Anda di halaman 1dari 5

RENOVASI RUMAH TINGGAL (74m2)

RENCANA ANGGARAN BIAYA

PEMILIK : NI KETUT OKA SUARI


LOKASI : PERUM MULYA ASRI NO. 9 TEGALJAYA DALUNG
LUAS BANGUNAN : 74 m2

Jumlah Material +
NO URAIAN PEKERJAAN VOLUME Material + Upah Upah
(Rp) (Rp)
I LANTAI 1
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan Lapangan awal, akhir & pengangkutan 1.00 is 8,000,000.00 8,000,000.00
2 Uitzet / Bowplank 38.00 m1 32,500.00 1,235,000.00
3 Anti Rayap 50.10 m2 15,000.00 751,500.00
5 Listrik kerja (By Owner) - - -
6 Air kerja (By Owner) - - -
7 Direksi Keet, Bedeng tenaga dan gudang material 18.00 m2 225,000.00 4,050,000.00
14,036,500.00

II PEKERJAAN TANAH + PONDASI


1 Pek. Galian pondasi menerus 30.72 m3 120,000.00 3,686,400.00
2 Pek. Galian Foot plat 120 x 120 cm 17.28 m3 120,000.00 2,073,600.00
3 Pek. Urugan pasir bawah pondasi 1.94 m3 225,000.00 437,400.00
4 Pek. Urugan pasir bawah lantai 6.06 m3 225,000.00 1,363,500.00
5 Pek. Urugan peninggian lantai area building t.50 cm (tanahurug,puing) 17.00 m3 125,000.00 2,125,000.00
6 Pek. Pasang batu kosong 3.23 m3 310,000.00 1,001,920.00
7 Pek. Pasang pondasi batu kali 29.09 m3 540,000.00 15,707,520.00
8 Urugan Tanah Kembali bekas galian 6.46 m3 25,000.00 161,600.00
9 Perataan dan Pemadatan 65.00 m2 22,500.00 1,462,500.00
28,019,440.00

III PEKERJAAN BETON


1 Beton Foot Plat 120 x 120 cm 2.50 m3 4,100,000.00 10,250,000.00
2 Beton kolom bawah sloof 15/45 0.80 m3 4,100,000.00 3,280,000.00
3 Beton Lantai kerja foot plat 1.20 m3 850,000.00 1,020,000.00
4 Beton Rabat 5.00 m3 850,000.00 4,250,000.00
5 Beton sloof 20/35 2.50 m3 4,100,000.00 10,250,000.00
6 Beton kolom 15/45 1.00 m3 4,100,000.00 4,100,000.00
7 Beton kolom praktis 15/15 0.60 m3 3,500,000.00 2,100,000.00
8 Beton balok 20/40 2.20 m3 4,100,000.00 9,020,000.00
9 Beton balok anak 15/35 1.10 m3 4,100,000.00 4,510,000.00
10 Beton balok Praktis 14/14 atas kusen /topian 15.00 m1 105,000.00 1,575,000.00
11 Beton meja dapur 3.00 m1 350,000.00 1,050,000.00
12 Beton tangga 1.90 m3 4,100,000.00 7,790,000.00
59,195,000.00

IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN


1 Pek. Pasangan dinding batako 123.20 m2 125,000.00 15,400,000.00
2 Pek. Plesteran dinding 172.48 m2 50,000.00
3 Pek. Acian dinding 172.48 m2 30,000.00
4 Benangan, sudutan dan tali air 86.24 m1 7,500.00
5 Keramik Dinding Toilet 20/30 setara Platinum 14.00 m2 225,000.00 3,150,000.00
6 Keramik Lantai Toilet 20/20 setara Platinum 3.00 m2 225,000.00 675,000.00

Page 1
7 Keramik Dinding dapur setara Platinum 3.00 m2 225,000.00 675,000.00
8 Keramik Meja dapur setara Platinum 1.80 m2 225,000.00 405,000.00
9 Keramik Lantai 40/40 setara Platinum 48.00 m2 225,000.00 10,800,000.00
10 Plint keramik 10/40 setara Platinum 41.00 m1 55,000.00 2,255,000.00
33,360,000.00

V PEKERJAAN KUSEN, JENDELA & PINTU


1 Kusen Kayu Kamper 5/14 59.10 m1 95,000.00 5,614,500.00
2 Pintu Panel Kamper 6.00 bh 1,500,000.00 9,000,000.00
3 Jendela Frame kaca 6.00 bh 1,400,000.00 8,400,000.00
23,014,500.00

VI PEKERJAAN PENGGANTUNG DAN KUNCI


1 body,handle, kunci pintu (set) Solid 6.00 bh 450,000.00 2,700,000.00
2 Engsel pintu uk. 5" Solid 9.00 psg 250,000.00 2,250,000.00
3 Engsel Jendela uk. 4" Solid 6.00 psg 240,000.00 1,440,000.00
4 Kait angin jendela 3.00 psg 65,000.00
5 Grendel Jendela Solid 6.00 bh 75,000.00 450,000.00
6 Door stoper 6.00 bh 35,000.00
6,840,000.00

VII PEKERJAAN PLAFOND


1 Pasang plafond Gypsum rangka hollow 37.88 m2 95,000.00
2 Pasang list plafon 48.00 m1 25,000.00
-

VIII PEKERJAAN FINISHING


1 Cat plafond ex. Vinilex 30.30 m2 45,000.00
2 Cat dinding dalam ex. Vinilex 84.52 m2 45,000.00
3 Cat dinding luar ex. Vinilex eks 36.22 m2 48,000.00
4 Polituran Kusen 47.28 m1 65,000.00
5 Polituran daun pintu dan jendela 48.38 m2 85,000.00
-

IX PEKERJAAN SANITAIR
1 Pek. Pasang instalasi air kotor 4'' D 6.00 m1 160,000.00 960,000.00
2 Pek. Pasang instalasi air kotor 3'' D 20.00 m1 90,000.00 1,800,000.00
3 Pek. Pasang instalasi air hujan,dapur&cuci 4'' D 6.00 m1 75,000.00 450,000.00
4 Pek. Pasang instalasi air bersih 1'' AW 20.00 m1 60,000.00 1,200,000.00
5 Pek. Pasang instalasi air bersih 1/2'' AW 6.00 m1 55,000.00 330,000.00
6 Pek. Pasang floor drain setara Wasser 1.00 bh 150,000.00 150,000.00
7 Pek. Pasang keran & head shower setara Wasser 1.00 bh 500,000.00 500,000.00
8 Pek. Pasang kloset duduk + jet washer setara Tidy 1.00 bh 1,800,000.00 1,800,000.00
9 Pas. Wastafel setara Tidy 1.00 bh 1,000,000.00
10 Pek. Pasang sink Dapur 1.00 bh 750,000.00 750,000.00
11 Pek. Pasang Kran Taman / kebun 2.00 bh 100,000.00
12 Stop Kran 3.00 bh 100,000.00
7,940,000.00

X PEKERJAAN M & E
1 Pek. Pasang instalasi titik lampu 6.00 ttk 185,000.00 1,110,000.00
2 Pek. Pasang instalasi titik stop kontak 6.00 ttk 185,000.00 1,110,000.00
3 Pek. Pasang instalasi titik stop kontak AC 2.00 ttk 185,000.00
4 Pek. Pasang lampu down light 11 watt 6.00 bh 145,000.00
5 Pek. Pasang lampu Garden Light 1.00 bh 145,000.00
6 Pasangan Anslet + arthe 1.00 unit 550,000.00 550,000.00
7 MCB merin Gerin 5.00 bh 115,000.00 575,000.00
8 Box MCB 1.00 bh 120,000.00 120,000.00

Page 2
9 Pas. Stop kontak 8.00 bh 75,000.00 600,000.00
10 Pas. stop kontak AC 2.00 bh 115,000.00
11 Pek. Pasang saklar 7.00 bh 115,000.00 805,000.00
4,870,000.00

II LANTAI 2
I PEKERJAAN BETON
1 Beton balok praktis 15/20 1.38 m3 4,100,000.00 5,658,000.00
2 Beton plat lantai 6.30 m3 4,100,000.00 25,830,000.00
3 Beton kolom praktis 15/15 1.35 m1 3,500,000.00 4,725,000.00
4 Beton Balok praktis 14/14 atas kusen 0.32 m1 3,500,000.00 1,102,500.00
37,315,500.00

II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN


1 Pek. Pasangan dinding batako 121.80 m2 125,000.00 15,225,000.00
2 Pek. Plesteran dinding 170.52 m2 50,000.00
3 Pek. Acian dinding 170.52 m2 30,000.00
4 Benangan dan sudutan dan tali air 85.26 m1 7,500.00
5 Keramik Dinding Toilet 20/30 setara Platinum 14.00 m2 225,000.00
6 Keramik Lantai Toilet 20/20 setara Platinum 3.00 m2 225,000.00
7 Keramik Lantai 40/40 setara Platinum 43.50 m2 225,000.00 9,787,500.00
8 Plint keramik 10/40 setara Platinum 44.50 m1 55,000.00
9 Keramik Tangga 30/30 setara Platinum 18.00 m2 225,000.00 4,050,000.00
10 Stepnosing tangga 10/30 cm 21.00 m1 55,000.00
11 Plint keramik 10/40 setara Platinum 52.00 m1 55,000.00
12 Pas. Ralling tangga,balkon,void 11.50 m1 550,000.00
29,062,500.00

III PEKERJAAN KUSEN, JENDELA & PINTU


1 Kusen Kayu Kamper 5/14 67.10 m1 95,000.00 6,374,500.00
2 Pintu Panel Kamper 3.00 bh 1,500,000.00 4,500,000.00
3 Jendela Kamper Frame kaca 5 mm 8.00 bh 1,450,000.00 11,600,000.00
22,474,500.00

IV PEKERJAAN PENGGANTUNG DAN KUNCI


1 body,handle, kunci pintu (set) Solid 4.00 bh 450,000.00 1,800,000.00
2 Engsel pintu uk. 5" Solid 6.00 psg 250,000.00 1,500,000.00
3 Engsel Jendela uk. 4" Solid 6.00 psg 240,000.00 1,440,000.00
4 Kait angin jendela 6.00 bh 65,000.00
5 Grendel Jendela Solid 6.00 bh 75,000.00 450,000.00
6 Door stoper Solid 4.00 bh 35,000.00
5,190,000.00

V PEKERJAAN PLAFOND
1 Pasang plafond Gypsum rangka hollow 54.00 m2 95,000.00
2 Pasang list gypsum 55.25 m1 25,000.00
-

VI PEKERJAAN FINISHING
1 Cat plafond ex. Vinilex 48.60 m2 45,000.00
2 Cat dinding dalam ex. dulux 83.55 m2 45,000.00
3 Cat dinding luar ex. dulux weathersield 35.81 m2 48,000.00
4 Polituran Kusen 46.97 m1 65,000.00
5 Polituran daun pintu dan jendela 52.42 m2 85,000.00
-

VII PEKERJAAN SANITAIR


1 Pek. Pasang instalasi air kotor 4'' D 4.00 m1 160,000.00

Page 3
2 Pek. Pasang instalasi air kotor 3'' D 6.00 m1 90,000.00
3 Pek. Pasang instalasi air hujan 4" D 4.00 m1 160,000.00 640,000.00
4 Pek. Pasang instalasi air bersih 1'' AW 8.00 m1 60,000.00
5 Pek. Pasang instalasi air bersih 1/2'' AW 8.00 m1 55,000.00
6 Pek. Pasang floor drain 1.00 bh 150,000.00
7 Head shower wasser 1.00 bh 500,000.00
8 Pek. Pasang kloset duduk + jet washer 1.00 bh 1,800,000.00
9 Pas. Wastafel setara Tidy 1.00 bh 1,000,000.00
10 Stop Kran 2.00 bh 100,000.00
640,000.00

VIII PEKERJAAN M & E


1 Pek. Pasang instalasi titik lampu 6.00 ttk 185,000.00 1,110,000.00
2 Pek. Pasang instalasi titik stop kontak 4.00 ttk 185,000.00 740,000.00
3 Pek. Pasang instalasi titik stop kontak AC 2.00 ttk 185,000.00
4 Pek. Pasang lampu down light 11 watt 6.00 bh 145,000.00 870,000.00
5 Pek. Pasang lampu gantung - bh - -
6 Pas. Stop kontak 4.00 bh 75,000.00 300,000.00
7 MCB 5.00 bh 115,000.00 575,000.00
8 Box MCB 1.00 bh 120,000.00 120,000.00
9 Pas. stop kontak AC 2.00 bh 115,000.00 230,000.00
3,945,000.00

III LANTAI ATAS


I PEKERJAAN BETON
1 Beton plat lantai / dak 1.01 m3 4,300,000.00 4,334,400.00
2 Beton plat atap dan topian 0.30 m3 3,800,000.00
3 Waterproofing talang 16.80 m2 40,000.00
4,334,400.00

VI PEKERJAAN ATAP
1 Rangka atap baja ringan profil C 72.00 m2 165,000.00 11,880,000.00
2 Genteng Duco / plentong 110.00 m2 130,000.00 14,300,000.00
3 Bubungan Duco 28.00 m1 155,000.00 4,340,000.00
4 List Plank Kalsiplank 28.00 m1 75,000.00 2,100,000.00
32,620,000.00

VII PEKERJAAN FINISHING


1 Polituran List Plank 22.00 m1 45,000.00
-

VIII PEKERJAAN SANITAIR


1 Pek. Pasang roof drain 1.00 bh 150,000.00
-

IX PEKERJAAN M & E
1 Penangkal petir 1.00 Unit 6,000,000.00
-

IV PEKERJAAN LAIN-LAIN
1 Septictank dan peresapan 1.00 unit 2,500,000.00 2,500,000.00
2 Bak kontrol 40x40x50 cm 2.00 unit 200,000.00
3 Pagar depan dan samping 19.00 m1 775,000.00 -
4 Pasangan batu alam 24.00 m2 295,000.00
2,500,000.00
NB
Belum Termasuk : TOTAL 315,357,340.00
- Furniture
- Landscape

Page 4
- PLN

Denpasar, 25 April 2022


Hormat saya,

I Dewa Putu Cahya Wiana, ST.

Page 5