RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN RUMAH BPK. HARJONO

LOKASI : DEPOK

3,017,000

NO. URAIAN PEKERJAAN SAT VOL

HARGA SAT JUMLAH TOTAL
(Rp.) (Rp.)
I Pekerjaan Persiapan
1 Pembersihan lapangan m2 102.000 5,000 510,000
2 Bouwplank / Pengukuran m' 78.750 15,000 1,181,250
3 Pos Kerja / Gudang ls 1.000 1,750,000 1,750,000
4 Air Kerja + Listrik Kerja ls 1.000 2,000,000 2,000,000
Sub Total I 5,441,250

II Pekerjaan Tanah & Pondasi

1 Galian pondasi m3 23.625 54,600 1,289,925
2 Pondasi batu kali m3 11.813 676,100 7,986,431
3 Urugan Tanah Kembali m3 9.450 17,400 164,430
4 Pasir urug bawah lantai + pondasi m3 2.363 284,200 671,423
5 Lantai kerja di bawah lantai dasar (t.5cm) m3 2.363 727,100 1,717,774
6 Rollag bata m' 8.500 21,600 183,600
Sub Total II 12,013,583

III Pekerjaan Beton Struktur

Lantai 1
1 Pondasi Tapak bh 13.000 542,125 7,047,628
2 Sloof 20X30 cm m' 45.500 193,007 8,781,839
3 Sloof 15X20 CM m' 23.000 93,092 2,141,125
4 Kolom K2 20x20cm m' 52.000 191,765 9,971,774
5 Kolom KP 14/14 cm m' 44.000 50,818 2,235,970
8 Balok meja dapur B4 m' 3.000 67,862 203,587
9 Pelat meja dapur, t = 8cm m2 1.800 313,512 564,322
Lantai 2
1 Kolom K2 20x20cm m' 24.750 191,765 4,746,181
2 Balok B3 14/30 cm m' 89.200 128,498 11,461,994
3 Balok B4 14/14 cm m' 27.000 67,862 1,832,287
4 Lantai plat beton, t = 12 cm, lt.2 m2 64.700 411,744 26,639,836
5 Kanopi beton lt.1&2 ls 1.000 5,000,000 5,000,000
6 Ringbalk 14x20 cm m' 27.000 80,940 2,185,378
7 Talang beton, t =10cm m2 15.000 313,512 4,702,686
8 Pembuatan tangga ls 1.000 6,005,427 6,005,427
Sub Total III 93,520,035

IV Pekerjaan Dinding dan Plesteran

1 Pasangan bata 1 : 5 Lt. 1 m2 224.900 98,200 22,085,180
2 Pasangan bata 1 : 5 Lt. 2 m2 151.655 98,200 14,892,521
3 Plester 1 : 5 + aci Lt. 1 m2 281.125 44,600 12,538,175
4 Plester 1 : 5 + aci Lt. 2 m2 189.569 44,600 8,454,766

Page 1
NO. URAIAN PEKERJAAN SAT VOL
HARGA SAT JUMLAH TOTAL
(Rp.) (Rp.)
Sub Total IV 57,970,642

V Pekerjaan Keramik Lantai dan Dinding

Lantai 1
1 Keramik lantai utama 40x40 cm m2 50.900 95,300 4,850,770
2 Keramik lantai teras 40x40 cm m2 7.600 85,628 650,772
3 Keramik lantai KM 20x20 cm m2 2.625 86,898 228,108
4 Keramik dinding KM 20x25 cm m2 10.150 91,503 928,759
5 Keramik meja dapur 20x20 cm m2 1.800 86,898 156,417
6 Keramik dinding dapur 20x25cm m2 3.000 91,503 274,510
6 Keramik tangga 50x50 cm m2 11.800 95,300 1,124,540
7 Plint keramik 40x10 cm m' 50.000 13,722 686,124
Lantai 2
1 Keramik lantai utama 40x40 cm m2 44.000 95,300 4,193,200
2 Keramik lantai KM 20x20 cm m2 8.025 86,898 697,360
3 Keramik dinding KM 20x25 cm m2 13.750 91,503 1,258,172
4 Plint keramik 50x10 cm m' 52.100 14,295 744,770
Sub Total V 15,793,502
VI Pekerjaan kusen, Pintu & Jendela
Lantai 1
1 Type PJ1, Kusen+pintu kayu jati, kaca 5mm bh 1.000 3,500,000 3,500,000
2 Type P1, Pintu panel solid, kusen kayu jati bh 1.000 1,900,000 1,900,000
3 Type PJ2, Kusen+pintu kayu jati, kaca 5mm bh 1.000 2,750,000 2,750,000
4 Type P5, Pintu teakwood bh 1.000 1,500,000 1,500,000
5 Type J1, kusen+jendela kayu jati, kaca 5mm bh 2.000 2,000,000 4,000,000
6 Type J4, kusen+jendela kayu, kaca 5mm bh 1.000 1,000,000 1,000,000
7 Type J5, kusen kayu, kaca 5mm bh 1.000 750,000 750,000
Lantai 2
1 Type PJ3, Kusen+pintu kayu jati, kaca 5mm bh 1.000 3,000,000 3,000,000
2 Type J6, kusen kayu, kaca 5mm bh 1.000 750,000 750,000
3 Type J3, kusen+jendela kayu jati, kaca 5mm bh 1.000 2,500,000 2,500,000
4 Type P1, Pintu panel solid, kusen kayu jati bh 3.000 1,900,000 5,700,000
5 Type P5, Pintu teakwood bh 2.000 1,500,000 3,000,000
Sub Total VI 30,350,000

VII Pekerjaan Plafond

Lantai 1
1 Plafond utama gypsum 9mm + rangka hollow 40/40 Lt. 1 m2 50.900 110,000 5,599,000
2 Plafond KM GRC 4mm + rangka hollow 40/40 Lt. 1 m2 2.625 115,000 301,875
3 Plafond teras gypsum 9mm + rangka hollow 40/40 Lt. 1 m2 7.600 110,000 836,000
4 List plafond gypsum 50/100 Lt. 1 m' 61.900 25,000 1,547,500
5 List plafond KM GRC 40/40 Lt. 1 m' 6.500 25,000 162,500
6 List plafond teras alumunium "u" 1x1 Lt. 1 m' 17.700 25,000 442,500
Lantai 2
1 Plafond utama gypsum 9mm + rangka hollow 40/40 Lt. 2 m2 40.400 110,000 4,444,000
2 Plafond KM GRC 4mm + rangka hollow 40/40 Lt. 2 m2 8.025 115,000 922,875
3 Plafond overstek GRC 4mm + rangka hollow 40/40 m2 8.600 115,000 989,000

Page 2
NO. URAIAN PEKERJAAN SAT VOL
HARGA SAT JUMLAH TOTAL
(Rp.) (Rp.)
4 List plafond gypsum 50/100 Lt. 2 m' 52.000 25,000 1,300,000
5 List plafond KM GRC 40/40 Lt. 2 m' 16.200 25,000 405,000
6 Manhole gypsum 9mm lt.2 bh 1.000 150,000 150,000
Sub Total VII 17,100,250

VIII Pekerjaan Atap

1 Pek. Rangka atap baja ringan zincalume m2 82.600 125,000 10,325,000
2 Pek. Genteng beton m2 82.600 57,995 4,790,379
3 Pek. Nok badan genteng m' 30.000 75,515 2,265,449
4 Pasang listplank GRC m' 36.500 30,861 1,126,409
Sub Total VII 18,507,237

IX Pekerjaan Sanitair dan Saluran

1 Floordrain bh 3.000 35,000 105,000
2 Roofdrain bh 6.000 35,000 210,000
3 Pipa air bersih PVC AW 3/4" m' 45.000 12,766 574,457
4 Pipa air bekas PVC D 3" m' 31.000 25,455 789,100
5 Pipa air hujan PVC D 3" m' 68.000 25,455 1,730,930
6 Pipa air kotor PVC D 4" m' 25.000 37,858 946,439
7 Kloset duduk ex Toto bh 3.000 2,000,000 6,000,000
8 Jet washer bh 3.000 250,000 750,000
9 Shower Set bh 3.000 350,000 1,050,000
10 Wastafel ex. Lokal set 2.000 1,500,000 3,000,000
11 Kitchenzink bh 1.000 450,000 450,000
12 Kran dinding bh 4.000 45,000 180,000
13 Kran leher angsa bh 1.000 75,000 75,000
14 Bak kontrol bh 4.000 150,000 300,000
15 Septictank + peresapan bh 1.000 2,500,000 2,500,000
16 Torrent + dudukan bh 1.000 3,500,000 3,500,000
Sub Total VIII 22,160,926

X Pekerjaan Pengecatan
1 Cat interior ex Vinilex Lantai 1 m2 216.650 22,000 4,766,300
2 Cat interior ex Vinilex Lantai 2 m2 143.000 24,000 3,432,000
3 Cat eksterior ex Mowilex Weathercoat Lt. 1 m2 102.000 25,000 2,550,000
4 Cat eksterior ex Mowilex Weathercoat Lt. 2 m2 45.000 27,500 1,237,500
5 Cat plafond ex. Vinilex Lt.1 m2 61.125 22,000 1,344,750
6 Cat plafond ex. Vinilex Lt.2 m2 48.425 22,000 1,065,350
7 Cat plafond overstek ex. Vinilex m2 8.600 25,000 215,000
Sub Total IX 14,610,900

XI Pekerjaan Listrik
Lantai 1
1 Instalasi titik lampu ttk 10.000 125,000.00 1,250,000
2 Instalasi stop kontak ttk 5.000 115,000.00 575,000
3 Fiting lampu ex. Broco bh 9.000 25,000 225,000
4 Fiting lampu taman bh 1.000 150,000 150,000

Page 3
NO. URAIAN PEKERJAAN SAT VOL
HARGA SAT JUMLAH TOTAL
(Rp.) (Rp.)
5 Stop kontak ex. Broco bh 5.000 30,000 150,000
6 Saklar tunggal bh 2.000 20,000 40,000
7 Saklar ganda bh 4.000 25,000 100,000
8 Panel MCB bh 1.000 158,500 158,500
9 Kabel toevur m' 2.000 40,400 80,800
10 Pentanahan kabel tembaga BC 6mm + pipa GIP Ø1/2" ls 1.000 49,800 49,800
Lantai 2
1 Instalasi titik lampu ttk 9.000 96,775.00 870,975
2 Instalasi stop kontak ttk 4.000 112,305.00 449,220
3 Fiting lampu ex. Broco bh 9.000 25,000 225,000
4 Stop kontak ex. Broco bh 4.000 30,000 120,000
5 Saklar tunggal bh 3.000 20,000 60,000
6 Saklar ganda bh 2.000 25,000 50,000
Sub Total X 4,554,295

XII Pekerjaan Lain-lain

1 Ornamen kolom depan m' 21.600 250,000 5,400,000
2 Railing tangga besi m' 5.797 750,000 4,348,101
3 Waterproofing (dak beton) m2 23.025 75,800 1,745,295
4 Sumur bor dalam (jet pump + pipa) ls 1.000 2,500,000 2,500,000
5 Carport m' 15.000 450,000 6,750,000
6 Pagar depan 20 cm + pondasi m' 5.000 48,000 240,000
7 Pagar belakang 300 cm + pondasi m' 14.000 566,000 7,924,000
Sub Total XI 28,907,396

TOTAL 320,930,016

Page 4