RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TINGGAL

Reel Coast

No.
I.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
II.
1
2
3
4
5
6
7
8
9
10
III.
1
2
3
4
5
6
7
8
9
10
11
12
13
IV.
1
2
3
V.
1
2
3
4
5
6
7
8
VI.
1
2
3

Uraian Pekerjaan
PEKERJAAN PERSIAPAN, TANAH & PONDASI
Pengurusan IMB
Pengurusan PLN
Izin Keamanan Setempat
Koordinasi Dengan Dinas P2B (Dilapangan)
Penerangan Proyek
Penggunaan Air Selama Proyek (Alat & Pompa)
Pembuatan Gudang & Bedeng
Pembersihan Lokasi
Bowplank & Pengukuran
Galian Tanah Pondasi
Urugan Tanah Dari Luar (Sesuai Peil Lantai Rencana)
Urugan Tanah Kembali Bekas Galian
Urugan Pasir Bawah Pilecap
Pemadatan Tanah
Jumlah I
PEKERJAAN STRUKTUR
Lantai Kerja
Cor Pilecap K-250
Cor Sloof K-250
Cor Kolom Struktur K-250
Cor Balok Beton K-250
Cor Plat Lantai K-250
Cor Kolom Praktis
Cor Ring Balok
Cor Atap Beton
Cor Tangga Beton K-250
Jumlah II
PEKERJAAN ATAP, DINDING, PLAFOND & LANTAI
Pasangan Bata Habel
Plesteran & Acian Bata Habel
Pekerjaan Screeding Lantai 2
Pekerjaan Screeding Plat Atap
Pasang Roof Drain Atap
Persiapan Lubang Kusen Jendela & Kusen Pintu
Pasang Plafond Gypsum
Pasang List Gypsum
Pasang Keramik Lantai 30x30 (Putih)
Pasang Keramik Tangga 30x30 (Putih)
Pasang Keramik Lantai Kamar Mandi 20x20 (Corak)
Pasang Keramik Dinding Kamar Mandi 20x25 (Putih)
Pasang Floordrain
Jumlah III
PEKERJAAN PENGECATAN & WATTERPROOFING
Pengecatan Dinding Dalam
Pengecatan Dinding Luar
Water Proofing Plat Atap (Aquaproof)
Jumlah IV
PEKERJAAN INSTALASI LISTRIK
Pasang Instalasi Lampu
Pasang Instalasi Stopkontak
Pasang Instalasi Kabel Tufur 4x10
Pasang Kabel Radar Tanki
Pasang Bok Panel Listrik (4 Group + MCB)
Pasang Stopkontak
Pasang Saklar Lampu
Pasang Lampu Down Light 4"
Jumlah V
PEKERJAAN INSTALASI AIR KOTOR, AIR BERSIH & SANITER
Pasang Instalasi Air Kotor 2" (Ex Wavin D)
Pasang Instalasi Air Kotoran 4" (Ex Wavin D)
Pasang Instalasi Air Hujan 3" (Ex Wavin D)

Vol.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
76.15
22.02
57.60
16.42
0.40
48.00

4.80
5.60
5.00
5.12
8.00
4.80
1.64
1.50
4.80
1.50

264.00
528.00
40.00
40.00
8.00
14.00
40.00
132.00
31.08
15.22
8.92
39.20
4.00

448.80
79.20
40.00

40.00
15.00
10.00
1.00
1.00
15.00
10.00
40.00

20.00
20.00
40.00

Sat.
ls
ls
ls
ls
ls
ls
ls
ls
m2
m3
m3
m3
m3
m2

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3

m2
m2
m2
m2
bh
bh
m2
m1
m2
m2
m2
m2
bh

m2
m2
m2

ttk
ttk
m1
ls
unit
bh
bh
bh

m1
m1
m1

Harga Satuan

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
500,000.00
8,000.00
22,400.00
65,000.00
10,200.00
237,000.00
15,600.00
6,357,552.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

635,300.00
1,600,000.00
1,650,000.00
2,000,000.00
2,100,000.00
2,100,000.00
1,500,000.00
1,550,000.00
2,100,000.00
2,000,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

79,200.00
47,400.00
47,700.00
47,700.00
150,000.00
50,000.00
75,000.00
15,000.00
97,900.00
107,690.00
102,795.00
107,690.00
100,000.00

Rp
Rp
Rp
Rp

12,500.00
13,400.00
20,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

90,000.00
105,000.00
75,000.00
250,000.00
760,000.00
35,000.00
25,000.00
100,000.00

Rp
Rp
Rp

27,500.00
47,000.00
35,000.00

75,255,640.00

66,851,937.82

7,471,280.00

11,710,000.00

No.

Uraian Pekerjaan

4
5
6
7
8
9
10
11
13
14
17

Pasang Instalasi Air Bersih 1/2" (Ex Wavin AW)

Pasang Instalasi Air Bersih 1" (Ex Wavin AW)
Fitting & Acsessories
Pembuatan Bak Kontrol 40x40
Pasang Tanki Air Kapasitas 2000 lt (Ex Pinguin)
Pasang Stopkran 1" (Ex Kitz)
Pasang Radar
Pasang Mesin Air
Pasang Closet Duduk
Pasang Wastafel
Pasang Kran Tembok
Jumlah VI
VII. PEKERJAAN LAIN-LAIN
1 Railing Tangga (tinggi 90cm)
2 Kusen & Jendela Allumunium
3 Kusen & Pintu Allumunium
4 Pantekan Sumur Pompa
5 Rabat Beton Carport
6 Jembatan Depan
7 Taman Belakang
8 Septictank
9 Resapan
10 Pembersihan Akhir
Jumlah VII

Total

Vol.
30.00
10.00
1.00
3.00
1.00
1.00
1.00
1.00
3.00
2.00
4.00

7.00
6.00
8.00
1.00
1.68
0.34
1.00
1.00
1.00
1.00

Sat.
m1
m1
ls
bh
bh
bh
bh
unit
bh
bh
bh

m1
unit
unit
ttk
m3
m3
ls
unit
unit
ls

Harga Satuan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

12,000.00
20,000.00
345,000.00
150,000.00
1,500,000.00
75,000.00
150,000.00
1,500,000.00
700,000.00
500,000.00
50,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

500,000.00
1,200,000.00
1,800,000.00
2,200,000.00
900,000.00
900,000.00
3,000,000.00
2,500,000.00
1,500,000.00
2,000,000.00

Rp

10,770,000.00

38,114,400.00

216,530,809.82

AN BIAYA
AH TINGGAL
Reel Coast

120%

Jumlah
By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Harga Satuan

Jumlah

By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
By Owner
600,000.00 Rp
9,600.00 Rp
26,880.00 Rp
78,000.00 Rp
12,240.00 Rp
284,400.00 Rp
18,720.00 Rp

500,000.00
609,220.00
493,248.00
3,744,000.00
167,484.00
94,800.00
748,800.00
6,357,552.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

3,049,440.00
8,960,000.00
8,250,000.00
10,240,000.00
16,800,000.00
10,080,000.00
2,466,000.00
2,325,000.00
10,080,000.00
3,005,200.00
75,255,640.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

762,360.00
1,920,000.00
1,980,000.00
2,400,000.00
2,520,000.00
2,520,000.00
1,800,000.00
1,860,000.00
2,520,000.00
2,400,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

3,659,328.00
10,752,000.00
9,900,000.00
12,288,000.00
20,160,000.00
12,096,000.00
2,959,200.00
2,790,000.00
12,096,000.00
3,606,240.00
90,306,768.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

20,908,800.00
25,027,200.00
1,908,000.00
1,908,000.00
1,200,000.00
700,000.00
3,000,000.00
1,980,000.00
3,042,732.00
1,638,826.42
916,931.40
4,221,448.00
400,000.00
66,851,937.82

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

95,040.00
56,880.00
57,240.00
57,240.00
180,000.00
60,000.00
90,000.00
18,000.00
117,480.00
129,228.00
123,354.00
129,228.00
120,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

25,090,560.00
30,032,640.00
2,289,600.00
2,289,600.00
1,440,000.00
840,000.00
3,600,000.00
2,376,000.00
3,651,278.40
1,966,591.70
1,100,317.68
5,065,737.60
480,000.00
80,222,325.38

Rp
Rp
Rp

5,610,000.00
1,061,280.00
800,000.00
7,471,280.00

Rp
Rp
Rp
Rp

15,000.00
16,080.00
24,000.00

Rp
Rp
Rp

6,732,000.00
1,273,536.00
960,000.00
8,965,536.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

3,600,000.00
1,575,000.00
750,000.00
250,000.00
760,000.00
525,000.00
250,000.00
4,000,000.00
11,710,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

108,000.00
126,000.00
90,000.00
300,000.00
912,000.00
42,000.00
30,000.00
120,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

4,320,000.00
1,890,000.00
900,000.00
300,000.00
912,000.00
630,000.00
300,000.00
4,800,000.00
14,052,000.00

Rp
Rp
Rp

550,000.00
940,000.00
1,400,000.00

Rp
Rp
Rp

33,000.00
56,400.00
42,000.00

Rp
Rp
Rp

660,000.00
1,128,000.00
1,680,000.00

600,000.00
731,064.00
591,897.60
4,492,800.00
200,980.80
113,760.00
898,560.00
7,629,062.40

Jumlah

Harga Satuan

Jumlah

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

360,000.00
200,000.00
345,000.00
450,000.00
1,500,000.00
75,000.00
150,000.00
1,500,000.00
2,100,000.00
1,000,000.00
200,000.00
10,770,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

14,400.00
24,000.00
414,000.00
180,000.00
1,800,000.00
90,000.00
180,000.00
1,800,000.00
840,000.00
600,000.00
60,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

432,000.00
240,000.00
414,000.00
540,000.00
1,800,000.00
90,000.00
180,000.00
1,800,000.00
2,520,000.00
1,200,000.00
240,000.00
12,924,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

3,500,000.00
7,200,000.00
14,400,000.00
2,200,000.00
1,512,000.00
302,400.00
3,000,000.00
2,500,000.00
1,500,000.00
2,000,000.00
38,114,400.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

600,000.00
1,440,000.00
2,160,000.00
2,640,000.00
1,080,000.00
1,080,000.00
3,600,000.00
3,000,000.00
1,800,000.00
2,400,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

4,200,000.00
8,640,000.00
17,280,000.00
2,640,000.00
1,814,400.00
362,880.00
3,600,000.00
3,000,000.00
1,800,000.00
2,400,000.00
45,737,280.00

216,530,809.82

Rp

259,836,971.78
Jakarta, 4 Oktober 2009

REKAPITULASI BIAYA
PEMBANGUNAN RUMAH TINGGAL
KO ASEN
JEMBATAN BESI , JAKARTA BARAT
NO.
I.
II.
III.
IV.
V.
VI.
VII.

URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN, TANAH & PONDASI
PEKERJAAN STRUKTUR
PEKERJAAN ATAP, DINDING & LANTAI
PEKERJAAN PENGECATAN & WATTERPROOFING
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN INSTALASI AIR KOTOR, AIR BERSIH & SANITER
PEKERJAAN LAIN-LAIN

JUMLAH
JASA PELAKSANAAN 10%
TOTAL
DIBULATKAN
TERBILANG :

JUMLAH
Rp
Rp
Rp
Rp
Rp
Rp
Rp

7,629,062.40
90,306,768.00
80,222,325.38
8,965,536.00
14,052,000.00
12,924,000.00
45,737,280.00

Rp
Rp
Rp
Rp

259,836,971.78
25,983,697.18
285,820,668.96
285,000,000.00

Jakarta, 4 Oktober 2009

RAMLI