RENCANA ANGGARAN BIAYA

NO. URAIAN PEKERJAAN SATUAN VOLUME

I PEKERJAAN PERSIAPAN
1 Administrasi ls 1.00
2 Mobilisasi / Demobilisasi ls 1.00
3 Perijinan dan keamanan ls 1.00
4 Pembongkaran Atap dan Plafon Eksiting ls 1.00
5 Pembongkaran Lain Lain ls 1.00

II PEKERJAAN PERSIAPAN
1 Galian Tanah Untuk Pondasi Foot Plat
- Pondasi Foot Plat Uk. 80x80x20 cm 6 bh m3 3.84
- Pondasi Foot Plat tangga Uk. 60x60x20 cm 2 bh m3 0.72
2 Urugan Tanah Kembali m3 2.35
3
4

III PEKERJAAN BETON dan PONDASI

A PEKERJAAN PONDASI
1 Pek. Pengecoran Pondasi Foot Plat K-250 (Pembesian 120kg, incl Begisting)
- Pondasi Foot Plat Uk. 80x80x20 cm m3 1.49
- Pondasi Foot Plat Tangga Uk. 60x60x20 cm m3 0.22
B PEKERJAAN SLOOF

1 Pek. Pengecoran Sloof Uk.15x20cm K-250 depan (Pembesian 180kg, incl Begisting) m3 0.18

2 Pek. Pengecoran Sloof Uk.15x20cm K-250 Tangga (Pembesian 180kg, incl Begisting) m3 0.12
C PEKERJAAN KOLOM
Pek. Pengecoran Kolom Uk.30x40cm K-250 (Pembesian 180kg, incl Begisting) 4
1 buah m3 1.68
Pek. Pengecoran Kolom Uk.30x30cm K-250 (Pembesian 180kg, incl Begisting) 2
2 buah m3 0.63
Pek. Pengecoran Kolom Uk.15x15cm K-250 Belakang dan Tangga (Pembesian
3 180kg, incl Begisting) m3 0.32
Pek. Pengecoran Kolom Uk.15x15cm K-250 Lantai 2 (Pembesian 180kg, incl
4 Begisting) m3 2.52
D PEKERJAAN LANTAI BETON dan TANGGA
1 Pek. Pengecoran Lantai 2 t=12cm (Pembesian 120kg, incl Begisting) m3 8.64
2 Pek. Pengecoran Talang Beton t=10 (Pembesian 120kg, incl Begisting) m3 3.60
3 Pek. Pengecoran Tangga t=12 (Pembesian 120kg, incl Begisting) m3 1.20
4 Pek. Pengecoran Perkuatan Tandon t=12 (Pembesian 120kg, incl Begisting) m3 1.26
E PEKERJAAN BALOK
Pek. Pengecoran Balok Uk.15x42cm Lantai 1 K-250 (Pembesian 180kg, incl
1 Begisting) m3 2.65
Pek. Pengecoran Balok Uk.15x20cm Lantai 2 K-250 (Pembesian 180kg, incl
2 Begisting) m3 1.26
F PEKERJAAN ATAP
1 Pek. Rangka Atap C Galvalum 0,75mm tck m3 72.00
2 Pek. Penutup Atap Genteng biasa m3 72.00

IV PEKERJAAN ARSITEKTURAL
A PEKERJAAN PASANGAN DINDING
1 Pek. Pas. Dinding 1/2 Bata Merah m2 182.20
2 Pek. Plesteran m2 364.40
3 Pek. Acian m2 364.40
4 Pek. Pengecatan dinding m2 364.40
B PEKERJAAN PASANGAN KERAMIK
1 Pek. Pas. Keramik Uk. 40x40 m2 72.00
C PEKERJAAN PLAFON
1 Pek. Plafon gypsum t=6mm ; Rangka Hollow Galvalum t=0,4mm m2 72.00
2 Pek. Pengecatan Plafon + Lisplank m2 72.00
D PEKERJAAN PINTU DAN JENDELA
1 Pek. Pengadaan dan Pemasangan Pintu Lipat uk. 210x280 cm (incl Kusen dan bh 1.00
Accesories)
2 Pek. Pengadaan dan Pemasangan Pintu Kamar uk.210 x 90 cm (incl Kusen dan bh 2.00
Accesories)
3 Pek. Pengadaan dan Pemasangan Pintu Kamar Mandi uk.210 x 70 cm (incl Kusen bh 1.00
dan Accesories)
4 Pek. Pengadaan dan Pemasangan Jendela uk.100 x 160 cm (incl Kusen dan bh 2.00
Accesories)
E PEKERJAAN RAILING
1 Pek. Railing Tangga Besi Galvanish Coating Hitam m' 8.00
2 Pek. Railing Kaca 8mm Teras Tinggi 80 cm Rangka Stainless Steell m' 3.00

V PEKERJAAN ELEKTRIKAL
1 Pek. Instalasi titik lampu titik 9.00
2 Pek. Instalasi Stop kontak titik 6.00
3 Pek. Instalasi Stop kontak AC titik 2.00
4 Pek. Instalasi Saklar Single (Incl. Fitting) titik 4.00
5 Pek. Instalasi Saklar Double (Incl Fitting) titik 3.00
6 Pek. Pengadaan dan Pemasangan AC Split 1 PK unit 0.00

VI PEKERJAAN PLUMBING DAN SANITASI

1 Pek. Saluran Air Hujan pipa PVC 3' m1 24.00
2 Pek. Saluran Air Kotor pipa PVC 3' m1 15.50
3 Pek. Saluran Air Kotoran pipa PVC 3' m1 19.00
4 Pek. Saluran Air Bersih pipa PVC 3/4' m1 22.50
5 Closet Duduk bh 2.00
6 Bak Air Fiber / Shower bh 2.00
7 Pompa Booster unit 1.00
8 Tandon Kap. 1000 liter unit 1.00

VII PEKERJAAN LAIN-LAIN

1
2
3

JUMLAH
TOTAL
PEMBULATAN
TERBILANG : (xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
A ANGGARAN BIAYA

HARGA SATUAN HARGA TOTAL

MATERIAL JASA MATERIAL JASA

- -
500,000.00 - 500,000.00
- -
2,400,000.00 - 2,400,000.00
1,200,000.00 - 1,200,000.00
- 4,100,000.00

150,000.00 - 576,000.00
150,000.00 - 108,000.00
50,000.00 - 117,600.00
- -
- -
- 801,600.00

3,500,000.00 750,000.00 5,208,000.00 1,116,000.00

3,500,000.00 750,000.00 784,000.00 168,000.00

3,500,000.00 750,000.00 630,000.00 135,000.00

3,500,000.00 750,000.00 420,000.00 90,000.00

3,500,000.00 750,000.00 5,880,000.00 1,260,000.00

3,500,000.00 750,000.00 2,205,000.00 472,500.00

3,500,000.00 750,000.00 1,102,500.00 236,250.00

3,500,000.00 750,000.00 8,820,000.00 1,890,000.00

2,710,000.00 750,000.00 23,414,400.00 6,480,000.00

2,710,000.00 750,000.00 9,756,000.00 2,700,000.00
2,710,000.00 750,000.00 3,252,000.00 900,000.00
2,710,000.00 750,000.00 3,414,600.00 945,000.00

3,500,000.00 750,000.00 9,261,000.00 1,984,500.00

3,500,000.00 750,000.00 4,410,000.00 945,000.00

 135,000.00 17,500.00 9,720,000.00 1,260,000.00
72,800.00 25,000.00 5,241,600.00 1,800,000.00

93,519,100.00 22,382,250.00

75,000.00 25,000.00 13,665,000.00 4,555,000.00

12,000.00 12,000.00 4,372,800.00 4,372,800.00
3,500.00 12,000.00 1,275,400.00 4,372,800.00
12,500.00 12,000.00 4,555,000.00 4,372,800.00

65,000.00 25,000.00 4,680,000.00 1,800,000.00

75,000.00 15,000.00 5,400,000.00 1,080,000.00

12,500.00 12,000.00 900,000.00 864,000.00

5,500,000.00 250,000.00 5,500,000.00 250,000.00

1,633,500.00 75,000.00 3,267,000.00 150,000.00

1,616,500.00 75,000.00 1,616,500.00 75,000.00

1,280,000.00 150,000.00 2,560,000.00 300,000.00

450,000.00 35,000.00 3,600,000.00 280,000.00

1,400,000.00 150,000.00 4,200,000.00 450,000.00

55,591,700.00 22,922,400.00

120,000.00 35,000.00 1,080,000.00 315,000.00

35,000.00 12,000.00 210,000.00 72,000.00
52,000.00 25,000.00 104,000.00 50,000.00
35,000.00 25,000.00 140,000.00 100,000.00
40,000.00 25,000.00 120,000.00 75,000.00
- -

1,654,000.00 612,000.00

25,000.00 30,000.00 600,000.00 720,000.00

25,000.00 30,000.00 387,500.00 465,000.00
25,000.00 30,000.00 475,000.00 570,000.00
25,000.00 30,000.00 562,500.00 675,000.00
3,500,000.00 350,000.00 7,000,000.00 700,000.00
 700,000.00 70,000.00 1,400,000.00 140,000.00
1,700,000.00 170,000.00 1,700,000.00 170,000.00
1,200,000.00 120,000.00 1,200,000.00 120,000.00

13,325,000.00 3,560,000.00

- -
- -
- -
- -

164,089,800.00 54,378,250.00
218,468,050.00
218,400,000.00
xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx)