R E N C A N A A N G G A R A N BIAYA RUMAH TYPE 98

HARGA SATUAN JUMLAH HARGA

NO. URAIAN SATUAN VOLUME
(Rp.) (Rp.)
I PEKERJAAN RUMAH DINAS TYPE 98

A PEKERJAAN PERSIAPAN ls 1.00 3,765,800.00 3,765,800.00

B PEKERJAAN TANAH DAN PASANGAN ls 1.00 107,487,254.00 107,487,254.00
C PEKERJAAN PINTU DAN JENDELA ALUMINIUM ls 1.00 51,310,300.00 51,310,300.00
D PEKERJAAN PINTU DAN JENDELA ALUMINIUM ls 1.00 28,576,509.00 28,576,509.00
E PEKERJAAN LANGIT - LANGIT ls 1.00 12,953,290.00 12,953,290.00
F PEKERJAAN PENGECATAN ls 1.00 15,571,052.00 15,571,052.00
G PEKERJAAN INSTALASI LISTRIK ls 1.00 10,584,300.00 10,584,300.00
H PEKERJAAN SANITASI ls 1.00 11,981,500.00 11,981,500.00
I PEKERJAAN ATAP ls 1.00 36,333,546.00 36,333,546.00
J PEKERJAAN PENUTUP LANTAI dan dinding ls 1.00 29,607,396.00 29,607,396.00
308,170,947.00
HARGA SATUAN JUMLAH HARGA
NO. URAIAN SATUAN VOLUME
(Rp.) (Rp.)

A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 120.00 6,600.00 792,000.00
2 Bowplank dan pengukuran m1 29.00 92,200.00 2,673,800.00
3 Andang Pekerja ls 1.00 300,000.00 300,000.00
Sub Total A 3,765,800.00

B PEKERJAAN TANAH DAN PASANGAN

1 Galian Tanah Pondasi m3 53.50 51,900.00 2,776,650.00
2 Urugan tanah kembali m3 53.50 37,900.00 2,027,650.00
3 Urugan pasir dibawah pondasi dan lantai m3 4.38 168,600.00 737,625.00
4 Pas. Anstampeng m3 13.20 404,800.00 5,343,360.00
5 Pas. Pondasi Batu belah 1Pc : 6 Ps m3 26.40 961,400.00 25,380,960.00
6 Pas. Bata Ringan tebal 10cm m2 211.76 161,600.00 34,220,416.00
7 Plesteran 1 Pc : 4 Ps tebal 15 mm m2 423.52 48,900.00 20,710,128.00
8 Pas. Acian m2 447.95 27,000.00 12,094,515.00
9 Pasang buis Beton diameter 80CM resapan m1 2.00 639,300.00 1,278,600.00
10 Pasang buis beton diameter 80cm septictank m1 2.00 639,300.00 1,278,600.00
11 Pas Rolag m2 7.50 218,500.00 1,638,750.00
Sub Total B 107,487,254.00
C PEKERJAAN BETON
1 SLOF 15x20
a. Beton m3 1.58 1,175,400.00 1,861,800.00
b. Besi kg 151.68 19,500.00 2,957,800.00
c. Begisting 3x pakai M2 2.93 289,500.00 849,200.00

2 KOLOM K1 15/25
a. Beton m3 1.88 1,175,400.00 2,203,900.00
b. Besi kg 228.78 19,500.00 4,461,200.00
c. Begisting 3x pakai M2 2.78 289,500.00 804,200.00

3 KOLOM praktis (kp) 15x15

a. Beton m3 1.36 1,175,400.00 1,601,200.00
b. Besi kg 200.64 19,500.00 3,912,500.00
c. Begisting 4x pakai M2 1.89 239,500.00 453,134.00

4 BALOK LATEI atas Kusen 15x15

a. Beton m3 0.31 1,175,400.00 365,600.00
b. Besi kg 45.81 19,500.00 893,300.00
c. Begisting 2x pakai M2 0.86 189,500.00 163,728.00

5 BALOK RING 15X20

a. Beton m3 1.78 1,175,400.00 2,087,500.00
b. Besi kg 170.07 19,500.00 3,316,400.00
c. Begisting 2x pakai M2 3.29 356,000.00 1,170,800.00

6 Plat Teras depan

a. Beton m3 1.74 1,175,400.00 2,045,196.00
b. Besi kg 143.07 19,500.00 2,789,800.00
c. Begisting 3x pakai M2 8.70 356,000.00 3,097,200.00
 7 Plat teras belakang
a. Beton m3 0.80 1,175,400.00 940,320.00
b. Besi kg 65.78 19,500.00 1,282,666.67
c. Begisting 2x pakai M2 8.00 356,000.00 2,848,000.00

8 Plat teras samping

a. Beton m3 0.46 1,175,400.00 540,684.00
b. Besi kg 37.82 19,500.00 737,533.33
c. Begisting 2x pakai M2 2.30 356,000.00 818,800.00

9 Balok 15/25 garasi dan balok dudukan plat

a. Beton m3 0.72 1,175,400.00 846,288.00
b. Besi kg 108.22 19,500.00 2,110,300.00
c. Begisting 2x pakai M2 2.00 356,000.00 712,000.00

11 Plat meja dapur

a. Beton m3 0.25 1,175,400.00 293,850.00
b. Besi kg 13.33 19,500.00 260,000.00
c. Begisting 1x pakai M2 2.50 356,000.00 890,000.00

12 Plat talang
a. Beton m3 1.00 1,175,400.00 1,175,400.00
b. Besi kg 53.33 19,500.00 1,040,000.00
c. Begisting 2x pakai M2 5.00 356,000.00 1,780,000.00

Sub Total B 51,310,300.00

D PEKERJAAN PINTU DAN JENDELA ALUMINIUM

1 Memasang pintu panel m2 464,000.00 5,410,240.00

11.66
2 Pasang Daun Jendela kayu m2 9.18 317,700.00 2,916,486.00
3 Memasang kusen pintu & jendela Kayu KeLas II m3 0.92 10,810,200.00 9,945,200.00
4 Pas. Kaca Tebal 5mm m2 14.84 161,500.00 2,396,983.00
5 Pasang handle З pintu bh 6.00 203,400.00 1,220,400.00
6 Pasang Handle Pull pintu kupu tarum 1.00 353,400.00 353,400.00
7 Pasang engsel pintu bh 24.00 36,300.00 871,200.00
8 Pasang engsel jendela bh 11.00 30,900.00 339,900.00
9 Pasang pengunci grendel bh 7.00 28,900.00 202,300.00
10 Pasang pintu Alumuniumkamar mandi sett 1.00 1,200,000.00 1,200,000.00
11 pasang roster dengan kawat jaring nyamuk bh 15.00 38,000.00 570,000.00
12 Kunci tanam pintu kupu tarum bh 1.00 128,400.00 128,400.00
13 Pengecatan Pintu dan kusen m2 48.88 51,200.00 2,502,400.00
14 Pasang kait Angin sett 12.00 43,300.00 519,600.00
Sub Total C 28,576,509.00

E PEKERJAAN LANGIT - LANGIT

1 Plafond gypsum 9mm Rangka gavalum 4x4 dan 2x4 m2 80.18 135,000.00 10,824,300.00
2 Pas. List plafond Gypsum m1 100.90 21,100.00 2,128,990.00
Sub Total D 12,953,290.00

F PEKERJAAN PENGECATAN
1 Pengecatan Dinding Baru m2 447.95 22,600.00 10,123,557.00
2 Pengecatan Plafond m2 100.75 22,600.00 2,276,950.00
3 Cat water profing talang m2 20.00 24,500.00 490,000.00
4 Cat genteng m2 109.41 24,500.00 2,680,545.00
Sub Total E 15,571,052.00
G PEKERJAAN INSTALASI LISTRIK
1 Sambungan Listrik PLN 900watt ls 1.00 2,200,000.00 2,200,000.00
2 Panel MCB titik 1.00 350,000.00 350,000.00
3 Saklar tunggal titik 5.00 48,200.00 241,000.00
4 Saklar Ganda titik 2.00 53,200.00 106,400.00
5 saklar 3 tombol titik 2.00 83,200.00 166,400.00
6 Saklar 4 tombol titik 2.00 93,200.00 186,400.00
7 Stopkontak titik 11.00 48,200.00 530,200.00
8 stop antena titik 1.00 88,200.00 88,200.00
9 Pemasangan lampu downlight Led titik 10.00 108,200.00 1,082,000.00
10 Pasang downlight outbow luar ruangan titik 5.00 198,200.00 991,000.00
11 Pasang spotlight titik 10.00 68,200.00 682,000.00
12 Pasang Instalasi titik 24.00 120,000.00 2,880,000.00
13 Pasang Lampu Led Strip m1 27.00 14,100.00 380,700.00
14 Pompa Air titik 1.00 700,000.00 700,000.00
Sub Total F 10,584,300.00
H PEKERJAAN SANITASI

1 Pasasangan Pipa PVC 3'' air hujan m1 4.00 111,800.00 447,200.00

2 Pasasangan Pipa PVC 3'' dari kloset m1 6.00 111,800.00 670,800.00
3 Pemasangan Pipa PVC 3'' air kotor m1 18.00 111,800.00 2,012,400.00
4 Pasasangan Pipa PVC Q 3/4 m1 46.00 21,100.00 970,600.00
5 Pas Kran 3/4" bh 6.00 76,100.00 456,600.00
6 kitchen zink bh 1.00 289,000.00 289,000.00
7 avour stainles bh 2.00 28,900.00 57,800.00
8 kloset duduk bh 1.00 2,190,800.00 2,190,800.00
9 kran kitchenzink dapur bh 1.00 161,300.00 161,300.00
10 Tandon Air 1000liter bh 1.00 2,000,000.00 2,000,000.00
11 Shower bh 1.00 1,000,000.00 1,000,000.00
15 Sumur borr m1 15.00 115,000.00 1,725,000.00
Sub Total G 11,981,500.00
I PEKERJAAN ATAP
1 Pasang Galvalum Reng tebal 0,45 dan Canal C75 tebal 0,75 m2 109.41 217,500.00 23,796,675.00
2 Pasangan Atap Genteng Press m2 109.41 73,100.00 7,997,871.00
3 Pasang bubungan m1 29.50 120,000.00 3,540,000.00
4 Pasang kalsiplank 20cm m1 27.00 37,000.00 999,000.00
Sub Total H 36,333,546.00
J PEKERJAAN PENUTUP LANTAI dan dinding
1 Keramik lantai 60x60 glosy m2 88.18 245,200.00 21,621,736.00
2 Keramik lantai 30x30 motif kasar km/wc m2 7.00 149,000.00 1,043,000.00
3 Keramik dinding km/wc m2 25.42 154,300.00 3,921,500.00
4 Granit meja dapur 60x60 m2 2.50 248,800.00 622,000.00
5 Pasang batu alam andesit bakar m2 3.30 337,200.00 1,112,760.00
6 Rabatan Garasi tebal 8cm m2 25.10 51,252.00 1,286,400.00
Sub Total i 29,607,396.00