex toto
d Floor drain ex Wasser
e Roof Drain ex San Ei
f Kran Wastafel ex Wasser
g Jet washer ex American Standar
h Stop kran te ex Toto
i Kran dapur ex Toto TX609K
j Kran tembok ex Toto T 23 B13
k Shower set ex Toto TX493SRS
l Exhaust Kamar Mandi
m kitchen sink 2 bak stainless
n Meja beton bertulang alas zink dan area kitchen
o Pipa 1/2" air bersih di atas permukaan
p Pasangan instalasi air hujan dia 4"
q Talang atap utama stgh linkarag
r Bak kontrol ( pertemuan jalur pembuangan kawasan )
 s Septictank dan resapan
t Tandon air berikut toren tinggi 1600 penguin
u Pompa Tarik dan tekan ex shimizu

9 Pekerjaan instalasi listrik

a Instalasi stop kontak Kamar
b Instalasi Lampu Kamar
c Instalasi Stop kontak AC
d Instalasi Stop Kontak Water Heater
e Instalasi Exhaust
f Instalasi Saklar Double Kamar
g Instaslasi Saklar Single Kamar

h Instalasi Lampu Lorong & Tangga

i Instalasi Saklar Double Lorong & Resepsionis
j Instalasi Stop Kontak Lorong ¥

k Instalasi Lampu Kamar Jaga & Outdoor

l Instalasi Stop Kontak Kamar Jaga & Outdoor
l Instalasi Saklar doble Kamar Jaga & Outdoor

m Line MCB

m Pemasangan MCB
n Pemasangan Saklar ex broco
o Pemasangan Stop Kontak ex broco
p Pemasangan Lampu & Fitting ex broco
q Pemasangan Kwh Meter

r Pasang Baru Kwh Meter PLN 900 watt

s Instalasi Kabel Pompa
t Intalasi Kabel Outdoor
11 Pekerjaan Interior
a Bed Kamar ex plywood HPL Taco 100x200 set
b Bed Kamar ex Plywood HPL Taco160x200 set
c Meja Lemari Set Kamar ex HPL Taco Plywood
d AC ex Gree 1/2 PK
e Water Heater Ariston 10L
f Railing Tangga holo galvanis

11 Pekerjaan Area Luar

a Pintu Pagar Holo Depan
c Paving Parkir
d Roster Pagar
e Sign Nama Tulisan
f kanopi
g rooster

OVERHEAD 5%
TOTAL RENCANA ANGGARAN BIAYA
Luasan tanah

Luasan Bangunan
Lantai Utama
Lantai outdoor

Efiensi Biaya per meter2

 no Uraian Satuan Koef Harga Jml Harga
a Pekerja OH 1.78 100,000 178,000
b Tukang batu OH 0.39 120,000 46,800
c Kepala tukang OH 0.039 140,000 5,460
d Mandor OH 0.039 175,000 6,825
e Batu belah 15/20 m3 1.2 200,000 240,000
f Pasir urug m3 0.432 - -
Jumlah 477,085

PEKERJAAN PENDAHULUAN
Pembersihan Lokasi m2 1.000
Pekerja OH 0.100 100,000 10,000
Mandor OH 0.050 200,000 10,000
Jumlah 20,000
Pengukuran dan Pasangan Bouwplank m 1.000
Kayu meranti balok m3 0.012 3,500,000 42,000
Paku biasa 2" - 5 " kg 0.020 16,500 330
Kayu meranti papan (MC) 2/20 m3 0.007 1,950,000 13,650
Pekerja oh 0.100 100,000 10,000
Tukang Kayu oh 0.100 120,000 12,000
Kepala Tukang Kayu oh 0.010 140,000 1,400
Mandor oh 0.005 200,000 900
Jumlah 80,280
Direksi Keet dan Gudang m2 1.000
Sewa Direksikeet dan Gudang bln 7.000 2,000,000.00 14,000,000.00
Jumlah 14,000,000.00
Pembuatan pagar sementara seng gelombang m1 1.000
tinggi 2 m
Dolken kayu Gelam 8-10/400 cm bt 1.100 15,000.00 16,500.00
Seng Gelombang Uk. (0,8 x 1,50) lbr 1.000 58,800.00 58,800.00
Kayu Meranti Kaso 5/7 m3 0.025 3,500,000.00 85,750.00
Paku Asbes kg 0.060 17,300.00 1,038.00
Cat Meni Besi kg 0.450 39,200.00 17,640.00
Pekerja oh 0.400 100,000.00 40,000.00
Tukang Kayu oh 0.200 120,000.00 24,000.00
Kepala Tukang Kayu oh 0.020 140,000.00 2,800.00
Mandor oh 0.020 200,000.00 4,000.00
Jumlah 250,528.00
Biaya Listrik kerja bulan 1.000
Sewa Genset hr 30.000 100,000.00 3,000,000.00
Solar lt 75.000 10,000.00 750,000.00
Olie lt 3.333 75,000.00 250,000.00
Jumlah 4,000,000.00
Biaya Air Kerja ls 1.000
Air kerja bln 6.000 800,000.00 4,800,000.00
Jumlah 4,800,000.00
Papan Nama Proyek 80 x 120 cm, t = 250 cm unit 1.000
Kayu Meranti papan t= 2 cm m3 0.050 6,382,500.00 319,125.00
Seng Plat BJLS 30 m2 1.620 88,000.00 142,560.00
Paku kg 0.600 16,500.00 9,900.00
Cat Kayu kg 1.500 49,300.00 73,950.00
Beton Cor K225 m3 0.100 850,000.00 85,000.00
Pekerja OH 2.000 100,000.00 200,000.00
Tukang Kayu OH 1.000 120,000.00 120,000.00
Tukang cat OH 1.000 120,000.00 120,000.00
Mandor OH 1.000 200,000.00 200,000.00
Jumlah 1,270,535.00

PEKERJAAN TANAH
Galian Tanah Biasa Sedalam 1m m3 1.000
Pekerja OH 0.450 100,000.00 45,000.00
Mandor OH 0.015 200,000.00 3,000.00
Jumlah 48,000.00
Urugan Pasir m3 1.000
Pasir Urug m3 1.100 200,000.00 220,000.00
Pekerja OH 0.300 100,000.00 30,000.00
Mandor OH 0.100 200,000.00 20,000.00
 Jumlah 270,000.00
Urugan Tasirtu m3 1.000
Tasirtu m3 1.200 96,100.00 115,320.00
Sewa stemper hari 0.009 100,000.00 900.00
Pekerja OH 0.250 100,000.00 25,000.00
Mandor OH 0.025 200,000.00 5,000.00
Jumlah 146,220.00
Urugan Tanah Kembali m3 1.000
Pekerja OH 0.102 100,000.00 10,200.00
Mandor OH 0.019 200,000.00 3,800.00
Jumlah 14,000.00
Buangan Tanah Galian m3 1.000
Pekerja OH 0.200 100,000.00 20,000.00
Mandor OH 0.040 200,000.00 8,000.00
Jumlah 28,000.00
PEKERJAAN PASANGAN PONDASI
Batu kosongan Aanstampeng m3 1.000
Batu kali belah m3 1.2000 250,000.00 300,000.00
Pasir Urug m3 0.3000 200,000.00 60,000.00
Pekerja oh 0.7800 100,000.00 78,000.00
Tukang Batu oh 0.3900 120,000.00 46,800.00
Kepala Tukang Batu oh 0.0390 140,000.00 5,460.00
Mandor oh 0.0390 200,000.00 7,800.00
Jumlah 498,060.00
Pondasi Batu kali1:5 m3 1.000
Batu kali belah m3 1.100 250,000.00 275,000.00
Semen Portland kg 136.000 1,425.00 193,800.00
Pasir Pasang m3 0.544 280,000.00 152,320.00
Pekerja oh 1.500 100,000.00 150,000.00
Tukang Batu oh 0.750 120,000.00 90,000.00
Kepala Tukang Batu oh 0.075 140,000.00 10,500.00
Mandor oh 0.075 200,000.00 15,000.00
Jumlah 886,620.00

Beton Lantai Kerja 1:3:5 m3 1.000

Semen Portland 40 kg zak 5.750 57,000.00 327,750.00
Pasir beton m3 0.558 280,000.00 156,268.00
Batu pecah mesin 1/2 m3 0.541 280,000.00 151,340.00
Air (biaya air tawar) lt 215.000 100.00 21,500.00
Pekerja OH 1.200 100,000.00 120,000.00
Tukang Batu OH 0.200 120,000.00 24,000.00
Kepala Tukang Batu OH 0.020 140,000.00 2,800.00
Mandor OH 0.060 200,000.00 12,000.00
Jumlah 815,658.00
Beton K-225 m3 1.000
Semen Portland 40 kg zak 9.275 57,000.00 528,675.00
Pasir beton m3 0.436 280,000.00 122,164.00
Batu pecah mesin 1/2 m3 0.551 280,000.00 154,308.00
Air (biaya air tawar) lt 215.000 100.00 21,500.00
Pekerja OH 1.650 100,000.00 165,000.00
Tukang Batu OH 0.275 120,000.00 33,000.00
Kepala Tukang Batu OH 0.028 140,000.00 3,920.00
Mandor OH 0.083 200,000.00 16,600.00
Jumlah 1,045,167.00
Beton K-300 m3 1.000
Semen Portland 40 kg zak 10.325 57,000.00 588,525.00
Pasir beton m3 0.426 280,000.00 119,168.00
Batu pecah mesin 1/2 m3 0.537 280,000.00 150,472.00
Air (biaya air tawar) lt 215.000 100.00 21,500.00
Pekerja OH 1.650 100,000.00 165,000.00
Tukang Batu OH 0.275 120,000.00 33,000.00
Kepala Tukang Batu OH 0.028 140,000.00 3,920.00
Mandor OH 0.083 200,000.00 16,600.00
Jumlah 1,098,185.00
Pembesian Dengan Besi Polos U-24 kg 1.000
Besi beton polos kg 1.100 13,257.58 14,583.33
Kawat beton (bendrat) kg 0.015 18,500.00 277.50
Pekerja OH 0.007 100,000.00 700.00
 Tukang Besi OH 0.007 120,000.00 840.00
Kepala Tukang Besi OH 0.001 140,000.00 98.00
Mandor OH 0.000 200,000.00 80.00
Jumlah 16,578.83

Bekisting Untuk Sloof, Kolom, Ring Praktis m2 1.000

Plywood 9mm lbr 0.410 120,000.00 49,180.33
Kayu meranti usuk btg 1.900 35,000.00 66,500.00
Paku biasa 2"- 5" kg 0.300 16,500.00 4,950.00
Minyak Begesting ltr 0.200 7,500.00 1,500.00
Jumlah bahan 122,130.33
Pekerja OH 0.200 100,000.00 20,000.00
Tukang Kayu OH 0.260 120,000.00 31,200.00
Kepala Tukang Kayu OH 0.012 140,000.00 1,680.00
Mandor OH 0.008 200,000.00 1,600.00
Jumlah upah 54,480.00
Bahan Begesting 2x p 0.500 122,130.33 61,065.16
Upah bgesting 2 x pa 1.000 54,480.00 54,480.00
Jumlah begesting 2 x pakai 115,545.16
Bekisting Kolom Struktur m2 1.000
Kayu meranti usuk btg 2.100 35,000.00 73,500.00
Paku biasa 2"- 5" kg 0.400 16,500.00 6,600.00
Minyak Begesting ltr 0.200 7,500.00 1,500.00
Balok Kayu Meranti m3 0.015 3,500,000.00 52,500.00
Multiplek tebal 12 mm lbr 0.350 165,000.00 57,750.00
Dolken Kayu Gelam 8-10/400 cm btg 2.000 20,000.00 40,000.00
Jumlah bahan 231,850.00
Pekerja OH 0.250 100,000.00 25,000.00
Tukang Kayu OH 0.350 120,000.00 42,000.00
Kepala Tukang Kayu OH 0.021 140,000.00 2,940.00
Mandor OH 0.014 200,000.00 2,800.00
Jumlah upah 72,740.00
Bahan Begesting 2x p 0.500 231,850.00 115,925.00
Upah bgesting 2 x pa 1.000 72,740.00 72,740.00
Jumlah begesting 2 x pakai 188,665.00
Bekisting Balok Struktur m2 1.000
Kayu meranti usuk btg 2.100 35,000.00 73,500.00
Paku biasa 2"- 5" kg 0.400 16,500.00 6,600.00
Minyak Begesting ltr 0.200 7,500.00 1,500.00
Balok Kayu Meranti m3 0.015 3,500,000.00 52,500.00
Multiplek tebal 12 mm lbr 0.350 165,000.00 57,750.00
Dolken Kayu Gelam 8-10/400 cm btg 2.000 20,000.00 40,000.00
Jumlah bahan 231,850.00
Pekerja OH 0.275 100,000.00 27,500.00
Tukang Kayu OH 0.330 120,000.00 39,600.00
Kepala Tukang Kayu OH 0.033 140,000.00 4,620.00
Mandor OH 0.033 200,000.00 6,600.00
Jumlah upah 78,320.00
Bahan Begesting 2x p 0.500 231,850.00 115,925.00
Upah bgesting 2 x pa 1.000 78,320.00 78,320.00
Jumlah begesting 2 x pakai 194,245.00
Bekisting Plat Lantai m2 1.000
Kayu meranti usuk m3 2.100 35,000.00 73,500.00
Paku biasa 2"- 5" kg 0.400 16,500.00 6,600.00
Minyak Begesting ltr 0.200 7,500.00 1,500.00
Balok Kayu m3 0.015 3,500,000.00 52,500.00
Multiplek tebal 9 mm lbr 0.350 120,000.00 42,000.00
Dolken Kayu Gelam 8-10/400 cm btg 2.000 20,000.00 40,000.00
Jumlah bahan 216,100.00
Pekerja OH 0.275 100,000.00 27,500.00
Tukang Kayu OH 0.330 120,000.00 39,600.00
Kepala Tukang Kayu OH 0.033 140,000.00 4,620.00
Mandor OH 0.033 200,000.00 6,600.00
Jumlah upah 78,320.00
Bahan Begesting 2x p 0.500 216,100.00 108,050.00
Upah bgesting 2 x pa 1.000 78,320.00 78,320.00
Jumlah begesting 2 x pakai 186,370.00
Psang Baja Profil
Baja Profil 1.15 13,200 15,180
Sewa Peralatan ls 7% harga baja 1,063
( hoist, trafo, mesin bor, tackel baja, tambang baja,
tabung elpiji oksigen, mesin potong )
Perlengkapan 5% harga baja 759
(kawat las 3,2 , batu potong, oksigen dan gas elpiji )
Pengecatan Meni 3% harga baja 455
Cat Meni dan perlengkapan 4% harga baja 607
Operasional 1% harga baja 152
Upah Murni Borong baja 18% harga baja 2,732
20,948

Pasang baut mur 18 mm 50mm

Baut mur 18mm 50mm pcs 1 5,500 5,500
peralatan 10% 550
pekerja oh 0.0075 100,000 750
tukang oh 0.015 120,000 1,800

Pasang angkur M16

Angkur M16 pcs 1 70,000 70,000
peralatan 20% 14,000
pekerja oh 0.016 100,000 1,600
tukang oh 0.035 120,000 4,200

Mengerjakan konstruksi CNP

Baja gording m1 1.10 45,833 50,417
peralatan 10% 5,042
Pekerja 30% oh 15,125

Mengerjakan Baja Profil

Besi Profil kg 1.15 15,500 17,825
peralatan 10% 1,783
Pekerja oh 0.060 100,000 6,000
Tukang Besi oh 0.060 120,000 7,200
Kepala Tukang oh 0.006 140,000 840
Mandor oh 0.003 200,000 600

Pasang Dinding Bata 1:5 1/2 Bata m2 1.000

Batu Bata Merah bh 70.000 750.00 52,500.00
Semen Portland 50 kg zak 0.194 66,500.00 12,901.00
Pasir Pasang m3 0.045 280,000.00 12,600.00
Pekerja OH 0.300 100,000.00 30,000.00
Tukang Batu OH 0.100 120,000.00 12,000.00
Kepala Tukang Batu OH 0.010 140,000.00 1,400.00
Mandor OH 0.015 200,000.00 3,000.00
Jumlah 124,401.00

Plesteran Tebal 15mm Campuran 1 : 3 m2 1.000

Semen Portland 50 kg zak 0.156 66,500.00 10,340.75
Pasir pasang m3 0.023 280,000.00 6,440.00
Pekerja OH 0.300 100,000.00 30,000.00
Tukang Batu OH 0.150 120,000.00 18,000.00
Kepala Tukang Batu OH 0.015 140,000.00 2,100.00
Mandor OH 0.015 200,000.00 3,000.00
Jumlah 69,880.75

Acian Beton m2 1.000

Semen Portland zak 0.065 66,500.00 4,322.50
Pekerja OH 0.200 100,000.00 20,000.00
Tukang Batu OH 0.100 120,000.00 12,000.00
Kepala Tukang Batu OH 0.010 140,000.00 1,400.00
Mandor OH 0.010 200,000.00 2,000.00
Jumlah 39,722.50
1 m2 plafond Gypsum Board, tebal 9 mm + rangka besi hollow
Hollow 4/4 Zincromate btg 0.42 82,500.00 34,237.50
Hollow 2/4 Zincromate btg 0.15 60,000.00 9,000.00
Gypsum board ( 120 x 240 x 9 ) mm lbr 0.36 70,000.00 25,480.00
Paku sekrup bh 25.00 800.00 20,000.00
Ramset / dina bolt bh 4.00 2,500.00 10,000.00
Cotton plaster bh 0.07 60,000.00 4,320.00
Compoun kg 0.13 30,000.00 3,750.00
Pembantu Tukang org 0.10 100,000.00 10,000.00
Tukang kayu org 0.05 120,000.00 6,000.00
Jumlah 122,787.50

1 m2 plafond Klsiboard, tebal 4mm + rangka besi hollow

Hollow 4/4 Zincromate btg 0.42 82,500.00 34,237.50
Hollow 2/4 Zincromate btg 0.15 60,000.00 9,000.00
Kalsiboard 4mm lbr 0.36 95,000.00 34,580.00
Paku sekrup bh 25.00 800.00 20,000.00
Ramset / dina bolt bh 4.00 2,500.00 10,000.00
Cotton plaster bh 0.07 60,000.00 4,320.00
Compoun kg 0.13 30,000.00 3,750.00
Pembantu Tukang org 0.10 100,000.00 10,000.00
Tukang kayu org 0.05 120,000.00 6,000.00
Jumlah 131,887.50

Pemasangan List Gypsum m1 1.000

Lis Gypsum m 1.050 30,000.00 31,500.00
Sekrup bh 4.000 800.00 3,200.00
Pekerja OH 0.050 100,000.00 5,000.00
Tukang Kayu OH 0.050 120,000.00 6,000.00
Kepala Tukang Kayu OH 0.005 140,000.00 700.00
Mandor OH 0.003 200,000.00 600.00
Jumlah 47,000.00

1 m2 Pengecatan Tembok/plafond Baru kwalitas baik

Plamir kg 0.10 25,000 2,500.00
Rol cat bh 0.01 27,500 275.00
Cat penutup kwalitas baik kg 0.50 48,571 24,285.71
Steger ( perancah kerja ) Ls 0.01 60,000 600.00
Ampelas lbr 0.50 3,750 1,875.00
Pembantu Tukang org 0.05 100,000 4,500.00
Tukang cat org 0.05 120,000 5,400.00
Jumlah 39,436
Dibulatkan
1 m2 Pengecatan Tembok Weathershield
Plamir kg 0.10 25,000 2,500.00
Rol cat bh 0.01 27,500 275.00
Cat penutup kwalitas baik kg 0.50 76,000 38,000.00
Steger ( perancah kerja ) Ls 0.01 60,000 600.00
Ampelas lbr 0.50 3,750 1,875.00
Pembantu Tukang org 0.05 100,000 4,500.00
Tukang cat org 0.05 120,000 5,400.00
Jumlah 53,150
Dibulatkan

Pengerjaan Waterproofing m2 1.000

Water Proofing dan Scredding kg 0.350 125,000.00 43,750.00
Pekerja OH 0.050 100,000.00 5,000.00
Tukang cat OH 0.075 120,000.00 9,000.00
Kepala Tukang cat OH 0.008 140,000.00 1,050.00
Mandor OH 0.003 200,000.00 500.00
Jumlah 59,300.00

1 m2 Pekerjaan penutup atap sirap

alas atap sirap multiplek 12mm m2 1.00 57,292 57,291.67
Atap sirap bitumen m2 1.10 180,000 198,000.00
Aksesoris 5% 12,764.58
Upah 25% 63,823
 331,879
1 m2 Pekerjaan penutup atap gelombang
Atap kalsi gelombang m2 1.10 60,000 66,000.00
Paku sekrup bh 6.00 800 4,800.00
Pekerja oh 0.08 100,000 8,400.00
Tukang oh 0.13 120,000 15,000.00
Kepala Tukang oh 0.01 140,000 1,820.00
Mandor oh 0.00 200,000 800.00
96,820

1 m2 Pekerjaan penutup atap alderon grey kanopi

Atap Grey m2 1.00 125,000 125,000.00
Paku sekrup bh 6.00 800 4,800.00
Pekerja oh 0.08 100,000 8,400.00
Tukang oh 0.13 120,000 15,000.00
Kepala Tukang oh 0.01 140,000 1,820.00
Mandor oh 0.00 200,000 800.00
155,820

1kg pekerjaan pengelasan besi aksesoris

Besi Hollow 40x40 kg 1.10 10,727 11,799.31
Aksesoris Cat dll 15% 1,769.90
Upah pekerja 30% oh 1.67 100,000 3,539.79
17,109

1 m2 Pekerjaan penutup atap alderon grey kanopi

pekerjaan oleh CV Karyajasa Sumber rejeki m2 1.00 600,000 600,000.00
lain2 60,000
660,000

1 m2 pekerjaan pagar besi

pekerjaan oleh CV Karyajasa Sumber rejeki m2 1.00 900,000 900,000.00
lain2 90,000
990,000

1 m2 FLOORING 1 Pc : 5 Ps TEBAL 5 cm
Semen PC (abu-abu) sak 0.36 57,000 20,520.00
Pasir Pasang m3 0.08 280,000 22,400.00
Pembantu Tukang org 0.20 100,000 20,000.00
Tukang Batu org 0.15 120,000 18,000.00
Jumlah 80,920
Dibulatkan

1 m2 PASANG LANTAI KERAMIK UKURAN 60 x 60

Granite 60x60 polished ex Granito salsa Crystal m2 1.10 300,000 330,000.00
Semen PC (abu-abu) sak 0.18 57,000 10,260.00
Pasir pasang m3 0.02 280,000 6,020.00
Semen warna kg 0.01 12,500 162.50
Pembantu Tukang org 0.25 100,000 25,000.00
Tukang batu org 0.12 120,000 14,400.00
Jumlah 385,843
Dibulatkan

1 m2 PASANG LANTAI KERAMIK UKURAN 60 x 60

Granite 60x60 matte ex Granito / Indogress m2 1.10 275,000 302,500.00
Semen PC (abu-abu) sak 0.18 57,000 10,260.00
Pasir pasang m3 0.02 280,000 6,020.00
Semen warna kg 0.01 12,500 162.50
Pembantu Tukang org 0.25 100,000 25,000.00
Tukang batu org 0.12 120,000 14,400.00
Jumlah 358,343
Dibulatkan
1 m2 PASANG LANTAI KERAMIK 40 x 40 cm ex Roman
Keramik 40x40 polish ex Roman m2 1.10 125,000 137,500.00
Semen PC (abu-abu) sak 0.18 57,000 10,260.00
Pasir pasang m3 0.02 280,000 6,020.00
Semen warna kg 0.01 12,500 162.50
Pembantu Tukang org 0.25 100,000 25,000.00
Tukang batu org 0.12 120,000 14,400.00
Jumlah 193,343
Dibulatkan

1 m2 PASANG DINDING KERAMIK

Keramik 20x40 ex Roman m2 1.00 145,000 145,000.00
Semen PC ( abu-abu ) sak 0.16 57,000 9,120.00
Pasir pasang m3 0.02 280,000 5,040.00
Semen warna kg 0.01 12,500 162.50
Pembantu Tukang org 0.19 100,000 18,750.00
Tukang batu org 0.38 120,000 45,000.00
Jumlah 223,073

1 m¹ PASANG PLINT KERAMIK UKURAN 10 x 60 cm

Granite 10x60 polished ex Granito salsa Crystal lbr 0.30 75,000 22,500.00
Semen PC (abu-abu) sak 0.02 57,000 1,140.00
Pasir pasang m3 0.01 280,000 2,800.00
Semen warna kg 0.10 12,500 1,250.00
Pembantu Tukang org 0.06 100,000 6,000.00
Tukang batu org 0.03 120,000 3,600.00
Jumlah 37,290
Dibulatkan

1 m¹ PASANG PLINT KERAMIK UKURAN 10 x 60 cm

Granite 10x60 matte ex Granito / Indogress lbr 0.30 68,750 20,625.00
Semen PC (abu-abu) sak 0.02 57,000 1,140.00
Pasir pasang m3 0.01 280,000 2,800.00
Semen warna kg 0.10 12,500 1,250.00
Pembantu Tukang org 0.06 100,000 6,000.00
Tukang batu org 0.03 120,000 3,600.00
Jumlah 35,415
Dibulatkan

1 m¹ PASANG PLINT KERAMIK UKURAN 10 x 40 cm

Keramik 10x40 ex Roman lbr 0.60 24,167 14,500.00
Semen PC (abu-abu) sak 0.02 57,000 1,140.00
Pasir pasang m3 0.01 280,000 2,800.00
Semen warna kg 0.10 12,500 1,250.00
Pembantu Tukang org 0.06 100,000 6,000.00
Tukang batu org 0.03 120,000 3,600.00
Jumlah 29,290
Dibulatkan

Saluran PVC bawah lantai m1 1.000

PVC dia 6 " m1 1.000 87,500.00 87,500.00
Material bantu 10 % dari bahan m1 0.100 87,500.00 8,750.00
Pekerja OH 0.080 100,000.00 8,000.00
Tukang OH 0.135 120,000.00 16,200.00
Kepala Tukang OH 0.014 140,000.00 1,890.00
Mandor OH 0.004 200,000.00 820.00
Jumlah 123,160.00

Saluran PVC bawah lantai m1 1.000

PVC dia 4 " AW m1 1.000 77,500.00 77,500.00
 Material bantu 10 % dari bahan m1 0.100 77,500.00 7,750.00
Pekerja OH 0.080 100,000.00 8,000.00
Tukang OH 0.135 120,000.00 16,200.00
Kepala Tukang OH 0.014 140,000.00 1,890.00
Mandor OH 0.004 200,000.00 820.00
Jumlah 112,160.00

Saluran PVC bawah lantai m1 1.000

PVC dia 1 " AW m1 1.000 11,250.00 11,250.00
Material bantu 10 % dari bahan m1 0.100 11,250.00 1,125.00
Pekerja OH 0.080 100,000.00 8,000.00
Tukang OH 0.135 120,000.00 16,200.00
Kepala Tukang OH 0.014 140,000.00 1,890.00
Mandor OH 0.004 200,000.00 820.00
Jumlah 39,285.00

Saluran beton precast U 30 cm m1 1.000

Saluran beton U30 cm m1 1.000 145,000.00 145,000.00
Pasir Urug m3 0.044 200,000.00 8,800.00
Pekerja OH 0.012 100,000.00 1,200.00
Mandor OH 0.004 200,000.00 800.00
Upah Galian tanah m3 0.160 48,000.00 7,680.00
Jumlah 163,480.00

Memasang 1 buah kloset duduk / monoblok

Kloset duduk / monoblok bh 1.00 6,000,000 6,000,000.00
Perlengkapan ( 10% hrg kloset ) 600,000
Pembantu Tukang org 3.30 100,000 330,000.00
Tukang batu org 1.10 200,000 220,000.00
Jumlah
Dibulatkan

Kloset jongkok porselen ex Toto bh 1.00 725,000 725,000.00

Semen PC (abu-abu) sak 0.12 57,000 6,840.00
Pasir pasang m3 0.01 280,000 2,800.00
Pembantu Tukang org 1.00 100,000 100,000.00
Tukang batu org 1.50 120,000 180,000.00
Jumlah 1,014,640
Dibulatkan

Floor drain bh 1.00 350,000 350,000.00

Aks 10% 35,000.00
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 398,000
Dibulatkan

Roof drain bh 1.00 200,000 200,000.00

Aks 10% 20,000.00
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 233,000
Dibulatkan

Washtafel ex Toto LW824CJ unit 1.00 2,250,000 2,250,000.00

Semen PC (abu-abu) kg 6.00 1,425 8,550.00
Pasir pasang m3 0.01 280,000 2,800.00
Pekerja org 1.20 100,000 120,000.00
Tukang org 1.45 120,000 174,000.00
Kepala Tukang org 0.15 140,000 21,000.00
Mandor org 0.10 200,000 20,000.00
2,596,350

Washtafel ex Toto LW640NCJT unit 1.00 2,150,000 2,150,000.00

Semen PC (abu-abu) kg 6.00 1,425 8,550.00
Pasir pasang m3 0.01 280,000 2,800.00
Pekerja org 1.20 100,000 120,000.00
Tukang org 1.45 120,000 174,000.00
Kepala Tukang org 0.15 140,000 21,000.00
Mandor org 0.10 200,000 20,000.00
2,496,350

Washtafel ex Toto LW631J unit 1.00 2,750,000 2,750,000.00

Semen PC (abu-abu) kg 6.00 1,425 8,550.00
Pasir pasang m3 0.01 280,000 2,800.00
Pekerja org 1.20 100,000 120,000.00
Tukang org 1.45 120,000 174,000.00
Kepala Tukang org 0.15 140,000 21,000.00
Mandor org 0.10 200,000 20,000.00
3,096,350

Washtafel ex Toto LW646J unit 1.00 1,250,000 1,250,000.00

Semen PC (abu-abu) kg 6.00 1,425 8,550.00
Pasir pasang m3 0.01 280,000 2,800.00
Pekerja org 1.20 100,000 120,000.00
Tukang org 1.45 120,000 174,000.00
Kepala Tukang org 0.15 140,000 21,000.00
Mandor org 0.10 200,000 20,000.00
1,596,350

Kitxchen sink 2 hole unit 1.00 2,000,000 2,000,000.00

Aksesoris 15% 300,000.00
Pembantu Tukang org 0.15 100,000 15,000.00
Tukang batu org 0.35 120,000 42,000.00
2,357,000

Kran Wastafel ex Toto TX 126LE bh 1.00 1,250,000 1,250,000.00

Perlengkapan ( 2% hrg kran ) ls 1.00 25,000
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 1,288,000
Dibulatkan

Kran dapur ex Toto TX609K bh 1.00 400,000 400,000.00

Perlengkapan ( 2% hrg kran ) ls 1.00 8,000
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 421,000
Dibulatkan

Kran tembok ex Toto T 23 B13 bh 1.00 275,000 275,000.00

Perlengkapan ( 2% hrg kran ) ls 1.00 5,500
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 293,500
Dibulatkan

Jet washer ex Toto TX403SECR bh 1.00 600,000 600,000.00

Perlengkapan ( 2% hrg kran ) ls 1.00 12,000
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 625,000
Dibulatkan

Shower set ex Toto TX493SRS bh 1.00 4,250,000 4,250,000.00

Perlengkapan ( 10% hrg kran ) ls 1.00 425,000
Pembantu Tukang org 0.12 100,000 12,000.00
Tukang batu org 0.30 120,000 36,000.00
Jumlah 4,723,000
Dibulatkan

Stop Kran bh 1.00 150,000 150,000.00

Perlengkapan ( 2% hrg kran ) ls 1.00 3,000
Pembantu Tukang org 0.01 100,000 1,000.00
Tukang batu org 0.10 120,000 12,000.00
Jumlah 166,000
Dibulatkan

Pipa PVC M¹ 1.10 6,250 6,875.00

Perlengkapan ( 30% harga pipa ) 2,063
Pembantu Tukang org 0.04 100,000 3,600.00
Tukang pipa org 0.06 120,000 7,200.00
Jumlah 19,738
Dibulatkan

Pipa PVC M¹ 1.10 41,250 45,375.00

Perlengkapan ( 30% harga pipa ) 13,613
Pembantu Tukang org 0.08 100,000 8,100.00
Tukang pipa org 0.14 120,000 16,200.00
Jumlah 83,288
Dibulatkan
Aksesoris Elektrikal Lampu ex Phillip LED E27 10watt
Lampu ex Phillip LED E27 4watt
Aksesoris Elektrikal Lampu Downlight armature ex Artolite E27
Aksesoris Elektrikal Lampu TL LED dalam cove plafond
Aksesoris Elektrikal Lampu gantung Hias coral 34x100cm
Aksesoris Elektrikal Lampu SL
Fitting Lampu
Saklar Dobel
Saklar Tunggal
Stop Kontak AC
Stop Kontak heater
Stop kontak biasa

Aksesoris Sanitasi Closet duduk ex Toto CW631J/SW631JP

Aksesoris Sanitasi Closet jongkok ex Toto CE6
Aksesoris Sanitasi Washtafel ex Toto LW631J
Aksesoris Sanitasi Washtafel ex Toto LW640NCJT
Aksesoris Sanitasi Washtafel ex Toto LW824CJ
Aksesoris Sanitasi Washtafel ex Toto LW646J
Aksesoris Sanitasi Floor drain ex Toto TX1DBV1
Roof drain San Ei
Aksesoris Sanitasi Kran Wastafel ex Toto TX 126LE
Aksesoris Sanitasi Jet washer ex Toto TX403SECR
Aksesoris Sanitasi Stop kran te ex Toto
Aksesoris Sanitasi Kran dapur ex Toto TX609K
Aksesoris Sanitasi Kran tembok ex Toto T 23 B13
Aksesoris Sanitasi Shower set ex Toto TX493SRS
Kitchen sink 2 hole
Aksesori Mekanikal Pipa 6" tipe D
Pipa 4" tipe AW
Pipa 4" tipe D
Pipa 3" tipe AW
Pipa 3" tipe D
Pipa 1"
Pipa 3/4"
Pipa 1/2"
Saluran beton U30 cm
Alat Sewa Direksi keet
Alat Sewa stemper
Alat Sewa Genset
Alat Plamir
Alat Rol cat
Alat Steger ( perancah kerja )
Alat Ampelas
Atap Genteng Datar ex karangpilang
Atap Atap PVC Grey ex Alderon Twinwall
Atap kalsiboard gelombang
Cairan Cat Meni Besi
Cairan Solar
Cairan Olie
Cairan Air Kerja
Cairan Cat Kayu
Cairan Air Bersih
Cairan Minyak Begesting
Gypsum Panil ex Kalsiplank ( 0,3 x 3 m )
Gypsum gypsumboard 9mm
Gypsum Kalsiboard 4,5mm
Gypsum List Profil
Gypsum Calsiplank rangka kayu bengkirai
Kayu Kayu meranti balok
Kayu Kayu meranti papan (MC) 2/20
Kayu Dolken kayu Gelam 8-10/400 cm
Kayu Kayu Meranti Kaso 4/6
Kayu Kayu Meranti papan t= 2 cm
Kayu Multiplek tebal 9 mm
Kayu Multiplek tebal 12 mm
Kayu Dolken Kayu Gelam 8-10/400 cm
Logam Besi Ø6mm (0,22kg/m )
Logam Besi Ø8mm (0,39kg/m )
Logam Besi Ø10mm (0,61kg/m )
Logam Besi Ø12mm (0,88kg/m )
Logam Baja IWF 150 ( 1m = 14kg )
Logam Plat tebal 8mm ( 1 lbr = 187 kg )
Logam CNP 150x50x20x2,3 ( 1m = 5,42 kg )
Logam hollow 2x4x0.8mm
hollow 2x4x2mm
Logam hollow 4x4x0.8mm
hollow 4x4x2mm
Logam Paku biasa 2" - 5 "
Logam Paku sekrup
Logam Ramset / dina bolt

Logam Seng Gelombang Uk. (0,8 x 1,50)

Logam Paku Asbes
Logam Seng Plat BJLS 30
Logam Kawat beton (bendrat)
Material Alam Batu Kali
Material Alam Pasir
Material Alam Pasir Urug
Material Alam Sirtu
Material Alam Batu pecah mesin 1/2
Material Alam Batu Bata
Material Olahan Semen Tiga Roda
Material Olahan Semen Tiga Roda
Semen Warna
Material Olahan Beton readymix K300
Material Olahan Beton Cor K225
Pelapis Dinding Alkali
Pelapis Dinding Cat Dulux Pentalite 20lt
Cat dulux pentalite 2,5lt
Cat dulux pentalite lt
Cat dulux pentalite kg
Pelapis Dinding Cat Dulux Watershield 20lt
Cat dulux Watershield 2,5lt
Cat dulux Watershield lt
Cat dulux Watershield kg
Cat waterproofing dan screeding
Pelapis Dinding Cat Catylac 25kg
Pelapis Lantai Granite 60x60 polished ex Granito salsa Crystal
Pelapis Lantai Granite 60x60 matte ex Granito / Indogress
Pelapis Lantai Keramik 40x40 polish ex Roman
Pelapis Lantai Keramik 40x40 texture ex Roman
Pelapis Lantai Perkerasan Halaman ex adhesit/ Roman 40x40
Pelapis Lantai Keramik 20x40 ex Roman
Pelapis Lain Cotton plaster
Pelapis Lain Compoun

Upah Mandor
Upah Kepala Tukang
Upah Tukang
Upah Pekerja
UPVC PJ 1 ( 290 x 292 )
UPVC PJ 2 ( 168 x 292 )
UPVC PJ 3 ( 365 X 292 )
UPVC P 2 ( 92 X 246 )
UPVC P 3 ( 92 X 216 )
UPVC P 4 ( 92 X 245 )
UPVC P 5 ( 92 X 216 )
UPVC P 6 ( 80 X 216 )
UPVC P 7 ( 102 x 246 )
UPVC P 8 ( 92 x 215 )
UPVC J 1 ( 158 x 222 )
UPVC J 2 ( 50 x 231 )
UPVC J 3 ( 82 x 222 )
UPVC J 4 ( 234 x 222 )
UPVC BV 1 (138 x 52 )
UPVC BV 2 ( lihat gambar )

Cat penutup kwalitas baik

Berat Hollow = (W+H) X 2 X L X B X BJ

berat besi hollow 40x40x2

15.072
berat besi hollow 40x20x2
11.304
 50,000 unit 8+5 unit
40 unit
200,000 unit 40 + 5 unit
75,000 unit
900,000 unit 6 unit

8
12
10
4
3
24

6,000,000 unit 2,272,727

725,000 unit 154,915
2,750,000 unit 375,683
2,150,000 unit 203,598
2,250,000 unit
1,250,000 unit
350,000 unit
200,000 unit
1,250,000 unit
600,000 unit
150,000 unit
400,000 unit
275,000 unit
4,250,000 unit
2,000,000 unit
350,000 btg ( 4m) 87,500
310,000 btg ( 4m) 77,500
165,000 btg ( 4m) 41,250
180,000 btg ( 4m) 45,000
100,000 btg ( 4m) 25,000
45,000 btg ( 4m) 11,250
35,000 btg ( 4m) 8,750
25,000 btg ( 4m) 6,250
145,000 m
2,000,000 bulan
100,000 hari
 100,000 hr
25,000 kg
27,500 bh
60,000 ls
3,750 lbr
180,000 m2
125,000 m2
60,000 m2
39,200 kg
10,000 lt
75,000 lt
800,000 bln
49,300 kg
100 liter
7,500 ltr
75,000 lbr
70,000 lbr
95,000 lbr
30,000 m1
75,000 lbr
3,500,000 m3
1,950,000 m3
15,000 bt
35,000 btg
6,382,500 m3
120,000 lbr
165,000 lbr
20,000 btg
35,000 btg 13,258
55,000 btg 11,752
75,000 btg 10,246
105,000 btg 9,943
22,000 kg
22,000 kg
22,000 kg
60,000 btg/ 6m
115,000 btg/ 6m 10,177
82,500 btg/ 6m
155,000 btg/ 6m 10,727
16,500 kg
800 bh
2,500 bh

58,800 lbr
17,300 kg
 88,000 m2
18,500 kg
250,000 m3
280,000 m3
200,000 m3
96,100 m3
280,000 m3
750 bh
66,500 zak 50kg
57,000 zak 40kg
12,500 kg
880,000 m3
850,000 m3
35,000 kg
1,350,000 peil
170,000 klg
68,000 lt
48,571 kg
1,850,000 peil
266,000 klg
106,400 lt
76,000 kg
125,000 kg
650,000 peil
300,000 m2
275,000 m2
125,000 m2
125,000 m2
125,000 m2
145,000 m2
60,000.00 bh
30,000.00 kg

200,000
140,000
120,000
100,000
10,838,430 unit 1
6,093,720 unit 1
18,204,700 unit 1
2,896,470 unit 5
2,865,420 unit 2
2,891,115 unit 2
2,664,540 unit 4
2,746,800 unit 1
3,004,740 unit 1
2,519,565 unit 1
5,577,000 unit 4
1,016,975 unit 2
3,046,860 unit 2
8,693,818 unit 1
739,798 unit 2
4,941,285 unit 1
Atap Rumah
Atap Carport

Aksen dinding depan ( motif alur kayu )

Plafond interior
Plafond eksterior
Plafon interior dan eksterior
Lisplank

Ring untuk Sloof dan Kolom Praktis

Ring untuk kolom K1 dan K2
Pondasi Footplat, Tulangan utama kolom praktis dan sloof
Tulangan utama kolom K1 dan K2
untuk kuda-kuda atap
stiffener pada IWF
Gording Atap
Rangka plafon
Pondasi
Semua tempat

Semua tempat
Semua tempat

Atap dak KM/WC

Dinding interior

Dinding dan plafond eksterior

Plafon
Lantai utama dan Ruang Tidur
Kamar Mandi, Teras dan selasar
Gudang dan R Pembantu
Garasi, Area Service, KM Pembantu
custom
dinding KM Mandi

8.41 8.41
4.872 4.872
10.44 10.44
2.2632 11.316
1.9872 3.9744
2.254 4.508
1.9872 7.9488
1.728 1.728
2.5092 2.5092
1.978 1.978
3.5076 14.0304
1.155 2.31
1.8204 3.6408
5.1948 5.1948
0.7176 1.4352

84.2956