rab ruang perpustakaan
TRANSCRIPT
PT. JARINGAN SELERA ASIA Jl. Duren Tiga Raya No.2 Jakarta Selatan Proyek : Griya Narama Gunungsindur Bogor
RENCANA ANGGARAN BIAYA PELAKSANAAN TYPE 22/63 NO. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 NAMA BAHAN Pasir Pasang Pasir Beton Pasir Urug Koral Batu Kali Semen Portland Batako Bekisting Triplek Besi Beton Rakitan dia 8+6 mm Besi Beton dia. 8mm Kawat Beton Paku Triplek Paku 3cm Paku 5cm Paku 7cm Paku 10cm Kusen Type J2 Single Kusen Type J1 Double Kusen Pintu Kusen BV Daun Jendela Kaca Polos 5mm Engsel 3'' Engsel 4" Hak Angin Selot/Grendel Pintu Double Triplek 80x205 Pintu Double Triplek 70x205 Pintu Triplek Lapis Melaminto Kunci 2 Slaag Napoly Kunci AGE Roster Conblok Kayu 4/6-400 Borneo Kayu 5/10-400 Borneo Kayu 5/7-400 Borneo Kayu 3/4-400 Borneo Papan 3/20-400 Borneo SAT M3 M3 M3 M3 M3 Zak Bh Lbr M' Btg Kg Kg Kg Kg Kg Kg Bh Bh Bh Bh Bh Lbr Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh M3 M3 M3 M3 M3 HARGA 140,000.00 150,000.00 110,000.00 125,000.00 140,000.00 41,500.00 1,400.00 3,500.00 15,000.00 35,000.00 13,000.00 15,000.00 14,000.00 14,000.00 14,000.00 14,000.00 80,000.00 95,000.00 80,000.00 60,000.00 80,000.00 70,000.00 7,500.00 10,000.00 10,000.00 10,000.00 180,000.00 175,000.00 190,000.00 55,000.00 12,000.00 3,500.00 1,600,000.00 1,600,000.00 1,600,000.00 1,600,000.00 1,600,000.00
38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76
Genteng Beton Warna Genteng Nok Beton Plastik Asbes List Profil Keramik 30x30 Lantai Keramik 20x20 Wc Pengisi Nat Cat Tembok Putih Cat Kuning Muda Cat Kuning Tua Cat Hijau Muda Cat Hijau Tua Cat Biru Muda Cat Biru Tua Cat Minyak Kayu Cat Menie Tiner Pipa PVC dia 4''D Pipa PVC dia 3"D Pipa PVC dia 1/2"D Knie 90 dia 4" Knie 90 dia 3" Knie 90 dia 1/2"D Knie Drat 90 dia 1/2" Tee dia 3" Tee dia 1/2" Kran dia 1/2" Lem PVC Seal Tape Closet Jongkok Bak Air Fiber Floor Drain Pompa Dragon Seng Polos Triplek 3mm Patok Kayu Pipa dia 1" Tee dia 1" UPAH & SUB UPAH BORONG FISIK SUB INSTANSI LISTRIK SUB BESI UPAH PENGECATAN
Bh Bh M' Lbr Lbr M2 M2 Kg Pail Pail Pail Pail Pail Pail Pail Pail Pail Ltr Btg Btg Btg Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Bh Mtr Lbr Bh Btg Bh
2,800.00 3,500.00 5,000.00 8,500.00 65,000.00 25,000.00 45,000.00 2,500.00 100,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 175,000.00 285,000.00 240,000.00 15,000.00 39,000.00 36,000.00 16,000.00 7,500.00 4,000.00 2,000.00 3,000.00 5,000.00 2,000.00 10,000.00 5,000.00 1,000.00 65,000.00 180,000.00 5,000.00 12,000.00 43,000.00 5,000.00 21,000.00 3,500.00
B1 2 3 4
2,970,000.00 415,000.00 650,000.00 264,000.00
No
URAIAN PEKERJAAN
Coeff.
VOLUME
SAT
HARGA
A
MATERIALPEKERJAAN PERSIAPAN Pengukuran & Pematokan - Patok kayu 5/7-75 - Alat bantu Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
0.074 1.000
Bh Ls
5,500.00
0.003 0.016
M3 Kg
1,600,000.00 14,000.00
PEKERJAAN PONDASI Galian tanah Urugan tanah kembali Pondasi batu kali 1:5 - Semen portland - Pasir pasang - Batu belah - Alat bantu Pondasi teras batako 1:3 - Semen portland - Pasir pasang - Batako - Alat bantu Urugan pasir bawah pondasi - Pasir urug PEKERJAAN DINDING & KUSEN A. DINDING MASIF Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pasir pasang - Bataco - Alat bantu Sloof 12/15 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral
2.300 0.500 1.100 1.000
Zak M3 M3 Ls
41,500.00 140,000.00 140,000.00
0.130 0.045 5.000 1.000
Zak M3 Bh Ls
41,500.00 140,000.00 1,400.00
1.000
110,000.00
0.060 0.015 13.000 1.000
41,500.00 140,000.00 1,400.00
5.000 0.550 0.850
41,500.00 150,000.00 125,000.00
-
Besi rakitan dia. 8mm & 6mm Bekisting 2/20-400 (3xpakai) Paku 7cm Alat bantu
55.556 20.000 0.500 1.000
15,000.00 3,500.00 14,000.00
Kolom praktis 10/10 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Ringbalk, Sopi-2 praktis 10/12 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu Pasang locis kusen - Semen portland - Pasir beton - Alat bantu B. DINDING KOMPONEN Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin
5.000 0.550 0.850 100.000 20.000 0.500 1.000
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00 14,000.00
5.000 0.550 0.850 83.333 20.000 0.500 1.000
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00 14,000.00
0.147 0.025 1.000
41,500.00 140,000.00
0.020 0.001 1.000
41,500.00 150,000.00
1.000 0.963 1.000 1.000 1.000
1.00 1.00 0.96 1.00 1.00 1.00 1.00 1.00 1.27 1.00 1.00
Bh Bh M2 Psg Bh Bh Bh Bh M2 Psg Bh
95,000.00 80,000.00 70,000.00 7,500.00 10,000.00 10,000.00 95,000.00 80,000.00 70,000.00 7,500.00 10,000.00
1.000 1.265 1.000 1.000
- Selot/Grendel Kusen Type P1 - Pintu dobel triplek 80x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type P2 - Pintu dobel triplek 70x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type P3 (km/wc) - Pintu Triplek lapis melaminto 65x200 - Engsel 4" - Kunci 2 slaag Napoly
1.000
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Bh Bh Bh Psg Bh Bh Bh Psg Bh Bh Bh Psg Bh
10,000.00 80,000.00 180,000.00 10,000.00 55,000.00 80,000.00 175,000.00 10,000.00 55,000.00 80,000.00 190,000.00 10,000.00 55,000.00
1.000 1.000 1.000
1.000 1.000 1.000
1.000 1.000 1.000
PEKERJAAN ATAP Kuda-kuda kayu - Kayu 5/10-400 borneo - Paku 10 Pasang Gordeng - Kayu 5/10-400 borneo - Paku 10 Pasang Reng + Kaso - Kayu 5/7-400 borneo - Kayu 2/3-400 borneo - Paku 10 - Paku 5 Penutup atap - Genteng betonTalang Seng
0.163 0.100
1,600,000.00 14,000.00
0.005 0.010
1,600,000.00 14,000.00
0.011 0.005 0.100 0.050
1,600,000.00 1,600,000.00 14,000.00 14,000.00
9.500
2,800.00
-
Seng Polos t.60 cm Papan 2/10-400 Meranti Paku 5 Alat Bantu
1.000
0.004 0.0501.000
12,000.00 1,600,000.00 14,000.00
Pasang Listplank - Papan 3/20-400 Meranti - Papan 2/10-400 Meranti - Paku 3 - Paku 7
0.006 0.025 0.050
1,600,000.00 1,600,000.00 14,000.00 14,000.00
Pasang Karpusan - Genteng Karpus - Semen portland - Pasir beton - Alat bantu PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm Bagian Luar - Kayu 4/6-400 borneo - Paku 7cm Pasang penutup plafond Bagian Dalam - Asbes 50 x 100 - Paku triplek Bagian Luar - Asbes 50 x 100 - Paku triplek Pasang List Plafond - Triplek 3mm - Paku triplek PEKERJAAN LANTAI Urugan pasir bawah lantai - Pasir urug Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen - Pasir pasang - Isi nat Pasang Lantai Keramik 30x30 cm Teras - Keramik 30x30 cm teras - Semen - Pasir pasang - Isi nat Pasang Lantai Keramik 30x30 cm KM/WC
3.500 0.075 0.020 1.000
3,500.00 41,500.00 150,000.00
0.014 0.050
1,600,000.00 14,000.00
0.014 0.050
1,600,000.00 14,000.00
2.000 0.015
8,500.00 15,000.00
2.000 0.015
8,500.00 15,000.00
0.017 0.005
65,000.00 15,000.00
1.000
110,000.00
1.030 0.150 0.035 1.000
25,000.00 41,500.00 140,000.00 2,500.00
1.030 0.150 0.035 1.000
25,000.00 41,500.00 140,000.00 2,500.00
-
Keramik 30x30 cm km/wc Semen Pasir pasang Isi nat
1.030 0.150 0.035 1.000
45,000.00 41,500.00 140,000.00 2,500.00
Pasang Dinding Keramik 20x20 cm KM/WC - Keramik 20x20 cm dinding - Semen - Pasir pasang - Isi nat PEKERJAAN PENGECATAN Cat tembok pada Dinding - Cat tembok (2x kuas) - Alat bantu Cat tembok pada Plafond - Cat tembok (2x kuas) - Alat bantu Cat Menie pada Kusen, Pintu & Jendela - Cat Menie (1x kuas) - Tiner - Alat bantu Cat Minyak pada Kusen, Pintu & Jendela - Cat Minyak (2x kuas) - Tiner - Alat bantu PEKERJAAN SANITAIR Pipa Air Kotor 4" - Pipa PVC 4" D - Knie 90 4" - Lem PVC Pipa Air Bekas 3" - Pipa PVC 3" D - Knie 90 3" - Lem PVC Pipa Air Bersih 1/2" - Pipa PVC 1/2" - Knie 90 1/2" - Tee 1/2" - Lem PVC
1.025 0.150 0.025 1.000
45,000.00 41,500.00 140,000.00 2,500.00
0.017 1.000
100,000.00
0.017 1.000
100,000.00
0.006 0.100 1.000
240,000.00 15,000.00
0.013 0.100 1.000
285,000.00 15,000.00
0.250 0.100 1.000
39,000.00 7,500.00 5,000.00
0.250 0.100 1.000
36,000.00 4,000.00 5,000.00
0.250 0.118 0.029 1.000
16,000.00 2,000.00 2,000.00 5,000.00
Kran kuningan 1/2" - Kran kuningan 1/2" - Seal tape Pasang Closed Jongkok - Closed Jongkok - Semen - Pasir pasang Pasang Bak mandi - Bak air Fiber glass motip keramik - Semen - Pasir pasang
1.000 1.000
10,000.00 1,000.00
1.000 0.200 0.020
1.00 0.02 1.00 0.02
65,000.00 41,500.00 140,000.00
1.000 0.020 0.100
180,000.00 41,500.00140,000.00
Pasang Floor Drain - Floor Drain 2" Septictank + Resapan - Galian & buang tanah - Semen - Besi 8mm buat tutup - Koral - Pasir beton - Bekisting - Pipa hawa PVC dia. 1" - Tee dia. 1" PEKERJAAN LAIN-LAIN Carport beton tumbuk - Semen - Pasir beton - Koral - Alat bantu Rabat tempat cuci - Semen - Pasir beton - Koral - Alat bantu Jembatan Masuk Rumah - Semen - Pasir beton - Koral - Besi 8mm - Bekisting
1.000
1.00 -
5,000.00
1.700 2.700 1.000 0.459 0.297 1.130 0.100 1.000
41,500.00
1.00 0.46 0.30 1.13 1.00
15,000.00 125,000.00 150,000.00 3,500.0021,000.00
3,500.00
4.000 0.450 0.700 1.000
41,500.00 150,000.00 125,000.00
4.000 0.450 0.700 1.000
41,500.00 150,000.00 125,000.00
4.000 0.450 0.700 6.667 8.333
41,500.00 150,000.00 125,000.00 15,000.00 3,500.00
- Alat bantu Batas unit bangunan - Semen portland - Pasir pasang - Alat bantu
1.000
0.025 0.010 1.000
41,500.00 140,000.00
JUMLAH A
B1 2 3 4
UPAH & SUBUPAH BORONG FISIK SUB INSTANSI LISTRIK SUB BESI UPAH PENGECATAN 1.00 1.00 1.00 1.00 1,095,913.64
JUMLAH B C 1 LISTRIK PLN Pemasangan KWH
1.00
1,125,000.00 JUMLAH C 24,110,100 1,095,914 1,125,000
1 2 3
JUMLAH A JUMLAH B JUMLAH C
GRAND TOTAL
100% JUMLAH
5,500.00
1,614,000.00
321,500.00
182,900.00
110,000.00
182,900.00
349,000.00
349,000.00
349,000.00
181,500.00
191,500.00
272,500.00
272,500.00
325,000.00
320,000.00
335,000.00
1,614,000.00
1,614,000.00
3,228,000.00
2,800.00
1,626,000.00
3,228,000.00
195,000.00
1,614,000.00
1,614,000.00
23,500.00
23,500.00
80,000.00
209,000.00
209,000.00
229,000.00
229,000.00
100,000.00
100,000.00
255,000.00
300,000.00
51,500.00
45,000.00
25,000.00
11,000.00
246,500.00
361,500.00
5,000.00
359,500.00
316,500.00
316,500.00
335,000.00
181,500.00 24,110,100.00
1,095,914
1,125,000.00
26,331,014
RINCIAN ANGGARAN BIAYANo Sumber Daya URAIAN PEKERJAAN Coeff. VOLUME SAT MATERIAL
HARGA SATUA
I. 2 AA002 C007 G004
PEKERJAAN PERSIAPAN Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
0.00 0.02
18.00 0.05 0.29
M' M3 Kg
1,600,000.00 14,000.00
II. 1 AA003 2 AA004 3 AA006 E001 A001 A010
PEKERJAAN PONDASI Galian tanah Urugan tanah kembali Pondasi batu kali 1:5 - Semen portland - Pasir pasang - Batu belah - Alat bantu Pondasi teras batako 1:3 - Semen portland - Pasir pasang - Batako - Alat bantu Urugan pasir bawah pondasi - Pasir urug
4.26
M3
(0.64) M3 4.90 3.67 2.45 5.39 4.90 5.00 0.65 0.23 25.00 5.00 0.61 0.61 M3 Zak M3 M3 Ls M' Zak M3 Bh Ls M3 M3
0.75 0.50 1.10 1.00
41,500.00 140,000.00 140,000.00 500.00
4 AA007 E001 A001 A013
0.13 0.05 5.00 1.00
41,500.00 140,000.00 1,400.00 100.00
5 AA005 A002
1.00
110,000.00
III.
PEKERJAAN DINDING & KUSEN A. DINDING MASIF 1 AA008 E001 A001 A013 Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pasir pasang - Bataco - Alat bantu Sloof 10/15 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai)
0.04 0.03 13.00 1.00 0.46 3.50 0.35 0.85 55.56 20.00
7.19 77.28 70.09 2.80 2.10 911.17 70.09 0.46 1.61 0.16 0.39 25.50 9.18
M2 Zak M3 Bh Ls M3 Zak M3 M3 M' M2
41,500.00 140,000.00 1,400.00 500.00
2 AA012 E001 A003 A004 F008 C013
41,500.00 150,000.00 125,000.00 3,500.00
G003
-
Paku 7cm Alat bantu
0.50 1.00
0.23 0.46 0.40 1.41 0.14 0.34 34.27 8.06 0.20 0.40
Kg Ls M3 Zak M3 M3 M' M2 Kg Ls
14,000.00 5,000.00
3 AA012 E001 A003 A004 F008 C013 G003
Kolom praktis 12/12 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Ringbalk, Sopi-2 praktis 12/12 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu Pasang locis kusen - Semen portland - Pasir beton - Alat bantu
3.50 0.35 0.85 85.00 20.00 0.50 1.00
41,500.00 150,000.00 125,000.00 3,500.00 14,000.00 5,000.00
4 AA012 AA012 E001 A003 A004 F008 C013 G003
3.50 0.35 0.85 55.56 20.00 0.50 1.00
0.44 1.54 0.15 0.37 24.48 8.81 0.22 0.44 128.19 5.13 5.13 128.19 8.00 0.16 0.01 8.00
M3 Zak M3 M3 M' M2 Kg Ls M2 Zak M3 Ls Bh Zak M3 Ls
41,500.00 150,000.00 125,000.00 3,500.00 14,000.00 5,000.00
5 AA009 E001 A001
0.04 0.04 1.00
41,500.00 140,000.00 50.00
6 AA011 E001 A003
0.02 0.00 1.00
41,500.00 150,000.00 150.00
1 AA013 AA014 O003 P004 P005 P006 2 AA013 AA014 O003 P004 P005 P006 3 AA013
B. DINDING KOMPONEN Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel Kusen Type P1
1.00 0.96 1.00 1.00 1.00
2.00 2.00 1.93 2.00 2.00 2.00 2.00 2.00 2.07 2.00 2.00 2.00 1.00
Bh Bh M2 Psg Bh Bh Bh Bh M2 Psg Bh Bh Bh
70,000.00 7,500.00 10,000.00 10,000.00
1.00 1.04 1.00 1.00 1.00
70,000.00 7,500.00 10,000.00 10,000.00
AA014 P003 P008 4 AA013 AA014 P003 P008 5 AA013 AA014 P003 P008 6 AA013 7 A013
-
Pintu dobel triplek 80x200 Engsel 4" Kunci 2 slaag Napoly
1.00 1.00 1.00
1.00 1.00 1.00 2.00 2.00 2.00 2.00 1.00 1.00 1.00 1.00 1.00 15.00 15.00
Bh Psg Bh Bh Bh Psg Bh Bh Bh Psg Bh Bh
10,000.00 55,000.00
Kusen Type P2 - Pintu dobel triplek 70x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type P3 (km/wc) - Pintu Triplek lapis melaminto 65x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen BV Rooster Conblok 20x20
1.00 1.00 1.00
10,000.00 55,000.00
1.00 1.00 1.00
10,000.00 55,000.00
1.00
Bh
3,500.00
IV. 1 AA015 C003 G002 2 AA016 C003 G002 3 AA017 #REF! C008 G002 G004 4 AA018 N0135 AA019
PEKERJAAN ATAP Kuda-kuda kayu - Kayu 5/10-400 borneo - Paku 10 Pasang Gordeng - Kayu 5/10-400 borneo - Paku 10 Pasang Reng + Kaso - Kayu 5/7-400 borneo - Kayu 2/3-400 borneo - Paku 10 - Paku 563.15
0.16 0.10
1.00 0.16 0.10 33.88 0.17 0.18 42.15 0.46 0.21 4.22 2.11 42.15 400.43-
Bh M3 Kg M' M3 Kg M2 M3 M3 Kg Kg M2 BhM1 M1
1,600,000.00 14,000.00
0.01 0.01
1,600,000.00 14,000.00
0.01 0.01 0.10 0.05
1,600,000.00 1,600,000.00 14,000.00 14,000.00
Penutup atap - Genteng betonTalang Seng
9.50
2,800.00
B012G004
-
Seng Polos t.60 cm Papan 2/10-400 Meranti Paku 5 Alat Bantu
1.00
0.004 0.051.00
13.20 0.08 0.05 0.33 0.66
12,000.00
M3Kg Ls
1,600,000.0014,000.00 500.00
5 AA020 B013 B012 G005 G003
Pasang Listplank - Papan 3/20-400 Meranti - Papan 2/10-400 Meranti - Paku 3 - Paku 7
0.01 0.004 0.03 0.05
M' M3 M3 Kg Kg
1,600,000.00 1,600,000.00 14,000.00 14,000.00
6 AA021 N015 E001 A001
Pasang Karpusan - Genteng Karpus - Semen portland - Pasir beton - Alat bantu
3.50 0.08 0.02 1.00
6.00 21.00 0.45 0.12 6.00
M' Bh Zak M3 Ls
3,500.00 41,500.00 150,000.00 500.00
V. 1 AA021 AA021 C006 G003 AA021 C006 G003 2 AA022 AA022 N011 G006 AA022 N011 G006 3 AA023 U001 G004
PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm Bagian Luar Kayu 4/6-400 borneo Paku 7cm
0.01 0.03
21.75 0.30 0.65 10.15 0.14 0.51
M2 M3 Kg M2 M3 Kg
1,600,000.00 14,000.00
-
0.01 0.05
1,600,000.00 14,000.00
Pasang penutup plafond Bagian Dalam - Asbes 50 x 100 - Paku triplek Bagian Luar Asbes 50 x 100 Paku triplek
2.00 0.02
21.75 43.50 0.33 10.15 20.30 0.15 66.80 1.14 0.33
M2 Lbr Kg M2 Lbr Kg M' lbr Kg
8,500.00 15,000.00
-
2.00 0.02
8,500.00 15,000.00
Pasang List Plafond - Triplek 3mm - Paku triplek
0.02 0.01
43,000.00 14,000.00
VI. 1 AA005 A002 2 AA024 Q002 E001 A001 E001 3 AA025 Q003 E001 A001 E001
PEKERJAAN LANTAI Urugan pasir bawah lantai - Pasir urug Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen - Pasir pasang - Isi nat Pasang Lantai Keramik 30x30 cm Teras - Keramik 30x30 cm teras - Semen - Pasir pasang - Isi nat
1.00
1.04 1.04 19.88 20.48 2.98 0.70 19.88 1.00 1.03 0.15 0.04 1.00
M3 M3 M2 M2 Zak M3 M2 M2 M2 Zak M3 M2
110,000.00
1.03 0.15 0.04 1.00
25,000.00 41,500.00 140,000.00 500.00
1.03 0.15 0.04 1.00
25,000.00 41,500.00 140,000.00 500.00
4 AA025 Q003 E001 A001 E001 5 AA026 Q004 E001 A001 E001
Pasang Lantai Keramik 30x30 cm KM/WC - Keramik 30x30 cm km/wc - Semen - Pasir pasang - Isi nat Pasang Dinding Keramik 20x20 cm KM/WC - Keramik 20x20 cm dinding - Semen - Pasir pasang - Isi nat
1.03 0.15 0.04 1.00
1.88 1.93 0.28 0.07 1.88 -
M2 M2 Zak M3 M2 M2 M2 Zak M3 M2
35,000.00 41,500.00 140,000.00 500.00
1.03 0.15 0.03 1.00
35,000.00 41,500.00 140,000.00 500.00
VII. 1 AA027 S001
PEKERJAAN PENGECATAN Cat tembok pada Dinding Putih - Cat tembok (2x kuas) - Alat bantu Cat tembok pada Dinding Warna - Cat tembok (2x kuas) - Alat bantu Cat tembok pada Plafond - Cat tembok (2x kuas) - Alat bantu Cat Menie pada Kusen, Pintu & Jendela - Cat Menie (1x kuas) - Tiner - Alat bantu Cat Minyak pada Kusen, Pintu & Jendela - Cat Minyak (2x kuas) - Tiner - Alat bantu
0.02 1.00
103.83 1.73 103.83 20.59 0.34 103.83 31.90 0.53 31.90 20.44 0.12 2.04 20.44 20.44 0.27 2.04 20.44
M2 Pail M2 M2 Pail M2 M2 Pail M2 M2 Pail Ltr M2 M2 Pail Ltr M2
125,000.00 250.00
AA027 S001
0.02 1.00
150,000.00 250.00
2 AA027 S001
0.02 1.00
125,000.00 250.00
3 AA027 S005 S004
0.01 0.10 1.00
300,000.00 15,000.00 250.00
4 AA027 S003 S004
0.01 0.10 1.00
300,000.00 15,000.00 250.00
VIII. 1 AA028 H001 K001 H009 2 AA028 H001 K001 H009
PEKERJAAN SANITAIR Pipa Air Kotor 4" - Pipa PVC 4" D - Knie 90 4" - Lem PVC Pipa Air Bekas 3" - Pipa PVC 3" D - Knie 90 3" - Lem PVC
0.25 0.10 1.00
4.00 1.00 0.40 4.00 8.00 2.00 0.80 8.00
M' Btg Bh Ls M' Btg Bh Ls
39,000.00 7,500.00 5,000.00
0.25 0.10 1.00
36,000.00 4,000.00 5,000.00
3 AA029 I008 K008 L008 H009 4 AA030 R005 R013 5 AA031 R001 E001 A001 6 AA032 R003 E001 A001 7 AA033 R004 8 AA034 AA003 E001 F008 A004 A001 C013 I006 L006
Pipa Air Bersih 1/2" - Pipa PVC 1/2" - Knie 90 1/2" - Tee 1/2" - Lem PVC Kran kuningan 1/2" - Kran kuningan 1/2" - Seal tape Pasang Closed Jongkok - Closed Jongkok - Semen - Pasir pasang Pasang Bak mandi - Bak air Fiber glass motip keramik - Semen - Pasir pasang Pasang Floor Drain - Floor Drain 2" Septictank + Resapan - Galian & buang tanah - Semen - Besi 8mm buat tutup - Koral - Pasir beton - Bekisting - Pipa hawa PVC dia. 1" - Tee dia. 1"
0.25 0.12 0.03 1.00
7.00 1.75 0.82 0.21 7.00 3.00 3.00 3.00 1.00 1.00 0.20 0.02 1.00 1.00 0.02 0.10 1.00 1.00
M' Btg Bh Bh Ls Bh Bh Ls Bh Bh Zak M3 Bh Bh Zak M3 Bh Bh
16,000.00 2,000.00 2,000.00 5,000.00
1.00 1.00
10,000.00 1,000.00
1.00 0.20 0.02
65,000.00 41,500.00 140,000.00
1.00 0.02 0.10
180,000.00 41,500.00 140,000.00
1.00
5,000.00
1.70 2.70 1.00 0.46 0.30 1.13 0.10 1.00
1.00 Unit 1.70 M3 2.70 Zak 1.00 M2 0.46 M3 0.30 M3 1.13 M2 0.10 Btg 1.00 Bh
41,500.00 125,000.00 150,000.00 3,500.00 21,000.00 3,500.00
IX. 1 2 3 4 5 6 7 8 AA038 AA038 AA038 AA038 AA038 AA038 AA038 AA038
PEKERJAAN LISTRIK Instalasi titik lampu Instalasi titik stop kontak Panel MCB 2gang Saklar tunggal Saklar dobel Stop kontak Feeting lampu Grounding
11.00 5.00 2.00 3.00 1.00 2.00 5.00 2.00
Ttk Ttk Ttk Ttk Bh Bh Bh Bh Ttk
X. 1 AA012 E001
PEKERJAAN LAIN-LAIN Carport beton tumbuk - Semen
4.00
0.47 1.89
M3 Zak
41,500.00
A001 A004
-
Pasir beton Koral Alat bantu
0.45 0.70 1.00
0.21 0.33 0.47 0.22 0.86 0.10 0.15 0.22 0.08 0.30 0.03 0.05 0.50 0.63 0.08 14.00 0.35 0.14 14.00
M3 M3 Ls M3 Zak M3 M3 Ls M3 Zak M3 M3 M2 M2 Ls M2 Zak M3 Ls
150,000.00 125,000.00 2,000.00
2 AA012 E001 A001 A004
Rabat tempat cuci - Semen - Pasir beton - Koral - Alat bantu Jembatan Masuk Rumah - Semen - Pasir beton - Koral - Besi 8mm - Bekisting - Alat bantu Batas unit bangunan - Semen portland - Pasir pasang - Alat bantu Perapihan Akhir (perataan tanah Kavling)
4.00 0.45 0.70 1.00
41,500.00 150,000.00 125,000.00 1,000.00
3 AA012 E001 A001 A004 F008 C013
4.00 0.45 0.70 6.67 8.33 1.00
41,500.00 150,000.00 125,000.00 3,500.00 1,000.00
5 AA009 AA012 AA038
0.03 0.01 1.00
41,500.00 140,000.00 50.00
4 AA037
1.00 Unit
130,000
770,000
HARGA SATUAN UPAH
SUB KONT
MATERIAL
JUMLAH HARGA UPAH
SUB KONT
HARGA UNIT PEKERJAAN
1,000.00
86,400.00 4,032.0090,432.00 SUB JUMLAH I
18,000.00 18,000.00
108,432.00 #REF!
11,500.00 5,000.00 25,000.00
-
48,990.0048,990.00
48,990.00 (3,180.00)
-
(3,180.00)(3,180.00)
-
152,388.00 342,720.00 753,984.00 2,448.001,251,540.00
122,400.00 122,400.00
1,373,940.00
2,500.00
26,975.00 31,500.00 35,000.00 500.0093,975.00
12,500.00 12,500.00
106,475.00
10,000.00
67,320.0067,320.00 SUB JUMLAH II
6,120.00 6,120.00
73,440.00 1,599,665.00
6,000.00
116,349.40 294,378.00 1,275,638.00 35,045.001,721,410.40
420,540.00 420,540.00
2,141,950.40
35,000.00
12,500.00
66,669.75 24,097.50 48,768.75 32,130.00
16,065.00 -
318,750.00 -
3,213.00 2,295.00177,174.00
16,065.00
318,750.00 511,989.00
-
12,500.00
58,564.80 21,168.00 42,840.00 28,224.00 2,822.40 2,016.00155,635.20
-
428,400.00 428,400.00 584,035.20
35,000.00
12,500.00
64,002.96 23,133.60 46,818.00 30,844.80 3,084.48 2,203.20170,087.04
15,422.40 15,422.40
306,000.00 306,000.00 491,509.44
4,500.00
212,795.40 717,864.00 6,409.50937,068.90
576,855.00 576,855.00
1,513,923.90
-
6,640.00 1,200.00 1,200.009,040.00
-
9,040.00 5,252,447.94
SUB JUMLAH III A
-
95,000.00 80,000.00
134,750.00 15,000.00 20,000.00 20,000.00189,750.00
-
190,000.00 160,000.00 350,000.00 539,750.00
-
80,000.00 80,000.00
144,900.00 15,000.00 20,000.00 20,000.00199,900.00
-
160,000.00 160,000.00 320,000.00 519,900.00
-
80,000.00
-
-
80,000.00
-
180,000.00
10,000.00 55,000.0065,000.00
-
180,000.00 260,000.00 325,000.00
-
80,000.00 175,000.00
20,000.00 110,000.00130,000.00
-
160,000.00 350,000.00 510,000.00 640,000.00
-
80,000.00 190,000.00
10,000.00 55,000.0065,000.00
-
80,000.00 190,000.00 270,000.00 335,000.00
60,000.00 52,500.00 52,500.00SUB JUMLAH III B
60,000.00 60,000.00 -
60,000.00
52,500.002,472,150.00
-
260,800.00 1,400.00262,200.00
-
262,200.00
3,500.00
271,040.00 2,520.00273,560.00
118,580.00 118,580.00
392,140.00
3,500.00
741,840.00 337,200.00 59,010.00 29,505.001,167,555.00
147,525.00 147,525.00
1,315,080.00
3,000.00
1,121,190.001,121,190.00
126,450.00 126,450.00
1,247,640.00
-
-
-
-
-
126,720.00 84,480.00 4,620.00 9,240.00
-
-
225,060.00
-
-
225,060.00
4,000.00
73,500.00 18,675.00 18,000.00 3,000.00113,175.00
24,000.00 24,000.00
137,175.00 3,579,295.00
SUB JUMLAH IV
3,000.00
473,280.00 9,135.00482,415.00
65,250.00 65,250.00
547,665.00
3,000.00
220,864.00 7,105.00227,969.00
30,450.00 30,450.00
258,419.00
2,000.00
369,750.00 4,893.75374,643.75
43,500.00 43,500.00
418,143.75
2,000.00
172,550.00 2,283.75174,833.75
20,300.00 20,300.00
195,133.75
500.00
49,050.55 4,676.0053,726.55
33,400.00 33,400.00
87,126.55 1,506,488.05
SUB JUMLAH V
10,000.00
114,840.00114,840.00
10,440.00 10,440.00
125,280.00
7,000.00
511,910.00 123,753.00 97,412.00 9,940.00743,015.00
139,160.00 139,160.00
882,175.00
7,000.00
25,750.00 6,225.00 4,900.00 500.0037,375.00
7,000.00 7,000.00
44,375.00
125,000.00
67,593.75 11,671.88 9,187.50 937.5089,390.63
234,375.00 234,375.00
323,765.63
5,000.00
-
-
1,375,595.63
SUB JUMLAH VI
1,250.00
216,312.50 25,957.50242,270.00
129,787.50 129,787.50
372,057.50
2,500.00
51,475.00 25,957.5077,432.50
51,475.00 51,475.00
128,907.50
2,500.00
66,458.33 7,975.0074,433.33
79,750.00 79,750.00
154,183.33
1,750.00
36,792.00 30,660.00 5,110.0072,562.00
35,770.00 35,770.00
108,332.00
1,750.00
79,716.00 30,660.00 5,110.00115,486.00
35,770.00 35,770.00 332,552.50
151,256.00 914,736.33
SUB JUMLAH VII
3,000.00
39,000.00 3,000.00 20,000.0062,000.00
12,000.00 12,000.00
74,000.00
3,000.00
72,000.00 3,200.00 40,000.00115,200.00
24,000.00 24,000.00
139,200.00
3,000.00
28,000.00 1,647.06 411.76 35,000.0065,058.82
21,000.00 21,000.00
86,058.82
-
30,000.00 3,000.0033,000.00
-
33,000.00
-
65,000.00 8,300.00 2,800.0076,100.00
-
76,100.00
-
180,000.00 830.00 14,000.00194,830.00
-
194,830.00
-
5,000.005,000.00
-
5,000.00
100,000.00 15,000.00 45,000.00
112,050.00 57,375.00 44,550.00 3,955.00 2,100.00 3,500.00223,530.00
100,000.00 25,500.00 125,500.00
45,000.00 45,000.00 394,030.00 1,002,218.82
SUB JUMLAH VIII
30,000.00 30,000.00 30,000.00 8,000.00 8,000.00 8,000.00 8,000.00 30,000.00SUB JUMLAH IX
-
-
150,000.00 60,000.00 24,000.00 8,000.00 16,000.00 40,000.00 60,000.00358,000.00 358,000.00 358,000.00
25,000.00
78,435.00
11,812.50 -
-
31,893.75 41,343.75 945.00152,617.50
11,812.50
164,430.00
25,000.00
35,856.00 14,580.00 18,900.00 216.0069,552.00
5,400.00 5,400.00
74,952.00
25,000.00
25,000.00
12,450.00 5,062.50 6,562.50 2,187.50 75.0026,337.50
1,875.00 1,875.00
12,500.00 12,500.00 40,712.50
1,500.00
14,525.00 19,600.00 700.0034,825.00
21,000.00 21,000.00
55,825.00 25,000.00 360,919.50 18,696,224.52
25,000.00SUB JUMLAH X TOTAL
-
25,000.0025,000.00
-
12,477,015.87
2,980,558.65
3,238,650.00
2,970,000.00
16,940,000.00
22
2,860,000
22
16,940,000 14,080,000
2,860,000
14,080,000.00
524,749
KETERANGAN 1.00
6,024.00
11,500.00 5,000.00
280,625.00
21,295.00
120,000.00
30,560.00
1,115,444.44
1,448,500.00
1,115,444.44
11,810.00
1,130.00
269,875.00
259,950.00
325,000.00
320,000.00
335,000.00
60,000.00
3,500.00
262,200.00
11,574.38
31,200.00
29,600.00
-
17,050.00
22,862.50
25,180.00
25,460.00
19,225.00
19,225.00
1,304.29
120,000.00
44,375.00
44,375.00
172,675.00
-
3,583.33
6,260.68
4,833.33
5,300.00
7,400.00
18,500.00
17,400.00
12,294.12
11,000.00
76,100.00
194,830.00
5,000.00
394,030.00
32,545.45
348,000.00
347,000.00
542,833.33
3,987.50 25,000.00
849,828.39
770,000.00 79,828.39
ANALISA HARGA SATUAN UPAHNO. URAIAN PEKERJAAN TYPE UNIT 75 75 75 75 75 75 75 75 75 75 Per-M2 TOTAL RENCANA ANGGARAN BIAYA TOTAL RENCANA ANGGARAN PELAKSANAAN TOTAL RENCANA ANGGARAN UPAH BANGUNAN TOTAL RENCANA ANGGARAN SUBKONT 75 75 75 75
1 2 3 4
5 6 7
Pek. Galian s/d cor Sloof Pek. Pasangan Batako + kusen Pek. Cor Ring Balk & Sopi2 Praktis Pekerjaan Kayu sbb: Psg Rangka Atap + Penutup Asbes - Psg Rangka Plafond + Penutup Asbes - Psg Lisplank GRC - Psg Daun Pintu & Jendela Pek. Pasangan Keramik Pek. Plesteran & acian Pek. Lain - Lain
619,840.96 35,463,072.23 472,840.96
HARGA SATUAN 15,000.00 25,000.00 5,000.00 10,000.00 7,500.00 5,000.00 2,500.00 12,500.00 32,500.00 10,000.00 125,000.00 619,840.96 472,840.96 125,000.00 22,000.00
JUMLAH
BOBOT
1,125,000.00 1,875,000.00 375,000.00 750,000.00 562,500.00 375,000.00 187,500.00 937,500.00 2,437,500.00 750,000.00 9,375,000.00 46,488,072.23 35,463,072.23 9,375,000.00 1,650,000.00
12.00 20.00 4.00 8.00 6.00 4.00 2.00 10.00 26.00 8.00 100.00 100.00 76.28 20.17 3.55 100.00
RENCANA ANGGARAN BIAYA
ANGKA KON HARGA SATUAN
NO.
URAIAN PEKERJAAN
VOL
VOL
SAT
I
PEKERJAAN PERSIAPAN 1 Pek. Pemasangan bouwplank PEKERJAAN GALIAN DAN TIMBUNAN 1 Pek. Galian Tanah 2 Pek. Urugan Tanah Kembali 3 Pek. Urugan Pasir Bawah Pondasi PEKERJAAN PASANGAN Pek. Pasangan anstamping Pek. Pondasi Batu Kali 1: 5 Pek. Pasang Dinding Batako Aduk 1: 5 Pek. Rolag bata merah Pek. Plesteran + Aci Aduk 1:5 Pek. Plesteran + Aci Betonan 1: 3 Pek. Pasang Lantai Keramik 30x30cm PEKERJAAN BETON Pek. Beton Sloof 15/20 Pek. Beton Kolom 15/20 Pek. Beton Kolom praktis 13/13 Pek. Beton Ring balk 12/15 Pek. Beton Ring balk Portal 15/20 Pek. Beton Kolom 20/20 PEKERJAAN ATAP DAN PLAFOND Pek. Kuda-Kuda Kayu Klas 1 Pek. Gording, Nok, Gaji, Silang Angin dll Pek. Rangka Atap Asbes Pek. Penutup Atap Asbes Pek. Bubungan Atap Asbes Pek. Listplank GRC 30cm Pek. Rangka Plafond Kayu Klas II Pek. Pasang Plafond Eternit 100 X 100cm Pek. List Pinggir 1/4cm
18.00
18.00 M2 Sub Jumlah 2.31 M3 1.45 M3 0.25 M3 Sub Jumlah 0.38 M3 0.88 M3 89.28 M3 3.78 M2 178.56 M2 2.15 M2 72.00 M2 Sub Jumlah 1.06 M3 0.64 M3 0.28 M3 0.84 M3 0.24 M3 0.34 M3 Sub Jumlah 0.86 M3 0.98 M3 118.68 M2 118.68 M2 10.00 M1 42.00 M1 110.00 M2 110.00 M2 48.40 M1 Sub Jumlah 0.68 5.48 2.73 M3 M2 M2
23,000.00
II
4.26 1.45 0.71
11,170.00 5,300.00 141,300.00
III 1 2 3 4 5 6 7 III 1 2 3 4 5 6 IV 1 2 3 4 5 6 7 8 9 IV
1.42 3.20 125.10 3.78 204.34 2.15 70.50 0.64 1.07 0.63 0.25 0.86 0.24 0.40
177,000.00 404,370.00 51,400.00 45,200.00 18,170.00 24,000.00 46,400.00
3,087,300.00 4,069,800.00 4,590,500.00 3,570,300.00 3,570,300.00 3,717,000.00
1.06 1.08 118.50 118.50 10.00 43.30 111.06 111.06 146.40
4,848,160.00 4,848,160.00 32,700.00 26,950.00 37,690.00 41,200.00 28,000.00 14,530.00 4,330.00
PEKERJAAN KUSEN DAN PENGGANTUNG 1 Pek. Kusen 5/14 kayu Klas I 2 Pek. Pasangan Jalusi Kayu Kamper 3 Pek. Daun Pintu Multiplek 12mm
0.40 3.72 2.00
484,160.00 311,900.00 203,700.00
4 5 6 7 8 9 10 VII
Pek. Daun Jendela Kayu Klas I Pek. Kaca Polos 5mm Pek. Kunci Pintu Double Slaag Pek. Engsel Pintu Pek. Engsel Jendela Pek. Grendel Pintu dan Jendela Pek. Hak Angin
4.82 4.24 2.00 2.00 8.00 12.00 8.00
4.82 M2 4.24 M2 1.00 BH 2.00 BH 8.00 BH 12.00 BH 8.00 BH Sub Jumlah 183.51 M2 Sub Jumlah
216,800.00 61,110.00 135,500.00 29,640.00 25,060.00 13,280.00 13,280.00
PEKERJAAN PENGECATAN 1 Pek. Pengecatan tembok, Plafond, Kayu
75.00
24,480.00
TOTAL
ANGKA KONTRAK
JUMLAH
BOBOT
414,000.00 414,000.00 25,802.70 7,685.00 35,325.00 68,812.70 67,260.00 355,845.60 4,588,992.00 170,856.00 3,244,435.20 51,600.00 3,340,800.00 11,819,788.80 3,272,538.00 2,604,672.00 1,285,340.00 2,999,052.00 856,872.00 1,263,780.00 12,282,254.00 4,169,417.60 4,751,196.80 3,880,836.00 3,198,426.00 376,900.00 1,730,400.00 3,080,000.00 1,598,300.00 209,572.00 22,995,048.40 329,228.80 1,709,212.00 556,101.00
0.73 0.73 0.05 0.01 0.06 0.12 0.12 0.63 8.10 0.30 5.73 0.09 5.90 20.87 5.78 4.60 2.27 5.30 1.51 2.23 21.69 7.36 8.39 6.85 5.65 0.67 3.06 5.44 2.82 0.37 40.60 0.58 3.02 0.98 2.3 72 18.94737
0.9984 32
0.1368
1.00 0.26 0.98 102.0833
1,044,976.00 259,106.40 135,500.00 59,280.00 200,480.00 159,360.00 106,240.00 4,559,484.20 4,492,324.80 4,492,324.80 56,631,712.90
1.85 0.46 0.24 0.10 0.35 0.28 0.19 8.05 7.93 7.93 100.00
RINCIAN ANGGARAN BIAYA TYPE UNIT = 56 19
No
Sumber Daya
HARGA SAT URAIAN PEKERJAAN Coeff. VOLUME SAT MATERIAL
I. 2 AA001 C007 G004
PEKERJAAN PERSIAPAN Pemasangan bouwplank - Kayu 3/4 borneo - Paku 5
0.00 0.02
18.00 0.05 0.29
M' M3 Kg
1,600,000 14,000
II. 1 AA002 2 AA003 3 AA004 A002
PEKERJAAN GALIAN DAN TIMBUNAN Galian tanah Urugan tanah kembali Urugan pasir bawah pondasi - Pasir urug PEKERJAAN PASANGAN Pasangan Anstamping - Batu belah - Alat bantu Pondasi batu kali 1:5 - Semen portland - Pasir pasang - Batu belah - Alat bantu Pasang dinding batako aduk 1pc : 5psr - Semen portland - Pasir pasang - Bataco - Alat bantu Pondasi teras batako 1:3 - Semen portland - Pasir pasang - Batako
4.26 1.45 0.71 0.71
M3 M3 M3 M3
1.00
110,000
4 AA005 A010
1.10 1.00
1.42 1.56 1.42 3.20 14.38 1.60 3.51 3.20 125.10 16.26 3.75 1,688.78 125.10 3.78 0.19 0.38 45.36
M3 M3 Ls M3 Zak M3 M3 Ls M2 Zak M3 Bh Ls M' Zak M3 Bh
140,000 500
5 AA006 E001 A001 A010
4.50 0.50 1.10 1.00
41,500 140,000 140,000 500
6 AA007 E001 A001 A013
0.13 0.03 13.50 1.00
41,500 140,000 1,400 500
4 AA008 E001 A001 A013
0.05 0.10 12.00
41,500 140,000 1,400
- Alat bantu 5 AA009 E001 A001 Plesteran dinding & acian - Semen portland - Pasir pasang - Alat bantu Plesteran dinding & acian Beton - Semen portland - Pasir pasang - Alat bantu Pasang Lantai Keramik 30x30 cm - Keramik 30x30 cm lantai - Semen portland - Pasir pasang - Isi nat PEKERJAAN BETON Sloof 15/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Kolom 15/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu
1.00
3.78 204.34 42.91 4.09 204.34 2.15 0.43 0.09 2.15 70.50 72.62 10.58 2.12 70.50
Ls M2 Zak M3 Ls M2 Zak M3 Ls M2 M2 Zak M3 M2
100
0.21 0.02 1.00
41,500 140,000 50
5 AA010 E001 A001
0.20 0.04 1.00
41,500 140,000 50
2 AA024 Q002 E001 A001 E001
1.03 0.15 0.03 1.00
25,000 41,500 140,000 500
2 AA012 E001 A003 A004 F008 C013 G003
0.46 3.50 0.35 0.85 115.00 20.00 0.50 1.00
1.07 3.73 0.37 0.91 122.48 21.30 0.53 1.07 0.63 2.21 0.22 0.54 72.45 12.60 0.32 0.63 0.25 0.89 0.09 0.22 21.55 5.07 0.13
M3 Zak M3 M3 M' M2 Kg Ls M3 Zak M3 M3 M' M2 Kg Ls M3 Zak M3 M3 M' M2 Kg
41,500 150,000 125,000 3,500 14,000 5,000
3 AA012 E001 A003 A004 F008 C013 G003
3.50 0.35 0.85 115.00 20.00 0.50 1.00
41,500 150,000 125,000 3,500 14,000 5,000
3 AA012 E001 A003 A004 F008 C013 G003
Kolom praktis 13/13 beton bertulang 1:2:3 - Semen portland 3.50 - Pasir beton 0.35 - Koral 0.85 - Besi rakitan dia. 8mm & 6mm 85.00 - Bekisting 2/20-400 (3xpakai) 20.00 - Paku 7cm 0.50
41,500 150,000 125,000 3,500 14,000
- Alat bantu 4 AA012 AA012 E001 A003 A004 F008 C013 G003 Ringbalk praktis 12/15 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Ringbalk Portal 15/20 Beton bertulang 1:2:4 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Kolom 20/20 beton bertulang 1:2:3 - Semen portland - Pasir beton - Koral - Besi rakitan dia. 8mm & 6mm - Bekisting 2/20-400 (3xpakai) - Paku 7cm - Alat bantu Kusen Type P1 - Kusen Type P1 - Pintu dobel triplek 80x200 - Engsel 4" - Kunci 2 slaag Napoly Kusen Type J1 - Daun Jendela 55x175 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel
1.00
0.25
Ls
5,000
3.50 0.35 0.85 85.00 20.00 0.50 1.00
0.86 2.99 0.30 0.73 72.68 17.10 0.43 0.86
M3 Zak M3 M3 M' M2 Kg Ls
41,500 150,000 125,000 3,500 14,000 5,000
4 AA012 AA012 E001 A003 A004 F008 C013 G003
3.50 0.35 0.85 115.00 20.00 0.50 1.00
0.24 0.84 0.08 0.20 27.60 4.80 0.12 0.24 0.40 1.40 0.14 0.34 46.00 8.00 0.20 0.40 2.00 0.15 2.00 2.00 2.00 2.00 0.13 0.12 0.13 0.13 0.13
M3 Zak M3 M3 M' M2 Kg Ls M3 Zak M3 M3 M' M2 Kg Ls Bh M3 Bh Psg Bh Bh Bh M2 Psg Bh Bh
41,500 150,000 125,000 3,500 14,000 5,000
3 AA012 E001 A003 A004 F008 C013 G003
3.50 0.35 0.85 115.00 20.00 0.50 1.00
41,500 150,000 125,000 3,500 14,000 5,000
3 A003 C013 P003 P008 1 AA013 AA014 O003 P004 P005 P006
0.07 1.00 1.00 1.00
10,000 55,000
1.00 0.96 1.00 1.00 1.00
65,000 7,500 10,000 10,000
2 AA013 AA014 O003 P004 P005 P006 1 AA015 C003 G002 2 AA016 C003 G002 2 AA016 C003 G002 3 AA017 #REF! G002 5 AA020 B013 B012 G005 E001 V. 1 AA021 AA021 C006 AA016 AA021 C006 AA016 2 AA022 AA022 N011 G006
Kusen Type J2 - Daun Jendela 55x115 - Kaca polos 5mm - Engsel 3" - Hak angin - Selot/Grendel Kuda-kuda kayu - Kayu 6/12-400 borneo - Paku 10 Pasang Gordeng - Kayu 6/12-400 borneo - Paku 10 Rangka Atap Asbes - Kayu 6/12-400 borneo - Paku 10 Pasang Penutup Asbes - Pasang Penutup Asbes - Paku Asbes 63.15 Pasang Listplank - Kayu 4/6-400 borneo - GRC 2/30-240 Meranti - Paku 3 - Paku 7 PEKERJAAN PLAFOND Pasang rangka plafond Bagian Dalam - Kayu 4/6-400 borneo - Paku 7cm 111.06 Bagian Luar - Kayu 4/6-400 borneo - Paku 7cm Pasang penutup plafond Bagian Dalam - Asbes 100 x 100 - Paku triplek
1.00 1.04 1.00 1.00 1.00
2.00 0.73 0.75 0.73 0.73 0.73 1.06 1.16 6.12 1.08 1.18 6.24 118.50 11.49 29.63 118.50 124.43 142.20 43.30 0.26 45.47 3.68 6.50
Bh Bh M2 Psg Bh Bh M3 M3 Kg M3 M3 Kg M2 M3 Kg M2 M2 Kg M' M3 M' Kg Kg
65,000 7,500 10,000 10,000
1.10 5.80
1,600,000 3,500
1.10 5.80
1,600,000 3,500
0.10 0.25
1,600,000 3,500
1.05 1.20
53,000 15,000
0.01 1.050 0.09 0.15
1,600,000 48,000 10,000 10,000
0.02 0.03
56.00 0.94 1.68 55.06 0.93 2.75
M2 M3 Kg M2 M3 Kg
1,600,000 14,000
0.02 0.05
1,600,000 14,000
2.00 0.02
56.00 112.00 0.84
M2 Lbr Kg
16,000 15,000
AA022 N011 G006 3 AA023 U001 P004
Bagian Luar - Asbes 100 x 100 - Paku triplek Pasang List Plafond - Triplek 4mm - Paku triplek
2.00 0.02
55.06 110.12 0.83 146.40 1.83 0.73
M2 Lbr Kg M' lbr Kg
16,000 15,000
0.01 0.01
48,000 15,000
130,000
770,000
7 75
63 9,375,000
12 9,375,000
1,800,000 187,500,000 19
HARGA SATUAN UPAH SUB KONT
JUMLAH HARGA MATERIAL UPAH SUB KONT
HARGA UNIT PEKERJAAN
1,000
86,400 4,032 90,432
18,000 18,000
-
SUB JUMLAH I
108,432 108,432
11,500 5,000 10,000
78,100 78,100 218,680 710 219,390 596,666 223,650 492,030 1,598 1,313,944 674,888 525,399 2,364,296 62,548 3,627,130 7,844 52,920 63,504
48,990 48,990 7,250 7,250 7,100 7,100 35,500 35,500 79,875 79,875 750,570 750,570 9,450 -
-
48,990 7,250
85,200
25,000
254,890
25,000
1,393,819
6,000
4,377,700
2,500
4,500
4,500
7,000
378 124,646 1,780,823 572,152 10,217 2,363,192 17,845 12,040 108 29,993 1,815,375 438,863 296,100 35,250 2,585,588 154,691 55,913 113,156 74,550 7,455 5,325 411,090 91,508 33,075 66,938 44,100 4,410 3,150 243,180 36,821 13,309 26,934 17,745 1,775
9,450 919,530 919,530 9,675 9,675 493,500 493,500 159,750 159,750 94,500 94,500 38,025 -
2,755,688 2,755,688 1,630,125 1,630,125 484,819 -
134,096
3,282,722
39,668
3,079,088
150,000
22,500
3,326,528
150,000
22,500
1,967,805
150,000
22,500
1,268 97,851 150,000 124,189 44,888 90,844 59,850 5,985 4,275 330,030 34,860 12,600 25,500 16,800 1,680 1,200 92,640 58,100 21,000 42,500 28,000 2,800 2,000 154,400 20,000 110,000 130,000 7,930 951 1,268 1,268 11,415
38,025 128,250 128,250 36,000 36,000 60,000 60,000 -
484,819 1,635,188 1,635,188 621,000 621,000 1,035,000 1,035,000 510,720 370,000 880,720 30,000 19,013 7,930 56,942
620,695
22,500
2,093,468
150,000
22,500
749,640
150,000
22,500
1,249,400
-
3,500,000 185,000
1,010,720
-
15,000 150,000 65,000
68,358
-
240,000 150,000
100,000
100,000
-
3,500
-
48,892 5,451 7,268 7,268 68,878 1,858,560 21,437 1,879,997 1,892,352 21,827 1,914,179 18,391,200 103,688 18,494,888 6,594,525 2,133,000 8,727,525 415,680 2,182,320 36,805 64,950 2,699,755
105,600 105,600 107,520 107,520 414,750 414,750 -
480,000 109,013 589,013 -
657,890
1,985,597
2,021,699
18,494,888
9,142,275
2,699,755
3,000
3,000
1,505,280 23,520 1,528,800 1,480,013 38,542 1,518,555 1,792,000 12,600 1,804,600
168,000 168,000 165,180 165,180 112,000 112,000
-
1,696,800
1,683,735
2,000
1,916,600
2,000
500
1,761,920 12,389 1,774,309 87,840 10,980 98,820
110,120 110,120 73,200 73,200
-
1,884,429
SUB JUMLAH V
172,020 7,353,583
TOTAL
52,413,323
4,152,335 9,375,000
9,688,494
66,254,152 883,389
22
2,860,000
22
16,940,000 14,080,000
2,860,000
14,080,000
524,749
KETERANGAN 1
7
6,024
11,500 5,000
120,000
179,500
436,250
34,995
35,475
16,065
18,450
43,675
3,123,500
3,123,500
2,448,500
2,448,500
3,123,500
3,123,500 3,500,000.00 185,000.00 505,360
34,179
328,945
1,880,300
1,880,300
156,075
77,150
62,350
30,300
30,580
34,225
34,225
1,175
3,011,552 770,000 2,241,552
56 7 63
RENCANA ANGGARAN BIAYA URAIAN PEKERJAAN
KONTR HIT 01
NO.
VOL
VOL
SAT
I
PEKERJAAN PERSIAPAN 1 Pek. Pemasangan bouwplank PEKERJAAN GALIAN DAN TIMBUNAN 1 Pek. Galian Tanah 2 Pek. Urugan Tanah Kembali 3 Pek. Urugan Pasir Bawah Pondasi PEKERJAAN PASANGAN Pek. Pasangan anstamping Pek. Pondasi Batu Kali 1: 5 Pek. Pasang Dinding Batako Aduk 1: 5 Pek. Rolag bata merah Pek. Plesteran + Aci Aduk 1:5 Pek. Plesteran + Aci Betonan 1: 3 Pek. Pasang Lantai Keramik 30x30cm PEKERJAAN BETON Pek. Beton Sloof 15/20 Pek. Beton Kolom 15/20 Pek. Beton Kolom praktis 13/13 Pek. Beton Ring balk 12/15 Pek. Beton Ring balk Portal 15/20 Pek. Beton Kolom 20/20 PEKERJAAN ATAP DAN PLAFOND Pek. Kuda-Kuda Kayu 8/12 Klas 1 Pek. Gording, Nok, Gaji, Silang Angin dll Pek. Rangka Atap Asbes Pek. Penutup Atap Asbes Pek. Bubungan Atap Asbes Pek. Listplank GRC 30cm Pek. Rangka Plafond Kayu Klas II Pek. Pasang Plafond Eternit 100 X 100cm Pek. List Pinggir 1/4cm
18.00
18.00
M2 Sub Jumlah M3 M3 M3 Sub Jumlah M3 M3 M3 M2 M2 M2 M2 Sub Jumlah M3 M3 M3 M3 M3 M3 Sub Jumlah M3 M3 M2 M2 M1 M1 M2 M2 M1 Sub Jumlah M3
II
4.26 1.45 0.71
4.26 1.45 0.71
III 1 2 3 4 5 6 7 III 1 2 3 4 5 6 IV 1 2 3 4 5 6 7 8 9 IV
1.42 0.86 89.28 3.78 178.56 2.15 72.14
1.42 3.20 125.10 3.78 204.34 2.15 70.50 0.64 1.07 0.63 0.25 0.86 0.24 0.40
1.06 0.64 0.28 0.84 0.24 0.34
0.86 0.98 118.68 118.68 10.00 42.00 110.00 110.00 48.40
0.48 0.75 118.50 118.50 10.00 43.30 111.06 111.06 146.40
PEKERJAAN KUSEN DAN PENGGANTUNG 1 Pek. Kusen 5/14 kayu Klas I
0.88
0.40
2 3 4 5 6 7 8 9 10 VII
Pek. Pasangan Jalusi Kayu Kamper Pek. Daun Pintu Multiplek 12mm Pek. Daun Jendela Kayu Klas I Pek. Kaca Polos 5mm Pek. Kunci Pintu Double Slaag Pek. Engsel Pintu Pek. Engsel Jendela Pek. Grendel Pintu dan Jendela Pek. Hak Angin
5.48 2.73 4.82 4.24 1.00 2.00 8.00 12.00 8.00
3.72 2.00 4.82 4.24 2.00 2.00 8.00 12.00 8.00
M2 BH M2 M2 BH PSG PSG BH BH Sub Jumlah M2 Sub Jumlah
PEKERJAAN PENGECATAN 1 Pek. Pengecatan tembok, Plafond, Kayu
183.51
75.50
TOTAL
26.40 0.19
0.38 0.76
HIT 01 HARGA SATUAN HARGA SATUAN
JUMLAH
JUMLAH
BOBOT
15,000.00 Sub Jumlah 11,500.00 5,000.00 120,000.00 Sub Jumlah 179,500.00 436,250.00 34,995.00 35,475.00 16,065.00 18,450.00 43,675.00 Sub Jumlah 3,123,500.00 3,123,500.00 2,448,500.00 2,448,500.00 3,123,500.00 3,123,500.00 Sub Jumlah 1,880,300.00 1,880,300.00 77,150.00 77,150.00 28,000.00 62,350.00 30,300.00 34,225.00 1,175.00 Sub Jumlah 3,500,000.00
414,000.00 414,000.00 25,802.70 7,685.00 35,325.00 68,812.70 67,260.00 355,845.60 4,588,992.00 170,856.00 3,244,435.20 51,600.00 3,340,800.00 11,819,788.80 3,272,538.00 2,604,672.00 1,285,340.00 2,999,052.00 856,872.00 1,263,780.00 12,282,254.00 4,169,417.60 4,751,196.80 3,880,836.00 3,198,426.00 376,900.00 1,730,400.00 3,080,000.00 1,598,300.00 209,572.00 22,995,048.40 329,228.80
270,000.00 270,000.00 48,990.00 7,250.00 85,200.00 141,440.00 254,890.00 1,393,818.75 4,377,699.53 134,095.50 3,282,722.10 39,667.50 3,079,087.50 12,561,980.88 3,326,527.50 1,967,805.00 620,694.75 2,093,467.50 749,640.00 1,249,400.00 10,007,534.75 893,518.56 1,407,968.64 9,142,275.00 9,142,275.00 280,000.00 2,699,755.00 3,365,118.00 3,801,028.50 172,020.00 30,903,958.70 1,397,760.00
0.45 0.45 0.08 0.01 0.14 0.23 0.42 2.31 7.26 0.22 5.45 0.07 5.11 20.84 5.52 3.26 1.03 3.47 1.24 2.07 16.60 1.48 2.34 15.17 15.17 0.46 4.48 5.58 6.31 0.29 51.27 2.32
10,000.00
13,500.00 9,000.00 -
177,000.00 342,000.00 34,995.00 36,000.00 25,000.00 25,000.00 43,675.00
2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00 2,290,000.00
1,880,300.00 1,880,300.00 41,000.00 36,000.00 28,000.00 35,000.00 30,300.00 23,500.00 3,500.00
2,500,000.00
150,000.00 203,700.00 150,000.00 65,000.00 55,000.00 10,000.00 7,500.00 10,000.00 10,000.00 Sub Jumlah 35,000.00 Sub Jumlah
1,709,212.00 556,101.00 1,044,976.00 259,106.40 135,500.00 59,280.00 200,480.00 159,360.00 106,240.00 4,559,484.20 4,492,324.80 4,492,324.80 56,631,712.90
558,000.00 407,400.00 723,000.00 275,600.00 110,000.00 20,000.00 60,000.00 120,000.00 80,000.00 3,751,760.00 2,642,500.00 2,642,500.00 60,279,174.33
0.93 0.68 1.20 0.46 0.18 0.03 0.10 0.20 0.13 6.22 4.38 4.38 100.00
150,000.00 280,000.00 180,000.00 -
8,500.00
18% 20%
4.52
46,211,737.23
JUMLAH
BOBOT
180,000.00 180,000.00 57,510.00 13,050.00 70,560.00 251,340.00 1,092,690.00 4,377,699.53 136,080.00 5,108,500.00 53,750.00 3,079,087.50 14,099,147.03 2,438,850.00 1,442,700.00 580,515.00 1,957,950.00 549,600.00 916,000.00 7,885,615.00 893,518.56 1,407,968.64 4,858,500.00 4,266,000.00 280,000.00 1,515,500.00 3,365,118.00 2,609,910.00 512,400.00 19,708,915.20 998,400.00
0.39 0.39 0.12 0.03 0.15 0.54 2.35 9.42 0.29 10.99 0.12 6.62 30.33 5.25 3.10 1.25 4.21 1.18 1.97 16.96 1.92 3.03 10.45 9.18 0.60 3.26 7.24 5.61 1.10 42.40 2.15 1.08
558,000.00 560,000.00 867,600.00 2,984,000.00 1,559,835.00 1,559,835.00 46,488,072.23
1.20 1.20 1.87 6.42 3.36 3.36 100.00
0.99 1.65 3.72
10,419,975.68 11,326,342.58