RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TINGGAL

Reel Coast
No. Uraian Pekerjaan Vol. Sat. Harga Satuan
I. PEKERJAAN PERSIAPAN, TANAH & PONDASI
1 Pengurusan IMB 1.00 ls By Owner
2 Pengurusan PLN 1.00 ls By Owner
3 Izin Keamanan Setempat 1.00 ls By Owner
4 Koordinasi Dengan Dinas P2B (Dilapangan) 1.00 ls By Owner
5 Penerangan Proyek 1.00 ls By Owner
6 Penggunaan Air Selama Proyek (Alat & Pompa) 1.00 ls By Owner
7 Pembuatan Gudang & Bedeng 1.00 ls By Owner
8 Pembersihan Lokasi 1.00 ls Rp 500,000.00
9 Bowplank & Pengukuran 76.15 m2 Rp 8,000.00
10 Galian Tanah Pondasi 22.02 m3 Rp 22,400.00
11 Urugan Tanah Dari Luar (Sesuai Peil Lantai Rencana) 57.60 m3 Rp 65,000.00
12 Urugan Tanah Kembali Bekas Galian 16.42 m3 Rp 10,200.00
13 Urugan Pasir Bawah Pilecap 0.40 m3 Rp 237,000.00
14 Pemadatan Tanah 48.00 m2 Rp 15,600.00
Jumlah I Rp 6,357,552.00
II. PEKERJAAN STRUKTUR
1 Lantai Kerja 4.80 m3 Rp 635,300.00
2 Cor Pilecap K-250 5.60 m3 Rp 1,600,000.00
3 Cor Sloof K-250 5.00 m3 Rp 1,650,000.00
4 Cor Kolom Struktur K-250 5.12 m3 Rp 2,000,000.00
5 Cor Balok Beton K-250 8.00 m3 Rp 2,100,000.00
6 Cor Plat Lantai K-250 4.80 m3 Rp 2,100,000.00
7 Cor Kolom Praktis 1.64 m3 Rp 1,500,000.00
8 Cor Ring Balok 1.50 m3 Rp 1,550,000.00
9 Cor Atap Beton 4.80 m3 Rp 2,100,000.00
10 Cor Tangga Beton K-250 1.50 m3 Rp 2,000,000.00
Jumlah II Rp 75,255,640.00
III. PEKERJAAN ATAP, DINDING, PLAFOND & LANTAI
1 Pasangan Bata Habel 264.00 m2 Rp 79,200.00
2 Plesteran & Acian Bata Habel 528.00 m2 Rp 47,400.00
3 Pekerjaan Screeding Lantai 2 40.00 m2 Rp 47,700.00
4 Pekerjaan Screeding Plat Atap 40.00 m2 Rp 47,700.00
5 Pasang Roof Drain Atap 8.00 bh Rp 150,000.00
6 Persiapan Lubang Kusen Jendela & Kusen Pintu 14.00 bh Rp 50,000.00
7 Pasang Plafond Gypsum 40.00 m2 Rp 75,000.00
8 Pasang List Gypsum 132.00 m1 Rp 15,000.00
9 Pasang Keramik Lantai 30x30 (Putih) 31.08 m2 Rp 97,900.00
10 Pasang Keramik Tangga 30x30 (Putih) 15.22 m2 Rp 107,690.00
11 Pasang Keramik Lantai Kamar Mandi 20x20 (Corak) 8.92 m2 Rp 102,795.00
12 Pasang Keramik Dinding Kamar Mandi 20x25 (Putih) 39.20 m2 Rp 107,690.00
13 Pasang Floordrain 4.00 bh Rp 100,000.00
Jumlah III Rp 66,851,937.82
IV. PEKERJAAN PENGECATAN & WATTERPROOFING
1 Pengecatan Dinding Dalam 448.80 m2 Rp 12,500.00
2 Pengecatan Dinding Luar 79.20 m2 Rp 13,400.00
3 Water Proofing Plat Atap (Aquaproof) 40.00 m2 Rp 20,000.00
Jumlah IV Rp 7,471,280.00
V. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Lampu 40.00 ttk Rp 90,000.00
2 Pasang Instalasi Stopkontak 15.00 ttk Rp 105,000.00
3 Pasang Instalasi Kabel Tufur 4x10 10.00 m1 Rp 75,000.00
4 Pasang Kabel Radar Tanki 1.00 ls Rp 250,000.00
5 Pasang Bok Panel Listrik (4 Group + MCB) 1.00 unit Rp 760,000.00
6 Pasang Stopkontak 15.00 bh Rp 35,000.00
7 Pasang Saklar Lampu 10.00 bh Rp 25,000.00
8 Pasang Lampu Down Light 4" 40.00 bh Rp 100,000.00
Jumlah V Rp 11,710,000.00
VI. PEKERJAAN INSTALASI AIR KOTOR, AIR BERSIH & SANITER
1 Pasang Instalasi Air Kotor Ø 2" (Ex Wavin D) 20.00 m1 Rp 27,500.00
No. Uraian Pekerjaan Vol. Sat. Harga Satuan
2 Pasang Instalasi Air Kotoran Ø 4" (Ex Wavin D) 20.00 m1 Rp 47,000.00
3 Pasang Instalasi Air Hujan Ø 3" (Ex Wavin D) 40.00 m1 Rp 35,000.00
4 Pasang Instalasi Air Bersih Ø 1/2" (Ex Wavin AW) 30.00 m1 Rp 12,000.00
5 Pasang Instalasi Air Bersih Ø 1" (Ex Wavin AW) 10.00 m1 Rp 20,000.00
6 Fitting & Acsessories 1.00 ls Rp 345,000.00
7 Pembuatan Bak Kontrol 40x40 3.00 bh Rp 150,000.00
8 Pasang Tanki Air Kapasitas 2000 lt (Ex Pinguin) 1.00 bh Rp 1,500,000.00
9 Pasang Stopkran Ø 1" (Ex Kitz) 1.00 bh Rp 75,000.00
10 Pasang Radar 1.00 bh Rp 150,000.00
11 Pasang Mesin Air 1.00 unit Rp 1,500,000.00
13 Pasang Closet Duduk 3.00 bh Rp 700,000.00
14 Pasang Wastafel 2.00 bh Rp 500,000.00
17 Pasang Kran Tembok 4.00 bh Rp 50,000.00
Jumlah VI Rp 10,770,000.00
VII. PEKERJAAN LAIN-LAIN
1 Railing Tangga (tinggi 90cm) 7.00 m1 Rp 500,000.00
2 Kusen & Jendela Allumunium 6.00 unit Rp 1,200,000.00
3 Kusen & Pintu Allumunium 8.00 unit Rp 1,800,000.00
4 Pantekan Sumur Pompa 1.00 ttk Rp 2,200,000.00
5 Rabat Beton Carport 1.68 m3 Rp 900,000.00
6 Jembatan Depan 0.34 m3 Rp 900,000.00
7 Taman Belakang 1.00 ls Rp 3,000,000.00
8 Septictank 1.00 unit Rp 2,500,000.00
9 Resapan 1.00 unit Rp 1,500,000.00
10 Pembersihan Akhir 1.00 ls Rp 2,000,000.00
Jumlah VII Rp 38,114,400.00
Total Rp 216,530,809.82
 AYA
NGGAL
Reel Coast 120%
Jumlah Harga Satuan Jumlah

By Owner By Owner
By Owner By Owner
By Owner By Owner
By Owner By Owner
By Owner By Owner
By Owner By Owner
By Owner By Owner
Rp 500,000.00 Rp 600,000.00 Rp 600,000.00
Rp 609,220.00 Rp 9,600.00 Rp 731,064.00
Rp 493,248.00 Rp 26,880.00 Rp 591,897.60
Rp 3,744,000.00 Rp 78,000.00 Rp 4,492,800.00
Rp 167,484.00 Rp 12,240.00 Rp 200,980.80
Rp 94,800.00 Rp 284,400.00 Rp 113,760.00
Rp 748,800.00 Rp 18,720.00 Rp 898,560.00
6,357,552.00 Rp 7,629,062.40

Rp 3,049,440.00 Rp 762,360.00 Rp 3,659,328.00

Rp 8,960,000.00 Rp 1,920,000.00 Rp 10,752,000.00
Rp 8,250,000.00 Rp 1,980,000.00 Rp 9,900,000.00
Rp 10,240,000.00 Rp 2,400,000.00 Rp 12,288,000.00
Rp 16,800,000.00 Rp 2,520,000.00 Rp 20,160,000.00
Rp 10,080,000.00 Rp 2,520,000.00 Rp 12,096,000.00
Rp 2,466,000.00 Rp 1,800,000.00 Rp 2,959,200.00
Rp 2,325,000.00 Rp 1,860,000.00 Rp 2,790,000.00
Rp 10,080,000.00 Rp 2,520,000.00 Rp 12,096,000.00
Rp 3,005,200.00 Rp 2,400,000.00 Rp 3,606,240.00
75,255,640.00 Rp 90,306,768.00

Rp 20,908,800.00 Rp 95,040.00 Rp 25,090,560.00

Rp 25,027,200.00 Rp 56,880.00 Rp 30,032,640.00
Rp 1,908,000.00 Rp 57,240.00 Rp 2,289,600.00
Rp 1,908,000.00 Rp 57,240.00 Rp 2,289,600.00
Rp 1,200,000.00 Rp 180,000.00 Rp 1,440,000.00
Rp 700,000.00 Rp 60,000.00 Rp 840,000.00
Rp 3,000,000.00 Rp 90,000.00 Rp 3,600,000.00
Rp 1,980,000.00 Rp 18,000.00 Rp 2,376,000.00
Rp 3,042,732.00 Rp 117,480.00 Rp 3,651,278.40
Rp 1,638,826.42 Rp 129,228.00 Rp 1,966,591.70
Rp 916,931.40 Rp 123,354.00 Rp 1,100,317.68
Rp 4,221,448.00 Rp 129,228.00 Rp 5,065,737.60
Rp 400,000.00 Rp 120,000.00 Rp 480,000.00
66,851,937.82 Rp 80,222,325.38

Rp 5,610,000.00 Rp 15,000.00 Rp 6,732,000.00

Rp 1,061,280.00 Rp 16,080.00 Rp 1,273,536.00
Rp 800,000.00 Rp 24,000.00 Rp 960,000.00
7,471,280.00 Rp 8,965,536.00

Rp 3,600,000.00 Rp 108,000.00 Rp 4,320,000.00

Rp 1,575,000.00 Rp 126,000.00 Rp 1,890,000.00
Rp 750,000.00 Rp 90,000.00 Rp 900,000.00
Rp 250,000.00 Rp 300,000.00 Rp 300,000.00
Rp 760,000.00 Rp 912,000.00 Rp 912,000.00
Rp 525,000.00 Rp 42,000.00 Rp 630,000.00
Rp 250,000.00 Rp 30,000.00 Rp 300,000.00
Rp 4,000,000.00 Rp 120,000.00 Rp 4,800,000.00
11,710,000.00 Rp 14,052,000.00

Rp 550,000.00 Rp 33,000.00 Rp 660,000.00

 Jumlah Harga Satuan Jumlah
Rp 940,000.00 Rp 56,400.00 Rp 1,128,000.00
Rp 1,400,000.00 Rp 42,000.00 Rp 1,680,000.00
Rp 360,000.00 Rp 14,400.00 Rp 432,000.00
Rp 200,000.00 Rp 24,000.00 Rp 240,000.00
Rp 345,000.00 Rp 414,000.00 Rp 414,000.00
Rp 450,000.00 Rp 180,000.00 Rp 540,000.00
Rp 1,500,000.00 Rp 1,800,000.00 Rp 1,800,000.00
Rp 75,000.00 Rp 90,000.00 Rp 90,000.00
Rp 150,000.00 Rp 180,000.00 Rp 180,000.00
Rp 1,500,000.00 Rp 1,800,000.00 Rp 1,800,000.00
Rp 2,100,000.00 Rp 840,000.00 Rp 2,520,000.00
Rp 1,000,000.00 Rp 600,000.00 Rp 1,200,000.00
Rp 200,000.00 Rp 60,000.00 Rp 240,000.00
10,770,000.00 Rp 12,924,000.00

Rp 3,500,000.00 Rp 600,000.00 Rp 4,200,000.00

Rp 7,200,000.00 Rp 1,440,000.00 Rp 8,640,000.00
Rp 14,400,000.00 Rp 2,160,000.00 Rp 17,280,000.00
Rp 2,200,000.00 Rp 2,640,000.00 Rp 2,640,000.00
Rp 1,512,000.00 Rp 1,080,000.00 Rp 1,814,400.00
Rp 302,400.00 Rp 1,080,000.00 Rp 362,880.00
Rp 3,000,000.00 Rp 3,600,000.00 Rp 3,600,000.00
Rp 2,500,000.00 Rp 3,000,000.00 Rp 3,000,000.00
Rp 1,500,000.00 Rp 1,800,000.00 Rp 1,800,000.00
Rp 2,000,000.00 Rp 2,400,000.00 Rp 2,400,000.00
38,114,400.00 Rp 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. URAIAN PEKERJAAN JUMLAH

I. PEKERJAAN PERSIAPAN, TANAH & PONDASI Rp 7,629,062.40
II. PEKERJAAN STRUKTUR Rp 90,306,768.00
III. PEKERJAAN ATAP, DINDING & LANTAI Rp 80,222,325.38
IV. PEKERJAAN PENGECATAN & WATTERPROOFING Rp 8,965,536.00
V. PEKERJAAN INSTALASI LISTRIK Rp 14,052,000.00
VI. PEKERJAAN INSTALASI AIR KOTOR, AIR BERSIH & SANITER Rp 12,924,000.00
VII. PEKERJAAN LAIN-LAIN Rp 45,737,280.00

JUMLAH Rp 259,836,971.78
JASA PELAKSANAAN 10% Rp 25,983,697.18
TOTAL Rp 285,820,668.96
DIBULATKAN Rp 285,000,000.00
TERBILANG :

Jakarta, 4 Oktober 2009

RAMLI