No URAIAN PEKERJAAN HARGA

I PEKERJAAN PERSIAPAN Rp 15,175,000

II PEKERJAAN GALIAN Rp 11,420,000
III PEKERJAAN SLOOF 20x25 Rp 24,297,000
IV PEKERJAAN PONDASI Rp 39,435,500
V PEKERJAAN BETON STRUKTUR Rp 82,832,500
VI PEKERJAAN BETON NON STRUKTUR Rp 98,849,000
VII PEKERJAAN DINDING Rp 181,794,400
VIII PEK.LANTAI DAN FINISHING Rp 128,975,000
IX PEKERJAAN PLAFOND Rp 33,350,000
X PEKERJAAN PINTU & JENDELA Rp 85,640,000
XI PEKERJAAN SANITAIR Rp 48,735,000
XII PEKERJAAN INSTALASI AIR Rp 28,387,000
XIII PEK. INSTALASI LISTRIK Rp 19,830,000
XIV PEKERJAAN FINISHING Rp 47,314,000
XV PEKERJAAN ATAP Rp 109,870,000
XVI PEKERJAAN LAIN LAIN Rp 5,000,000

TOTAL BIAYA LANTAI 1 DAN 2 Rp 955,904,400

RENCANA ANGGARAN BIAYA
PROYEK PEMBANGUNAN RUMAH TINGGAL
LuasM2 :13 x 20 m
PEMILIK: Ibu Fina

No URAIAN PEKERJAAN VOL SAT H.SATUAN MATERIAL UPAH JUMLAH

A. PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN
1 Direksikeet 1 ls Rp - Rp 2,500,000 Rp 1,000,000
2 Keamanan 1 ls Rp - Rp - Rp -
3 Pembersihan Lahan 1 ls Rp - Rp - Rp 2,000,000
4 Mobilisasi 1 ls Rp - Rp - Rp 5,000,000
5 Listrik Kerja 1 ls Rp - Rp 1,000,000 Rp 2,000,000
6 Pek.Bowplank dan Pengukuran 185 M¹ Rp 5,000 Rp 750,000 Rp 925,000
Sub Total Rp 15,175,000
II PEKERJAAN GALIAN 185 M¹
1 Galian Tanah Pondasi 120 M³ Rp 50,000 Rp 6,000,000
2 Urugan Tanah Kembali 56 M³ Rp 17,500 Rp 980,000
3 Urug Pasir Bawah Pondasi 19 M³ Rp 220,000 Rp 4,070,000 Rp 370,000
Sub Total Rp 11,420,000
III PEKERJAAN SLOOF 20x25 11 M³ Rp 600,000 Rp 6,600,000
1 Semen tiga roda 81 zak Rp 55,000 Rp 4,455,000
2 Pasir 7 M³ Rp 220,000 Rp 1,540,000
3 Batu Split 10 M³ Rp 230,000 Rp 2,300,000
4 Papan cor 2/20 132 lbr Rp 20,000 Rp 2,640,000
5 Kaso kayu Meranti 4/6 22 btg Rp 25,000 Rp 550,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 83 btg Rp 25,000 Rp 2,075,000
7 Besi Ø. 12 ex.Sii (Tulangan Utama) 62 btg Rp 63,500 Rp 3,937,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 24,297,000
IV PEKERJAAN PONDASI
A. Pekerjaan Pondasi Batu kali 46 M³ Rp 85,000 Rp 3,910,000
1 Semen tiga roda 105 zak Rp 55,000 Rp 5,775,000
2 Pasir 17 M³ Rp 220,000 Rp 3,740,000
3 Batu Kali 43 M³ Rp 230,000 Rp 9,890,000
Sub Total Rp 23,315,000
B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh 3 M³ Rp 1,500,000 Rp 4,500,000
1 Semen tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 7 M³ Rp 220,000 Rp 1,540,000
3 Batu Split 11 M³ Rp 230,000 Rp 2,530,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 60 btg Rp 25,000 Rp 1,500,000
6 Besi Ø. 12 ex.Sii (Tulangan Utama) 63 btg Rp 63,500 Rp 4,000,500
7 Kawat beton + paku 1 ls Rp 120,000 Rp 120,000
Sub Total Rp 16,120,500
V PEKERJAAN BETON STRUKTUR
LANTAI 1
A. Pekerjaan Kolom Praktis ( 15 x 15 ) 3 M³ Rp 600,000 Rp 1,800,000
1 Semen tiga roda 22 zak Rp 55,000 Rp 1,210,000
2 Pasir 2 M³ Rp 220,000 Rp 440,000
3 Batu Split 3 M³ Rp 230,000 Rp 690,000
4 Papan cor 2/20 36 lbr Rp 20,000 Rp 720,000
5 Kaso kayu Meranti 4/6 60 btg Rp 25,000 Rp 1,500,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi Ø. 10 ex. Sii (Tulangan Utama) 38 btg Rp 43,000 Rp 1,634,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 8,994,000
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M³ Rp 600,000 Rp 2,400,000
1 Semen tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 13,747,000
C.Pekerjaan Ring Balk ( 15 x 20 ) 5 M³ Rp 600,000 Rp 3,000,000
1 Semen tiga roda 38 zak Rp 55,000 Rp 2,090,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 5 M³ Rp 230,000 Rp 1,150,000
4 Papan cor 2/20 60 lbr Rp 20,000 Rp 1,200,000
5 Kaso kayu Meranti 4/6 10 btg Rp 25,000 Rp 250,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 57 btg Rp 25,000 Rp 1,425,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 57 btg Rp 63,500 Rp 3,619,500
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 13,594,500
D. Pekerjaan Balok ( B1) 20 X 30 1 M³ Rp 600,000 Rp 600,000
1 Semen tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000

LANTAI 1 Page 2
4 Papan cor 2/20 12 lbr Rp 20,000 Rp 240,000
5 Kaso kayu Meranti 4/6 30 btg Rp 25,000 Rp 750,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi Ø.12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 3,625,500
PEKERJAAN BETON STRUKTUR
LANTAI 2
B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) 4 M³ Rp 700,000 Rp 2,800,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 14,147,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Papan cor 2/20 48 lbr Rp 20,000 Rp 960,000
5 Kaso kayu Meranti 4/6 80 btg Rp 25,000 Rp 2,000,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 37 btg Rp 25,000 Rp 925,000
7 Besi Ø. 12 ex.Sii (Tulangan Tengah) 14 btg Rp 63,500 Rp 889,000
8 Besi Ø. 16 ex.Sii (Tulangan Utama) 28 btg Rp 116,000 Rp 3,248,000
9 Kawat beton + paku 1 ls Rp 150,000 Rp 150,000
Sub Total Rp 11,347,000
C.Pekerjaan Ring Balk ( 15 x 20 ) 6 M³ Rp 700,000 Rp 4,200,000
1 Semen ex.tiga roda 44 zak Rp 55,000 Rp 2,420,000
2 Pasir 4 M³ Rp 220,000 Rp 880,000
3 Batu Split 6 M³ Rp 230,000 Rp 1,380,000
4 Papan cor 2/20 72 lbr Rp 20,000 Rp 1,440,000
5 Kaso kayu Meranti 4/6 12 btg Rp 25,000 Rp 300,000
6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) 32 btg Rp 25,000 Rp 800,000
7 Besi Ø. 12 ex. Sii (Tulangan Utama) 32 btg Rp 63,500 Rp 2,032,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 13,652,000
D. Pekerjaan Balok ( B1) 20 X 30 1 M³ Rp 700,000 Rp 700,000
1 Semen ex.tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Papan cor 2/20 12 lbr Rp 20,000 Rp 240,000
5 Kaso kayu Meranti 4/6 30 btg Rp 25,000 Rp 750,000
6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) 7 btg Rp 25,000 Rp 175,000
6 Besi Ø.12 ex. Sii ( Tulangan Tengah ) 3 btg Rp 63,500 Rp 190,500
7 Besi Ø. 16 ex. Sii (Tulangan Utama) 5 btg Rp 116,000 Rp 580,000
8 Kawat beton + paku 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 3,725,500
VI PEKERJAAN BETON NON STRUKTUR
A. PekerjaanTangga beton 1 M³ Rp 1,500,000 Rp 2,100,000
1 Semen tiga roda 10 zak Rp 55,000 Rp 550,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Triplek cor 9mm 5 lbr Rp 125,000 Rp 625,000
5 Kaso kayu Meranti 4/6 18 btg Rp 25,000 Rp 450,000
6 Besi Ø. 8 ex. Sii 18 btg Rp 25,000 Rp 450,000
6 Besi Ø.10 ex. Sii 23 btg Rp 43,000 Rp 989,000
8 Kawat beton + paku 1 ls Rp 100,000 Rp 100,000
Sub Total Rp 5,714,000
B. Pekerjaan Dak Lantai 2 26 M³ Rp 700,000 Rp 18,200,000
1 Semen tiga roda 188 zak Rp 55,000 Rp 10,340,000
2 Pasir 18 M³ Rp 220,000 Rp 3,960,000
3 Batu Split 24 M³ Rp 230,000 Rp 5,520,000
4 Triplek cor 9mm 91 lbr Rp 125,000 Rp 11,375,000
5 Kaso kayu Meranti 4/6 338 btg Rp 25,000 Rp 8,450,000
6 Besi Ø. 8 ex.S ii 434 btg Rp 25,000 Rp 10,850,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 68,995,000
C. Pekerjaan Pet beton 1 M³ Rp 700,000 Rp 700,000
1 Semen tiga roda 8 zak Rp 55,000 Rp 440,000
2 Pasir 1 M³ Rp 220,000 Rp 220,000
3 Batu Split 1 M³ Rp 230,000 Rp 230,000
4 Triplek cor 9mm 4 lbr Rp 125,000 Rp 500,000
5 Kaso kayu Meranti 4/6 13 btg Rp 25,000 Rp 325,000
6 Besi Ø. 8 ex. Sii 17 btg Rp 25,000 Rp 425,000
7 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 3,140,000
D. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
PEKERJAAN BETON NON STRUKTUR

LANTAI 1 Page 3
 A. Pekerjaan Pet + Dak Talang beton klling 4 M³ Rp 700,000 Rp 2,800,000
1 Semen ex.tiga roda 29 zak Rp 55,000 Rp 1,595,000
2 Pasir 3 M³ Rp 220,000 Rp 660,000
3 Batu Split 4 M³ Rp 230,000 Rp 920,000
4 Triplek cor 9mm 14 lbr Rp 125,000 Rp 1,750,000
5 Kaso kayu Meranti 4/6 52 btg Rp 25,000 Rp 1,300,000
6 Besi Ø. 8 ex. Sii 67 btg Rp 25,000 Rp 1,675,000
8 Kawat beton + paku 1 ls Rp 300,000 Rp 300,000
Sub Total Rp 11,000,000
B. Pekerjaan Profilan 1 ls Rp 3,000,000 Rp 3,000,000 Rp 2,000,000
Sub Total Rp 5,000,000
VII PEKERJAAN DINDING LANTAI 1
PEKERJAAN PASANGAN 438 M² Rp 15,000 Rp 6,570,000
1 Bata 35040 bh Rp 410 Rp 14,366,400
2 Semen tiga roda 144 Zak Rp 55,000 Rp 7,920,000
3 Pasir Pasang 35 M³ Rp 220,000 Rp 7,700,000
Sub Total Rp 36,556,400
PEKERJAAN PLESTERAN 876 M² Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
2 Pasir pasang 26 M³ Rp 220,000 Rp 5,720,000
Sub Total Rp 23,066,000
PEKERJAAN ACIAN 876 M² Rp 8,500 Rp 7,446,000
1 Semen tiga roda 180 Zak Rp 55,000 Rp 9,900,000
Sub Total Rp 17,346,000
PEKERJAAN DINDING LANTAI 2
PEKERJAAN PASANGAN 595 M² Rp 15,000 Rp 8,925,000
1 Bata 47600 bh Rp 410 Rp 19,516,000
2 Semen ex Tiga roda 195 Zak Rp 55,000 Rp 10,725,000
3 Pasir Pasang 48 M³ Rp 220,000 Rp 10,560,000
Sub Total Rp 49,726,000
PEKERJAAN PLESTERAN 1190 M² Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
2 Pasir pasang 36 M³ Rp 220,000 Rp 7,920,000
Sub Total Rp 31,510,000
PEKERJAAN ACIAN 1190 M² Rp 8,500 Rp 10,115,000
1 Semen tiga roda 245 Zak Rp 55,000 Rp 13,475,000
Sub Total Rp 23,590,000
VIII PEK.LANTAI DAN FINISHING LANTAI 1
A.LANTAI 1
1 TERAS/CORIDOOR 45 M² Rp 20,000 Rp 900,000
1. Lantai Keramik 40X40 ex Roman 45 M² Rp 80,000 Rp 3,600,000
2. Semen tiga roda 14 Zak Rp 55,000 Rp 770,000
3. Pasir pasang 5 M³ Rp 220,000 Rp 1,100,000
Sub Total Rp 6,370,000
2 RUANG TIDUR 110 M² Rp 22,000 Rp 2,420,000
1. Lantai Keramik 40X40 ex Roman 110 M² Rp 80,000 Rp 8,800,000
2. Semen tiga roda 32 Zak Rp 55,000 Rp 1,760,000
3. Pasir pasang 13 M³ Rp 220,000 Rp 2,860,000
Sub Total Rp 15,840,000
4 RUANG TAMU 16 M² Rp 22,000 Rp 352,000
1. Lantai Keramik 40X40 ex Roman 16 M² Rp 80,000 Rp 1,280,000
2. Semen tiga roda 5 Zak Rp 55,000 Rp 275,000
3. Pasir pasang 2 M³ Rp 220,000 Rp 440,000
Sub Total Rp 2,347,000
5 KM/WC 29 M² Rp 22,000 Rp 638,000
1. Lantai Keramik 25X25 ex Roman 29 M² Rp 80,000 Rp 2,320,000
2. Semen tiga roda 10 Zak Rp 55,000 Rp 550,000
3. Pasir pasang 4 M³ Rp 220,000 Rp 880,000
Sub Total Rp 4,388,000
PAS. DINDING km/wc 180 M² Rp 22,000 Rp 3,960,000
1. Dinding Keramik 33/25 ex Roman 180 M² Rp 80,000 Rp 14,400,000
2. BORDER 10/25 ex Roman 315 BH Rp 20,000 Rp 6,300,000
3. Semen tiga roda 52 Zak Rp 55,000 Rp 2,860,000
4. Pasir pasang 22.00 M³ Rp 220,000 Rp 4,840,000
Sub Total Rp 32,360,000
6 GUDANG 5 M² Rp 20,000 Rp 100,000
1. Lantai Keramik 40X40 ex Roman 5 M² Rp 80,000 Rp 400,000
2. Semen tiga roda 2 Zak Rp 55,000 Rp 110,000
3. Pasir pasang 1 M³ Rp 220,000 Rp 220,000
Sub Total Rp 830,000
PEK.LANTAI DAN FINISHING LANTAI 2
A.LANTAI 2
1 CORIDOOR+TANGGA 40 M² Rp 20,000 Rp 800,000
1. Lantai Keramik 40X40 ex Roman 40 M² Rp 80,000 Rp 3,200,000
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 4 M³ Rp 220,000 Rp 880,000
Sub Total Rp 5,540,000
2 RUANG TIDUR 86 M² Rp 22,000 Rp 1,892,000
1. Lantai Keramik 40X40 ex Roman 86 M² Rp 80,000 Rp 6,880,000
2. Semen tiga roda 25 Zak Rp 55,000 Rp 1,375,000
3. Pasir pasang 10 M³ Rp 220,000 Rp 2,200,000
Sub Total Rp 12,347,000
4 KM/WC 41 M² Rp 22,000 Rp 902,000

LANTAI 1 Page 4
 1. Lantai Keramik 25X25 ex Roman 41 M² Rp 80,000 Rp 3,280,000
2. Semen tiga roda 12 Zak Rp 55,000 Rp 660,000
3. Pasir pasang 5 M³ Rp 220,000 Rp 1,100,000
Sub Total Rp 5,942,000
PAS. DINDING km/wc 240 M² Rp 22,000 Rp 5,280,000
1. Dinding Keramik 33/25 ex Roman 240 M² Rp 80,000 Rp 19,200,000
2. BORDER 10/25 ex Roman 420 BH Rp 20,000 Rp 8,400,000
3. Semen tiga roda 69 Zak Rp 55,000 Rp 3,795,000
4. Pasir pasang 28.80 M³ Rp 220,000 Rp 6,336,000
Sub Total Rp 43,011,000
IX PEKERJAAN PLAFOND LANTAI 1
PEKERJAAN PLAFOND 213 M² Rp 35,000 Rp 7,455,000
1 Plafond Gypsum 9 mm 85 LBR Rp 55,000 Rp 4,675,000
2 Hollow 150 btg Rp 20,000 Rp 3,000,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 15,330,000

PEKERJAAN PLAFOND LANTAI 1 260 M² Rp 35,000 Rp 9,100,000

1 Plafond Gypsum 9 mm 104 LBR Rp 55,000 Rp 5,720,000
2 Hollow 150 btg Rp 20,000 Rp 3,000,000
3 Dempul Canstein + Paku Gypsum 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 18,020,000
X PEKERJAAN PINTU & JENDELA LANTAI 1
1 Kusen+ Daun Pintu Utama (PU) 1 unit Rp 1,700,000 Rp 1,700,000 Rp 100,000
2 Kusen+ Daun Pintu Kamar (P1) 9 unit Rp 1,500,000 Rp 13,500,000 Rp 450,000
3 Kusen+ Daun Pintu Km/ Wc (PVC) 9 unit Rp 200,000 Rp 1,800,000 Rp 450,000
4 Kusen+ Daun + kaca Jendela satu lubang (J1) 1 unit Rp 1,300,000 Rp 1,300,000 Rp 50,000
5 Kusen+ Daun + kaca Jendela dua lubang (J2) 2 unit Rp 2,000,000 Rp 4,000,000 Rp 100,000
6 Kusen+ Daun + kaca Jendela gendong (J1U) 2 unit Rp 1,300,000 Rp 2,600,000 Rp 100,000
7 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 4 unit Rp 2,000,000 Rp 8,000,000 Rp 200,000
8 BOVENLIGHT KM/WC 1 unit Rp 250,000 Rp 250,000 Rp 20,000
Sub Total Rp 34,620,000
ACCESSORIES PINTU & JENDELA LANTAI 1
1 Kunci Pintu Utama + Handle Engsel 1 unit Rp 1,500,000 Rp 1,500,000 Rp 100,000
2 Kunci Pintu Standart + Handle + Engsel 9 unit Rp 300,000 Rp 2,700,000 Rp 450,000
3 hak angin,grendel + Engsel jendela ex standar 10 unit Rp 150,000 Rp 1,500,000 Rp 500,000
Sub Total Rp 6,750,000

PEKERJAAN PINTU & JENDELA LANTAI 2

1 Kusen+ Daun Pintu Kamar (P1) 12 unit Rp 1,500,000 Rp 18,000,000 Rp 600,000
2 Kusen+ Daun Pintu Km/ Wc (PVC) 12 unit Rp 200,000 Rp 2,400,000 Rp 600,000
3 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 8 unit Rp 2,000,000 Rp 16,000,000 Rp 400,000
4 BOVENLIGHT KM/WC 1 unit Rp 250,000 Rp 250,000 Rp 20,000
Sub Total Rp 38,270,000
ACCESSORIES PINTU & JENDELA LANTAI 2
1 Kunci Pintu Standart + Handle + Engsel 12 unit Rp 300,000 Rp 3,600,000 Rp 600,000
2 hak angin,grendel + Engsel jendela ex standar 9 unit Rp 150,000 Rp 1,350,000 Rp 450,000
Sub Total Rp 6,000,000
XI PEKERJAAN SANITAIR LANTAI 1
Kamar Mandi Lantai 1
1 Closet duduk standart 8 bh Rp 1,200,000 Rp 9,600,000 Rp 800,000
2 Closet Jongkok standart 1 bh Rp 200,000 Rp 200,000 Rp 50,000
3 Wastafel standart 8 bh Rp 750,000 Rp 6,000,000 Rp 600,000
4 Bak feeber 9 bh Rp 200,000 Rp 1,800,000 Rp 450,000
5 Floor Drain 9 bh Rp 25,000 Rp 225,000 Rp 90,000
Sub Total Rp 19,815,000
PEKERJAAN SANITAIR LANTAI 2
Kamar Mandi Lantai 2
1 Closet duduk standart 12 bh Rp 1,200,000 Rp 14,400,000 Rp 1,200,000
3 Wastafel standart 12 bh Rp 750,000 Rp 9,000,000 Rp 900,000
4 Bak feeber 12 bh Rp 200,000 Rp 2,400,000 Rp 600,000
5 Floor Drain 12 bh Rp 25,000 Rp 300,000 Rp 120,000
Sub Total Rp 28,920,000
XII PEKERJAAN INSTALASI AIR LANTAI 1
A.AIR BERSIH 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC AW 1/2 " Wavin 12 btg Rp 13,000 Rp 156,000
2 Pipa PVC AW 3/4 " Wavin 5 btg Rp 18,000 Rp 90,000
3 Kran Air 9 bh Rp 25,000 Rp 225,000
B.AIR KOTOR 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC 3 " Wavin AW 24 btg Rp 98,000 Rp 2,352,000
2 Pipa PVC 4 " Wavin AW 24 btg Rp 165,000 Rp 3,960,000
3 Pipa PVC 6 " Wavin AW 24 btg Rp 190,000 Rp 4,560,000
3 Fitting + Sambungan dll 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 13,843,000
PEKERJAAN INSTALASI AIR LANTAI 2
A.AIR BERSIH 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC AW 1/2 " Wavin 24 btg Rp 13,000 Rp 312,000
2 Pipa PVC AW 3/4 " Wavin 4 btg Rp 18,000 Rp 72,000
3 Kran Air 12 bh Rp 25,000 Rp 300,000
B.AIR KOTOR 1 ls Rp 1,000,000 Rp 1,000,000
1 Pipa PVC 3 " Wavin AW 30 btg Rp 98,000 Rp 2,940,000
2 Pipa PVC 4 " Wavin AW 48 btg Rp 165,000 Rp 7,920,000
3 Fitting + Sambungan dll 1 ls Rp 1,000,000 Rp 1,000,000

LANTAI 1 Page 5
 Sub Total Rp 14,544,000

XIII PEK. INSTALASI LISTRIK LANTAI 1 55 Rp 45,000 Rp 2,475,000

1 Lampu Pijar Biasa 20 ttk Rp 25,000 Rp 500,000
2 Lampu Tl 40 w 4 ttk Rp 300,000 Rp 1,200,000
3 Lampu exterior Pet beton 4 ttk Rp 50,000 Rp 200,000
4 Lampu cawan 2 ttk Rp 200,000 Rp 400,000
5 Stop Kontak 10 ttk Rp 25,000 Rp 250,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 15 ttk Rp 35,000 Rp 525,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 5,000,000 Rp 5,000,000
Sub Total Rp 10,830,000
PEK. INSTALASI LISTRIK LANTAI 2 62 Rp 45,000 Rp 2,790,000
1 Lampu Pijar Biasa 24 ttk Rp 25,000 Rp 600,000
2 Lampu Tl 40 w 4 ttk Rp 300,000 Rp 1,200,000
3 Lampu exterior Pet beton 4 ttk Rp 50,000 Rp 200,000
4 Lampu cawan 0 ttk Rp 200,000 Rp -
5 Stop Kontak 12 ttk Rp 25,000 Rp 300,000
6 Saklar Tunggal ex Broco 0 ttk Rp 25,000 Rp -
7 Saklar Double ex Broco 18 ttk Rp 35,000 Rp 630,000
8 Box MCB 1 bh Rp 200,000 Rp 280,000
9 KABEL Ex ETERNA 1 LS Rp 3,000,000 Rp 3,000,000
Sub Total Rp 9,000,000
XIV PEKERJAAN FINISHING LANTAI 1
1 Cat Dinding Dalam ex ICI 816 M² Rp 20,000 Rp 16,320,000 Rp 3,264,000
2 Cat Dinding Luar ex ICI 60 M² Rp 20,000 Rp 1,200,000 Rp 300,000
3 Plitur Pintu + Jendela 1 ls Rp 2,000,000 Rp 2,000,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 213 M² Rp 5,000 Rp 1,065,000 Rp 1,278,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
6 Railing Tangga+Void 33 M¹ Rp 500,000 Rp 16,500,000
Sub Total Rp 43,427,000
PEKERJAAN FINISHING LANTAI 2
1 Cat Dinding Dalam ex ICI -76 M² Rp 20,000 Rp (1,520,000) Rp (304,000)
2 Cat Dinding Luar ex ICI 88 M² Rp 20,000 Rp 1,760,000 Rp 440,000
3 Plitur Pintu + Jendela 1 ls Rp 2,000,000 Rp 2,000,000 Rp 1,000,000
4 Cat Plafond ex Vinilex 1 M² Rp 5,000 Rp 5,000 Rp 6,000
5 Nat Keramik 1 ls Rp 500,000 Rp 500,000
Sub Total Rp 3,887,000
XV PEKERJAAN ATAP 250 M² Rp 25,000 Rp 6,250,000
1 Rangka Baja ringan 250 M² Rp 160,000 Rp 40,000,000
2 Genteng keramik 250 M² Rp 90,000 Rp 22,500,000
3 NOK (KM2) 96 BH Rp 20,000 Rp 1,920,000
4 Polycarbonit 60 M² Rp 600,000 Rp 36,000,000
5 Lisplang Kamper Medan 3/30 15 lbr Rp 200,000 Rp 3,000,000
6 Paku 5,7 + Baut + Plat 1 ls Rp 200,000 Rp 200,000
Sub Total Rp 109,870,000

XVI PEKERJAAN LAIN LAIN

PEMBUATAN SEPTICTANK 1 ls Rp 3,000,000 Rp 2,500,000 Rp 2,500,000
Sub Total Rp 5,000,000

MATERIAL UPAH JUMLAH

TOTAL BIAYA L ANTAI 1 Rp 764,904,400 Rp 196,000,000 Rp 960,904,400

LANTAI 1 Page 6