Ruko 2 lantaiRENCANA ANGGARAN BIAYAPROYEK : Rehab Apotek SidowayahLOKASI : KlatenNo.Jenis PekerjaanVol.Sat.Harga SatuanJumlahSub JumlahBobot %APEKERJAAN PERSIAPAN1Barak Kerja1.00Unit$2,500,000.00$2,500,000.000.16pondasi2Pemasangan bouwplank + uitzet34.00m1$40,000.00$1,360,000.00$3,860,000.000.08pjggalianurugpondasisloof126.43102.408337.92941.72193.79298.8501BPEKERJAAN TANAH DAN PASIRrollag9.751.46250.29251Galian tanah pondasi staal Bangunan102.40m3$35,000.00$3,584,000.000.222Galian tanah pondasi rollag1.46m1$35,000.00$51,100.000.003Urug tanah kembali ( 1/3 galian)34.62m3$10,000.00$346,200.000.02jmlgalianfoot platkolomlt. krja4Urug tanah penyesuaian pel lantai119.33m3$85,000.00$10,143,050.000.631425.22.941.0641.45Urug pasir pasang bawah pondasi37.92m3$150,000.00$5,688,000.00$19,812,350.000.36CPEKERJAAN PONDASI camp: 1:71Pondasi Stall batu kali41.72m3$450,000.00$18,774,000.001.17pjggalianurugpondasisloof2rollag bata9.75m1$125,000.00$1,218,750.000.083Sloof 15/204.52m3$4,750,000.00$21,470,000.00$41,462,750.001.34167.5135.67550.2555.2755.02511.72530.450.09DPEKERJAAN BETON camp: 1:2:31Kolom Struktur 25/253.76m3$6,250,000.00$23,500,000.001.470.432Kolom praktis 15/155.10m3$4,750,000.00$24,225,000.001.510.43Balok Latei 15/151.34m3$4,750,000.00$6,365,000.000.400.831434Plat Tangga1.50m3$5,250,000.00$7,875,000.000.495Plat meja dapur0.24m3$4,250,000.00$1,020,000.000.066Atap dak + talang cor28.99m3$4,750,000.00$137,702,500.008.60505.727Ringbalk 15/209.50m3$4,750,000.00$45,125,000.00$245,812,500.002.82353.25858.97EPEKERJAAN TEMBOK BATA1Pas. Bata- bata camp. 1pc: 7ps906.82m2$135,000.00$122,420,700.007.6588.52Plesteran camp. 1pc : 7ps1,813.64m2$20,000.00$36,272,800.002.273Acian1,813.64m2$10,000.00$18,136,400.001.134Penebalan plesteran48.00m2$350,000.00$16,800,000.00Rp193,629,900.001.05FPEKERJAAN ATAP1Konstruksi atap baja ringan375.40m2$185,000.00$69,449,000.004.342Penutup Atap Genteng Beton375.40m2$135,000.00$50,679,000.003.173Lisplang ex calsiboard100.00m1$85,000.00$8,500,000.000.534Bubungan Beton60.00m1$85,000.00$5,100,000.00Rp133,728,000.000.32GPEKERJAAN INSTALASI LISTRIK1Instalasi stop kontak ex Broco28.00ttk$250,000.00$7,000,000.000.442Instalasi titik lampu ex Broco51.00ttk$250,000.00$12,750,000.000.803Panel listrik ex Presto1.00ttk$500,000.00$500,000.00$20,250,000.000.03HPEKERJAAN PENUTUP LANTAI1Pasang keramik granite 60/60452.00m2$335,000.00$151,420,000.009.462Plin keramik lantai 10/60252.00m1$45,000.00$11,340,000.000.713Keramik Tangga 20/3016.00m2$85,000.00$1,360,000.000.084keramik dinding km/wc 20/2575.00m2$145,000.00$10,875,000.000.685Keramik lantai km/wc 20/2037.00m2$145,000.00$5,365,000.00$180,360,000.000.34IPEKERJAAN PINTU & JENDELA1Kusen pintu jendela ex Jati lokal356.00m1$175,000.00$62,300,000.003.892Daun pintu ex jati lokal11.00bh$1,850,000.00$20,350,000.001.273Daun pintu dobel ex jati lokal2.00bh$2,750,000.00$5,500,000.000.344Pintu kaca Tampered3.00psg$10,500,000.00$31,500,000.001.975Daun pintu kamar mandi ex jati lokal5.00bh$1,650,000.00$8,250,000.000.526Daun jendela J2 kaca bening 5mm ex jati lokal3.00bh$1,100,000.00$3,300,000.000.217Daun jendela J3 kaca bening 5mm ex jati lokal8.00bh$1,350,000.00$10,800,000.000.678Bouven2.00bh$250,000.00$500,000.000.039Engsel pintu ex picazo silver18.00psg$40,000.00$720,000.000.0410Engsel jendela ex picazo silver30.00psg$30,000.00$900,000.000.0611Slot Pintu Kamar ex GDO silver18.00bh$65,000.00$1,170,000.000.0712Hak angin jendela ex Ellit30.00bh$25,000.00$750,000.000.0513Handel jendela ex Elit30.00bh$20,000.00$600,000.000.0414Grendel jendela ex Elit30.00bh$25,000.00$750,000.00$147,390,000.000.05JPEKERJAAN PLAFOND1Plafond gypsum 9mm ex Furing + Elephant434.50m2$165,000.00$71,692,500.004.482List profil gypsum357.00m1$45,000.00$16,065,000.00$87,757,500.001.00KPEKERJAAN SANITASI1Pipa 4 " pvc ex wavin D30.00m1$65,000.00$1,950,000.000.122Pipa 3 " pvc ex wavin D196.00m1$55,000.00$10,780,000.000.673Pipa 3/4 " pvc ex wavin80.00m1$30,000.00$2,400,000.000.154Kran air ex taho12.00bh$15,000.00$180,000.000.015Hand Shower5.00bh$125,000.00$625,000.000.046Soap Holder ex toto5.00bh$45,000.00$225,000.000.017Closed duduk5.00bh$2,500,000.00$12,500,000.000.788Sumur Resapan + resapan air hujan11.00bh$1,500,000.00$16,500,000.001.039kitchen Zink stainless1.00bh$250,000.00$250,000.000.0210Septiktank2.00bh$1,500,000.00$3,000,000.000.1911Watertower + pasang dudukan ex Penguin2.00bh$1,750,000.00$3,500,000.000.2212Bak kontrol12.00bh$150,000.00$1,800,000.000.1113Floor drain ex valletea stainles steel6.00bh$25,000.00$150,000.00$53,860,000.000.01LPEKERJAAN CAT1Cat tembok ex catylac1,813.64m2$17,500.00$31,738,700.001.982Cat plafond ex Maxilite putih prima434.50m2$10,000.00$4,345,000.000.273Cat Lisplang ex Emco40.00m1$20,000.00$800,000.000.054Melamint Kusen ex IMPRA356.00m1$65,000.00$23,140,000.001.455Melamint Daun pintu ex IMPRA65.60m2$200,000.00$13,120,000.000.826Melamint Daun Jendela ex IMPRA16.20m2$200,000.00$3,240,000.00$76,383,700.000.20MPEKERJAAN LAIN-LAIN1Railing Tangga alumunium8.50m2$600,000.00$5,100,000.000.322Railing Balkon alumunium17.50m2$600,000.00$10,500,000.000.663Atap Polycarbonate area parkir80.00m2$450,000.00$36,000,000.002.254Paving block556.00m2$150,000.00$83,400,000.005.215batu belah tempel4.60m2$135,000.00$621,000.000.046Pagar besi depan1.00set$6,500,000.00$6,500,000.000.417Pagar besi samping1.00set$6,500,000.00$6,500,000.000.418Bongkar tembok lama + buang keluar lokasi1.00unit$7,500,000.00$7,500,000.000.479Pekerjaan pagar depan dan samping91.50m2$2,500,000.00$228,750,000.0014.2910Finishing profil1.00unit$11,235,000.00$11,235,000.00$396,106,000.000.70JUMLAH$1,600,412,700.00JASA PELAKSANAANPPN 10%TOTAL JUMLAH$1,600,412,700.00100.00$3,362,211.55$3,572,349.78Yogyakarta, 10 Maret 2014Tim EstimasiLuas Bangunan Total 351m2