RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI

(Harga Kota Medan)

No.

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN

1
2

Air kerja
Listrik kerja

II

PEKERJAAN KERAMIK

1
2
3
4
5
6
7
8
9
10
11

Keramik lantai 40x40 'Platinum' lantai 1

Keramik lantai 40x40 'Platinum' lantai 2
Keramik lantai 40x40 'Platinum' lantai Daag
Kramik Tangga 40X40, Platinum dipinggul lantai 1
Kramik Tangga 40X40, Platinum dipinggul lantai 2
Keramik lantai km/wc 20x20 'Platinum' lantai 1
Keramik lantai km/wc 20x20 'Platinum' lantai 2
Keramik dinding km/wc 20x40 'Platinum' lantai 1
Keramik dinding km/wc 20x40 'Platinum' lantai 2
Keramik meja dapur 40x40, 'Platinum'
Keramik dinding dapur 20x40 'Platinum'

Vol

1.00
1.00

Sat

ls
ls

Sub t
54.50
45.79
44.78
13.42
13.42
1.78
2.98
8.90
11.69
2.30
2.16

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2

Sub T

III

PEKERJAAN SANITARY & ACCESSORIES

1
2
3
4
5
6
7
8
9

Kloset jongkok 'TOTO CE6-White'

Kitchen sink ' ROYAL' 2 lubang & Accessories
Kran dinding 'TOTO' T-23-B13
Kran leher angsa 'TOTO' TX 604 KDN
Tempat sabun 'TOTO' S-156 N
Floor drain 'TOTO' TX 1 BV 1
Roof Drain D = 4"
Bak air Fiber
Sumur Bor (Instalasi air bersih)

2.00
1.00
2.00
1.00
1.00
2.00
3.00
1.00
1.00

unit
unit
bh
bh
bh
bh
bh
bh
ttk

Sub T

IV

PEKERJAAN INSTALASI LISTRIK

1
2
3
4
5
6
7

Instalasi lampu Golden Leaf 2x2,5 mm

Instalasi stop kontak
Fitting lampu Downlight
Saklar Tunggal 'National'
Saklar Ganda 'National'
Saklar Triple 'National'
Stop kontak 'National'

12.00
10.00
12.00
1.00
3.00
1.00
10.00

ttk
ttk
bh
bh
bh
bh
bh

Sub T

PEKERJAAN PENGECATAN

1
2
3
4

Cat
Cat
Cat
Cat

VI

PEKERJAAN PEMBERSIHAN

dinding dalam 'Vinnilex'

dinding luar 'Vinnilex' Weathershield
kusen Pintu 'Bee Brand' Junior
daun Pintu 'Bee Brand' Junior

497.72
126.50
1.57
3.44

m2
m2

1.00

ls

m'
m2

Sub T

GRAND TO
Medan,
Dibuat oleh

November 2015

ANGGARAN BIAYA FINISHING

EK RUKO KBC - KERINCI
(Harga Kota Medan)

HARGA
SATUAN( Rp )
500,000.00
500,000.00
Sub total
150,000.00
160,000.00
165,000.00
155,000.00
165,000.00
130,000.00
140,000.00
145,000.00
155,000.00
150,000.00
145,000.00
Sub Total
400,000.00
400,000.00
150,000.00
385,000.00
65,000.00
255,000.00
75,000.00
160,000.00
1,500,000.00
Sub Total
125,000.00
112,500.00
40,000.00
22,500.00
27,500.00
35,000.00
32,500.00
Sub Total
18,000.00
25,000.00
40,000.00
40,000.00
Sub Total
750,000.00

GRAND TOTAL

JUMLAH
HARGA( Rp )
500,000.00
500,000.00
1,000,000.00
8,175,000.00
7,326,400.00
7,388,700.00
2,080,100.00
2,214,300.00
231,400.00
417,200.00
1,290,500.00
1,811,950.00
345,000.00
313,200.00
31,593,750.00
800,000.00
400,000.00
300,000.00
385,000.00
65,000.00
510,000.00
225,000.00
160,000.00
1,500,000.00
4,345,000.00
1,500,000.00
1,125,000.00
480,000.00
22,500.00
82,500.00
35,000.00
325,000.00
3,570,000.00
8,958,996.00
3,162,500.00
62,800.00
137,600.00
12,321,896.00
750,000.00
53,580,646.00

RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI
(Harga Kota Kerinci)

No.

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN

1
2

Air kerja
Listrik kerja

II

PEKERJAAN KERAMIK

1
2
3
4
5
6
7
8
9
10
11

Keramik lantai 40x40 'Platinum' lantai 1

Keramik lantai 40x40 'Platinum' lantai 2
Keramik lantai 40x40 'Platinum' lantai Daag
Kramik Tangga 40X40, Platinum dipinggul lantai 1
Kramik Tangga 40X40, Platinum dipinggul lantai 2
Keramik lantai km/wc 20x20 'Platinum' lantai 1
Keramik lantai km/wc 20x20 'Platinum' lantai 2
Keramik dinding km/wc 20x40 'Platinum' lantai 1
Keramik dinding km/wc 20x40 'Platinum' lantai 2
Keramik meja dapur 40x40, 'Platinum'
Keramik dinding dapur 20x40 'Platinum'

Vol

1.00
1.00

Sat

ls
ls

Sub t
54.50
45.79
44.78
13.42
13.42
1.78
2.98
8.90
11.69
2.30
2.16

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2

Sub T

III

PEKERJAAN SANITARY & ACCESSORIES

1
2
3
4
5
6
7
8
9

Kloset jongkok 'TOTO CE6-White'

Kitchen sink ' ROYAL' 2 lubang & Accessories
Kran dinding 'TOTO' T-23-B13
Kran leher angsa 'TOTO' TX 604 KDN
Tempat sabun 'TOTO' S-156 N
Floor drain 'TOTO' TX 1 BV 1
Roof Drain D = 4"
Bak air Fiber
Sumur Bor (Instalasi air bersih)

2.00
1.00
2.00
1.00
1.00
2.00
3.00
1.00
1.00

unit
unit
bh
bh
bh
bh
bh
bh
ttk

Sub T

IV

PEKERJAAN INSTALASI LISTRIK

1
2
3
4
5
6
7

Instalasi lampu Golden Leaf 2x2,5 mm

Instalasi stop kontak
Fitting lampu Downlight
Saklar Tunggal 'National'
Saklar Ganda 'National'
Saklar Triple 'National'
Stop kontak 'National'

12.00
10.00
12.00
1.00
3.00
1.00
10.00

ttk
ttk
bh
bh
bh
bh
bh

Sub T

PEKERJAAN PENGECATAN

1
2
3
4

Cat
Cat
Cat
Cat

VI

PEKERJAAN PEMBERSIHAN

dinding dalam 'Vinnilex'

dinding luar 'Vinnilex' Weathershield
kusen Pintu 'Bee Brand' Junior
daun Pintu 'Bee Brand' Junior

497.72
126.50
1.57
3.44

m2
m2

1.00

ls

m'
m2

Sub T

GRAND TO
Medan,
Dibuat oleh

November 2015

ANGGARAN BIAYA FINISHING

EK RUKO KBC - KERINCI
(Harga Kota Kerinci)

HARGA
SATUAN( Rp )
500,000.00
500,000.00
Sub total
172,500.00
184,000.00
189,750.00
178,250.00
189,750.00
149,500.00
161,000.00
166,750.00
178,250.00
172,500.00
166,750.00
Sub Total
460,000.00
460,000.00
172,500.00
442,750.00
74,750.00
293,250.00
86,250.00
184,000.00
1,725,000.00
Sub Total
143,750.00
129,375.00
46,000.00
25,875.00
31,625.00
40,250.00
37,375.00

JUMLAH
HARGA( Rp )
500,000.00
500,000.00
1,000,000.00
9,401,250.00
8,425,360.00
8,497,005.00
2,392,115.00
2,546,445.00
266,110.00
479,780.00
1,484,075.00
2,083,742.50
396,750.00
360,180.00
36,332,812.50
920,000.00
460,000.00
345,000.00
442,750.00
74,750.00
586,500.00
258,750.00
184,000.00
1,725,000.00
4,996,750.00
1,725,000.00
1,293,750.00
552,000.00
25,875.00
94,875.00
40,250.00
373,750.00

Sub Total

4,105,500.00

20,700.00
28,750.00
46,000.00
46,000.00

10,302,845.40
3,636,875.00
72,220.00
158,240.00

Sub Total
750,000.00

GRAND TOTAL

14,170,180.40
750,000.00
61,355,242.90