Rab Bu Tika - Kartasura - 30 Mei 2022

Prepared By Reviewed by
…...................... Panji Tejo B

Estimator Planing Manager
PERENCANA : PT. BINTORO BANGUN INDONESIA

PEKERJAAN : RENOVASI RUMAH TINGGAL 1 LANTAI
PEMILIK : BU TIKA
LOKASI : KARTASURA
DOKUMEN : REKAP RENCANA ANGGARAN BIAYA
REKAP RENCANA ANGGARAN BIAYA
NO ITEM TOTAL PRICE
A Pekerjaan Persiapan Rp 6,240,000.00

B Pekerjaan Bongkaran Rp 3,185,000.00
C Pekerjaan Tanah Rp 570,622.00
D Pekerjaan Penutup Atap
D. 1. Atap Bangunan Utama Rp -
D. 2. Atap Pendukung Rp -
E Pekerjaan Finishing
E. 1. Pekerjaan Dinding Rumah Rp 18,381,004.32
E. 5. Pekerjaan Plafond
1. Pekerjaan Plafond Rp 15,772,704.00
E. 5. Pekerjaan Finishing Penutup Lantai Dan Dinding
2. Pekerjaan Penutup Lantai Rp 26,758,468.20
F Pekerjaan Pintu Dan Jendela
F. 1. Pekerjaan Pintu Dan Jendela Rp 1,820,000.00
G Pekerjaan Mekanikal Elektrikal, & Plumbing
G. 1. Pekerjaan Mekanikal Elektrikal Rp 7,570,934.51
H PEKERJAAN LAIN-LAIN
###1. Buang Sampah Proyek Rp 910,000.00
TOTAL Rp 81,208,733.03
ROUNDING Rp 81,200,000.00
Terbilang : DELAPAN PULUH SATU JUTA TIGA RATUS RIBU RUPIAH
NOTE :
- Down Payment 50 %
- Cat Tidak Dikupas, Hasil Cat Tidak Maksimal
- Lantai Kerja Tidak Ganti, Hanya Ganti Keramik
- Estimasi Pelaksanaan Pekerjaan Fisik
Jakarta, Tuesday, July 12, 2022

PT. BINTORO BANGUN INDONESIA
Indra Jaya
Direktur
Prepared By Reviewed by
…...................... Panji Tejo B

Estimator Planing Manager
PERENCANA : PT. BINTORO BANGUN INDONESIA

PEKERJAAN : RENOVASI RUMAH TINGGAL 1 LANTAI
PEMILIK : BU TIKA
LOKASI : KARTASURA
DOKUMEN : RENCANA ANGGARAN BIAYA
RENCANA ANGGARAN BIAYA

Harga Sa.
NO. ITEM DIMENSION & SPESIFICATION Sat Vol. Jumlah Harga
Bahan Jasa Bahan + Jasa
A Pekerjaan Persiapan
1 Sewa Safety Tools P3K, Sarung Tangan, Helem, Sepatu Bot ls 1.00 650,000.00 - 650,000.00 650,000.00
2 Sewa Alat Bantu Kerja Pompa, Perancah, Alat pendukung Pekerjaan, dll ls 1.00 650,000.00 - 650,000.00 650,000.00
3 Mobilisasi dan Demobilisasi Tukang, Alat Kerja dll ls 1.00 - 2,340,000.00 2,340,000.00 2,340,000.00
4 Akomodasi dan Transportasi Kunjungan Pengawas Project, Dan Managemen ls 1.00 - 1,950,000.00 1,950,000.00 1,950,000.00
5 Langsir Material (Untuk Lokasi yang Tidak Ada Akses Masuk M Material Pembangunan ls 1.00 - - - -
6 Deposit Pengelola Lingkungan ls 1.00 - - - -
7 Dokumentasi Dan Administrasi Project Cetak Gambar Kerja, Gambar 3D, Pengiriman Foto Pekerjaan ls 1.00 650,000.00 - 650,000.00 650,000.00
Jumlah Sub 6,240,000.00

B Pekerjaan Bongkaran
1. Bongkaran ls 1.00 - 1,950,000.00 1,950,000.00 1,950,000.00
2 Perapihan Bongkaran Material Di Buang, & Di Pakai Kembali ls 1.00 - 650,000.00 650,000.00 650,000.00
3 Perapihan Atap Bekas Pemotongan ls 1.00 - 585,000.00 585,000.00 585,000.00
Jumlah Sub 3,185,000.00

C Pekerjaan Tanah
C. 1. Pekerjaan Urugan
1. Urugan Peninggi Lantai Urugan Memanfaatkan Puing Bekas Bongkaran Dinding (Tinggi = 20 cm) m3 4.75 - 22,100.00 22,100.00 104,975.00
2. Urugan Pemadatan Pemadatan m3 8.33 - 55,900.00 55,900.00 465,647.00
Jumlah Sub 570,622.00

D Pekerjaan Penutup Atap
D. 1. Atap Bangunan Utama
1. Atap Galvalum Bag. Dapur Hanya Ganti Penutup Atap, Galvalum Polos m2 9.96 84,500.00 32,500.00 117,000.00 EXCLUDE
2. Atap Solar Tuff Bag. Dapur Polycarbonat Solar Tuff Solid 1,2 mm Clear m2 7.56 240,500.00 32,500.00 273,000.00 EXCLUDE
3. Atap Galvalum Bag. Tritisan Galvalum Polos m2 7.32 84,500.00 32,500.00 117,000.00 EXCLUDE
4. Rangka Tritisan Profil C 75 m2 7.32 188,500.00 78,000.00 266,500.00 EXCLUDE
Jumlah Sub -
D. 2. Atap Pendukung
1 Atap Polycarbonat
a. Penutup Area (Sesuai Area Yg Di Pasang)
- Penutup Celah Antara Dinding dgn Atap Teras Polycarbonate Twinlite, Rangka Ikut Atap m2 1.00 195,000.00 32,500.00 227,500.00 EXCLUDE
Jumlah Sub -
E Pekerjaan Finishing
E. 1. Pekerjaan Dinding Rumah
1 Pasangan Dinding
a. Dinding Baru
- Pasangan Dinding Bata Ringan 10 x 20 x 60 cm, & Mortar m2 22.94 84,500.00 81,900.00 166,400.00 3,817,216.00
- Plasteran Tebal 2,5 cm, 1pc : 6 ps m2 36.30 38,415.00 13,127.40 51,542.40 1,870,989.12
- Acian Semen By Dynamix m2 36.30 30,485.00 4,901.00 35,386.00 1,284,511.80
b. Treatment Dinding Eksisting
- Chipping Dinding ls 1.00 - 250,000.00 250,000.00 250,000.00
- Wall filler Nippon Matex m2 2.00 156,000.00 22,553.70 178,553.70 357,107.40
4 Pengecatan Dinding
a. Cat Dinding
- Cat Dinding Interior Nippon Paint + Cat Dasar m2 218.00 21,450.00 19,500.00 40,950.00 8,927,100.00
- Cat Dinding Exterior Nippon Paint Weathershield + Cat Dasar (Dinding Baru Bagian Teras + Dinding Bag. Timur) m2 27.20 49,400.00 19,500.00 68,900.00 1,874,080.00
Jumlah Sub 18,381,004.32

E. 5. Pekerjaan Plafond
1. Pekerjaan Plafond
a. Plafond Interior
1. Plafond Gypsum
- Ceilling m' 16.50 32,000.00 50,000.00 82,000.00 1,353,000.00
- Plafond Rangka Hollow 4x4cm, 2x4cm, t 0,3 mm + Gypsum By Aplus 9 mm m2 67.80 88,530.00 84,500.00 173,030.00 11,731,434.00
b. Pekerjaan Pengecatan Plafond
- Cat Plafond Nippon Paint + Cat Dasar m2 67.80 20,150.00 19,500.00 39,650.00 2,688,270.00
Jumlah Sub 15,772,704.00

E. 5. Pekerjaan Finishing Penutup Lantai Dan Dinding
1. Pekerjaan Screeding Screed 1:3, tebal 5 m2 83.30 55,900.00 81,900.00 137,800.00 EXCLUDE
2. Pekerjaan Penutup Lantai
a. Penutup Lantai Area
- Area Dalam Asia Tile 40x40 m2 79.00 63,700.00 178,750.00 242,450.00 19,153,550.00
- Area Kamar Mandi Asia Tile Kasar 20x20 m2 4.30 61,750.00 224,026.40 285,776.40 1,228,838.52
b. Penutup Dinding Area
- Dinding Kamar Mandi Asia Tile Kasar 20x20 (tinggi=1,5 m) m2 9.00 61,100.00 188,500.00 249,600.00 2,246,400.00
- Dinding Teras Asia Tile 40x40 m2 5.10 61,100.00 178,750.00 239,850.00 1,223,235.00
c. Cor Rabat Beton
- Cor Rabat Beton Mutu beton K-125, tanpa Tulangan m2 5.10 140,965.50 428,925.61 569,891.11 2,906,444.68
Jumlah Sub 26,758,468.20

F Pekerjaan Pintu Dan Jendela
F. 1. Pekerjaan Pintu Dan Jendela
1 Pasangan Kusen & Daun Pintu Area
- Pintu Kamar Tidur (Ukuran Pintu) Kusen dan Pintu Kayu Mahoni, finishing cat Unit 1.00 1,365,000.00 65,000.00 1,430,000.00 1,430,000.00
- Pintu Utama Pintu dari eksisting Unit 1.00 - 195,000.00 195,000.00 195,000.00
- Pintu Samping Pintu dari eksisting Unit 1.00 - 195,000.00 195,000.00 195,000.00
Jumlah Sub 1,820,000.00

G Pekerjaan Mekanikal Elektrikal, & Plumbing
G. 1. Pekerjaan Mekanikal Elektrikal
1. Pas. Instalasi Kabel Listrik
- Instalasi Lampu Kabel NYM 2 x 1,5 mm, T dos, Pipa 1/2" ttk 15.00 108,248.47 52,000.00 160,248.47 2,403,727.01
- Instalasi Kabel Utama Kabel NYM 3 x 2,5 mm, T dos, Inbow dus, Pipa 1/2" m' 29.00 50,050.00 45,500.00 95,550.00 2,770,950.00
2. Pas. Armatur Listrik
a. Fiting Lampu
- Lampu Downlight Inbow Lampu Downlight LED Panel IB Bulat 12 Watt ttk 13.00 111,715.50 38,675.00 150,390.50 1,955,076.50
- Lampu Downlight Outbow Lampu Downlight LED Panel OB Bulat 6W ttk 2.00 111,715.50 38,675.00 150,390.50 300,781.00
G. 2. Pekerjaan Plumbing Air
1. Pas. Intalasi Pipa Air
- Penggantian Pipa Air Bersih Pipa Rucika 1/2" m' 8.00 8,450.00 9,100.00 17,550.00 140,400.00
Jumlah Sub 7,570,934.51
H PEKERJAAN LAIN-LAIN
1. Buang Sampah Proyek Sampah Sisa Material ls 1.00 - 910,000.00 910,000.00 910,000.00
Jumlah Sub 910,000.00

Jumlah Total 81,208,733.03
Harga Modal Over Head
No Item Spek Matrial Sat
Harga Online Harga + Over Head Upah Jumlah 1%
1 Pekerjaan Struktur
- Beton Mutu K-100 m3 391,563.08 395,870.27 87,000.00 482,870.27
- Beton Mutu K-175 m3 556,563.08 562,685.27 87,000.00 649,685.27
- Beton Mutu K-225 m3 721,563.08 729,500.27 87,000.00 816,500.27
- Besi Per Kg Besi Polos kg 12,000.00 12,132.00 5,000.00 17,132.00
- Bondek 0,75 Bondek Tebal 0,75 mm m2 120,000.00 121,320.00 10,000.00 131,320.00
- Begisting Multriplek m2 55,000.00 55,605.00 40,000.00 95,605.00
2 Pekerjaan Instalasi Listrik

a. Instalasi Kabel Listrik
- Instalasi Saklar Kabel NYM 2 x 1,5 mm, T dos, Inbow dus, Pipa 1/2" ttk 94,017.24 95,051.43 40,000.00 135,051.43
- Instalasi Lampu Kabel NYM 2 x 1,5 mm, T dos, Pipa 1/2" ttk 82,362.07 83,268.05 40,000.00 123,268.05
- Instalasi Stop Kontak Kabel NYM 3 x 2,5 mm, T dos, Inbow dus, Pipa 1/2" ttk 133,534.48 135,003.36 40,000.00 175,003.36
- Instalasi Stop Kontak AC Kabel NYM 3 x 2,5 mm, T dos, Inbow dus, Pipa 1/2" ttk 133,534.48 135,003.36 40,000.00 175,003.36
- Instalasi Stop Kontak Mesin Pompa Kabel NYM 3 x 2,5 mm, T dos, Inbow dus, Pipa 1/2" ttk 133,534.48 135,003.36 40,000.00 175,003.36
- Instalasi KWH Meter Kabel NYY / TUFUR 4X6mm, T dos, Pipa 1/2" m' 240,000.00 242,640.00 40,000.00 282,640.00
- Instalasi Stop Kontak Water Booster Kabel NYM 3 x 2,5 mm, T dos, Inbow dus, Pipa 1/2" ttk 133,534.48 135,003.36 40,000.00 175,003.36
b. Armatur Listrik
1 Fiting Lampu
- Lampu Downlight Lampu Downlight LED Panel IB Bulat 12 Watt bh 85,000.00 85,935.00 29,750.00 115,685.00
- Lampu Outbow Lampu Downlight LED Panel OB Bulat 6W bh 85,000.00 85,935.00 29,750.00 115,685.00
- Viting Lampu Downlight Viting Philips Downlight 66664 Recessed Light 4 " Putih bh 65,000.00 65,715.00 22,750.00 88,465.00
- Viting Lampu Outbow Viting Lampu Downlight Outbow E27 4 Inch bh 65,000.00 65,715.00 22,750.00 88,465.00
- Lampu Strip Light Strip Light Drop Ceiling Plafon Putih 2835 Led m' 18,571.43 18,775.71 6,500.00 25,275.71
- Lampu Taman Spotlight BULAT 5x1 Watt OUTDOOR bh 60,000.00 60,660.00 21,000.00 81,660.00
- Lampu Pagar Lampu Pagar Lampu pilar IP65, 7 Watt bh 400,000.00 404,400.00 140,000.00 544,400.00
- Lampu Dinding Aklirik Hias Minimalis 29 x 11 Cm bh 350,000.00 353,850.00 122,500.00 476,350.00
- Lampu Gantung
- Lampu Sorot NYMANE - lampu sorot plafon dg 1 tempat putih bh 300,000.00 303,300.00 105,000.00 408,300.00
- Bohlam Lampu Philips 12 wat bh 30,000.00 30,330.00 10,500.00 40,830.00
2 Saklar
- Saklar Hotel Singgel
Boss/Saklar 1 Gang Dua Arah bh 30,000.00 30,330.00 12,000.00 42,330.00
- Saklar Singgel
New Gee Urea Broco 6621U / 1G bh 15,000.00 15,165.00 6,000.00 21,165.00
Broco Saklar Engkel Tunggal G161-59 - 56 bh 25,000.00 25,275.00 10,000.00 35,275.00
Boss/Saklar 1 Gang/Saklar Puro B1000 bh 25,000.00 25,275.00 10,000.00 35,275.00
Panasonic bh 40,000.00 40,440.00 16,000.00 56,440.00
Schneider Putih - E8231L1F_WE_G3 bh 56,000.00 56,616.00 22,400.00 79,016.00
- Saklar Dobel
New Gee Urea Broco 6622U / 2G bh 25,000.00 25,275.00 10,000.00 35,275.00
Boss/Saklar 2 Gang Boss / B1032/1/2A bh 33,000.00 33,363.00 13,200.00 46,563.00
Broco Saklar Seri 2G Galleo G162-54S 1 Way bh 40,000.00 40,440.00 16,000.00 56,440.00
Boss B1000 PURO 10A 250V 2 gang 1 way switch B1032/1/2A bh 45,000.00 45,495.00 18,000.00 63,495.00
Broco Saklar Seri 2G Galleo Biru G162-54S Blue Double 2 Gang 1 Way bh 45,000.00 45,495.00 18,000.00 63,495.00
- Saklar Tripel
3 Stop Kontak
- Stop Kontak indor
- Stop Kontak Outdor (Pompa & Area Cuci)
- Stop Kontak AC
4 Soket Kabel Data, Kabel TV, & Kabel CCTV

- Soket Data
- Soket TV
- Soket CCTV
5 Panel KWH
- Bok MCB Schneider Electric Domae MCB Box 8 Modul - DOMH12108F bh 300,000.00 303,300.00 120,000.00 423,300.00
- ELCB Schneider A9R71225 bh 350,000.00 353,850.00 140,000.00 493,850.00
- MCB 6 Ampe Untuk Lampu ( 1 MCB Untuk 20 ttk Lamp Schneider bh 35,000.00 35,385.00 14,000.00 49,385.00
- Mcb 10 Amper Untuk Skop Kontak Schneider bh 45,000.00 45,495.00 18,000.00 63,495.00
- Mcb 10 Amper Untuk AC ( 1 Unit 1 MCB) Schneider bh 50,000.00 50,550.00 20,000.00 70,550.00
6 Exhous Fan
- Exhousfan Plafond (By Maspion)
- Exhousfan Dinding (By Maspion)
3 Pekerjaan Besi
Rangka Hollow Hollow 4 x 6 x 0,15 cm, Kerangka 50 x 100 cm & Fin. Cat Zincromate + Cat Hitam m2 263,900.00 266,802.90 136,100.00 402,902.90
Roof Drain Stenlis 3" m2 60,000.00 60,660.00 20,000.00 80,660.00
Sika Top Sika Top 107 Seal, 1 : 4,5 (2 Lapis) m2 28,800.00 29,116.80 15,000.00 44,116.80
4 Penutup Atap
Solar Stuff Polycarbonat Solar Tuff Solid 1,2 mm Clear m2 180,000.00 181,980.00 50,000.00 231,980.00
Alderon Alderon 10 mm m2 300,000.00 303,300.00 50,000.00 353,300.00
Kaca Tempered Kaca Tempered Tebal 10 mm m2 1,600,000.00 1,617,600.00 50,000.00 1,667,600.00
5 Finishing Dinding
- Jenis Bata Tempel
- Bata Tempel Bevel – Natural Halus Bata Tempel Bevel – Natural Halus m2 130,000.00 131,430.00 50,000.00 181,430.00
- Bata Tempel Serabut Kelapa Bata Tempel Serabut Kelapa m2 115,000.00 116,265.00 50,000.00 166,265.00
- Bata Tempel Ekspos – Natural Halus Bata Tempel Ekspos – Natural Halus m2 135,000.00 136,485.00 50,000.00 186,485.00
- Bata Tempel Vintage Belanda Bata Tempel Vintage Belanda m2 125,000.00 126,375.00 50,000.00 176,375.00
- Bata Tempel natural Halus Tirakota Bata Tempel natural Halus Tirakota m2 125,000.00 126,375.00 50,000.00 176,375.00
- Bata Tempel Putih Natural Halus Bata Tempel Putih Natural Halus m2 140,000.00 141,540.00 50,000.00 191,540.00
- Bata Tempel Ekspos Natural Halus Tirakota Bata Tempel Ekspos Natural Halus Tirakota m2 130,000.00 131,430.00 50,000.00 181,430.00
6 Pekerjaan Plumbing
1. Rucika Untuk Instalasi Air Tekanan 10 Kg
- 1/2" - (22 mm) Rucika Tipe AW m' 10,824.75 10,943.82 10,000.00 20,943.82
- 3/4" - (26 mm) Rucika Tipe AW m' 14,688.00 14,849.57 10,000.00 24,849.57
- 1" - (32 mm) Rucika Tipe AW m' 20,081.25 20,302.14 10,000.00 30,302.14
- 1-1/4" - (42 mm) Rucika Tipe AW m' 30,026.25 30,356.54 10,000.00 40,356.54
- 12" - (318 mm) Rucika Tipe AW m' 1,219,601.25 1,233,016.86 60,000.00 1,293,016.86
2. Rucika Untuk Instalasi Air Tekanan 5 Kg
- 1-1/4" - (42 mm) Rucika Tipe D m' 18,857.25 19,064.68 10,000.00 29,064.68
- 1-1/2" - (48 mm) Rucika Tipe D m' 21,305.25 21,539.61 10,000.00 31,539.61
- 2" - (60 mm) Rucika Tipe D m' 27,310.50 27,610.92 10,000.00 37,610.92
- 2-1/2" - (76 mm) Rucika Tipe D m' 36,911.25 37,317.27 10,000.00 47,317.27
- 3" - (89 mm) Rucika Tipe D m' 48,998.25 49,537.23 15,000.00 64,537.23
- 4" - (114 mm) Rucika Tipe D m' 77,073.75 77,921.56 20,000.00 97,921.56
- 5" - (140 mm) Rucika Tipe D m' 118,651.50 119,956.67 25,000.00 144,956.67
- 6" - (165 mm) Rucika Tipe D m' 156,519.00 158,240.71 30,000.00 188,240.71
- 8" - (216 mm) Rucika Tipe D m' 275,247.00 278,274.72 35,000.00 313,274.72
- 10" - (267 mm) Rucika Tipe D m' 453,339.00 458,325.73 45,000.00 503,325.73
- 12" - (318 mm) Rucika Tipe D m' 636,327.00 643,326.60 60,000.00 703,326.60
7 Armatur Plumbing
1. Closet Duduk American Standar
- LA Vita LA01HA10K (By American Standar) LA Vita LA01HA10K (By American Standar) bh 8,920,000.00 9,018,120.00 300,000.00 9,318,120.00
- Acacia One Piece (By American Standar) Acacia One Piece (By American Standar) bh 7,290,000.00 7,370,190.00 300,000.00 7,670,190.00
- IMAGINE HA01YNC10 (By American Standar) IMAGINE HA01YNC10 (By American Standar) bh 6,980,000.00 7,056,780.00 300,000.00 7,356,780.00
- MOMENTS HAM9YNC10 (By American Standar) MOMENTS HAM9YNC10 (By American Standar) bh 6,400,000.00 6,470,400.00 300,000.00 6,770,400.00
- Acacia HAA4YQC10 (By American Standar) Acacia HAA4YQC10 (By American Standar) bh 6,210,000.00 6,278,310.00 300,000.00 6,578,310.00
- Acacia CAA4YPC10 (By American Standar) Acacia CAA4YPC10 (By American Standar) bh 6,220,000.00 6,288,420.00 300,000.00 6,588,420.00
- Neo Modern (By American Standar) Neo Modern (By American Standar) bh 3,800,000.00 3,841,800.00 300,000.00 4,141,800.00
- New Codio II One Piece (By American Standar) New Codio II One Piece (By American Standar) bh 3,780,000.00 3,821,580.00 300,000.00 4,121,580.00
- Winplus (By American Standar) Winplus (By American Standar) bh 2,590,000.00 2,618,490.00 300,000.00 2,918,490.00
- Rough in 40/45/47 (By American Standar) Rough in 40/45/47 (By American Standar) bh 2,450,000.00 2,476,950.00 300,000.00 2,776,950.00
- Newton Smart washer (By American Standar) Newton Smart washer (By American Standar) bh 2,119,000.00 2,142,309.00 300,000.00 2,442,309.00
- Granada Basic Dual Flush CCST (By American Stand Granada Basic Dual Flush CCST (By American Standar) bh 2,009,000.00 2,031,099.00 300,000.00 2,331,099.00
- GR13CAxxK (By American Standar) GR13CAxxK (By American Standar) bh 1,750,000.00 1,769,250.00 300,000.00 2,069,250.00
2. Closet Duduk Toto

- CW825J (By Toto) CW825J (By Toto) bh 9,300,000.00 9,402,300.00 300,000.00 9,702,300.00
- CW822JT1/TV150NRNV2 (By Toto) CW822JT1/TV150NRNV2 (By Toto) bh 8,419,000.00 8,511,609.00 300,000.00 8,811,609.00
- CW708NHJ/TV150NRNV2 (By Toto) CW708NHJ/TV150NRNV2 (By Toto) bh 8,210,000.00 8,300,310.00 300,000.00 8,600,310.00
- CW824PJT1/TV150NRNV2 (By Toto) CW824PJT1/TV150NRNV2 (By Toto) bh 8,055,000.00 8,143,605.00 300,000.00 8,443,605.00
- CW875NJT1/TV150NRNV2 (By Toto) CW875NJT1/TV150NRNV2 (By Toto) bh 8,017,000.00 8,105,187.00 300,000.00 8,405,187.00
- CW620JT2/TV150NRNV1 (By Toto) CW620JT2/TV150NRNV1 (By Toto) bh 7,525,000.00 7,607,775.00 300,000.00 7,907,775.00
- C436 (By Toto) C436 (By Toto) bh 7,218,000.00 7,297,398.00 300,000.00 7,597,398.00
- CW813PJ (By Toto) CW813PJ (By Toto) bh 6,490,000.00 6,561,390.00 300,000.00 6,861,390.00
- CW822NJ (By Toto) CW822NJ (By Toto) bh 6,190,000.00 6,258,090.00 300,000.00 6,558,090.00
- CW794B (By Toto) CW794B (By Toto) bh 6,200,000.00 6,268,200.00 300,000.00 6,568,200.00
- SW794BT2 (By Toto) SW794BT2 (By Toto) bh 6,240,000.00 6,308,640.00 300,000.00 6,608,640.00
- CES9683AJ (By Toto) CES9683AJ (By Toto) bh 5,330,000.00 5,388,630.00 300,000.00 5,688,630.00
- SW811JP (By Toto) SW811JP (By Toto) bh 5,539,000.00 5,599,929.00 300,000.00 5,899,929.00
- SW826JP (By Toto) SW826JP (By Toto) bh 5,350,000.00 5,408,850.00 300,000.00 5,708,850.00
- CW821J/SW821JP (By Toto) CW821J/SW821JP (By Toto) bh 4,460,000.00 4,509,060.00 300,000.00 4,809,060.00
- CW862NJ/SW862JP (By Toto) CW862NJ/SW862JP (By Toto) bh 3,621,000.00 3,660,831.00 300,000.00 3,960,831.00
- CW860NJ / SW861JP (By Toto) CW860NJ / SW861JP (By Toto) bh 3,620,000.00 3,659,820.00 300,000.00 3,959,820.00
- CW631PJ/SW631JP (By Toto) CW631PJ/SW631JP (By Toto) bh 3,211,000.00 3,246,321.00 300,000.00 3,546,321.00
- CW668PJ/SW668J (By Toto) CW668PJ/SW668J (By Toto) bh 3,126,000.00 3,160,386.00 300,000.00 3,460,386.00
- C704L/SW784JP (By Toto) C704L/SW784JP (By Toto) bh 3,061,000.00 3,094,671.00 300,000.00 3,394,671.00
- CW794B / SW794BT2 (By Toto) CW794B / SW794BT2 (By Toto) bh 6,200,000.00 6,268,200.00 300,000.00 6,568,200.00
- CE9/TV150NWV12J (By Toto) CE9/TV150NWV12J (By Toto) bh 2,619,000.00 2,647,809.00 300,000.00 2,947,809.00
- CE9/TV150NWV12J (By Toto) CE9/TV150NWV12J (By Toto) bh 2,680,000.00 2,709,480.00 300,000.00 3,009,480.00
- CW661PJT1/SW784JP (By Toto) CW661PJT1/SW784JP (By Toto) bh 2,880,000.00 2,911,680.00 300,000.00 3,211,680.00
- Monoblock Closet tipe 421 (By Toto) Monoblock Closet tipe 421 (By Toto) bh 2,058,000.00 2,080,638.00 300,000.00 2,380,638.00
- Coupled Toilet CW660NPJ/SW660J (By Toto) Coupled Toilet CW660NPJ/SW660J (By Toto) bh 1,960,000.00 1,981,560.00 300,000.00 2,281,560.00
3. Closet Duduk
- Closet duduk siram ToHo Closet duduk siram ToHo bh 420,000.00 424,620.00 300,000.00 724,620.00
- Closet Duduk Duty C07 Pink Closet Duduk Duty C07 Pink bh 572,000.00 578,292.00 300,000.00 878,292.00
- Closet duduk merk TRILIUN Closet duduk merk TRILIUN bh 600,000.00 606,600.00 300,000.00 906,600.00
- Closet duduk siram DUTY BIRU Closet duduk siram DUTY BIRU bh 600,000.00 606,600.00 300,000.00 906,600.00
- Closet duduk Icepol Closet duduk Icepol bh 600,000.00 606,600.00 300,000.00 906,600.00
- Closet duduk renovo Closet duduk renovo bh 700,000.00 707,700.00 300,000.00 1,007,700.00
- Kloset Sericite 1037 Duduk Siram / Closet Tanpa Tan Kloset Sericite 1037 Duduk Siram / Closet Tanpa Tangki bh 720,000.00 727,920.00 300,000.00 1,027,920.00
- Closet duduk onyx putih Closet duduk onyx putih bh 750,000.00 758,250.00 300,000.00 1,058,250.00
- CLOSET DUDUK SIRAM INA CLOSET DUDUK SIRAM INA bh 775,000.00 783,525.00 300,000.00 1,083,525.00
- TIDY 017S CLOSET DUDUK (TWO PIECE TOILET) TIDY 017S CLOSET DUDUK (TWO PIECE TOILET) bh 799,200.00 807,991.20 300,000.00 1,107,991.20
- Closet Duduk Oulu c 433 Closet Duduk Oulu c 433 bh 810,000.00 818,910.00 300,000.00 1,118,910.00
- KOMPLIT SET CLOSET DUDUK PARMA T900 KOMPLIT SET CLOSET DUDUK PARMA T900 bh 815,000.00 823,965.00 300,000.00 1,123,965.00
- Closet Duduk Oulu A626 Closet Duduk Oulu A626 bh 915,000.00 925,065.00 300,000.00 1,225,065.00
- Closet Duduk Oulu C633 Closet Duduk Oulu C633 bh 935,000.00 945,285.00 300,000.00 1,245,285.00
- Closet Duduk VOK putih Closet Duduk VOK putih bh 950,000.00 960,450.00 300,000.00 1,260,450.00
- CLOSET DUDUK VOLT + tabung 008S white CLOSET DUDUK VOLT + tabung 008S white bh 950,000.00 960,450.00 300,000.00 1,260,450.00
- Enchanting E1333 closet toilet duduk free jet shower Enchanting E1333 closet toilet duduk free jet shower bh 918,000.00 928,098.00 300,000.00 1,228,098.00
- RENOVO KH 858 WHITE TWO PIECE CLOSET RENOVO KH 858 WHITE TWO PIECE CLOSET bh 900,200.00 910,102.20 300,000.00 1,210,102.20
- Kris Kloset Duduk Duoblock Washdown Ac2108 – Put Kris Kloset Duduk Duoblock Washdown Ac2108 – Putih bh 900,200.00 910,102.20 300,000.00 1,210,102.20
- Closet duduk geta 8003 White Closet duduk geta 8003 White bh 900,000.00 909,900.00 300,000.00 1,209,900.00
- TIDY 008-S CLOSET DUDUK TIDY 008-S CLOSET DUDUK bh 900,100.00 910,001.10 300,000.00 1,210,001.10
- Closet Duduk Meridian Closet Duduk Meridian bh 935,000.00 945,285.00 300,000.00 1,245,285.00
- CLOSET DUDUK ENCHANTING-1309 CLOSET DUDUK ENCHANTING-1309 bh 950,000.00 960,450.00 300,000.00 1,260,450.00
- Closet Duduk NA 001 Merek Orchard/Alice Closet Duduk NA 001 Merek Orchard/Alice bh 950,000.00 960,450.00 300,000.00 1,260,450.00
- Closet Duduk Alice JA 0031 / WASHDOWN - Close C Closet Duduk Alice JA 0031 / WASHDOWN - Close Coupled Series bh 979,000.00 989,769.00 300,000.00 1,289,769.00
- RENOVO KH-328 CLOSET TOILET MONOBLOK clos RENOVO KH-328 CLOSET TOILET MONOBLOK closet duduk bh 1,105,200.00 1,117,357.20 300,000.00 1,417,357.20
- Closet Duduk Merk Eco Grave Closet Duduk Merk Eco Grave bh 1,100,000.00 1,112,100.00 300,000.00 1,412,100.00
- Closet duduk Valpra made in china Closet duduk Valpra made in china bh 1,150,000.00 1,162,650.00 300,000.00 1,462,650.00
- CLOSET DUDUK ENCHANTING E1301 CLOSET DUDUK ENCHANTING E1301 bh 1,200,000.00 1,213,200.00 300,000.00 1,513,200.00
- Closet duduk Lexus Closet duduk Lexus bh 1,200,000.00 1,213,200.00 300,000.00 1,513,200.00
- Closet duduk Huida Closet duduk Huida bh 1,200,000.00 1,213,200.00 300,000.00 1,513,200.00
- Closet duduk Kris Closet duduk Kris bh 1,205,000.00 1,218,255.00 300,000.00 1,518,255.00
- HCG CS777DF CEZANNE WHITE CLOSE COUPLEDHCG CS777DF CEZANNE WHITE CLOSE COUPLED TOILET (CLOSET DUDUK) bh 1,209,200.00 1,222,501.20 300,000.00 1,522,501.20
- CERAMAX RIVERA TWO PIECE CLOSET (Kloset Du CERAMAX RIVERA TWO PIECE CLOSET (Kloset Duduk) bh 1,200,200.00 1,213,402.20 300,000.00 1,513,402.20
- CERAMAX CLANAIRE TWO PIECE CLOSET (Kloset CERAMAX CLANAIRE TWO PIECE CLOSET (Kloset Duduk) bh 1,200,200.00 1,213,402.20 300,000.00 1,513,402.20
- Kris Kloset Duduk Duoblock Washdown A5004 – Puti Kris Kloset Duduk Duoblock Washdown A5004 – Putih bh 1,300,000.00 1,314,300.00 300,000.00 1,614,300.00
- CLOSET DUDUK EVERTON HALMAR CLOSET DUDUK EVERTON HALMAR bh 1,500,000.00 1,516,500.00 300,000.00 1,816,500.00
- Kris Kloset Duduk Monoblock Washdown A8650 – Pu Kris Kloset Duduk Monoblock Washdown A8650 – Putih bh 1,600,000.00 1,617,600.00 300,000.00 1,917,600.00
- Aer Kloset Duduk Twm 01 Aer Kloset Duduk Twm 01 bh 1,700,000.00 1,718,700.00 300,000.00 2,018,700.00
- AMSTAD NEWTON 2 PIECE TOILET SET (CLOSET AMSTAD NEWTON 2 PIECE TOILET SET (CLOSET DUDUK) bh 1,777,400.00 1,796,951.40 300,000.00 2,096,951.40
- CERAMAX AIRES MONOBLOK CLOSET (Kloset Dud CERAMAX AIRES MONOBLOK CLOSET (Kloset Duduk) bh 1,789,000.00 1,808,679.00 300,000.00 2,108,679.00
- Closet Duduk Toto Rusunami White CW420J/SW42 Closet Duduk Toto Rusunami White CW420J/SW420JP+TC505 (SET) bh 1,794,990.00 1,814,734.89 300,000.00 2,114,734.89
- Rialto Closet warna duduk type 5008 - Orange (close Rialto Closet warna duduk type 5008 - Orange (closet duoblock) bh 1,750,000.00 1,769,250.00 300,000.00 2,069,250.00
- MONOBLOK / CLOSET DUDUK ROCA VICTORIA 30 MONOBLOK / CLOSET DUDUK ROCA VICTORIA 305 bh 1,800,000.00 1,819,800.00 300,000.00 2,119,800.00
- CERAMAX ALMEYDA TWO PIECE CLOSET (Kloset CERAMAX ALMEYDA TWO PIECE CLOSET (Kloset Duduk) bh 1,900,000.00 1,920,900.00 300,000.00 2,220,900.00
- KRIS CLOSET DUDUK WASHDOWN MDL MONOBL KRIS CLOSET DUDUK WASHDOWN MDL MONOBLOK bh 2,000,000.00 2,022,000.00 300,000.00 2,322,000.00
4. Jet Spray
- Toto THX20NB Shower Spray White Toto THX20NB Shower Spray White unit 200,000.00 202,200.00 30,330.00 232,530.00
- Tidy FL010 Toilet Jet Shower Tidy FL010 Toilet Jet Shower unit 110,000.00 111,210.00 16,681.50 127,891.50
- Wasser WS-88TS Jet Shower Wasser WS-88TS Jet Shower unit 95,000.00 96,045.00 14,406.75 110,451.75
- Onda S75WCS White Jet Shower Onda S75WCS White Jet Shower unit 120,000.00 121,320.00 18,198.00 139,518.00
- Toto THX20NB N5 Black Toto THX20NB N5 Black unit 200,000.00 202,200.00 30,330.00 232,530.00
5. Stop Kran Jet Shower

- Onda JF 08 ST Stop Kran T Cabang Onda JF 08 ST Stop Kran T Cabang bh 90,000.00 90,990.00 13,648.50 104,638.50
- ONE 2707-17 Stop Kran Jet Shower Cabang T ONE 2707-17 Stop Kran Jet Shower Cabang T bh 100,000.00 101,100.00 15,165.00 116,265.00
- WMF GZ009 Stop Keran Cabang WMF GZ009 Stop Keran Cabang bh 35,000.00 35,385.00 5,307.75 40,692.75
- Sello Stop Kran Jet Shower SL9711 Cabang Sello Stop Kran Jet Shower SL9711 Cabang bh 50,000.00 50,550.00 7,582.50 58,132.50
6. Shower Mandi
- Head Shower
- Shower Tiang Lever Column Set GERMANY BRILLIAN Shower Tiang Lever Column Set GERMANY BRILLIANT GBV 1388 B (Full Set) bh 2,600,000.00 2,628,600.00 131,430.00 2,760,030.00
- Sello Set Shower Tiang - Mixer SL9811 (Full Set) Sello Set Shower Tiang - Mixer SL9811 (Full Set) bh 1,600,000.00 1,617,600.00 242,640.00 1,860,240.00
- Sello Set Shower Tiang - Mixer SL9817 (Full Set) Sello Set Shower Tiang - Mixer SL9817 (Full Set) bh 2,200,000.00 2,224,200.00 333,630.00 2,557,830.00
- ONDA SO250 + kran cabang onda k406 + tiang show ONDA SO250 + kran cabang onda k406 + tiang shower bh 650,000.00 657,150.00 98,572.50 755,722.50
7. Shower Mandi
- Hend Shower
- Hand Shower Wasser SHS 533 (Exclude Kran) Hand Shower Wasser SHS 533 (Exclude Kran) bh 260,000.00 262,860.00 39,429.00 302,289.00
- Wasser SHS-567 Hand Shower (Exclude Kran) Wasser SHS-567 Hand Shower (Exclude Kran) bh 350,000.00 353,850.00 53,077.50 406,927.50
8. Kran Shower Mandi

- Kran Hend Shower
- Kran Double Faucet D 5K SS Kran Double Faucet D 5K SS bh 200,000.00 202,200.00 30,330.00 232,530.00
- Kran Double Faucet D 9G Z Kran Double Faucet D 9G Z bh 180,000.00 181,980.00 27,297.00 209,277.00
- Kran Cabang SShower Body FILTON-8803R Kran Cabang SShower Body FILTON-8803R bh 300,000.00 303,300.00 45,495.00 348,795.00
- Kran Cabang X2 Kran Cabang X2 bh 150,000.00 151,650.00 22,747.50 174,397.50
- AIR Kran Shower Cabang TA 5P BL AIR Kran Shower Cabang TA 5P BL bh 200,000.00 202,200.00 30,330.00 232,530.00
9. Kran Dinding
- Keran Tembok Onda CLS 03 CLS03 1/2" Keran Tembok Onda CLS 03 CLS03 1/2" bh 80,000.00 80,880.00 12,132.00 93,012.00
- Onda Keran Tembok/Taman CLS 01 [1/2 Inch] Onda Keran Tembok/Taman CLS 01 [1/2 Inch] bh 75,000.00 75,825.00 11,373.75 87,198.75
- Kran Air Besi 1/2" Kran Air Besi 1/2" bh 25,000.00 25,275.00 3,791.25 29,066.25
- kran Dinding VONE 2416-55 kran Dinding VONE 2416-55 bh 170,000.00 171,870.00 25,780.50 197,650.50
- Kran Dinding Cabang RINOKS SD-202 Kran Dinding Cabang RINOKS SD-202 bh 120,000.00 121,320.00 18,198.00 139,518.00
- Onda KUBC Kran Tembok [1/2 Inch] Onda KUBC Kran Tembok [1/2 Inch] bh 35,000.00 35,385.00 5,307.75 40,692.75
- Onda Kran Tembok BC [1/2 Inch] Onda Kran Tembok BC [1/2 Inch] bh 30,000.00 30,330.00 4,549.50 34,879.50
- Onda BM Kran Tembok [1/2 Inch] Onda BM Kran Tembok [1/2 Inch] bh 25,000.00 25,275.00 3,791.25 29,066.25
- Kran Tembok BLS ONDA 1-2″ Kran Tembok BLS ONDA 1-2″ bh 65,000.00 65,715.00 9,857.25 75,572.25
- Kran Tembok Onda CLS 02 Kran Tembok Onda CLS 02 bh 75,000.00 75,825.00 11,373.75 87,198.75
- Onda Kran Dinding Cabang K 406 CTG Onda Kran Dinding Cabang K 406 CTG bh 140,000.00 141,540.00 21,231.00 162,771.00
10 Floor Drain
- Smart drain SS 304 Smart drain SS 304 bh 140,000.00 141,540.00 21,231.00 162,771.00
- Floor Drain FS 02 SS Floor Drain FS 02 SS bh 30,000.00 30,330.00 4,549.50 34,879.50
- Germany Brilliant Floor drain GB01-SM Germany Brilliant Floor drain GB01-SM bh 250,000.00 252,750.00 37,912.50 290,662.50
- PAPS 6355-1 Floor Drain PAPS 6355-1 Floor Drain bh 65,000.00 65,715.00 9,857.25 75,572.25
- TOTO TX1EBV1 Floor Drain TOTO TX1EBV1 Floor Drain bh 350,000.00 353,850.00 53,077.50 406,927.50
- Floor drain mesin cuci full Floor drain mesin cuci full bh 700,000.00 707,700.00 106,155.00 813,855.00
- Wasser HSA-6042 4" Wasser HSA-6042 4" bh 270,000.00 272,970.00 40,945.50 313,915.50
11 Harga Multriplek (122 x 244 cm)

- Teakwood TM 3 x 7 Teakwood TM 3 x 7 bh 62,000.00 62,682.00 62,682.00
- Teakwood TM 4 x 8 Teakwood TM 4 x 8 bh 75,000.00 75,825.00 75,825.00
- Teakwood Silver 4 x 8 Teakwood Silver 4 x 8 bh 92,000.00 93,012.00 93,012.00
- MDF 9 mm MDF 9 mm bh 100,000.00 101,100.00 101,100.00

- MDF 15 mm MDF 15 mm bh 155,000.00 156,705.00 156,705.00
- MDF 18 mm MDF 18 mm bh 180,000.00 181,980.00 181,980.00
- Triplek Meranti 3mm Triplek Meranti 3mm bh 43,000.00 43,473.00 43,473.00

12 Penutup Lantai
a Kusen Alumunium Pintu
- Open Back Polos 4 inch (Untuk Kusen Pintu), P = 6 Open Back Polos 4 inch (Untuk Kusen Pintu), P = 600 cm bt 517,000.00 522,687.00 522,687.00 86,166.67
- Urat Kayu Alexindo 4 inch (Untuk Kusen Pintu) P = 6 Urat Kayu Alexindo 4 inch (Untuk Kusen Pintu) P = 600 cm bt 610,000.00 616,710.00 616,710.00 101,666.67
- Inkalum Polos 4 inch (Untuk Kusen Pintu) P = 600 c Inkalum Polos 4 inch (Untuk Kusen Pintu) P = 600 cm bt 350,000.00 353,850.00 353,850.00 58,333.33
b Tutup Kusen Pintu

- Tutup Polos 4 inch By Alexindo Tutup Polos 4 inch By Alexindo bt 220,000.00 222,420.00 222,420.00
- Tutup Polos 4 inch By Inkalum Tutup Polos 4 inch By Inkalum bt 130,000.00 131,430.00 131,430.00
- Tutup M 4 inch By Alexindo Tutup M 4 inch By Alexindo bt 295,000.00 298,245.00 298,245.00
- Tutup M 4 inch By Inkalum Tutup M 4 inch By Inkalum bt 105,000.00 106,155.00 106,155.00
c Kusen Alumunium Jendela

- Kusen M Polos 4 Inch By Alexindo Kusen M Polos 4 Inch By Alexindo bt 516,000.00 521,676.00 521,676.00
- Kusen M Polos 4 Inch, By Inkalum Kusen M Polos 4 Inch, By Inkalum bt 355,000.00 358,905.00 358,905.00
d Tutup Kusen Jendela Kaca Mati

- Tutup M 4 inch By Alexindo Tutup M 4 inch By Alexindo bt 295,000.00 298,245.00 298,245.00
- Tutup M 4 inch By Inkalum Tutup M 4 inch By Inkalum bt 105,000.00 106,155.00 106,155.00
e Frem Daun Jendela

- 1825 PC Alex58 By Alexindo (Polos) 1825 PC Alex58 By Alexindo (Polos) bt 326,000.00 329,586.00 329,586.00
- 1825 PC Inkalum By Inkalum (Polos) 1825 PC Inkalum By Inkalum (Polos) bt 232,000.00 234,552.00 234,552.00
f Stoper Daun Jendela
- 8130 PC Inkalum 8130 PC Inkalum bt 113,000.00 114,243.00 114,243.00
- 8130 Alexindo 8130 Alexindo bt 160,000.00 161,760.00 161,760.00
Kaca
- Kaca Clear 5 mm Kaca Clear 5 mm m2 300,000.00 303,300.00 303,300.00
- - m2 - -
g. Cat Dinding
- Interior
- Nipon Super Vinilex 8006-Lily White Nipon Super Vinilex 8006-Lily White m2 9,120.00 9,220.32 12,000.00 21,220.32
- Vinilex Pro Cat Interior 1.000-3033 Broken White 15 L Vinilex Pro Cat Interior 1.000-3033 Broken White 15 Lt m2 7,296.00 7,376.26 12,000.00 19,376.26
- - m2 - -
h Cat Dasar
- Danapaint Cat Dasar 591-0001 Alkali Resistant Seal Danapaint Cat Dasar 591-0001 Alkali Resistant Sealer 20L m2 7,040.00 7,117.44 12,000.00 19,117.44 38,493.70
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -
- - m2 - -

Rab Bu Tika - Kartasura - 30 Mei 2022

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab Bu Tika - Kartasura - 30 Mei 2022

Diunggah oleh

Hak Cipta:

Format Tersedia

Prepared By Reviewed by

…...................... Panji Tejo B

PERENCANA : PT. BINTORO BANGUN INDONESIA

REKAP RENCANA ANGGARAN BIAYA

NO ITEM TOTAL PRICE

A Pekerjaan Persiapan Rp 6,240,000.00

Terbilang : DELAPAN PULUH SATU JUTA TIGA RATUS RIBU RUPIAH

Jakarta, Tuesday, July 12, 2022

…...................... Panji Tejo B

PERENCANA : PT. BINTORO BANGUN INDONESIA

RENCANA ANGGARAN BIAYA

Jumlah Sub 6,240,000.00

Jumlah Sub 3,185,000.00

Jumlah Sub 570,622.00

Jumlah Sub 18,381,004.32

Jumlah Sub 15,772,704.00

Jumlah Sub 26,758,468.20

Jumlah Sub 1,820,000.00

Jumlah Sub 910,000.00

2 Pekerjaan Instalasi Listrik

4 Soket Kabel Data, Kabel TV, & Kabel CCTV

2. Closet Duduk Toto

5. Stop Kran Jet Shower

8. Kran Shower Mandi

11 Harga Multriplek (122 x 244 cm)

- MDF 9 mm MDF 9 mm bh 100,000.00 101,100.00 101,100.00

- Triplek Meranti 3mm Triplek Meranti 3mm bh 43,000.00 43,473.00 43,473.00

b Tutup Kusen Pintu

c Kusen Alumunium Jendela

d Tutup Kusen Jendela Kaca Mati

e Frem Daun Jendela

Anda mungkin juga menyukai