Minggu ke-

SCHEDULE
0 1 2 3 4 5 6 7 8 9

LANTAI 1

pembongkaran excitimg 0.3% 0.3% 0.3% 0.3%

1.37%

mob demob/buang puing 0.3% 0.3% 0.3%

1.00%

pekerjaan urugan puing eks bongkaran exciting 0.0% 0.05% 0.0%

0.14%

pasangan HT 60X60 0.9%

0.87%

pasangan keramik lt garasi dan halaman 0.8%

0.75%

pasangan dinding 0.9% 0.9% 0.9%

2.76%

plester acian 0.6%

1.10%

pasangan batu tempel 0.5%

0.48%

pasangan atap pergola 1.0%

1.03%

pintu (pj) uk 220 x 250 0.4%

0.44%

pintu (pk) 0.5%

0.46%

partisi (pt) 1.5%

1.55%

pekerjaan tangga, railling tangga 2.1%

2.06%

pintu pagar utama 0.6%

0.59%

cat 0.9%
0.90%

perapihan exciting 0.97%

0.97%

pembongkaran atap 0.4% 0.4% 0.4% 0.4%

1.51%

pekerjaan galian tanah 0.8% 0.8% 0.8% 0.8%

3.03%

pembesian

foot plate 60 x 60 cm 0.6% 0.6% 0.6% 0.6%

2.32%

kolomk1 15/30 1.1% 1.1% 1.1% 1.1%

4.29%

kolomkp1 10/10 0.1154%

0.12%

s1-b1--- 15/30 0.8% 0.8% 0.8%

2.30%

balok 15/40 0.2%

0.22%

sloof 10/15 0.1% 0.1% 0.1%

0.35%

kolomk2 10/10 0.6%

0.61%

plat dag lantai 1.3% 1.3%

2.55%

bondek 1.6% 1.6%

3.13%

pembetonan
0.00%

foot plate 60 x 60 cm 0.5% 0.5% 0.5%

1.37%

kolomk1 15/30 1.2% 1.2% 1.2%

3.56%

kolomkp1 10/10 0.1%

0.11%

s1-b1--- 15/30 2.1% 2.1% 2.1%

6.26%

balok 15/40 0.8% 0.8%

1.59%

sloof 10/15 0.2%

0.20%

sloof s2 10/15 0.2%

0.20%

plat dag lantai 5.1%

5.05%

bekesting papan kayu cor-alat bantu kerja 0.58% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%
4.08%

pek. pasàngan
0.00%

pasang dinding hebel 3.1% 3.1%

6.19%

plester aci 3.2% 3.2% 3.2%

9.71%

pasang lantai 60x60 3.6%

3.63%

pasang lantai 20x20 0.5%

0.45%

pasang dinding keramik 20x60 2.0%

2.05%

pasangan dinding batu tempel 0.4%

0.39%

pasang kuku macan 0.1%

0.15%

stop kontak 0.1% 0.1%

0.21%

saklar tunggal 0.0% 0.0%

0.09%

saklar ganda 0.1%

0.09%

lampu downlight 1.6%

1.65%

exhaust fan 6 in' 0.3%

0.27%

pasang rangka hollow 1.2%

1.17%

pasang board gypsum 1.3%

1.33%

pasang lis 0.4%

0.37%

instalasi pipa air bersih 0.3%

0.33%

instalasi pipa air kotor 0.1% 0.1%

0.21%

closet 0.4%
0.43%

keran shower 0.2%

0.24%

keran air 0.0%

0.03%

wastafel 0.0%
0.00%

pasang instalasi toren 0.1% 0.1%

0.28%

pasang kusen pintu set (P1) 0.5%

0.52%

pasang kusen pintu set (P2) 0.3%

0.31%

pasang jendela set (j1) 0.8%

0.80%

pasang kusen pintu set (P3) 1.0%

0.99%

pasang partisi set jendela pintu (pj) 0.9%

0.93%

rangka atap baja ringan 0.6% 0.6%

1.25%
pasang atap metal roof berpasir 1.0%
1.00%

pasang talang cor 0.6% 0.6%

1.27%

pasangan nok' 0.5%

0.48%

pasangan listplang grc 0.29%

0.29%

pasangan sopi2 beton 0.5% 0.5%

0.93%

pekerjaan dag beton k.m- r,cuci 0.4%

0.44%

pagar balkon 1 (besi hollow 40/40, 20/40) 0.2%

0.20%

pagar balkon 2 (besi hollow 40/40, 20/40) 0.2%

0.20%

cat dinding interior 0.7%

0.74%

cat dinding exterior 0.4%

0.35%

cat plafon 0.5%

0.52%

waterproofing 0.2%
0.23%

9.1% 10.4% 12.7% 8.1% 9.8% 5.5% 7.8% 8.9% 5.6% 11.6% 7.9% 2.6% 0.0% 0.0%
100.0%
9.1% 19.5% 32.2% 40.3% 50.1% 55.5% 63.3% 72.2% 77.9% 89.4% 97.3% 100.0% 100.0% 100.0%
 RENCANA ANGGARAN BIAYA RENOV

harga sat
no jenis pekerjaan vol sat
jasa tenaga

A
1 pembongkaran excitimg 1.00 ls 1,800,000
2 mob demob 1.00 ls 500,000

B
1 pekerjaan lantai
1.1 pekerjaan urugan puing e 1.00 ls 525,000
1.2 pasangan rabat beton 1.00 ls 1,800,000
2 pekerjaan pasangan
2.1 pasangan HT 60X60 75.00 m2 60,000
2.2 pasangan keramik lt gara 34.00 m2 60,000
2.3 pasangan hebel 6.00 m2 40,000
2.4 plester acian 12.00 m2 50,000
2.5 pasangan batu tempel 8.91 m2 65,000
3 pekerjaan septictank 1.00 ls 1,500,000

C
1 pasangan atap pergola 12.15 m2 125,000
hollow 40/60, 40/60, atap
fin cat duco
pekerjaan pintu jendela
2 pintu (pj) uk 220 x 250 1.00 set 300,000
kusen - daun pintu dan jen
3 pintu (pk) 2.00 set 200,000
kusen, daun jendela eks ka
4 partisi (pt) 1.00 set 1,350,000
kusen alumnumium, kaca
5 pekerjaan tangga, railling 1.00 set 2,975,000
bahan besi hollow 5/10, b
6 pintu pagar utama 10.50 m² 125,000
bahan besi hollow 4/6, 4/4 fin cat duco

D
1 cat 1.00 ls 1,980,000
2 perapihan exciting 1.00 ls 900,000
A
1 pembongkaran atap 1.00 ls 2,800,000
2 pekerjaan galian tanah fo 9.00 ttk 250,000
sub juml A
B
1 pembesian
1.1 foot plate 60 x 60 cm 191.71 kg 2,000
1.2 kolom k1 15/30 351.00 kg 2,000
1.3 kolom k2 10/10 71.49 kg 2,000
1.4 balok b1 15/30 94.78 kg 2,000
1.5 balok 15/40 53.33 kg 2,000
1.6 sloof s1 10/15 146.20 kg 2,000
1.7 sloof s2 10/10 217.00 kg 2,000
1.8 plat dag lantai 75.00 m2 17,000
1.9 bondek 75.00 m2 30,000
sub juml B.1
2 pembetonan
2.1 foot plate 60 x 60 cm 0.97 m3 700,000
2.2 kolom k1 15/30 3.44 m3 725,000
2.3 kolom k2 10/10 0.21 m3 700,000
2.4 balok b1 15/30 3.44 m3 780,000
2.5 balok 15/40 0.70 m3 700,000
2.6 sloof s1 10/15 1.02 m3 700,000
2.7 sloof s2 10/10 0.68 m3 700,000
2.8 plat dag lantai 9.00 m3 850,000
sub juml B.2
3 bekesting papan kayu cor 1.58 m3 800,000

C
1 pasang dinding hebel 164.86 m2 35,000
2 plester aci 293.45 m2 55,000
3 pasang lantai 60x60 80.33 m2 65,000
4 pasang lantai 20x20 8.01 m2 65,000
5 pasang dinding keramik 2 36.72 m2 60,000
6 pasangan dinding batu te 7.00 m2 60,000
7 pasang kuku macan 34.50 m1 15,000
sub juml C
D
 1 stop kontak 7.00 ttk 60,000
2 saklar tunggal 3.00 ttk 60,000
3 saklar ganda 3.00 ttk 60,000
4 lampu downlight 17.00 ttk 10,000
5 exhaust fan 6 in' 1.00 unit 220,000
sub juml D
E
1 pasang rangka hollow 68.13 m2 15,000
2 pasang board gypsum 68.13 m2 25,000
3 pasang lis 144.00 m1 2,000
sub juml E

F
1 instalasi pipa air bersih 16.00 m1 20,000
2 instalasi pipa air kotor 7.50 m1 25,000
3 closet 1.00 unit 350,000
4 keran shower 3.00 set 50,000
5 keran air 2.00 set 10,000
6 wastafel unit 350,000
7 pasang instalasi toren 1.00 unit 500,000
sub juml F

G
1 pasang kusen pintu set (P 1.00 set 600,000
ext kusen alumunium, dau
2 pasang kusen pintu set (P 1.00 set 400,000
ext kusen - daun pintu pvc
3 pasang jendela set (j1) 3.00 set 550,000
kusen alumunium, kaca 5
4 pasang kusen pintu set (P 6.00 set 400,000
ext kusen - daun pintu pan
5 pasang partisi set jendela 1.00 set 1,350,000
kusen alumunium pintu ka
sub juml G
H
1 rangka baja ringan 82.50 m2 15,000
2 pasang atap metal roof b 82.50 m2 20,000
3 pasang talang cor 22.00 m1 150,000
 4 pasangan nok' 8.00 m1 25,000
5 pasangan listplang grc 16.00 m1 50,000
6 pasangan sopi2 beton 0.96 m3 1,300,000
7 pekerjaan dag beton k.m - 0.45 m3 1,300,000
sub juml H
I
1 pagar balkon 1 (besi hollo 4.50 m1 150,000
2 pagar balkon 2 (besi hollo 3.70 m1 150,000
sub juml I
J
1 cat dinding interior 205.42 m2 9,750
2 cat dinding exterior 51.00 m2 9,750
3 cat plafon 68.13 m2 10,500
4 waterproofing 16.95 m2 10,000
sub juml J

>>>>>>> JUMLAH TOTAL NILAI ANGGARAN PEK

VASI BANGUN RUMAH TINGGAL CIBINONG

harga sat jml harga sat jml harga sat harga sat jumlah harga sat
bahan jasa matriale pekerjaan pekerjaan

pekerjaan persiapan
1,800,000 - 3,000,000 3,000,000 0.81%
500,000 - 2,000,000 2,000,000 0.54%
2,300,000 - 2,300,000
pekerjaan pasangan

525,000 - 525,000 525,000 0.14%

6,000,000 1,800,000 6,000,000 7,800,000 7,800,000 2.10%

155,000 4,500,000 11,625,000 215,000 16,125,000 4.34%

145,000 2,040,000 4,930,000 205,000 6,970,000 1.88%
101,500 240,000 609,000 141,500 6,825,000 1.84%
65,000 600,000 780,000 115,000 1,380,000 0.37%
136,000 579,150 1,211,760 201,000 1,790,910 0.48%
4,000,000 1,500,000 4,000,000 5,500,000 5,500,000 1.48%

11,784,150 29,155,760 40,939,910

pekerjaan kanopi-pintu jendela
450,000 1,518,750 5,467,500 575,000 6,986,250 1.88%

3,000,000 300,000 3,000,000 3,300,000 3,300,000 0.89%

- - - -
1,500,000 400,000 3,000,000 1,700,000 3,400,000 0.92%
- - - -
4,400,000 1,350,000 4,400,000 5,750,000 5,750,000 1.55%
- - - -
4,675,000 2,975,000 4,675,000 7,650,000 7,650,000 2.06%
- - - -
400,000 1,312,500 4,200,000 525,000 5,512,500 1.48%
- - - -
7,856,250 24,742,500 32,598,750
pekerjaan perapihan
6,336,000 1,980,000 6,336,000 8,316,000 8,316,000 2.24%
2,700,000 900,000 2,700,000 3,600,000 3,600,000 0.97%
 2,880,000 9,036,000 11,916,000
pekerjaan persiapan
2,800,000 - 2,800,000 2,800,000 0.75%
2,250,000 - 250,000 2,250,000 0.61%
5,050,000 - 5,050,000
pekerjaan struktur
- - -
13,000 383,420 2,492,230 15,000 2,875,650 0.77%
13,000 702,000 4,563,000 15,000 5,265,000 1.42%
13,000 142,975 929,338 15,000 1,072,313 0.29%
13,000 189,550 1,232,075 15,000 1,421,625 0.38%
13,000 106,667 693,333 15,000 800,000 0.22%
13,000 292,400 1,900,600 15,000 2,193,000 0.59%
13,000 434,000 2,821,000 15,000 3,255,000 0.88%
57,319 1,275,000 4,298,942 74,319 5,573,942 1.50%
125,000 2,250,000 9,375,000 155,000 11,625,000 3.13%
5,776,012 28,305,518 34,081,529
- - - -
1,050,000 679,000 1,018,500 1,750,000 1,697,500 0.46%
1,200,000 2,494,000 4,128,000 1,925,000 6,622,000 1.78%
1,200,000 147,000 252,000 1,900,000 399,000 0.11%
1,330,000 2,685,150 4,578,525 2,110,000 7,263,675 1.96%
1,405,000 490,000 983,500 2,105,000 1,473,500 0.40%
1,105,000 714,000 1,127,100 1,805,000 1,841,100 0.50%
1,105,000 476,000 751,400 1,805,000 1,227,400 0.33%
1,235,000 7,650,000 11,115,000 2,085,000 18,765,000 5.05%
15,335,150 23,954,025 39,289,175
2,400,000 1,262,400 3,787,200 3,200,000 5,049,600 1.36%
22,373,562 56,046,743 - 78,420,304
pekerjaan pasangan
104,500 5,770,100 17,227,870 139,500 22,997,970 6.19%
68,000 16,139,794 19,954,654 123,000 36,094,448 9.71%
175,000 5,221,125 14,056,875 240,000 19,278,000 5.19%
145,000 520,650 1,161,450 210,000 1,682,100 0.45%
147,000 2,203,200 5,397,840 207,000 7,601,040 2.05%
145,000 420,000 1,015,000 205,000 1,435,000 0.39%
47,500 517,500 1,638,750 62,500 2,156,250 0.58%
30,792,369 60,452,439 91,244,808
pekerjaan instalasi listrik
 50,000 420,000 350,000 110,000 770,000 0.21%
50,000 180,000 150,000 110,000 330,000 0.09%
55,000 180,000 165,000 115,000 345,000 0.09%
350,000 170,000 5,950,000 360,000 6,120,000 1.65%
780,000 220,000 780,000 1,000,000 1,000,000 0.27%
1,170,000 7,395,000 8,565,000
pekerjaan plafon
48,750 1,021,875 3,321,094 63,750 4,342,969 1.17%
47,514 1,703,125 3,236,884 72,514 4,940,009 1.33%
7,500 288,000 1,080,000 9,500 1,368,000 0.37%
3,013,000 7,637,977 10,650,977

pekerjaan plumbing
56,250 320,000 900,000 76,250 1,220,000 0.33%
81,250 187,500 609,375 106,250 796,875 0.21%
2,850,000 350,000 2,850,000 3,200,000 3,200,000 0.86%
250,000 150,000 750,000 300,000 900,000 0.24%
50,000 20,000 100,000 60,000 120,000 0.03%
1,850,000 - - 2,200,000 -
3,000,000 500,000 3,000,000 3,500,000 3,500,000 0.94%
1,527,500 8,209,375 9,736,875

pekerjaan pintu jendela

1,350,000 600,000 1,350,000 1,950,000 1,950,000 0.52%
- - - -
750,000 400,000 750,000 1,150,000 1,150,000 0.31%
- - - -
860,000 1,650,000 2,580,000 1,410,000 4,230,000 1.14%
- - - -
1,650,000 2,400,000 9,900,000 2,050,000 12,300,000 3.31%
- - - -
4,400,000 1,350,000 4,400,000 5,750,000 5,750,000 1.55%
- - - -
6,400,000 18,980,000 25,380,000
pekerjaan atap
98,000 1,237,500 8,085,000 113,000 9,322,500 2.51%
25,000 1,650,000 2,062,500 45,000 3,712,500 1.00%
385,000 3,300,000 8,470,000 535,000 11,770,000 3.17%
 200,000 200,000 1,600,000 225,000 1,800,000 0.48%
175,000 800,000 2,800,000 225,000 3,600,000 0.97%
3,835,000 1,248,000 3,681,600 5,135,000 4,929,600 1.33%
3,835,000 585,000 1,725,750 5,135,000 2,310,750 0.62%
9,020,500 28,424,850 37,445,350
pekerjaan balkon-pagar
300,000 675,000 1,350,000 450,000 2,025,000 0.55%
300,000 555,000 1,110,000 450,000 1,665,000 0.45%
1,230,000 2,460,000 3,690,000
pekerjaan cat
23,500 2,002,802 4,827,266 33,250 6,830,067 1.84%
26,813 497,250 1,367,438 36,563 1,864,688 0.50%
29,925 715,313 2,038,641 40,425 2,753,953 0.74%
117,000 169,500 1,983,150 127,000 2,152,650 0.58%
3,384,864 10,216,494 13,601,358
83,961,795 199,822,878 283,784,673

KERJAAN #################### 371,539,333

3%

47%

24%

37%

14%
 2%

27.63%

32.15%
3.02%

3.75%

3.43%

8.94%

76%
13.19%

1.30%

4.79%

100.00%