25 0 95 KB
RENCANA ANGGARAN BIAYA
RUMAH TYPE 50/96
NO
ITEM PEKERJAAN
SAT
VOL
1
2
3
4
I
HARGA SATUAN
JUMLAH HARGA
UPAH
BAHAN
UPAH
5
6
7
PEKERJAAN PERSIAPAN
I.1
Pengukuran dan pemasangan bouwplank
M2
49.00
15,850.00
35,490.00
776,650.00
I.2
Pembuatan steiger dari bambu
M'
61.25
11,000.00
30,100.00
673,750.00
SUB JUMLAH I
1,450,400.00
II
PEKERJAAN PONDASI
II.1
Galian Tanah
M3
22.97
29,600.00
0.00
679,875.00
II.2
Urugan Pasir
M3
1.84
20,400.00
96,000.00
37,485.00
II.3
Pasangan Batu AD 1:5
M3
26.64
157,650.00
478,400.00
4,200,387.19
II.4
Urugan kembali bekas galian
M3
5.74
20,400.00
90,000.00
SUB JUMLAH II III
PEKERJAAN BETON/PEMBESIAN
III.1
SLOOF 20/25
117,140.63 5,034,887.81
III.1.1 Pembesian
Kg
386.93
III.1.2 Bekisting
M2
35.18
III.1.3 Beton AD. 1:2:3
M3
3.52
10,965.00
427,552.13
43,090.00
89,850.00
1,515,690.75
136,700.00
654,550.00
480,842.25
III.2.1 Pembesian
Kg
281.16
1,105.00
10,965.00
310,681.80
III.2.2 Bekisting
M2
51.12
49,410.00
185,050.00
2,525,839.20
III.2.3 Beton AD. 1:2:3
M3
2.56
136,700.00
654,550.00
349,405.20
III.3.1 Pembesian
Kg
202.13
1,105.00
10,965.00
223,348.13
III.3.2 Bekisting
M2
18.38
50,710.00
190,600.00
931,796.25
III.3.3 Beton AD. 1:2:3
M3
1.84
136,700.00
654,550.00
251,186.25
III.4.1 Pembesian
Kg
39.60
1,105.00
10,965.00
43,758.00
III.4.2 Bekisting
M2
1.36
50,710.00
255,450.00
68,965.60
III.4.3 Beton AD. 1:2:3
M3
0.36
136,700.00
654,550.00
49,212.00
III.2
III.3
III.4
1,105.00
KOLOM 20/20
BALOK DINDING 12/15
PLAT BETON/CANOPY
SUB JUMLAH III
7,178,277.55
IV
PEKERJAAN PASANGAN DINDING BATA
IV.1
Pasangan Dinding Bata AD. 1:5
M2
229.30
31,050.00
61,650.00
7,119,765.00
IV.2
Plesteran Dinding Bata AD. 1:5
M2
389.00
27,250.00
9,760.00
10,600,250.00
SUB JUMLAH IV V
PEKERJAAN KUSEN PINTU DAN JENDELA
V.1
PASANGAN PINTU P1 (6 BH)
17,720,015.00
V.1.1 Mengerjakan Kusen pintu kayu Balau
M3
0.22
2,197,000.00
11,700,000.00
474,552.00
V.1.2 Mengerjakan Daun Pintu kayu Balau
M2
10.08
233,600.00
341,250.00
2,354,688.00
V.1.3 Engsel nylon u/ pintu
BH
12.00
14,392.50
60,000.00
172,710.00
V.1.4 Kunci Pintu
BH
6.00
42,000.00
250,000.00
252,000.00
V.1.5 Grendel pernekel
BH
6.00
19,190.00
25,000.00
115,140.00
V.2.1 Mengerjakan Kusen Jendela Kayu Balau
M3
0.18
2,197,000.00
11,700,000.00
393,561.79
V.2.2 Mengerjakan Daun Jendela kayu Balau
M2
1.35
233,600.00
341,250.00
315,827.20
V.2.3 Pasangan Kaca 5 mm
M2
2.16
14,392.50
104,500.00
31,122.34
V.2
PASANGAN JENDELA P2 (5 BH)
V.2.4 Engsel nylon u/ jendela
BH
10.00
14,392.50
60,000.00
143,925.00
V.2.5 Grendel pernekel
BH
10.00
19,190.00
25,000.00
191,900.00
V.2.6 Kait Angin
BH
8.00
14,392.50
66,000.00
115,140.00
V.3.1 Mengerjakan Jalusi Kayu Balau
M2
2.28
82,805.00
196,275.00
188,596.67
V.3.2 Pasangan Kaca 5 mm
M2
V.3
PASANGAN JALUSI B1 (8 BH)
1
5
104,500.00
0.00
SUB JUMLAH V
4,749,163.00
3
4
VI.1 Pasang Rangka Atap Baja Ringan
M2
76.80
17,460.00
105,000.00
1,340,928.00
VI.2 Pasang Genteng Press Beton
M2
76.80
22,800.00
110,510.00
1,751,040.00
VI.3 Pasang Nok Genteng
M'
10.20
45,600.00
72,190.00
465,120.00
VI.4 Pasangan lisplank
M'
28.20
24,750.00
71,050.00
697,950.00
VI.5 Pasangan langit-langit rangka Plafond holo 2/4 (GRC)
M2
54.00
57,707.00
51,009.56
3,116,178.00
VI.6 Pasangan list keliling gypsum
M'
71.50
24,750.00
6,850.00
1,769,625.00
VI
2
12,975.00
6
7
PEKERJAAN KUDA-KUDA/ATAP
SUB JUMLAH VI VII
9,140,841.00
PEKERJAAN LANTAI
VII.1 Urugan tanah (t = 40 cm)
M3
23.04
20,400.00
90,000.00
470,016.00
VII.2 Urugan Pasir (t = 5 cm)
M3
2.88
20,400.00
96,000.00
58,752.00
VII.3 Beton tumbuk lantai AD. 1:3:6
M3
2.88
136,700.00
648,550.00
393,696.00
VII.4 Pasangan lantai Keramik 40 x 40 cm
M2
53.90
30,380.00
82,690.00
1,637,482.00
SUB JUMLAH VII
2,559,946.00
VIII PEKERJAAN KAMAR MANDI VIII.1 Pasangan closet duduk INA
BH
1.00
256,150.00
1,281,525.00
256,150.00
VIII.2 Pasangan keramik lantai KM 20x20 cm
M2
3.70
VIII.3 Pasangan keramik Dinding KM 20x25 cm
M2
9.00
74,150.00
84,094.00
274,355.00
81,750.00
102,790.00
735,750.00
VIII.4 Instalasi air bersih
LS
1.00
605,000.00
0.00
VIII.5 Instalasi air kotor
LS
1.00
VIII.6 Pasangan kran air Dia. 1/2"
BH
1.00
VIII.7 Pembuatan septictank dan rembesan
LS
1.00
869,509.45
0.00
VIII.8 Pengadaan sumur +pompa air listrik
LS
1.00
1,000,000.00
500,000.00
1,000,000.00
VIII.9 Pengadaan reservoir/tandon air
BH
1.00
50,500.00
650,000.00
50,500.00
11,025.00
550,000.00
0.00
55,125.00
11,025.00
SUB JUMLAH VIII IX
2,327,780.00
PEKERJAAN MENGECAT
IX.1 Pengecatan tembok dan langit-langit
M2
389.00
7,132.00
8,500.00
2,774,348.00
IX.2 Pengecatan kusen, daun pintu, jendela
M2
13.71
6,035.00
24,910.00
82,737.44
SUB JUMLAH IX
2,857,085.44
1,011,600.00
0.00
XI
PEKERJAAN LISTRIK
X.1 Pemasangan listrik baru 900 Watt
LS
1.00
X.2 Pemasangan titik saklar
LS
5.00
30,000.00
151,060.00
150,000.00
X.3 Pemasangan titik stop kontak
LS
5.00
30,000.00
152,360.00
150,000.00
X.4 Pemasangan lampu
LS
10.00
30,000.00
336,765.00
300,000.00
SUB JUMLAH X
600,000.00
XII
PEKERJAAN LAIN-LAIN
XII.1 PEK. DAPUR XII.1.1 Pembuatan meja Dapur
M3
0.05
188,515.00
920,965.00
9,425.75
XII.1.2 Pasang Lantai dan Dinding Keramik 20X20
M2
2.00
74,150.00
84,094.00
148,300.00
M2
9.00
31,050.00
61,650.00
279,450.00
XII.2 PEK. HALAMAN DAN CARPORT XII.2.1 Pek. Pasangan Bata Merah 1/2 Bata
XII.2.2 Plesteran dinding
M2
9.00
27,250.00
9,760.00
245,250.00
XII.2.3 Beton tumbuk untuk Carport
M3
0.95
136,700.00
654,550.00
129,181.50
XII.2.4 Pasang Grass Block
M2
1.90
99,680.00
58,770.00
189,392.00
XII.2.5 Pasang Lantai Batu Alam
M2
13.50
98,400.00
197,344.20
1,328,400.00
XII.2.6 Pasang Dinding Batu Alam
M2
2.54
98,400.00
197,344.20
249,936.00
XII.2.7 Pekerjaan Jembatan
M3
1.80
188,515.00
920,965.00
339,327.00
SUB JUMLAH X
2,918,662.25
JUMLAH TOTAL
JUMLAH HARGA BAHAN
TOTAL
8
9
1,739,010.00
2,515,660.00
1,843,625.00
2,517,375.00
3,582,635.00
5,033,035.00
0.00
679,875.00
176,400.00
213,885.00
12,746,370.00
16,946,757.19
516,796.88
633,937.50
13,439,566.88
18,474,454.69
4,242,632.63
4,670,184.75
3,160,473.75
4,676,164.50
2,302,379.63
2,783,221.88
3,082,919.40
3,393,601.20
9,459,756.00
11,985,595.20
1,673,029.80
2,022,435.00
2,216,300.63
2,439,648.75
3,502,275.00
4,434,071.25
1,202,735.63
1,453,921.88
434,214.00
477,972.00
347,412.00
416,377.60
235,638.00
284,850.00
31,859,766.45
39,038,044.00
14,136,345.00
21,256,110.00
3,796,640.00
14,396,890.00
17,932,985.00
35,653,000.00
2,527,200.00
3,001,752.00
3,439,800.00
5,794,488.00
720,000.00
892,710.00
1,500,000.00
1,752,000.00
150,000.00
265,140.00
2,095,891.20
2,489,452.99
461,370.00
777,197.20
225,970.80
257,093.14
46.3 46.3 46.3 46.3
0.375 0.03 0.435 0.4
17.3625 1.389 20.1405 18.52 4.340625
59.85 59.85 59.85
2.9925 14.9625 2.9925
329.175 14.9625
14 14 14
0.142 1.42 0.142
1.988 19.88 1.988
218.68
46.3 46.3
0.018 6.945
0.8334
91.674
2.96 2.96
0.3552 0.606
39.072
38.9 3.65
141.985
15.537
5 1.68
0.036 10.08
4.72 5.36 0.2704
0.033984 0.038592 1.352
17.2
0.216
0.101952 0.077184 0.179136
62.78
600,000.00
743,925.00
250,000.00
441,900.00
528,000.00
643,140.00
447,035.94
635,632.61
0.00
0.00
12,945,267.94
17,694,430.94
8
2.1624
2.2776
9
8,064,000.00
9,404,928.00
8,487,168.00
10,238,208.00
736,338.00
1,201,458.00
2,003,610.00
2,701,560.00
2,754,516.00
5,870,694.00
489,775.00
2,259,400.00
22,535,407.00
31,676,248.00
2,073,600.00
2,543,616.00
276,480.00
335,232.00
1,867,824.00
2,261,520.00
4,456,991.00
6,094,473.00
8,674,895.00
11,234,841.00
1,281,525.00
1,537,675.00
311,147.80
585,502.80
925,110.00
1,660,860.00
605,000.00
605,000.00
550,000.00
550,000.00
55,125.00
66,150.00
869,509.45
869,509.45
500,000.00
1,500,000.00
650,000.00
700,500.00
5,747,417.25
8,075,197.25
3,306,500.00
6,080,848.00
341,506.14
424,243.57
3,648,006.14
6,505,091.57
1,011,600.00
1,011,600.00
755,300.00
905,300.00
761,800.00
911,800.00
3,367,650.00
3,667,650.00
5,896,350.00
6,496,350.00
46,048.25
55,474.00
168,188.00
316,488.00
554,850.00
834,300.00
55.7 2.43
50400000 50,400,000.00
87,840.00
333,090.00
618,549.75
747,731.25
111,663.00
301,055.00
2,664,146.70
3,992,546.70
501,254.27
751,190.27
1,657,737.00
1,997,064.00
6,410,276.97
9,328,939.22 189,209,631.67