CAMPING GROUND & BUNGALOW

RENCANA ANGGARAN BIAYA

BUNGALOW

Kode Analisis Harga Jumlah Harga

No Item Pekerjaan Volume Sat. Satuan
Analisa Rp
Rp
1 Pekerjaan Persiapan
a. Uitzet & Bowplank 22.000 m' A.1.2 Rp34,132.43 Rp750,913.46
b. Pembersihan lokasi 28.000 m2 A.1.1 Rp10,800.00 Rp302,400.00
Rp1,053,313.46
2 Pekerjaan Tanah dan Pasir
a. Galian tanah pondasi 22.640 m3 A.2.1 Rp85,000.00 Rp1,924,400.00
b. Galian Rolag 2.240 m3 A.2.1 Rp85,000.00 Rp190,400.00
c. Galian tanah plumbing 1.800 m3 A.2.2 Rp85,000.00 Rp153,000.00
d. Mengurug kembali (asumsi 1/3 galian) 8.893 m3 A.2.3 Rp29,600.00 Rp263,242.67
e. Urugan Pasir 10 cm 2.800 m3 A.2.5 Rp142,660.00 Rp399,448.00
f. Urugan tanah peninggian level 10 cm 2.800 m3 A.2.4 Rp116,500.00 Rp326,200.00
Rp3,256,690.67
3 Pekerjaan Pasangan & KAP
a. Pasangan pondasi kosong 4.528 m3 A.3.2 Rp503,540.00 Rp2,280,029.12
b. Pasangan Pondasi Batu Kali 1:5 9.905 m3 A.3.1 Rp780,650.00 Rp7,732,338.25
c. Pasangan Pondasi Rolag 0.700 m3 A.3.1 Rp780,650.00 Rp546,455.00
d. Pasangan dinding bata merah 1:5 Ps 29.600 m3 A.4.2 Rp139,602.00 Rp4,132,219.20
e. Lantai rabat 28.000 m3 A.4.7 Rp31,919.35 Rp893,741.69
f. Plesteran 1pc:5ps 59.200 m3 A.4.6 Rp31,919.35 Rp1,889,625.28
g. Acian Dalam 59.200 m3 A.4.8 Rp22,544.35 Rp1,334,625.28
h. Pemasangan Dinding Partisi & Plafond 112.128 m3 A.4.4 Rp433,305.56 Rp48,585,700.15
Rp67,394,733.97
4 Pekerjaan Beton
a. Beton sloof 15/20 1.415 m3 A.5.7 Rp4,128,367.20 Rp5,841,639.59
b. Beton kolom 15/20 0.945 m3 A.5.8 Rp5,989,945.23 Rp5,660,498.24
c. Ring Balok 15/20 1.415 m3 A.5.15 Rp4,863,287.79 Rp6,881,552.23
Rp18,383,690.06
5 Pekerjaan Lantai
a. Pas. Granite Homogenous 60x60 Ruangan 22.000 m2 A.6.1 Rp282,011.67 Rp6,204,256.67
b. Pas. Granite Homogenous 60x60 Teras ( Motof Kayu) 6.000 m2 A.6.1 Rp282,011.67 Rp1,692,070.00
c. Pas. Dinding Granit 60x60 Km 31.928 m2 A.6.1 Rp282,011.67 Rp9,004,068.49
Rp16,900,395.16

6 Pekerjaan Baja
a. Pasangan Kolom Baja Hollow 100x100 45.000 m' A.14.2 Rp319,716.67 Rp14,387,250.00
Rp14,387,250.00
7 Pekerjaan Plumbing
a. Pipa PVC 3/4'' AW Rucika 9.000 m' A.10.8 Rp20,635.00 Rp185,715.00
b. Pipa PVC Air Kotor dia 4" AW Rucika 4.000 m' A.10.3 Rp102,440.50 Rp409,762.00
c. Floordrain 2.000 unit A.10.11 Rp285,550.00 Rp571,100.00
d. Septictank , Ex ; Pekerjaan Beton 1.000 unit Ls Rp4,319,350.00 Rp4,319,350.00
e. Sumur Resapan, Ex: Pekerjaan Beron 1.000 unit Ls Rp3,354,350.00 Rp3,354,350.00
f. Klosed duduk 1.000 unit A.10.12 Rp3,320,334.79 Rp3,320,334.79
g. Jet washer 1.000 unit A.10.13 Rp165,436.96 Rp165,436.96
h. Kran shower dan Hand Shower 1.000 unit A.10.14 Rp991,536.96 Rp991,536.96
i. Wastafel + Acc 1.000 unit A.10.18 Rp1,533,720.00 Rp1,533,720.00
j. Kran Wastafel + Acc 1.000 unit Ls Rp600,000.00 Rp600,000.00
Rp15,451,305.70

8 Pekerjaan Elektrikal
a. Titik Instalasi Lampu + Titik Exhausfan 15.000 Titik A.11.1 Rp217,210.00 Rp3,258,150.00
b. Instalasi dan Pasang Saklar tunggal Broco Galleo Series 3.000 bh A.11.9 Rp264,600.00 Rp793,800.00
c. Instalasi dan Pasang Saklar Ganda Broco Galleo Series 2.000 bh A.11.10 Rp371,350.00 Rp742,700.00
d. Instalasi dan Pasang Stop Kontak Broco Galleo Series 5.000 bh A.11.12 Rp257,250.00 Rp1,286,250.00
e. MCB 2.000 bh Ls Rp170,000.00 Rp340,000.00
f. MCB Box Broco 1.000 bh A.11.14 Rp147,000.00 Rp147,000.00
g. Lampu Downlight Inbow Phillips 18Watt 12.000 bh A.11.5 Rp171,725.00 Rp2,060,700.00
h. Lampu Meja 2.000 bh A.11.7 Rp526,725.00 Rp1,053,450.00
i. Exshausfan Maspion Celling MV 1601 EX 1.000 bh A.11.17 Rp663,300.00 Rp663,300.00
j. Instalasi Air Panas Dingin 1.000 Ls Ls Rp800,000.00 Rp800,000.00
 k. Water Heataer 30 Litter 1.000 bh A.10.20 Rp4,515,550.00 Rp4,515,550.00
Rp15,660,900.00
9 Pekerjaan Bukaan (Pintu, Jendela, Kusen, & Pengunci)
a. Kusen Pintu dan Kaca PJ-01 1.000 set A.12.1 Rp13,337,350.00 Rp13,337,350.00
b. Kusen Pintu Solid P-01 1.000 set A.12.2 Rp3,061,670.00 Rp3,061,670.00
c. Kisi-Kisi Kayu 100/15 Area Fasad 6.000 m2 A.4.9 Rp1,014,767.50 Rp6,088,605.00
Rp22,487,625.00

10 Pekerjaan Pengecatan
Cat Tembok Interior 53.600 m2 A.15.2 Rp33,050.00 Rp1,771,479.98
Cat Tembok Ekterior 112.128 m2 A.15.6 Rp40,553.95 Rp4,547,234.38
Cat Tembok Interior dan Plafond 112.128 m2 A.15.2 Rp33,050.00 Rp3,705,831.49
Cat Kayu 9.542 m2 A.15.5 Rp37,065.50 Rp353,693.82
Rp10,378,239.67

CAMPING GROUND & BUNGALOW

RENCANA ANGGARAN BIAYA
BUNGALOW

No Item Pekerjaan Jumlah Harga (Rp.)

1 Pekerjaan Persiapan Rp1,053,313.46
2 Pekerjaan Tanah dan Pasir Rp3,256,690.67
3 Pekerjaan Pasangan & KAP Rp67,394,733.97
4 Pekerjaan Beton Rp18,383,690.06
5 Pekerjaan Lantai Rp16,900,395.16
6 Pekerjaan Baja Rp14,387,250.00
7 Pekerjaan Plumbing Rp15,451,305.70
8 Pekerjaan Elektrikal Rp15,660,900.00
9 Pekerjaan Bukaan (Pintu, Jendela, Kusen, & Pengunci) Rp22,487,625.00
10 Pekerjaan Pengecatan Rp10,378,239.67
Jumlah Biaya Rp185,354,143.68
Dibulatkan Rp185,360,000.00