HITUNGAN ANGGARAN BIAYA

PROYEK
: QUANTUM RESIDENT RUMAH TYPE 100
LOKASI
: RINGROAD BARAT ( UTARA KAMPUS TERPADU UMY )
LUAS BANGUNAN : 102 M2
LANTAI I

No.

Jenis Pekerjaan

Pekerjaan Persiapan dan kebersihan Lapangan

1
2
3
4

Pembersihan lokasi
Uitzat dan bowplank
Gudang material dan brak kerja
Kebersihan lapangan setelah finishing

II

Pekerjaan Tanah dan Pasir

1
2
3
4
5

Galian tanah fondasi stall

Galian tanah foot plate
Pasir urug bawah lantai 10 cm
Pasir bawah fondasi stall
Mendatangkan tanah urug

III

Pekerjaan Pasangan dan plesterran

1
2
3
4
5
6
7
8
9

Pasangan fondasi batu kali 1 : 3 : 10

Pasangan fondasi batu kali 1 : 3 : 10 rollag
Pasangan dinding bata tasram 1 : 2
Pasangan dinding bata merah 1 : 3 : 10
Plesteran bata 1 : 3 : 10
Plesteran tasram
Plester alur tali air
Acian dinding
Sponengan 1 : 2

IV

Pekerjaan Beton

1
2
3
4
5
6
7
8
9
10
11
12

Pekerjaan foot plate t : 20 cm

Pekerjaan foot plate tangga
Beton tangga t : 10 cm
Kolom 15/15 1 : 2 : 3
Kolom 15/30 1 : 2 : 3
Kolom 15/20 1 : 2 : 3
Balok sloof 15/20 1;2:3
Balok lantai 15/30 1 : 2 : 3
Balok latei 15/15
Plat lantai t : 12 cm
Pekerjaan luivel beton t : 10 cm
Pekerjaan rabat beton lantai

Pekerjaan Atap dan Plafond

Vol.

Sat.

HARGA
SATUAN
( Rp.)

TOTAL
HARGA
( Rp.)

135.00 m2
34.00 m1
32.00 m2
135.00 m2
SUB TOTAL

1,000.00
10,000.00
32,500.00
2,000.00

135,000.0
340,000.0
1,040,000.0
270,000.0
1,785,000.0

18.30 m3
6.80 m3
11.00 m3
4.50 m3
40.00 m3
SUB TOTAL

25,000.00
25,000.00
65,000.00
65,000.00
45,000.00

457,500.0
170,000.0
715,000.0
292,500.0
1,800,000.0
3,435,000.0

25.60 m3
1.10 m3
20.00 m2
186.00 m2
332.00 m2
40.00 m2
73.00 m2
372.00 m2
104.00 m1
SUB TOTAL

360,000.00
70,000.00
80,000.00
70,000.00
19,000.00
22,500.00
6,000.00
6,000.00
6,000.00

9,216,000.0
77,000.0
1,600,000.0
13,020,000.0
6,308,000.0
900,000.0
438,000.0
2,232,000.0
624,000.0
34,415,000.0

1.80 m3
0.50 m3
1.05 m3
1.00 m3
1.50 m3
1.24 m3
2.00 m3
2.43 m3
1.50 m3
5.40 m3
1.50 m3
5.10 m3
SUB TOTAL

3,300,000.00
3,500,000.00
3,500,000.00
3,000,000.00
3,300,000.00
3,300,000.00
3,300,000.00
3,300,000.00
3,000,000.00
3,300,000.00
3,300,000.00
700,000.00

5,940,000.0
1,750,000.0
3,675,000.0
3,000,000.0
4,950,000.0
4,098,600.0
6,600,000.0
8,019,000.0
4,500,000.0
17,820,000.0
4,950,000.0
3,570,000.0
68,872,600.0

1
2

Plafond gypsum rangka hollow 3"

Profil list plafond

VI

Pekerjaan pintu dan jendela

1
2
3
4
5

Pekerjaan kusen pintu dan jendela

Pekerjaan daun pintu utama
Pekerjaan daun pintu kamar
Pekerjaan daun pintu km/wc aluminium
Pekerjaan daun jendela

VII
1
2
3
4
5
6
7
8
9

48.00 m2
54.00 m1
SUB TOTAL

85,000.00
15,000.00

4,080,000.0
810,000.0
4,890,000.0

50.00 m1
2.00 lbr
6.00 lbr
1.00 lbr
1.00 lbr
SUB TOTAL

100,000.00
650,000.00
500,000.00
1,200,000.00
250,000.00

5,000,000.0
1,300,000.0
3,000,000.0
1,200,000.0
250,000.0
10,750,000.0

4.00 m2
45.00 m2
57.00 m1
3.00 m2
12.00 m2
6.00 m1
21.00 m1
4.50 m2
10.00 m1
SUB TOTAL

100,000.00
100,000.00
25,000.00
100,000.00
100,000.00
30,000.00
50,000.00
100,000.00
14,000.00

400,000.0
4,500,000.0
1,425,000.0
300,000.0
1,200,000.0
180,000.0
1,050,000.0
450,000.0
140,000.0
9,645,000.0

4.00 m2
SUB TOTAL

80,000.00

320,000.0
320,000.0

315.00 m2
54.00 m2
43.00 m2
18.00 m2
8.00 m2
28.00 m2
1.20 m2
3.00 m2
SUB TOTAL

17,000.00
13,500.00
17,000.00
50,000.00
50,000.00
50,000.00
50,000.00
15,000.00

5,355,000.0
729,000.0
731,000.0
900,000.0
400,000.0
1,400,000.0
60,000.0
45,000.0
9,620,000.0

2.00 bh
1.00 bh
5.00 bh
1.00 bh
2.00 bh
16.00 bh
6.00 bh
1.00 bh
1.00 bh
2.00 bh
2.00 bh
SUB TOTAL

125,000.00
250,000.00
150,000.00
20,000.00
15,000.00
20,000.00
20,000.00
20,000.00
25,000.00
25,000.00
25,000.00

250,000.0
250,000.0
750,000.0
20,000.0
30,000.0
320,000.0
120,000.0
20,000.0
25,000.0
50,000.0
50,000.0
1,885,000.0

1.00 unit
1.00 bh
2.00 bh
4.00 ttk
11.00 ttk
7.00 ttk
4.00 bh
4.00 bh
3.00 bh
20.00 bh
24.00 bh
SUB TOTAL

2,000,000.00
100,000.00
50,000.00
175,000.00
175,000.00
175,000.00
20,000.00
20,000.00
20,000.00
40,000.00
45,000.00

2,000,000.0
100,000.0
100,000.0
700,000.0
1,925,000.0
1,225,000.0
80,000.0
80,000.0
60,000.0
800,000.0
1,080,000.0
8,150,000.0

Pekerjaan lantai
Lantai keramik teras 40x40 cm gelap KIA
Lantai keramik ruangan 40x40 cm cerah KIA
Plint lanti keramik 10x40 cm KIA
Keramik lantai km/wc 20/20 merk KIA
Dinding keramik km/wc 25/45 merk KIA
List keramik 5/20 km/wc
Step nousing kramik tangga 10 x 40 cm
Keramik dinding dan Meja dapur 25x45 cm KIA
Kuku macan/bon bon

VIII Pekerjaan besi dan kaca

1

Kaca reyben tebal 5 mm

IX

Pekerjaan cat catan

1
2
3
4
5
6
7
8

Cat dinding ex Mowilex

Cat plafond ex dulux catylac
Cat luifel fasade Mowilex
Melamin kusen
Melamin daun pintu utama
Melamin daun pintu kamar
Melamin jendela
Cat Alur tali air

Pekerjaan Penggantung dan Kunci

1
2
3
5
6
7
8
9
10
11
12

Handle pintu utama

Slot pintu utama
Slot pintu kamar
Grendel tanam pintu utama
Engsel jendela
Engsel pintu kamar
Engsel pintu utama
Handlel jendela
Grendel jendela
Magnet pintu
Hak angin

XI

Pekerjaan listrik

1
2
3
4
5
6
7
8
9
10
11

Penyambungan baru 1300 watt

Box MCB
MCB
Instalasi stop kontak
Instalasi titik lampu
Instalasi saklar
Stop kontak broco
Saklar ganda broco
Saklar tunggal broco
Sangkar lampu down light
Lampu xl 8 watt

XII

Pekerjaan sanitasi

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

Pipa air kotor dia 4" Wavin D

Pipa air bekas di 4" Wavin D
Pipa air bekas di 1 1/2"" Wavin D
Pipa sumur - tangki di 11/4" Wavin AW
Pipa air bersih distribusi dia 3/4"" Wavin AW
Pipa air bersih distribusi di 1"" wavin AW
Pipa 3" air hujan
Knee + corong talang
Knee dia 4" Wavin
Knee 3" Wavin
Knee 1 1/2"" Wavin
Knee 1 " Wavin
Knee 3/4" Wavin
SDD 1 1/2" Wavin
SDD 3/4"
SDD 3/4" - 1/2"
Stop kran PVC 3/4 wavin
Septictank 2 x 1 x 1.2
Peresapan 2.5 m
Sumur bor air bersih
Water torrent ex pinguin kap 500 l
Otomatis radar
Wastafel
Pompa zimitzu
Closet duduk INA
Floor drain stainlesteel
Kran km/wc alumunium
Krant leher angsa untuk dapur
Hand shower
Kran shower
Bidet shower
Stop kran bidet shower
Bak cuci piring stainles steel
SlanGd flesksibel
Tempat sabun keramik

8.00 m1
8.00 m1
12.00 m1
24.00 m1
24.00 m1
12.00 m1
24.00 m1
4.00 bh
4.00 bh
6.00 bh
8.00 bh
8.00 bh
30.00 bh
3.00 bh
6.00 bh
1.00 bh
2.00 bh
1.00 unit
3.00 unit
10.00 m1
1.00 unit
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
3.00 bh
1.00 bh
SUB TOTAL
JUMLAH NOMINAL LANTAI SATU

35,000.00
35,000.00
18,000.00
17,000.00
14,000.00
15,000.00
25,000.00
15,000.00
17,000.00
15,000.00
10,000.00
8,000.00
3,000.00
8,000.00
3,000.00
3,000.00
50,000.00
2,000,000.00
300,000.00
200,000.00
650,000.00
75,000.00
400,000.00
1,750,000.00
1,250,000.00
100,000.00
50,000.00
75,000.00
150,000.00
75,000.00
75,000.00
65,000.00
500,000.00
75,000.00
50,000.00

280,000.0
280,000.0
216,000.0
408,000.0
336,000.0
180,000.0
600,000.0
60,000.0
68,000.0
90,000.0
80,000.0
64,000.0
90,000.0
24,000.0
18,000.0
3,000.0
100,000.0
2,000,000.0
900,000.0
2,000,000.0
650,000.0
75,000.0
400,000.0
1,750,000.0
1,250,000.0
100,000.0
50,000.0
75,000.0
150,000.0
75,000.0
75,000.0
65,000.0
500,000.0
225,000.0
50,000.0
13,287,000.0
167,054,600.0

LANTAI II

No.

Jenis Pekerjaan

Pekerjaan Tanah dan Pasir

Pasir bawah lantai

II

Pekerjaan Pasangan dan plesterran

1
2
3
4
5
6
7
8
9

Pasangan dinding bata tasram 1 : 2

Pasangan dinding bata merah 1 : 3 : 10
Plesteran dinding 1 : 3 : 10
Plesteran tasram
Plester tasram plat atap dan luifel
Acian Lantai Plat Atap Dak dan Luifel
Tali air
Acian dinding
Sponengan 1 : 2

III

Pekerjaan Beton

1
2
3
4
5
6
7

Kolom 15/15 1 : 2 : 3
Kolom 15/30 1 : 2 : 3
Balok gunung 15/20 1: 2 : 3
Ring balok 15/20 1 : 2 : 3
Balok latei 15/15
Plat lantai dak atap t : 10 cm
Pekerjaan luivel beton t : 10 cm

IV

Pekerjaan Atap dan Plafond

1
2
3
4
5
6

Plafond gypsum rangka hollow 3"

Profil list plafond
Rangka atap baja ringan
Genteng beton
Bubungan / kerpus
Lisplang kalsi Plank 4mm/250 mm

Pekerjaan pintu dan jendela

1
2
3
4
5

Pekerjaan kusen pintu dan jendela

Pekerjaan daun pintu balkon
Pekerjaan daun pintu kamar
Pekerjaan km/wc alumunium
Pekerjaan daun jendela

VI

Pekerjaan lantai

1
2
3
4
5
6
7

Lantai keramik teras 40x40 cm gelap KIA

Lantai keramik ruangan 40x40 cm cerah KIA
Lantai tangga keramik 40x40 cm cerah KIA
Plint lantai 10x40 cm
Keramik lantai km/wc 20/20 KIA
Dinding keramik km/wc 25/45 KIA
List keramik 5/20 km/wc

Vol.

Sat.

HARGA
SATUAN
( Rp.)

TOTAL
HARGA
( Rp.)

4.50 m3
SUB TOTAL

75,000.00

337,500.00
337,500.0

20.00 m3
155.00 m2
40.00 m2
310.00 m2
20.00 m2
20.00 m2
30.00 m1
350.00 m2
148.00 m1
SUB TOTAL

80,000.00
70,000.00
19,000.00
22,500.00
22,500.00
6,000.0
6,000.0
6,000.0
6,000.0

1,600,000.00
10,850,000.00
760,000.00
6,975,000.00
450,000.00
120,000.0
180,000.0
2,100,000.0
888,000.0
23,923,000.0

1.25 m3
0.90 m3
0.60 m3
0.80 m3
1.10 m3
1.00 m3
1.00 m3
SUB TOTAL

3,000,000.0
3,300,000.0
3,000,000.0
3,000,000.0
3,000,000.0
3,000,000.0
3,000,000.0

3,750,000.0
2,970,000.0
1,800,000.0
2,400,000.0
3,300,000.0
3,000,000.0
3,000,000.0
20,220,000.0

42.00 m2
58.00 m1
70.00 m2
70.00 m2
17.00 m1
24.00 m1
SUB TOTAL

85,000.0
15,000.0
120,000.0
60,000.0
80,000.0
45,000.0

3,570,000.0
870,000.0
8,400,000.0
4,200,000.0
1,360,000.0
1,080,000.0
19,480,000.0

40.00 m1
2.00 bh
2.00 bh
1.00 bh
2.00 bh
SUB TOTAL

110,000.0
650,000.0
450,000.0
1,400,000.0
200,000.0

4,400,000.0
1,300,000.0
900,000.0
1,400,000.0
400,000.0
8,400,000.0

3.00 m2
38.00 m2
12.44 m2
34.00 m1
4.50 m2
14.00 m2
7.00 m1
SUB TOTAL

100,000.0
100,000.0
100,000.0
25,000.0
100,000.0
100,000.0
30,000.0

300,000.0
3,800,000.0
1,244,000.0
850,000.0
450,000.0
1,400,000.0
210,000.0
8,254,000.0

VII
1
2
3

Pekerjaan besi dan kaca

Pekerjaan railing tangga besi hollo
Pekerjaan pagar balkon besi hollo
Kaca reyben tebal 5 mm

9.00 m1
6.00 m1
6.00 m2
SUB TOTAL

500,000.0
500,000.0
80,000.0

4,500,000.0
3,000,000.0
480,000.0
7,980,000.0

335.00 m2
42.00 m2
12.00 m2
15.00 m2
8.00 m2
12.00 m2
2.00 m2
8.00 m2
SUB TOTAL

17,000.0
13,500.0
17,000.0
50,000.0
50,000.0
50,000.0
50,000.0
30,000.0

5,695,000.0
567,000.0
204,000.0
750,000.0
400,000.0
600,000.0
100,000.0
240,000.0
8,556,000.0

2.00 bh
1.00 bh
2.00 bh
1.00 bh
2.00 bh
3.00 bh
4.00 bh
15.00 bh
2.00 bh
2.00 bh
2.00 bh
2.00 bh
SUB TOTAL

200,000.0
250,000.0
200,000.0
200,000.0
25,000.0
25,000.0
15,000.0
20,000.0
20,000.0
25,000.0
25,000.0
25,000.0

400,000.0
250,000.0
400,000.0
200,000.0
50,000.0
75,000.0
60,000.0
300,000.0
40,000.0
50,000.0
50,000.0
50,000.0
1,925,000.0

4.00 ttk
9.00 ttk
9.00 ttk
4.00 bh
3.00 bh
2.00 bh
6.00 bh
3.00 bh
SUB TOTAL

175,000.0
175,000.0
87,500.0
20,000.0
20,000.0
20,000.0
20,000.0
150,000.0

700,000.0
1,575,000.0
787,500.0
80,000.0
60,000.0
40,000.0
120,000.0
450,000.0
3,812,500.0

VIII Pekerjaan cat catan

1
2
3
4
5
6
8
9

Cat dinding ex Mowilex

Cat plafond ex dulux catylac
Cat luifel fasade Mowilex
Melamin kusen
Melamin daun pintu balkon
Melamin daun pintu kamar
Melamin ram kayu jendela
Cat besi Emco

IX

Pekerjaan Penggantung dan Kunci

1
2
3
4
5
6
7
8
9
10
11
12

Handle pintu balkon

Slot pintu balkon
Slot pintu kamar
Slot pintu kam/wc
Grendel tanam pintu balkon
Grendel pintu biasa
Engsel jendela
Engsel pintu
Handlel jendela
Grendel jendela
magnet pintu
Hak angin

Pekerjaan listrik

1
2
3
4
5
6
7
8

Instalasi stop kontak

Instalasi titk lampu
Instalasi saklar
Stop kontak broco
Saklar ganda broco
Sklar tunggal broco
Sangkar lampu down light
Lampu di luivel

XI

Pekerjaan sanitasi

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Pipa air bekas di 3" Wavin D

Pipa air bekas di 1 1/4" Wavin D
Pipa sumur-tangki dia 1 1/2" AW
Pipa air bersih distribusi dia 3/4"" Wavin AW
Pipa air bersih distribusi di 1"" wavin AW
Knee 3" Wavin
Knee 1 1/2"" Wavin
Knee 1 " Wavin
Knee 3/4" Wavin
SDD 1 1/2" Wavin
SDD 3/4"
SDD 3/4" - 1/2"
Stop kran PVC 3/4 wavin
Closet duduk INA
Floor drain stainlesteel
Kran km/wc alumunium
Hand shower
Kran shower
Bidet shower
Stop kran bidet shower
Slang flesksibel
Tempat sabun keramik

4.00 m1
4.00 m1
12.00 m1
12.00 m1
12.00 m1
4.00 bh
6.00 bh
6.00 bh
12.00 bh
4.00 bh
2.00 bh
2.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
1.00 bh
2.00 bh
1.00 bh
SUB TOTAL
JUMLAH NOMINAL LANTAI DUA

TOTAL RAB LT 1 & 2

25,000.0
17,000.0
18,000.0
14,000.0
15,000.0
15,000.0
10,000.0
8,000.0
3,000.0
8,000.0
3,000.0
3,000.0
50,000.0
1,250,000.0
75,000.0
50,000.0
150,000.0
75,000.0
75,000.0
65,000.0
75,000.0
45,000.0

100,000.0
68,000.0
216,000.0
168,000.0
180,000.0
60,000.0
60,000.0
48,000.0
36,000.0
32,000.0
6,000.0
6,000.0
50,000.0
1,250,000.0
75,000.0
50,000.0
150,000.0
75,000.0
75,000.0
65,000.0
150,000.0
45,000.0
2,965,000.0
105,853,000.0
272,907,600.0

Yogyakarta, 14 Januari 2013

Surya Budi Lesmana, ST.