Sie sind auf Seite 1von 1

PT.

KAPUAS PRIMA CITRA


Rencana Anggaran Biaya

Project Name Kamar mandi 4.5 x 18 Mtr

Rev / Date 0 / 23 Juni 2015

Location Kalap, Pangkalan Bun

HARGA JUMLAH
NO. ITEM JML SAT
SATUAN HARGA
A. PEKERJAAN PONDASI
1 Besi Beton Eser Ø 12 mm x 12 Mtr 140 Btg 92,000 12,880,000
2 Besi Beton Eser Ø 8 mm x 12 Mtr 85 Btg 35,000 2,975,000
3 Pasir 30 m3 140,000 4,200,000
4 Batu Stenslah 1 x 2 6 m3 385,000 2,310,000
5 Semen Gresik @ 50 Kg 165 Sak 52,454 8,654,910
6 Triplek 9 mm x 4' x 8' 5 Btg 120,000 600,000
7 Bendrat @ 20 Kg 3 Roll 315,000 945,000
8 Batako 13 x 35 x 10 cm 5600 Pcs 2,500 14,000,000
9 Kayu Meranti 4 x 6 cm x 4 Mtr 250 Btg 50,000 12,500,000
10 Kayu Meranti 5 x 7 cm x 4 Mtr 100 Btg 60,000 6,000,000
11 Kayu Meranti 2 x 20 xm x 4 Mtr 30 Btg 70,000 2,100,000
12 Paku uk. 2½" @ 20 Kg 2 Doz 320,000 640,000
13 Paku uk. 3" @ 20 Kg 2 Doz 320,000 640,000
14 Paku uk. 4" @ 20 Kg 2 Doz 320,000 640,000
15 Closet Duduk 8 Btg 1,070,000 8,560,000
16 Keramik lantai Asia Tile warna biru 25 x 25 cm 83 Doz 51,900 4,307,700
17 Keramik dinding Asia Tile warna putih 20 x 25 cm 140 Doz 51,900 7,266,000
18 Pintu plastik kamar mandi 8 Unit 181,000 1,448,000
19 Wastafel Cuci Tangan 1 Unit 450,000 450,000
20 Pipa PVC uk. 4" x 4 Mtr 12 Btg 100,600 1,207,200
21 Pipa PVC uk. 2" x 4 Mtr 10 Btg 37,300 373,000
22 Pipa PVC uk. 1" x 4 Mtr 12 Btg 27,300 327,600
23 Knee PVC uk. 1" 12 Pcs 5,000 60,000
24 Sock PVC uk. 1" 12 Pcs 2,500 30,000
25 Tee PVC uk. 1" 8 Pcs 5,000 40,000
26 Tee PVC uk. 2" - 1" 3 Pcs 8,000 24,000
27 Sock Drat PVC 1" 10 Pcs 8,000 80,000
28 Sock Drat PVC 3/4" 6 Pcs 4,000 24,000
29 Lem truglue @400 gram 5 Kg 40,000 200,000
30 Stop kran 2" 3 Pcs 15,000 45,000
31 Kran plastik 3/4 " 10 Pcs 16,000 160,000
32 Shower 6 Pcs 75,000 450,000
33 Buis Beton Ø 900 x 1000 mm 12 Pcs 900,000 10,800,000
Total A 104,937,410
B. PEKERJAAN BESI
1 Besi CNP 125 x 50 x 3.2 mm x 6 Mtr 8 Btg 330,000 2,640,000
2 Besi CNP 125 x 50 x 3.2 mm x 6 Mtr 18 Btg 330,000 5,940,000
3 Besi Beton Ø 12 mm x 12 mtr 3 Btg 72,000 216,000
4 Besi Beton Ø 12 mm x 12 mtr 4 Btg 72,000 288,000
5 Jarum Keras uk. ¾ 4 Pcs 65,000 260,000
6 Cat Primtop Platinum Gray 2 Pail 1,050,000 2,100,000
7 Thinner A @ 5 Kg 10 Gln 105,000 1,050,000
8 Baut drilling M12 x 55 500 Pcs 500 250,000
9 Mur Baut ½" x 1½" 90 Pcs 950 85,500
10 Seng Galvalum KR5 Pjg=6.6 Mtr Lbr=0.75 Mtr Tbl=0.4 mm 27 Lbr 660,000 17,820,000
11 Kawat Las RB 260 Ø 3.2 mm 15 Kg 24,000 360,000
12 Oksigen 2 Btg 140,000 280,000
Total B 31,289,500
C. PEKERJAAN LISTRIK
1 Kabel NYM 2 x 1.5 mm @ 50 mtr 1 Roll 280,000 280,000
2 Kabel NYM 3 x 1.5 mm @ 50 mtr 1 Roll 360,000 360,000
3 MCB 1P/10A 1 Pcs 40,000 40,000
4 MCB 3P/20A 1 Pcs 260,000 260,000
5 Lampu LED 20 Watt 4 Pcs 80,000 320,000
6 Lampu LED 7 Watt 6 Pcs 20,000 120,000
7 Lampu LED 10 Watt 4 Pcs 35,000 140,000
8 Cap + Fitting lampu 4 Pcs 45,000 180,000
9 Fitting lampu 10 Pcs 15,000 150,000
10 Stop Kontak 4 Pcs 10,000 40,000
11 Kabel ties 300 mm 3 Pack 30,000 90,000
12 Saklar Ganda Timbul 4 Pcs 16,000 64,000
Total C 2,044,000
D. ONGKOS KERJA
1 Pekerjaan Sipil 1 Lot 36,728,094 36,728,094
2 Pekerjaan Baja 1 Lot 10,951,325 10,951,325
3 Pekerjaan Instalasi Listrik 1 Lot 715,400 715,400
Total D 48,394,819
GRAND TOTAL ( A + B + C + D ) 186,665,729