contoh rab gudang

NO. Uraian Satuan

A. Upah Tenaga Kerja

1 Mandor OH2 Tukang gali tanah OH3 Kepala tukang batu OH4 Tukang Batu OH5 Laden tukang batu OH6 Kepala tukang kayu OH7 Tukang kayu OH8 Laden Tukang Kayu OH9 Kepala Tukang Besi OH

10 Tukang besi OH11 Laden Tukang Besi OH12 Kepala tukang cat OH13 Tukang cat OH14 Laden tukang cat OH15 Penjaga malam OH16 Buruh tak terlatih OH17 Buruh lapangan agak terlatih OH18 Buruh Lapangan terlatih OH19 Tukang listrik OH20 Tukang las OH21 Tukang tebas OH22 Tukang anyam OH

B. Bahan Bangunan

1 besi 8 Btg = 11 m'2 besi 6 Btg = 11 m'3 besi 4 Btg = 11 m'4 besi 10 Btg = 11 m'4 semen zak5 Pasir Pasang rit6 Pasir Urug rit7 koral rit

papan bekisting m3kayu bekisting btgAtap Zimculome Collor ( sakura elang ) 2 susun Lbr Atap Zimculome Collor ( Mega Roof ) 3 susun Lbr Bak mandi Fibre 50 x 50 Segi empat kecil Bh

Balok kayu Meranti Ukuran 5x10x400 cm M3Balok kayu Meranti Ukuran 6x12x400 cm M3Balok kayu Meranti Ukuran 8 x12 x 400 cm M3Bataco Bh keramik dinding wc dozkeramik lantai wc dozclosed jongkok INA Bh keramik lantai 40 x40 dozpipa 1/2" btgpipa 3/4" btgpipa 3" btgflor drain Bh keran air Bh papan kayu 2/20 (kayu kuat I Benuas/ulin) m3cat dasar klgcat dinding klgcat kayu platon klgMinyak cat klgengsel pintu psengsel jendela psgrendel pintu Bh tarikan jendela Bh hak angin pskunci tanam jendela Bh kunci tanam pintu Bh bindrat kgplamir kg

Harga Dasar

Rp 98,300.00 Rp 68,000.00 Rp 90,700.00 Rp 83,100.00 Rp 68,000.00 Rp 90,700.00 Rp 83,100.00 Rp 68,000.00 Rp 90,700.00 Rp 83,100.00 Rp 68,000.00 Rp 90,700.00 Rp 83,100.00 Rp 68,000.00 Rp 68,000.00 Rp 68,000.00 Rp 68,000.00 Rp 68,000.00 Rp 75,000.00 Rp 98,300.00 Rp 98,300.00 Rp 75,500.00

Rp 32,000.00 Rp 16,000.00 Rp 7,500.00 Rp 52,500.00 Rp 58,000.00 Rp 270,000.00 Rp 170,000.00 42500 Rp 1,150,000.00 Rp 287,500.00 Rp 1,200,000.00 Rp 3,000.00 Rp 28,000.00 Rp 31,300.00 Rp 120,000.00

Rp 2,500,000.00 Rp 2,000.00 Rp 49,000.00 Rp 49,000.00 Rp 120,000.00 Rp 51,000.00

Rp 15,000.00 Rp 10,000.00 Rp 2,500,000.00

Rp 16,000.00

DAFTAR ANALISA HARGA SATUAN PEKERJAAN

ANALISA URAIAN HARGA SATUAN

1. PEKERJAAN PENDAHULUAN

SNI 01.1.1

0.100 Oh Tukang Tebas @ Rp.

0.050 Oh Mandor @ Rp.

SNI 01.1.2

1.700 Btg Kayu dolken/galam ø10-12 cm,4 @ Rp.

0.210 Kayu Klas III @ Rp.

0.300 Kg Paku Biasa @ Rp.

10.500 Kg Semen Portland @ Rp.

0.030 Pasir Beton @ Rp.

0.050 Koral Beton @ Rp.

1.500 lbr Seng Gelombang bljs 20 cm @ Rp.

2.000 Oh Tukang Kayu @ Rp.

1.000 Oh Pembantu Tukang Kayu @ Rp.

0.200 Oh Kepala Tukang Kayu @ Rp.


SNI 01.2.1

0.005 Oh Mandor @ Rp.0.010 Oh Kepala tukang kayu @ Rp.0.100 Oh Tukang kayu @ Rp.0.100 Oh Pembantu tukang kayu @ Rp.

0.012 Balok kayu kelas kuat III @ Rp.

0.007 Papan bouwplank @ Rp.

0.020 Kg Paku kayu @ Rp.

SNI 01 3.2

0.050 Oh Mandor @ Rp.0.200 Oh Kepala tukang kayu @ Rp.2.000 Oh Tukang kayu @ Rp.1.000 Oh Pembantu tukang kayu @ Rp.1.700 Btg Kayu dolken dia. 8-10/400 cm @ Rp.

0.210 Papan kayu kelas II @ Rp.

0.300 Kg Paku kayu @ Rp.10.500 Kg Semen PC @ Rp.

0.030 Pasir beton @ Rp.

1 M1 Pembersihan perataan lahan

1 M2 Pembuatan Direksi Keet

M³

M3

M3

1 M1 Pengukuran dan pasang bouwplank

M3

M3

1 M2 Pembuatan gudang semen dan alat-alat los (kerja)

M3

M3

0.050 Koral beton @ Rp.

1.500 Lbr Seng Gelombang bljs 20 cm @ Rp.

2. PEKERJAAN TANAH

SNI 02.6.1

0.025 Oh Mandor @ Rp.0.750 Oh Tukang gali tanah @ Rp.

SNI 02.6.2


SNI 02.6.9


0.400 Pasir urug @ Rp.

SNI 02.6.10


SNI 02.6.11



SNI 02.6.11



3. PEKERJAAN PONDASI

SNI 03.6.1

0.075 Oh Mandor @ Rp.0.075 Oh Kepala tukang batu @ Rp.0.750 Oh Tukang batu @ Rp.1.500 Oh Pembantu tukang batu @ Rp.

1.200 Batu belah 15/20 cm @ Rp.

20.200 Kg Semen PC @ Rp.

0.485 Pasir pasang @ Rp.

M3

1 M3 Galian tanah biasa sedalam 1 m

1 M3 Galian tanah biasa sedalam 2 m

1 M3 urugan tanah kembali

M3

1 M3 Pemadatan tanah (per 20 cm)

1 M3 Urugan pasir bawah pondasi

M3

1 M3 Urugan pasir bawah lantai

M3

1 M3 Pasang pondasi batu belah adukan 1 Pc : 3 Ps

M3

M3

SNI 03.6.9


1.200 Batu belah 15/20 cm @ Rp.


4. PEKERJAAN PEMBETONANSNI 07. 6. 5

0.0800 Oh Mandor @ Rp.0.0250 Oh Kepala Tukang Batu @ Rp.0.2500 Oh Tukang Batu @ Rp.1.6500 Oh Laden Tukang Batu @ Rp.23.200 Kg Semen Portland / Kg @ Rp.



SNI 07. 6. 10.0800 Oh Mandor @ Rp.0.0250 Oh Kepala Tukang Batu @ Rp.0.2500 Oh Tukang Batu @ Rp.1.6500 Oh Laden Tukang Batu @ Rp.

23.2000 Kg Semen Portland / Kg @ Rp.



SNI. 07. 6. 25

0.0003 Oh Mandor @ Rp.0.0007 Oh Kepala Tukang Besi @ Rp.0.0070 Oh Tukang Besi @ Rp.0.0070 Oh Laden Tukang Besi @ Rp.1.0500 Kg Besi beton @ Rp.0.0150 Kg Kawat Beton @ Rp.

SNI. 07. 6. 250.0003 Oh Mandor @ Rp.0.0007 Oh Kepala Tukang Besi @ Rp.0.0070 Oh Tukang Besi @ Rp.0.0070 Oh Laden Tukang Besi @ Rp.1.0500 Kg Besi beton @ Rp.0.0150 Kg Kawat Beton @ Rp.

1 M3 Pasang pondasi batu kosong ( aanstamping )

M3

M3

1 M³ Membuat Beton Bertulang 1 Pc : 2 Ps : 3 Kr

M3

M3

1 M³ Membuat Cor Beton Tumbuk / Spesi 1 Pc : 2 Ps : 3 Kr

M3

M3

1 kg Pembesian dengan besi polos atau besi ulir Ø 8mm


SNI. 07. 6. 250.0003 Oh Mandor @ Rp.0.0007 Oh Kepala Tukang Besi @ Rp.0.0070 Oh Tukang Besi @ Rp.0.0070 Oh Laden Tukang Besi @ Rp.1.0500 Kg Besi beton @ Rp.0.0150 Kg Kawat Beton @ Rp.

SNI. 07. 6. 25

0.0003 Oh Mandor @ Rp.0.0007 Oh Kepala Tukang Besi @ Rp.0.0070 Oh Tukang Besi @ Rp.0.0070 Oh Laden Tukang Besi @ Rp.1.0500 Kg Besi beton @ Rp.0.0150 Kg Kawat Beton @ Rp.

SNI 09.6.20


0.040 Kayu papan bekisting @ Rp.

0.300 Kg Paku kayu @ Rp.0.100 Ltr Minyak bekisting (olie) @ Rp.

SNI 09.6.20




SNI 09.6.22




0.015 Balok kayu kelas kuat II @ Rp.

1 kg Pembesian dengan besi polos atau besi ulir Ø 12 mm


1 M2 Pasang bekisting untuk pondasi

M3

1 M2 Pasang bekisting untuk Sloof

M3

1 M2 Pasang bekisting untuk kolom

M3

M3

0.350 Lbr Plywood tebal 9mm @ Rp.2.000 Btg Kayu dolken/galam dia. 8-10 cm pjg 4 m @ Rp.

SNI 09.6.23






SNI 09.6.24






SNI 09.6.26


0.030 Kayu terentang (papan bekisting) @ Rp.




5. PEKERJAAN LANTAI

SNI 10.2.3

1 M2 Pasang bekisting untuk balok

M3

M3

1 M2 Pasang bekisting untuk lantai

M3

M3

1 M2 Pasang bekisting untuk tangga

M3

M3

1 M2 Pasang lantai keramik 20 x 20 cm


26.500 Bh keramik 20 x 20 cm @ Rp.10.000 Kg Semen PC @ Rp.


1.500 Kg Semen warna @ Rp.

SNI 10.2.3





SNI 10.2.3

0.035 Oh Mandor @ Rp.0.035 Oh Kepala tukang batu @ Rp.0.350 Oh Tukang batu @ Rp.0.700 Oh Pembantu tukang batu @ Rp.2.650 Bh keramik 10 x 40 cm @ Rp.




SNI 10.19.4





6. PEKERJAAN KUSEN PINTU,JENDELA DAN VENTILASI

SNI 07.1.2

0.300 Oh Mandor @ Rp.2.100 Oh Kepala tukang kayu @ Rp.

M3


M3


M3


M3

1 M3 Pasang kusen pintu dan jendela kayu kelas kuat II (kayu lanan/meranti)

21.000 Oh Tukang kayu @ Rp.7.000 Oh Pembantu tukang kayu @ Rp.


1.250 Kg Paku kayu @ Rp.1.000 Kg Lem kayu @ Rp.

SNI 12.2.1 1 Bh Pasang engsel pintu0.001 Oh Mandor @ Rp.0.015 Oh Kepala tukang kayu @ Rp.0.150 Oh Tukang kayu @ Rp.0.015 Oh Pembantu tukang kayu @ Rp.1.000 Bh Engsel lokal "4" @ Rp.

SNI 12.2.1 1 Bh Pasang kunci tanam0.003 Oh Mandor @ Rp.0.060 Oh Kepala tukang kayu @ Rp.0.600 Oh Tukang kayu @ Rp.0.060 Oh Pembantu tukang kayu @ Rp.1.000 Bh Kunci tanam merk ISEO @ Rp.

SNI 12.11.2


1.100 Kaca polos/bening tebal 3 mm @ Rp.

SNI 12.2.2 1 Bh Pasang engsel jendela 0.001 Oh Mandor @ Rp.0.010 Oh Kepala tukang kayu @ Rp.0.100 Oh Tukang kayu @ Rp.0.010 Oh Pembantu tukang kayu @ Rp.1.000 Bh Engsel jendela "3" @ Rp.

SNI 12.4.1 1 Bh Pasang kait angin0.001 Oh Mandor @ Rp.0.015 Oh Kepala tukang kayu @ Rp.0.150 Oh Tukang kayu @ Rp.0.015 Oh Pembantu tukang kayu @ Rp.1.000 Bh Kait angin @ Rp.

M3

1 M2 Pasang kaca polos/bening tebal3 mm

M2

SNI 12.6.1 1 Bh Pasang kunci selot0.001 Oh Mandor @ Rp.0.020 Oh Kepala tukang kayu @ Rp.0.200 Oh Tukang kayu @ Rp.0.020 Oh Pembantu tukang kayu @ Rp.1.000 Bh Kunci selot @ Rp.

SNI 12.7.1 1 Bh Pasang pegangan pintu0.003 Oh Mandor @ Rp.0.050 Oh Kepala tukang kayu @ Rp.0.500 Oh Tukang kayu @ Rp.0.050 Oh Pembantu tukang kayu @ Rp.1.000 Bh Pegangan pintu @ Rp.

SNI 11.6.7 1 M2 Pasang Pintu Panel Kayu0.05 Oh Mandor0.25 Oh Kepala Tukang Kayu

2.5 Oh Tukang Kayu1 Oh Laden Tukang Kayu

0.04 Bh Kayu Ulin, Balok

SNI 12.7.1a 1 Bh Pasang pegangan jendela0.003 Oh Mandor @ Rp.0.050 Oh Kepala tukang kayu @ Rp.0.500 Oh Tukang kayu @ Rp.0.050 Oh Pembantu tukang kayu @ Rp.1.000 Bh Pegangan jendela @ Rp.

7. PEKERJAAN DINDING DAN PLESTERANSNI 04. 6. 10 1 M2 Pasangan Bata Merah Tebal 1/2 Bata 1 Pc : 3 Ps


15.0000 Bh batako @ Rp.



SNI 06.6.3 1 M² Plesteran camp 1 Pc : 3 Ps tebal 15 mm0.015 Oh Mandor @ Rp.0.015 Oh Kepala tukang batu @ Rp.0.150 Oh Tukang batu @ Rp.0.300 Oh Pembantu tukang batu @ Rp.

M3



SNI 06.5 1 M² Plesteran camp 1 Pc : 5 Ps tebal 15 mm0.015 Oh Mandor @ Rp.0.015 Oh Kepala tukang batu @ Rp.0.150 Oh Tukang batu @ Rp.0.300 Oh Pembantu tukang batu @ Rp.7.776 Kg Semen PC @ Rp.


8. PEKERJAAN PLAFONDSNI 08.17.4 1 M² Pasang rangka langit-lamgit 60 x 60 cm kayu kelas kuat II (kayu lanan/meranti)



0.115 Kg Paku kayu @ Rp.

SNI 08.1.4 1 M² Pasang langit-langit nusaboard0.005 Oh Mandor @ Rp.0.010 Oh Kepala tukang kayu @ Rp.0.100 Oh Tukang kayu @ Rp.0.100 Oh Pembantu tukang kayu @ Rp.0.050 Kg Paku nusaboard @ Rp.0.347 Lbr nusaboard @ Rp.

9. PEKERJAAN PENGECATAN

SNI 13.8.1

0.003 Oh Mandor @ Rp.0.006 Oh Kepala tukang cat @ Rp.0.009 Oh Tukang cat @ Rp.0.070 Oh Pembantu tukang cat @ Rp.0.200 Kg Cat meni @ Rp.0.150 Kg Plamir (dempul kayu) biasa @ Rp.0.170 Kg Cat dasar @ Rp.0.260 Kg Cat penutup merk TKS @ Rp.

SNI 13.10.2


M3

M3

M3

1 M2 Pengecatan bidang kayu baru: 1 lapis plamir, 1 lapis cat dasar dan 2 lapis cat penutup

1 M2 Pengecatan tembok baru: 1 lapis cat dasar dan 2 lapis cat penutup

0.004 Oh Kepala tukang cat @ Rp.0.043 Oh Tukang cat @ Rp.0.028 Oh Pembantu tukang cat @ Rp.0.130 Kg Cat dasar @ Rp.0.230 Kg Cat penutup merk vinilex @ Rp.

10. PEKERJAAN KUDA-KUDA DAN ATAP

SNI 06.12.2

0.2000 OH Mandor @ Rp.1.2000 OH Kepala tukang kayu @ Rp.

12.0000 OH Tukang kayu @ Rp.4.0000 OH Laden tukang kayu @ Rp.1.1000 OH Balok kayu kelas kuat II @ Rp.

15.0000 M' Besi strip @ Rp.0.8000 Kg Paku kayu @ Rp.

SNI 6.6.310.0050 OH Mandor @ Rp.0.0100 OH Kepala Tukang Kayu @ Rp.0.1000 OH Tukang Kayu @ Rp.0.1000 OH Laden Tukang Kayu @ Rp.0.0088 M3 Balok Kayu Meranti @ Rp. 0.0600 Kg Paku Ulin @ Rp.

SNI 08.6.320.0010 OH Mandor @ Rp.0.0100 OH Kepala Tukang Kayu @ Rp.0.1000 OH Tukang Kayu @ Rp.0.2000 OH Laden Tukang Kayu @ Rp.1.6700 M2 Genteng Metal @ Rp.

SNI 6.6.53 1 M Listplank 3x30 cm Papan meranti0.0050 OH Mandor @ Rp.0.0100 OH Kepala Tukang Kayu @ Rp.0.1000 OH Tukang Kayu @ Rp.0.1000 OH Laden Tukang Kayu @ Rp.0.0088 M3 PapanMeranti @ Rp.0.0600 Kg Paku Ulin @ Rp.

11. PEKERJAAN KAMAR MANDISNI 11.2.1 Pasang 1 buah kloset jongkok berwarna Merk INA

0.160 Oh Mandor @ Rp.1.500 Oh Kepala tukang batu @ Rp.

1 M3 Pasang konstruksi kuda-kuda kayu kelas kuat II (kayu lanan/meranti)

1 M³ Rangka atap Kasau 5/7 dan Reng 3/4

1 M² Pasang Atap Genteng Metal merk Mulitroof

1.500 Oh Tukang batu @ Rp.1.000 Oh Pembantu tukang batu @ Rp.1.000 Bh Kloset jongkok berwarna merk INA @ Rp.6.000 Kg Semen PC @ Rp.


SNI 10.17.1

0.005 Oh Mandor @ Rp.0.010 Oh Kepala tukang batu @ Rp.0.100 Oh Tukang batu @ Rp.0.010 Oh Pembantu tukang batu @ Rp.1.000 Bh Krain air @ Rp.0.500 Bh Seal tape @ Rp.

SNI 6.27

0.002 Oh Mandor @ Rp.0.010 Oh Kepala tukang batu @ Rp.0.100 Oh Tukang batu @ Rp.0.010 Oh Pembantu tukang batu @ Rp.1.200 Bh Pipa PVC @ Rp.0.500 Bh Seal tape @ Rp.

SNI 11.6.1

0.110 Oh Mandor @ Rp.0.540 Oh Kepala tukang batu @ Rp.2.700 Oh Tukang batu @ Rp.1.800 Oh Pembantu tukang batu @ Rp.1.000 Bh Bak Fiber @ Rp.0.180 Perlengkapan 18% dari harga bak @ Rp.

SNI 10.19.4a


26.500 Bh Ubin keramik 20 x 20 cm @ Rp.9.300 Kg Semen PC @ Rp.



12. PEKERJAAN SEPTICTANK DAN RESAPANSNI 10. 6.42 Menggali galian 1 buah septictank

M3

Pasang 1 buah kran air diameter 3/4" atau 1/2"

Pasang 1 m pipa pvc tipe AW diameter 3/4"

Pasang 1 buah bak mandi fiber glass, volume 0,30 m3 (50 x 50) cm

1 M2 Pasang dinding keramik 20 x 20 cm

M3

0.9000 Mandor @ Rp.0.9000 Kepala Tukang Batu @ Rp.4.5000 Tukang Batu @ Rp.3.0000 Laden Tukang Batu @ Rp.0.4000 Tukang gali @ Rp.

SNI 10. 6.42 Menggali galian 1 buah Resapan0.9000 Mandor @ Rp.0.9000 Kepala Tukang Batu @ Rp.4.5000 Tukang Batu @ Rp.3.0000 Laden Tukang Batu @ Rp.0.4000 Tukang gali @ Rp.1.0000 Ijuk /kg @ Rp.0.9990 Kerikil/m3 @ Rp.1.0000 Tanah urug @ Rp.

SNI 07. 6. 10.0800 Oh Mandor @ Rp.0.0250 Oh Kepala Tukang Batu @ Rp.0.2500 Oh Tukang Batu @ Rp.1.6500 Oh Laden Tukang Batu @ Rp.

23.2000 Kg Semen Portland / Kg @ Rp.



SNI 07. 6. 5

0.0800 Oh Mandor @ Rp.0.0250 Oh Kepala Tukang Batu @ Rp.0.2500 Oh Tukang Batu @ Rp.1.6500 Oh Laden Tukang Batu @ Rp.23.200 Kg Semen Portland / Kg @ Rp.



sloof per m3

1 M³ Membuat Cor Beton Tumbuk / Spesi 1 Pc : 2 Ps : 3 Kr

M3

M3

1 M³ Membuat Beton Bertulang 1 Pc : 2 Ps : 3 Kr

M3

M3

DAFTAR ANALISA HARGA SATUAN PEKERJAAN

HARGA SATUAN HARGA UPAH HARGA BAHAN JUMLAH

75,500.00 Rp. 7,550.00 98,300.00 Rp. 4,915.00

Rp. 12,465.00 Rp. - Rp. 12,465.00

13,800.00 Rp. Rp. 23,460.001,600,000.00 Rp. Rp. 336,000.00

13,000.00 Rp. Rp. 3,900.001,500.00 Rp. Rp. 15,750.00

67,500.00 Rp. Rp. 2,025.00

325,000.00 Rp. Rp. 16,250.00

39,300.00 Rp. Rp. 58,950.0083,100.00 Rp. 166,200.00 Rp.68,000.00 Rp. 68,000.00 Rp.

90,700.00 Rp. 18,140.00 Rp. 98,300.00 Rp. 4,915.00 Rp.

Rp. 257,255.00 Rp. 456,335.00 Rp. 713,590.00

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 6,800.00

1,500,000.00 Rp. 18,000.00

1,860,000.00 Rp. 13,020.00

13,000.00 Rp. 260.00

Rp. 16,508.50 Rp. 31,280.00 Rp. 47,788.50

98,300.00 Rp. 4,915.00 90,700.00 Rp. 18,140.00 83,100.00 Rp. 166,200.00

6,800.00 Rp. 6,800.00 13,800.00 Rp. 23,460.00

1,860,000.00 Rp. 390,600.00

13,000.00 Rp. 3,900.001,500.00 Rp. 15,750.00

67,500.00 Rp. 2,025.00

325,000.00 Rp. 16,250.00

39,300.00 Rp. 58,950.00

Rp. 196,055.00 Rp. 510,935.00 Rp. 706,990.00

98,300.00 Rp. 2,457.50 68,000.00 Rp. 51,000.00

Rp. 53,457.50 Rp. - Rp. 53,457.50

98,300.00 Rp. 4,423.50 68,000.00 Rp. 61,200.00

Rp. 65,623.50 Rp. - Rp. 65,623.50

98,300.00 Rp. 1,474.50 68,000.00 Rp. 20,400.00

42,500.00 Rp. 17,000.00

Rp. 21,874.50 Rp. 17,000.00 Rp. 38,874.50

98,300.00 Rp. 4,915.00 68,000.00 Rp. 34,000.00

Rp. 38,915.00 Rp. - Rp. 38,915.00

98,300.00 Rp. 983.00 68,000.00 Rp. 20,400.00

42,500.00 Rp. 51,000.00

Rp. 21,383.00 Rp. 51,000.00 Rp. 72,383.00

98,300.00 Rp. 983.00 68,000.00 Rp. 20,400.00

42,500.00 Rp. 51,000.00

Rp. 21,383.00 Rp. 51,000.00 Rp. 72,383.00

98,300.00 Rp. 7,372.50 90,700.00 Rp. 6,802.50 83,100.00 Rp. 62,325.00 68,000.00 Rp. 102,000.00

212,500.00 Rp. 255,000.00

1,500.00 Rp. 30,300.00

67,500.00 Rp. 32,737.50

Rp. 178,500.00 Rp. 318,037.50 Rp. 496,537.50

98,300.00 Rp. 3,833.70 90,700.00 Rp. 3,537.30 83,100.00 Rp. 32,409.00 68,000.00 Rp. 53,040.00

212,500.00 Rp. 255,000.00

42,500.00 Rp. 18,360.00

Rp. 92,820.00 Rp. 273,360.00 Rp. 366,180.00

98,300.00 Rp. 7,864.00 90,700.00 Rp. 2,267.50 83,100.00 Rp. 20,775.00 68,000.00 Rp. 112,200.00

1,500.00 Rp. 34,800.00

67,500.00 Rp. 35,100.00

287,500.00 Rp. 224,250.00

Rp. 143,106.50 Rp. 294,150.00 Rp. 437,256.50

98,300.00 Rp. 7,864.00 90,700.00 Rp. 2,267.50 83,100.00 Rp. 20,775.00 68,000.00 Rp. 112,200.00

1,500.00 Rp. 34,800.00

67,500.00 Rp. 35,100.00

287,500.00 Rp. 224,250.00

Rp. 143,106.50 Rp. 69,900.00 Rp. 213,006.50

98,300.00 Rp. 29.49 90,700.00 Rp. 63.49 83,100.00 Rp. 581.70 68,000.00 Rp. 476.00

6,500.00 Rp. 6,825.0016,000.00 Rp. 240.00

Rp. 1,150.68 Rp. 7,065.00 Rp. 8,215.68

98,300.00 Rp. 29.49 90,700.00 Rp. 63.49 83,100.00 Rp. 581.70 68,000.00 Rp. 476.00

6,500.00 Rp. 6,825.0016,000.00 Rp. 240.00

Rp. 1,150.68 Rp. 7,065.00 Rp. 8,215.68

98,300.00 Rp. 29.49 90,700.00 Rp. 63.49 83,100.00 Rp. 581.70 68,000.00 Rp. 476.00

6,500.00 Rp. 6,825.0016,000.00 Rp. 240.00

Rp. 1,150.68 Rp. 7,065.00 Rp. 8,215.68

98,300.00 Rp. 29.49 90,700.00 Rp. 63.49 83,100.00 Rp. 581.70 68,000.00 Rp. 476.00

6,500.00 Rp. 6,825.0016,000.00 Rp. 240.00

Rp. 1,150.68 Rp. 7,065.00 Rp. 8,215.68

98,300.00 Rp. 2,555.80 90,700.00 Rp. 2,358.20 83,100.00 Rp. 21,606.00 68,000.00 Rp. 35,360.00

1,200,000.00 Rp. 48,000.00

13,000.00 Rp. 3,900.000.00 Rp. 0.00

Rp. 61,880.00 Rp. 51,900.00 Rp. 113,780.00

98,300.00 Rp. 2,555.80 90,700.00 Rp. 2,358.20 83,100.00 Rp. 21,606.00 68,000.00 Rp. 35,360.00

1,200,000.00 Rp. 54,000.00

13,000.00 Rp. 3,900.000.00 Rp. 0.00

Rp. 61,880.00 Rp. 57,900.00 Rp. 119,780.00

98,300.00 Rp. 3,243.90 90,700.00 Rp. 2,993.10 83,100.00 Rp. 27,423.00 68,000.00 Rp. 44,880.00

1,200,000.00 Rp. 48,000.00

13,000.00 Rp. 5,200.000.00 Rp. 0.00

1,200,000.00 Rp. 18,000.00

146,900.00 Rp. 51,415.0013,800.00 Rp. 27,600.00

Rp. 78,540.00 Rp. 150,215.00 Rp. 228,755.00

98,300.00 Rp. 3,243.90 90,700.00 Rp. 2,993.10 83,100.00 Rp. 27,423.00 68,000.00 Rp. 44,880.00

1,200,000.00 Rp. 48,000.00

13,000.00 Rp. 5,200.000.00 Rp. 0.00

1,200,000.00 Rp. 21,600.00

146,900.00 Rp. 51,415.0013,800.00 Rp. 27,600.00

Rp. 78,540.00 Rp. 153,815.00 Rp. 232,355.00

98,300.00 Rp. 3,243.90 90,700.00 Rp. 2,993.10 83,100.00 Rp. 27,423.00 68,000.00 Rp. 44,880.00

1,200,000.00 Rp. 48,000.00

13,000.00 Rp. 5,200.000.00 Rp. 0.00

1,200,000.00 Rp. 18,000.00

146,900.00 Rp. 51,415.0013,800.00 Rp. 82,800.00

Rp. 78,540.00 Rp. 205,415.00 Rp. 283,955.00

98,300.00 Rp. 3,243.90 90,700.00 Rp. 2,993.10 83,100.00 Rp. 27,423.00 68,000.00 Rp. 44,880.00

1,200,000.00 Rp. 36,000.00

13,000.00 Rp. 5,200.000.00 Rp. 0.00

1,200,000.00 Rp. 18,000.00

146,900.00 Rp. 51,415.0013,800.00 Rp. 27,600.00

Rp. 0.00

Rp. 78,540.00 Rp. 138,215.00 Rp. 216,755.00

98,300.00 Rp. 3,440.50 90,700.00 Rp. 3,174.50 83,100.00 Rp. 29,085.00 68,000.00 Rp. 47,600.00 12,500.00 Rp. 331,250.00

1,500.00 Rp. 15,000.00

67,500.00 Rp. 3,037.50

12,500.00 Rp. 18,750.00

Rp. 83,300.00 Rp. 368,037.50 Rp. 451,337.50

98,300.00 Rp. 3,440.50 90,700.00 Rp. 3,174.50 83,100.00 Rp. 29,085.00 68,000.00 Rp. 47,600.00 12,500.00 Rp. 331,250.00

1,500.00 Rp. 15,000.00

67,500.00 Rp. 3,037.50

12,500.00 Rp. 18,750.00

Rp. 83,300.00 Rp. 368,037.50 Rp. 451,337.50

98,300.00 Rp. 3,440.50 90,700.00 Rp. 3,174.50 83,100.00 Rp. 29,085.00 68,000.00 Rp. 47,600.00 12,500.00 Rp. 33,125.00

1,500.00 Rp. 15,000.00

67,500.00 Rp. 3,037.50

12,500.00 Rp. 18,750.00

Rp. 83,300.00 Rp. 69,912.50 Rp. 153,212.50

98,300.00 Rp. 3,440.50 90,700.00 Rp. 3,174.50 83,100.00 Rp. 29,085.00 68,000.00 Rp. 47,600.00

2,350.00 Rp. 62,275.00 1,500.00 Rp. 15,600.00

67,500.00 Rp. 3,037.50

12,500.00 Rp. 20,250.00

Rp. 83,300.00 Rp. 101,162.50 Rp. 184,462.50

98,300.00 Rp. 29,490.00 90,700.00 Rp. 190,470.00

Pasang kusen pintu dan jendela kayu kelas kuat II (kayu lanan/meranti)

83,100.00 Rp. 1,745,100.00 68,000.00 Rp. 476,000.00

1,200,000.00 Rp. 1,440,000.00

13,000.00 Rp. 16,250.0030,000.00 Rp. 30,000.00

Rp. 2,441,060.00 Rp. 1,486,250.00 Rp. 3,927,310.00

98,300.00 Rp. 73.73 90,700.00 Rp. 1,360.50 90,700.00 Rp. 13,605.00 68,000.00 Rp. 1,020.00 16,900.00 Rp. 16,900.00

Rp. 16,059.23 Rp. 16,900.00 Rp. 32,959.23

98,300.00 Rp. 294.90 90,700.00 Rp. 5,442.00 90,700.00 Rp. 54,420.00 68,000.00 Rp. 4,080.00 140,600.00 Rp. 140,600.00

Rp. 64,236.90 Rp. 140,600.00 Rp. 204,836.90

98,300.00 Rp. 73.73 90,700.00 Rp. 1,360.50 90,700.00 Rp. 13,605.00 68,000.00 Rp. 1,020.00

90,600.00 Rp. 99,660.00

Rp. 16,059.23 Rp. 99,660.00 Rp. 115,719.23

98,300.00 Rp. 49.15 90,700.00 Rp. 907.00 90,700.00 Rp. 9,070.00 68,000.00 Rp. 680.00 11,300.00 Rp. 11,300.00

Rp. 10,706.15 Rp. 11,300.00 Rp. 22,006.15

98,300.00 Rp. 73.73 90,700.00 Rp. 1,360.50 90,700.00 Rp. 13,605.00 68,000.00 Rp. 1,020.00 16,600.00 Rp. 16,600.00

Rp. 16,059.23 Rp. 16,600.00 Rp. 32,659.23

98,300.00 Rp. 98.30 90,700.00 Rp. 1,814.00 90,700.00 Rp. 18,140.00 68,000.00 Rp. 1,360.00 13,300.00 13,300.00 Rp. 13,300.00

Rp. 34,712.30 Rp. 13,300.00 Rp. 48,012.30

98,300.00 Rp. 245.75 90,700.00 Rp. 4,535.00 90,700.00 Rp. 45,350.00 68,000.00 Rp. 3,400.00 43,800.00 Rp. 43,800.00

Rp. 53,530.75 Rp. 43,800.00 Rp. 97,330.75

98,300.00 Rp. 4,915.00 90,700.00 Rp. 22,675.00 90,700.00 Rp. 226,750.00 68,000.00 Rp. 68,000.00

502,500.00 Rp. 20,100.00

Rp. 322,340.00 Rp. 20,100.00 Rp. 342,440.00

98,300.00 Rp. 245.75 90,700.00 Rp. 4,535.00 90,700.00 Rp. 45,350.00 68,000.00 Rp. 3,400.00

9,000.00 Rp. 9,000.00

Rp. 53,530.75 Rp. 9,000.00 Rp. 62,530.75

98,300.00 Rp. 1,474.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 20,400.00

1,600.00 Rp. 24,000.001,500.00 Rp. 17,250.00

67,500.00 Rp. 2,902.50

Rp. 31,091.50 Rp. 44,152.50 Rp. 75,244.00

98,300.00 Rp. 1,474.50 90,700.00 Rp. 1,360.50 83,100.00 Rp. 12,465.00 68,000.00 Rp. 20,400.00

1,500.00 Rp. 11,664.00

67,500.00 Rp. 1,552.50

Rp. 35,700.00 Rp. 13,216.50 Rp. 48,916.50

98,300.00 Rp. 1,474.50 90,700.00 Rp. 1,360.50 83,100.00 Rp. 12,465.00 68,000.00 Rp. 20,400.00

1,500.00 Rp. 11,664.00

67,500.00 Rp. 2,565.00

Rp. 35,700.00 Rp. 14,229.00 Rp. 49,929.00

1 M² Pasang rangka langit-lamgit 60 x 60 cm kayu kelas kuat II (kayu lanan/meranti)98,300.00 Rp. 1,081.30 90,700.00 Rp. 3,174.50 83,100.00 Rp. 29,085.00 68,000.00 Rp. 14,280.00

1,200,000.00 Rp. 20,400.00

13,000.00 Rp. 1,495.00

Rp. 100,448.00 Rp. 21,895.00 Rp. 122,343.00

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 6,800.00 21,400.00 Rp. 22,000.0051,000.00 Rp. 51,000.00

Rp. 16,508.50 Rp. 73,000.00 Rp. 89,508.50

98,300.00 Rp. 245.75 90,700.00 Rp. 544.20 90,700.00 Rp. 816.30 68,000.00 Rp. 4,760.00 30,000.00 Rp. 6,000.0026,700.00 Rp. 4,005.0027,600.00 Rp. 4,692.0026,400.00 Rp. 6,864.00

Rp. 6,366.25 Rp. 21,561.00 Rp. 27,927.25

98,300.00 Rp. 327.34

Pengecatan bidang kayu baru: 1 lapis plamir, 1 lapis cat dasar dan 2 lapis cat penutup

90,700.00 Rp. 390.01 90,700.00 Rp. 3,900.10 68,000.00 Rp. 1,904.00 27,600.00 3,588.00 Rp. 3,588.0016,300.00 Rp. 3,749.00

Rp. 10,109.45 Rp. 7,337.00 Rp. 17,446.45

98,300.00 Rp. 19,660.00 90,700.00 Rp. 108,840.00 83,100.00 Rp. 997,200.00 68,000.00 Rp. 272,000.00

1,200,000.00 Rp. 1,320,000.0020,400.00 Rp. 306,000.0013,000.00 Rp. 10,400.00

Rp. 1,397,700.00 Rp. 1,636,400.00 Rp. 3,034,100.00

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 6,800.00

2989100 Rp. 26,304.08

21900 Rp. 1,314.00

Rp. 16,508.50 Rp. 27,618.08 Rp. 44,126.58

98,300.00 Rp. 98.30 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 13,600.00 28,000.00 Rp. 46,760.00

Rp. 22,915.30 Rp. 46,760.00 Rp. 69,675.30

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 6,800.00

Rp. 0.00

21900 Rp. 1,314.00

Rp. 16,508.50 Rp. 1,314.00 Rp. 17,822.50

98,300.00 Rp. 15,728.00 90,700.00 Rp. 136,050.00

Pasang konstruksi kuda-kuda kayu kelas kuat II (kayu lanan/meranti)

83,100.00 Rp. 124,650.00 68,000.00 Rp. 68,000.00 139,600.00 Rp. 139,600.00

1,500.00 Rp. 9,000.00

67,500.00 Rp. 675.00

Rp. 344,428.00 Rp. 149,275.00 Rp. 493,703.00

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 680.00 20,200.00 Rp. 20,200.00

2,000.00 Rp. 1,000.00

Rp. 10,388.50 Rp. 21,200.00 Rp. 31,588.50

98,300.00 Rp. 491.50 90,700.00 Rp. 907.00 83,100.00 Rp. 8,310.00 68,000.00 Rp. 680.00 20,200.00 Rp. 24,240.00

2,000.00 Rp. 1,000.00

Rp. 10,388.50 Rp. 25,240.00 Rp. 35,628.50

98,300.00 Rp. 10,813.00 90,700.00 Rp. 48,978.00 83,100.00 Rp. 224,370.00 68,000.00 Rp. 122,400.00 197,500.00 197,500.00 Rp. 197,500.00

35,550.00 Rp. 6,399.00

Rp. 604,061.00 Rp. 203,899.00 Rp. 807,960.00

98,300.00 Rp. 4,423.50 90,700.00 Rp. 4,081.50 83,100.00 Rp. 37,395.00 68,000.00 Rp. 61,200.00

2,400.00 Rp. 63,600.00 1,500.00 Rp. 13,950.00

67,500.00 Rp. 1,215.00

12,500.00 Rp. 24,250.00

Rp. 107,100.00 Rp. 103,015.00 Rp. 210,115.00

98,300.00 Rp. 88,470.0090,700.00 Rp. 81,630.0083,100.00 Rp. 373,950.0068,000.00 Rp. 204,000.0068,000.00 Rp. 27,200.00

Rp. 775,250.00 Rp. Rp. 775,250.00

98,300.00 Rp. 88,470.0090,700.00 Rp. 81,630.0083,100.00 Rp. 373,950.0068,000.00 Rp. 204,000.0068,000.00 Rp. 27,200.00

62,100.00 Rp. 62,100.00287,500.00 Rp. 287,212.50

42,500.00 Rp. 42,500.00

Rp. 775,250.00 Rp. 391,812.50 Rp. 1,167,062.50

98,300.00 Rp. 7,864.00 90,700.00 Rp. 2,267.50 83,100.00 Rp. 20,775.00 68,000.00 Rp. 112,200.00

1,500.00 Rp. 34,800.00

67,500.00 Rp. 35,100.00

287,500.00 224,250.00

Rp. 143,106.50 Rp. 294,150.00 Rp. 437,256.50

98,300.00 Rp. 7,864.00 90,700.00 Rp. 2,267.50 83,100.00 Rp. 20,775.00 68,000.00 Rp. 112,200.00

1,500.00 Rp. 34,800.00

67,500.00 Rp. 35,100.00

287,500.00 Rp. 224,250.00

Rp. 143,106.50 Rp. 294,150.00 Rp. 437,256.50

Rp 3,897,147.31 Rp 70,148.65

$ 206,900,100.00 $ 180,000,000.00 $ 1,800,000.00 $ 21,600,000.00 $ 158,400,000.00 $ 38,400,000.00

$ 54,000,000.00

u 206,137.18 b 353,115.00

0.007666666666666670.0383333333333333

RENCANA ANGGARAN BIAYAPROGRAM

KEGIATAN

TAHUN ANGGARAN

No. Uraian Pekerjaan Volume

1 2 4

I PEKERJAAN PENDAHULUANPembuatan Papan Nama Proyek 1.00

Pengukuran dan pemasangan bowplank 40.60

Pembersihan lokasi 1.00

SUB TOTAL I

II PEKERJAAN TANAH DAN PONDASI1 Penimbunan/peninggian & pemadatan tanah di lokasi

a. Mengurug sirtu padat untuk perbaikan tanah 142

2 Pondasi beton footplat 80 x 80 x 100 cm (100 kg + bekisting)a. Menggali tanah biasa sedalam 1m 12

b. Mengurug tanah kembali 11.08

c. Lantai kerja beton tumbuk 1pc:3ps:5kr 1.2

d. Bekisting untuk pondasi 5.76

e. Beton bertulang 100kg besi 1pc : 2ps : 4kr 0.92

3 Pek. Slof 15 x 20 cm (100kg + bekisting)a. Bekisting untuk sloof 16.27

b. Beton brtulang 100 kg besi 1 pc : 2ps : 4kr 1.22

4 Pek. Kolom 15 x 15 x 345 cm (100 + bekisting)a. bekisting untuk kolom 10.35


5 Pek. Ringbalk 15 x 20 cm (100kg + bekisting)a. Bekisting untuk balok 21.97


c. Plesteran 1pc : 5ps, tebal 15mm 16.48

d. Acian 16.48

SUB TOTAL II

III PEKERJAAN DINDING PINTU DAN JENDELA1 Pek. Dinding dan gewel

a. Pas. Bataco 1pc : 5ps 119.49

b. Plesteran 1pc : 5ps tebal 15mm 238.97

c. Acian 238.97

2 Pek. Kusen, pintu dan jendelaa. Membuat dan memasang kusen pintu dan jendela, 0.06

kayu kelas kuat Ib. Membuat & memasang daun pintu panil, kayu kelas kuat I 5.21

Pintu PVC + kusen PVC (pintu WC) 1

d. Pintu harmonika tebal 1mm + asesoris lengkap terpasang 17.18

e. Pasang pagar BRC jadi T = 1m 9.4

3 Pek. Engsel, kunci dan kacaa. Pasang engsel pintu 2

b. pasang kunci tanam standar 1

c. Pasang kunci tanam kamar mandi 1

d. Pasang 1 buah kaca bening 5mm 3

SUB TOTAL III

IV PEKERJAAN LANTAI, KERAMIK & HALAMAN DEPAN1 Pek. Urugan bawah lantai & pemadatan/perataan 18

2 Pek. Lantai ruang & keramik WCA. Pek. Lantai ruang a. Beton tumbuk 1pc : 3ps : 5kr 7.2

b. Memasang keramik lantai ukuran 40x40 cm 57

c. Memasang plin keramik 10x40cm 34.34

B. Pek. Keramik WC a. Memasang lantai keramik ukuran 20x20 cm 2.64

b. Memasang keramik lantai ukuran 25x20 cm 5.46

3 Pek. Perkerasan/ cor halaman depan t = 10cma. beton tumbuk 1pc : 3ps : 6kr 5.43

b. Plesteran 1pc:5ps tebal 15mm 45.29

SUB TOTAL IV

V PEKERJAAN ATAP DAN LISTRIK1 Pekerjaan rangka penutup atap

a. Pek. Rangka atap baja ringan zinc alum + atap metal 119.23

zincalum 2 susun lengkap terpasangn (termasuk nok dan Jurai)b. Lisplang uk. (3x30) kayu kelas I (kayu benuas) 44.1

2 Pekerjaan listrika. Instalasi titik lampu bang.beton 5

b. Lampu TL bambu 40 watt 2

c. Lampu SL 20 watt untuk gudang peralatan & lampu luar 3

d. Instalasi stop kontak bang beton 3

SUB TOTAL V

VI PEKERJAAN SANITASIa. Septictank dan rembesan 2 m3 1

b. Memasang closed Jongkok porselen 1

c. memasang bak mandi fiberglass 1

d. Memasang floor drain 1

e. Memasang kran Ø3/4" atau 1/2" 1

f. Memasang pipa PVC tipe AW Ø3/4 20

g. Memasang pipa penyalur air limbah jenis pipa tanah Ø3" 3

SUB TOTAL VI

VII PEKERJAAN PENGECATAN1 Pek. Pengecatan dinding, kolom & balok beton

a. Pengecatan Tembok Dinding ( 1 plamir, 1 lapis cat dasar 266.86

2 lapis cat penutup)2 Pek. Pengecatan seluruh kusen, pintu & lisplank

a. Pengecatan kilap kayu/besi ( 1 lapis cat dasar, 3 lapis cat 46.77

kilap penutup)SUB TOTAL I

Jumlah Biaya Pekerjaan

PPN 10%

Jumlah Total

Jumlah Total Pembulatan

2 Galian Tanah Biasa 1.00

Urugan Tanah Kembali 1.00

Urugan Pasir 1.00

Pasang Pondasi Batu Belah 1.00

Pasangan Batu Kosong 0.00SUB TOTAL II

PEKERJAAN PEMBETONAN3

b. Sloof 15/20Membuat Beton Bertulang 1.00Pembesian dengan besi Ø 8 mm 1.00Pembesian dengan besi Ø 6 mm 1.00

Pasang Bekisting untuk Sloof 1.00

c. KolomMembuat Beton Bertulang 1.00Pembesian dengan besi Ø 8 mm 1.00Pembesian dengan besi Ø 6 mm 1.00

Pasang Bekisting untuk Kolom 1.00

d. Balok Membuat Beton Bertulang 1.00Pembesian dengan besi Ø 6 mm 1.00Pembesian dengan besi Ø 4 mm 1.00

Pasang Bekisting untuk Balok 1.00

e. Plat terasMembuat Beton Bertulang 1.00Pembesian dengan besi Ø 8 mm 1.00Pembesian dengan besi Ø 6 1.00

Pasang Bekisting untuk teras 1.00SUB TOTAL III

PEKERJAAN LANTAI4 Pasang Lantai Keramik 30x30 1.00

Pasang Lantai Keramik 15x20 1.00

cor lantai 1.00

Urugan Pasir 1.00

spesi lantai 1.00

tanah urugan 1.00SUB TOTAL IV

PEKERJAAN KUSEN PINTU,JENDELA DAN VENTILASI5 Pasang Kusen Pintu dan Jendela Kayu Meranti 1.00

Pasang Pintu Panel Kayu 1.00

Pasang 1 Buah Engsel Pintu 1.00

Pasang 1 Buah Kunci 1.00

Pasang kaca, tebal 3 mm 1.00

Pasang 1 Buah Engsel Jendela 1.00

SUB TOTAL V

PEKERJAAN DINDING DAN PLESTERAN6 Pasangan batako 1.00

Plesteran 1 Pc : 3 Ps tebal 15 cm 1.00SUB TOTAL VI

PEKERJAAN PLAFOND7 Langit-langit ( 60 x 120 cm ), tebal 4 mm 1.00

Pasang rangka Langit-langit ( 60 x 120 cm ), kayu lanan 1.00SUB TOTAL VII

PEKERJAAN PENGECATAN8 Pengecatan Bidang Kayu Baru 1 lapis plamir, 1.00

Pengecatan Bidang Tembok Baru 1 lapis plamir, 1.00SUB TOTAL VIII

PEKERJAAN KUDA-KUDA DAN ATAP9 Pasang Konstruksi Atap Kayu Meranti 1.00

Pasang Atap Genteng Metal 1.00SUB TOTAL IX

PEKERJAAN KAMAR MANDI10 Memasang 1 Buah Kloset Jongkok Berwarna INA 1.00

Memasang 1 Buah Kran 1.00

Memasang 1 Buah Bak mandi 1.00

SUB TOTAL X

PEKERJAAN INSTALASI LISTRIK DAN AIR12 Paku Kayu 1.00

20 Pipa Saluran Air Kotor Ø 4″ 1.00

21 Pipa Saluran Air Kotor Ø 2″ 1.00

22 Pompa Air 1.00SUB TOTAL XI

PEKERJAAN SEPTICTANK DAN RESAPAN

23 Menggali galian 1 buah septictank 1.0

24 Membuat Cor Beton Tumbuk / Spesi 1.0

25 Membuat Beton Bertulang 1.0SUB TOTAL XII

PEKERJAAN CARPORT

26 Cor beton tumbuk 1.00

TOTAL KESELURUHAN

RENCANA ANGGARAN BIAYA

Sat.

Harga Harga Jumlah

Satuan Bahan Satuan Upah Total Harga

(Rp) (Rp) (Rp)

5 6 7

bh Rp - Rp 200,000.00 m Rp 16,508.50 Rp 31,280.00 Rp 1,940,213.10 lok Rp - Rp 300,000.00

SUB TOTAL I Rp 2,440,213.10

m3 Rp 21,383.00 Rp 51,000.00 Rp 10,278,386.00

m3 Rp 53,457.50 Rp - Rp 641,490.00 m3 Rp 21,383.00 Rp 51,000.00 Rp 802,003.64 m3 Rp 143,106.50 Rp 294,150.00 Rp 524,707.80 m2 Rp 61,880.00 Rp 51,900.00 Rp 655,372.80 m3 Rp 206,137.18 Rp 353,115.00 Rp 514,512.01

m2 Rp 61,880.00 Rp 57,900.00 Rp 1,948,820.60 m3 Rp 206,137.18 Rp 353,115.00 Rp 682,287.66

m2 Rp 78,540.00 Rp 150,215.00 Rp 2,367,614.25 m3 Rp 206,137.18 Rp 353,115.00 Rp 436,216.70

m2 Rp 78,540.00 Rp 153,815.00 Rp 5,104,839.35 m3 Rp 206,137.18 Rp 353,115.00 Rp 922,766.10 m2 Rp 35,700.00 Rp 13,216.50 Rp 806,143.92 m2 Rp -

SUB TOTAL II Rp 25,685,160.82

m2 Rp 31,091.50 Rp 44,152.50 Rp 8,990,905.56 m2 Rp 35,700.00 Rp 13,216.50 Rp 11,689,576.01 m2 Rp 35,700.00 Rp 13,216.50 Rp 11,689,576.01

m3 Rp - Rp 382,050.00 Rp 382,050.00

m2 Rp - Rp - Rp 2,000,000.00 set Rp - Rp 270,000.00 Rp 270,000.00 m2 Rp - Rp 750,000.00 Rp 12,885,000.00

m Rp 31,091.50 Rp 44,152.50 Rp 707,293.60

bh Rp 16,059.23 Rp 16,900.00 Rp 65,918.45 bh Rp 64,236.90 Rp 140,600.00 Rp 204,836.90 bh Rp 64,236.90 Rp 140,600.00 Rp 204,836.90 bh Rp 16,059.23 Rp 99,660.00 Rp 347,157.68

SUB TOTAL III Rp 49,437,151.10

m3 Rp 21,383.00 Rp 51,000.00 Rp 1,302,894.00

m3 Rp 143,106.50 Rp 69,900.00 Rp 1,533,646.80 m2 Rp 83,300.00 Rp 368,037.50 Rp 25,726,237.50 m Rp 83,300.00 Rp 69,912.50 Rp 5,261,317.25

m2 Rp 83,300.00 Rp 368,037.50 Rp 1,191,531.00 m2 Rp 83,300.00 Rp 101,162.50 Rp 1,007,165.25

m3 Rp 143,106.50 Rp 69,900.00 Rp 1,156,625.30 m2 Rp 35,700.00 Rp 13,216.50 Rp 2,215,428.29

SUB TOTAL IV Rp 39,394,845.38

m2 Rp - Rp 170,000.00 Rp 20,269,100.00

m Rp 16,508.50 Rp 1,314.00 Rp 785,972.25

ttk Rp 15,000.00 Rp 15,000.00 Rp 150,000.00 bh Rp 15,000.00 Rp 35,000.00 Rp 100,000.00 bh Rp 15,000.00 Rp 25,000.00 Rp 120,000.00 bh Rp 200,000.00 Rp 600,000.00

SUB TOTAL V Rp 22,025,072.25

bh Rp 775,250.00 Rp 391,812.50 Rp 1,167,062.50 unit Rp 344,428.00 Rp 149,275.00 Rp 493,703.00 unit Rp 604,061.00 Rp 203,899.00 Rp 807,960.00 unit Rp 15,000.00 Rp 15,000.00 Rp 30,000.00 unit Rp 10,388.50 Rp 21,200.00 Rp 31,588.50 m Rp 10,388.50 Rp 25,240.00 Rp 712,570.00 m Rp 10,388.50 Rp 25,240.00 Rp 106,885.50

SUB TOTAL VI Rp 3,349,769.50

m2 Rp 6,366.25 Rp 21,561.00 Rp 7,452,665.94

m2 Rp 10,109.45 Rp 7,337.00 Rp 815,970.42

SUB TOTAL I Rp 8,268,636.35

Jumlah Biaya Pekerjaan Rp 147,251,079.00

PPN 10% Rp 14,725,107.90

Jumlah Total Rp 161,976,186.90

Jumlah Total Pembulatan Rp 162,000,000.00

M3 Rp 53,457.50 Rp 53,457.50 M3 Rp 17,000.00 Rp 38,874.50 Rp 55,874.50 M3 Rp 51,000.00 Rp 21,383.00 Rp 72,383.00 M3 Rp 178,500.00 Rp 496,537.50 Rp 675,037.50 M3 Rp - Rp -

SUB TOTAL II Rp 856,752.50

M3 Rp 143,106.50 Rp 294,150.00 Rp 437,256.50 kg Rp 1,150.68 Rp 7,065.00 Rp 8,215.68 kg Rp 1,150.68 Rp 7,065.00 Rp 8,215.68 M2 Rp 61,880.00 Rp 57,900.00 Rp 119,780.00




SUB TOTAL III Rp 2,293,871.44

M2 Rp 83,300.00 Rp 368,037.50 Rp 451,337.50 M2 Rp 83,300.00 Rp 101,162.50 Rp 184,462.50 M3 Rp 143,106.50 Rp 69,900.00 Rp 213,006.50 M3 Rp 21,383.00 Rp 51,000.00 Rp 72,383.00 M3 Rp 21,383.00 Rp 51,000.00 Rp 72,383.00 M3 Rp 21,383.00 Rp 51,000.00 Rp 72,383.00

SUB TOTAL IV Rp 1,065,955.50

M Rp 2,441,060.00 Rp 1,486,250.00 Rp 3,927,310.00 M2 Rp 322,340.00 Rp 20,100.00 Rp 342,440.00 Buah Rp 16,059.23 Rp 16,900.00 Rp 32,959.23 Buah Rp 64,236.90 Rp 140,600.00 Rp 204,836.90 M2 Rp 16,059.23 Rp 99,660.00 Rp 115,719.23 Buah Rp 10,706.15 Rp 11,300.00 Rp 22,006.15

Rp - SUB TOTAL V Rp 4,645,271.50

M2 Rp 31,091.50 Rp 44,152.50 Rp 75,244.00 M2 Rp 35,700.00 Rp 13,216.50 Rp 13,216.50

SUB TOTAL VI Rp 88,460.50

M2 Rp 16,508.50 Rp 73,000.00 Rp 89,508.50 M2 Rp 100,448.00 Rp 21,895.00 Rp 122,343.00

SUB TOTAL VII Rp 211,851.50

M2 Rp 6,366.25 Rp 21,561.00 Rp 27,927.25 M2 Rp 10,109.45 Rp 7,337.00 Rp 17,446.45

SUB TOTAL VIII Rp 45,373.70

M2 #NAME? #NAME? Rp 69,675.30 M2 Rp 22,915.30 Rp 46,760.00 Rp 46,760.00

SUB TOTAL IX Rp 116,435.30

Buah Rp 344,428.00 Rp 149,275.00 Rp 493,703.00 Buah Rp 10,388.50 Rp 21,200.00 Rp 31,588.50 Buah Rp 604,061.00 Rp 203,899.00 Rp 807,960.00

SUB TOTAL X Rp 1,333,251.50

Kg Rp - Rp - Buah Rp - Rp - Buah Rp - Rp - Buah Rp - Rp -

SUB TOTAL XI Rp -

M3 Rp - Rp - M3 Rp - Rp - M3 Rp - Rp -

SUB TOTAL XII Rp -

M3 Rp - Rp -

Rp 13,097,436.54

35.8455

573,467.86

573,467.86

72,383.00

211,851.50

133,834.20

contoh rab gudang

Documents