You are on page 1of 52

PERHITUNGAN LUAS RUANG

Pekerjaan
: Struktur dan arsitektur
Proyek
: Rumah Tinggal
Lokasi
:
2
Luas Bangunan : 113.448 m
Pemilik
: Tn. Firda
NO
I

RUANGAN

PANJANG

LEBAR

LUAS

M'

M'

M2

LANTAI DASAR
1
Carport
2
Teras
3
R. tamu
4
R. Tidur Utama
5
Toilet bawah tangga
6
7
8

Tangga
Hall tangga
R. Fleksibel, dapur dan pantry
Jumlah Luas Lt dasar
LANTAI ATAS
1
Tangga
2
Hall tangga
3
R.Tidur Anak 1
4
R.Tidur anak 2
5
Toilet
6
R. Duduk
7
Balkon
8
R. Tidur pembantu
9
Tangga service
10

R. Jemur

11

Dak toren
Jumlah Luas Lt atas
Total luas bangunan

6.500
1.500
2.500
3.000
1.075
1.075
1.075
2.150
4.350

5.000
2.500
3.000
4.000
2.850
1.350
1.500
1.650
4.500

32.50
1.88
7.50
12.00
3.06
1.45
1.61
3.55
19.58
50.63

1.075
1.075
3.250
3.250
1.700
5.425
4.500
2.650
0.600
3.400
4.500
1.020
2.000

4.500
1.000
3.000
3.000
1.700
3.800
1.700
1.700
1.700
0.600
1.100
0.900
2.000

2.42
1.08
9.75
9.75
2.89
20.62
3.83
4.51
1.02
2.04
2.48
0.46
2.00
62.823
113.448

m2

m2
m2

Bandung,Februari 2013

ANALISA HARGA KUSEN,PINTU DAN JENDELA


Nomor
Pekerjaan
Proyek
Lokasi
Pemilik
No

:
:
:
:
:

#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
ITEM PEKERJAAN

Satuan Volume Harga satuan

1 Unit Pemasangan Kusen Pintu Tipe P2

Jumlah

Jumlah
2,788,596

Kusen 6/15 Kayu Samarinda Oven


Daun Pintu Double megateak 250 x 82x3,5 cm kayu kamper samarinda oven KW1
Rak kocek

m3
bh
bh

0.06
1
2

11,640,000
1,022,400
50,000

743,796
1,022,400
100,000

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu ex dekson
- Handel dks 105-100-028
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P1

m2

0.14

85,000

11,900

ls
ls

1
1

35,000
65,000

35,000
65,000

bh
bh
bh

1
1
2

103,200
146,400
37,200

103,200
146,400
74,400

m'
bh
bh

5.70
1
1

45,000
180,000
50,000
Jumlah

256,500
180,000
50,000
4,009,721

Kusen 6/15 Kayu Samarinda Oven


Rak kocek

m3
bh

0.06
2

11,640,000
50,000

743,796
100,000

Kaca polos 5 mm
Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
- Handel dks 50 cm tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek

m2

0.14
1

85,000
2,104,800

11,900
2,104,800

ls
ls

1
1

35,000
65,000

35,000
65,000

bh
bh
bh

1
1
4

258,000
119,925
37,200

258,000
119,925
148,800

m'
bh
bh

5.5
1
1

45,000
125,000
50,000

247,500
125,000
50,000

m3

0.06

1 Unit Pemasangan Kusen Pintu Tipe P3

Jumlah

Kusen 6/15 Kayu Samarinda Oven


Page 2

11,640,000

2,610,877
649,512

137004225.xls.ms_office

ANALISA HARGA KUSEN,PINTU DAN JENDELA


Nomor
Pekerjaan
Proyek
Lokasi
Pemilik
No

:
:
:
:
:

#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
ITEM PEKERJAAN

Satuan Volume Harga satuan

Jumlah

Daun Pintu kaca 231x61x3,5cm Rangka Kamper Samarinda Oven

bh

700,800

700,800

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
- Handel dks tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
1 Unit Pemasangan Kusen JendelaTipe J1

m2

1.899

85,000

161,415

ls
ls

1
2

35,000
65,000

35,000
130,000

bh
bh
bh

1
1
4

292,125
119,925
31,775

292,125
119,925
127,100

m'
bh

6.00
1

45,000
125,000
Jumlah

270,000
125,000
2,300,756

Kusen 6/15 Kayu Samarinda Oven


Daun Jendela 217x62x3,5 cm rangka samarinda oven kw 1
Rak kocek

m3
bh
bh

0.07
1
2

11,640,000
544,800
50,000

848,556
544,800
100,000

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
1 Unit Pemasangan Kusen JendelaTipe J2

m2

0.14

85,000

11,900

ls
ls

1
1

35,000
65,000

35,000
65,000

bh
bh
bh

2
1
2

30,000
97,500
67,500

60,000
97,500
135,000

m'
bh
bh

5.90
1
1

45,000
87,500
50,000
Jumlah

265,500
87,500
50,000
1,656,380

Kusen 6/15 Kayu Samarinda Oven


Daun Jendela 170x62x3,5 cm rangka samarinda oven kw 1
Rak kocek

m3
bh
bh

0.05
1
1

11,640,000
544,800
50,000

576,180
544,800
50,000

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
1 Unit Pemasangan Kusen Jendela Tipe J3

m2

0.84

85,000

71,400

ls
ls

1
1

0
35,000

0
35,000

bh
bh
bh

2
1
2

32,500
97,500
67,500

65,000
97,500
135,000

m'
bh
bh

4.80
1
1

0
31,500
50,000
Jumlah

0
31,500
50,000
1,730,220

Kusen 6/15 Kayu Samarinda Oven


Daun Jendela 147x57x3,5 cm rangka samarinda oven kw 1
Rak kocek

m3
bh
bh

0.03
1
2

11,640,000
319,200
50,000

384,120
319,200
100,000

Page 3

137004225.xls.ms_office

ANALISA HARGA KUSEN,PINTU DAN JENDELA


Nomor
Pekerjaan
Proyek
Lokasi
Pemilik

:
:
:
:
:

#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda

No

ITEM PEKERJAAN

Satuan Volume Harga satuan

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Jendela
Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek
1 Unit Pemasangan Kusen V1

m2

Kusen 6/15 Kayu Samarinda Oven


Kaca es 5 mm
Rak kocek
Upah Pemasangan
Kusen
Fhinishing Woodstain
Kusen
Rakocek

No Tipe Pintu

Lantai Bawah
P1

0.14

85,000

11,900

ls
ls

1
2

35,000
65,000

35,000
130,000

bh
bh
bh

2
1
2

32,500
97,500
67,500

65,000
97,500
135,000

m'
bh
bh

7.00
1
1

45,000
87,500
50,000
Jumlah

315,000
87,500
50,000
594,640

m3

0.02

11,640,000

244,440

0.56
2

120,000
50,000

67,200
100,000

35,000

35,000

2.80
1

35,000
50,000

98,000
50,000

m
bh
ls
m'
bh

Volume

Luas
Lobang

31.540
5.000

Volume
Kusen

Daun
Pintu
#REF!

#REF!
7.250

Page 4

Jumlah

Kaca 5 mm
Jendela
4.000
4

3.360
3.36

Engsel
Pintu 4"
#REF!
5

137004225.xls.ms_office

ANALISA HARGA KUSEN,PINTU DAN JENDELA


Nomor
Pekerjaan
Proyek
Lokasi
Pemilik

:
:
:
:
:

No

#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
ITEM PEKERJAAN

P2
P3
J1
J2
J3
v1
Lantai Atas
P1
P2
P3
J1
J2
J3
v1
J4

2
2
6
1
1
1
1
3
2
6
1
1
1
1

4.500
3.220
10.080
7.200
1.050
0.490
40.000
2.500
7.500
5.000
15.000
2.500
2.500
2.500
2.500
#REF!

34.200
#REF!

#REF!
10.550
7.250
34.200
#REF!
6.300
10.600
7.550
#REF!

Page 5

Satuan Volume Harga satuan

Jumlah

1
#REF!

#REF!

#REF! 12.000
1
2
4

10.200
1.8
3.36

1
#REF!

#REF!
1
5
1
#REF!

1
3
2
#REF! #REF!

1.89
1.89
1.26
#REF!

#REF!

137004225.xls.ms_office

0.000
0.000
0.000
0
0
0.000
0

0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000

Page 6

137004225.xls.ms_office

0
#REF!

Page 7

137004225.xls.ms_office

Kunci

Rambuncis

Slot Tanam

3"
0.000

2.000
1

0.000 3.000
3
Page 8

137004225.xls.ms_office

8.000
2

3.000
1
1

8.000 3.000
2
3

1
1
3
2
#REF!

1
3
2
#REF!

#REF!

#####

Page 9

137004225.xls.ms_office

ANALISA 1 M3 COR BETON BERTULANG


Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik

:
:
:
:
:
:

#REF!

Struktur, arsitektur
Rumah tinggal
113.45 m2
0

1m3 Cor Straust Pile 30 t=3 412,8-1700


Besi D13
:
58.656
Besi 8-200
:
12
Kawat Besi
:
1.02
Upah besi
:
70.656
Bekisting papan
:
0
Upah Bekisting+bongkar :
0
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1

x
8,146
x
8,146
x
13,225
x
1,100
x 268,188
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

=
=
=
=
=
=
=
=
=

477,802
97,750
13,490
77,722
0
0
719,273
15,375
2,500
1,403,911

1m3 Cor Pile Cap 70x70x30 D13-200 beton K225


Besi D13
:
99.008 x
8,146
Kawat Besi
:
1.02 x
13,225
Upah besi
:
99.008 x
1,100
Bekisting papan
:
0 x 268,188
Upah Bekisting+bongkar :
0x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah

=
=
=
=
=
=
=
=

806,503
13,490
108,909
0
0
719,273
15,375
2,500
1,666,049

1m3 Cor Pile Cap100x100x30 12-200 beton K 225


Besi 12
:
138.38947 x
8,146
Kawat Besi
:
1.02 x
13,225
Upah besi
:
138.38947 x
1,100
Bekisting papan
:
0 x 268,188
Upah Bekisting+bongkar :
0x
15,000
Cor Beton
:
1.05 x 701,730
Mesin Molen
:
1.05 x
15,000
Peralatan
1x
2,500
Jumlah

=
=
=
=
=
=
=
=

1,127,298
13,490
152,228
0
0
736,816
15,750
2,500
2,048,082

=
=
=
=
=
=
=
=
=
=

941,296
279,221
298,681
20,234
205,150
180,222
15,000
719,273
15,375
2,500
2,676,952

=
=
=
=
=
=
=
=
=

773,228
319,567
16,187
147,569
165,204
15,000
719,273
15,375
2,500
2,173,903

8,146 =
8,146 =
13,225 =

1,042,667
280,718
16,187

1m Cor Sloof 13/30 4 13,210; 8-170 beton K-225


Besi D13
:
115.55556 x
8,146
Besi 10
:
34.277778 x
8,146
Besi 8-200
:
36.666667 x
8,146
Kawat Besi
:
1.53 x
13,225
Upah besi
:
186.5 x
1,100
Bekisting papan
:
0.336 x 536,375
Upah Bekisting+bongkar :
1x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
1m3 Cor Sloof 12/20 4 10; 8-170 beton K-225
Besi 10
:
94.923077
Besi 8-200
:
39.230769
Kawat Besi
:
1.224
Upah besi
:
134.15385
Bekisting papan
:
0.308
Upah Bekisting+bongkar :
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1

x
8,146
x
8,146
x
13,225
x
1,100
x 536,375
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

1m3 Cor Kolom 13/25 413,210;8-170 beton K-225


Besi D13'4'10
:
128 x
Besi 8-200
:
34.461538 x
Kawat Besi
:
1.224 x

ANALISA 1 M3 COR BETON BERTULANG


Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik

:
#REF!
:
Struktur, arsitektur
:
Rumah tinggal
:
113.45 m2
:
0
:
Upah besi
Bekisting papan
Upah Bekisting+bongkar
Cor Beton
Mesin Molen
Peralatan

:
:
:
:
:

162.46154
0.3076923
1
1.025
1.025
1

x
1,100
x 536,375
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

=
=
=
=
=
=

178,708
165,038
15,000
719,273
15,375
2,500
2,435,466

=
=
=
=
=
=
=
=
=
=

868,889
257,743
313,301
16,187
194,446
165,038
15,000
719,273
15,375
2,500
2,567,752

1m Cor Kolom 13/40 4D13,210 8-170 beton K225


Besi D16,D13
:
80 x
8,146
Besi 10
:
23.730769 x
8,146
Besi 8-200
:
36.538462 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
140.26923 x
1,000
Bekisting papan
:
0.3076923 x 536,375
Upah Bekisting+bongkar :
1x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah

=
=
=
=
=
=
=
=
=
=

651,667
193,307
297,636
16,187
140,269
165,038
15,000
719,273
15,375
2,500
2,216,253

1m3 Cor balok beton 15/30 4D13,210 ;sk 8-100/200


Besi ,D13, 10
:
92.444444 x
8,146
Besi 10
:
27.422222 x
8,146
Besi 8-200
:
33.333333 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
153.2 x
1,000
Bekisting papan
:
0.3333333 x 536,375
Tiang penyanggah
0.126 x 536,375
Upah Bekisting+bongkar :
1x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah

=
=
=
=
=
=
=
=
=
=
=

753,037
223,377
271,528
16,187
153,200
178,792
67,583
15,000
719,273
15,375
2,500
2,415,852

=
=
=
=
=
=
=
=
=
=

1,129,556
249,806
16,187
169,333
196,671
67,583
15,000
719,273
15,375
2,500
2,581,284

8,146 =
8,146 =
8,146 =

564,778
167,533
257,951

1m3 Cor Kolom 13/30 413,210;8-170 beton K-225


Besi D13'4'10
:
106.66667 x
8,146
Besi 10
:
31.641026 x
8,146
Besi 8-200
:
38.461538 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
176.76923 x
1,100
Bekisting papan
:
0.3076923 x 536,375
Upah Bekisting+bongkar :
1x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah
3

1m3 Cor balok beton 15/20 4D13;sk 8-10/200


Besi D13
:
138.66667
Besi 8-200
:
30.666667
Kawat Besi
:
1.224
Upah besi
:
169.33333
Bekisting papan
:
0.3666667
Tiang penyanggah
0.126
Upah Bekisting+bongkar :
1
Cor Beton
:
1.025
Mesin Molen
:
1.025
Peralatan
1

x
8,146
x
8,146
x
13,225
x
1,000
x 536,375
x 536,375
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

1m3 Cor balok beton 15/40 4D13,210 ;sk 8-100/200


Besi ,D13, 10
:
69.333333 x
Besi 10
:
20.566667 x
Besi 8-200
:
31.666667 x

ANALISA 1 M3 COR BETON BERTULANG


Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik

:
#REF!
:
Struktur, arsitektur
:
Rumah tinggal
:
113.45 m2
:
0
:
Kawat Besi
Upah besi
Bekisting papan
Tiang penyanggah
Upah Bekisting+bongkar
Cor Beton
Mesin Molen
Peralatan

:
:
:
:
:
:

1.224
121.56667
0.3166667
0.126
1
1.025
1.025
1

x
13,225
x
1,000
x 536,375
x 536,375
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

=
=
=
=
=
=
=
=

16,187
121,567
169,852
67,583
15,000
719,273
15,375
2,500
2,117,599

96
1.428
96
2.89
0.42
1.5
1.025
1.025
1

x
8,146
x
13,225
x
1,100
x 110,000
x 536,375
x
15,000
x 701,730
x
15,000
x
2,500
Jumlah

=
=
=
=
=
=
=
=
=

782,000
18,885
105,600
317,900
225,278
22,500
719,273
15,375
2,500
2,209,311

=
=
=
=
=
=
=
=
=

1,303,333
289,340
16,187
215,072
214,550
15,000
719,273
15,375
2,500
2,511,567

1m Cor lantai beton 8-170


Besi 10-170
Kawat Besi
Upah besi
Bekisting papan
Tiang penyanggah
Upah Bekisting+bongkar
Cor Beton
Mesin Molen
Peralatan

:
:
:
:
:
:
:

1m3 Cor kolom praktis beton10/10 4D13;sk 8-10/200


Besi 4 8
:
160 x
8,146
Besi 6-200
:
35.52 x
8,146
Kawat Besi
:
1.224 x
13,225
Upah besi
:
195.52 x
1,100
Bekisting papan
:
0.4 x 536,375
Upah Bekisting+bongkar :
1x
15,000
Cor Beton
:
1.025 x 701,730
Mesin Molen
:
1.025 x
15,000
Peralatan
1x
2,500
Jumlah

REKAPITULASI ANGGARAN
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik

B I A YA

:
#REF!
: Struktur, arsitektur
: Rumah Tinggal
:
113.45 m2
:
0
: Tn. Firda

NO

JUMLAH
RP

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN

4,015,839

II

PEKERJAAN STRUKTUR LANTAI BAWAH

53,477,240

III

PEKERJAAN STRUKTUR LANTAI ATAS

13,963,565

IV

PEKERJAAN ARSITEKTUR BAWAH

PEKERJAAN ARSITEKTUR ATAS

VI

PEKERJAAN ATAP

28,573,349

VII

PEKERJAAN INSTALASI LISTRIK

20,615,250

VIII

#REF!
121,147,733

PLUMBING

29,333,270

IX

KAMAR MANDI, DAPUR & ALAT SANITAIR

57,417,866

PEKERJAAN LAIN-LAIN

40,186,250

XI

PEKERJAAN PAGAR DAN TAMAN


JUMLAH
Jasa Konstruksi 5 %
Grand total

Disetujui,

Elywati
owner

21,365,105
#REF!
#REF!
#REF!

Bandung, November 2009


Yang membuat

Kardinal

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No
I

II

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
113.45
0
Tn. Firda

ITEM PEKERJAAN

Volume

PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembuatan Gudang
2 Pekerjaan Bouwplank
3 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR LANTAI BAWAH
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pile cap 70 x 70 x 100 cm
c Galian Tanah Pondasi Straust 30 cm t=200 cm'
d Urugan pasir pondasi pile cap t = 5 cm dipadatkan
e Lantai kerja pondasi pile cap t=5cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps

Sat

Total I

Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo


Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 120 cm Daun pintu solid Uk 245 x 112 x 3.5 cm
2 Tipe P2, kusen Uk 230 x 100 cm, Daun pintu double megateak Uk 225 x 92 x 3.5 cm
3 Tipe P3 kusen Uk 200 x 80cm, Daun Double megateak. Uk 196 x 72 x 3.5 cm
4 Tipe J1 Kusen Alumunium UK.300 X 55 + daun jendela kaca frame
5 Tipe J2 Kusen UK.240 X 70 daun jendela kaca frame 10 cm uk 62 x 210 x 3,5 cm
6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca frame 10 cm uk 62 x 150 x 3,5 cm
7 Tive V1 70 x 70 cm
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan List Gipsum 10cmm

Pekerjaan Lantai
1 Pasir Urug
2 Lantai 60x60 ex esenza ivory(R. tamu,r.keluarga,r.makan,Dapur)
3 Plint 10 x 60 ex esenza
4 Lantai Parquet (kamar tidur utama)

Page 14 of 52

Bobot
Bhn & Upah Bhn & Upah Pkrjaan
4,015,839

121,095
32,461
700,000

2,179,712
1,136,126
700,000
53,477,240

#REF!
#REF!
#REF!

31.13
2.21
18.00
0.22
0.22
37.80

m3
3
m
m'
m3
3
m
m3

59,600
59,600
39,925
69,930
23,175
392,148

1,855,288
131,418
718,650
15,420
5,110
14,823,011

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

11.67
1.91
1.10
1.45
0.26
1.05
0.22
1.73
0.49
6.29
2.20
Total III
1.17
0.27
1.71
2.28

m3
m3
m3
m3
m3
m3
3
m
m3
m3
m3
m3

11,293
1,403,911
1,666,049
2,480,077
2,110,010
2,216,253
2,134,832
2,548,691
2,415,852
2,209,311
2,209,311

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

m
m3
m3
m3

2,435,466
2,134,832
2,435,466
2,209,311

131,751
2,678,662
1,836,819
3,584,393
548,603
2,333,714
461,124
4,420,270
1,177,728
13,894,796
4,860,483
13,963,565
2,849,495
576,405
4,160,994
5,042,751

2
24.90 m
2
2.89 m
Total V

48,000
48,000

1,195,200
138,720
#REF!

150.90 m
2
301.80 m
2
301.80 m
2
7.00 m
Sub Total

78,238
29,272
19,261
250,000

11,806,074
8,834,209
5,812,849
1,750,000
28,203,132

#REF!
#REF!
#REF!
#REF!

1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
Sub Total

4,009,721
2,788,596
2,610,877
1,032,500
1,656,380
1,730,220
594,640

4,009,721
2,788,596
2,610,877
1,032,500
1,656,380
1,730,220
594,640
14,422,934

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF! m
2
#REF! m
Sub Total

93,969
21,600

m3
m2
m'
m2

69,930
224,588
21,000
210,000

18.00 m
35.00 ls
1.00 ls
Total II

3 Urugan Tanah
4 Cor Straust Pile 30 t=200 cm; 4 D12,8-1700
5 Cor Pile Cap70x70x25 D12-200+ pedestal beton K 225
6 Cor Sloof S1 13/25 412;8-200 beton K-225
7 Cor Sloof S2 13/20 410;8-200 beton K-226
8 Cor Kolom K1 13/25 412,210;8-200 beton K-225
9 Cor Kolom Praktis 10/12 48;6-170 beton K175
10 Cor balok beton B1 13/30 6D12, ;sk 8-100/170
11 Cor balok beton B2 13/25 4D12, 210;sk 8-100/170
12 Cor Lantai Beton t=12 cm m8 K-225
13 Cor Tangga Utama 10-170 beton K225
III PEKERJAAN STRUKTUR LANTAI ATAS
1 Cor Kolom K1 13/25 4D12;8-170 beton K225
2 Cor Kolom Praktis 10/15 48;6-170 beton K175
3 Cor Balok Anak B3 13/20 4D12 ; sk 8-100/170
4 Cor Plat Dak + talang beton t=10 cm 8-170 Beton K225
5 Pekerjaan Waterproofing Bitumen
a Talang Dak beton, plat beton,Ruang jemuran
b Lantai kamar mandi
IV PEKERJAAN ARSITEKTUR BAWAH
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pasangan batu andesit bakar 10/50

Harga satuan Jmh Harga

2.54
#REF!
#REF!
12.00

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!

177,928
#REF!
#REF!
2,520,000

#REF!
#REF!
#REF!
#REF!

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
113.45
0
Tn. Firda

No

ITEM PEKERJAAN

Volume

Plin kayu
5 Lantai 40x40 ex inesa onix (teras depan,teras belakang,balkon)
Floor batu sikat ( Carport, r.service)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Jotun Jotashield
2 Cat dinding Interior ex Jotun Majestic
3 Cat Plafond ex Jotun
V

PEKERJAAN ARSITEKTUR ATAS


Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pasangan batu andesit bakar 10/50
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm
2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm
3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm
4 Tipe J1 Kusen UK.240 X 70 daun jendela kaca frame 10 cm uk 62 x 210 x 3,5 cm
5 Tipe J2 Kusen UK.240 X 70 daun jendela kaca frame 10 cm uk 62 x 210 x 3,5 cm
6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca frame 10 cm uk 62 x 150 x 3,5 cm
7 Tipe V1
8 Tipe J4 Kusen UK.200 X 70 daun jendela kaca mati
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
Pekerjaan List Gipsum 10 cm
Pekerjaan Lantai
1 Pasir Urug
2 Lantai 60x60 ex esenza ivory(R. Duduk,Hall tangga)
3
4
5
6
7
8

Plint 10 x 60 ex esenza
Lantai Parquet (kamar tidur anak 1,2,3)
Plin kayu
Lantai kayu samarinda +plin
Lantai 40x40 ex inesa onix (balkon)
Keramik 30x30 ex Roman Oscarbrown unpholised (Jemuran, R. tidur pembantu)

Pekerjaan Pengecatan
1 Cat dinding Exterior ex Jotun Jotashield
2 Cat dinding Interior ex Jotun Majestic
3 Cat Plafond ex Jotun
4 Cat Lisplang

VII PEKERJAAN INSTALASI LISTRIK


LISTRIK LANTAI BAWAH
Box panel Presto 6 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik lampu outbow, lampu 11 watt + instalasi kabel prima
Lampu taman
Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5

Page 15 of 52

Harga satuan Jmh Harga

Bobot
Bhn & Upah Bhn & Upah Pkrjaan

14.00 m'
2
#REF! m
2
m
#REF!
Sub Total

35,000
224,588
200,000

490,000
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

75.45 m
2
226.35 m
2
#REF! m
Sub total
Total V

21,450
16,183
12,600

1,618,403
3,663,022
#REF!
#REF!
121,147,733

#REF!
#REF!
#REF!

255.00 m
2
510.00 m
2
m
510.00
2
34.00 m
Sub Total

78,238
29,272
19,261
250,000

19,950,622
14,928,584
9,822,906
8,500,000
53,202,112

#REF!
#REF!
#REF!
#REF!

2.00 bh
2.00 bh
3.00 bh
4.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
Sub Total

4,009,721
2,788,596
2,610,877
1,032,500
1,656,380
1,730,220
594,640
516,250

8,019,442
5,577,192
7,832,631
4,130,000
1,656,380
1,730,220
594,640
516,250
30,056,755

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

60.13 m
2
91.25 m
Sub Total

93,969
21,600

5,650,591
1,971,000
7,621,591

#REF!
#REF!

3
3.01 m
2
21.69 m

69,930
224,588

210,647
4,871,322

#REF!
#REF!

21,000
175,000
35,000
275,000
224,588
110,000

474,600
3,412,500
875,000
7,425,000
1,718,101
1,040,050
20,027,220

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

m2
m2
m2
m'

21,450
16,183
12,600
13,756

#REF!
#REF!
#REF!
#REF!

m2
m2
m'
bh
bh
m'

137,500
85,000
84,463
44,275
31,500
70,000

2,734,875
6,189,998
757,670
557,512
10,240,054
28,573,349
14,792,250
9,144,300
2,224,249
88,550
126,000
2,198,000

22.60 m'
2
19.50 m
25.00 m'
27.00 trap
2
7.65 m
2
9.46 m
Sub Total
127.50
382.50
60.13
40.53
Sub total
Total VI
107.58
107.58
26.33
2.00
4.00
31.40

VI PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap genteng beton plat
3 Bubungan Genteng Beton
4 Bubungan apex (tiga arah)
5 Ujung Bubungan ex CP
6 Lispang GRC 30 cm

Sat

Total VII
1.00
4.00
24.00
4.00
1.00
12.00

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

20,615,250
bh
bh
bh
bh
bh
bh

165,000
75,000
175,000
200,000
450,000
175,000

165,000
300,000
4,200,000
800,000
450,000
2,100,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
113.45
0
Tn. Firda

ITEM PEKERJAAN

Volume

Telepon clipsal+instalasi
Tv ex clipsal + instalasi
Saklar Seri ex clipsal E 2000
Saklar tunggal ex clipsal E 2000
Saklar Hotel ex clipsal
LISTRIK LANTAI ATAS
Box panel Presto 4 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima
Titik lampu outbow, lampu 11 watt + instalasi kabel prima
Titik Lampu TL +lampu 11 watt + Instalasi kabel Prima
Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5
Telepon clipsal+instalasi
Tv ex clipsal + instalasi
Saklar Seri ex clipsal E 2000
Saklar tunggal ex clipsal E 2000
Saklar Hotel ex clipsal
Penangkal petir
VIII PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
3 Instalasi air panas
4 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16
5 Torn kapasitas 1 m3 + Stop kontak+pelampung
6 Pompa semi jetpum 225 watt zimitsu + Instalasi
7 Pompa pendorong 125 watt zimitsu + Instalasi
8 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw
Pipa 4"ex maspion aw
Acessoris
IX KAMAR MANDI, DAPUR & ALAT SANITAIR
1 Kamar mandi Bawah Tangga 165X 200 CM T=200 cm, Lt basement
Keramik dinding 20/45 ex Roman TILE
Keramik lantai 30x30 ex Roman anpolished
Closed duduk ex toto tipe 860 white
Jet Spry
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain
2 Kamar mandi R. tidur tamu 165 x 200 cm t 270cm, Lt bawah
Keramik dinding 25/45 ex Roman
Keramik lantai 30x30 ex Roman anpolished
Closed duduk ex Toto Whitecw 860
Jet Spry
Wastapel kaca + cermin
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain

3 Kamar mandi R. tidur anak 165 x 200 cm t 360cm, Lt atas


Keramik dinding 25/45 ex Roman
Keramik lantai 30x30 ex Roman anpolished
Closed duduk ex Toto Whitecw 860
Jet Spry
Wastapel kaca + cermin
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain
4 Kamar mandi R. Utama 165 x 300 cm t 360cm, Lt atas
Keramik dinding 30/60 ex Roman

1.00
4.00
6.00
3.00
1.00

Sat

Bobot
Bhn & Upah Bhn & Upah Pkrjaan

bh
bh
bh
bh
bh

185,000
190,000
55,000
57,000
65,000

185,000
760,000
330,000
171,000
65,000

#REF!
#REF!
#REF!
#REF!
#REF!

1.00 bh
4.00 bh
19.00 bh
5.00 bh
1.00 bh
14.00 bh
3.00 bh
5.00 bh
3.00 bh
5.00 bh
1.00 bh
1.00
Total VIII

165,000
75,000
175,000
200,000
89,250
175,000
185,000
190,000
55,000
57,000
65,000
1,740,000

165,000
300,000
3,325,000
1,000,000
89,250
2,450,000
555,000
950,000
165,000
285,000
65,000
1,740,000
29,333,270

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

120.00
20.00
10.00
1.00
4.00
120.00
1.00
2.00
1.00
1.00

m'
m'
m'
ls
bh
m'
m'
m'
bh
bh

16,744
15,375
14,473
450,000
50,000
45,375
10,450,000
1,350,000
350,000
350,000

2,009,280
307,500
144,730
450,000
200,000
5,445,000
10,450,000
2,700,000
350,000
350,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

120.00 m'
120.00 m'
1.00 ls
Total IX

23,098
29,625
600,000

2,771,760
3,555,000
600,000
57,417,866

#REF!
#REF!
#REF!

14.52 m2
3.63 m2
1 bh

130,954
128,989
2,775,000
70,000
2,500,000
250,000
107,000

1,901,446
468,231
2,775,000
70,000
2,500,000
250,000
107,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

130,954
128,989
2,775,000
70,000
3,050,000
2,500,000
250,000
75,000

3,583,938
468,231
2,775,000
70,000
3,050,000
2,500,000
250,000
75,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

1 bh
1 bh
1 bh

130,954
128,989
2,775,000
70,000
3,050,000
2,500,000
250,000
75,000

3,583,938
468,231
2,775,000
70,000
3,050,000
2,500,000
250,000
75,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

2
35.288 m

157,144

5,545,309

#REF!

1 bh

1 bh
1 bh

1 bh
27.368
3.63
1
1

m2
m2
bh
bh

1 bh
1 bh
1 bh
1 bh

27.368
3.63
1
1

m2
m2
bh
bh

1 bh

Page 16 of 52

Harga satuan Jmh Harga

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
113.45
0
Tn. Firda

ITEM PEKERJAAN

Volume

Sat

2
5.445 m
1 bh
1 bh

Keramik lantai 30x30 ex Roman anpolished


Closed duduk ex Toto Whitecw 860
Jet Spry
Wastapel kaca + cermin
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain
5 Kamar mandi Pembantu 165 x 120 cm t 150 cm, Lt bawah
Keramik dinding 20/25 ex Roman
Keramik lantai 20x20 ex Roman anpolished
Closed duduk ex ina
Shower dingin
Gantungan handuk /baju
Floor Drain
6 Dapur
Keramik dinding 30/60 ex Granito TILE
Meja granit 60 x 600 cm
Zink
Kran dingin
PEKERJAAN LAIN-LAIN
Relling Tangga besi stenlis
Relling balkon steenlis 4/4

1 bh
1 bh
1 bh
1 bh

Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm
Canofi Jemuran
Tangga ke Torn
Jembatan grill Besi
Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight
XI PEKERJAAN PAGAR DAN TAMAN
Cor sloof 10/15 410;8-200 beton K-225
Cor Kolom Praktis 10/12 48;6-170 beton K175
Pasangan bata merah
Plesteran
Caprotan halus
Cat dinding
Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm
Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm
Taman

Page 17 of 52

Harga satuan Jmh Harga

Bobot
Bhn & Upah Bhn & Upah Pkrjaan
154,787
842,816 #REF!
2,775,000
2,775,000 #REF!
70,000
70,000 #REF!
3,050,000
3,050,000 #REF!
2,500,000
2,500,000 #REF!
250,000
250,000 #REF!
75,000
75,000 #REF!

13.805
5.445
1
1
1
1

m2
m2
bh
bh
bh
bh

104,763
103,191
250,000
300,000
80,000
45,000

1,446,252
561,877
250,000
300,000
80,000
45,000

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

3.60
6.00
1.00
1.00
Total X
12.70
10.50

m2
m2
bh
bh

183,499
650,000
850,000
600,000

#REF!
#REF!
#REF!
#REF!

m'
m'

950,000
950,000

660,596
3,900,000
850,000
600,000
40,186,250
12,065,000
9,975,000

1.00
9.28
1.00
3.50
32.50
Total X
1.29
0.14
36.10
72.20
72.20
72.20
3.50
5.40
98.00

ls
m2
ls
m'
m2

2,850,000
250,000
500,000
315,000
350,000

#REF!
#REF!
#REF!
#REF!
#REF!

m3
m3
2
m
2
m
m2
m2
m2
m2
m2

2,110,010
2,134,832
78,238
29,272
19,261
21,450
350,000
350,000
75,000

2,850,000
2,318,750
500,000
1,102,500
11,375,000
21,365,105
2,715,583
307,416
2,824,382
2,113,419
1,390,615
1,548,690
1,225,000
1,890,000
7,350,000

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

R E K A P I T U L A S I A N G G A R A N B I A YA
Nomor
Pekerjaan
Proyek
Luas bangunan
Lokasi
Pemilik

:
#REF!
: Struktur, arsitektur
: Rumah Tinggal
:
117.63 m2
:
0
: Tn. Firda

NO

JUMLAH
RP

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN

7,852,914

II

PEKERJAAN STRUKTUR

60,371,219

III

PEKERJAAN ARSITEKTUR

IV

PEKERJAAN ATAP

28,785,600

PEKERJAAN INSTALASI LISTRIK

16,051,000

VI

PLUMBING

30,313,510

VII

KAMAR MANDI, DAPUR & ALAT SANITAIR

36,338,048

VIII

PEKERJAAN PAGAR DAN TAMAN


JUMLAH
Jasa Konstruksi 5 %
Grand total

38,725,658
372,507,309
18,625,365
391,132,674

Disetujui,

Elywati
owner

154,069,360

Bandung, Desember 2009


Yang membuat

Kardinal

#########
16689083
3166831.9 #########
3,325,173 2979490.2
352883250

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
117.62775
0
Tn. Firda

No
I

II

ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembongkaran rumah asli
2 Pembuatan Gudang
3 Pekerjaan Bouwplank
4 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pile cap 70 x 70 x 100 cm
c Galian Tanah Pondasi Straust 30 cm t=300 cm'
d Urugan pasir pondasi pile cap t = 5 cm dipadatkan
e Lantai kerja pondasi pile cap t=5cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps

Volume Sat
Total I

Bobot
Bhn & Upah Bhn & Upah Pkrjaan
7,852,914

1
22.50
44.00
1.00
Total II

ls
2
m
ls
ls

3,000,000
121,095
32,461
700,000

3,000,000
2,724,641
1,428,273
700,000
60,371,219

0.805
0.731
0.383
0.188

49.70
1.72
21.00
0.17
0.17
21.30

m
m3
m'
3
m
m3
3
m

47,680
47,680
39,925
69,930
23,175
352,934

2,369,696
81,771
838,425
11,993
3,975
7,517,484

0.636
0.022
0.225
0.003
0.001
2.018

39,925
1,403,911
1,666,049
2,728,085
2,532,012
2,659,503
2,385,989
2,548,691
2,415,852
2,209,311
2,209,311

3,941,396
2,083,404
1,428,637
7,263,526
2,126,890
3,350,974
6,871,649
3,326,041
6,432,205
8,304,533
4,418,621
154,069,360
52,588,554
19,676,790
14,723,682
9,688,082
8,500,000
47,494,096

1.058
0.559
0.384
1.950
0.571
0.900
1.845
0.893
1.727
2.229
1.186

6,091,660
11,719,819
8,784,968
18,019,040
1,407,923
1,470,687
16,388,279
11,834,912
4,553,366

1.635
3.146
2.358
4.837
0.378
0.395

3 Urugan Tanah
98.72 m
3
4 Cor Straust Pile 30 t=300 cm; 4 D13,8-1700
1.48 m
3
5 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
0.86 m
3
6 Cor Sloof S1 15/25 413,210;8-200 beton K-225
2.66 m
3
7 Cor Sloof S2 15/20 410;8-200 beton K-226
0.84 m
3
8 Cor Kolom K1 15/30 413,210;8-200 beton K-225
1.26 m
3
m
9 Cor Kolom Praktis 15/20 410;6-170 beton K175
2.88
3
10 Cor balok beton B1 15/30 6D13, ;sk 8-100/170
1.31 m
3
11 Cor balok beton B2 15/25 410;sk 8-100/170
2.66 m
3
12 Cor Lantai Beton t=12 cm m8 K-225
3.76 m
3
13 Cor Topi beton atas Jendela
2.00 m
III PEKERJAAN ARSITEKTUR
Total III
Pekerjaan dinding
Sub Total
2
1 Pas dinding bata merah 1/2 bt 1;5
251.50 m
2
2 Pas Plesteran
503.00 m
2
3 Pas acian dinding
503.00 m
2
4 Pasangan batu andesit bakar 10/50
34.00 m
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo
Sub Total
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm
2.00 bh
2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm
5.00 bh
3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm
4.00 bh
4 Tipe J1 Kusen UK.170 X 60 daun jendela kaca frame 10 cm uk 52 x 162 x 3,5 cm
12.00 bh
5 Tipe J2 Kusen UK.240 X 150 Kaca mati
1.00 bh
6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca mati uk 62 x 150 x 3,5 cm
1.00 bh
Pekerjaan Plafond
Sub Total
2
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
130.10 m
2
2 Pekerjaan List Gipsum 10cm
210.80 m

Pekerjaan Lantai

Harga satuan Jmh Harga

Sub Total

78,238
29,272
19,261
250,000

3,045,830
2,343,964
2,196,242
1,501,587
1,407,923
1,470,687
90,969
21,600

27,156,818

5.282
3.953
2.601
2.282

3.177
1.222

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
117.62775
0
Tn. Firda

ITEM PEKERJAAN

Volume Sat
3

1 Pasir Urug
2 Lantai keramik 40x40 ex Roman (R. tamu,r.keluarga,r.makan,Dapur R. tidur)
3 Plint keramik 10 x 40 ex Roman
4 Lantai Keramik 40x40 ex Roman (teras depan,teras belakang)
5 Keramik 30x30 ex Mulia polished warna ivory (kamar tidur pembantu)
6 Keramik 30x30 ex Mulia anpolished warna abu-abu (R.cuci ,jemuran)
7 Floor batu sikat ( Carport,)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Jotun Jotashield
2 Cat dinding Interior ex Jotun Majestic
3 Cat Plafond ex Jotun
VI PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap metalroof
3 Lispang GRC 30 cm
V PEKERJAAN INSTALASI LISTRIK
Box panel Presto 6 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 2 x 1,5; 3 x 2,5
Titik lampu outbow, lampu 11 watt + instalasi kabel prima 2 x 1,5; 3 x 2,5
Lampu taman
Lampu TL
Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5
Telepon clipsal+instalasi
Tv ex clipsal + instalasi
Saklar Seri ex clipsal E 2000
Saklar tunggal ex clipsal E 2000
Penangkal petir
VI PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
3 Instalasi air panas
4 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16
5 Torn kapasitas 1 m3 dolpin + Stop kontak+pelampung
6 Pompa semi jetpum 225 watt zimitsu + Instalasi
7 Pompa pendorong 125 watt zimitsu + Instalasi
8 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw
Pipa 4"ex maspion aw
Acessoris
9 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm

2.54 m
2
90.86 m
134.59 m'
2
6.53 m
2
12.18 m
2
19.14 m
2
23.10 m
Sub total
2
125.75 m
2
377.25 m
2
130.10 m
Total IV
2
93.28 m
2
93.28 m
40.00 m'
Total V
1.00 bh
6.00 bh
32.00 bh
3.00 bh
2.00 bh
4.00 bh
19.00 bh
1.00 bh
7.00 bh
10.00 bh
3.00 bh
1.00
Total VI

VII KAMAR MANDI, DAPUR & ALAT SANITAIR


1 Kamar mandi Kamar tidur No.1 ,2,3 (3 unit); 135X 200 CM T=360 cm,
Keramik dinding 20/45 ex Roman TILE

Total VII

Harga satuan Jmh Harga

Bobot
Bhn & Upah Bhn & Upah Pkrjaan
69,930
157,157
21,000
157,157
135,000
135,000
200,000
21,450
16,183
12,600
150,000
120,000
90,000
165,000
75,000
175,000
200,000
450,000
145,000
175,000
205,000
190,000
55,000
57,000
2,175,000

177,928
14,278,971
2,826,432
1,025,449
1,644,138
2,583,900
4,620,000
10,441,613
2,697,338
6,105,037
1,639,239
28,785,600
13,992,000
11,193,600
3,600,000
16,051,000
165,000
450,000
5,600,000
600,000
900,000
580,000
3,325,000
205,000
1,330,000
550,000
171,000
2,175,000
30,313,510

0.048
3.833
0.759
0.275
0.441
0.694
1.240
0.724
1.639
0.440
3.756
3.005
0.966
0.044
0.121
1.503
0.161
0.242
0.156
0.893
0.055
0.357
0.148
0.046
0.584

80.00
20.00
10.00
1.00
4.00
80.00
1.00
2.00
1.00
1.00

m'
m'
m'
ls
bh
m'
m'
m'
bh
bh

16,744
15,375
14,473
450,000
50,000
45,375
10,450,000
1,800,000
1,350,000
450,000

1,339,520
307,500
144,730
450,000
200,000
3,630,000
10,450,000
3,600,000
1,350,000
450,000

0.360
0.083
0.039
0.121
0.054
0.974
2.805
0.966
0.362
0.121

120.00
80.00
1.00
1.00

m'
m'
ls
ls

23,098
29,625
400,000
2,850,000

2,771,760
2,370,000
400,000
2,850,000

0.744
0.636
0.107
0.765

74.976 m2

36,338,048
163,692

12,272,971

3.295

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
117.62775
0
Tn. Firda

No

ITEM PEKERJAAN

Keramik lantai 30x30 ex Roman anpolished


Closed duduk ex toto tipe 860 white
Jet Spry
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain
5 Kamar mandi Pembantu 135 x 150 cm t 150 cm, Lt atas
Keramik dinding 20/25 ex Roman
Keramik lantai 20x20 ex Roman anpolished
Closed duduk ex ina
Shower dingin
Gantungan handuk /baju
Floor Drain
6 Dapur
Keramik dinding 20/45 ex Roman TILE
Meja granit 60 x 600 cm
Zink
Kran dingin
VIII PEKERJAAN PAGAR DAN TAMAN
Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight
Canofi Jemuran
Tangga putar
Jembatan grill Besi
PAGAR
Cor sloof 10/15 410;8-200 beton K-225
Cor Kolom Praktis 10/12 48;6-170 beton K175
Pasangan bata merah
Plesteran
Camprotan halus
Cat dinding
Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm
Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm
Taman

Volume Sat

8.91 m2
3 bh
3 bh

3 bh
3 bh

3 bh
7.865
4.455
1
1
1
1

Harga satuan Jmh Harga

Bobot
Bhn & Upah Bhn & Upah Pkrjaan
161,237
1,436,618
0.386
2,775,000
8,325,000
2.235
70,000
210,000
0.056
2,500,000
7,500,000
2.013
150,000
450,000
0.121
107,000
321,000
0.086

m2
2
m
bh
bh
bh
bh

130,954
128,989
250,000
300,000
80,000
45,000

1,029,950
574,647
250,000
300,000
80,000
45,000

0.276
0.154
0.067
0.081
0.021
0.012

163,692
650,000
350,000
200,000

392,861
2,600,000
350,000
200,000
38,725,658
17,175,000
7,800,000
5,525,000
2,250,000
1,600,000
21,550,658
1,974,969
343,582
2,824,382
2,113,419
1,390,615
1,548,690
1,575,000
2,430,000
7,350,000

0.105
0.698
0.094
0.054

2.40 m
2
4.00 m
1.00 bh
1.00 bh
Total VIII
Sub total
2
24.00 m
2
17.00 m
4.50 m'
4.00 m'
Sub total
3
0.78 m
3
0.14 m
2
36.10 m
2
72.20 m
2
72.20 m
2
72.20 m
2
3.50 m
2
5.40 m
2
98.00 m

325,000
325,000
500,000
400,000
2,532,012
2,385,989
78,238
29,272
19,261
21,450
450,000
450,000
75,000

2.094
1.483
0.604
0.430
0.530
0.092
0.758
0.567
0.373
0.416
0.423
0.652
1.973
100.000

Disetujui,

Bandung, Desember 2009


Yang membuat

Elywati

Kardinal

0.00

#REF!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! #REF!
#DIV/0!
31.910
39
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.108

16.207

35

28.960
#DIV/0!
9.000 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#REF!
30

10.5
41.360
32.68

15
5.25
12.24
32.49

0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
8.000 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
32.000 #DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

48,000

#REF!
12
6.035

7.728

#REF!

4.309

#REF!

7.373

#REF!

9.755

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

360

0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#REF!

194.891

PERHITUNGAN LUAS RUANG


Nomor
:
/TEK/XI/2009
Pekerjaan
: Struktur dan arsitektur
Proyek
: Rumah Tinggal
Lokasi
: Lampoeng
2
Luas tanah
159.950 m
Luas Bangunan :
Pemilik
:

2
117.628 m
Elywati

NO

RUANGAN

1
2
3
4
5

8
9
10

Carport
Teras
Foyer R. tamu
R. Tamu
R. Tidur 1
R. Rias
Toilet R.tidur 1
R. Tidur 2
R. Rias
Toilet R.tidur 2
R. Tidur 3
R. Rias
Toilet R.tidur 3
R. Keluarga
R. makan
Dapur kotor

11
12
13
13
14

Teras samping
R. Cuci
R. Tidur pembantu ( Lt atas)
Kamar mandi ( Lt atas)
R. Jemur ( Lt Atas)

Total luas bangunan

PIHAK KEDUA

PANJANG
M'
5.500
1.150
1.500
1.850
4.000
0.950
2.000
4.000
0.950
2.000
3.980
1.000
2.075
4.050
3.000
3.500
1.500
3.200
2.000
3.980
1.500
3.500
1.000
m2

LEBAR
M'
3.500
1.500
1.150
3.000
3.000
1.350
1.350
3.000
1.350
1.350
3.000
1.350
1.350
2.700
2.000
2.900
1.000
1.500
2.900
2.550
1.350
2.900
1.350

LUAS
M2
9.63
0.86
1.73
5.55
12.00
1.28
2.70
12.00
1.28
2.70
11.94
1.35
2.80
10.94
6.00
10.15
1.50
2.40
2.90
10.15
2.03
5.08
0.68
117.628

Bandung, Desember 2009


PIHAK PERTAMA

KERAMIK PLIN
PLAPON LIST
M2
19.250
1.725
5.3
1.725
5.3
5.550
9.7
12.000
14
1.283
4.6
2.700
6.7
12.000
14
1.283
4.6
2.700
6.7
11.940
13.96
1.350
4.7
2.801
6.85
10.935
13.5
6.000
10
10.150
12.8
1.500
5
4.800
9.4
5.800
9.8
10.149
13.06
2.025
5.7
10.150
12.8

780

155

16.091

3.9
2.55
4.6

3.36
7.96
3.98

118.565 188.470
5.625
7.5

No.

#REF!

#REF!

Ukuran Keramik/Granit

Ruangan

Luas

PROYEK PEMBANGUNAN RUMAH TINGGAL


LUAS TANAH
LUAS BANGUNAN
LOKASI
PEMILIK

:
:
:
:

160 M2
118 M2
LAMP[OENG
ELYWATI

8.86
22.86
11.43

SPESIFIKASI

BAHAN BANGUNAN

PONDASI

Straus file dan Pasangan Batu kali

STRUKTUR

Beton Bertulang

DINDING

Bata merah diplester dan di aci

CAT DINDING

ex Jotun

RANGKA ATAP

Baja ringan

PENUTUP ATAP

Metal Roof

KUSEN DAUN PINTU DAUN JENDELA :

Kayu Kamper Samarinda KW 1 Oven

FHINISING PINTU DAUN JENDELA

Melamik

KUNCI PINTU DAN AKSESORIS

Ex decson

LANTAI

Lantai Keramik Roman Sandstone G455226 Uk 45 x 45

Keramik dinding Roman Hidro BeigeW45401 Uk 25 x 45

PLAFOND

Gipsum 9 mm + rangka besi hollow

SHOWER

EX Toto TIpe 432 SJ

CLOSED DUDUK

EX Toto tipe 860 white

AIR PANAS

Solar water heater

1 Unit Pemasangan Kusen Pintu Tipe P2


Kusen 6/15 Kayu Samarinda Oven
Daun Pintu Double megateak 250 x 82x3,5 cm kayu kamper samarinda oven KW1
Rak kocek

m3
bh
bh

0.06
1
2

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Assesories
Kunci Pintu ex dekson
Handel dks 105-100-028
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P1

m2

0.14

ls
ls

1
1

bh
bh
bh

1
1
2

m'
bh
bh

5.70
1
1

Kusen 6/15 Kayu Samarinda Oven


Rak kocek

m3
bh

0.06
2

Kaca polos 5 mm
Daun Solid lambersering 231x 92x3,5 cm kayu kamper samarinda oven KW1
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
Handel dks 50 cm tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
Rakocek
1 Unit Pemasangan Kusen Pintu Tipe P3

m2

0.14
1

ls
ls

1
1

bh
bh
bh

1
1
4

m'
bh
bh

5.5
1
1

Kusen 6/15 Kayu Samarinda Oven


Daun Pintu kaca 231x61x3,5cm Rangka Kamper Samarinda Oven

m3
bh

0.06
1

Kaca polos 5 mm
Upah Pemasangan
Kusen
Daun Pintu
Kunci Pintu ex dekson
Handel dks tarik
Body LHR dks 8585 Sn +Cly dks 60 mm BKsn
Engsel Pintu 4" ex Muller
Fhinishing Woodstain Pinogar
Kusen
Daun Pintu
1 Unit Pemasangan Kusen JendelaTipe J1

m2

1.899

ls
ls

1
2

bh
bh
bh

1
1
4

m'
bh

6.00
1

Kusen 6/15 Kayu Samarinda Oven


Daun Jendela 170x62x3,5 cm rangka samarinda oven kw 1
Rak kocek

m3
bh
bh

0.05
1
2

Kaca polos 5 mm
Upah Pemasangan

m2

0.96

Kusen
Daun Jendela

ls
ls

1
1

bh
bh
bh

2
1
1

m'
bh
bh

5.90
1
1

Assesories
Engsel Jendela 3" ex Muller
Tarikan
Slot kunci
Fhinishing Woodstain
Kusen
Daun Jendela
Rakocek

Jumlah

2,757,605

11,155,000
1,022,400
50,000

712,805
1,022,400
100,000

85,000

11,900

35,000
65,000

35,000
65,000

103,200
146,400
37,200

103,200
146,400
74,400

45,000
180,000
50,000
Jumlah

256,500
180,000
50,000
3,583,330

11,155,000
50,000

712,805
100,000

85,000
1,709,400

11,900
1,709,400

35,000
65,000

35,000
65,000

258,000
119,925
37,200

258,000
119,925
148,800

45,000
125,000
50,000
Jumlah

247,500
125,000
50,000
2,583,814

11,155,000
700,800

622,449
700,800

85,000

161,415

35,000
65,000

35,000
130,000

292,125
119,925
31,775

292,125
119,925
127,100

45,000
125,000
Jumlah

270,000
125,000
1,766,573

11,155,000
304,800
50,000

552,173
304,800
100,000

85,000

81,600

7.10

674500

35,000
65,000

35,000
65,000

30,000
97,500
67,500

60,000
97,500
67,500

45,000
87,500
50,000

265,500
87,500
50,000

ANALISA HARGA SATUAN PEKERJAAN


Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

:
:
:
:
:
:

05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono

No

Uraian pekerjaan

Sat

Koef

1M2 PEKERJAAN PEMBERSIHAN


Pekerja
mandor
1M' PEKERJAAN GUDANG
Kaso Albasia
Papan Albasia
Triplek 3 mm
Paku
Seng gelombang
Pekerja
Tukan Kayu
Mandor

org
org
Total

0.0200
0.0050

0.0150
0.0300
1.1000
0.0200
0.5000
0.1500
0.3500
0.0200

m
3
m
2
m
kg
lb
org
org
org
Total

1 unit jet pum kedalaman 30m'


pipa 4" maspion aw abu
pipa2" maspion aw abu
Pipa 1maspion aw abu
Drat dalam 1"&drat luar 1"
siltip
lem pipa
tali injuk
Pompa gronfost 350 wat
upah kerja bor +set pompa

bt
bt
bt
bh
bh
kl
ikat
unit
m'

4.0000
4.0000
14.0000
28.0000
10.0000
1.0000
3.0000
1.0000
30.0000

Harga
satuan
(Rp)
e

Jumlah Harga
Bahan
upah
(Rp)
(Rp)
f
g

45,000.00
85,000.00

600,000.00
455,000.00
15,162.45
17,500.00
44,500.00
45,000.00
65,000.00
85,000.00

185,000.00
142,500.00
47,500.00
8,000.00
4,000.00
35,000.00
2,500.00
1,350,000.00
100,000.00

0.00

900.00
425.00
1,325.00

1,325.00

9,000.00
13,650.00
16,678.70
350.00
22,250.00
6,750.00
22,750.00
1,700.00
84,128.70

6,750.00
22,750.00
1,700.00
31,200.00

115,328.70

3,000,000.00
3,000,000.00

6,631,500.00

4,000.00
4,000.00

77,095.00

4,500.00
14,300.00
425.00
19,225.00

30,915.00

740,000.00
570,000.00
665,000.00
224,000.00
40,000.00
35,000.00
7,500.00
1,350,000.00
3,631,500.00

1 M2 PAGAR PENGAMAN PROYEK


Seng Gelombang BJLS 28 ( 80 x 180 cm ) second
Kayu Borneo Super
Paku 5 - 7
Pengecatan Cat Minyak 2 x Bagian Luar
Ongkos pasang
3 1M' PEKERJAAN BOUWPLANK
Kaso Albasia
Papan Albasia
Paku
Alat bantu
Pekerja
Tukan Kayu
Mandor
4 1M3 GALAIN TANAH KEDALAMA 1 M'
Pekerja
Mandor
Alat bantu
5 1M3 URUGAN TANAH KEMBALI
Pekerja
Mandor
Alat bantu
6 1M' GALAIAN STRAUST 30 CM
Pekerja
Mandor
Alat bantu
7 1 M3 URUGAN PASIR
Pasir Urug
Alat bantu
Pekerja

lbr
m3
kg
m2
ls
Total

1.1000
0.0150
0.0200
1.0800
1.0000

24,475.00
41,250.00
350.00
7,020.00
73,095.00

m3
m3
kg
ls
org
org
org
Total

0.0120
0.0080
0.0200
1.0000
0.1000
0.2200
0.0050

org
org
ls
Total

0.8000
0.0400
1.0000

org
org
ls
Total

0.1920
0.0190
1.0000

org
org
ls
Total

0.7500
0.0550
1.0000

1.1500
1.0000
0.3000

m
ls
org

22,250.00
2,750,000.00
17,500.00
6,500.00
4,000.00

600,000.00
455,000.00
17,500.00
500.00
45,000.00
65,000.00
85,000.00

7,200.00
3,640.00
350.00
500.00

11,690.00

52
RAB
by.Sanvio,telp.022 70416292

67,500.00
127,500.00
500.00

45,000.00
85,000.00
500.00

45,000.00
85,000.00
1,500.00

45,000.00
500.00
45,000.00

Jumlah Harga
Bahan-Upah
(Rp)
h

54,000.00
5,100.00
500.00
500.00

59,100.00

59,600.00

8,640.00
1,615.00
500.00
500.00

10,255.00

10,755.00

33,750.00
4,675.00
1,500.00
1,500.00

38,425.00

51,750.00
500.00
13,500.00

39,925.00

Mandor
8 1 M3 PASANGAN ANSTAMPING
Batu belah
Alat bantu
Pekerja
Tukang tembok
Mandor

org
Total

0.0100

85,000.00

1.1500
1.0000
0.7800
0.3900
0.0390

m
ls
org
org
org
Total

1 M3 URUGAN TANAH KEMBALI


Pekerja Setengah Terampil
Mandor
Alat Bantu

100,000.00
750.00
45,000.00
65,000.00
85,000.00

45,000.00
85,000.00
500.00

1.0500
0.5200
103.0000
1.0000
1.5000
0.6800
0.0750

100,000.00
108,333.33
1,080.00
1,500.00
45,000.00
65,000.00
85,000.00

Total
10 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 3 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor
11 1 M2 PASANGAN BATA MERAH 1/2 BATA 1 PC : 5 PS
Bata merah jati wangi
Pasir Pasang
Semen Portland
Alat bantu
Pekerja
Tukang tembok
Mandor

12 1 M2 PLESTERAN 1 PC : 3 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
13 1 M2 PLESTERAN 1 PC : 5 PS TEBAL 15 MM
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor
14 1 M2 Acian
Semen Portland
Alat Bantu
Pekerja
Tukang tembok
Mandor

14 1M3 PASANGAN KUSEN PINTU DAN JENDELA


Kayu Samarinda oven
Lem Kayu

70.0000
0.0400
14.3700
1.0000
0.3200
0.1100
0.0150

bh
m3
kg
ls
org
org
org
Total

70.0000
0.0850
9.6800
1.0000
0.3200
0.1100
0.0150

m3
kg
ls
org
org
org
Total

0.0310
8.4800
1.0000
0.1000
0.1600
0.0130

m
kg
ls
org
org
org
Total

0.0210
5.3200
1.0000
0.1000
0.1600
0.0130

kg
ls
org
org
org
Total

2.3200
1.0000
0.1000
0.1600
0.0130

m'
kg

1.0500
0.0500

500.00
108,333.33
1,080.00
750.00
45,000.00
65,000.00
85,000.00

500.00
500.00

52
RAB
by.Sanvio,telp.022 70416292

118,075.00

392,148.33

14,400.00
7,150.00
1,275.00
22,825.00

78,427.93

14,400.00
7,150.00
1,275.00
22,825.00

78,237.73

4,500.00
10,400.00
1,105.00
16,005.00

29,271.73

4,500.00
10,400.00
1,105.00
16,005.00

24,775.60

4,500.00
10,400.00
1,105.00
16,005.00

19,260.60

3,358.33
9,158.40
750.00

2,275.00
5,745.60
750.00

2,505.60
750.00

3,255.60

85,000.00
5,500.00

10,755.00

35,000.00
9,208.33
10,454.40
750.00

8,770.60
1,080.00
750.00
45,000.00
65,000.00
85,000.00

10,255.00

35,000.00
4,333.33
15,519.60
750.00

13,266.73
108,333.33
1,080.00
750.00
45,000.00
65,000.00
85,000.00

179,515.00

67,500.00
44,200.00
6,375.00

55,412.73

108,333.33
1,080.00
750.00
45,000.00
65,000.00
85,000.00

35,100.00
25,350.00
3,315.00
63,765.00

105,000.00
56,333.33
111,240.00
1,500.00

55,602.93
500.00
108,333.33
1,080.00
750.00
45,000.00
65,000.00
85,000.00

66,600.00

8,640.00
1,615.00

274,073.33

bh
m3
kg
ls
org
org
org
Total

850.00
14,350.00

115,000.00
750.00

115,750.00

Total
m
3
m
kg
ls
org
org
org

52,250.00

0.1920
0.0190
1.0000

9 1 M3 PASANGAN BATU BELAH 1 Pc : 4 Ps


Batu Belah
Pasir pasang
Semen Portland
Alat Bantu
Pekerja
Tukang Tembok
Mandor

89,250.00
275.00

b
Paku/Pasek
Alat bantu
Pekerja
Tukang Kayu
Mandor

15 1M2 PASANGAN PINTU PANEL JATI


Papan Kayu Jati Jabar
Lem Kayu
Paku/Pasek
Alat bantu
Pekerja
Tukang Kayu
Mandor

kg
ls
org
org
org
Total

0.0300
1.0000
0.0600
0.2500
0.0250

17,500.00
1,000.00
45,000.00
65,000.00
85,000.00

525.00
1,000.00

m3
kg
kg
ls
org
org
org
Total

0.0600
0.1500
0.1200
1.0000
0.5000
2.5000
1.0000

16 1M2 PASANGAN PINTU DAN JENDELA KAYU JATI JABAR


3
m
Papan Kayu Jati Jabar
Lem Kayu
kg
Paku/Pasek
kg
Alat bantu
ls
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
17 1M2 KACA RAYBEN 5 MM
m2
Kaca rayben 5 mm
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
18 1M2 KACA POLOS 5 MM
m2
Kaca polos 5 mm
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
19 1BH PASANG ENGSEL PINTU
Engsel pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
20 1BH PASANG ENGSEL PINTU
Engsel Jendela
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
21 1BH PASANG KUNCI PINTU
Kunci Pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
22 1BH PASANG KUNCI KAMAR MANDI
Kunci Pintu
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
23 1BH PASANG SPRING KNIP
Spring knip
bh
Pekerja
org
Tukang Kayu
org
Mandor
org
Total
24 1BH PASANG HAK ANGIN JENDELA
Hak angin
bh
Pekerja
org
Tukang Kayu
org
Mandor
org

91,050.00
85,000.00
5,500.00
17,500.00
25,000.00
45,000.00
65,000.00
85,000.00

85,000.00
5,500.00
17,500.00
25,000.00
45,000.00
65,000.00
85,000.00

85,000.00
45,000.00
65,000.00
85,000.00

70,000.00
45,000.00
65,000.00
85,000.00

10,500.00
45,000.00
65,000.00
85,000.00

15,000.00
45,000.00
65,000.00
85,000.00

265,000.00
45,000.00
65,000.00
85,000.00

160,000.00
45,000.00
65,000.00
85,000.00

17,500.00
45,000.00
65,000.00
85,000.00

52
RAB
by.Sanvio,telp.022 70416292

35,000.00
45,000.00
65,000.00
85,000.00

105,255.00

675.00
10,400.00
680.00
11,755.00

88,755.00

675.00
10,400.00
680.00
11,755.00

22,255.00

450.00
7,800.00
340.00
8,590.00

23,590.00

450.00
33,150.00
425.00
34,025.00

299,025.00

450.00
33,150.00
425.00
34,025.00

194,025.00

675.00
9,750.00
680.00
11,105.00

28,605.00

17,500.00

17,500.00
1.0000
0.0150
0.1500
0.0080

675.00
10,400.00
680.00
11,755.00

160,000.00

160,000.00
1.0000
0.0150
0.1500
0.0080

281,400.00

265,000.00

265,000.00
1.0000
0.0100
0.5100
0.0050

22,500.00
143,000.00
85,000.00
250,500.00

15,000.00

15,000.00
1.0000
0.0100
0.5100
0.0050

303,025.00

10,500.00

10,500.00
1.0000
0.0100
0.1200
0.0040

22,500.00
162,500.00
85,000.00
270,000.00

77,000.00

77,000.00
1.0000
0.0150
0.1600
0.0080

112,125.00

93,500.00

93,500.00
1.1000
0.0150
0.1600
0.0080

2,700.00
16,250.00
2,125.00
21,075.00

2,975.00
825.00
2,100.00
25,000.00

30,900.00
1.1000
0.0150
0.1600
0.0080

5,100.00
825.00
2,100.00
25,000.00

33,025.00
0.0350
0.1500
0.1200
1.0000
0.5000
2.2000
1.0000

35,000.00
675.00
9,750.00
680.00

Total
25 1 M2 PASANGAN ATAP GETENG EX CP,CISANGKAN
Genteng beton plat
Pekerja
Tukang Tembok
Mandor
26 1 M2 PASANGAN BUBUNGAN EX CP,CISANGKAN
Bubungan
Pasir Pasang
Semen Portland
Alat Bantu
Pekerja
Tukang Tembok
Mandor
1 M2 RANGKA HOLLOW 2/4 PLAFOND
Besi Hollow 2/4
Paku mur
Alat Bantu
Pekerja
Tukang
Mandor
1M2 PASANGAN PLAFOND GIPSUM T=9MM
Board gipsum
Paku gipsum
Dempul
Kain
Alat bantu
Pekerja
Tukang
Mandor
1M' PASANGAN LIST GIPSUM
List gipsum 7 cm
Dempul
Alat bantu
Pekerja
Tukang
Mandor
1M' PASANGAN LIST GIPSUM
List gipsum 10 cm
Dempul
Alat bantu
Pekerja
Tukang
Mandor
1M3 CORAN BETON 1 PC : 2 PS : 3 KR
Semen Portland
Pasir Beton
Split 1/2
Alat Bantu
Pekerja
Tukang
Mandor
1KG BESI TERPASANG
Besi Beton Rata-Rata
Kawat Beton
alat Bantu
Pekerja
Tukang Besi Beton Terampil
Mandor
1M3 BEKISTING UNTUK SLOOF 13/30
Papan albasia
paku
alat bantu

m
org
org
org
Total
2

m
2
m
kg
ls
org
org
org
Total

10.0000
0.1000
0.0300
0.0080

6,000.00
45,000.00
65,000.00
85,000.00

3.5000
0.0320
8.0000
1.0000
0.1500
0.0830
0.0080

18,500.00
108,333.33
1,080.00
1,000.00
45,000.00
65,000.00
85,000.00

11,105.00

46,105.00

4,500.00
1,950.00
680.00
7,130.00

67,130.00

6,750.00
5,395.00
680.00
12,825.00

90,681.67

1,579.50
5,200.00
127.50
6,907.00

34,380.33

1,575.00
2,925.00
127.50
4,627.50

14,602.50

1,575.00
2,925.00
127.50
4,627.50

17,652.50

76,500.00
25,025.00
12,750.00
114,275.00

701,729.55

1,125.00
1,625.00
425.00
3,175.00

12,610.38

60,000.00

60,000.00
64,750.00
3,466.67
8,640.00
1,000.00

77,856.67

kg
kg
ls
org
org
org
Total

0.00
0.00
0.00
45,000.00
65,000.00
85,000.00

m2
kg
kg
m'
ls
org
org
org
Total

1.0000
0.1500
0.1500
4.0000
1.0000
0.0351
0.0800
0.0015

m2
kg
ls
org
org
org
Total

1.0500
0.0100
1.0000
0.0350
0.0450
0.0015

m2
kg
ls
org
org
org
Total

1.1000
0.0100
1.0000
0.0350
0.0450
0.0015

kg
m3
m3
ls
org
org
org
Total

325.0000
0.7540
0.8500
1.0000
1.7000
0.3850
0.1500

kg
kg
ls
org
org
org
Total

1.0500
0.0100
1.0000
0.0250
0.0250
0.0050

1.1000
0.3000
1.0000

m
kg
ls

f
35,000.00

20,833.33
17,500.00
17,500.00
160.00
750.00
45,000.00
65,000.00
85,000.00

20,833.33
2,625.00
2,625.00
640.00
750.00

27,473.33
9,000.00
2,500.00
500.00
45,000.00
65,000.00
85,000.00

9,450.00
25.00
500.00

9,975.00
11,000.00
17,500.00
750.00
45,000.00
65,000.00
85,000.00

12,100.00
175.00
750.00

13,025.00
1,080.00
136,363.64
145,454.55
10,000.00
45,000.00
65,000.00
85,000.00

351,000.00
102,818.18
123,636.36
10,000.00

587,454.55
8,145.83
13,225.00
750.00
45,000.00
65,000.00
85,000.00

8,553.13
132.25
750.00

9,435.38

52
RAB
by.Sanvio,telp.022 70416292

455,000.00
17,500.00
750.00

500,500.00
5,250.00
750.00

b
pekerja
tukang
mandor
1M2 BEKISTING UNTUK KOLOM
Multiplek 12 mm
Kayu balok
paku
alat bantu
pekerja
tukang
mandor
1 M2 LANTAI KERAMIK 60X60 ASIA TILE
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor

org
org
org
Total

0.2500
0.2800
0.0050

45,000.00
65,000.00
85,000.00

0.2500
0.0150
0.4000
1.0000
0.2500
0.2800
0.0050

m
3
m
kg
ls
org
org
org
Total
2

m
kg
3
m
kg
ls
org
org
org

506,500.00
130,000.00
2,750,000.00
17,500.00
750.00
45,000.00
65,000.00
85,000.00

115,000.00
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00
85,000.00

m2
kg
m3
kg
ls
org
org
org

1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300

86,805.56
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00
85,000.00

m2
kg
m3
kg
ls
org
org
org

1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300

50,000.00
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00
85,000.00

m
kg
m3
kg
ls
org
org
org

1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300

45,000.00
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00
85,000.00

m2
kg
m3
kg
ls
org
org
org

1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300

47,000.00
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00
85,000.00

m2
kg
m3
kg
ls
org
org

1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300

52
RAB
by.Sanvio,telp.022 70416292

110,000.00
1,080.00
108,333.33
3,800.00
750.00
45,000.00
65,000.00

176,740.40

6,750.00
21,450.00
2,550.00
30,750.00

145,726.51

6,750.00
21,450.00
2,550.00
30,750.00

105,240.40

6,750.00
21,450.00
2,550.00
30,750.00

99,740.40

6,750.00
21,450.00
2,550.00
30,750.00

101,940.40

51,700.00
12,290.40
4,550.00
1,900.00
750.00

71,190.40
1 M2 LANTAI DINDING 30X 60 POLISHED
keramik lantai 25 X 60 Granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang

6,750.00
21,450.00
2,550.00
30,750.00

49,500.00
12,290.40
4,550.00
1,900.00
750.00

68,990.40
1 M2 LANTAI DINDING 25X 33 POLISHED
keramik lantai 25 X 33GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor

111,375.00

55,000.00
12,290.40
4,550.00
1,900.00
750.00

74,490.40
1 M2 LANTAI KERAMIK30 X 30 POLISHED
keramik lantai 30 x30 GEOVANI
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor

11,250.00
18,200.00
425.00
29,875.00

95,486.11
12,290.40
4,550.00
1,900.00
750.00

114,976.51
1 M2 LANTAI KERAMIK 40X40 POLISHED
keramik lantai40 X 40 granito
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor

536,375.00

126,500.00
12,290.40
4,550.00
1,900.00
750.00

145,990.40
1 M2 LANTAI KERAMIK 60X60 ANPOLISHED
keramik lantai 60 x60 asia tile
semen
pasir pasang
semen warna
alat bantu
pekerja
tukang
mandor

32,500.00
41,250.00
7,000.00
750.00

81,500.00
1.1000
11.3800
0.0420
0.5000
1.0000
0.1500
0.3300
0.0300

g
11,250.00
18,200.00
425.00
29,875.00

121,000.00
12,290.40
4,550.00
1,900.00
750.00
6,750.00
21,450.00

mandor

org

0.0300

85,000.00

f
140,490.40

1 M2 LANTAI Batu sikat


Batu sikat Lampung
semen
pasir pasang
alat bantu
pekerja
tukang
mandor

m
kg
3
m
ls
org
org
org

1.1000
11.3800
0.0420
1.0000
0.1500
0.9300
0.1000

37,500.00
1,080.00
108,333.33
750.00
45,000.00
65,000.00
85,000.00

m
m'
2
m
bh
bh
ls
org
org
org

0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
0.0510
0.0500
0.0200

8,500.00
2,000.00
35,000.00
12,500.00
3,500.00
1,000.00
45,000.00
65,000.00
85,000.00

m2
m'
m2
bh
bh
ls
org
org
org

0.1500
0.0500
0.3000
0.0150
0.0150
1.0000
0.0510
0.0500
0.0200

8,500.00
2,000.00
45,000.00
12,500.00
3,500.00
1,000.00
45,000.00
65,000.00
85,000.00

m2
m'
m2
bh
bh
bh
ls

15.0700
6.3000
3.0000
1.0000
1.0000
1.0000
1.0000

101,940.40
78,000.00
99,740.40
1,250,000.00
60,000.00
45,000.00
35,000.00

134,540.40

2,295.00
3,250.00
1,700.00
7,245.00

19,085.00

2,295.00
3,250.00
1,700.00
7,245.00

22,085.00

35,000.00
35,000.00

3,716,863.03

1,536,241.83
491,400.00
299,221.20
1,250,000.00
60,000.00
45,000.00
3,681,863.03

52
RAB
by.Sanvio,telp.022 70416292

6,750.00
60,450.00
8,500.00
75,700.00

1,275.00
100.00
13,500.00
187.50
52.50
1,000.00

14,840.00
ANALISA KAMAR MANDI BAWAH TANGGA
150 X 200 CM Tinggi Keramik =200 cm
Keramik dinding 25/33 ex genova
List genova
Keramik lantai 30x30 ex genova anpolished
Closed Duduk ex toto putih
Jet Spry
Floor Drain
Upah kerja set klosed+jetspray

171,240.40

1,275.00
100.00
10,500.00
187.50
52.50
1,000.00

11,840.00
1M2 PEKERJAAN PENGECATAN EXTERIOR
Cat dasar
amplas
Cat tembok DULUX
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor

2,550.00
30,750.00

41,250.00
12,290.40
4,550.00
750.00

58,840.40
1M2 PEKERJAAN PENGECATAN INTERIOR & PLAFOND
Cat dasar
amplas
Cat tembok DIAMON
Rol
Kwas.
Alat bantu
pekerja
tukang
mandor

DAFTAR HARGA SATUAN BAHAN DAN UPAH


Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

:
:
:
:
:
:

05/Rab/VIII/2007
Struktur, arsitektur
Rumah tinggal
654.98
Kavling DPR Ciwaruga
Ibu Diah

No

Uraian Bahan

Satuan

Harga satuan
Rp.

UPAH KERJA PEGAWAI HARIAN LEPAS


Pekerja/laden

org

45,000

Tukan tembok

org

65,000

Tukang Kayu

org

65,000

Mandor

org

85,000

BAHAN AGREGAT KASAR & BAHAN PEUTUP DINDING


1

Tanah urug

m3

Pasir urug

m3

45,000

Pasir pasang

m3

108,333

Pasir beton

m3

136,364

Batu belah

m3

100,000

Batu Split 1/2

m3

145,455

Batu Split 2/3

m3

145,455

Batu Bali Grey

m2

150,000

Semen Holcim

kg

1,080

10 Semen Warna putih

kg

3,500

11 Semen warna muda


12 Batu Sirip

kg
m2

145,000

13 Batu Andesit bakar

m2

145,000

14 Bata merah indramayu

bh

450

15 Bata merah garut

bh

500

1 Besi Beton U -24, 6 - 22 mm

kg

8,146

2 Besi Beton U -32 (ulir) D 8 - D 22 mm

kg

8,146

3 Kawat beton

kg
m2

140,000

BAHAN LOGAM

4 Rangka Atap Steel Strus

3,800

13,225

5 Seng gelombang BJLS 25 uk 90 x 180 cm

44,500

6 Paku 1/2 " - 1 "

18,500

7 Paku 2"-12"

17,500

8 Paku Gipsum

17,500

BAHAN PENGUNCI/PENGANTUNG DAN KACA


1 Engsel pintu 4" ex fino

bh

10,500

2 Engsel jendela 3 " ex.

15,000

3 Spring Knip

17,500

4 Hak angin jendela

35,000

5 Kunci pintu double slak ex. Fino 85,02 F

265,000

6 Kunci pintu double slaksilinder KM ex. SES

160,000

7 Tarikan Pintu

225,000

8 Rel Pintu maraton

175,000

9 Kaca Rayben brown 5 mm

85,000

10 Kaca polos 5 mm

70,000

11 Kaca es 5 mm

72,000

12 Glass Block warna coklat

10416.667

BAHAN KAYU/KAYU LAPIS DAN PLAPOND


1 Kayu Kaso Albasia

m3

2 Kayu Papan Albasia

m3

455,000

3 Kayu Balok borneo 4/6,5/7

m3

2,750,000

4 Kayu Balok borneo 6/12,8/12

m3

2,750,000

5 Kayu Papan Borneo Super 3/30

m3

2,750,000

6 Lisplang GRC

m3

55,000

7 Kayu Papan Kamper Samarinda 3/30

m3

7,300,000

8 Kayu Balok Kamper Samarinda 6/15 (kusen)

m3

7,300,000

9 Kayu Balok Jati Jabar 6/15 (Kusen)

85,000

10 Dolken dia 5-7 cm

m'
m3

11 Triplek 3 mm uk 120 x 240 cm

lbr

42,000

12 Triplek 4 mm uk 120 x 240 cm

lbr

54,000

13 Triplek 6 mm uk 120 x 240 cm

lbr

75,000

14 Multiplek 9 mm uk 120 x 240 cm

lbr

95,000

15 Multiplek 12 mm uk 120 x 240 cm

lbr

130,000

16 Teakwood 4 mm uk 120 x 240

lbr

85,000

17 Melamin 4 mm uk 120 x 240

lbr

54,000

18 Gipsum Jaya Board

lbr

56,000

19 Gipsum Elepan

lbr

60,000

20 List Gipsum 7 cm

m'

9,000

21 List Gipsum 10 cm

m'

11,000

22 Dempul Gipsum

kg

17,500

23 Kain Kasa gipsum

m'

160

24 pipa 4" maspion aw abu

bt

185,000

25 pipa2" maspion aw abu

bt

142,500

26 Pipa 1maspion aw abu

bt

47,500

27 Drat dalam 1"&drat luar 1"

bh

8,000

28 siltip

bh

4,000

29 lem pipa

kg

35,000

30 tali injuk

ikat

2,500

31 Pompa gronfost 350 wat

unit

1,350,000

600,000

7,500

BAHAN PENUTUP ATAP


Genteng plat beton ex cp

bh

6,000

Nok beton

bh

18,500

Nok apex

bh

28,500

Nok ujung

bh

20,000

m2

37,500

BAHAN PENUTUP LANTAI


Batu sikat lampung
Granit RRC 60x60
Keramik granito40x40
Keramik asia tile 60 x60

86,806
50,000
115,000

keramik dinding 25/33 geovani

47,000

Keramik dinding 30/60 granito

110,000

Keramik lantai 30x30 anpolised geovani

45,000

BAHAN FINISHING
Cat dasar nipon

8,500

Cat maxilite

11,250

Cat Mowilex

45,000

Cat Diamon water shill

35,000

Cat Dullux watershill

45,000

Cat vinilex

12,500

tiner

12,500

dempul kayu impra

24,500

meni

12,500

Cat Kayu seiv

26,500

Cat Kayu avian

25,000

Rol Cat

12,500

Kwas Cat

3,500

Cape

2,500

amplas

2,000

BAHAN SANITER
Klosed jongkok toto

175,000

Klosed Duduk toto,standar lengkap ,putih

1,250,000

Klosed Duduk toto,standar lengkap ,warna

1,450,000

Jetspray

60,000

Floor drain stanlis SunEi

45,000

Floor drain standar lokal

12,000

Wastapel toto

2,500,000

Buthtup

7,500,000

Head shower toto

450,000

Head shower sunEi

225,000

12.48

TIME SCHEDULE
KAVLING 2B

1
1
1

BOBOT

1
0

Series2

0
0
0

0
1

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

MINGGU

18

19

20

21

22

23

0.00

Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No
I

II

III

:
:
:
:
:
:

R E N C A N A A N G G A R A N B I A YA
#REF!
Struktur, arsitektur
Rumah tinggal
117.62775
0
Tn. Firda

ITEM PEKERJAAN

Volume Sat

PEKERJAAN PERSIAPAN
Pekerjaan Persiapan, Sarana dan Penunjang diantaranya untuk
Biaya-biaya:
1 Pembongkaran rumah asli
2 Pembuatan Gudang
3 Pekerjaan Bouwplank
4 Pembersihan akhir + buang brangkal
PEKERJAAN STRUKTUR
1 Pekerjaan Tanah
a Galian tanah Pondasi batu kali menerus
b Galian Pile cap 70 x 70 x 100 cm
c Galian Tanah Pondasi Straust 30 cm t=300 cm'
d Urugan pasir pondasi pile cap t = 5 cm dipadatkan
e Lantai kerja pondasi pile cap t=5cm
2 Pasangan Pondasi Batu Belah 1 Pc : 3 Ps

Total I

3 Urugan Tanah
4 Cor Straust Pile 30 t=300 cm; 4 D13,8-1700
5 Cor Pile Cap70x70x25 D13-200+ pedestal beton K 225
6 Cor Sloof S1 15/25 413,210;8-200 beton K-225
7 Cor Sloof S2 15/20 410;8-200 beton K-226
8 Cor Kolom K1 15/30 413,210;8-200 beton K-225
9 Cor Kolom Praktis 15/20 410;6-170 beton K175
10 Cor balok beton B1 15/30 6D13, ;sk 8-100/170
11 Cor balok beton B2 15/25 410;sk 8-100/170
12 Cor Lantai Beton t=12 cm m8 K-225
13 Cor Topi beton atas Jendela
PEKERJAAN ARSITEKTUR
Pekerjaan dinding
1 Pas dinding bata merah 1/2 bt 1;5
2 Pas Plesteran
3 Pas acian dinding
4 Pasangan batu andesit bakar 10/50
Pekerjaan Kusen,Pintu, Daun Jendela Kamper samarinda oven KW 1 ex tobindo
Kunci ex dekson, Engsel 4" ex Fino, Slot tanam Rambuncis,Tarikan ex Fino kaca 5 mm polos
1 Tipe P1 kusen Uk 250 x 100 cm Daun pintu solid Uk 220 x 92 x 3.5 cm
2 Tipe P2, kusen Uk 250 x 100 cm, Daun pintu double megateak Uk 220 x 82 x 3.5 cm
3 Tipe P3 kusen Uk 225 x 70cm, Daun Double megateak. Uk 220 x 62 x 3.5 cm
4 Tipe J1 Kusen UK.170 X 60 daun jendela kaca frame 10 cm uk 52 x 162 x 3,5 cm
5 Tipe J2 Kusen UK.240 X 150 Kaca mati
6 Tipe J3 Kusen UK.200 X 70 daun jendela kaca mati uk 62 x 150 x 3,5 cm
Pekerjaan Plafond
1 Pekerjaan Plafond Gipsum 9mm Ex elepand+rangka hollow 2/4 ,4/4
2 Pekerjaan List Gipsum 10cm

Pekerjaan Lantai
1 Pasir Urug
2 Lantai keramik 40x40 ex Roman (R. tamu,r.keluarga,r.makan,Dapur R. tidur)
3 Plint keramik 10 x 40 ex Roman
4 Lantai Keramik 40x40 ex Roman (teras depan,teras belakang)
5 Keramik 30x30 ex Mulia polished warna ivory (kamar tidur pembantu)

Sub Total
3
2.54 m
2
90.86 m
134.59 m'
2
6.53 m
2
12.18 m

Bobot
Pkrjaan

1
22.50
44.00
1.00
Total II

ls
2
m
ls
ls

0.805
0.731
0.383
0.188

49.70
1.72
21.00
0.17
0.17
21.30

m
3
m
m'
m3
m3
m3

0.636
0.022
0.225
0.003
0.001
2.018

98.72 m
3
1.48 m
3
0.86 m
3
2.66 m
3
m
0.84
3
1.26 m
3
2.88 m
3
m
1.31
3
2.66 m
3
3.76 m
3
m
2.00
Total III
Sub Total
2
251.50 m
2
503.00 m
2
503.00 m
2
34.00 m
Sub Total

1.058
0.559
0.384
1.950
0.571
0.900
1.845
0.893
1.727
2.229
1.186

2.00 bh
5.00 bh
4.00 bh
12.00 bh
1.00 bh
1.00 bh
Sub Total
2
130.10 m
2
210.80 m

1.635
3.146
2.358
4.837
0.378
0.395

5.282
3.953
2.601
2.282

3.177
1.222

0.048
3.833
0.759
0.275
0.441

Progres
Mgg lalu

VI

VI

6 Keramik 30x30 ex Mulia anpolished warna abu-abu (R.cuci ,jemuran)


7 Floor batu sikat ( Carport,)
Pekerjaan Pengecatan
1 Cat dinding Exterior ex Jotun Jotashield
2 Cat dinding Interior ex Jotun Majestic
3 Cat Plafond ex Jotun
PEKERJAAN ATAP
1 Rangka atap Steel strus
2 Penutup atap metalroof
3 Lispang GRC 30 cm
PEKERJAAN INSTALASI LISTRIK
Box panel Presto 6 grup
MCB 10 A,6A
Titik Lampu Down ligth 4'', 11 watt+instalasi kabel prima 2 x 1,5; 3 x 2,5
Titik lampu outbow, lampu 11 watt + instalasi kabel prima 2 x 1,5; 3 x 2,5
Lampu taman
Lampu TL
Stop kontak ex Clipsal E 2000 + Instalasi Kabel prima 3 x 2,5
Telepon clipsal+instalasi
Tv ex clipsal + instalasi
Saklar Seri ex clipsal E 2000
Saklar tunggal ex clipsal E 2000
Penangkal petir
PLUMBING
1 Instalasi Air Bersih
Pipa 1 ex maspion aw
Pipa 3/4' ex maspiom aw
Pipa 1/2' ex maspion aw
Acessoris Rucika
2 Keran taman
3 Instalasi air panas
4 Solar water heater. ex Sun rain kapaitas 150 L TZBB 18.16
5 Torn kapasitas 1 m3 dolpin + Stop kontak+pelampung
6 Pompa semi jetpum 225 watt zimitsu + Instalasi
7 Pompa pendorong 125 watt zimitsu + Instalasi
8 Instalasi air kotor + talang 3 "
Pipa 3"ex maspion aw
Pipa 4"ex maspion aw
Acessoris
9 Septik tank 150 cm x 200 cm x 150 cm+ rembasan 150 cm x 150 cm 150 cm

VII KAMAR MANDI, DAPUR & ALAT SANITAIR


1 Kamar mandi Kamar tidur No.1 ,2,3 (3 unit); 135X 200 CM T=360 cm,
Keramik dinding 20/45 ex Roman TILE
Keramik lantai 30x30 ex Roman anpolished
Closed duduk ex toto tipe 860 white
Jet Spry
Shower ex Toto tipe 432 sj
Gantungan handuk /baju
Floor Drain
5 Kamar mandi Pembantu 135 x 150 cm t 150 cm, Lt atas
Keramik dinding 20/25 ex Roman
Keramik lantai 20x20 ex Roman anpolished
Closed duduk ex ina
Shower dingin
Gantungan handuk /baju
Floor Drain
6 Dapur
Keramik dinding 20/45 ex Roman TILE
Meja granit 60 x 600 cm
Zink
Kran dingin
VIII PEKERJAAN PAGAR DAN TAMAN
Canovi Carport besi hollow 4/4, 2/4 t= 1,8 mm penutup starlight
Canofi Jemuran

19.14 m
2
23.10 m
Sub total
2
125.75 m
2
377.25 m
2
130.10 m
Total IV
2
93.28 m
2
93.28 m
40.00 m'
Total V
1.00 bh
6.00 bh
32.00 bh
3.00 bh
2.00 bh
4.00 bh
19.00 bh
1.00 bh
7.00 bh
10.00 bh
3.00 bh
1.00
Total VI

0.694
1.240

80.00
20.00
10.00
1.00
4.00
80.00
1.00
2.00
1.00
1.00

m'
m'
m'
ls
bh
m'
m'
m'
bh
bh

0.360
0.083
0.039
0.121
0.054
0.974
2.805
0.966
0.362
0.121

120.00
80.00
1.00
1.00

m'
m'
ls
ls

0.744
0.636
0.107
0.765

74.976 m2
8.91 m2
3 bh

3.295
0.386
2.235
0.056
2.013
0.121
0.086

0.724
1.639
0.440
3.756
3.005
0.966
0.044
0.121
1.503
0.161
0.242
0.156
0.893
0.055
0.357
0.148
0.046
0.584

Total VII

3 bh

3 bh
3 bh

3 bh
7.865
4.455
1
1
1
1

m
m2
bh
bh
bh
bh

0.276
0.154
0.067
0.081
0.021
0.012

0.105
0.698
0.094
0.054

2.40 m
2
4.00 m
1.00 bh
1.00 bh
Total VIII
Sub total
2
24.00 m
2
17.00 m

2.094
1.483

Tangga putar
Jembatan grill Besi
PAGAR
Cor sloof 10/15 410;8-200 beton K-225
Cor Kolom Praktis 10/12 48;6-170 beton K175
Pasangan bata merah
Plesteran
Camprotan halus
Cat dinding
Pagar besi Holllow 2/4; 1,8mm uk.120 x 50 cm
Pintu Gerbang besi hollow 2/4;4/4 t=1,8 mm uk 120 x 450 cm
Taman

4.50 m'
4.00 m'
Sub total
3
0.78 m
3
0.14 m
2
36.10 m
2
72.20 m
2
72.20 m
2
72.20 m
2
3.50 m
2
5.40 m
2
98.00 m

0.604
0.430
0.530
0.092
0.758
0.567
0.373
0.416
0.423
0.652
1.973
100.000

Disetujui,

Bandung, Desember 2009


Yang membuat

Elywati

Kardinal

Progres
Mgg ini

RENCANA ANGGARAN PELAKSANAAN


Nomor
Pekerjaan
Proyek
Luas m2
Lokasi
Pemilik

No

:
:
:
:
:
:

001/PS-TEK/VIII/2008
Struktur, arsitektur
Rumah tinggal
220
Puri syailendra
Cocak Kuswiyono

ITEM PEKERJAAN

VII PEKERJAAN INSTALASI LISTRIK


LISTRIK LANTAI BASTMEN
Sub Panel & Daya
Box panel Presto 8 grup
MCB 25A,16A,10A
Titik Lampu
Titik Lampu Down ligth 3' outbow, 18 watt+instalasi+fhiting
Titik Lampu Tl outbow 40 watt
Lampu Taman+instalasi
Outlet
Stop kontak Brocoplano+ Instalasi
Tv broco plano + instalasi
Saklar Tunggal
Saklar Seri
LISTRIK LANTAI BAWAH
Sub Panel & Daya
Box panel Presto 4 grup
MCB 10 A
Titik Lampu
Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting
Lampu Wastapel
Lampu sorot taman
Lampu Taman
Outlet
Stop kontak Brocoplano+ Instalasi
Telepon brocoplano +instalasi
Tv brocoplano + instalasi
Saklar Seri
Saklar Hotel
LISTRIK LANTAI ATAS
Box panel Presto 4 grup
MCB 10 A
Titik Lampu
Titik Lampu Down ligth 4'&3', 18 watt+instalasi+fhiting
Titik Lampu fhiting broco+lampu 11 watt
Lampu Wastapel
Outlet
Stop kontak Brocoplano+ Instalasi
Telepon brocoplano +instalasi
Tv broco plano + instalasi
Saklar Tunggal
Saklar Seri
Saklar Hotel
Penangkal petir

Volume

Sat

Harga satuan Harga satuan


Bahan

Upah

Total VII

2.00 bh
4.00 bh

40,000
34,375

35,000

5.00 bh
2.00 bh
1.00 bh

63,400
132,600

23,000
23,000

4.00
1.00
1.00
4.00

bh
bh
bh
bh

74,875
120,500
42,750
55,000

23,000
23,000
42,750
55,000

1.00 bh
4.00 bh

28,000
34,375

24,500
0

23.00
1.00
4.00
4.00

bh
bh
bh
bh

123,500
200,000
142,500
350,000

123,500
200,000
142,500
350,000

11.00
3.00
6.00
8.00
2.00

bh
bh
bh
bh
bh

109,250
120,000
120,000
55,000
80,000

109,250
120,000
120,000
55,000
80,000

1.00 bh
4.00 bh

28,000
34,375

24,500
0

20.00 bh
2.00 bh
2.00 bh

123,500
85,000
200,000

123,500
85,000
200,000

109,250
120,000
120,000
45,000
55,000
80,000
1,450,000

109,250
120,000
120,000
45,000
55,000
80,000
1,450,000

12.00
7.00
7.00
1.00
6.00
1.00
1.00

bh
bh
bh
bh
bh
bh

0.00

Jmh Harga
Bahan

Jmh Harga

Jlh Harga
Bhn+Upah
Upah
323,000

80,000
137,500

70,000

150000.00
137500.00

317,000
265,200

115,000
46,000

432000.00
311200.00
#REF!

299,500

92,000

16

#REF!
#REF!
#REF!
#REF!

33

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

You might also like