RENCANA ANGGARAN BIAYA PEMBANGUNAN RUMAH

NO URAIAN VOLUME SATUAN

1 Borongan Pembangunan rumah 1 Lot
2 Gorden 7 m
3 Wastafel dapur 1 set
4 Keran Wastefel 1 set
5 Kompor tanam 1 set
6 Floor Drain Cuci 1 set
6 Floor Drain 5 set
7 Closet Duduk 2 set
8 Shower Bidet 2 set
9 Keran bidet 2 bh
10 Keran air single 4 bh
10 Keran air double 2 bh
11 Teralis 1 set
12 Pompa Air 1 set
13 Torent Air 1 set
14 Smart Door Lock set
13 Shower wall set
14 CCTV bh
15 Stop Kontak & Saklar bh
16 Kaca temper WC m2
17 Rumput m2
18 Tanaman bh
19 Kolam Ikan set
20 Pintu lipat samping m2
21 Atap ruang cuci & gudang m2
22 Keramik ruang cuci & gudang m2
23 Kitchen set bawah m
24 Kitchen set atas m

UANG NENEK 70,000,000

UANG PAPA 30,000,000
UANG MAMA 180,000,000
280,000,000

BANGUN RUMAH 298,050,100

SISA / DANA DARURAT - 18,050,100
ANGUNAN RUMAH

HS JUMLAH
280,500,000 280,500,000
250,000 1,750,000
1,455,000 1,455,000
309,000 309,000
2,425,000 2,425,000
140,000 140,000
76,500 382,500
1,800,000 3,600,000
113,000 226,000
46,000 92,000
62,000 248,000
111,300 222,600
1,000,000 1,000,000
4,500,000 4,500,000
1,200,000 1,200,000
3,700,000 -
3,500,000 -
500,000 -
60,000 -
700,000 -
80,000 -
50,000 -
7,000,000 -
-
-
-
1,800,000 -
1,700,000 -
298,050,100
 7,088,670

6.2
8
49.6

4.2

21

1. Keramik di toilet sudah granit? Keterangan msh keramik

2. atap spandek / alderon dengan harga 270 rbu?

1
2
Cek material:
Roster, Pintu jendela, Closet 2
3
4

5
6

8
 PENGELUARAN
URAIAN VOL HS JUMLAH
roster 7.6 670,000 5,092,000
pintu taman 1 2,010,250 2,010,250
3.2

TOTAL 7,102,250

EFISIENSI
URAIAN VOL HS JUMLAH
KERAMIK RUANG CUCI 14.045 188,000 2,640,460
DINDING SEBELAH 11.2 107,500 1,204,000
PLESTER + ACIAN 11.2 82,000 918,400
PLESTER + ACIAN LUAR 58.83 82,000 4,824,060
GYPSUM RUANG CUCI
BETON 0.224 1,100,000 246,400
batu kali 2.688 650,000 1,747,200
WATERPROOF 80,000 2,610,400

TOTAL 14,190,920

Material dari Ridha

Roster tetap dipasang 13.2 1. Lampu sorot, Lampu LED Strip

Jendela toilet diganti exhaust fan ke atas plafond 2. MCB

Keramik & Gypsum ruang cuci tidak ush dulu 3. Closet
Waterproof skip dulu (tahun depan) 4. Shower

Aci Bagian Luar Skip dulu, Plester saja (tahun depan) 5. Floor Drain
Dinding dan Pondasi Samping Skip dulu 6. Jet Shower
Material beli sendiri 7. Keran Air

Jet Shower, Keran Air, Floor Drain, Shower, Closet

MCB, Lampu Sorot, & Lampu LED Strip (Sudah ada)

Semua Pintu & jendela Beli sendiri kecuali pintu pagar

7.5
850,000
1. sudah termasuk bor air tanah, pompa dan toren?
2,476,133 3,927,273 1,451,140
1,241,625 28,424,747 27,183,122
-
1,756,871 34,633,295 32,876,424

323,400 11,649,723 11,326,323

1,116,600 18,816,525 17,699,925

Keramik 6.845 188,000

Granit 6.845 212,000

2.13
 depo mama 25,458,096
depo papa 30,623,637
depo mama 10,057,578
depo mama 10,057,578
dr nenek is 50,000,000
depo mama 50,096,821
depo mama dr kerja 72,490,183
tambahan uang nenek 20,000,000
tab mama 20,000,000
tab papa 6,500,000
uang ibu 10,000,000

1,286,860
1,451,140

305,283,893