RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN PERUMAHAN KARYAWAN TRAKSI

LOKASI : OLE
TYPE : G10 / 302 M2/ SEMI PERMANEN
PERIODE : 2021
STATUS : KONTRAKTOR

SATUA VOLUM
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
N E
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 400.00 Rp 45,000.00 Rp 18,000,000.00
2 Pemasangan Bowplank M' 116.00 Rp 115,000.00 Rp 13,340,000.00
SUB TOTAL A Rp 31,340,000.00
B PEKERJAAN PONDASI FOOTPLATE 14.16
DAN LANTAI KERJA
1 Galian Pondasi FootPlate M³ 65.70 Rp 107,500.00 Rp 7,062,750.00
2 Galian Pondasi SIoof M³ 25.61 Rp 107,500.00 Rp 2,753,075.00
3 Semen Zak 70.81 Rp 87,500.00 Rp 6,195,875.00
4 Pasir Pasang M³ 9.91 Rp 125,000.00 Rp 1,238,750.00
5 Split uk 2/3 cm M³ 7.08 Rp 375,000.00 Rp 2,655,000.00
6 Besi dia. 10 mm Batang 197.34 Rp 86,000.00 Rp 16,971,240.00
7 Kawat Bendrat kg 10.00 Rp 23,000.00 Rp 230,000.00
8 Cerucuk Kayu Blingir dia 10 cm, btg 657.00 Rp 20,000.00 Rp 13,140,000.00
9 P=4
Papanmeter
mal uk. 2x17x400 cm Keping 150.00 Rp 14,500.00 Rp 2,175,000.00
10 Paku 3 inch kg 20.00 Rp 25,000.00 Rp 500,000.00
11 Pasir Urug m3 3.65 Rp 125,000.00 Rp 456,250.00
12 Upah Tukang Ls 0.15 Rp 160,000,000.00 Rp 24,000,000.00
SUB TOTAL B Rp 77,377,940.00
C PEKERJAAN SLOOF Uk. 20 x 20.70
1 40 cm
Semen Zak 124.20 Rp 87,500.00 Rp 10,867,500.00
2 Pasir Pasang M³ 14.49 Rp 125,000.00 Rp 1,811,250.00
3 Split uk 2/3 cm M³ 10.35 Rp 375,000.00 Rp 3,881,250.00
4 Besi dia.10 mm Batang 230.00 Rp 86,000.00 Rp 19,780,000.00
5 Besi dia. 8 mm Batang 197.64 Rp 60,000.00 Rp 11,858,400.00
6 Kawat beton kg 25.00 Rp 23,000.00 Rp 575,000.00
7 Papan mal uk. 2 x 17 x 400 cm Keping 93.38 Rp 14,500.00 Rp 1,354,010.00
8 Kayu uk. 4 x6 x 400 cm Batang 50.00 Rp 32,000.00 Rp 1,600,000.00
9 Cerucuk Kayu Blingir dia 8 cm, btg 480.00 Rp 15,000.00 Rp 7,200,000.00
10 p=4
Pakumeter
uk. 3 inch kg 10.00 Rp 25,000.00 Rp 250,000.00
11 Paku uk. 2.5 inch kg 10.00 Rp 25,000.00 Rp 250,000.00
12 Upah Tukang Ls 0.15 Rp 160,000,000.00 Rp 24,000,000.00
SUB TOTAL C Rp 83,427,410.00
D PEKERJAAN KOLOM, DINDING
- DAN RINGPLESTERAN
DINDING, BALK DAN M² 287.20
1 ACIAN
Batako uk 7 x 15 x 33 cm Pcs 6,605.60 Rp 3,500.00 Rp 23,119,600.00
2 Semen Zak 98.08 Rp 87,500.00 Rp 8,582,000.00
3 Pasir M³ 26.951 Rp 125,000.00 Rp 3,368,875.00
4 Tiang Kayu Klas II 7x7x400 Batang 108.000 Rp 99,000.00 Rp 10,692,000.00
5 Balok Kayu Klas II 5x7x400 Batang 324.000 Rp 57,000.00 Rp 18,468,000.00
6 Dinding GRC 3 mm Lembar 340.000 Rp 80,381.90 Rp 27,329,844.30
7 Paku 4 '' kg 30.000 Rp 25,000.00 Rp 750,000.00
8 Paku 3'' kg 20.000 Rp 25,000.00 Rp 500,000.00
9 Paku GRC ktk 20.000 Rp 21,000.00 Rp 420,000.00
10 Upah Tukang Ls 0.15 Rp 250,000,000.00 Rp 37,500,000.00
- KOLOM TINGGI 1,2 METER 2.28
1 Semen Zak 13.70 Rp 87,500.00 Rp 1,198,750.00
2 Pasir Pasang M³ 1.60 Rp 125,000.00 Rp 200,000.00
3 Split uk 2/3 cm M³ 1.14 Rp 375,000.00 Rp 427,500.00
4 Besi dia.10 mm Batan 52.87 Rp 86,000.00 Rp 4,546,820.00
5 Besi dia. 8 mm Batang 39.65 Rp 60,000.00 Rp 2,379,000.00
6 Kawat beton kgg 20.00 Rp 23,000.00 Rp 460,000.00
7 Papan mal uk. 2 x 17 x 400 cm Kepin 40.00 Rp 14,500.00 Rp 580,000.00
8 Kayu uk. 4 x6 x 400 cm Batang 20.00 Rp 32,000.00 Rp 640,000.00
g
 9 Paku uk. 3 inch kg 5.00 Rp 25,000.00 Rp 125,000.00
10 Upah Tukang Ls 0.15 Rp 110,000,000.00 Rp 16,500,000.00
- RING BALK 5.90
1 Balok Kayu Klas II 7x7x400 Batan 81.88 Rp 99,000.00 Rp 8,106,120.00
2 Paku 4 '' M³g 4.13 Rp 25,000.00 Rp 103,250.00
3 Paku uk. 3 inch kg 10.00 Rp 25,000.00 Rp 250,000.00
4 Upah Tukang Ls 0.15 Rp 110,000,000.00 Rp 16,500,000.00
SUB TOTAL D Rp 182,746,759.30
E PEKERJAAN ATAP
1 -Rangka Baja Ringan type C m2 469.20 Rp 346,000.00 Rp 162,343,200.00
100x75x1
-Reng Bajamm
Ringan type - - -
45x30x0,6MultiRoof
-Genteng mm Warna Merah - - -
Hati
-List Plank GRC 9 mm - - -
SUB TOTAL E Rp 162,343,200.00
F PEKERJAAN PLAFOND LUAR
DAN DALAM
1 -Rangka Hollow 4x4 type m2 410.90 Rp 427,000.00 Rp 175,454,300.00
30x30x0,3mm
-Plafond GRC 3 mm - - -
-List Plafond Kayu 4x6 - - -
SUB TOTAL F Rp 175,454,300.00
G PEKERJAAN LANTAI,PLESTER DAN 26.00
FINISHING ACIAN
1 Semen Zak 130.00 Rp 87,500.00 Rp 11,375,000.00
2 Pasir Pasang M³ 18.20 Rp 125,000.00 Rp 2,275,000.00
3 Split uk 2/3 cm M³ 10.40 Rp 375,000.00 Rp 3,900,000.00
4 Besi Wire Mesh M8 Kpg 26.68 Rp 1,228,000.00 Rp 32,757,495.59
5 Pasir Urug m3 15.13 Rp 125,000.00 Rp 1,891,250.00
6 Upah Tukang Ls 0.15 Rp 120,000,000.00 Rp 18,000,000.00
SUB TOTAL G Rp 70,198,745.59
H PEKERJAAN PINTU, JENDELA,
VENTILASI DAN BOUVENLIGHT
- KUSEN
1 Pintu single 2.50 x0.80 Un 30.00 Rp 600,000.00 Rp 18,000,000.00
2 Jendela 0.50 x 1.20 it
Un 30.00 Rp 352,000.00 Rp 10,560,000.00
3 Pintu PVC Dan acses0ris (KM it
Un 10.00 Rp 375,000.00 Rp 3,750,000.00
- /WC)
DAUN PINTU it
1 Pintu Depan Panil Un 30.00 Rp 950,000.00 Rp 28,500,000.00
2 Jendela kaca it
Un 40.00 Rp 55,000.00 Rp 2,200,000.00
- BOUVENLIGHT it
1 Bouvenlight Un 10.00 Rp 350,000.00 Rp 3,500,000.00
- PENGUNCI it
1 Kunci Pintu NAP0LI Pcs 30.00 Rp 230,000.00 Rp 6,900,000.00
2 Engsel Pintu 4 '' ktk 60.00 Rp 55,000.00 Rp 3,300,000.00
3 Engsel Jendela 3'' ktk 30.00 Rp 35,000.00 Rp 1,050,000.00
4 Sel0t Pintu 3'' pcs 30.00 Rp 27,000.00 Rp 810,000.00
5 Sel0t JendeIa 2'' pcs 30.00 Rp 22,000.00 Rp 660,000.00
5 Kait Angin pcs 60.00 Rp 20,000.00 Rp 1,200,000.00
6 Upah Tukang ls 0.15 Rp 70,000,000.00 Rp 10,500,000.00
SUB TOTAL H Rp 90,930,000.00
I PEKERJAAN MEJA DAPUR 8.82
1 Batako Dudukan Meja Dapur unit 315.00 Rp 3,500.00 Rp 1,102,500.00
2 60x210x70
Weremesh M8 Kpg 1.11 Rp 1,228,000.00 Rp 1,364,444.44
3 Semen sak 44.10 Rp 87,500.00 Rp 3,858,750.00
4 Pasir Pasang m3 6.17 Rp 125,000.00 Rp 771,250.00
5 Split uk 2/3 cm m3 3.53 Rp 375,000.00 Rp 1,323,750.00
6 Washtafel Aluminium+Acses0ris Ls 10.00 Rp 2,125,000.00 Rp 21,250,000.00
7 (satu
Upah lubang)
Tukang Ls 0.15 Rp 40,000,000.00 Rp 6,000,000.00
SUB TOTAL I Rp 35,670,694.44
J PEKERJAAN KM/WC
1 Batako Dudukan Bak Air pcs 450.80 Rp 3,500.00 Rp 1,577,800.00
2 70x70x70
Batako Dudukan Closet 50x70x30 pcs 165.60 Rp 3,500.00 Rp 579,600.00
3 Bak Air Fiber 130 L SNI pcs 10.00 Rp 371,000.00 Rp 3,710,000.00
4 Semen sak 20.00 Rp 87,500.00 Rp 1,750,000.00
5 Pasir Pasang m3 5.00 Rp 125,000.00 Rp 625,000.00
6 Closet J0ngk0k INA pcs 10.00 Rp 260,000.00 Rp 2,600,000.00
7 Floor Drain Plastik SNI pcs 10.00 Rp 61,000.00 Rp 610,000.00
8 Upah Tukang Ls 0.15 Rp 99,000,000.00 Rp 14,850,000.00
SUB TOTAL J Rp 26,302,400.00
K PEKERJAAN SANITASI AIR
1 BERSIH/K0T0R
Pipa 2''(Sal.Air K0t0r) WAFIN Batan 30.00 Rp 85,000.00 Rp 2,550,000.00
2 /RUCIKA
Elbow 2'' g
Pcs 30.00 Rp 10,000.00 Rp 300,000.00
3 Tee 2'' Pcs 20.00 Rp 10,000.00 Rp 200,000.00
4 Pipa 4''(Sal.Septiktank) WAFIN Batan 7.50 Rp 200,000.00 Rp 1,500,000.00
5 /RUCIKA
Elbow 4'' g
Pcs 7.00 Rp 20,000.00 Rp 140,000.00
6 Tee 4'' Pcs 5.00 Rp 32,000.00 Rp 160,000.00
7 Pipa 3/4'' Saluran Air Bersih Batan 20.00 Rp 145,000.00 Rp 2,900,000.00
8 WAFIN /RUCIKA
Elbow 3/4'' g
Pcs 40.00 Rp 10,000.00 Rp 400,000.00
9 Tee 3/4'' Pcs 40.00 Rp 10,000.00 Rp 400,000.00
10 Shock Drat Dalam 3/4'' Pcs 30.00 Rp 38,000.00 Rp 1,140,000.00
11 Kran Air 3/4'' pcs 30.00 Rp 32,000.00 Rp 960,000.00
12 Lem Paralon Pcs 5.00 Rp 70,000.00 Rp 350,000.00
13 Cekak Pipa Pcs 300.00 Rp 2,500 Rp 750,000.00
14 Upah Tukang Ls 0.15 Rp 62,000,000.00 Rp 9,300,000.00
SUB TOTAL K Rp 21,050,000.00
L PEKERJAAN SEPTIKTANK 8.25
1 200X150X150
Wiremesh M8 Kpg 7.28 Rp 1,228,000.00 Rp 8,933,862.43
2 Papan mal uk. 2 x 17 x 400 cm Kepin 88.24 Rp 14,500.00 Rp 1,279,480.00
3 Cerucuk Kayu Blingir dia 10 cm, g
btg 75.00 Rp 20,000.00 Rp 1,500,000.00
4 p=4 meter
Semen sak 41.25 Rp 87,500.00 Rp 3,609,375.00
5 Pasir Pasang m3 6.19 Rp 125,000.00 Rp 773,750.00
6 Split uk 2/3 cm m3 4.13 Rp 375,000.00 Rp 1,548,750.00
7 Pipa hawa 2 '' Btg 5.00 Rp 81,750.00 Rp 408,750.00
8 Tee 2 '' pcs 5.00 Rp 12,000.00 Rp 60,000.00
9 Upah Tukang Ls 0.15 Rp 70,000,000.00 Rp 10,500,000.00
SUB TOTAL L Rp 28,613,967.43
M PEKERJAAN PENGECATAN 1,970.60
1 Cat Temb0k @20kg pail 16.42 Rp 1,668,000.00 Rp 27,388,560.00
2 Cat Minyak @5 kg klg 20.00 Rp 270,000.00 Rp 5,400,000.00
3 Tinner @ 5 liter klg 10.00 Rp 150,000.00 Rp 1,500,000.00
4 Kuas R00l pcs 10.00 Rp 32,000.00 Rp 320,000.00
5 Kuas 4 '' pcs 25.00 Rp 25,000.00 Rp 625,000.00
6 Kuas 3'' pcs 20.00 Rp 22,000.00 Rp 440,000.00
7 Upah Tukang Ls 0.15 Rp 200,000,000.00 Rp 30,000,000.00
SUB TOTAL L Rp 65,673,560.00
N PEKERJAAN LISTRIK
1 Kabel NYM 3x2,5 mm SNI Roll 15.00 Rp 827,000.00 Rp 12,405,000.00
2 Kabel NYM 2x2,5 mm SNI Roll 20.00 Rp 630,000.00 Rp 12,600,000.00
3 Stop Kontak Broco Pcs 30.00 Rp 20,000.00 Rp 600,000.00
4 Saklar Tunggal Broco Pcs 30.00 Rp 22,000.00 Rp 660,000.00
5 Saklar Doble Broco Pcs 20.00 Rp 25,000.00 Rp 500,000.00
6 Fitting Lampu Broco Pcs 70.00 Rp 18,000.00 Rp 1,260,000.00
7 MCB 6 Ampere merk Merlin Pcs 10.00 Rp 45,000.00 Rp 450,000.00
8 Box MCB Pcs 10.00 Rp 15,000.00 Rp 150,000.00
9 Sekrup 3/4" Kotak 6.00 Rp 10,000.00 Rp 60,000.00
10 Isolasi pcs 10.00 Rp 13,000.00 Rp 130,000.00
11 Round Kabel Paku Klaim Kabel Bungkus 80.00 Rp 10,000.00 Rp 800,000.00
12 no.10
Bola Lampu 18 Watt Pcs 70.00 Rp 88,500.00 Rp 6,195,000.00
13 Philips/Shiny0ku
Pipa c0nduit 1/2 '' saluran kabel btg 100.00 Rp 15,000.00 Rp 1,500,000.00
14 dalam temb0k
Upah Tukang Ls 0.15 Rp 125,000,000.00 Rp 18,750,000.00
SUB TOTAL N Rp 56,060,000.00
JUMLAH A - N Rp 1,107,188,976.77
HARGA PER M Rp 3,666,188.66
DIBULAT KAN Rp 3,666,000.00
 RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN PERUMAHAN KARYAWAN TRAKSI
LOKASI : OLE
TYPE : G10 / 302 M2/ SEMI PERMANEN
PERIODE : 2021
STATUS : KONTRAKTOR

SATUA VOLUM
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
N E
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 400.00 Rp 88,550.00 Rp 35,420,000.00
2 Pemasangan Bowplank M' 116.00 Rp 67,433.29 Rp 7,822,261.18
SUB TOTAL A Rp 43,242,261.18
B PEKERJAAN PONDASI FOOTPLATE 14.16
DAN LANTAI KERJA
1 Galian Pondasi FootPlate M³ 65.70 Rp 99,762.50 Rp 6,554,396.25
2 Galian Pondasi SIoof M³ 25.61 Rp 99,762.50 Rp 2,554,917.63
3 Semen Zak 70.81 Rp 80,960.00 Rp 5,732,777.60
4 Pasir Pasang M³ 9.91 Rp 103,500.00 Rp 1,025,685.00
5 Split uk 2/3 cm M³ 7.08 Rp 376,084.50 Rp 2,662,678.26
6 Besi dia. 10 mm Batang 197.34 Rp 80,500.00 Rp 15,885,870.00
7 Kawat Bendrat kg 10.00 Rp 21,505.00 Rp 215,050.00
8 Cerucuk Kayu Blingir dia 10 cm, btg 657.00 Rp 11,500.00 Rp 7,555,500.00
9 P=4
Papanmeter
mal uk. 2x17x400 cm Keping 150.00 Rp 13,800.00 Rp 2,070,000.00
10 Paku 3 inch kg 20.00 Rp 24,035.00 Rp 480,700.00
11 Pasir Urug m3 3.65 Rp 67,125.50 Rp 245,008.08
12 Upah Tukang Ls 0.15 Rp 172,500,000.00 Rp 25,875,000.00
SUB TOTAL B Rp 70,857,582.81
C PEKERJAAN SLOOF Uk. 20 x 20.70
1 40 cm
Semen Zak 124.20 Rp 80,960.00 Rp 10,055,232.00
2 Pasir Pasang M³ 14.49 Rp 103,500.00 Rp 1,499,715.00
3 Split uk 2/3 cm M³ 10.35 Rp 376,084.50 Rp 3,892,474.58
4 Besi dia.10 mm Batang 230.00 Rp 80,500.00 Rp 18,515,000.00
5 Besi dia. 8 mm Batang 197.64 Rp 56,350.00 Rp 11,137,014.00
6 Kawat beton kg 25.00 Rp 21,505.00 Rp 537,625.00
7 Papan mal uk. 2 x 17 x 400 cm Keping 93.38 Rp 13,800.00 Rp 1,288,644.00
8 Kayu uk. 4 x6 x 400 cm Batang 50.00 Rp 20,700.00 Rp 1,035,000.00
9 Cerucuk Kayu Blingir dia 8 cm, btg 480.00 Rp 9,200.00 Rp 4,416,000.00
10 p=4
Pakumeter
uk. 3 inch kg 10.00 Rp 24,035.00 Rp 240,350.00
11 Paku uk. 2.5 inch kg 10.00 Rp 24,035.00 Rp 240,350.00
12 Upah Tukang Ls 0.15 Rp 172,500,000.00 Rp 25,875,000.00
SUB TOTAL C Rp 78,732,404.58
D PEKERJAAN KOLOM, DINDING
- DAN RINGPLESTERAN
DINDING, BALK DAN M² 287.20
1 ACIAN
Batako uk 7 x 15 x 33 cm Pcs 6,605.60 Rp 1,138.50 Rp 7,520,475.60
2 Semen Zak 98.08 Rp 80,960.00 Rp 7,940,556.80
3 Pasir M³ 26.951 Rp 103,500.00 Rp 2,789,428.50
4 Tiang Kayu Klas II 7x7x400 Batang 108.000 Rp 92,000.00 Rp 9,936,000.00
5 Balok Kayu Klas II 5x7x400 Batang 324.000 Rp 43,700.00 Rp 14,158,800.00
6 Dinding GRC 3 mm Lembar 340.000 Rp 74,635.00 Rp 25,375,900.00
7 Paku 4 '' kg 30.000 Rp 24,035.00 Rp 721,050.00
8 Paku 3'' kg 20.000 Rp 24,035.00 Rp 480,700.00
9 Paku GRC ktk 20.000 Rp 19,920.30 Rp 398,406.00
10 Upah Tukang Ls 0.15 Rp 172,500,000.00 Rp 25,875,000.00
- KOLOM TINGGI 1,2 METER 2.28
1 Semen Zak 13.70 Rp 80,960.00 Rp 1,109,152.00
2 Pasir Pasang M³ 1.60 Rp 103,500.00 Rp 165,600.00
3 Split uk 2/3 cm M³ 1.14 Rp 230,000.00 Rp 262,200.00
4 Besi dia.10 mm Batan 52.87 Rp 80,500.00 Rp 4,256,035.00
5 Besi dia. 8 mm Batang 39.65 Rp 56,350.00 Rp 2,234,277.50
6 Kawat beton kgg 20.00 Rp 21,505.00 Rp 430,100.00
7 Papan mal uk. 2 x 17 x 400 cm Kepin 40.00 Rp 13,800.00 Rp 552,000.00
8 Kayu uk. 4 x6 x 400 cm Batang 20.00 Rp 20,700.00 Rp 414,000.00
g
 9 Paku uk. 3 inch kg 5.00 Rp 24,035.00 Rp 120,175.00
10 Upah Tukang Ls 0.15 Rp 115,000,000.00 Rp 17,250,000.00
- RING BALK 5.90
1 Balok Kayu Klas II 7x7x400 Batan 81.88 Rp 60,000.00 Rp 4,912,800.00
2 Paku 4 '' M³g 4.13 Rp 24,035.00 Rp 99,264.55
3 Paku uk. 3 inch kg 10.00 Rp 24,035.00 Rp 240,350.00
4 Upah Tukang Ls 0.15 Rp 115,000,000.00 Rp 17,250,000.00
SUB TOTAL D Rp 144,492,270.95
E PEKERJAAN ATAP
1 -Rangka Baja Ringan type C m2 469.20 Rp 320,850.00 Rp 150,542,820.00
100x75x1
-Reng Bajamm
Ringan type - - -
45x30x0,6MultiRoof
-Genteng mm Warna Merah - - -
Hati
-List Plank GRC 9 mm - - -
SUB TOTAL E Rp 150,542,820.00
F PEKERJAAN PLAFOND LUAR
DAN DALAM
1 -Rangka Hollow 4x4 type m2 410.90 Rp 396,750.00 Rp 163,024,575.00
30x30x0,3mm
-Plafond GRC 3 mm - - -
-List Plafond Kayu 4x6 - - -
SUB TOTAL F Rp 163,024,575.00
G PEKERJAAN LANTAI,PLESTER DAN 26.00
FINISHING ACIAN
1 Semen Zak 130.00 Rp 80,960.00 Rp 10,524,800.00
2 Pasir Pasang M³ 18.20 Rp 103,500.00 Rp 1,883,700.00
3 Split uk 2/3 cm M³ 10.40 Rp 230,000.00 Rp 2,392,000.00
4 Besi Wire Mesh M8 Kpg 26.68 Rp 862,500.00 Rp 23,007,605.82
5 Pasir Urug m3 15.13 Rp 103,500.00 Rp 1,565,955.00
6 Upah Tukang Ls 0.15 Rp 92,000,000.00 Rp 13,800,000.00
SUB TOTAL G Rp 53,174,060.82
H PEKERJAAN PINTU, JENDELA,
VENTILASI DAN BOUVENLIGHT
- KUSEN
1 Pintu single 2.50 x0.80 Un 30.00 Rp 455,400.00 Rp 13,662,000.00
2 Jendela 0.50 x 1.20 it
Un 30.00 Rp 234,600.00 Rp 7,038,000.00
3 Pintu PVC Dan acses0ris (KM it
Un 10.00 Rp 347,875.00 Rp 3,478,750.00
- /WC)
DAUN PINTU it
1 Pintu Depan Panil Un 30.00 Rp 862,500.00 Rp 25,875,000.00
2 Jendela kaca it
Un 40.00 Rp 40,250.00 Rp 1,610,000.00
- BOUVENLIGHT it
1 Bouvenlight Un 10.00 Rp 322,000.00 Rp 3,220,000.00
- PENGUNCI it
1 Kunci Pintu NAP0LI Pcs 30.00 Rp 211,887.50 Rp 6,356,625.00
2 Engsel Pintu 4 '' ktk 60.00 Rp 37,950.00 Rp 2,277,000.00
3 Engsel Jendela 3'' ktk 30.00 Rp 28,462.50 Rp 853,875.00
4 Sel0t Pintu 3'' pcs 30.00 Rp 23,402.50 Rp 702,075.00
5 Sel0t JendeIa 2'' pcs 30.00 Rp 13,282.50 Rp 398,475.00
5 Kait Angin pcs 60.00 Rp 17,077.50 Rp 1,024,650.00
6 Upah Tukang ls 0.15 Rp 57,500,000.00 Rp 8,625,000.00
SUB TOTAL H Rp 75,121,450.00
I PEKERJAAN MEJA DAPUR 8.82
1 Batak0 Dudukan Meja Dapur unit 315.00 Rp 1,138.50 Rp 358,627.50
2 60x210x70
Weremesh M8 Kpg 1.11 Rp 862,500.00 Rp 958,333.33
3 Semen sak 44.10 Rp 80,960.00 Rp 3,570,336.00
4 Pasir Pasang m3 6.17 Rp 103,500.00 Rp 638,595.00
5 Split uk 2/3 cm m3 3.53 Rp 230,000.00 Rp 811,900.00
6 Washtafel Aluminium+Acses0ris Ls 10.00 Rp 1,973,400.00 Rp 19,734,000.00
7 (satu
Upah lubang)
Tukang Ls 0.15 Rp 28,750,000.00 Rp 4,312,500.00
SUB TOTAL I Rp 30,384,291.83
J PEKERJAAN KM/WC
1 Batak0 Dudukan Bak Air pcs 450.80 Rp 2,875.00 Rp 1,296,050.00
2 70x70x70
Batak0 Dudukan Closet 50x70x30 pcs 165.60 Rp 2,875.00 Rp 476,100.00
3 Bak Air Fiber 130 L SNI pcs 10.00 Rp 345,000.00 Rp 3,450,000.00
4 Semen sak 20.00 Rp 80,960.00 Rp 1,619,200.00
5 Pasir Pasang m3 5.00 Rp 103,500.00 Rp 517,500.00
6 Closet J0ngk0k INA pcs 10.00 Rp 158,125.00 Rp 1,581,250.00
7 Floor Drain Plastik SNI pcs 10.00 Rp 56,925.00 Rp 569,250.00
8 Upah Tukang Ls 0.15 Rp 92,000,000.00 Rp 13,800,000.00
SUB TOTAL J Rp 23,309,350.00
K PEKERJAAN SANITASI AIR
BERSIH/K0T0R
1 Pipa 2''(Sal.Air K0t0r) WAFIN Batan 30.00 Rp 71,093.00 Rp 2,132,790.00
2 /RUCIKA
Elbow 2'' g
Pcs 30.00 Rp 9,200.00 Rp 276,000.00
3 Tee 2'' Pcs 20.00 Rp 9,200.00 Rp 184,000.00
4 Pipa 4''(Sal.Septiktank) WAFIN Batan 7.50 Rp 177,100.00 Rp 1,328,250.00
5 /RUCIKA
Elbow 4'' g
Pcs 7.00 Rp 18,400.00 Rp 128,800.00
6 Tee 4'' Pcs 5.00 Rp 28,750.00 Rp 143,750.00
7 Pipa 3/4'' Saluran Air Bersih Batan 20.00 Rp 134,722.50 Rp 2,694,450.00
8 WAFIN /RUCIKA
Elbow 3/4'' g
Pcs 40.00 Rp 5,750.00 Rp 230,000.00
9 Tee 3/4'' Pcs 40.00 Rp 5,750.00 Rp 230,000.00
10 Sh0ck Drat Dalam 3/4'' Pcs 30.00 Rp 34,500.00 Rp 1,035,000.00
11 Kran Air 3/4'' pcs 30.00 Rp 28,750.00 Rp 862,500.00
12 Lem Paralon Pcs 5.00 Rp 63,250.00 Rp 316,250.00
13 Cekak Pipa Pcs 300.00 1150 Rp 345,000.00
14 Upah Tukang Ls 0.15 Rp 92,000,000.00 Rp 13,800,000.00
SUB TOTAL K Rp 23,706,790.00
L PEKERJAAN SEPTIKTANK 8.25
200X150X150
1 Wiremesh M8 Kpg 7.28 Rp 862,500.00 Rp 6,274,801.59
2 Papan mal uk. 2 x 17 x 400 cm Kepin 88.24 Rp 13,800.00 Rp 1,217,712.00
3 Cerucuk Kayu Blingir dia 10 cm, g
btg 75.00 Rp 7,475.00 Rp 560,625.00
4 p=4
Semenmeter sak 41.25 Rp 73,600.00 Rp 3,036,000.00
5 Pasir Pasang m3 6.19 Rp 103,500.00 Rp 640,665.00
6 Split uk 2/3 cm m3 4.13 Rp 230,000.00 Rp 949,900.00
7 Pipa hawa 2 '' Btg 5.00 Rp 75,900.00 Rp 379,500.00
8 Tee 2 '' pcs 5.00 Rp 9,200.00 Rp 46,000.00
9 Upah Tukang Ls 0.15 Rp 92,000,000.00 Rp 13,800,000.00
SUB TOTAL L Rp 26,905,203.59
M PEKERJAAN PENGECATAN 1,970.60
1 Cat Temb0k @20kg pail 16.42 Rp 1,549,050.00 Rp 25,435,401.00
2 Cat Minyak @5 kg klg 20.00 Rp 160,655.00 Rp 3,213,100.00
3 Tinner @ 5 liter klg 10.00 Rp 132,192.50 Rp 1,321,925.00
4 Kuas R00l pcs 10.00 Rp 28,750.00 Rp 287,500.00
5 Kuas 4 '' pcs 25.00 Rp 20,366.50 Rp 509,162.50
6 Kuas 3'' pcs 20.00 Rp 20,366.50 Rp 407,330.00
7 Upah Tukang Ls 0.15 Rp 172,500,000.00 Rp 25,875,000.00
SUB TOTAL L Rp 57,049,418.50
N PEKERJAAN LISTRIK
1 Kabel NYM 3x2,5 mm SNI Roll 15.00 Rp 453,100.00 Rp 6,796,500.00
2 Kabel NYM 2x2,5 mm SNI Roll 20.00 Rp 584,775.00 Rp 11,695,500.00
3 Stop Kontak Br0c0 Pcs 30.00 Rp 4,818.50 Rp 144,555.00
4 Saklar Tunggal Br0c0 Pcs 30.00 Rp 4,945.00 Rp 148,350.00
5 Saklar D0ble Br0c0 Pcs 20.00 Rp 7,222.00 Rp 144,440.00
6 Fitting Lampu Br0c0 Pcs 70.00 Rp 4,002.00 Rp 280,140.00
7 MCB 6 Ampere merk Merlin Pcs 10.00 Rp 39,847.50 Rp 398,475.00
8 Box MCB Pcs 10.00 Rp 11,500.00 Rp 115,000.00
9 Sekrup 3/4" Kotak 6.00 Rp 8,500.00 Rp 51,000.00
10 Isolasi pcs 10.00 Rp 11,500.00 Rp 115,000.00
11 Round Kabel Paku Klaim Kabel Bungkus 80.00 Rp 11,500.00 Rp 920,000.00
12 no.10
Bola Lampu 18 Watt Pcs 70.00 Rp 45,000.00 Rp 3,150,000.00
13 Philips/Shiny0ku
Pipa c0nduit 1/2 '' saluran kabel btg 100.00 Rp 10,000.00 Rp 1,000,000.00
14 dalam temb0k
Upah Tukang Ls 0.15 Rp 115,000,000.00 Rp 17,250,000.00
SUB TOTAL N Rp 42,208,960.00
JUMLAH A - N Rp 982,751,439.25
HARGA PER M Rp 3,254,143.84
DIBULAT KAN Rp 3,254,000.00
 RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN PERUMAHAN KARYAWAN TRAKSI
LOKASI : OLE
TYPE : G10 / 302 M2/ SEMI PERMANEN
PERIODE : 2021
STATUS : KONTRAKTOR

SATUA VOLUM
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
N E
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Ls 400.00 Rp 79,695.00 Rp 31,878,000.00
2 Pemasangan Bowplank M' 116.00 Rp 60,689.96 Rp 7,040,035.06
SUB TOTAL A Rp 38,918,035.06
B PEKERJAAN PONDASI FOOTPLATE 14.16
DAN LANTAI KERJA
1 Galian Pondasi FootPlate M³ 65.70 Rp 89,786.25 Rp 5,898,956.63
2 Galian Pondasi SIoof M³ 25.61 Rp 89,786.25 Rp 2,299,425.86
3 Semen Zak 70.81 Rp 72,864.00 Rp 5,159,499.84
4 Pasir Pasang M³ 9.91 Rp 93,150.00 Rp 923,116.50
5 Split uk 2/3 cm M³ 7.08 Rp 338,476.05 Rp 2,396,410.43
6 Besi dia. 10 mm Batang 197.34 Rp 72,450.00 Rp 14,297,283.00
7 Kawat Bendrat kg 10.00 Rp 19,354.50 Rp 193,545.00
8 Cerucuk Kayu Blingir dia 10 cm, btg 657.00 Rp 10,350.00 Rp 6,799,950.00
9 P=4
Papanmeter
mal uk. 2x17x400 cm Keping 150.00 Rp 12,420.00 Rp 1,863,000.00
10 Paku 3 inch kg 20.00 Rp 21,631.50 Rp 432,630.00
11 Pasir Urug m3 3.65 Rp 60,412.95 Rp 220,507.27
12 Upah Tukang Ls 0.15 Rp 155,250,000.00 Rp 23,287,500.00
SUB TOTAL B Rp 63,771,824.53
C PEKERJAAN SLOOF Uk. 20 x 20.70
1 40 cm
Semen Zak 124.20 Rp 72,864.00 Rp 9,049,708.80
2 Pasir Pasang M³ 14.49 Rp 93,150.00 Rp 1,349,743.50
3 Split uk 2/3 cm M³ 10.35 Rp 338,476.05 Rp 3,503,227.12
4 Besi dia.10 mm Batang 230.00 Rp 72,450.00 Rp 16,663,500.00
5 Besi dia. 8 mm Batang 197.64 Rp 50,715.00 Rp 10,023,312.60
6 Kawat beton kg 25.00 Rp 19,354.50 Rp 483,862.50
7 Papan mal uk. 2 x 17 x 400 cm Keping 93.38 Rp 12,420.00 Rp 1,159,779.60
8 Kayu uk. 4 x6 x 400 cm Batang 50.00 Rp 18,630.00 Rp 931,500.00
9 Cerucuk Kayu Blingir dia 8 cm, btg 480.00 Rp 8,280.00 Rp 3,974,400.00
10 p=4
Pakumeter
uk. 3 inch kg 10.00 Rp 21,631.50 Rp 216,315.00
11 Paku uk. 2.5 inch kg 10.00 Rp 21,631.50 Rp 216,315.00
12 Upah Tukang Ls 0.15 Rp 155,250,000.00 Rp 23,287,500.00
SUB TOTAL C Rp 70,859,164.12
D PEKERJAAN KOLOM, DINDING
- DAN RINGPLESTERAN
DINDING, BALK DAN M² 287.20
1 ACIAN
Batako uk 7 x 15 x 33 cm Pcs 6,605.60 Rp 1,024.65 Rp 6,768,428.04
2 Semen Zak 98.08 Rp 72,864.00 Rp 7,146,501.12
3 Pasir M³ 26.951 Rp 93,150.00 Rp 2,510,485.65
4 Tiang Kayu Klas II 7x7x400 Batang 108.000 Rp 82,800.00 Rp 8,942,400.00
5 Balok Kayu Klas II 5x7x400 Batang 324.000 Rp 39,330.00 Rp 12,742,920.00
6 Dinding GRC 3 mm Lembar 340.000 Rp 67,171.50 Rp 22,838,310.00
7 Paku 4 '' kg 30.000 Rp 21,631.50 Rp 648,945.00
8 Paku 3'' kg 20.000 Rp 21,631.50 Rp 432,630.00
9 Paku GRC ktk 20.000 Rp 17,928.27 Rp 358,565.40
10 Upah Tukang Ls 0.15 Rp 155,250,000.00 Rp 23,287,500.00
- KOLOM TINGGI 1,2 METER 2.28
1 Semen Zak 13.70 Rp 72,864.00 Rp 998,236.80
2 Pasir Pasang M³ 1.60 Rp 93,150.00 Rp 149,040.00
3 Split uk 2/3 cm M³ 1.14 Rp 207,000.00 Rp 235,980.00
4 Besi dia.10 mm Batan 52.87 Rp 72,450.00 Rp 3,830,431.50
5 Besi dia. 8 mm Batang 39.65 Rp 50,715.00 Rp 2,010,849.75
6 Kawat beton kgg 20.00 Rp 19,354.50 Rp 387,090.00
7 Papan mal uk. 2 x 17 x 400 cm Kepin 40.00 Rp 12,420.00 Rp 496,800.00
8 Kayu uk. 4 x6 x 400 cm Batang 20.00 Rp 18,630.00 Rp 372,600.00
g
 9 Paku uk. 3 inch kg 5.00 Rp 21,631.50 Rp 108,157.50
10 Upah Tukang Ls 0.15 Rp 103,500,000.00 Rp 15,525,000.00
- RING BALK 5.90
1 Balok Kayu Klas II 7x7x400 Batan 81.88 Rp 54,000.00 Rp 4,421,520.00
2 Paku 4 '' M³g 4.13 Rp 21,631.50 Rp 89,338.10
3 Paku uk. 3 inch kg 10.00 Rp 21,631.50 Rp 216,315.00
4 Upah Tukang Ls 0.15 Rp 103,500,000.00 Rp 15,525,000.00
SUB TOTAL D Rp 130,043,043.86
E PEKERJAAN ATAP
1 -Rangka Baja Ringan type C m2 469.20 Rp 288,765.00 Rp 135,488,538.00
100x75x1
-Reng Bajamm
Ringan type - - -
45x30x0,6MultiRoof
-Genteng mm Warna Merah - - -
Hati
-List Plank GRC 9 mm - - -
SUB TOTAL E Rp 135,488,538.00
F PEKERJAAN PLAFOND LUAR
1 DAN DALAM
-Rangka Hollow 4x4 type m2 410.90 Rp 357,075.00 Rp 146,722,117.50
30x30x0,3mm
-Plafond GRC 3 mm - - -
-List Plafond Kayu 4x6 - - -
SUB TOTAL F Rp 146,722,117.50
G PEKERJAAN LANTAI,PLESTER DAN 26.00
1 FINISHING
Semen ACIAN Zak 130.00 Rp 72,864.00 Rp 9,472,320.00
2 Pasir Pasang M³ 18.20 Rp 93,150.00 Rp 1,695,330.00
3 Split uk 2/3 cm M³ 10.40 Rp 207,000.00 Rp 2,152,800.00
4 Besi Wire Mesh M8 Kpg 26.68 Rp 776,250.00 Rp 20,706,845.24
5 Pasir Urug m3 15.13 Rp 93,150.00 Rp 1,409,359.50
6 Upah Tukang Ls 0.15 Rp 82,800,000.00 Rp 12,420,000.00
SUB TOTAL G Rp 47,856,654.74
H PEKERJAAN PINTU, JENDELA,
- VENTILASI
KUSEN DAN BOUVENLIGHT
1 Pintu single 2.50 x0.80 Un 30.00 Rp 409,860.00 Rp 12,295,800.00
2 Jendela 0.50 x 1.20 it
Un 30.00 Rp 211,140.00 Rp 6,334,200.00
3 Pintu PVC Dan acses0ris (KM it
Un 10.00 Rp 313,087.50 Rp 3,130,875.00
- /WC)
DAUN PINTU it
1 Pintu Depan Panil Un 30.00 Rp 776,250.00 Rp 23,287,500.00
2 Jendela kaca it
Un 40.00 Rp 36,225.00 Rp 1,449,000.00
- BOUVENLIGHT it
1 Bouvenlight Un 10.00 Rp 289,800.00 Rp 2,898,000.00
- PENGUNCI it
1 Kunci Pintu NAP0LI Pcs 30.00 Rp 190,698.75 Rp 5,720,962.50
2 Engsel Pintu 4 '' ktk 60.00 Rp 34,155.00 Rp 2,049,300.00
3 Engsel Jendela 3'' ktk 30.00 Rp 25,616.25 Rp 768,487.50
4 Sel0t Pintu 3'' pcs 30.00 Rp 21,062.25 Rp 631,867.50
5 Sel0t JendeIa 2'' pcs 30.00 Rp 11,954.25 Rp 358,627.50
5 Kait Angin pcs 60.00 Rp 15,369.75 Rp 922,185.00
6 Upah Tukang ls 0.15 Rp 51,750,000.00 Rp 7,762,500.00
SUB TOTAL H Rp 67,609,305.00
I PEKERJAAN MEJA DAPUR 8.82
1 Batak0 Dudukan Meja Dapur unit 315.00 Rp 1,024.65 Rp 322,764.75
2 60x210x70
Weremesh M8 Kpg 1.11 Rp 776,250.00 Rp 862,500.00
3 Semen sak 44.10 Rp 72,864.00 Rp 3,213,302.40
4 Pasir Pasang m3 6.17 Rp 93,150.00 Rp 574,735.50
5 Split uk 2/3 cm m3 3.53 Rp 207,000.00 Rp 730,710.00
6 Washtafel Aluminium+Acses0ris Ls 10.00 Rp 1,776,060.00 Rp 17,760,600.00
7 (satu
Upah lubang)
Tukang Ls 0.15 Rp 25,875,000.00 Rp 3,881,250.00
SUB TOTAL I Rp 27,345,862.65
J PEKERJAAN KM/WC
1 Batak0 Dudukan Bak Air pcs 450.80 Rp 2,587.50 Rp 1,166,445.00
2 70x70x70
Batak0 Dudukan Closet 50x70x30 pcs 165.60 Rp 2,587.50 Rp 428,490.00
3 Bak Air Fiber 130 L SNI pcs 10.00 Rp 310,500.00 Rp 3,105,000.00
4 Semen sak 20.00 Rp 72,864.00 Rp 1,457,280.00
5 Pasir Pasang m3 5.00 Rp 93,150.00 Rp 465,750.00
6 Closet J0ngk0k INA pcs 10.00 Rp 142,312.50 Rp 1,423,125.00
7 Floor Drain Plastik SNI pcs 10.00 Rp 51,232.50 Rp 512,325.00
8 Upah Tukang Ls 0.15 Rp 82,800,000.00 Rp 12,420,000.00
SUB TOTAL J Rp 20,978,415.00
K PEKERJAAN SANITASI AIR
1 BERSIH/K0T0R
Pipa 2''(Sal.Air K0t0r) WAFIN Batan 30.00 Rp 63,983.70 Rp 1,919,511.00
2 /RUCIKA
Elbow 2'' g
Pcs 30.00 Rp 8,280.00 Rp 248,400.00
3 Tee 2'' Pcs 20.00 Rp 8,280.00 Rp 165,600.00
4 Pipa 4''(Sal.Septiktank) WAFIN Batan 7.50 Rp 159,390.00 Rp 1,195,425.00
5 /RUCIKA
Elbow 4'' g
Pcs 7.00 Rp 16,560.00 Rp 115,920.00
6 Tee 4'' Pcs 5.00 Rp 25,875.00 Rp 129,375.00
7 Pipa 3/4'' Saluran Air Bersih Batan 20.00 Rp 121,250.25 Rp 2,425,005.00
8 WAFIN /RUCIKA
Elbow 3/4'' g
Pcs 40.00 Rp 5,175.00 Rp 207,000.00
9 Tee 3/4'' Pcs 40.00 Rp 5,175.00 Rp 207,000.00
10 Sh0ck Drat Dalam 3/4'' Pcs 30.00 Rp 31,050.00 Rp 931,500.00
11 Kran Air 3/4'' pcs 30.00 Rp 25,875.00 Rp 776,250.00
12 Lem Paralon Pcs 5.00 Rp 56,925.00 Rp 284,625.00
13 Cekak Pipa Pcs 300.00 1035 Rp 310,500.00
14 Upah Tukang Ls 0.15 Rp 82,800,000.00 Rp 12,420,000.00
SUB TOTAL K Rp 21,336,111.00
L PEKERJAAN SEPTIKTANK 8.25
1 200X150X150
Wiremesh M8 Kpg 7.28 Rp 776,250.00 Rp 5,647,321.43
2 Papan mal uk. 2 x 17 x 400 cm Kepin 88.24 Rp 12,420.00 Rp 1,095,940.80
3 Cerucuk Kayu Blingir dia 10 cm, g
btg 75.00 Rp 6,727.50 Rp 504,562.50
4 p=4 meter
Semen sak 41.25 Rp 66,240.00 Rp 2,732,400.00
5 Pasir Pasang m3 6.19 Rp 93,150.00 Rp 576,598.50
6 Split uk 2/3 cm m3 4.13 Rp 207,000.00 Rp 854,910.00
7 Pipa hawa 2 '' Btg 5.00 Rp 68,310.00 Rp 341,550.00
8 Tee 2 '' pcs 5.00 Rp 8,280.00 Rp 41,400.00
9 Upah Tukang Ls 0.15 Rp 82,800,000.00 Rp 12,420,000.00
SUB TOTAL L Rp 24,214,683.23
M PEKERJAAN PENGECATAN 1,970.60
1 Cat Temb0k @20kg pail 16.42 Rp 1,394,145.00 Rp 22,891,860.90
2 Cat Minyak @5 kg klg 20.00 Rp 144,589.50 Rp 2,891,790.00
3 Tinner @ 5 liter klg 10.00 Rp 118,973.25 Rp 1,189,732.50
4 Kuas R00l pcs 10.00 Rp 25,875.00 Rp 258,750.00
5 Kuas 4 '' pcs 25.00 Rp 18,329.85 Rp 458,246.25
6 Kuas 3'' pcs 20.00 Rp 18,329.85 Rp 366,597.00
7 Upah Tukang Ls 0.15 Rp 155,250,000.00 Rp 23,287,500.00
SUB TOTAL L Rp 51,344,476.65
N PEKERJAAN LISTRIK
1 Kabel NYM 3x2,5 mm SNI Roll 15.00 Rp 407,790.00 Rp 6,116,850.00
2 Kabel NYM 2x2,5 mm SNI Roll 20.00 Rp 526,297.50 Rp 10,525,950.00
3 Stop Kontak Br0c0 Pcs 30.00 Rp 4,336.65 Rp 130,099.50
4 Saklar Tunggal Br0c0 Pcs 30.00 Rp 4,450.50 Rp 133,515.00
5 Saklar D0ble Br0c0 Pcs 20.00 Rp 6,499.80 Rp 129,996.00
6 Fitting Lampu Br0c0 Pcs 70.00 Rp 3,601.80 Rp 252,126.00
7 MCB 6 Ampere merk Merlin Pcs 10.00 Rp 35,862.75 Rp 358,627.50
8 Box MCB Pcs 10.00 Rp 10,350.00 Rp 103,500.00
9 Sekrup 3/4" Kotak 6.00 Rp 7,650.00 Rp 45,900.00
10 Isolasi pcs 10.00 Rp 10,350.00 Rp 103,500.00
11 Round Kabel Paku Klaim Kabel Bungkus 80.00 Rp 10,350.00 Rp 828,000.00
12 no.10
Bola Lampu 18 Watt Pcs 70.00 Rp 40,500.00 Rp 2,835,000.00
13 Philips/Shiny0ku
Pipa c0nduit 1/2 '' saluran kabel btg 100.00 Rp 9,000.00 Rp 900,000.00
14 dalam temb0k
Upah Tukang Ls 0.15 Rp 103,500,000.00 Rp 15,525,000.00
SUB TOTAL N Rp 37,988,064.00
JUMLAH A - N Rp 884,476,295.33
HARGA PER M Rp 2,928,729.45