MIRTA Okt.

22
RENCANA ANGGARAN BIAYA KEBUTUH
Note. Dapur bongkar total

No. UraIan

Besi beton Ǿ 12
Besi beton Ǿ 10
Besi beton Ǿ 8
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2
Triplek 10 mmx4'x8'
Kayu kaso 5/5-3m
Kayu kaso 4/6-3m
Bambu - 6 m

Pintu kusen beton

Kusen + pintu 130x220
Kusen + pintu 90x220
Kusen + pintu 80x220
Kusen + pintu 70x220
Jedela 1 daun kaca 55x175
Jendela 2 daun kaca 125x135
Jendela bovent 40x65
No. UraIan

d Kebutuhan bahan beton pondasi, kolom, balok & dak rehab dapur
Besi beton Ǿ 12
Besi beton Ǿ 10
Besi beton Ǿ 8
Besi beton Ǿ 6
Semen @ 40 kg
ANGGARAN BIAYA KEBUTUHAN BAHAN

Sat. Volume Harga Sat. Jumlah harga Keterangan

bt 64.61
bt 43.06
bt 311.11
bt 110.69
sak 283.55
m³ 56.49
m³ 12.96
lbr 35.89
btg 256.74
btg 57.35
btg 375.30

unt 1.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
 Sat. Volume Volume Harga Sat. Keterangan

ak rehab dapur
bt #REF! #REF! 94,000.00 #REF!
bt #REF! #REF! 66,000.00 #REF!
bt #REF! #REF! 50,000.00 #REF!
bt #REF! #REF! 30,000.00 #REF!
sak #REF! #REF! 45,000.00 #REF!
#REF!
MIRTA Okt. 22
RENCANA ANGGARAN BIAYA KEBUTUHA
Note. Lantai 2

No. UraIan Sat.

PEKERJAAN LANTAI 2 (ATAS) DAN DAAG ATAP

3.2 a Kolom praktis (Ka) 150x150 tul 4Ǿ10+Ǿ6-150 bh

Besi beton Ǿ 10 bt
Besi beton Ǿ 6 bt
Semen @ 40 kg sak
Pasir m³
Batu split 1/2 m³

17.2.22 Dinding bata (10x22x4) m²

69.44444444 Bata merah bh
Pasir m³
Semen @ 40 kg sak

17.2.22 Plesteran dinding m²

Pasir m³
Semen @ 40 kg sak

Pintu kusen beton

Kusen + pintu 130x220 unt
Kusen + pintu 90x220 unt
Kusen + pintu 70x220 unt
Jedela 1 daun kaca 55x175 unt
Jendela 2 daun kaca 125x135 unt
Portal 170*220 unt

Balok & ring balk 150x300 tul 4Ǿ10, Ǿ6-150 m'

Besi beton Ǿ 10 bt
Besi beton Ǿ 6 bt
Semen @ 40 kg sak
Pasir m³
Batu split 1/2 m³

f Lantai dag atap beton t=10cm, tul 2Ǿ8-125+2Ǿ6-150 m²

10 Besi beton Ǿ 8 (bawah) bt
Besi beton Ǿ 6 (atas) bt
Semen @ 40 kg sak
Pasir m³
Batu split 1/2 m³

g Begisting / support beton dag m²

Triplek 10 mmx4'x8' lbr
Kayu kaso 5/5-3m btg
Kayu kaso 4/6-3m btg
Bambu - 6 m btg
RAN BIAYA KEBUTUHAN BAHAN

Volume Harga Sat. Jumlah harga Keterangan Ǿ12 Ǿ10

97000 76000

12.00
13.36 76,000.00 1,015,095.65 13.36
12.80 29,000.00 371,200.00
6.05 48,000.00 290,304.00
0.65 100,000.00 64,800.00
0.52 150,000.00 77,760.00

152.14
10,953.90 550.00 6,024,645.00
9.04 100,000.00 903,696.75
27.11 48,000.00 1,301,323.32

304.28
8.52 100,000.00 851,970.00
24.34 48,000.00 1,168,416.00

1.00
3.00
1.00
3.00
2.00
1.00

53.90
9.37 76,000.00 712,417.39 9.37
23.43 29,000.00 679,608.70
16.98 48,000.00 814,968.00
1.82 100,000.00 181,912.50
1.21 150,000.00 181,912.50

80.00
 97.39 50,000.00 4,869,565.22 97.39
97.39 29,000.00 2,824,347.83
56.00 48,000.00 2,688,000.00
6.00 100,000.00 600,000.00
4.00 150,000.00 600,000.00

80.00
28.57 115,000.00 3,285,714.29
222.22 15,000.00 3,333,333.33
44.44 20,000.00 888,888.89
320.00 13,000.00 4,160,000.00

37,889,879.36 14 107
 Ǿ8 Ǿ6 PC 40 kg Triplek Kaso 4/6 Kaso 5/5 Bambu Pasir split 1/2 Bata
10 mm 3m 3m 6m m³ m³ 10x4x22
50000 29000 45000 110000 20000 13000 100000 150000

12.80
6.05
0.65
0.52

10,953.90
9.04
27.11

8.52
24.34

23.43
16.98
1.82
1.21
 97.39
56.00
6.00
4.00

28.57
222.22
44.44
320.00
-

98 37 80 29 45 223 320 27 58 10954

 MIRTA Okt. 22
RENCANA ANGGARAN BIAYA KEBU
Note. Lantai 1

No. UraIan

PEKERJAAN LANTAI 1 (Bwh)

11.2.22 a Beton tapak 600x600x150

15 Besi beton Ǿ 8
Semen @ 40 kg
Pasir
Batu split 1/2

11.2.22 b Kolom praktis 150x150 tul 4Ǿ12+Ǿ6-150

Besi beton Ǿ 12
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2

17.2.22 c Sloop 150x300 tul 4Ǿ10, Ǿ6-150

Besi beton Ǿ 10
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2

17.2.22 Dinding bata (10x22x4)

Bata merah
Pasir
Semen @ 40 kg

17.2.22 Plesteran dinding

Pasir
Semen @ 40 kg

Pintu kusen beton

Kusen + pintu 130x220
Kusen + pintu 90x220
Kusen + pintu 80x220
Kusen + pintu 70x220
Jedela 1 daun kaca 55x175
Jendela 2 daun kaca 125x135
Jendela bovent 40x65
 Balok gantung 150x300 tul 4Ǿ12+2Ǿ10, Ǿ6-150
Besi beton Ǿ 12
Besi beton Ǿ 10
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2

Balok diatas tembok 150x300 tul 2Ǿ12+2Ǿ10, Ǿ6-150

Besi beton Ǿ 12
Besi beton Ǿ 10
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2

f Lantai 2 dag beton t=13 cm, tul 2Ǿ8-125+2Ǿ8-150

10 Besi beton Ǿ 8 (bawah)
Besi beton Ǿ 8 (atas)
Semen @ 40 kg
Pasir
Batu split 1/2

g Begisting / support beton dag

Triplek 10 mmx4'x8'
Kayu kaso 5/5-3m
Kayu kaso 4/6-3m
Bambu - 6 m

Oke 30/1/22
h Tangga beton t=10 , tul Ø8-125, Ø6-150
Besi beton Ǿ 8
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2
Triplek 10 mmx4'x8'
Kayu kaso 5/5-3m
Kayu kaso 4/6-3m
Bambu - 6 m

No. UraIan

PEKERJAAN LANTAI 2 (ATAS) DAN DAAG ATAP

3.2 a Kolom praktis (Ka) 150x150 tul 4Ǿ10+Ǿ6-150

Besi beton Ǿ 10
Besi beton Ǿ 6
 Semen @ 40 kg
Pasir
Batu split 1/2

17.2.22 Dinding bata (10x22x4)

69.444444444445 Bata merah
Pasir
Semen @ 40 kg

17.2.22 Plesteran dinding

Pasir
Semen @ 40 kg

Pintu kusen beton

Kusen + pintu 130x220
Kusen + pintu 90x220
Kusen + pintu 70x220
Jedela 1 daun kaca 55x175
Jendela 2 daun kaca 125x135
Portal 170*220

Balok & ring balk 150x300 tul 4Ǿ10, Ǿ6-150

Besi beton Ǿ 10
Besi beton Ǿ 6
Semen @ 40 kg
Pasir
Batu split 1/2

f Lantai dag atap beton t=10cm, tul 2Ǿ8-125+2Ǿ6-150

Besi beton Ǿ 8 (bawah)
Besi beton Ǿ 6 (atas)
Semen @ 40 kg
Pasir
Batu split 1/2

g Begisting / support beton dag

Triplek 10 mmx4'x8'
Kayu kaso 5/5-3m
Kayu kaso 4/6-3m
Bambu - 6 m
ANGGARAN BIAYA KEBUTUHAN BAHAN

Sat. Volume Harga Sat. Jumlah harga Keterangan Ǿ12

97000

bh 23.00
bt 28.75 50,000.00 1,437,500.00
sak 8.69 48,000.00 417,312.00
m³ 0.93 100,000.00 93,150.00
m³ 0.75 150,000.00 111,780.00

bh 23.00
bt 46.00 97,000.00 4,462,000.00 46.00
bt 34.50 29,000.00 1,000,500.00
sak 16.30 48,000.00 782,460.00
m³ 1.75 100,000.00 174,656.25
m³ 1.40 150,000.00 209,587.50

m 78.30
bt 27.23 76,000.00 2,069,843.48
bt 32.63 29,000.00 946,125.00
sak 24.66 48,000.00 1,183,896.00
m³ 2.64 100,000.00 264,262.50
m³ 2.11 150,000.00 317,115.00

m² 292.62
bh 21,946.50 550.00 12,070,575.00
m³ 21.73 100,000.00 2,172,703.50
sak 65.18 48,000.00 3,128,693.04

m² 585.24
m³ 16.39 100,000.00 1,638,672.00
sak 46.82 48,000.00 2,247,321.60
Ok

unt 1.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
unt 2.00
Ok
 m' 16.00
bt 5.57 97,000.00 539,826.09 5.57
bt 2.78 76,000.00 211,478.26
bt 6.96 29,000.00 201,739.13
sak 5.04 48,000.00 241,920.00
m³ 0.54 100,000.00 54,000.00
m³ 0.36 150,000.00 54,000.00
Ok
m' 75.00
bt 13.04 97,000.00 1,265,217.39 13.04
bt 13.04 76,000.00 991,304.35
bt 32.61 29,000.00 945,652.17
sak 23.63 48,000.00 1,134,000.00
m³ 2.53 100,000.00 253,125.00
m³ 1.69 150,000.00 253,125.00
Ok
m² 88.83
bt 123.58 50,000.00 6,179,130.43
bt 150.45 50,000.00 7,522,419.66
sak 80.83 48,000.00 3,879,876.00
m³ 8.66 100,000.00 866,043.75
m³ 5.77 150,000.00 866,043.75

m² 88.83
lbr 31.72 115,000.00 3,648,169.64
btg 246.74 15,000.00 3,701,041.67
btg 49.35 20,000.00 986,944.44
btg 355.30 13,000.00 4,618,900.00

m³ 1.77
bt 8.33 50,000.00 416,666.67
bt 4.00 29,000.00 116,000.00
sak 12.39 48,000.00 594,720.00
m³ 1.33 100,000.00 132,750.00
m³ 0.89 150,000.00 132,750.00
lbr 4.17 115,000.00 479,166.67
btg 10.00 15,000.00 150,000.00
btg 8.00 20,000.00 160,000.00
btg 20.00 13,000.00 260,000.00

75,584,162.94 64.61

75,584,162.94 6267043.48

Sat. Volume Harga Sat. Jumlah harga Keterangan Ǿ12

97000

bh 12.00
bt 13.36 76,000.00 1,015,095.65
bt 12.80 29,000.00 371,200.00
sak 6.05 48,000.00 290,304.00
m³ 0.65 100,000.00 64,800.00
m³ 0.52 150,000.00 77,760.00

m² 152.14
bh 10,953.90 550.00 6,024,645.00
m³ 9.04 100,000.00 903,696.75
sak 27.11 48,000.00 1,301,323.32

m² 304.28
m³ 8.52 100,000.00 851,970.00
sak 24.34 48,000.00 1,168,416.00

unt 1.00
unt 3.00
unt 1.00
unt 3.00
unt 2.00
unt 1.00

m' 53.90
bt 9.37 76,000.00 712,417.39
bt 23.43 29,000.00 679,608.70
sak 16.98 48,000.00 814,968.00
m³ 1.82 100,000.00 181,912.50
m³ 1.21 150,000.00 181,912.50

m² 80.00
bt 97.39 50,000.00 4,869,565.22
bt 97.39 29,000.00 2,824,347.83
sak 56.00 48,000.00 2,688,000.00
m³ 6.00 100,000.00 600,000.00
m³ 4.00 150,000.00 600,000.00

m² 80.00
lbr 28.57 115,000.00 3,285,714.29
btg 222.22 15,000.00 3,333,333.33
btg 44.44 20,000.00 888,888.89
btg 320.00 13,000.00 4,160,000.00

37,889,879.36 0

113,474,042.30 37,889,879.36 -
37,889,879.36
Ǿ10 Ǿ8 Ǿ6 PC 40 kg Triplek Kaso 4/6 Kaso 5/5 Bambu Pasir split 1/2
10 mm 3m 3m 6m m³ m³
76000 50000 29000 48000 115000 20000 15000 13000 100000 150000

28.75
8.69
0.93
0.75

34.50
16.30
1.75
1.40

27.23
32.63
24.66
2.64
2.11

21.73
65.18

16.39
46.82
 2.78
6.96
5.04
0.54
0.36

13.04
32.61
23.63
2.53
1.69

123.58
150.45
80.83
8.66
5.77

31.72
246.74
49.35
355.30
-

8.33
4.00
12.39
1.33
0.89
4.17
10.00
8.00
20.00

43.06 311.11 110.69 283.55 35.89 57.35 256.74 375.30 56.49 12.96

3272626.09 15555716.8 3210016.3 13610198.6 4127336.31 1146944.44 3851041.67 4878900 5649363 1944401.25

Ǿ10 Ǿ8 Ǿ6 PC 40 kg Triplek Kaso 4/6 Kaso 5/5 Bambu Pasir split 1/2
10 mm 3m 3m 6m m³ m³
76000 50000 29000 48000 115000 20000 15000 13000 100000 150000

13.36
12.80
 6.05
0.65
0.52

9.04
27.11

8.52
24.34

9.37
23.43
16.98
1.82
1.21

97.39
97.39
56.00
6.00
4.00

28.57
222.22
44.44
320.00
-

22.7304348 97.3913043 133.626087 130.479403 28.5714286 44.4444444 222.222222 320 26.0237925 5.73115

### ### ### ### ### 888,888.89 ### ### ### 859,672.50
 Bata
10x4x22
550

21,946.50
21,946.50

12070575

Bata
10x4x22
550
10,953.90

10953.9

###
No. UraIan Sat. Harga Sat. Keterangan

1 Wire Mesh M8 x2,10x5,40 btg 525,000.00 51,282.05

Wire Mesh M6 x2,10x5,40 lbr 295,000.00 28,815.63

WF 300x150x6,5x9 - 12 mtr lbr 4,180,000.00 9,491.37

UNP 200x80x7,5 - 6 mtr btg 1,350,000.00 9,121.62

CNP 125x50x20x2,3 - 6 mtr btg 225,000.00 8,302.58

Siku 60x60x6 - 6 mtr btg 315,000.00 9,686.35

Besi beton Ø 16 ulir - 12 mtr btg 165,000.00 8,702.53

Bataco Abu batu bh 2,500.00

Bataco teras bh

Bata merah bh 460,000.00

Semen sak 62,500.00