Professional Documents
Culture Documents
- Rupiah.-
Sesuaikan sel yang berwarna merah dengan Sel yang akan ditulis terbilang pada Sheet anda
0
1 Satu
2 Dua
3 Tiga
4 Empat
5 Lima
6 Enam
7 Tujuh
8 Delapan
9 Sembilan
0
Milyaran
Jutaan
Ribuan
0 Ratusan
REKAPITULASI
PEKERJAAN :
LOKASI :
I. PEKERJAAN STRUKTUR
A. PEKERJAAN PERSIAPAN
B. PEKERJAAN TANAH
C. PEKERJAAN PONDASI
D. PEKERJAAN BETON
E. PEKERJAAN ATAP
Real Cost -
PPn 10% -
TOTAL -
Dibulatkan -
Terbilang :
Rupiah.-
RENCANA ANGGARAN BIAYA
PEKERJAAN :
LOKASI :
1 m² Err:509
1 m² Err:509
1 m² Err:509
1 m² Err:509
1 m² Err:509
1 m² Err:509
1 m² Err:509
1 m² Err:509
NO URAIAN SATUAN KOEF
A. Bahan
1 Spandek 0.45 m² 1.20
2 Paku Kg 0.20
Jumlah
B. Tenaga
1 Pekerja Org 0.20
2 Tukang Org 0.12
3 Kepala Tukang Org 0.09
4 Mandor Org 0.00
Jumlah
C. Alat Bantu
1 Alat Bantu Ls
Jumlah
Total Jumlah
Jasa & Over Head 10%
Harga Satuan
1 m² Err:509
1 m² Err:509
-
Jumlah -
70,000.00 73,500.00
100,000.00 6,700.00
Jumlah 80,200.00
20,000.00 20,000.00
Jumlah 20,000.00
Total Jumlah 100,200.00
Jasa & Over Head 10% 10,020.00
Harga Satuan 110,220.00
65,000.00 78,000.00
Jumlah 78,000.00
70,000.00 17,500.00
100,000.00 2,500.00
Jumlah 20,000.00
-
Jumlah -
Total Jumlah 98,000.00
Jasa & Over Head 10% 9,800.00
Harga Satuan 107,800.00
275,000.00 330,000.00
Jumlah 330,000.00
70,000.00 21,000.00
150,000.00 1,500.00
Jumlah 22,500.00
-
Jumlah -
Total Jumlah 352,500.00
Jasa & Over Head 10% 35,250.00
Harga Satuan 387,750.00
HARGA JUMLAH HARGA
160,000.00 192,000.00
275,000.00 118,800.00
Jumlah 310,800.00
70,000.00 54,600.00
100,000.00 39,000.00
125,000.00 4,875.00
150,000.00 5,850.00
Jumlah 104,325.00
-
Jumlah -
Total Jumlah 415,125.00
Jasa & Over Head 10% 41,512.50
Harga Satuan 456,637.50
160,000.00 192,000.00
1,675.00 227,800.00
275,000.00 149,600.00
Jumlah 569,400.00
70,000.00 105,000.00
100,000.00 75,000.00
125,000.00 9,375.00
150,000.00 11,250.00
Jumlah 200,625.00
-
Jumlah -
Total Jumlah 770,025.00
Jasa & Over Head 10% 77,002.50
Harga Satuan 847,027.50
670,000.00 670,000.00
Jumlah 670,000.00
70,000.00 1,155.00
100,000.00 800.00
125,000.00 312.50
150,000.00 375.00
Jumlah 2,642.50
-
Jumlah -
Total Jumlah 672,642.50
Jasa & Over Head 10% 67,264.25
Harga Satuan 739,906.75
670,000.00 690,100.00
25,000.00 772.50
Jumlah 690,872.50
70,000.00 38,181.82
100,000.00 16,666.67
125,000.00 2,083.33
150,000.00 2,500.00
Jumlah 59,431.82
100,000.00 25,000.00
10,000.00 1,000.00
1,000.00 1,000.00
Jumlah 27,000.00
Total Jumlah 777,304.32
Jasa & Over Head 10% 77,730.43
Harga Satuan 855,034.75
9,696.00 10,665.60
20,000.00 300.00
Jumlah 10,965.60
70,000.00 350.00
100,000.00 500.00
125,000.00 62.50
150,000.00 45.00
Jumlah 957.50
24,375.00 101.56
24,375.00 101.56
Jumlah 203.13
Total Jumlah 12,126.23
Jasa & Over Head 10% 1,212.62
Harga Satuan 13,338.85
HARGA JUMLAH HARGA
1,600,000.00 64,000.00
20,000.00 8,000.00
25,000.00 5,000.00
1,800,000.00 27,000.00
195,000.00 68,250.00
1,510,000.00 42,280.00
Jumlah 214,530.00
70,000.00 14,000.00
100,000.00 13,000.00
125,000.00 4,125.00
150,000.00 900.00
Jumlah 32,025.00
-
Jumlah -
Total Jumlah 246,555.00
Jasa & Over Head 10% 24,655.50
Harga Satuan 271,210.50
85,000.00 272,000.00
58,000.00 139,200.00
500.00 4,500.00
8,500.00 5,100.00
Jumlah 420,800.00
70,000.00 14,000.00
100,000.00 12,000.00
125,000.00 11,250.00
150,000.00 300.00
Jumlah 37,550.00
-
Jumlah -
Total Jumlah 458,350.00
Jasa & Over Head 10% 45,835.00
Harga Satuan 504,185.00
HARGA JUMLAH HARGA
95,000.00 114,000.00
34,000.00 6,800.00
Jumlah 120,800.00
70,000.00 14,000.00
100,000.00 12,000.00
125,000.00 11,250.00
150,000.00 300.00
Jumlah 37,550.00
-
Jumlah -
Total Jumlah 158,350.00
Jasa & Over Head 10% 15,835.00
Harga Satuan 174,185.00
45,000.00 49,500.00
34,000.00 1,700.00
Jumlah 51,200.00
70,000.00 14,000.00
100,000.00 12,000.00
125,000.00 11,250.00
150,000.00 300.00
Jumlah 37,550.00
-
Jumlah -
Total Jumlah 88,750.00
Jasa & Over Head 10% 8,875.00
Harga Satuan 97,625.00
140,000.00 1,008.00
34,000.00 1,700.00
Jumlah 2,708.00
70,000.00 7,700.00
100,000.00 22,000.00
125,000.00 2,500.00
150,000.00 750.00
Jumlah 32,950.00
-
Jumlah -
Total Jumlah 35,658.00
Jasa & Over Head 10% 3,565.80
Harga Satuan 39,223.80
1 m² Pengecetan Interior
1 m² Pengecetan Eksterior
1 m² Pengecetan Plafond
1 m² Kanopi
25,000.00 2,500.00
30,000.00 3,000.00
84,300.00 21,918.00
Jumlah 27,418.00
70,000.00 1,400.00
100,000.00 6,300.00
125,000.00 787.50
150,000.00 450.00
Jumlah 8,937.50
-
Jumlah -
Total Jumlah 36,355.50
Jasa & Over Head 10% 3,635.55
Harga Satuan 39,991.05
25,000.00 2,500.00
30,000.00 3,000.00
115,000.00 29,900.00
Jumlah 35,400.00
70,000.00 1,400.00
100,000.00 6,300.00
125,000.00 787.50
150,000.00 450.00
Jumlah 8,937.50
-
Jumlah -
Total Jumlah 44,337.50
Jasa & Over Head 10% 4,433.75
Harga Satuan 48,771.25
70,000.00 1,400.00
100,000.00 6,300.00
125,000.00 787.50
150,000.00 450.00
Jumlah 8,937.50
-
Jumlah -
Total Jumlah 27,287.50
Jasa & Over Head 10% 2,728.75
Harga Satuan 30,016.25
120,000.00 34,560.00
210,000.00 8,190.00
Jumlah 42,750.00
70,000.00 14,000.00
100,000.00 10,000.00
125,000.00 1,250.00
150,000.00 1,500.00
Jumlah 26,750.00
-
Jumlah -
Total Jumlah 69,500.00
Jasa & Over Head 10% 6,950.00
Harga Satuan 76,450.00
-
-
Jumlah -
70,000.00 49,000.00
100,000.00 35,000.00
125,000.00 4,375.00
150,000.00 10,500.00
Jumlah 98,875.00
-
Jumlah -
Total Jumlah 98,875.00
Jasa & Over Head 10% 9,887.50
Harga Satuan 108,762.50
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
1 m² #REF!
4,600.00 5,520.00
4,600.00 1,610.00
Jumlah 7,130.00
70,000.00 2,520.00
100,000.00 6,000.00
125,000.00 750.00
150,000.00 300.00
Jumlah 2,520.00
-
Jumlah -
Total Jumlah 13,175.00
Jasa & Over Head 10% 1,317.50
Harga Satuan 14,492.50
6,000.00 7,200.00
6,000.00 2,100.00
Jumlah 9,300.00
70,000.00 2,520.00
100,000.00 6,000.00
125,000.00 750.00
150,000.00 300.00
Jumlah 9,570.00
-
Jumlah -
Total Jumlah 18,870.00
Jasa & Over Head 10% 1,887.00
Harga Satuan 20,757.00
39,000.00 46,800.00
39,000.00 13,650.00
Jumlah 60,450.00
70,000.00 5,670.00
100,000.00 13,500.00
125,000.00 1,687.50
150,000.00 600.00
Jumlah 21,457.50
-
Jumlah -
Total Jumlah 81,907.50
Jasa & Over Head 10% 8,190.75
Harga Satuan 90,098.25
58,500.00 70,200.00
58,500.00 20,475.00
Jumlah 90,675.00
70,000.00 5,670.00
100,000.00 13,500.00
125,000.00 1,687.50
150,000.00 600.00
Jumlah 21,457.50
-
Jumlah -
Total Jumlah 112,132.50
Jasa & Over Head 10% 11,213.25
Harga Satuan 123,345.75
1,466,800.00 1,466,800.00
1,466,800.00 88,008.00
Jumlah 1,554,808.00
70,000.00 70,000.00
100,000.00 150,000.00
125,000.00 187,500.00
150,000.00 24,000.00
Jumlah 431,500.00
-
Jumlah -
Total Jumlah 1,252,908.00
Jasa & Over Head 10% 125,290.80
Harga Satuan 1,378,198.80
570,400.00 570,400.00
1,675.00 10,050.00
275,000.00 2,750.00
570,400.00 68,448.00
Jumlah 651,648.00
70,000.00 84,000.00
100,000.00 145,000.00
125,000.00 18,750.00
150,000.00 9,000.00
Jumlah 256,750.00
-
Jumlah -
Total Jumlah 908,398.00
Jasa & Over Head 10% 90,839.80
Harga Satuan 999,237.80
HARGA JUMLAH HARGA
125,000.00 125,000.00
Jumlah 125,000.00
70,000.00 700.00
100,000.00 10,000.00
125,000.00 1,250.00
150,000.00 750.00
Jumlah 12,700.00
-
Jumlah -
Total Jumlah 137,700.00
Jasa & Over Head 10% 13,770.00
Harga Satuan 151,470.00
850,000.00 850,000.00
Jumlah 850,000.00
70,000.00 70,000.00
100,000.00 100,000.00
125,000.00 12,500.00
150,000.00 15,000.00
Jumlah 197,500.00
-
Jumlah -
Total Jumlah 1,047,500.00
Jasa & Over Head 10% 104,750.00
Harga Satuan 1,152,250.00
140,000.00 140,000.00
Jumlah 140,000.00
100,000.00 30,000.00
150,000.00 1,500.00
Jumlah 31,500.00
-
Jumlah -
Total Jumlah 171,500.00
Jasa & Over Head 10% 17,150.00
Harga Satuan 188,650.00
75,000.00 75,000.00
Jumlah 75,000.00
100,000.00 30,000.00
150,000.00 1,500.00
Jumlah 31,500.00
-
Jumlah -
Total Jumlah 106,500.00
Jasa & Over Head 10% 10,650.00
Harga Satuan 117,150.00
56,000.00 56,000.00
Jumlah 56,000.00
100,000.00 10,000.00
150,000.00 1,500.00
Jumlah 11,500.00
-
Jumlah -
Total Jumlah 67,500.00
Jasa & Over Head 10% 6,750.00
Harga Satuan 74,250.00
42,000.00 42,000.00
Jumlah 42,000.00
100,000.00 10,000.00
150,000.00 1,500.00
Jumlah 11,500.00
-
Jumlah -
Total Jumlah 53,500.00
Jasa & Over Head 10% 5,350.00
Harga Satuan 58,850.00
81,000.00 81,000.00
Jumlah 81,000.00
100,000.00 10,000.00
150,000.00 1,500.00
Jumlah 11,500.00
-
Jumlah -
Total Jumlah 92,500.00
Jasa & Over Head 10% 9,250.00
Harga Satuan 101,750.00
DAFTAR HARGA UPAH
NO ITEM SATUAN
1 Pekerja oh
2 Tukang Kayu oh
3 Tukang Batu oh
4 Tukang Cat oh
5 Tukang Listrik oh
6 Tukang Pipa oh
7 Tukang Besi oh
8 Kepala Tukang oh
9 Mandor oh
NO ITEM SATUAN
BAHAN DASAR
1 Batu Kali utuh m3
2 Batu Gunung/Batu Belah (Ukuran Crusher) m3
3 Batu Belah 7-10 cm m3
4 Batu Belah 5 - 7 cm m3
5 Batu Belah 3-5 cm m3
6 Batu Belah 2-3 cm m3
7 Batu Belah 1-2 cm m3
8 Batu Belah 0.5-1 cm m3
9 Sirtu m3
10 Kerikil m3
11 Sirtu Kali m3
12 Batu Bata bh
13 Rooster bh
14 Timbunan Pilihan m3
15 Tanah Timbunan m3
16 Pasir Beton m3
17 Pasir Pasang m3
18 Urugan Tanah m3
19 Sirtu Royalti m3
20 Kerikil Sungai Royalti m3
21 Timbunan Pengikat Pilihan/ Pasir Timbunan m3
22 Semen Instan Zak
23 Semen Portland kg
24 Semen Nat/Warna kg
25 Semen Perekat PM 110(40 kg) kg
26 Semen Plesteran PM 210(50 kg) kg
27 Additive Ltr
27 Beton K-300 m3
28 Ready mix B0 m3
29 Semen Acian PM 310(40 kg) kg
30 Cornes kg
BESI
1 Loga, timbal Pb 2mm m2
2 Besi Beton Polos (SNI) kg
3 Besi Beton Ulir (SNI) kg
4 Besi IWF kg
5 Besi Metal Furing (Hollow Plafond) m'
6 Besi Strip 2x30 mm m'
7 Profil Aluminum 4" Tebal 1.35 ex. YKK m'
8 Daun Profil Aluminium 30 x 50 mm m'
9 Skerup Fixer Buah
10 Sealant Tube
11 Kawat Beton kg
12 Wiremash 5,4 x 2,1 Ø 8 mm m2
13 Wiremash 5,4 x 2,1 Ø 6 mm m2
14 Bondek (setara smartdeck) m2
15 Hollow 40.40.2 mm m'
16 Rangka Hollow m2
17 Gypsum board 1200 mm x 2400 mm x 9 mm Lbr
18 Calsi Board Lbr
19 List Plafond Gypsum m'
20 Perban Gypsum Rol
21 Lisplang GRC Lbr
22 Paku Payung/ Seng kg
23 Paku sekrup kg
24 Paku 5 - 10 kg
25 Screw bh
26 Baut Dinabolt bh
27 Main Truss 75.75 m'
28 Main Truss 45.45 m'
29 Roof Tile m2
30 Spandek m2
31 Nok Spandek m'
32 Polyxarbonate Lbr
SANITASI
1 Pipa GIP 2" m'
2 Pipa GIP 2,5" m'
3 Pipa GIP 3" m'
4 Pipa PVC 1/2" m'
5 Pipa PVC 3/4" m'
6 Pipa PVC 1" m'
7 Pipa PVC 1 1/2" m'
8 Pipa PVC 2" m'
9 Pipa PVC 2,5" m'
10 Pipa PVC 3" m'
11 Pipa PVC 4" m'
12 Pipa PVC 10" m'
13 Closet Duduk, ex. Toto - 2 Tombol set
14 Kloset Jongko, ex. Toto - 1 Tuas set
15 Bidet Keramik, ex. Toto set
16 Westafel Meja Keramik, ex. Toto set
17 Urinoir ex. Toto - U 57 M set
18 Floor Drain Bh
19 Kran Leher Angsa Set
20 Kitchen Zink set
21 Roof Drain 4" Bh
22 Hand Shower set
23 Kran Air Double, ex. Wasser bh
24 Kran Air Tunggal, ex. Wasser bh
25 Shower Kamar Mnadi ex. TOTO set
KAYU
1 Kayu Kelas I sawmil (balok) m3
2 Kayu Kelas I sawmil (Papan) m3
3 Kayu Kelas I sansaw (balok) m3
4 Kayu Kelas I Sansaw(Papan) m3
5 Kayu Kelas II (balok) m3
6 Kayu TerentangKelas III m3
7 Kayu Borneo (balok) m3
8 Kaso 5/7 x 400m m3
9 Balok Kelas III m3
10 Papan Kelas III m2
11 Multipleks 6mm lbr
12 Multipleks 9mm lbr
13 Multipleks 9mm m2
14 Rangka Pintu Multipleks m2
15 Dolken Kayu Ø 8-10 cm Panjang 4 m Btg
16 Minyak Bekisting Ltr
LANTAI
1 Keramik 250 x 250 (warna) Bh
2 Keramik 300 x 300 (warna) Bh
3 Keramik 400 x 400 (putih) Bh
4 Keramik 400 x 400 (warna) Bh
5 Keramik 600 x 600 (warna) Polished Bh
6 Keramik 600 x 600 (warna) Unpolished Bh
7 Keramik 300 x 600 Bh
8 Granit 600 x 600 (Warna) ex. Granito Bh
9 Granit 300 x 600 (Warna) ex. Granito Bh
10 Granit 250 x 400 (Warna) Bh
11 Plin Grenit 100 x 600 (Warna) Bh
12 Step Nosing 100 x 600 (Warna) Bh
KELISTRIKAN
1 Pas. 1 Titik Lampu titik
2 Kabel NYFGB 4 x 35 mm m'
3 Kabel NYY 4 x 10 mm m'
4 Kabel NYY 3 x 2,5 mm m'
5 Kabel NYY 2 x 2,5 mm Roll
6 MDP set
7 Pipa Listrik 5/8" m'
8 Pipa Listrik 3/4" m'
9 LAMPU DOWN LIGHT LED 7 W bh
10 Lampu TL 1x40 watt (type Bambu) bh
11 Stop kontak bh
12 Saklar ganda bh
13 Saklar tunggal bh
14 Lampu TL 18 watt Power save (type Sumpit) bh
15 Lampu Reflektor 2 X 18 WATT bh
16 Lampu DL 7" bh
17 Box Panel bh
18 Pek. Pas. Box MCB 2 group bh
19 Pek. Pas MCB 10 Ampere setara merelyn gerin bh
20 Titik lampu titik
21 Konduit 20 mm m'
22 Isolasi bh
23 las t dop bh
24 Alat Bantu Kelistrikan cm
PENGGANTUNG
1 Kunci Tanam 1 Slag bh
2 Kunci Tanam Double Slag bh
3 Kunci Tanam Kamar Mandi bh
4 Hak Angin Kecil bh
5 Hak Angin Besar bh
6 Grendel Kecil bh
7 Grendel Besar bh
8 Engsel Pintu 7" bh
9 Engsel Jendela bh
10 Kunci Selinder bh
11 Door Close ex. Gerber Set
12 Hanging Floor Set
13 hendle Pintu L=1000 mm stainlistel set
14 Full Handle L=30 ex. Bellezza Psg
15 Expanyolet bh
16 Expanyolet bh
FINISHING
1 Kaca Bening t=5 mm m2
2 Kaca Temper 12 mm m2
3 Cat Tembok (Eksterior) ex. Mowilex kg
4 Cat Tembok (Interior) kg
5 Cat Plafond ex. Metrolte kg
6 Cat Dasar Tembok kg
7 Cat Dasar Plafond kg
8 Cat Besi Mengkilap Ltr
9 Cat Meni 4 kg /kg
10 Cat Kayu Mengkilap Ltr
11 Cat Dasar Kayu kg
12 Kertas Gosok lbr
13 Lem Kuning kg
14 Lem Kayu kg
15 Lem Putih Bks
16 Minyak Cat Ltr
17 Kuas bh
### Plamur Tembok kg
### Stair Hand Railing m
### Sewa Alat jam
### Sewa Alat Hari
HARGA SATUAN
70,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
100,000.00
125,000.00
150,000.00
HARGA SATUAN
152,000.00
160,000.00
237,000.00
256,000.00
262,000.00
267,000.00
272,000.00
277,000.00
177,000.00
277,000.00
0.00
725.00
3,000.00
0.00
110,000.00
210,000.00
275,000.00
65,000.00
0.00
0.00
89,000.00
120,000.00
1,675.00
25,000.00
1,875.00
1,300.00
25,000.00
1,400,000.00
670,000.00
1,625.00
2,900.00
875,000.00
9,696.00
10,908.00
7,500.00
150,000.00
95,000.00
400.00
4,100.00
20,000.00
165,000.00
149,911.82
180,000.00
18,500.00
114,500.00
150,000.00
155,000.00
18,500.00
12,000.00
140,000.00
34,000.00
35,000.00
20,000.00
500.00
8,500.00
85,000.00
58,000.00
125,000.00
95,000.00
45,000.00
2,225,000.00
91,500.00
150,000.00
191,500.00
5,650.00
4,600.00
6,000.00
13,500.00
19,200.00
27,000.00
39,000.00
58,500.00
315,000.00
1,466,800.00
1,344,600.00
1,507,600.00
570,400.00
1,629,800.00
125,000.00
250,000.00
850,000.00
120,000.00
450,000.00
250,000.00
150,000.00
9,550,000.00
10,050,000.00
8,550,000.00
8,650,000.00
4,550,000.00
1,600,000.00
1,800,000.00
1,510,000.00
2,800,000.00
3,275,000.00
98,000.00
195,000.00
49,500.00
46,000.00
13,500.00
25,000.00
5,500.00
12,916.67
9,500.00
18,666.67
88,750.00
96,250.00
24,166.67
77,400.00
38,500.00
15,500.00
20,000.00
20,000.00
140,000.00
250,000.00
125,000.00
9,500.00
386,000.00
8,750,000.00
3,875.00
6,375.00
75,000.00
175,000.00
81,000.00
56,000.00
42,000.00
36,000.00
400,000.00
75,000.00
450,000.00
35,000.00
65,000.00
46,000.00
2,100.00
6,500.00
2,500.00
4,500.00
173,000.00
307,000.00
25,000.00
10,500.00
15,500.00
13,500.00
17,500.00
48,000.00
26,000.00
0.00
175,000.00
125,000.00
125,000.00
157,700.00
125,000.00
125,000.00
90,000.00
1,200,000.00
115,000.00
84,300.00
47,500.00
30,000.00
35,000.00
43,750.00
15,687.50
61,000.00
20,000.00
4,250.00
58,000.00
52,300.00
17,000.00
10,000.00
8,500.00
25,000.00
2,200,000.00
500,000.00
4,000,000.00