REKAPITULASI RENCANA ANGGARAN BIAYA

GRAHA NATURA 10x25

Proyek : Pembangunan Rumah Tinggal

Lokasi : Graha Natura
Type : 10x25 m
Luas : 243 m2 01 April 2019

No. Sub Total 1,431,365,243.88

1 - Pekerjaan Struktur 627,841,985.71
2 - Pekerjaan Arsitektur 449,267,106.17
3 - Pekerjaan MEP 124,927,610.00
4 - Pekerjaan Kolam Renang 229,328,542.01

Jasa Kontraktor 10% 143,136,524.39

Total 1,574,501,768.27
Pembulatan 1,574,500,000.00
PPn 10% 157,450,000.00
Grand Total 1,731,950,000.00
 RENCANA ANGGARAN BIAYA BANGUNAN INDUK
STRUKTUR dan ARCITEC GRAHA NATURA L 10

Proyek : Pembangunan Rumah Tinggal

Lokasi : Graha Natura
Type : 10x25 m
Luas : 243 m2

VOL SAT HARGA SAT JML TOTAL

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi Awal dan Akhir 1.00 ls 2,500,000.00 2,500,000
2 Pagar seng Proyek 74.00 m1 25,000.00 1,850,000
3 Listrik kerja 1.00 ls 4,000,000.00 4,000,000
4 Air Kerja 1.00 ls 4,000,000.00 4,000,000
5 Anti Rayap 250.00 m2 14,500.00 3,625,000

Sub Jumlah 15,975,000

II PEKERJAAN TANAH DAN GALIAN PONDASI

1 Bouwplank 86.00 m1 28,500.00 2,451,000
2 Kepruk kepala tiang pancang 30.00 bh 10,000.00 300,000
3 Galian tanah Pond P 1 (50X50X50) 2.27 m3 60,000.00 136,080
4 Galian tanah Pond P 1A (60X55X50) 3.50 m3 60,000.00 210,210
5 Galian tanah Pond P 1B (60X60X50) 1.03 m3 60,000.00 61,740
6 Galian tanah Pond P 1C (80X50X50) 0.38 m3 60,000.00 22,680
7 Galian tanah Pond P 2 (110X60X60) 2.02 m3 60,000.00 120,960
8 Galian tanah sloof 21.72 m3 60,000.00 1,303,284
9 Pemadatan Galian Pondasi 37.95 m2 17,500.00 664,099
10 Pasir urug bawah pondasi t 10cm 3.79 m3 190,000.00 721,022
11 Lantai kerja untuk pondasi 1.90 m3 975,000.00 1,849,989
11 Urugan Sirtu kembali dalam bangunan 36.92 m3 145,000.00 5,352,784
12 Urugan Sirtu kembali Luar bangunan 18.55 m3 145,000.00 2,689,025
13 Urugan Pasir bawah lantai kerja t=10 cm 13.67 m3 190,000.00 2,597,300
15 Lantai kerja 1:3:5 bawah Keramik T=5cm 6.84 m2 975,000.00 6,664,125

Sub Jumlah 25,144,297

III PEKERJAAN BETON

Pond beton pilecap
1 Pond beton pilecap P 1 (50X50X50) 1.13 m3 3,653,100.00 4,109,738
2 Pond beton pilecap P 1A (60X55X50) 1.82 m3 4,482,700.00 8,136,101
3 Pond beton pilecap P 1B (60X60X50) 0.54 m3 4,577,000.00 2,471,580
4 Pond beton pilecap P 1C (80X50X50) 0.20 m3 3,074,300.00 614,860
5 Pond beton pilecap P 2 (110X60X60) 1.19 m3 3,174,700.00 3,771,544
Beton sloof
1 Sloof S 1 -1 (0,15x0,3) 0.33 m3 3,873,100.00 1,272,313
2 Sloof S 1-2 (0,2x0,3) 0.732 m3 3,281,500.00 2,402,058
3 Sloof S 1-3 (0,2x0,3) 1.161 m3 3,397,600.00 3,944,614
4 Sloof S 1-4 (0,2x0,3) 0.600 m3 3,823,300.00 2,293,980
5 Sloof S 2-1 (0,2x0,4) 2.136 m3 3,293,600.00 7,035,130
6 Sloof S 2-2 (0,2x0,4) 0.400 m3 3,427,800.00 1,371,120
7 Sloof S 4-1 (0,25x0.4) 1.55 m3 3,251,600.00 5,039,980
8 Sloof S 4-2 (0,25x0,4) 5.17 m3 3,064,700.00 15,829,176
9 Sloof S 5-1 (0,4x0,3) 0.68 m3 2,502,400.00 1,696,627
10 Sloof SK 3-1 (0,25x0,5) 0.75 m3 3,501,900.00 2,626,425
11 Sloof Sad1 (0,13x0,2) 0.03 m3 4,297,100.00 134,070
12 Sloof Sad2 (0,4x0,4) 0.60 m3 2,341,800.00 1,405,080
13 Beton Ready Mix K225 t.10 cm (Pembesian Wiremesh M-6 ; 2 lapis) 12.368 m3 1,535,000.00 18,984,113
Beton kolom lt 1 (t=3.6)
1 Kolom K1 13X30 0.82 m3 5,582,400.00 4,567,631
2 Kolom K1A 13X30 1.23 m3 4,944,600.00 6,084,083
3 Kolom K2 13X40 1.72 m3 5,550,514.26 9,533,341
4 Kolom K4 25X30 0.95 m3 4,214,700.00 4,021,667
 VOL SAT HARGA SAT JML TOTAL
5 Kolom K5 13X40 + 13X40 0.32 m3 6,335,200.00 2,025,091
6 Kolom K6 25X40 1.72 m3 4,030,500.00 6,936,491
7 Kolom CP 13X13 1.88 m3 5,460,900.00 10,245,948
8 Kolom CP' 13X25 1.84 m3 5,228,500.00 9,626,322
9 Beton meja dapur 0.19 m3 3,516,550.00 654,078

Beton kolom dan balok lt 2 (t=3.815m)

1 Kolom K1 13X30 2.21 m3 5,582,400.00 12,344,361
2 Kolom K1A 13X30 0.25 m3 4,944,600.00 1,214,888
3 Kolom K2 13X40 0.49 m3 5,550,514.26 2,727,523
4 Kolom CP 13X13 0.85 m3 5,460,900.00 4,651,376
5 Kolom CP' 13X25 1.54 m3 5,228,500.00 8,029,015
Balok lt 2
1 Balok Latai(13x13cm) 0.41 m3 3,654,010.80 1,516,031
2 Beton meja wastafel 0.12 m3 3,516,550.00 421,986
3 Balok B1-1 (13x20 ) 0.81 m3 4,944,400.00 3,985,186
4 Balok B1-1 (13x20 ) (sabuk pagar) 0.85 m3 4,944,400.00 4,178,018
5 Balok B2-1 (13x30 ) 0.11 m3 4,787,700.00 513,481
6 Balok B2-2 (13x30 ) 0.50 m3 4,966,300.00 2,469,493
7 Balok B2-3 (13x30 ) 0.16 m3 5,208,100.00 812,464
8 Balok B2-4 (13x30 ) 0.96 m3 5,287,900.00 5,052,588
9 Balok B3-1 (13x40 ) 0.21 m3 4,967,522.69 1,033,245
10 Balok B3-2 (13x40 ) 2.47 m3 5,329,328.24 13,177,297
11 Balok B3-3 (13x40) 1.04 m3 5,329,328.24 5,542,501
12 Balok B4-1 (13x50) 0.76 m3 5,065,493.70 3,868,771
13 Balok BK4-1 (13x50) 0.11 m3 5,065,493.70 543,274
14 Balok B6-1 (20x60 ) 0.48 m3 4,800,500.00 2,304,240
15 Balok BK6-1 (20x60 ) 0.20 m3 4,983,600.00 986,753
16 Balok B7-1 (13x69 ) 0.36 m3 5,329,900.00 1,912,368
17 Balok Bad1 (25x40 ) 0.38 m3 4,245,900.00 1,592,213
18 Balok BK3-1 (13X40) 0.37 m3 5,329,328.24 1,967,588
19 Balok BK4-2 (13X50 ) 0.20 m3 5,065,493.70 987,771
20 Balok BB (13X30) 0.23 m3 4,966,300.00 1,162,114
21 Balok BP(13x15 ) 0.97 m3 3,654,010.80 3,544,847
22 Beton plat B t = 12 mm 1.77 m3 3,481,155.09 6,166,866
23 Beton plat C t = 12 mm 1.45 m3 3,481,155.09 5,044,194
24 Beton plat D t = 12 mm 3.56 m3 3,481,155.09 12,379,684
25 Beton plat F t = 12 mm 10.46 m3 3,481,155.09 36,427,851
Balok atap
1 Balok Latai(13x13cm) 0.35 m3 3,654,010.80 1,262,844
2 Balok B1-1 (13x20 ) 0.10 m3 4,944,400.00 514,218
3 Balok B2-1 (13x30 ) 0.06 m3 4,787,700.00 280,080
4 Balok B2-2 (13x30 ) 1.63 m3 4,966,300.00 8,076,694
5 Balok B2-3 (13x30 ) 0.67 m3 5,208,100.00 3,503,749
6 Balok B3-1 (13x40 ) 0.38 m3 5,035,600.00 1,924,606
7 Balok B3-2 (13x40 ) 0.58 m3 5,361,500.00 3,122,538
8 Balok BK2-1 (13X30 ) 0.09 m3 5,292,200.00 495,350
9 Balok tambahan untuk atap (13X20 ) 0.25 m3 4,944,400.00 1,253,405
10 Balok tambahan untuk atap (13x30 ) 0.37 m3 4,787,700.00 1,773,843
11 Beton plat C t = 12 mm 2.84 m3 3,640,000.00 10,319,400
12 Beton plat kanopi 0.94 m3 3,640,000.00 3,420,144
13 Sewa pompa 2.00 hr 3,000,000.00 6,000,000
14 Sewa vibrator 2.00 hr 375,000.00 750,000
15 Beton Tangga 1.90 m3 3,448,328.40 6,561,307

Sub Jumlah 332,649,324

IV PEKERJAAN PASANGAN DAN PLESTERAN
Pasangan Dinding Bata Ringan ex. Falcon tebal 12,5cm
1 Pasangan Dinding bata ringan single lt. 1 (12.5 cm) 340.00 m2 108,000.00 36,719,784
2 Pasangan Dinding bata ringan double lt. 1 110.47 m2 216,000.00 23,861,250
3 Pasangan Dinding bata ringan single lt 2 (12.5 cm) 134.02 m2 108,000.00 14,473,890
4 Pasangan Dinding bata ringan double lt 2 84.42 m2 216,000.00 18,235,368
5 Plesteran Dinding camp 1:5 + acian 1,214.84 m2 65,000.00 78,964,763
 VOL SAT HARGA SAT JML TOTAL
6 Plesteran beton camp 1:5 + acian 11.57 m2 65,000.00 752,050
7 Plesteran Dinding trasram camp 1:2 129.97 m2 40,000.00 5,198,880
8 Tali air aluminium kanopi 18.70 m1 25,000.00 467,500
9 Tali air aluminium plint lantai 158.20 m1 25,000.00 3,955,000
10 Benangan profil lantai 2 elv. + 3.57 6.00 m1 75,000.00 450,000
11 Benangan penebalan dinding lantai 2 12.00 m1 85,000.00 1,020,000
12 Benangan Sudut 377.82 m1 30,000.00 11,334,600
13 Waterprofing ( Aksen ) :
- KM/WC 59.17 m2 60,000.00 3,550,080
- Dak Dan Atap, Elastiskote Ex Aksen 28.35 m2 60,000.00 1,701,000

Sub Jumlah 200,684,164.50

V PEKERJAAN ATAP
1 Corrugated Metal Roof (C Steel Ex Jaindo) + Pemasangan 1.00 ls 20,200,000.00 20,200,000
2 Penutup Atap Genteng Beton ex Monier + ongkos 173.58 m2 95,000.00 16,489,958
3 Nok Genteng Beton ex Monier + top flex + ridge tree 39.46 m1 198,000.00 7,813,018
4 Nok akhiran Genteng Beton ex Monier 4.00 bh 44,500.00 178,000
5 Nok 3 arah Genteng Beton ex Monier 2.00 bh 31,800.00 63,600
6 Aluminium Woven Met single side ex. Wavin 173.58 m2 17,500.00 3,037,624
7 Lisplank Conwood Eave 2in1 tebal 1,6 cm 53.40 m1 105,000.00 5,607,000

Sub Jumlah 53,389,199.72

Sub Total 627,841,985.71
 RENCANA ANGGARAN BIAYA BANGUNAN INDUK
ARCITEC GRAHA NATURA L 10
Proyek : Pembangunan Rumah Tinggal
Lokasi : Graha Natura
Type : 10x25 m
Luas : 243 m2

VOL SAT HARGA SAT JML TOTAL

I PEKERJAAN PENGECATAN
1 Pengecatan Dinding Interior Jotaplast lt 1 202.15 m² 32,000.00 6,468,840
Pengecatan Dinding Interior Jotaplast lt 2 220.78 m² 32,000.00 7,064,864
2 Pengecatan Dinding Exterior Jotashield 385.45 m² 45,000.00 17,345,399
3 Pengecatan Dinding Pagar Tekstur Jotashield antifade 176.44 m² 60,000.00 10,586,100
4 Pengecatan Plafon Interior 198.00 m² 32,000.00 6,336,000
5 Pengecatan Plafon Exterior 71.68 m² 45,000.00 3,225,600
6 Pengecatan lisplank woodplank 53.40 m1 45,000.00 2,403,000

Sub Jumlah (III) 53,429,802.50

II PEKERJAAN PLAFOND
1 Plafond Interior Rangka + Gypsum Board 9 mm 198.00 m² 87,500.00 17,325,000
Jayaboard/ Elephant
2 Plafond Eksterior Rangka + Calciboard 60.11 m² 95,000.00 5,710,450
6 mm/ Plaster Sheet
3 List Plafond Aluminium Profil Shadow 263.20 m¹ 22,500.00 5,922,000
Line 1,5 cm x 1,5 cm Jayaboard
4 Mainhole 1.00 bh 100,000.00 100,000

Sub Jumlah 29,057,450.00

III PEKERJAAN PENUTUP LANTAI
• Lantai 1
1 Teras, Keramik Platinum Type Stone Black 40x40. 5.41 m² 204,300.00 1,104,242
KT Utama, Granit tile Estilo GEB 01 Celia (polished) 80x80cm
2 25.50 m² 228,500.00 5,826,750
Ex. Niro granit
R. Keluarga, R. Makan, Pantry, Selasar, Granit tile Estilo GEB
3 55.88 m² 228,500.00 12,767,438
01 Celia (polished) 80x80cm Ex. Niro granit
4 Screeding 81.38 m² 65,000.00 5,289,375
Dapur, R. Pembantu, R. Jemur, Keramik Roman G337403
4 13.50 m² 178,010.00 2,403,135
Graniti Smoke 30x30
Keramik Lantai Powder Room, Keramik Roman G447311
5 2.75 m² 185,050.00 508,888
Chrysant Bone 40x40
Keramik Dinding Powder Room, Keramik Roman W40514
6 16.46 m² 189,500.00 3,118,223
dTrieste Winter 20x40
7 Meja Wastafel Powder, Marmer Crema Marvile 2cm 1.00 bh 1,250,000.00 1,250,000
Meja dan dinding Dapur, Keramik Roman G337106 Vivas
10 5.69 m² 182,300.00 1,036,376
Bianco 30x30
11 Tali Air Atas Keramik Dinding Meja Dapur 4.35 m¹ 21,500.00 93,525
12 Keramik Lantai KM Lt 1, Roman 60x60 / setara 5.50 m² 273,600.00 1,504,800
Keramik Dinding KM Utama Lt 1, Keramik Roman W63314
13 24.08 m² 227,400.00 5,476,702
dSerio Lile 30x60
14 Meja Wastafel KM Lt 1, Marmer Crema Marvile 2cm 1.00 bh 1,250,000.00 1,250,000
Keramik Lantai KM Pembantu, Keramik Roman G337213
15 1.50 m² 178,010.00 267,015
Dallas Mocha 30x30
Keramik Dinding KM Pembantu, Keramik Roman G337212
16 5.10 m² 183,010.00 933,351
Dallas Beiga 30x30
17 Tali Air Atas Keramik Dinding 4.25 m¹ 21,500.00 91,375
Finishing Lantai Outdoor Shower + Pool Deck Area K. Renang,
18 20.59 lbr 376,105.00 7,743,062
Conwood Deck 12" D1 (300 x 3050 x 25 mm)
19 Pemasangan Conwood 1.00 ls 1,750,000.00 1,750,000
20 Cat Fiber Kote Ex Propan Raya 1.00 ls 1,750,000.00 1,750,000
 VOL SAT HARGA SAT JML TOTAL

• Lantai 2
KT. Utama Lt 2, R. Tidur Anak 1&2, Koridor, Gudang, Granit
1 81.44 m² 228,500.00 18,608,469
tile Estilo GEB 01 Celia (polished) 80x80cm Ex. Niro granit
2 Screeding 81.44 m² 65,000.00 5,293,438
Keramik Lantai KM Utama Lt 2, Keramik G447311 Chrysant
3 5.50 m² 185,050.00 1,017,775
Bone 40x40
Keramik Dinding KM Utama Lt 2, Keramik W40514 dTriesten
4 24.08 m² 189,500.00 4,563,918
Winter 20x40
5 Meja Wastafel KM Utama Lt 2, Marmer Cremanata 2cm 1.00 bh 1,250,000.00 1,250,000
Keramik Lantai KM Anak Lt 2, Keramik G447311 Chrysant
6 5.50 m² 185,050.00 1,017,775
Bone 40x40
Keramik Dinding KM Anak Lt 2, Keramik W40514 dTriesten
7 24.08 m² 189,500.00 4,563,918
Winter 20x40
8 Meja Wastafel KM Anak 2 Lt 2, Marmer Cremanata 2cm 1.00 bh 1,250,000.00 1,250,000
Tangga Utama Horizontal, Conwood Stair Horizontal 12"
9 27.00 btg 165,000.00 4,455,000
(300x1200x25 mm)
Tangga Utama Vertikal, Conwood Stair Horizontal 8"
10 21.00 btg 165,000.00 3,465,000
(200x1220x16 mm)
11 Pemasangan Conwood 1.00 ls 2,000,000.00 2,000,000
12 Cat Fiber Kote Ex Propan Raya 1.00 ls 2,000,000.00 2,000,000

Sub Jumlah 103,649,546.04

IV PEKERJAAN PINTU DAN JENDELA
1 P-01 ( Pintu Utama ) 1.00 unit
- Kusen Kayu 0.07 m³ 25,000,000.00 1,750,000
- Daun Pintu Solid 2.00 bh 4,000,000.00 8,000,000
- Kaca Bening 6mm 0.74 m² 100,000.00 74,400
- Finish Melamin Kusen 6.65 m¹ 70,000.00 465,500
- Finish Melamin Daun Pintu 6.91 m² 165,000.00 1,140,150
- Engsel Dekson ESS DL 4x3x3 2BB SSS 3.00 psg 85,750.00 257,250
- Mortise Lock Roller DKS RL DL 8585 SSS 1.00 set 131,250.00 131,250
- Pull Handle Mach PH 0430 1000 SS 2.00 psg 510,300.00 1,020,600
- Cylinder DC 60mm SN 1.00 bh 63,350.00 63,350
- Escutcheon ESCN D13 SS 1.00 psg 71,050.00 71,050
- Ongkos Pemasangan 1.00 ls 450,000.00 450,000
- Benangan Sudut 10.20 m¹ 30,000.00 306,000
2 P-02 (Powder Room) 1.00 unit
- Kusen Kayu 0.05 m³ 25,000,000.00 1,318,500
- Daun Pintu 1.00 bh 2,750,000.00 2,750,000
- Finish Melamin Kusen 5.60 m¹ 70,000.00 392,000
- Finish Melamin Daun Pintu 3.30 m² 165,000.00 543,675
- Engsel Dekson ESS DL 4x3x3 2BB SSS 2.00 psg 85,750.00 171,500
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 set 123,900.00 123,900
- Handle LHTR 0819 SSS 1.00 psg 171,150.00 171,150
- Cylinder DKS CYL TC DC DL 60 SN 1.00 bh 79,800.00 79,800
- Ongkos Pemasangan 1.00 ls 450,000.00 450,000
- Benangan Sudut 11.20 m¹ 30,000.00 336,000
3 P-03 (K. Mandi) 3.00 unit
- Kusen Kayu 0.16 m³ 25,000,000.00 3,915,000
- Daun Pintu 3.00 bh 2,750,000.00 8,250,000
- Finish Melamin Kusen 16.80 m¹ 70,000.00 1,176,000
- Finish Melamin Daun Pintu 10.60 m² 165,000.00 1,749,330
- Engsel Dekson ESS DL 4x3x3 2BB SSS 4.50 psg 85,750.00 385,875
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 3.00 set 123,900.00 371,700
- Handle LHTR 0819 SSS 3.00 psg 171,150.00 513,450
- Cylinder DKS CYL TC DC DL 60 SN 3.00 bh 79,800.00 239,400
- Ongkos Pemasangan 3.00 ls 450,000.00 1,350,000
 VOL SAT HARGA SAT JML TOTAL
- Benangan Sudut 33.60 m¹ 30,000.00 1,008,000
4 P-03 (Dapur & R. Service) 1.00 unit
- Kusen Kayu 0.05 m³ 25,000,000.00 1,305,000
- Daun Pintu + Kaca es 6 mm 1.00 m² 2,750,000.00 2,750,000
- Finish Melamin Kusen 5.60 m¹ 70,000.00 392,000
- Finish Melamin Daun Pintu 4.01 m² 165,000.00 661,980
- Engsel Dekson ESS DL 4x3x3 2BB SSS 1.50 psg 85,750.00 128,625
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 set 123,900.00 123,900
- Handle LHTR 0819 SSS 1.00 psg 171,150.00 171,150
- Double Cylinder DKS CYL DC DL 60 SN 1.00 bh 63,350.00 63,350
- Ongkos Pemasangan 1.00 ls 450,000.00 450,000
- Benangan Sudut 11.20 m¹ 30,000.00 336,000
5 P-04 ( Kamar Tidur ) 4.00 unit
- Kusen Kayu 0.21 m³ 25,000,000.00 5,310,000
- Daun Pintu 4.00 bh 2,750,000.00 11,000,000
- Finish Melamin Kusen 22.80 m¹ 70,000.00 1,596,000
- Finish Melamin Daun Pintu 15.04 m² 165,000.00 2,481,600
- Engsel Dekson ESS DL 4x3x3 2BB SSS 6.00 psg 85,750.00 514,500
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 4.00 set 123,900.00 495,600
- Lever Handle DKS LHTR 0819 SSS 4.00 psg 171,150.00 684,600
- Double Cylinder DKS CYL DC DL 60 SN 4.00 bh 63,350.00 253,400
- Ongkos Pemasangan 4.00 ls 450,000.00 1,800,000
- Benangan Sudut 45.60 m¹ 30,000.00 1,368,000
6 P-05 (Kamar Pembantu) 1.00 unit
- Kusen Kayu 0.09 m³ 25,000,000.00 2,148,750
- Daun Pintu 3.15 m² 1,472,000.00 4,633,267
- Finish Melamin Kusen 9.20 m¹ 70,000.00 644,000
- Finish Melamin Daun Pintu + Daun Jendela 6.30 m² 165,000.00 1,038,708
- Engsel DKS ESS 4x3x2mm 2BB DLX SSS 2.00 psg 85,750.00 171,500
- Engsel DKS 3x2.5x2 2BB Deluxe SS 1.00 psg 41,650.00 41,650
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 set 123,900.00 123,900
- Lever Handle DKS LHTR 0819 SSS 1.00 psg 171,150.00 171,150
- Double Cylinder DKS CYL DC DL 60 SN 1.00 bh 63,350.00 63,350
- Hak Angin DKS HA 10" SS 2.00 psg 46,200.00 92,400
- Spring Knip DKS SK 018 BR SN 1.00 psg 49,700.00 49,700
- Escutcheon ESCN D13 SS
- Ongkos Pemasangan 1.00 ls 450,000.00 450,000
- Benangan Sudut 15.40 m¹ 30,000.00 462,000
5 P ( Gudang) 1.00 unit
- Kusen Kayu 0.05 m³ 25,000,000.00 1,327,500
- Daun Pintu (ada kisi-kisi di bagian bawah) 1.00 bh 2,500,000.00 2,500,000
- Finish Melamin Kusen 5.70 m¹ 70,000.00 399,000
- Finish Melamin Daun Pintu 4.01 m² 165,000.00 661,980
- Engsel Dekson ESS DL 4x3x3 2BB SSS 1.50 psg 85,750.00 128,625
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 set 123,900.00 123,900
- Lever Handle DKS LHTR 0819 SSS 1.00 psg 171,150.00 171,150
- Double Cylinder DKS CYL DC DL 60 SN 1.00 bh 63,350.00 63,350
- Ongkos Pemasangan 1.00 ls 450,000.00 450,000
- Benangan Sudut 11.40 m¹ 30,000.00 342,000
P-06 Pintu Almunium Nexsta 70 Door (A) + Louver ( KM
7 1.00 unit 5,806,500.00 5,806,500
Service )
- Engsel DKS ESS 4x3x3mm 2BB DLX SSS 2.00 psg 85,750.00 171,500
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 bh 123,900.00 123,900
- Lever Handle DKS LHTR 0819 SSS 1.00 psg 171,150.00 171,150
- Cylinder DKS CYL TC DC DL 60 SN 1.00 bh 79,800.00 79,800
- Benangan Sudut 11.10 m¹ 30,000.00 333,000
8 P-06' Pintu Almunium Nexsta 70 Door (A) + Louver ( Carport ) 1.00 unit 5,847,500.00 5,847,500
- Engsel DKS ESS 4x3x3mm 2BB DLX SSS 2.00 psg 85,750.00 171,500
- Mortise Lock Swing Inter Latch DKS IL DL 8585 SSS 1.00 bh 123,900.00 123,900
- Lever Handle DKS LHTR 0819 SSS 1.00 psg 171,150.00 171,150
 VOL SAT HARGA SAT JML TOTAL
- Cylinder DKS CYL TC DC DL 60 SN 1.00 bh 79,800.00 79,800
- Benangan Sudut 11.32 m¹ 171,150.00 1,937,418
9 J-01 1.00 unit 3,327,500.00 3,327,500
- Benangan Sudut 12.80 m¹ 30,000.00 384,000
10 J-02 2.00 unit 10,221,400.00 20,442,800
- Benangan Sudut 30.60 m¹ 30,000.00 918,000
11 J-03 2.00 unit 6,164,400.00 12,328,800
- Benangan Sudut 27.60 m¹ 30,000.00 828,000
12 J-05 1.00 unit 3,621,400.00 3,621,400
- Benangan Sudut 11.40 m¹ 30,000.00 342,000
13 J-06 1.00 unit 3,181,400.00 3,181,400
- Benangan Sudut 14.00 m¹ 30,000.00 420,000
14 J-07 1.00 unit 4,831,500.00 4,831,500
- Benangan Sudut 17.00 m¹ 30,000.00 510,000
15 J-08 4.00 unit 2,212,900.00 8,851,600
- Benangan Sudut 40.48 m¹ 30,000.00 1,214,400
16 J-09 3.00 unit 2,184,500.00 6,553,500
- Benangan Sudut 26.76 m¹ 30,000.00 802,800
17 J-10 1.00 unit 5,142,100.00 5,142,100
- Benangan Sudut 14.24 m¹ 30,000.00 427,200
18 KC1 Nexsta 70 cs (A) + Fix 1.00 unit 758,500.00 758,500
- Benangan Sudut 5.80 m¹ 30,000.00 174,000
19 Kaca mati KC2 1.00 unit 1,200,000.00 1,200,000
- Benangan Sudut 11.55 m¹ 30,000.00 346,500
20 Railing Tangga Utama 7.90 m' 880,000.00 6,952,000
21 Para-para Almunium J10 3.07 m' 750,000.00 2,305,200

Sub Jumlah 188,048,733.20

 VOL SAT HARGA SAT JML TOTAL
V PEKERJAAN FASADE
1 Granite tile Venus 60x120 20.24 m² 485,650.00 9,828,803
2 Para para tampak depan (Alumunium 4/6 dan 5/10) 2.12 m² 750,000.00 1,590,000
11,418,803.24
VI PEKERJAAN CARPORT
1 Coral Sikat ampyangan 31.08 m² 205,000.00 6,370,375
2 Urugan Sirtu Dan Pemadatan 6.22 m³ 145,000.00 901,175
3 Cor Beton 3.11 m³ 1,460,000.00 4,536,950
4 Canopy Carport ex. Alderon 31.08 m² 575,000.00 17,868,125

Sub Jumlah 29,676,625.00

VII PEKERJAAN LAIN-LAIN
1 Beton atap meter listrik 0.23 m3 3,451,476.60 809,199
2 Pas. Bata Pagar Depan+Rumah Pompa+Meteran Listrik 9.86 m² 90,000.00 887,119
3 Plesteran dan acian Pagar Depan 19.71 m² 65,000.00 1,281,394
4 Finishing Kamprot 8.67 m² 60,000.00 520,185
5 Pintu Pagar Depan (slading+pintu swing) 7.91 m² 750,000.00 5,934,375
6 Pagar Depan (Besi Hollow) 3.56 m² 750,000.00 2,671,875
7 Pintu Almunium untuk Bok Meteran Listrik dan Air + kaca mati 2.00 unit 400,000.00 800,000
8 Pompa Ex Groundfos JP Basic 3 + Asesoris + Pemasangan 1.00 unit 3,800,000.00 3,800,000
9 Sewa Scafolding/ Alat bantu 1.00 ls 5,000,000.00 5,000,000
Pengecatan Waterprofing pagar belakang dan dinding rumah
3 204.70 m² 60,000.00 12,282,000
lt.2 batas kav. Merk Setara Elastiskote ex Aksen

Sub Jumlah 33,986,146.19

Total 449,267,106.17
 RENCANA ANGGARAN BIAYA BANGUNAN INDUK
MEP GRAHA NATURA L 10

Proyek : Pembangunan Rumah Tinggal

Lokasi : Graha Natura
Type : 10x25 m
Luas : 243 m2

VOL SAT HARGA SAT JML TOTAL

I PEKERJAAN INSTALASI AIR HUJAN
1 Roof Drain ø 2.5" 14.00 bh Rp 41,000.00 574,000.00
2 Floor Drain ø 2.5" 2.00 bh Rp 41,000.00 82,000.00
3 Pipa air hujan horizontal PVC type AW ø 4" 62.00 m¹ Rp 57,500.00 3,565,000.00
4 Pipa air hujan vertcal PVC type D ø 2,5" 59.00 m¹ Rp 38,750.00 2,286,250.00
5 Bak Kontrol 30x30 cm ( Dengan Tutup ) 8.00 bh Rp 195,000.00 1,560,000.00

Sub Jumlah 8,067,250.00

II PEKERJAAN INSTALASI AIR BERSIH
1 Pipa PP-R ø 1" PN 10 Ex Westpex 66.50 m¹ Rp 40,500.00 2,693,250.00
2 Pipa PP-R ø 3/4" PN 10 16.80 m¹ Rp 37,200.00 624,960.00
3 Pipa PP-R ø 1/2" PN 10 76.00 m¹ Rp 35,500.00 2,698,000.00
4 Pipa PP-R ø 3/4" PN 20 ( Air panas ) 38.00 m¹ Rp 67,400.00 2,561,200.00
5 Pipa Header 2" + aksesoris(Hider 1jt + kran +sok 1jt) 1.00 unit Rp 1,250,000.00 1,250,000.00
6 Asesories 2.00 set Rp 1,000,000.00 2,000,000.00
7 Tandon Bawah Air Bersih 2 m³ + Pemasangan 1.00 bh Rp 2,500,000.00 2,500,000.00

Sub Jumlah 14,327,410.00

III PEKERJAAN INSTALASI AIR KOTOR
1 Pipa air kotor horizontal PVC type AW ø 3" 39.00 m¹ Rp 66,250.00 2,583,750.00
2 Pipa air kotor vertical PVC type D ø 3" 15.50 m¹ Rp 46,000.00 713,000.00
3 Pipa air kotor horizontal PVC type AW ø 1,5" 4.00 m¹ Rp 35,000.00 140,000
4 Pipa kotoran horizontal PVC type AW ø 4" 35.50 m¹ Rp 88,500.00 3,141,750.00
5 Pipa kotoran vertical PVC type D ø 3" 15.50 m¹ Rp 46,000.00 713,000.00
6 Pipa exhaust horizontal PVC type AW ø 3" 28.00 m¹ Rp 66,250.00 1,855,000.00
7 Pipa exhaust vertical PVC type D ø 3" 4.40 m¹ Rp 46,000.00 202,400.00
8 Pipa buangan mesin cuci PVC type AW ø 3" 4.00 m¹ Rp 37,500.00 150,000.00
9 Pipa vent PVC type AW ø 1,5" 4.00 m¹ Rp 35,000.00 140,000.00
10 Grease Trap 1.00 unit Rp 600,000.00 600,000.00
11 Jebakan Hawa 1.00 unit Rp 750,000.00 750,000.00
12 Bioseptictank 1.00 unit Rp 2,800,000.00 2,800,000.00

Sub Jumlah 13,788,900.00

IV PEKERJAAN SANITARY
Powder Room Lantai 1
1. Monoblock, ex TOTO CW 421 J White+SW 420 JP 1.00 bh Rp 1,950,000.00 1,950,000
2. Jet spray, ex. TOTO TX 403 SMCRB 1.00 bh Rp 479,450.00 479,450
3. Washtafel, ex. TOTO LW 240 CJ + LW240 HFJ CJ 1.00 set Rp 1,542,000.00 1,542,000
4. Kran washtafel, ex. TOTO TX 108 LDN 1.00 set Rp 744,000.00 744,000
5. Floor drain, ex. ROCOCO tipe 9599 1.00 bh Rp 171,000.00 171,000
6. Exhaust fan, panasonic FV-25 TGU 1.00 bh Rp 310,000.00 310,000
KM/WC utama Lantai 1
7 Monoblock, ex TOTO CW 840 J White 1.00 bh Rp 4,738,500.00 4,738,500
8 Jet Spray, ex. TOTO TX 403 SMCRB 1.00 bh Rp 479,450.00 479,450
9 Washtafel, ex. TOTO LW 540 J 1.00 bh Rp 2,668,400.00 2,668,400
10 Kran Washtafel, ex. TOTO TX 115 LT 1.00 bh Rp 1,437,000.00 1,437,000
11 Floor drain, ex. ROCOCO 2.00 bh Rp 171,000.00 342,000
12 Shower, ex. TOTO TX 488 SIZ 1.00 bh Rp 2,114,000.00 2,114,000
13 Mixer Shower, ex. TOTO TX 405 SD 1.00 bh Rp 711,500.00 711,500
14 Kaca Shower, Tempered 10 mm, Lis Kaca Shower 2.24 m² Rp 500,000.00 1,118,700
15 Exhaust Fan, Ex Panasonic FV-25 TGU 1.00 bh Rp 310,000.00 310,000
 VOL SAT HARGA SAT JML TOTAL
KM/WC Pembantu
16 Closet, ex. TOTO CE 7 White 1.00 bh Rp 350,750.00 350,750
17 Kran dinding, ex. San Ei, type Y 20 J 1.00 bh Rp 287,500.00 287,500
18 Tempat sabun, ex. TOTO S 11 N white 1.00 bh Rp 67,300.00 67,300
19 Floor drain, ex. OPTIMA 1.00 bh Rp 102,000.00 102,000
KM/WC Anak Lantai 2
20 Monoblock, ex TOTO CW 421 J White + SW 420 JP 1.00 bh Rp 1,950,000.00 1,950,000
21 Jet spray, ex. TOTO TX 403 SMCRB 1.00 bh Rp 479,450.00 479,450
22 Washtafel, ex. TOTO LW 642 CJ 1.00 bh Rp 1,999,050.00 1,999,050
23 Kran washtafel, ex. TOTO TX 115 LRS 1.00 bh Rp 925,500.00 925,500
24 Shower, ex. TOTO TX 465 SEN 1.00 bh Rp 893,000.00 893,000
25 Mixer shower, ex. TOTO TX 405 SD 1.00 bh Rp 711,500.00 711,500
26 Floor drain, ex. ROCOCO 2.00 bh Rp 171,000.00 342,000
27 Kaca Shower, Tempered 10 mm, Lis Kaca Shower 2.07 m² Rp 500,000.00 1,034,000
28 Exhaust Fan, ex. Panasonic FV-25 TGU 1.00 bh Rp 310,000.00 310,000
KM/WC utama Lantai 2
29 Monoblock, ex TOTO CW 421 J White + SW 420 JP 1.00 bh Rp 1,950,000.00 1,950,000
30 Jet Spray, ex. TOTO TX 403 SMCRB 1.00 bh Rp 479,450.00 479,450
31 Washtafel, ex. TOTO LW 642 CJ 1.00 bh Rp 1,999,050.00 1,999,050
32 Kran Washtafel, ex. TOTO TX 115 LRS 1.00 bh Rp 925,500.00 925,500
33 Shower, ex. TOTO TX 465 SEN 1.00 bh Rp 893,000.00 893,000
34 Mixer shower, ex. TOTO TX 405 SD 1.00 bh Rp 711,500.00 711,500
35 Floor drain, ex. ROCOCO 2.00 bh Rp 171,000.00 342,000
36 Kaca Shower, Tempered 10 mm, Lis Kaca Shower 2.07 m² Rp 500,000.00 1,034,000
37 Exhaust Fan, Ex Panasonic FV-25 TGU 1.00 bh Rp 310,000.00 310,000
Dapur Kotor, Laundry Dan Taman
38 Bak cuci, Blanco (1 lubang) 1.00 bh Rp 1,500,000.00 1,500,000
39 Kran bak cuci, San Ei Tipe A 57 JX 1.00 bh Rp 512,500.00 512,500
40 Kran mesin cuci, San Ei Tipe Y 20 J 1.00 bh Rp 287,500.00 287,500
41 Kran taman, ex. San Ei tipe Y 30 J 2.00 bh Rp 325,750.00 651,500
Outdoor Shower
33. Shower, ex. TOTO TX 465 SEN 1.00 bh Rp 893,000.00 893,000
34. Mixer shower, ex. TOTO TX 405 SD 1.00 bh Rp 711,500.00 711,500
35. Floor drain, ex. OPTIMA 1.00 bh Rp 102,000.00 102,000

Sub Jumlah 41,870,550.00

IV PEKERJAAN ELEKTRIKAL
1 Pekerjaan Instalasi Titik Lampu Downlight 40.00 ttk Rp 175,000.00 7,000,000.00
2 Pekerjaan Instalasi Titik Lampu Outbow tabung 3.00 ttk Rp 175,000.00 525,000.00
3 Pekerjaan Instalasi Titik Lampu gantung 1.00 ttk Rp 175,000.00 175,000.00
4 Pekerjaan Instalasi Titik Lampu taman 2.00 ttk Rp 185,000.00 370,000.00
5 Pekerjaan Instalasi Titik Lampu dinding 2.00 ttk Rp 175,000.00 350,000.00
6 Pekerjaan Instalasi Titik Lampu tangga 1.00 ttk Rp 175,000.00 175,000.00
7 Pekerjaan Instalasi Stop kontak 25.00 ttk Rp 175,000.00 4,375,000.00
8 Pekerjaan Instalasi Stok Kontak AC 6.00 ttk Rp 275,000.00 1,650,000.00
10 Pekerjaan Instalasi Stop Kontak Pompa 2.00 ttk Rp 175,000.00 350,000.00
11 Pekerjaan Instalasi Stop Kontak Strika 1.00 ttk Rp 175,000.00 175,000.00
12 Pekerjaan Instalasi Stop Kontak Mesin Cuci 1.00 ttk Rp 175,000.00 175,000.00
13 Pekerjaan Instalasi Stop Kontak Waterheter 2.00 ttk Rp 175,000.00 350,000.00
14 Instalasi Kabel Data 8.00 ttk Rp 232,000.00 1,856,000
15 Pekerjaan Instalasi Exhousefan 4.00 ttk Rp 175,000.00 700,000.00
Pipa Refrigerant AC Min Panjang 12m+ Power Dari Indoor
9 6.00 ttk Rp 1,250,000.00 7,500,000.00
Ke Outdoor , termasuk pipa drain
Aksesoris Lampu Downlight Panasonic NLP72310 Cool
16 40.00 ttk Rp 61,000.00 2,440,000.00
White, Reflector Silver Specular 4" (Pasang + supply)
 VOL SAT HARGA SAT JML TOTAL
Aksesoris Lampu Outbow Tabung Panasonic NLP72305
17 3.00 ttk Rp 100,000.00 300,000.00
Silver Fosted D 4"(Pasang + supply)
18 Aksesoris Lampu taman Jenis LED Min 5 Watt (Pasang + su 2.00 ttk Rp 200,000.00 400,000.00
19 Aksesoris Lampu dinding(Pasang + supply) 2.00 ttk Rp 200,000.00 400,000.00
20 Aksesoris Lampu tangga(Pasang + supply) 1.00 ttk Rp 100,000.00 100,000.00
Aksesoris Stop Kontak Panasonic Style E Putih
21 25.00 ttk Rp 40,500.00 1,012,500.00
WESJP1121W+WEJ5911 (Pasang + supply)
Aksesoris Stop Kontak AC Panasonic Style E Putih
22 6.00 ttk Rp 71,500.00 429,000.00
WESJP1121W+WEJ5911 (Pasang + supply)
Aksesoris Stop Kontak Pompa Panasonic Style E Putih
23 2.00 ttk Rp 60,000.00 120,000.00
WESJP1121W+WEJ89911+WEJ5911 (Pasang + supply)
Aksesoris Stop Kontak Strika Panasonic Style E Putih
24 1.00 ttk Rp 40,500.00 40,500.00
WESJP1121W+WEJ5911 (Pasang + supply)
Aksesoris Stop Kontak Mesin Cuci Panasonic Style E Putih
25 1.00 ttk Rp 40,500.00 40,500.00
WESJP1121W+WEJ5911 (Pasang + supply)
Asesoris Stop Kontak Waterheter Panasonic Style E Putih
26 2.00 ttk Rp 60,000.00 120,000.00
WESJP1121W+WEJ89911+WEJ5911 (Pasang + supply)
Asesoris Instalasi Kabel Data Panasonic Style E Putih
27 8.00 ttk Rp 100,000.00 800,000.00
WEJ24886+WESJ78019W+WEJ5911 (Pasang + supply)
Aksesoris Saklar Tungal Panasonic Style E Putih
29 8.00 ttk Rp 42,500.00 340,000.00
WESJ5941+WESJ78029W+WEJ5911 (Pasang + supply)
Aksesoris Saklar Ganda Panasonic Style E Putih
30 16.00 ttk Rp 42,500.00 680,000.00
WESJ5931+WESJ78029W+WEJ5911 (Pasang + supply)
Aksesoris Saklar Hotel Panasonic Style E Putih
31 2.00 ttk Rp 42,500.00 85,000.00
WESJ5582+WESJ78029W+WEJ5911 (Pasang + supply)
32 Pasang Box Sekring Hanger 24 Group + Conex MCB 2.00 ttk Rp 600,000.00 1,200,000.00
33 Box Kabel Data 1.00 unit Rp 560,000.00 560,000.00
34 Pembagian Beban 1.00 ls Rp 500,000.00 500,000.00
36 MCB 6A Untuk Lantai 1-2 2.00 ttk Rp 55,000.00 110,000.00
37 MCB 10A Untuk Lantai 1-2 48.00 ttk Rp 55,000.00 2,640,000
38 Pasang Sisir MCB / Jumper 2.00 ttk Rp 150,000.00 300,000.00
39 MCB 3 Phase + Conex 2.00 ttk Rp 125,000.00 250,000.00
40 ELCB 3 Phase + Conex 2.00 ttk Rp 495,000.00 990,000
42 Kabel NYY 4x6 mm Untuk Persedian KWH Meter 12.00 m' Rp 95,000.00 1,140,000.00
Kabel NYY 4x6 mm Untuk Over Spaning Dari Box Lantai 1
43 20.00 m' Rp 95,000.00 1,900,000.00
Ke Lantai 2
44 Tarikan kabel grounding untuk instalasi 25.00 m' Rp 50,000.00 1,250,000.00
45 Sparing FO + tarikan pipa PE OD 32 mm 30.00 m' Rp 100,000.00 3,000,000.00

Sub Jumlah 46,873,500.00

Total 124,927,610.00
 RENCANA ANGGARAN BIAYA KOLAM RENANG
STRUKTUR GRAHA NATURA L 10

Proyek : Pembangunan Rumah Tinggal

Lokasi : Graha Natura
Type : 10x25 m
Luas : 243 m2

VOL SAT HARGA SAT JML TOT

I PEKERJAAN PONDASI
1 Galian area kolam renang 56.00 m3 60,000.00 3,360,000.00
2 Galian area ruang pompa 8.96 m3 60,000.00 537,600.00
3 Galian sloof kolam dan r pompa 3.40 m3 60,000.00 204,000.00
4 Galian tanah Pond P 1D (1.85X50X60) 1.000 m3 60,000.00 60,000.00
5 Pemadatan Galian Pondasi 31.95 m2 17,500.00 559,125.00
6 Pasir urug bawah pondasi t 10 cm 3.20 m3 190,000.00 607,050.00
7 Lantai kerja t 10 cm 3.20 m3 975,000.00 3,115,125.00
8 Urugan kembali 8.20 m3 15,000.00 122,947.50
9 Buangan tanah 1.00 ls 2,500,000.00 2,500,000.00

Sub Jumlah (I) 11,065,847.50

II PEKERJAAN STRUKTUR
1 Beton K-225 Sloof S 4-1 (0,25x0.4) +Integral waterprofing ex 2.78 m3 3,670,000.00 10,202,600.00
2 Beton K-225 Sloof S 4-2 (0,25x0,4)+Integral waterprofing ex S 0.30 m3 3,483,100.00 1,044,930.00
3 Beton K-225 Sloof S 4-3 (0,25x0,4)+Integral waterprofing ex S 0.32 m3 4,201,100.00 1,344,352.00
4 Beton K-225 Kolom K3 20X30+Integral waterprofing ex SIKA 0.70 m3 5,155,276.45 3,588,072.41
5 Beton pilecap P1 50X50X50 1.000 m3 4,071,600.00 4,071,600.00
6 Beton Kolam Renang w1+Integral waterprofing ex SIKA 7.25 m3 5,356,717.45 38,836,201.53
7 Beton Kolam Renang w2+Integral waterprofing ex SIKA 1.11 m3 5,356,717.45 5,962,026.52
8 Beton lantai Kolam Renang +Integral waterprofing ex SIKA 5.70 m3 5,356,717.45 30,533,289.48
9 Beton lantai ruang pompa +Integral waterprofing ex SIKA 1.04 m3 5,356,717.45 5,544,202.56
10 Waterprofing Elastiskote Ex Aksen 82.29 m2 78,000.00 6,418,620.00
11 Sewa pompa 1.00 hr 3,000,000.00 3,000,000.00
12 Sewa vibrator 1.00 hr 375,000.00 375,000.00

Sub Jumlah (II) 110,920,894.51

III PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasangan Dinding ruang pompa 7.42 m² 90,000.00 667,800.00
2 Plesteran Dinding ruang pompa 20.01 m² 65,000.00 1,300,650.00
3 Pasangan Dinding Kolam Tambahan bekisting pas bata 32.92 m2 90,000.00 2,962,350.00

Sub Jumlah (III) 4,930,800.00

IV PEKERJAAN INSTALASI KOLAM RENANG
1 Instalasi kolam renang 1.00 ls 66,850,000.00 66,850,000.00
2 Dinding dan Lantai Kolam, Keramik Mozaik Kuda Laut 64.75 m² 490,000.00 31,727,500.00
3 Bibir Kolam, Batu Andesit 7.50 m² 280,000.00 2,100,000.00
Finishing Dinding Outdoor Shower Area K. Renang, Batu
4 3.20 m² 280,000.00 896,000.00
Andesite
5 Kabel power untuk rumah pompa NYY 3x4mm 25.000 m' 19,500.00 487,500
6 Plat bordes tutup ruang pompa 1.000 unit 350,000.00 350,000

Sub Jumlah (IV) 102,411,000.00

Sub Total 229,328,542.01