RENCANA ANGGARAN BIAYA

PEKERJAAN : RUMAH TINGGAL 3 LANTAI

OWNER :
LOKASI :
Haga Satuan
NO URAIAN PEKERJAAN VOLUME Material
(Rp)
I LANTAI DASAR
I PEKERJAAN PERSIAPAN
1 Uitzet / Bowplank 112.20 m1 25,000.00
2 Anti Rayap 130.50 m2 10,500.00
3 Sumur bor lengkap dengan mesinnya 60.00 m1 135,000.00
4 Listrik kerja (By Owner) 1.00
5 Air kerja (By Owner) 1.00
6 Direksi Keet, Bedeng tenaga dan gudang material 15.00 m2 450,000.00

II PEKERJAAN TANAH + PONDASI

1 Pek. Galian pondasi menerus 110.40 m3
2 Pek. Galian Foot plat F1 120 x 120 cm 23.66 m3
3 Pek. Galian Foot plat F2 120 x 120 cm 43.94 m3
4 Pek. Urugan pasir bawah pondasi 4.60 m3 220,000.00
5 Pek. Urugan pasir bawah lantai 5.80 m3 220,000.00
6 Pek. Urugan peninggian lantai area building t.50 cm (limestone) 58.00 m3 200,000.00
7 Pek. Pasang batu kosong 18.40 m3 325,000.00
8 Pek. Pasang pondasi batu kali 75.90 m3 435,000.00
9 Urugan Tanah Kembali bekas galian 44.50 m3
10 Perataan dan Pemadatan 116.00 m2
III PEKERJAAN BETON
1 Beton Foot Plat F1 120 x 120 cm 3.96 m3 3,650,000.00
2 Beton Foot Plat F2 120 x 120 cm 3.24 m3 3,650,000.00
3 Beton kolom bawah sloof 25/50 1.50 m3 3,750,000.00
4 Beton kolom bawah sloof 15/50 0.45 m3 3,750,000.00
5 Beton kolom bawah sloof 15/45 0.81 m3 3,750,000.00
6 Beton kolom bawah sloof 30/30 0.36 m3 3,750,000.00
7 Beton kolom bawah sloof 15/35 0.32 m3 3,750,000.00
8 Beton Lantai kerja foot plat 1.69 m3 850,000.00
9 Beton Rabat + wire mesh M7 6.96 m3 1,250,000.00
10 Beton sloof S1. 15/35 6.04 m3 3,250,000.00
11 Beton kolom C1. 25/50 3.00 m3 3,750,000.00
12 Beton kolom C2 15/50 0.90 m3 3,750,000.00
13 Beton kolom C3 15/45 1.62 m3 3,750,000.00
14 Beton kolom C4 30/30 0.72 m3 3,750,000.00
15 Beton kolom C5 15/35 0.63 m3 3,750,000.00
16 Beton kolom CP. 15/15 40.00 m1 85,000.00
17 Beton balok Praktis 14/14 atas kusen 22.50 m1 85,000.00
18 Beton meja dapur 3.00 m1 225,000.00
19 Beton tangga 4.76 m3 3,350,000.00

IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata 194.50 m2 87,500.00
2 Pek. Plesteran dinding 359.83 m2 27,500.00
3 Pek. Acian dinding 359.83 m2 17,000.00
4 Benangan, sudutan dan tali air 305.85 m1 3,000.00
5 Keramik Dinding Bath Room Granite Tile 30 x 60 cm 23.07 m2 215,000.00
6 Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip 5.00 m2 215,000.00
 7 Keramik Dinding dapur roman 20 x 40 cm 2.25 m2 165,000.00
8 Keramik Meja dapur nero granit black 1.80 m2 1,000,000.00
9 Keramik lantai Bed Room Granite tile sincere 60 x 60 cm 14.00 m2 215,000.00
10 Keramik lantai Dapur, R. Makan, R. Keluarga, R. Tamu dan gudang Granite tile 60 x 60 cm 60.00 m2 215,000.00
11 Keramik Lantai Teras Depan Granite tile 60 x 60 cm 17.00 m2 215,000.00
12 Lantai deck kayu bengkirai teras belakang uk. 120 x 9 x 1,5 cm 5.00 m2 635,000.00
13 Lantai Carport dan depan teras depan Paving stone 20 x 20 x 6 cm 22.50 m2 145,000.00
14 Plint skirting granit tilee 10 x 60 cm 63.70 m1 65,000.00
V PEKERJAAN KUSEN, JENDELA & PINTU
1 Kusen Kayu Bengkirai 5/14 72.00 m1 145,000.00
2 Pintu D1 Panel Bengkirai 1.00 bh 2,250,000.00
3 Pintu D2 Panel Bengkirai 1.00 bh 2,150,000.00
4 Pintu D3 Panel Bengkirai 1.00 bh 1,950,000.00
5 Pintu D4 Panel Bengkirai 2.00 bh 1,950,000.00
6 Pintu D5 Frame Bengkirai kaca (Folding) 4.00 bh 2,150,000.00
7 Pintu DW1 Panel 1.00 bh 2,750,000.00
8 Jendela DW1 Frame kaca 1.00 bh 2,650,000.00
9 Jendela kaca W1 Frame kaca 2.00 bh 1,850,000.00
10 Jendela kaca W1 Kaca Mati 4.70 m2 345,000.00
11 Jendela kaca W2 Kaca Mati 1.51 m2 345,000.00
12 Pintu Sliding SD.1 Frame Bengkirai kaca tempered 2.00 bh 3,250,000.00

VI PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 6.00 bh 425,000.00
2 Kunci pintu Solid 6.00 bh 275,000.00
3 Badan Kunci (body) Solid 6.00 unit 225,000.00
4 Engsel pintu uk. 5" Solid 6.00 psg 145,000.00
5 Engsel Jendela uk. 4" Solid 3.00 psg 115,000.00
6 Rel pintu Sliding handerson 1.00 unit 2,225,000.00
7 Handle pintu sliding Paloma 2.00 psg 325,000.00
8 Kunci pintu sliding Paloma 1.00 bh 225,000.00
9 Rel pintu Folding Paloma 1.00 bh 3,825,000.00
10 Handle pintu Folding Paloma 2.00 psg 325,000.00
11 Kunci pintu Folding Paloma 1.00 psg 225,000.00
12 Grendel tanam pintu sliding Paloma 1.00 unit 235,000.00
13 Grendel tanam pintu Folding Paloma 1.00 unit 235,000.00
14 Kait angin jendela 3.00 psg 98,000.00
15 Grendel Jendela Solid 3.00 bh 65,000.00
16 Door stoper Solid 6.00 bh 85,000.00

VII PEKERJAAN PLAFOND

1 Pasang plafond Gypsum rangka hollow 79.00 m2 115,000.00
2 Pasang plafond Lambersering 20.00 m2 245,000.00
3 Pasang list plafon 67.15 m1 18,000.00

VIII PEKERJAAN FINISHING

1 Cat plafond ex. Vinilex 79.00 m2 25,000.00
2 Cat dinding dalam ex. dulux 175.52 m2 35,000.00
3 Cat dinding luar ex. dulux weathersield 175.52 m2 45,000.00
4 Polituran Kusen 72.00 m1 30,000.00
5 Polituran daun pintu dan jendela 24.00 m2 115,000.00

IX PEKERJAAN SANITAIR
1 Pek. Pasang instalasi air kotor 4'' AW 24.00 m1 125,000.00
2 Pek. Pasang instalasi air kotor 3'' AW 24.00 m1 95,000.00
3 Pek. Pasang instalasi air bersih 1'' AW 28.00 m1 45,000.00
4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 25,000.00
5 Pek. Pasang instalasi air panas 22.00 m1 72,000.00
6 Pek. Pasang floor drain toto 3.00 bh 225,000.00
7 Head shower ONDA (SO 255 PW) 1.00 bh 435,000.00
8 Pek. Pasang kloset duduk ToTo W421 + jet washer 1.00 bh 3,250,000.00
9 Pek. Pasang sink Dapur 1.00 bh 650,000.00
10 Pek. Pasang tempat sabun 1.00 bh 45,000.00
11 Pek. Pasang Kran Taman / kebun 2.00 bh 125,000.00
12 Stop Kran 4.00 bh 145,000.00
X PEKERJAAN M & E
1 Pek. Pasang instalasi titik lampu 35.00 ttk 215,000.00
2 Pek. Pasang instalasi titik stop kontak 10.00 ttk 245,000.00
3 Pek. Pasang instalasi titik stop kontak AC 1.00 ttk 265,000.00
4 Pek. Pasang lampu down light 11 watt 25.00 bh 115,000.00
5 Pek. Pasang lampu wall light 6.00 bh 175,000.00
6 Pek. Pasang lampu slang 18.00 m1 75,000.00
7 Pek. Pasang lampu Garden Light 4.00 bh 225,000.00
8 Pek. Pasang Exhouse Fan 1.00 unit 550,000.00
9 Pasangan Anslet + arthe 1.00 unit 325,000.00
10 Sambungan Listrik baru daya 3500 watt 1.00 Ls 4,750,000.00
11 MCB merin Gerin 12.00 bh 125,000.00
12 Box MCB 1.00 bh 350,000.00
13 Pas. Stop kontak 10.00 bh 35,000.00
14 Pas. stop kontak AC 1.00 bh 75,000.00
15 Pek. Pasang saklar 8.00 bh 35,000.00
16 Instalasi telepon 1.00 ttk 245,000.00
17 Instalasi tv 2.00 ttk 300,000.00

II LANTAI 1
I PEKERJAAN BETON
1 Beton balok B1.20/40 3.36 m3 3,850,000.00
2 Beton balok B2.15/40 2.76 m3 3,850,000.00
3 Beton balok B3.15/35 1.94 m3 3,850,000.00
4 Beton plat lantai 11.76 m3 3,100,000.00
5 Beton kolom C1. 25/50 3.00 m3 3,750,000.00
6 Beton kolom C2 15/50 0.90 m3 3,750,000.00
7 Beton kolom C3 15/45 1.08 m3 3,750,000.00
 8 Beton kolom C4 30/30 0.72 m3 3,750,000.00
9 Beton kolom C5 15/35 0.42 m3 3,750,000.00
10 Beton kolom CP. 15/15 32.00 m1 85,000.00
11 Beton Balok praktis 14/14 atas kusen 27.00 m1 85,000.00
12 Beton tangga 4.76 m3 3,350,000.00

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata 231.75 m2 92,500.00
2 Pek. Plesteran dinding 428.74 m2 30,000.00
3 Pek. Acian dinding 428.74 m2 20,000.00
4 Benangan dan sudutan dan tali air 321.55 m1 4,000.00
5 Keramik Dinding Bath Room Granite Tile 30 x 60 cm 52.34 m2 215,000.00
6 Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip 11.00 m2 215,000.00
7 Keramik Lantai Master Bed Room Granite tile 60 x 60 cm 23.00 m2 215,000.00
8 Keramik Lantai Bed Room 1 dan 2 Granite tile 60 x 60 cm 28.00 m2 215,000.00
9 Keramik Lantai Living Room Granite tile 60 x 60 cm 19.00 m2 215,000.00
10 Keramik Lantai Balcon depan Granite tile 60 x 60 cm anti slip 8.00 m2 215,000.00
11 Keramik Tangga Granite tile 60 x 60 cm 21.60 m1 325,000.00
12 Stepnosing tangga 10 x 60 cm 21.60 m1 65,000.00
13 Plint skirting Granite tile 10 x 60 cm 78.00 m1 55,000.00
15 Pas. Ralling tangga dan balkon pipa stainless + kaca 20.00 m1 625,000.00

III PEKERJAAN KUSEN, JENDELA & PINTU

1 Kusen Kayu Bengkirai 5/14 83.00 m1 145,000.00
2 Pintu D1 Panel Bengkirai 3.00 bh 2,150,000.00
3 Pintu D3 Panel Bengkirai 2.00 bh 1,950,000.00
4 Pintu Sliding SD.2 Frame Bengkirai kaca tempered 4.00 bh 2,850,000.00
5 Pintu Sliding SD.3 Frame Bengkirai kaca tempered 3.00 bh 2,850,000.00
 6 Pintu Sliding SD.4 Frame Bengkirai kaca tempered 4.00 bh 2,650,000.00
7 Jendela kaca W3 Frame kaca 2.00 bh 1,850,000.00
8 Jendela kaca W4 Kaca Mati 1.62 m2 345,000.00
9 Jendela kaca W5 Kaca Mati 2.50 m2 345,000.00
10 Jendela kaca W6 Kaca Mati 1.06 m2 345,000.00

IV PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 5.00 bh 425,000.00
2 Kunci pintu Solid 5.00 bh 275,000.00
3 Badan Kunci (body) Solid 5.00 unit 225,000.00
4 Engsel pintu uk. 5" Solid 5.00 psg 145,000.00
5 Engsel jendela uk.4" Solid 2.00 psg 115,000.00
6 Rel pintu Sliding handerson 3.00 unit 2,225,000.00
7 Handle pintu sliding Paloma 6.00 psg 325,000.00
8 Kunci pintu sliding Paloma 3.00 bh 225,000.00
9 Grendel tanam pintu sliding Paloma 3.00 unit 235,000.00
10 Kait angin Solid 2.00 psg 98,000.00
11 Grendel Jendela Solid 2.00 bh 65,000.00
12 Door stoper Solid 5.00 bh 85,000.00

V PEKERJAAN PLAFOND
1 Pasang plafond Gypsum rangka hollow 75.00 m2 120,000.00
2 Pasang plafond Lambersering 6.00 m2 245,000.00
3 Pasang list gypsum 63.75 m1 15,000.00

VI PEKERJAAN FINISHING
1 Cat plafond ex. Vinilex 75.00 m2 25,000.00
2 Cat dinding dalam ex. dulux 199.41 m2 35,000.00
3 Cat dinding luar ex. dulux weathersield 199.41 m2 45,000.00
4 Polituran Kusen 83.00 m1 25,000.00
5 Polituran daun pintu dan jendela 27.00 m2 85,000.00
VII PEKERJAAN SANITAIR
1 Pek. Pasang instalasi air kotor 4'' AW 28.00 m1 125,000.00
2 Pek. Pasang instalasi air kotor 3'' AW 28.00 m1 95,000.00
3 Pek. Pasang instalasi air bersih 1'' AW 20.00 m1 45,000.00
4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 22,000.00
5 Pek. Pasang instalasi panas 18.00 m1 65,000.00
6 Pek. Pasang floor drain 4.00 bh 225,000.00
7 Head shower ONDA (SO 255 PW) 1.00 bh 435,000.00
8 Pek. Pasang kloset duduk ToTo W421 + jet washer 2.00 bh 3,250,000.00
9 Pas. Wastafel by Ivory 745 2.00 bh 2,150,000.00
10 Buth Tub Toto 1.00 Unit 5,250,000.00
11 Stop Kran 5.00 bh 145,000.00
12 Pek. Pasang tempat sabun 3.00 bh 45,000.00

VIII PEKERJAAN M & E

1 Pek. Pasang instalasi titik lampu 32.00 ttk 215,000.00
2 Pek. Pasang instalasi titik stop kontak 12.00 ttk 245,000.00
3 Pek. Pasang instalasi titik stop kontak AC 3.00 ttk 265,000.00
4 Pek. Pasang lampu down light 11 watt 32.00 bh 115,000.00
5 Pek. Pasang lampu slang 24.00 m1 65,000.00
6 Pas. Stop kontak 12.00 bh 35,000.00
7 MCB 14.00 bh 125,000.00
8 Box MCB 2.00 bh 350,000.00
9 Exhuose Fan 2.00 unit 550,000.00
10 Pas. stop kontak AC 3.00 bh 75,000.00
11 Instalasi tv 4.00 bh 300,000.00
12 Instalasi telepon 2.00 bh 245,000.00
13 Pek. Pasang saklar 10.00 bh 35,000.00
III LANTAI 2
I PEKERJAAN BETON
1 Beton balok B2.15/40 5.40 m3 3,850,000.00
2 Beton balok B3.15/35 0.47 m3 3,850,000.00
3 Beton balok B4.15/30 2.12 m3 3,850,000.00
4 Beton plat lantai 5.52 m3 3,400,000.00
5 Beton kolom C2. 15/50 3.71 m3 3,750,000.00
6 Beton kolom C3. 15/40 0.81 m3 3,750,000.00
7 Beton kolom CP. 15/15 88.00 m1 85,000.00
8 Beton Balok praktis 14/14 atas kusen 29.25 m1 85,000.00
9 Beton plat atap dan topian 3.00 m3 3,450,000.00
10 Waterproofing talang, dinding dan lantai Kamar mandi 247.50 m2 17,000.00

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN

1 Pek. Pasangan dinding batu bata 64.05 m2 92,500.00
2 Pek. Plesteran dinding 118.49 m2 30,000.00
3 Pek. Acian dinding 118.49 m2 20,000.00
4 Benangan dan sudutan dan tali air 88.87 m1 4,000.00
5 Keramik Dinding Bath Room Granite Tile 30 x 60 cm 12.67 m2 215,000.00
6 Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip 3.00 m2 215,000.00
7 Keramik Lantai Maid Bed Room Granite tile 60 x 60 cm 8.00 m2 215,000.00
8 Keramik Lantai Dry and loundry Area Granite tile 30 x 30 cm anti slip 18.00 m2 215,000.00
9 Keramik Tangga Granite tile 60 x 60 cm 19.20 m1 325,000.00
10 Stepnosing tangga 10 x 60 cm 19.20 m1 65,000.00
11 Plint skirting Granite tile 10 x 60 cm 26.00 m1 55,000.00

III PEKERJAAN KUSEN, JENDELA & PINTU

1 Kusen Kayu Bengkirai 5/14 21.00 m1 165,000.00
2 Pintu D6 Panel Bengkirai 2.00 bh 1,850,000.00
3 Pintu D7 Panel Bengkirai 1.00 bh 1,750,000.00
4 Jendela kaca W7 Kaca Mati 1.24 m2 345,000.00
5 Jendela kaca W8 Kaca Mati 1.24 m2 345,000.00
6 Jendela kaca W9 Kaca Mati 1.24 m2 345,000.00
7 Jendela kaca W10 Kaca Mati 1.24 m2 345,000.00

IV PEKERJAAN PENGGANTUNG DAN KUNCI

1 Handle pintu Solid 3.00 bh 425,000.00
2 Kunci pintu Solid 3.00 bh 275,000.00
3 Badan Kunci (body) Solid 3.00 unit 225,000.00
4 Engsel pintu uk. 5" Solid 3.00 psg 145,000.00
5 Door stoper Solid 3.00 bh 85,000.00
 V PEKERJAAN PLAFOND
1 Pasang plafond Gypsum rangka hollow 55.00 m2 120,000.00
2 Pasang list gypsum 46.75 m1 15,000.00

VI PEKERJAAN ATAP
1 Rangka atap baja ringan profil C 75.00 m2 135,000.00
2 Genteng Duco 93.00 m2 145,000.00
3 Bubungan Duco 35.00 m1 131,000.00
4 Talang zincalume 9.00 m1 85,000.00
5 List Plank Kalsiplank + Talang zincalume 32.00 m1 45,000.00

VII PEKERJAAN FINISHING

1 Cat plafond ex. Vinilex 55.00 m2 25,000.00
2 Cat dinding dalam ex. dulux 55.11 m2 35,000.00
3 Cat dinding luar ex. dulux weathersield 55.11 m2 45,000.00
4 Polituran Kusen 21.00 m1 25,000.00
5 Polituran daun pintu dan jendela 15.75 m2 85,000.00
6 Polituran List Plank 32.00 m1 35,000.00

VIII PEKERJAAN SANITAIR

1 Pek. Pasang instalasi air kotor 4'' AW 12.00 m1 125,000.00
2 Pek. Pasang instalasi air kotor 3'' AW 12.00 m1 95,000.00
3 Pek. Pasang instalasi air bersih 1'' AW 12.00 m1 45,000.00
4 Pek. Pasang instalasi air bersih 1/2'' AW 8.00 m1 22,000.00
5 Pek. Pasang floor drain 2.00 bh 225,000.00
6 Head shower ONDA (SO 255 PW) 1.00 bh 435,000.00
 7 Pek. Pasang kloset duduk ToTo W421 + jet washer 1.00 bh 3,250,000.00
8 Stop Kran 2.00 bh 145,000.00
9 Pek. Pasang roof drain 2.00 bh 175,000.00
10 Pek. Pasang tempat sabun 1.00 bh 45,000.00

IX PEKERJAAN M & E
1 Pek. Pasang instalasi titik lampu 7.00 ttk 215,000.00
2 Pek. Pasang instalasi titik stop kontak 3.00 ttk 245,000.00
3 Pek. Pasang lampu down light 11 watt 6.00 bh 115,000.00
4 Pek. Pasang lampu wall light 1.00 bh 175,000.00
5 Pas. Stop kontak 3.00 bh 35,000.00
6 MCB 4.00 bh 125,000.00
7 Box MCB 1.00 bh 350,000.00
8 Exhuose Fan 1.00 unit 550,000.00
9 Instalasi tv 1.00 bh 300,000.00
10 Instalasi telepon 1.00 bh 245,000.00
11 Pek. Pasang saklar 5.00 bh 35,000.00
12 Penangkal petir 1.00 Unit 4,500,000.00

IV PEKERJAAN LAIN-LAIN
1 Septictank dan peresapan 1.00 unit 7,500,000.00
2 Drainase (saluran dari belakang ke saluran depan) buis beton diameter 20 cm 16.00 m1 65,000.00
3 Bak kontrol 40x40x50 cm 5.00 unit 125,000.00
4 Bak peresapan buis beton diameter 60 cm 2.00 unit 250,000.00
5 Pagar depan dan samping 61.20 m2 425,000.00
6 Pasangan batu Palimanan 24.00 m2 185,000.00
7 Pasangan batu travertine 12.00 m2 245,000.00
8 Pasangan ornamen Hias 6.00 m2 475,000.00
 9 Pepalihan 28.00 m1 225,000.00
10 Tanaman dan Rumput Halaman 1.00 Ls 1,200,000.00
Harga Satuan Jumlah Harga
Upah Material + Upah Material Jumlah Harga Upah Jumlah Material + Upah
(Rp) (Rp) (Rp) (Rp) (Rp)

8,000.00 33,000.00 2,805,000.00 897,600.00 3,702,600.00

4,500.00 15,000.00 1,370,250.00 587,250.00 1,957,500.00
75,000.00 210,000.00 8,100,000.00 4,500,000.00 12,600,000.00
- - - -
- - - -
75,000.00 525,000.00 6,750,000.00 1,125,000.00 7,875,000.00
26,135,100.00

100,000.00 100,000.00 - 11,040,000.00 11,040,000.00

100,000.00 100,000.00 - 2,366,000.00 2,366,000.00
100,000.00 100,000.00 - 4,394,000.00 4,394,000.00
25,000.00 245,000.00 1,012,000.00 115,000.00 1,127,000.00
25,000.00 245,000.00 1,276,000.00 145,000.00 1,421,000.00
25,000.00 225,000.00 11,600,000.00 1,450,000.00 13,050,000.00
35,000.00 360,000.00 5,980,000.00 644,000.00 6,624,000.00
155,000.00 590,000.00 33,016,500.00 11,764,500.00 44,781,000.00
25,000.00 25,000.00 - 1,112,500.00 1,112,500.00
22,500.00 22,500.00 - 2,610,000.00 2,610,000.00
88,525,500.00
550,000.00 4,200,000.00 14,454,000.00 2,178,000.00 16,632,000.00
550,000.00 4,200,000.00 11,826,000.00 1,782,000.00 13,608,000.00
650,000.00 4,400,000.00 5,625,000.00 975,000.00 6,600,000.00
650,000.00 4,400,000.00 1,687,500.00 292,500.00 1,980,000.00
650,000.00 4,400,000.00 3,037,500.00 526,500.00 3,564,000.00
650,000.00 4,400,000.00 1,350,000.00 234,000.00 1,584,000.00
650,000.00 4,400,000.00 1,181,250.00 204,750.00 1,386,000.00
150,000.00 1,000,000.00 1,436,500.00 253,500.00 1,690,000.00
350,000.00 1,600,000.00 8,700,000.00 2,436,000.00 11,136,000.00
450,000.00 3,700,000.00 19,621,875.00 2,716,875.00 22,338,750.00
650,000.00 4,400,000.00 11,250,000.00 1,950,000.00 13,200,000.00
650,000.00 4,400,000.00 3,375,000.00 585,000.00 3,960,000.00
650,000.00 4,400,000.00 6,075,000.00 1,053,000.00 7,128,000.00
650,000.00 4,400,000.00 2,700,000.00 468,000.00 3,168,000.00
650,000.00 4,400,000.00 2,362,500.00 409,500.00 2,772,000.00
25,000.00 110,000.00 3,400,000.00 1,000,000.00 4,400,000.00
25,000.00 110,000.00 1,912,500.00 562,500.00 2,475,000.00
125,000.00 350,000.00 675,000.00 375,000.00 1,050,000.00
650,000.00 4,000,000.00 15,949,350.00 3,094,650.00 19,044,000.00
137,715,750.00

45,000.00 132,500.00 17,018,750.00 8,752,500.00 25,771,250.00

25,000.00 52,500.00 9,895,187.50 8,995,625.00 18,890,812.50
15,000.00 32,000.00 6,117,025.00 5,397,375.00 11,514,400.00
6,000.00 9,000.00 917,553.75 1,835,107.50 2,752,661.25
75,000.00 290,000.00 4,960,480.00 1,730,400.00 6,690,880.00
65,000.00 280,000.00 1,075,000.00 325,000.00 1,400,000.00
 55,000.00 220,000.00 371,250.00 123,750.00 495,000.00
250,000.00 1,250,000.00 1,800,000.00 450,000.00 2,250,000.00
65,000.00 280,000.00 3,010,000.00 910,000.00 3,920,000.00
65,000.00 280,000.00 12,900,000.00 3,900,000.00 16,800,000.00
65,000.00 280,000.00 3,655,000.00 1,105,000.00 4,760,000.00
175,000.00 810,000.00 3,175,000.00 875,000.00 4,050,000.00
35,000.00 180,000.00 3,262,500.00 787,500.00 4,050,000.00
15,000.00 80,000.00 4,140,500.00 955,500.00 5,096,000.00
108,441,003.75
 25,000.00 170,000.00 10,440,000.00 1,800,000.00 12,240,000.00
150,000.00 2,400,000.00 2,250,000.00 150,000.00 2,400,000.00
150,000.00 2,300,000.00 2,150,000.00 150,000.00 2,300,000.00
150,000.00 2,100,000.00 1,950,000.00 150,000.00 2,100,000.00
150,000.00 2,100,000.00 3,900,000.00 300,000.00 4,200,000.00
150,000.00 2,300,000.00 8,600,000.00 600,000.00 9,200,000.00
175,000.00 2,925,000.00 2,750,000.00 175,000.00 2,925,000.00
175,000.00 2,825,000.00 2,650,000.00 175,000.00 2,825,000.00
115,000.00 1,965,000.00 3,700,000.00 230,000.00 3,930,000.00
45,000.00 390,000.00 1,621,500.00 211,500.00 1,833,000.00
45,000.00 390,000.00 520,950.00 67,950.00 588,900.00
225,000.00 3,475,000.00 6,500,000.00 450,000.00 6,950,000.00
51,491,900.00

35,000.00 460,000.00 2,550,000.00 210,000.00 2,760,000.00

45,000.00 320,000.00 1,650,000.00 270,000.00 1,920,000.00
45,000.00 270,000.00 1,350,000.00 270,000.00 1,620,000.00
25,000.00 170,000.00 870,000.00 150,000.00 1,020,000.00
25,000.00 140,000.00 345,000.00 75,000.00 420,000.00
225,000.00 2,450,000.00 2,225,000.00 225,000.00 2,450,000.00
35,000.00 360,000.00 650,000.00 70,000.00 720,000.00
45,000.00 270,000.00 225,000.00 45,000.00 270,000.00
245,000.00 4,070,000.00 3,825,000.00 245,000.00 4,070,000.00
35,000.00 360,000.00 650,000.00 70,000.00 720,000.00
45,000.00 270,000.00 225,000.00 45,000.00 270,000.00
15,000.00 250,000.00 235,000.00 15,000.00 250,000.00
15,000.00 250,000.00 235,000.00 15,000.00 250,000.00
15,000.00 113,000.00 294,000.00 45,000.00 339,000.00
 15,000.00 80,000.00 195,000.00 45,000.00 240,000.00
15,000.00 100,000.00 510,000.00 90,000.00 600,000.00
17,919,000.00

30,000.00 145,000.00 9,085,000.00 2,370,000.00 11,455,000.00

65,000.00 310,000.00 4,900,000.00 1,300,000.00 6,200,000.00
10,500.00 28,500.00 1,208,700.00 705,075.00 1,913,775.00
19,568,775.00

12,500.00 37,500.00 1,975,000.00 987,500.00 2,962,500.00

16,000.00 51,000.00 6,143,353.66 2,808,390.24 8,951,743.90
16,000.00 61,000.00 7,898,597.56 2,808,390.24 10,706,987.80
15,000.00 45,000.00 2,160,000.00 1,080,000.00 3,240,000.00
25,000.00 140,000.00 2,760,000.00 600,000.00 3,360,000.00
29,221,231.71

17,000.00 142,000.00 3,000,000.00 408,000.00 3,408,000.00

15,000.00 110,000.00 2,280,000.00 360,000.00 2,640,000.00
12,000.00 57,000.00 1,260,000.00 336,000.00 1,596,000.00
8,500.00 33,500.00 400,000.00 136,000.00 536,000.00
22,000.00 94,000.00 1,584,000.00 484,000.00 2,068,000.00
25,000.00 250,000.00 675,000.00 75,000.00 750,000.00
25,000.00 460,000.00 435,000.00 25,000.00 460,000.00
175,000.00 3,425,000.00 3,250,000.00 175,000.00 3,425,000.00
75,000.00 725,000.00 650,000.00 75,000.00 725,000.00
15,000.00 60,000.00 45,000.00 15,000.00 60,000.00
12,000.00 137,000.00 250,000.00 24,000.00 274,000.00
12,000.00 157,000.00 580,000.00 48,000.00 628,000.00
16,570,000.00
 55,000.00 270,000.00 7,525,000.00 1,925,000.00 9,450,000.00
55,000.00 300,000.00 2,450,000.00 550,000.00 3,000,000.00
55,000.00 320,000.00 265,000.00 55,000.00 320,000.00
25,000.00 140,000.00 2,875,000.00 625,000.00 3,500,000.00
25,000.00 200,000.00 1,050,000.00 150,000.00 1,200,000.00
15,000.00 90,000.00 1,350,000.00 270,000.00 1,620,000.00
25,000.00 250,000.00 900,000.00 100,000.00 1,000,000.00
65,000.00 615,000.00 550,000.00 65,000.00 615,000.00
150,000.00 475,000.00 325,000.00 150,000.00 475,000.00
345,000.00 5,095,000.00 4,750,000.00 345,000.00 5,095,000.00
20,000.00 145,000.00 1,500,000.00 240,000.00 1,740,000.00
25,000.00 375,000.00 350,000.00 25,000.00 375,000.00
10,500.00 45,500.00 350,000.00 105,000.00 455,000.00
10,500.00 85,500.00 75,000.00 10,500.00 85,500.00
10,500.00 45,500.00 280,000.00 84,000.00 364,000.00
45,000.00 290,000.00 245,000.00 45,000.00 290,000.00
45,000.00 345,000.00 600,000.00 90,000.00 690,000.00
30,274,500.00

750,000.00 4,600,000.00 12,936,000.00 2,520,000.00 15,456,000.00

750,000.00 4,600,000.00 10,626,000.00 2,070,000.00 12,696,000.00
750,000.00 4,600,000.00 7,478,625.00 1,456,875.00 8,935,500.00
550,000.00 3,650,000.00 36,456,000.00 6,468,000.00 42,924,000.00
650,000.00 4,400,000.00 11,250,000.00 1,950,000.00 13,200,000.00
650,000.00 4,400,000.00 3,375,000.00 585,000.00 3,960,000.00
650,000.00 4,400,000.00 4,050,000.00 702,000.00 4,752,000.00
650,000.00 4,400,000.00 2,700,000.00 468,000.00 3,168,000.00
650,000.00 4,400,000.00 1,575,000.00 273,000.00 1,848,000.00
25,000.00 110,000.00 2,720,000.00 800,000.00 3,520,000.00
25,000.00 110,000.00 2,295,000.00 675,000.00 2,970,000.00
650,000.00 4,000,000.00 15,949,350.00 3,094,650.00 19,044,000.00
132,473,500.00

48,000.00 140,500.00 21,436,875.00 11,124,000.00 32,560,875.00

27,000.00 57,000.00 12,862,125.00 11,575,912.50 24,438,037.50
16,000.00 36,000.00 8,574,750.00 6,859,800.00 15,434,550.00
6,000.00 10,000.00 1,286,212.50 1,929,318.75 3,215,531.25
75,000.00 290,000.00 11,253,960.00 3,925,800.00 15,179,760.00
65,000.00 280,000.00 2,365,000.00 715,000.00 3,080,000.00
65,000.00 280,000.00 4,945,000.00 1,495,000.00 6,440,000.00
65,000.00 280,000.00 6,020,000.00 1,820,000.00 7,840,000.00
65,000.00 280,000.00 4,085,000.00 1,235,000.00 5,320,000.00
65,000.00 280,000.00 1,720,000.00 520,000.00 2,240,000.00
85,000.00 410,000.00 7,020,000.00 1,836,000.00 8,856,000.00
25,000.00 90,000.00 1,404,000.00 540,000.00 1,944,000.00
15,000.00 70,000.00 4,290,000.00 1,170,000.00 5,460,000.00
175,000.00 800,000.00 12,500,000.00 3,500,000.00 16,000,000.00
148,008,753.75

25,000.00 170,000.00 12,035,000.00 2,075,000.00 14,110,000.00

150,000.00 2,300,000.00 6,450,000.00 450,000.00 6,900,000.00
150,000.00 2,100,000.00 3,900,000.00 300,000.00 4,200,000.00
225,000.00 3,075,000.00 11,400,000.00 900,000.00 12,300,000.00
225,000.00 3,075,000.00 8,550,000.00 675,000.00 9,225,000.00
225,000.00 2,875,000.00 10,600,000.00 900,000.00 11,500,000.00
115,000.00 1,965,000.00 3,700,000.00 230,000.00 3,930,000.00
45,000.00 390,000.00 558,900.00 72,900.00 631,800.00
45,000.00 390,000.00 862,500.00 112,500.00 975,000.00
45,000.00 390,000.00 365,700.00 47,700.00 413,400.00
64,185,200.00

35,000.00 460,000.00 2,125,000.00 175,000.00 2,300,000.00

45,000.00 320,000.00 1,375,000.00 225,000.00 1,600,000.00
45,000.00 270,000.00 1,125,000.00 225,000.00 1,350,000.00
35,000.00 180,000.00 725,000.00 175,000.00 900,000.00
35,000.00 150,000.00 230,000.00 70,000.00 300,000.00
225,000.00 2,450,000.00 6,675,000.00 675,000.00 7,350,000.00
35,000.00 360,000.00 1,950,000.00 210,000.00 2,160,000.00
45,000.00 270,000.00 675,000.00 135,000.00 810,000.00
15,000.00 250,000.00 705,000.00 45,000.00 750,000.00
12,000.00 110,000.00 196,000.00 24,000.00 220,000.00
12,500.00 77,500.00 130,000.00 25,000.00 155,000.00
15,000.00 100,000.00 425,000.00 75,000.00 500,000.00
18,395,000.00

30,000.00 150,000.00 9,000,000.00 2,250,000.00 11,250,000.00

65,000.00 310,000.00 1,470,000.00 390,000.00 1,860,000.00
6,500.00 21,500.00 956,250.00 414,375.00 1,370,625.00
14,480,625.00

12,500.00 37,500.00 1,875,000.00 937,500.00 2,812,500.00

16,000.00 51,000.00 6,979,447.67 3,190,604.65 10,170,052.33
18,000.00 63,000.00 8,973,575.58 3,589,430.23 12,563,005.81
15,000.00 40,000.00 2,075,000.00 1,245,000.00 3,320,000.00
25,000.00 110,000.00 2,295,000.00 675,000.00 2,970,000.00
31,835,558.14
 17,000.00 142,000.00 3,500,000.00 476,000.00 3,976,000.00
15,000.00 110,000.00 2,660,000.00 420,000.00 3,080,000.00
12,000.00 57,000.00 900,000.00 240,000.00 1,140,000.00
8,500.00 30,500.00 352,000.00 136,000.00 488,000.00
22,000.00 87,000.00 1,170,000.00 396,000.00 1,566,000.00
25,000.00 250,000.00 900,000.00 100,000.00 1,000,000.00
25,000.00 460,000.00 435,000.00 25,000.00 460,000.00
175,000.00 3,425,000.00 6,500,000.00 350,000.00 6,850,000.00
150,000.00 2,300,000.00 4,300,000.00 300,000.00 4,600,000.00
450,000.00 5,700,000.00 5,250,000.00 450,000.00 5,700,000.00
12,000.00 157,000.00 725,000.00 60,000.00 785,000.00
15,000.00 60,000.00 135,000.00 45,000.00 180,000.00
29,825,000.00

55,000.00 270,000.00 6,880,000.00 1,760,000.00 8,640,000.00

55,000.00 300,000.00 2,940,000.00 660,000.00 3,600,000.00
55,000.00 320,000.00 795,000.00 165,000.00 960,000.00
25,000.00 140,000.00 3,680,000.00 800,000.00 4,480,000.00
25,000.00 90,000.00 1,560,000.00 600,000.00 2,160,000.00
10,500.00 45,500.00 420,000.00 126,000.00 546,000.00
10,000.00 135,000.00 1,750,000.00 140,000.00 1,890,000.00
25,000.00 375,000.00 700,000.00 50,000.00 750,000.00
65,000.00 615,000.00 1,100,000.00 130,000.00 1,230,000.00
10,500.00 85,500.00 225,000.00 31,500.00 256,500.00
45,000.00 345,000.00 1,200,000.00 180,000.00 1,380,000.00
45,000.00 290,000.00 490,000.00 90,000.00 580,000.00
10,500.00 45,500.00 350,000.00 105,000.00 455,000.00
26,927,500.00
750,000.00 4,600,000.00 20,790,000.00 4,050,000.00 24,840,000.00
750,000.00 4,600,000.00 1,819,125.00 354,375.00 2,173,500.00
750,000.00 4,600,000.00 8,142,750.00 1,586,250.00 9,729,000.00
550,000.00 3,950,000.00 18,768,000.00 3,036,000.00 21,804,000.00
650,000.00 4,400,000.00 13,921,875.00 2,413,125.00 16,335,000.00
650,000.00 4,400,000.00 3,037,500.00 526,500.00 3,564,000.00
25,000.00 110,000.00 7,480,000.00 2,200,000.00 9,680,000.00
25,000.00 110,000.00 2,486,250.00 731,250.00 3,217,500.00
650,000.00 4,100,000.00 10,350,000.00 1,950,000.00 12,300,000.00
12,000.00 29,000.00 4,207,500.00 2,970,000.00 7,177,500.00
110,820,500.00

48,000.00 140,500.00 5,924,625.00 3,074,400.00 8,999,025.00

27,000.00 57,000.00 3,554,775.00 3,199,297.50 6,754,072.50
16,000.00 36,000.00 2,369,850.00 1,895,880.00 4,265,730.00
6,000.00 10,000.00 355,477.50 533,216.25 888,693.75
75,000.00 290,000.00 2,724,480.00 950,400.00 3,674,880.00
65,000.00 280,000.00 645,000.00 195,000.00 840,000.00
65,000.00 280,000.00 1,720,000.00 520,000.00 2,240,000.00
65,000.00 280,000.00 3,870,000.00 1,170,000.00 5,040,000.00
85,000.00 410,000.00 6,240,000.00 1,632,000.00 7,872,000.00
25,000.00 90,000.00 1,248,000.00 480,000.00 1,728,000.00
15,000.00 70,000.00 1,430,000.00 390,000.00 1,820,000.00
44,122,401.25
 25,000.00 190,000.00 3,465,000.00 525,000.00 3,990,000.00
150,000.00 2,000,000.00 3,700,000.00 300,000.00 4,000,000.00
150,000.00 1,900,000.00 1,750,000.00 150,000.00 1,900,000.00
45,000.00 390,000.00 427,800.00 55,800.00 483,600.00
45,000.00 390,000.00 427,800.00 55,800.00 483,600.00
45,000.00 390,000.00 427,800.00 55,800.00 483,600.00
45,000.00 390,000.00 427,800.00 55,800.00 483,600.00
11,824,400.00

35,000.00 460,000.00 1,275,000.00 105,000.00 1,380,000.00

45,000.00 320,000.00 825,000.00 135,000.00 960,000.00
45,000.00 270,000.00 675,000.00 135,000.00 810,000.00
35,000.00 180,000.00 435,000.00 105,000.00 540,000.00
15,000.00 100,000.00 255,000.00 45,000.00 300,000.00
3,990,000.00
30,000.00 150,000.00 6,600,000.00 1,650,000.00 8,250,000.00
6,500.00 21,500.00 701,250.00 303,875.00 1,005,125.00
9,255,125.00

35,000.00 170,000.00 10,125,000.00 2,625,000.00 12,750,000.00

15,000.00 160,000.00 13,485,000.00 1,395,000.00 14,880,000.00
35,000.00 166,000.00 4,585,000.00 1,225,000.00 5,810,000.00
25,000.00 110,000.00 765,000.00 225,000.00 990,000.00
25,000.00 70,000.00 1,440,000.00 800,000.00 2,240,000.00
36,670,000.00

12,500.00 37,500.00 1,375,000.00 687,500.00 2,062,500.00

16,000.00 51,000.00 1,928,947.67 881,804.65 2,810,752.33
18,000.00 63,000.00 2,480,075.58 992,030.23 3,472,105.81
15,000.00 40,000.00 525,000.00 315,000.00 840,000.00
25,000.00 110,000.00 1,338,750.00 393,750.00 1,732,500.00
15,000.00 50,000.00 1,120,000.00 480,000.00 1,600,000.00
12,517,858.14

17,000.00 142,000.00 1,500,000.00 204,000.00 1,704,000.00

15,000.00 110,000.00 1,140,000.00 180,000.00 1,320,000.00
12,000.00 57,000.00 540,000.00 144,000.00 684,000.00
8,500.00 30,500.00 176,000.00 68,000.00 244,000.00
25,000.00 250,000.00 450,000.00 50,000.00 500,000.00
25,000.00 460,000.00 435,000.00 25,000.00 460,000.00
 175,000.00 3,425,000.00 3,250,000.00 175,000.00 3,425,000.00
12,000.00 157,000.00 290,000.00 24,000.00 314,000.00
35,000.00 210,000.00 350,000.00 70,000.00 420,000.00
15,000.00 60,000.00 45,000.00 15,000.00 60,000.00
9,131,000.00

55,000.00 270,000.00 1,505,000.00 385,000.00 1,890,000.00

55,000.00 300,000.00 735,000.00 165,000.00 900,000.00
25,000.00 140,000.00 690,000.00 150,000.00 840,000.00
25,000.00 200,000.00 175,000.00 25,000.00 200,000.00
10,500.00 45,500.00 105,000.00 31,500.00 136,500.00
10,000.00 135,000.00 500,000.00 40,000.00 540,000.00
25,000.00 375,000.00 350,000.00 25,000.00 375,000.00
65,000.00 615,000.00 550,000.00 65,000.00 615,000.00
45,000.00 345,000.00 300,000.00 45,000.00 345,000.00
45,000.00 290,000.00 245,000.00 45,000.00 290,000.00
10,500.00 45,500.00 175,000.00 52,500.00 227,500.00
650,000.00 5,150,000.00 4,500,000.00 650,000.00 5,150,000.00
11,509,000.00

2,250,000.00 9,750,000.00 7,500,000.00 2,250,000.00 9,750,000.00

25,000.00 90,000.00 1,040,000.00 400,000.00 1,440,000.00
65,000.00 190,000.00 625,000.00 325,000.00 950,000.00
110,000.00 360,000.00 500,000.00 220,000.00 720,000.00
350,000.00 775,000.00 26,010,000.00 21,420,000.00 47,430,000.00
110,000.00 295,000.00 4,440,000.00 2,640,000.00 7,080,000.00
115,000.00 360,000.00 2,940,000.00 1,380,000.00 4,320,000.00
125,000.00 600,000.00 2,850,000.00 750,000.00 3,600,000.00
125,000.00 350,000.00 6,300,000.00 3,500,000.00 9,800,000.00
350,000.00 1,550,000.00 1,200,000.00 350,000.00 1,550,000.00
86,640,000.00
REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN : RUMAH TINGGAL 3 LANTAI
OWNER : BAPAK VISNU ADHI
LOKASI :
No URAIAN PEKERJAAN

I LANTAI DASAR
I PEKERJAAN PERSIAPAN
II PEKERJAAN TANAH + PONDASI
III PEKERJAAN BETON
IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN
V PEKERJAAN KUSEN, JENDELA & PINTU
VI PEKERJAAN PENGGANTUNG DAN KUNCI
VII PEKERJAAN PLAFOND
VIII PEKERJAAN FINISHING
IX PEKERJAAN SANITAIR
X PEKERJAAN M & E
JUMLAH I

II LANTAI 1
I PEKERJAAN BETON
II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN
III PEKERJAAN KUSEN, JENDELA & PINTU
IV PEKERJAAN PENGGANTUNG DAN KUNCI
V PEKERJAAN PLAFOND
VI PEKERJAAN FINISHING
VII PEKERJAAN SANITAIR
VIII PEKERJAAN M & E
JUMLAH II

III LANTAI 2
I PEKERJAAN BETON
II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN
III PEKERJAAN KUSEN, JENDELA & PINTU
IV PEKERJAAN PENGGANTUNG DAN KUNCI
V PEKERJAAN PLAFOND
VI PEKERJAAN ATAP
VII PEKERJAAN FINISHING
VIII PEKERJAAN SANITAIR
IX PEKERJAAN M & E
JUMLAH III

IV PEKERJAAN LAIN-LAIN
JUMLAH IV
JUMLAH TOTAL I + II + III + IV
DIBULATKAN
JUMLAH
(Rp)

26,135,100.00
88,525,500.00
137,715,750.00
108,441,003.75
51,491,900.00
17,919,000.00
19,568,775.00
29,221,231.71
16,570,000.00
30,274,500.00
525,862,760.46

132,473,500.00
148,008,753.75
64,185,200.00
18,395,000.00
14,480,625.00
31,835,558.14
29,825,000.00
26,927,500.00
466,131,136.89

110,820,500.00
44,122,401.25
11,824,400.00
3,990,000.00
9,255,125.00
36,670,000.00
12,517,858.14
9,131,000.00
11,509,000.00
249,840,284.39

86,640,000.00
 1,328,474,181.74
1,328,000,000.00