RINCIAN ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN RUMAH TIPE 137

LOKASI : PONTIANAK

NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH

A. PEMBANGUNAN RUMAH TIPE 137

I Pekerjaan Persiapan
1 Pembuat gudang 12.00 ls 180,000.00 2,160,000.00
2 Bouwplank 50.00 M1 20,500.00 1,025,000.00
TOTAL I 3,185,000.00
II Pekerjaan pondasi
1 Galian pondasi 16.26 M3 67,500.00 1,097,280.00
2 Pengadaan cerucuk pondasi p= 4 m + pemancangan 225.00 Btg 14,250.00 3,206,250.00
3 Pasir alas t= 10 cm 1.24 M3 160,000.00 197,760.00
4 Lantai Kerja t=5 cm 0.62 M3 975,000.00 602,550.00
5 Pondasi Tapak 60x60x20 cm
- Beton K225 0.94 M3 1,025,000.00 959,400.00
- Besi 10 mm 128.23 Kg 15,000.00 1,923,480.00
- Bekesting 6.24 M2 120,000.00 748,800.00
6 Pondasi Tapak 80x80x20 cm
- Beton K225 1.54 M3 1,025,000.00 1,574,400.00
- Besi 12 mm 255.67 Kg 15,000.00 3,835,123.20
- Bekesting 7.68 M2 120,000.00 921,600.00
6 Kolom Pondasi
- Beton K225 0.40 M3 1,025,000.00 410,000.00
- Besi Tulangan 8 mm 59.18 Kg 15,000.00 887,760.00
- Besi Begel 6 mm 4.44 Kg 15,000.00 66,582.00
- Bekesting 8.00 M2 147,500.00 1,180,000.00
7 Balok Sloof 15/40
- Beton K225 5.61 M3 1,025,000.00 5,745,945.00
- Besi Tulangan 10 mm 345.60 Kg 15,000.00 5,183,963.55
- Besi Begel 6 mm 152.31 Kg 15,000.00 2,284,605.97
- Bekesting 74.74 M2 147,500.00 11,024,740.00
8 Pasir urug bawah lantai t= 25 cm 54.80 M3 160,000.00 8,768,000.00
9 Pipa Sanitasi 4 " 6.00 M' 118,750.00 712,500.00
10 Elbow 4 " 2.00 Bh 75,000.00 150,000.00
11 Pipa Sanitasi 2 " 10.00 M' 43,750.00 437,500.00
12 Elbow 2" 4.00 Bh 37,500.00 150,000.00
13 Gorong-Gorong Septitank 4.00 Bh 200,000.00 800,000.00
14 Cor Lantai
- Beton K225 8.22 M3 1,025,000.00 8,425,500.00
TOTAL II 61,293,739.72
III Pekerjaan dinding dan struktur
1 Kolom praktis 12/12
- Beton K225 0.98 M3 1,025,000.00 1,009,584.00
- Besi Tulangan 8 mm 119.95 Kg 15,000.00 1,799,193.60
- Besi Begel 6 mm 58.33 Kg 15,000.00 874,998.45
- Bekesting 36.48 M2 147,500.00 5,380,800.00
2 Kolom praktis 12/30
- Beton K225 1.43 M3 1,025,000.00 1,461,240.00
- Besi Tulangan 10 mm 162.76 Kg 15,000.00 2,441,340.00
- Besi Begel 6 mm 67.54 Kg 15,000.00 1,013,156.10
- Bekesting 44.00 M2 147,500.00 6,490,000.00
3 Dinding Batako 461.06 M2 78,000.00 35,962,290.00
4 Kusen Pintu Ky. Bengkirai 54.30 M' 85,000.00 4,615,500.00
5 Balok Balok Lantai 12/25
- Beton K225 1.55 M3 1,025,000.00 1,589,928.75
- Besi Tulangan 10 mm 191.26 Kg 15,000.00 2,868,851.93
- Besi Begel 6 mm 61.38 Kg 15,000.00 920,695.90
- Bekesting 38.26 M2 147,500.00 5,643,600.75
6 Pek. Beton Lantai 2
- Beton K225 4.19 m3 1,025,000.00 4,298,850.00
- Besi 6 mm 130.31 kg 15,000.00 1,954,714.36
- Bekesting lantai 41.94 m2 225,000.00 9,436,500.00
7 Balok RingBalk 12/15
- Beton K225 2.37 M3 1,025,000.00 2,430,418.50
- Besi Tulangan 8 mm 60.45 Kg 15,000.00 906,698.88
- Besi Begel 6 mm 31.29 Kg 15,000.00 469,347.62
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH

- Bekesting 11.49 M2 147,500.00 1,694,775.00

8 Tangga Beton
- Beton K225 1.20 M3 1,025,000.00 1,230,000.00
- Besi Tulangan 8 mm 270.00 Kg 15,000.00 4,050,000.00
- Besi Begel 6 mm 104.40 Kg 15,000.00 1,566,000.00
- Bekesting 15.00 M2 187,000.00 2,805,000.00
7 Pek. Atap
- Rangka atap baja ringan 146.34 M2 170,000.00 24,878,048.78
- Penutup atap seng metal hitam 0.25 146.34 M2 75,000.00 10,975,609.76
- Perabung 6.72 M' 27,500.00 184,800.00
- Lisplank conwood 27.30 M' 38,375.00 1,047,637.50
- Talang air Alumunium 6.50 M' 57,500.00 373,750.00
- Pipa Air 3" 8.00 M' 70,000.00 560,000.00
TOTAL III 140,933,329.86
IV Pekerjaan Atap dan plafon
1 Plesteran dinding 922.11 M2 56,000.00 51,638,160.00
2 Acian dinding 922.11 M2 44,000.00 40,572,840.00
3 Plafon kaki atap GRC 19.11 m2 115,000.00 2,197,650.00
4 Rangka Plafon Puring/hollow galvalume 137.00 M2 75,000.00 10,275,000.00
5 Plafon Gypsum 9mm 137.00 M2 45,000.00 6,165,000.00
TOTAL IV 110,848,650.00
V Pekerjaan Keramik dan sanitasi
1 Keramik Lantai 60x60 137.00 M2 280,000.00 38,360,000.00
2 Keramik lantai wc 25x25 cm 5.66 M2 185,000.00 1,047,100.00
3 Keramik dinding wc 25x50 cm 27.44 M2 225,000.00 6,174,000.00
4 Kloset Duduk amstad 2.00 bh 1,850,000.00 3,700,000.00
5 Kran air 2.00 bh 125,000.00 250,000.00
6 Floor drain 2.00 bh 65,000.00 130,000.00
7 Shower 2.00 bh 800,000.00 1,600,000.00
TOTAL V 51,261,100.00
VI Pekerjaan Listrik
1 Instalasi Listrik 37.00 ttk 210,000.00 7,770,000.00
2 Lampu LED 6 watt 16.00 Bh 100,000.00 1,600,000.00
3 Lampu LED 12 watt 7.00 Bh 155,000.00 1,085,000.00
4 Saklar Tunggal 1.00 Bh 45,000.00 45,000.00
5 Saklar Double 9.00 Bh 55,000.00 495,000.00
6 Stop Kontak 13.00 Bh 55,000.00 715,000.00
7 MCB Pembagi 1.00 Bh 250,000.00 250,000.00
TOTAL VI 11,960,000.00
VII Pekerjaan Pintu Jendala
1 Daun Pintu
- Pintu P1 Ky Bengkirai (pintu depan 2 Daun) 2.00 Daun 800,000.00 1,600,000.00
- Pintu P2 Ky Bengkirai (pintu Kamar) 5.00 Daun 800,000.00 4,000,000.00
- Pintu P3 Ky Bengkirai 2.00 Daun 700,000.00 1,400,000.00
- Ensel Pintu Solid 27.00 Bh 45,000.00 1,215,000.00
- Kunci Pintu (Upah Pemasangan) *(bahan by owner) 9.00 Bh 50,000.00 450,000.00
2 Pintu Lipat
- Daun Pintu 4.00 Daun 800,000.00 3,200,000.00
- Rel Pintu 1 set Lengkap 1.00 set 5,175,000.00 5,175,000.00
- Kunci Slot Pintu 4.00 Bh 42,500.00 170,000.00
- Handle + Kunci Slaag (Upah Pemasangan) 1.00 Bh 200,000.00 200,000.00
3 Jendela J1
- Kusen Alumunium 3" Warna Coklat 73.70 M' 125,000.00 9,212,500.00
- Daun Jendela Alumunium warna coklat 11.00 Daun 950,000.00 10,450,000.00
- Kaca 5mm warna Biru 1.98 M2 120,000.00 237,600.00
- Engsel Jendela 22.00 Bh 35,000.00 770,000.00
- Kait Angin 22.00 Bh 27,500.00 605,000.00
- Handle Jendela 11.00 Bh 45,000.00 495,000.00
- Kunci Slot Jendela 11.00 Bh 23,500.00 258,500.00
4 Roster LB 4 110.00 bh 35,000.00 3,850,000.00
5 Teralis Besi Hollow + besi Plate screen 1.84 m2 375,000.00 690,000.00
6 Railing tangga 8.64 m' 950,000.00 8,209,876.54
5 Boven Light
- Kusen Alumunium 3" Warna Coklat 7.00 M' 375,000.00 2,625,000.00
- Kaca 5mm warna Biru 1.02 M2 120,000.00 122,400.00
TOTAL VII 54,813,476.54
NO URAIAN PEKERJAAN VOLUME SAT. HARGA SATUAN JUMLAH

IX Pekerjaan Pengecatan
1 Cat dinding 922.11 m2 54,000.00 49,793,940.00
2 Cat Plafon 137.00 M2 30,000.00 4,110,000.00
3 Cat Pintu dan kusen 9.00 m2 800,000.00 7,200,000.00
TOTAL IX 61,103,940.00
X Pekerjaan Lain-Lain
1 Pembuatan Saluran Drainase Cor Beton Tumbuk 18.00 M' 98,000.00 1,764,000.00
2 Cor Tumbuk Lantai area Carport 32.00 M2 145,000.00 4,640,000.00
3 Pagar Depan dan samping Tinggi 2 m 19.00 m2 800,000.00 15,200,000.00
4 Batu Alam 7.80 m2 650,000.00 5,070,000.00
5 Pagar Geser bagian carport 5.50 m' 1,100,000.00 6,050,000.00
6 Rumput Gajah Mini + urugan tanah subur 20.00 m2 175,000.00 3,500,000.00
TOTAL IX 36,224,000.00
TOTAL 531,684,436.12