Professional Documents
Culture Documents
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
:
:
:
:
:
#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
ITEM PEKERJAAN
Jumlah
Jumlah
2,788,596
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
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
Jumlah
11,640,000
2,610,877
649,512
137004225.xls.ms_office
:
:
:
:
:
#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
ITEM PEKERJAAN
Jumlah
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
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
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
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
:
:
:
:
:
#REF!
Struktur dan arsitektur
Rumah Tinggal
0
Tn. Firda
No
ITEM PEKERJAAN
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
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
:
:
:
:
:
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
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
:
:
:
:
:
:
#REF!
Struktur, arsitektur
Rumah tinggal
113.45 m2
0
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
=
=
=
=
=
=
=
=
806,503
13,490
108,909
0
0
719,273
15,375
2,500
1,666,049
=
=
=
=
=
=
=
=
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
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
:
#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
=
=
=
=
=
=
=
=
=
=
651,667
193,307
297,636
16,187
140,269
165,038
15,000
719,273
15,375
2,500
2,216,253
=
=
=
=
=
=
=
=
=
=
=
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
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
:
#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
:
:
:
:
:
:
:
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
53,477,240
III
13,963,565
IV
VI
PEKERJAAN ATAP
28,573,349
VII
20,615,250
VIII
#REF!
121,147,733
PLUMBING
29,333,270
IX
57,417,866
PEKERJAAN LAIN-LAIN
40,186,250
XI
Disetujui,
Elywati
owner
21,365,105
#REF!
#REF!
#REF!
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 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
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
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
Page 15 of 52
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
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
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
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
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
16,051,000
VI
PLUMBING
30,313,510
VII
36,338,048
VIII
38,725,658
372,507,309
18,625,365
391,132,674
Disetujui,
Elywati
owner
154,069,360
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
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
Total VII
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
Volume Sat
8.91 m2
3 bh
3 bh
3 bh
3 bh
3 bh
7.865
4.455
1
1
1
1
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,
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
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)
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
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
:
:
:
:
160 M2
118 M2
LAMP[OENG
ELYWATI
8.86
22.86
11.43
SPESIFIKASI
BAHAN BANGUNAN
PONDASI
STRUKTUR
Beton Bertulang
DINDING
CAT DINDING
ex Jotun
RANGKA ATAP
Baja ringan
PENUTUP ATAP
Metal Roof
Melamik
Ex decson
LANTAI
PLAFOND
SHOWER
CLOSED DUDUK
AIR PANAS
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
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
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
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
:
:
:
:
:
:
05/Rab/VI/2007
Struktur, arsitektur
Rumah tinggal
654.98
Puri Syailendra
Cacok kuswiyono
No
Uraian pekerjaan
Sat
Koef
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
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
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
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
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
89,250.00
275.00
b
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
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
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
:
:
:
:
:
:
05/Rab/VIII/2007
Struktur, arsitektur
Rumah tinggal
654.98
Kavling DPR Ciwaruga
Ibu Diah
No
Uraian Bahan
Satuan
Harga satuan
Rp.
org
45,000
Tukan tembok
org
65,000
Tukang Kayu
org
65,000
Mandor
org
85,000
Tanah urug
m3
Pasir urug
m3
45,000
Pasir pasang
m3
108,333
Pasir beton
m3
136,364
Batu belah
m3
100,000
m3
145,455
m3
145,455
m2
150,000
Semen Holcim
kg
1,080
kg
3,500
kg
m2
145,000
m2
145,000
bh
450
bh
500
kg
8,146
kg
8,146
3 Kawat beton
kg
m2
140,000
BAHAN LOGAM
3,800
13,225
44,500
18,500
7 Paku 2"-12"
17,500
8 Paku Gipsum
17,500
bh
10,500
15,000
3 Spring Knip
17,500
35,000
265,000
160,000
7 Tarikan Pintu
225,000
175,000
85,000
10 Kaca polos 5 mm
70,000
11 Kaca es 5 mm
72,000
10416.667
m3
m3
455,000
m3
2,750,000
m3
2,750,000
m3
2,750,000
6 Lisplang GRC
m3
55,000
m3
7,300,000
m3
7,300,000
85,000
m'
m3
lbr
42,000
lbr
54,000
lbr
75,000
lbr
95,000
lbr
130,000
lbr
85,000
lbr
54,000
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
m'
160
bt
185,000
bt
142,500
bt
47,500
bh
8,000
28 siltip
bh
4,000
29 lem pipa
kg
35,000
30 tali injuk
ikat
2,500
unit
1,350,000
600,000
7,500
bh
6,000
Nok beton
bh
18,500
Nok apex
bh
28,500
Nok ujung
bh
20,000
m2
37,500
86,806
50,000
115,000
47,000
110,000
45,000
BAHAN FINISHING
Cat dasar nipon
8,500
Cat maxilite
11,250
Cat Mowilex
45,000
35,000
45,000
Cat vinilex
12,500
tiner
12,500
24,500
meni
12,500
26,500
25,000
Rol Cat
12,500
Kwas Cat
3,500
Cape
2,500
amplas
2,000
BAHAN SANITER
Klosed jongkok toto
175,000
1,250,000
1,450,000
Jetspray
60,000
45,000
12,000
Wastapel toto
2,500,000
Buthtup
7,500,000
450,000
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
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,
Elywati
Kardinal
Progres
Mgg ini
No
:
:
:
:
:
:
001/PS-TEK/VIII/2008
Struktur, arsitektur
Rumah tinggal
220
Puri syailendra
Cocak Kuswiyono
ITEM PEKERJAAN
Volume
Sat
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!