RENCANA ANGGARAN BIAYA

RUMAH CAKUNG - JAKARTA

NO JENIS PEKERJAAN SPESIFIKASI VOL SAT HARGA SAT. JUMLAH

I PEK. PERSIAPAN
1 Air Kerja 1 ls 1,000,000.00 1,000,000.00
2 Listrik kerja 1 ls 1,000,000.00 1,000,000.00
3 Pasang Bowplank 135 m' 15,000.00 2,025,000.00
4 Galian tanah pondasi 135 m³ 35,000.00 4,725,000.00
5 Galian tapak cakar ayam 13.44 m³ 125,000.00 1,680,000.00
6 Urugan tanah kembali + perataan tanah 27 m³ 45,000.00 1,215,000.00
SUB TOTAL 11,645,000.00
A PEKERJAAN lt.1
II PEK. PONDASI & STRUKTUR BETON
1 Pasang Pondasi batu kali ad 1:5 30 m³ 250,000.00 7,500,000.00
2 Cakar Ayam 80x80 K-250 13.44 m³ 800,000.00 10,752,000.00
3 Cor Sloof 40/20 K-250 5.76 m³ 3,000,000.00 17,280,000.00
4 Cor Kolom 30/15 K-250 6.3 m³ 3,000,000.00 18,900,000.00
5 Ring Balk 35/20 K-250 5.57 m³ 3,000,000.00 16,710,000.00
6 Cor Kanopi teras depan (Dak Beton) K-250 4.2 m³ 3,000,000.00 12,600,000.00
7 Ring Balok openingan K-250 36 m' 150,000.00 5,400,000.00
8 pekerjaan anak tangga K-250 2.7 3,000,000.00 8,100,000.00
9 pasangan meja beton dapur K-250 0.9 m' 1,000,000.00 900,000.00
SUB TOTAL 98,142,000.00
III PEK. DINDING
1 Pasang Dinding BATA MERAH 252 m² 95,000.00 23,940,000.00
2 Plester & Acian PC SNI 302.4 m² 55,000.00 16,632,000.00
6 tiang pasad pilar teras PC SNI 12 m² 300,000.00 3,600,000.00
7 Finishing openingan PC SNI 36 m' 75,000.00 2,700,000.00
SUB TOTAL 46,872,000.00
IV PEK. KUSEN
1 Kusen pintu, kusen jendela Alumunium 3"+ ex Darco/ setara,
kaca jendela 5mm jendela lengkap acc 118 m' 150,000.00 17,700,000.00
2 Pasang daun pintu panel engineering door 2 bh 2,200,000.00 4,400,000.00
3 Pasang daun pintu double teakwood rk. Meranti super, 3 mm 2 bh 1,400,000.00 2,800,000.00
4 Pasang daun pintu kamar mandi alumunium 1 bh 1,800,000.00 1,800,000.00
5 Pasang Kunci Utama mulsane,sample 1 bh 1,200,000.00 1,200,000.00
6 Pasang Kunci Kamar mulsane,sample 1 bh 250,000.00 250,000.00
7 Pasang Engsel Pintu kuningan 4" 12 ps 75,000.00 900,000.00
SUB TOTAL 29,050,000.00
V PEK. KERAMIK
1 Pasangan rangka Plafond hollow Galvanis 54 m² 75,000.00 4,050,000.00
2 Pasangan Plafond Gibsum A plus 54 m² 85,000.00 4,590,000.00
3 pasangan list plafond Grc 49 m' 45,000.00 2,205,000.00
4 Pasangan DOM plafond Ruang Tamu Grc 1 ls 500,000.00 500,000.00
SUB TOTAL 11,345,000.00
VI PEK. Plafond
1 Keramik lantai 40/40 Mulia setara KW1 54 m² 115,000.00 6,210,000.00
2 Keramik teras 30/30 Mulia setara KW1 7 m² 150,000.00 1,050,000.00
3 Keramik dinding Km/WC 20/40 Mulia setara KW1 18 m² 110,000.00 1,980,000.00
4 Keramik lantai Km/WC 20/20 Mulia setara KW1 3 m² 100,000.00 300,000.00
5 Keramik meja dapur 40/40 Mulia setara KW1 4.5 m² 150,000.00 675,000.00
 SUB TOTAL 10,215,000.00

NO JENIS PEKERJAAN SPESIFIKASI VOL SAT HARGA SAT. JUMLAH

VII PEK. PLUMBING

1 Instalasi air bersih PVC 3/4" dan 1/2" ex wavin AW 72 m' 27,000.00 1,944,000.00
2 Instalasi air kotor PVC 3" dan 4" ex wavin AW 31.2 m' 65,000.00 2,028,000.00
3 Pas Kran dinding ando 4 bh 150,000.00 600,000.00
4 Floor drain 2 bh 100,000.00 200,000.00
5 Closet duduk ex TOTO 1 bh 2,500,000.00 2,500,000.00
6 Shower ex TOTO 4 bh 1,000,000.00 4,000,000.00
7 Kichen zink + meja dapur 1 ls 1,000,000.00 1,000,000.00
8 Kran soang 1 bh 500,000.00 500,000.00
9 Septik tank / resapan batako 1,5x1,5x1.2 1 ls 4,500,000.00 4,500,000.00
SUB TOTAL 17,272,000.00
VIII PEK. ELEKTRICAL
1 Box MCB SNI brocco 1 bh 250,000.00 250,000.00
2 Kabel arde 6 mm SNI eterna 6 m' 120,000.00 720,000.00
3 Pasangan Stopkontak eterna NYY 3x1.5 mm, broco 5 titik 350,000.00 1,750,000.00
4 Pasangan saklar lampu eterna NYY 3x1.5 mm, broco 12 titik 350,000.00 4,200,000.00
5 Instalasi antena TV Brocco 1 titik 350,000.00 350,000.00
6 Kabel tufur SNI 1 ls 500,000.00 500,000.00
SUB TOTAL 7,770,000.00
Grand Total lt. 1 232,311,000.00
A PEKERJAAN lt.2
IX PEK. STRUKTUR BETON
1 Cor Kolom 30/15 K-250 5.55 m³ 3,000,000.00 16,650,000.00
2 Ring Balk 33/20 K-250 5.57 m³ 3,000,000.00 16,710,000.00
3 Cor balkon teras depan K-250 4.2 m³ 3,000,000.00 12,600,000.00
4 Cor balkon teras belakang K-250 3.2 m' 150,000.00 480,000.00
5 pekerjaan cor dak atap toron K-250 1.8 3,000,000.00 5,400,000.00
6 pekerjaan cor dak atap K-250 3.6 m' 3,000,000.00 10,800,000.00
SUB TOTAL 62,640,000.00
X PEK. DINDING
1 Pasang Dinding BATA MERAH 288 m² 95,000.00 27,360,000.00
2 Plester & Acian PC SNI 345.6 m² 55,000.00 19,008,000.00
6 tiang pasad pilar teras balkon PC SNI 12 m² 350,000.00 4,200,000.00
7 Finishing openingan PC SNI 45 m' 75,000.00 3,375,000.00
SUB TOTAL 53,943,000.00
XI PEK. KUSEN
1 Kusen pintu, kusen jendela Alumunium 3"+ ex Darco/ setara,
kaca jendela 5mm jendela lengkap acc 136 m' 150,000.00 20,400,000.00
2 Pasang daun pintu panel engineering door 3 bh 2,200,000.00 6,600,000.00
3 Pasang daun pintu double teakwood rk. Meranti super, 3 mm 2 bh 1,400,000.00 2,800,000.00
4 Pasang daun pintu kamar mandi alumunium 2 bh 1,800,000.00 3,600,000.00
5 Pasang Kunci Utama mulsane,sample 1 bh 1,200,000.00 1,200,000.00
6 Pasang Kunci Kamar & teras mulsane,sample 2 bh 500,000.00 1,000,000.00
7 Pasang Engsel Pintu kuningan 4" 15 ps 75,000.00 1,125,000.00
SUB TOTAL 36,725,000.00
XII PEK. Plafond
1 Pasangan rangka Plafond hollow Galvanis 63 m² 75,000.00 4,725,000.00
2 Pasangan Plafond Gibsum A plus 63 m² 85,000.00 5,355,000.00
3 pasangan list plafond Grc 54 m' 45,000.00 2,430,000.00
 4 Pasangan DOM plafond Ruang Tengah Grc 2 ls 500,000.00 1,000,000.00
SUB TOTAL 13,510,000.00

NO JENIS PEKERJAAN SPESIFIKASI VOL SAT HARGA SAT. JUMLAH

XIII PEK. KERAMIK
1 Keramik lantai 40/40 Mulia setara KW1 63 m² 115,000.00 7,245,000.00
2 Keramik teras 30/30 Mulia setara KW1 21 m² 150,000.00 3,150,000.00
3 Keramik dinding Km/WC 20/40 Mulia setara KW1 36 m² 110,000.00 3,960,000.00
4 Keramik lantai Km/WC 20/20 Mulia setara KW1 6 m² 100,000.00 600,000.00
SUB TOTAL 14,955,000.00
XIV PEK. PLUMBING
1 Instalasi air bersih PVC 3/4" dan 1/2" ex wavin AW 54 m' 27,000.00 1,458,000.00
2 Instalasi air kotor PVC 3" dan 4" ex wavin AW 27 m' 65,000.00 1,755,000.00
3 Pas Kran dinding ando 3 bh 150,000.00 450,000.00
4 Floor drain 3 bh 100,000.00 300,000.00
5 Closet duduk ex TOTO 2 bh 2,500,000.00 5,000,000.00
6 Shower ex TOTO 2 bh 1,000,000.00 2,000,000.00
SUB TOTAL 10,963,000.00
XV PEK. ELEKTRICAL
1 Box MCB SNI brocco 1 bh 250,000.00 250,000.00
2 Pasangan Stopkontak eterna NYY 3x1.5 mm, broco 5 titik 350,000.00 1,750,000.00
3 Pasangan saklar lampu eterna NYY 3x1.5 mm, broco 16 titik 350,000.00 5,600,000.00
4 Instalasi antena TV Brocco 3 titik 350,000.00 1,050,000.00
5 Kabel tufur SNI 1 ls 500,000.00 500,000.00
SUB TOTAL 9,150,000.00
XVI PEK. ATAP DAN PLAFOND
1 Rangka atap baja ringan t 0.75 mm SNI 129.6 m² 125,000.00 16,200,000.00
2 Genteng beton plat mutiara 129.6 m² 95,000.00 12,312,000.00
3 Genteng nok juray mutiara 45.36 m' 85,000.00 3,855,600.00
4 Karpusan 45.36 m' 45,000.00 2,041,200.00
7 List Plank GRC A plus 72 m' 36,000.00 2,592,000.00
SUB TOTAL 37,000,800.00
XVII PEK. CAT
1 Pek. Cat Tembok ex prophan setara 590.4 m² 25,000.00 14,760,000.00
2 Pek. Cat Plafond ex prophan setara 129 m² 27,000.00 3,483,000.00
3 Pek. Cat List Plank 72 m' 20,000.00 1,440,000.00
SUB TOTAL 19,683,000.00
XVIII PEK. LAIN-LAIN
1 Beton carport 15 m² 850,000.00 12,750,000.00
2 Bak Kontrol 3 ls 450,000.00 1,350,000.00
3 Bor AIR 1 ls 7,000,000.00 7,000,000.00
4 mesin air zet pump 1 ls 3,500,000.00 3,500,000.00
5 pasangan penangkal petir 1 ls 5,000,000.00 5,000,000.00
6 Dinding pasad depan keramik 16 m2 200,000.00 3,200,000.00
SUB TOTAL 24,600,000.00
Grand Total lt. 2 283,169,800.00
GRAND LT 1 + LT 2 TOTAL 515,480,800.00
PEMBULATAN 515,480,000.00
HARGA PER METER 3,818,370.37

Jakarta, 27 oktober 2019

Hendri Ahmad Yani
Pelaksana