REKAPITULASI

RENCANA ANGGARAN BIAYA PEKERJAAN RUMAH KAYU KNOCKDOWN

NO URAIAN PEKERJAAN BIAYA UPAH BIAYA BAHAN Total

I Pondasi Rp. 750,000.00 Rp. 2,400,000.00 Rp. 3,150,000.00

II Pekerjaan Lantai Rp. 2,740,000.00 Rp. 12,040,000.00 Rp. 14,780,000.00
III Pekerjaan rangka Rp. 2,114,750.00 Rp. 10,322,500.00 Rp. 12,437,250.00
IV Pekerjaan Atap Rp. 2,534,000.00 Rp. 14,257,000.00 Rp. 16,791,000.00
V Pekerjaan Atap Kanopi Jendela Rp. 458,000.00 Rp. 2,420,000.00 Rp. 2,878,000.00
VI Pekerjaan Dinding Double layer Rp. 5,615,000.00 Rp. 25,487,000.00 Rp. 31,102,000.00
VII Pekerjaan pintu dan jendela Rp. 4,058,500.00 Rp. 19,961,500.00 Rp. 24,020,000.00
VIII Pekerjaan kisi - kisi teras Rp. 1,738,500.00 Rp. 6,485,000.00 Rp. 8,223,500.00
IX Pek. Talang Rp. 80,000.00 Rp. 1,320,000.00 Rp. 1,400,000.00
X Pekerjaan Listrik (sumber power sudah tersedia) Rp. 840,000.00 Rp. 2,842,000.00 Rp. 3,682,000.00
XI Pekerjaan Toilet Rp. 2,651,600.00 Rp. 9,974,400.00 Rp. 12,626,000.00
XII Trap tangga 1451520 3686400 5137920
TOTAL BIAYA : Rp. 25,031,870.00 Rp. 111,195,800.00 Rp. 136,227,670.00

TOTAL BIAYA : 136,227,670.00

4
RENCANA ANGGARAN BIAYA PEKERJAAN RUMAH KAYU KNOCKDOWN

Spesifikasi Material & Volume Harga satuan Sub Total

No Uraian Pekerjaan Total
Keterangan Pekerjaan Upah Bahan Upah Bahan
I Pondasi
I.1 Pondasi umpak beton 15.00 bh Rp. 50,000.00 Rp. 100,000.00 Rp. 750,000.00 Rp. 1,500,000.00 Rp. 2,250,000.00
I.2 Angkur diameter 12 mm 60.00 bh Rp - Rp 15,000.00 Rp. - Rp. 900,000.00 Rp. 900,000.00
Sub total : Rp. 750,000.00 Rp. 2,400,000.00 Rp. 3,150,000.00
II Pekerjaan Lantai
II.1 Balok Kayu 10 x 10 cm panjang 2 meter 10 batang 20.00 m Rp 15,000.00 Rp 50,000.00 Rp. 300,000.00 Rp. 1,000,000.00 Rp. 1,300,000.00
II.2 Balok Kayu 10 x 10 cm panjang 2.5 meter 6 batang 15.00 m Rp 15,000.00 Rp 50,000.00 Rp. 225,000.00 Rp. 750,000.00 Rp. 975,000.00
II.3 Balok Kayu 10 x 10 cm panjang 1.8 meter 3 batang 5.40 m Rp 15,000.00 Rp 50,000.00 Rp. 81,000.00 Rp. 270,000.00 Rp. 351,000.00
II.4 Balok Kayu 10 x 10 cm panjang 1.2 meter 3 batang 3.60 m Rp 15,000.00 Rp 50,000.00 Rp. 54,000.00 Rp. 180,000.00 Rp. 234,000.00
II.5 Kaso Kayu 5 x 7 cm 56.00 m Rp. 5,000.00 Rp. 20,000.00 Rp. 280,000.00 Rp. 1,120,000.00 Rp. 1,400,000.00
II.6 Papan kayu 3 x30 cm 112.00 m Rp. 10,000.00 Rp. 45,000.00 Rp. 1,120,000.00 Rp. 5,040,000.00 Rp. 6,160,000.00
II.7 Pekerjaan finishing 112.00 m Rp. 5,000.00 Rp. 30,000.00 Rp. 560,000.00 Rp. 3,360,000.00 Rp. 3,920,000.00
II.8 Papan penutup ending papan lantai 1 x 15 cm 24.00 m Rp. 5,000.00 Rp. 10,000.00 Rp. 120,000.00 Rp. 240,000.00 Rp. 360,000.00
II.9 Baut diameter 12mm 8.00 bh Rp - Rp 10,000.00 Rp. - Rp. 80,000.00 Rp. 80,000.00
Sub total : Rp. 2,740,000.00 Rp. 12,040,000.00 Rp. 14,780,000.00
III Pekerjaan rangka
III.1 Kolom kayu 10 x 10 cm tinggi 3.5 meter, 6 batang 21.00 m Rp 15,000.00 Rp 50,000.00 Rp. 315,000.00 Rp. 1,050,000.00 Rp. 1,365,000.00
III.2 Kolom kayu 10 x 10 cm tinggi 0.25 meter, 3 batang 0.75 m Rp 15,000.00 Rp 50,000.00 Rp. 11,250.00 Rp. 37,500.00 Rp. 48,750.00
III.3 Kolom kayu 10 x 10 cm tinggi 4 meter, 1 batang 4.00 m Rp 15,000.00 Rp 50,000.00 Rp. 60,000.00 Rp. 200,000.00 Rp. 260,000.00
III.4 Kolom kayu 10 x 10 cm tinggi 4.5 meter, 5 batang 22.50 m Rp 15,000.00 Rp 50,000.00 Rp. 337,500.00 Rp. 1,125,000.00 Rp. 1,462,500.00
III.5 Balok Kayu 10 x 10 cm, panjang 4.1 meter, 2 batang 8.20 m Rp 15,000.00 Rp 50,000.00 Rp. 123,000.00 Rp. 410,000.00 Rp. 533,000.00
III.6 Balok Kayu 10 x 10 cm, panjang 2.5 meter, 6 batang 15.00 m Rp 15,000.00 Rp 50,000.00 Rp. 225,000.00 Rp. 750,000.00 Rp. 975,000.00
III.7 Balok Kayu 10 x 10 cm, panjang 2 meter, 3 batang 6.00 m Rp 15,000.00 Rp 50,000.00 Rp. 90,000.00 Rp. 300,000.00 Rp. 390,000.00
III.8 Balok Kayu 10 x 10 cm, panjang 1.8 meter, 3 batang 5.40 m Rp 15,000.00 Rp 50,000.00 Rp. 81,000.00 Rp. 270,000.00 Rp. 351,000.00
III.9 Balok Kayu 10 x 10 cm, panjang 1.2 meter, 4 batang 4.80 m Rp 15,000.00 Rp 50,000.00 Rp. 72,000.00 Rp. 240,000.00 Rp. 312,000.00
III.10 Connector balok kolom 3 arah tebal plat 1.5 mm 4.00 bh Rp 25,000.00 Rp 150,000.00 Rp. 100,000.00 Rp. 600,000.00 Rp. 700,000.00
III.11 Connector balok kolom 2 arah tebal plat 1.5 mm 13.00 bh Rp 25,000.00 Rp 150,000.00 Rp. 325,000.00 Rp. 1,950,000.00 Rp. 2,275,000.00
III.12 Connector kaki kolom tebal plat 1.5 mm 15.00 bh Rp 25,000.00 Rp 150,000.00 Rp. 375,000.00 Rp. 2,250,000.00 Rp. 2,625,000.00
III.13 Baut diameter 12mm 114.00 bh Rp - Rp 10,000.00 Rp. - Rp. 1,140,000.00 Rp. 1,140,000.00

4
 Spesifikasi Material & Volume Harga satuan Sub Total
No Uraian Pekerjaan Total
Keterangan Pekerjaan Upah Bahan Upah Bahan
Sub total : Rp. 2,114,750.00 Rp. 10,322,500.00 Rp. 12,437,250.00
IV Pekerjaan Atap
IV.1 Gording Kayu 5 x 7 cm 92.00 m Rp. 5,000.00 Rp. 20,000.00 Rp. 460,000.00 Rp. 1,840,000.00 Rp. 2,300,000.00
IV.2 Papan 1 x 30 cm 174.80 m Rp. 5,000.00 Rp. 15,000.00 Rp. 874,000.00 Rp. 2,622,000.00 Rp. 3,496,000.00
IV.3 Atap spandeck berpasir 50.60 m2 Rp 15,000.00 Rp 150,000.00 Rp. 759,000.00 Rp. 7,590,000.00 Rp. 8,349,000.00
IV.4 Listplank 3 x 30 cm 29.40 m Rp. 10,000.00 Rp. 45,000.00 Rp. 294,000.00 Rp. 1,323,000.00 Rp. 1,617,000.00
IV.5 Finishing lisplank Politur 29.40 m Rp. 5,000.00 Rp. 30,000.00 Rp. 147,000.00 Rp. 882,000.00 Rp. 1,029,000.00
Sub total : Rp. 2,534,000.00 Rp. 14,257,000.00 Rp. 16,791,000.00
V Pekerjaan Atap Kanopi Jendela
V.1 Gording Kayu 5 x 7 cm 13.00 m Rp. 5,000.00 Rp. 20,000.00 Rp. 65,000.00 Rp. 260,000.00 Rp. 325,000.00
V.2 Papan 1 x 30 cm 19.50 m Rp. 5,000.00 Rp. 15,000.00 Rp. 97,500.00 Rp. 292,500.00 Rp. 390,000.00
V.3 Atap spandeck berpasir 5.20 m2 Rp 15,000.00 Rp 150,000.00 Rp. 78,000.00 Rp. 780,000.00 Rp. 858,000.00
V.4 Listplank 3 x 30 cm 8.00 m Rp. 10,000.00 Rp. 45,000.00 Rp. 80,000.00 Rp. 360,000.00 Rp. 440,000.00
V.5 Finishing lisplank Politur 8.00 m Rp. 5,000.00 Rp. 30,000.00 Rp. 40,000.00 Rp. 240,000.00 Rp. 280,000.00
V.6 Flashining atap dengan plat zingkalum 6.50 m Rp 15,000.00 Rp 75,000.00 Rp. 97,500.00 Rp. 487,500.00 Rp. 585,000.00
Sub total : Rp. 458,000.00 Rp. 2,420,000.00 Rp. 2,878,000.00
VI Pekerjaan Dinding Double layer
VI.1 Rangka kayu 4 x 6 cm 178.50 m Rp. 5,000.00 Rp. 15,000.00 Rp. 892,500.00 Rp. 2,677,500.00 Rp. 3,570,000.00
VI.2 Papan kayu 2 x 30 cm 264.60 m Rp. 10,000.00 Rp. 40,000.00 Rp. 2,646,000.00 Rp. 10,584,000.00 Rp. 13,230,000.00
VI.3 Finishing dinding 264.60 m Rp. 5,000.00 Rp. 30,000.00 Rp. 1,323,000.00 Rp. 7,938,000.00 Rp. 9,261,000.00
Sub total : Rp. 5,615,000.00 Rp. 25,487,000.00 Rp. 31,102,000.00
VII Pekerjaan pintu dan jendela
VII.1 Pintu (3 buah)
Kusen Kayu 5 x 10 cm 25.80 m Rp. 10,000.00 Rp. 25,000.00 Rp. 258,000.00 Rp. 645,000.00 Rp. 903,000.00
Finishing kusen Politur 25.80 m Rp. 10,000.00 Rp. 30,000.00 Rp. 258,000.00 Rp. 774,000.00 Rp. 1,032,000.00
Daun Pintu Panil 3.00 BH Rp 100,000.00 Rp 1,750,000.00 Rp. 300,000.00 Rp. 5,250,000.00 Rp. 5,550,000.00
Finishing daun pintu Politur 3.00 bh Rp. 300,000.00 Rp. 350,000.00 Rp. 900,000.00 Rp. 1,050,000.00 Rp. 1,950,000.00
Engsel pintu Solid / setara 4.50 set Rp. 25,000.00 Rp. 85,000.00 Rp. 112,500.00 Rp. 382,500.00 Rp. 495,000.00
Kunci komplit (Lockcase, Silinder) Solid / setara 3.00 set Rp. 95,000.00 Rp. 500,000.00 Rp. 285,000.00 Rp. 1,500,000.00 Rp. 1,785,000.00
Handle Solid / setara 3.00 set Rp. 50,000.00 Rp. 550,000.00 Rp. 150,000.00 Rp. 1,650,000.00 Rp. 1,800,000.00
VII.2 Jendela (4 buah)
Kusen Kayu 5 x 10 cm 34.40 m Rp. 10,000.00 Rp. 25,000.00 Rp. 344,000.00 Rp. 860,000.00 Rp. 1,204,000.00
Finishing kusen Politur 8.50 m Rp. 10,000.00 Rp. 30,000.00 Rp. 85,000.00 Rp. 255,000.00 Rp. 340,000.00
Daun jendela Daun jendela rangka kayu 8.00 bh Rp. - Rp. 500,000.00 Rp. - Rp. 4,000,000.00 Rp. 4,000,000.00

5
 Spesifikasi Material & Volume Harga satuan Sub Total
No Uraian Pekerjaan Total
Keterangan Pekerjaan Upah Bahan Upah Bahan
Finishing daun jendela Politur 8.00 bh Rp. 100,000.00 Rp. 100,000.00 Rp. 800,000.00 Rp. 800,000.00 Rp. 1,600,000.00
Engsel Solid / setara 8.00 set Rp. 25,000.00 Rp. 85,000.00 Rp. 200,000.00 Rp. 680,000.00 Rp. 880,000.00
Grendel Solid / setara 8.00 bh Rp. 25,000.00 Rp. 70,000.00 Rp. 200,000.00 Rp. 560,000.00 Rp. 760,000.00
Hak angin Solid / setara 8.00 bh Rp. 25,000.00 Rp. 75,000.00 Rp. 200,000.00 Rp. 600,000.00 Rp. 800,000.00
Kaca Kaca polos 6 mm 6.40 m2 Rp. 35,000.00 Rp. 175,000.00 Rp. 224,000.00 Rp. 1,120,000.00 Rp. 1,344,000.00
Silicone 32.00 m Rp. - Rp. 15,000.00 Rp. - Rp. 480,000.00 Rp. 480,000.00
Sub total : Rp. 4,058,500.00 Rp. 19,961,500.00 Rp. 24,020,000.00
VIII Pekerjaan kisi - kisi teras
VIII.1 kayu 1 x 10 cm 165.60 m Rp 5,000.00 Rp 7,500.00 Rp. 828,000.00 Rp. 1,242,000.00 Rp. 2,070,000.00
VIII.2 kayu 10 x 10 CM 5.50 m Rp 15,000.00 Rp 50,000.00 Rp. 82,500.00 Rp. 275,000.00 Rp. 357,500.00
VIII.3 Finishing lisplank Politur 165.60 m Rp. 5,000.00 Rp. 30,000.00 Rp. 828,000.00 Rp. 4,968,000.00 Rp. 5,796,000.00
Sub total : Rp. 1,738,500.00 Rp. 6,485,000.00 Rp. 8,223,500.00
IX Pek. Talang
IX.1 Talang PVC 9.20 m Rp. - Rp. 100,000.00 Rp. - Rp. 920,000.00 Rp. 920,000.00
IX.2 Pipa tegak 4 inch 8.00 m Rp. 10,000.00 Rp. 50,000.00 Rp. 80,000.00 Rp. 400,000.00 Rp. 480,000.00
Sub total : Rp. 80,000.00 Rp. 1,320,000.00 Rp. 1,400,000.00
X Pekerjaan Listrik (sumber power sudah tersedia)
X.1 Instalasi Lampu 4.00 TTK Rp. 90,000.00 Rp. 203,000.00 Rp. 360,000.00 Rp. 812,000.00 Rp. 1,172,000.00
X.2 Instalasi stopkontak 4.00 TTK Rp. 90,000.00 Rp. 220,000.00 Rp. 360,000.00 Rp. 880,000.00 Rp. 1,240,000.00
X.3 Pemasangan lampu 4.00 BH Rp. 12,000.00 Rp. 250,000.00 Rp. 48,000.00 Rp. 1,000,000.00 Rp. 1,048,000.00
X.4 Pemasangan stopkontak Armature ex Panasonic 4.00 BH Rp. 12,000.00 Rp. 25,000.00 Rp. 48,000.00 Rp. 100,000.00 Rp. 148,000.00
X.5 Pek. Saklar ganda Armature ex Panasonic 2.00 BH Rp. 12,000.00 Rp. 25,000.00 Rp. 24,000.00 Rp. 50,000.00 Rp. 74,000.00
Sub total : Rp. 840,000.00 Rp. 2,842,000.00 Rp. 3,682,000.00
XI Pekerjaan Toilet
XI.1 Pasangan bata 13.30 m2 Rp. 36,000.00 Rp. 140,000.00 Rp. 478,800.00 Rp. 1,862,000.00 Rp. 2,340,800.00
XI.2 Plesteran 13.30 m2 Rp. 35,000.00 Rp. 48,000.00 Rp. 465,500.00 Rp. 638,400.00 Rp. 1,103,900.00
XI.3 Pasangan Keramik dinding 20 x 25 11.60 m2 Rp. 90,000.00 Rp. 180,000.00 Rp. 1,044,000.00 Rp. 2,088,000.00 Rp. 3,132,000.00
XI.4 Pasangan Keramik Lantai 20 x 20 1.70 m2 Rp. 90,000.00 Rp. 180,000.00 Rp. 153,000.00 Rp. 306,000.00 Rp. 459,000.00
XI.5 Closet duduk Toto CW 421 J 1.00 unit Rp. 300,000.00 Rp. 2,200,000.00 Rp. 300,000.00 Rp. 2,200,000.00 Rp. 2,500,000.00
XI.6 Jet washer Toto standart 1.00 bh Rp. 25,000.00 Rp. 280,000.00 Rp. 25,000.00 Rp. 280,000.00 Rp. 305,000.00
XI.7 Floordrain 4 inch Toto standart 1.00 bh Rp. 30,000.00 Rp. 310,000.00 Rp. 30,000.00 Rp. 310,000.00 Rp. 340,000.00
XI.8 Kran 1/2 inch Toto standart 1.00 bh Rp. 15,000.00 Rp. 310,000.00 Rp. 15,000.00 Rp. 310,000.00 Rp. 325,000.00
XI.9 Pipa D 1/2 inch Wavin aw 8.00 m Rp. 7,500.00 Rp. 10,000.00 Rp. 60,000.00 Rp. 80,000.00 Rp. 140,000.00

6
 Spesifikasi Material & Volume Harga satuan Sub Total
No Uraian Pekerjaan Total
Keterangan Pekerjaan Upah Bahan Upah Bahan
XI.10 Pipa D 4 inch wavin D 8.00 m Rp. 10,000.00 Rp. 50,000.00 Rp. 80,000.00 Rp. 400,000.00 Rp. 480,000.00
XI.11 Septicktank 1.00 unit Rp 300.00 Rp 1,500,000.00 Rp. 300.00 Rp. 1,500,000.00 Rp. 1,500,300.00
Sub total : Rp. 2,651,600.00 Rp. 9,974,400.00 Rp. 12,626,000.00
XII Trap tangga
XII.1 Tangga depan pasangan bata 7.20 m2 Rp. 36,000.00 Rp. 140,000.00 Rp. 259,200.00 Rp. 1,008,000.00 Rp. 1,267,200.00
XII.2 lapis keramik tangga depan 30 x 30 cm 7.20 m2 Rp. 90,000.00 Rp. 180,000.00 Rp. 648,000.00 Rp. 1,296,000.00 Rp. 1,944,000.00
XII.3 Tangga samping pasangan bata 4.32 m2 Rp. 36,000.00 Rp. 140,000.00 Rp. 155,520.00 Rp. 604,800.00 Rp. 760,320.00
XII.4 lapis kerramik tangga samping 30 x 30 cm 4.32 m2 Rp. 90,000.00 Rp. 180,000.00 Rp. 388,800.00 Rp. 777,600.00 Rp. 1,166,400.00

Sub total : Rp. 1,451,520.00 Rp. 3,686,400.00 Rp. 5,137,920.00