RENCANA ANGGARAN BIAYA

KONTRAKTOR : PT INDRAAJAYA WICAKSANA

RUKO STANDART, GRAND CIBITUNG

HARGA TOTAL
NO. JENIS PEKERJAAN VOLUME SATUAN
SATUAN HARGA
I PEKERJAAN PERSIAPAN
1 Pembersihan lapangan 70.000 m2 5,500 385,000
2 Pos kerja /gudang 1.000 Is 2,200,000 2,200,000
3 Bouwplank 44.000 m' 38,500 1,694,000
4 Listrik kerja 1.000 Is 550,000 550,000
5 Air sumur / pantek 1.000 Is 825,000 825,000
5,654,000

II PEKERJAAN TANAH
1 Galian pondasi poer 5.760 m3 95,000 547,200
2 Galian tiebeam + roolag 6.313 m3 95,000 599,735
3 Anti rayap 70.000 m2 13,000 910,000
4 Urugan pasir pondasi (t= 10cm) 0.657 m3 385,000 252,945
5 Pasir urug lantai (t= 5cm) 3.987 m3 385,000 1,534,995
6 Lantai kerja untuk poer dan sloof 6.756 m2 68,000 459,408
7 Urugan tanah kembali 6.556 m3 27,500 180,290
8 Pemadatan tanah lantai 70.000 m2 16,500 1,155,000
5,639,573

III PEKERJAAN PONDASI

1 Beton pondasi poer (PC1) 3.456 m3 3,135,000 10,834,560
2 Beton tiebeam ( TB1 ) ( 20/40 ) 4.800 m3 4,015,000 19,272,000
3 Roollag batako 1:5 0.345 m3 797,500 275,138
30,381,698

IV PEKERJAAN DINDING dan BETON

1 Pasang bata trasram 1:2 36.000 m2 112,000 4,032,000
2 Pasang bata 1:5 402.000 m2 100,000 40,200,000
3 Plesteran 1:2 72.000 m2 82,500 5,940,000
4 Plesteran 1:5 804.000 m2 78,100 62,792,400
5 Ornamen tempel GRC 11.640 m2 275,000 3,201,000
6 Tali air dinding dan plint 58.950 m' 15,000 884,250
7 Kolom praktis 0.776 m3 4,015,000 3,115,640
8 Kolom beton kontruksi 6.114 m3 5,225,000 31,945,650
9 Ringbalk 0.422 m3 4,620,000 1,949,640
10 Balok beton kontruksi 13.650 m3 5,115,000 69,819,750
11 Beton plat lantai 12 cm 26.100 m3 4,345,000 113,404,500
12 Beton tangga 3.632 m3 4,730,000 17,179,360
13 Opening kusen 53.836 m' 70,000 3,768,520
14 Beton dag kanopy 1.320 m3 4,345,000 5,735,400
15 Screed dag talang 52.500 m2 93,000 4,882,500
368,850,610
 HARGA TOTAL
NO. JENIS PEKERJAAN VOLUME SATUAN
SATUAN HARGA
V PEKERJAAN LANTAI
1 Floor bawah kerakmik t = 5cm 77.500 75,000 5,812,500
2 Pasang keramik (40x40) 232.500 185,000 43,012,500
3 Pasang keramik TERAS 7.915 185,000 1,464,275
4 Pasang keramik KM 15.750 185,000 2,913,750
5 Pasang keramik dinding KM 56.640 185,000 10,478,400
6 Pasang keramik plinnt 103.300 88,000 9,090,400
7 Pasang keramik tangga 31.440 242,000 7,608,480
8 Pasang step nousing tangga 63.000 95,000 5,985,000
86,365,305

VI PEKERJAAN KUSEN, PINTU & JENDELA

1 PJ1 1.000 unit 5,650,000 5,650,000
2 J1 2.000 unit 1,450,000 2,900,000
3 Kusen kaca mati 2.000 unit 3,500,000 7,000,000
4 Pintu PVC KM/WC 3.000 unit 800,000 2,400,000
5 Kaca 5mm 6.500 m2 225,000 1,462,500
6 Kunci pintu 1.000 bh 300,000 300,000
7 Kunci pintu belakang 1.000 bh 300,000 300,000
8 kunci pintu KM/WC 3.000 bh 175,000 525,000
20,537,500
VII PEKERJAAN PLAFOND
1 Plafond gypsum 9mm 232.500 m2 165,000 38,362,500
2 GRC board 4mm (KM+Teras) 7.500 m2 165,000 1,237,500
3 List Plafond gypsum 120.000 m' 38,500 4,620,000
4 Manhole 3.000 unit 150,000 450,000
44,670,000
VIII PEKERJAAN SANITAIR & SALURAN
1 Bak mandi fiberglass + dinding 3.000 495,000 1,485,000
2 Pasang monoblok 3.000 850,000 2,550,000
3 Pasang kitchen 3.000 715,000 2,145,000
4 Tempat sabun INA 3.000 200,000 600,000
5 Pasang tempat sabun 3.000 125,000 375,000
6 Kran tembok 4.000 60,000 240,000
7 Pasang kran tembok 4.000 12,000 48,000
8 Floor drain 3.000 65,000 195,000
9 Roof drain cembung kuningan / tembaga 4.000 330,000 1,320,000
10 Septictank biotek + rembesan 1.000 7,500,000 7,500,000
11 Instalasi air bersih PVC Wavin AW 3/4" 35.500 26,400 937,200
12 Saluran air kotor ex. Vinilon D 3" 20.500 49,500 1,014,750
13 Saluran air kotor ex. Vinilon D 4" 43.500 60,500 2,631,750
14 Bak kontrol 3.000 495,000 1,485,000
22,526,700
IX PEKERJAAN CAT
1 Cat dinding dalam ex. Maxilite 804.000 m2 30,000 24,120,000
2 Cat dinding luar depan 47.850 m2 39,000 1,866,150
3 Cat dinding belakang emulsion m2 39,000 -
 HARGA TOTAL
NO. JENIS PEKERJAAN VOLUME SATUAN
SATUAN HARGA
4 Cat Plafond ex. Maxilite 240.000 m2 30,000 7,200,000
5 Waterproofing dag atap 52.500 m2 132,000 6,930,000
6 Cat list plafond 120.000 m' 11,000 1,320,000
41,436,150

X PEKERJAAN LISTRIK
1 Titik lampu saklar Broco gracio kabel NYM 18.000 ttk 275,000 4,950,000
2 Titik lampu saklar hotel 2.000 ttk 275,000 550,000
3 Stop kontak Broco Gracio kabel NYM 9.000 ttk 275,000 2,475,000
4 Box MCB + Sekering 8 group 3.000 ttk 1,815,000 5,445,000
5 Sparing SR 1.000 ttk 302,500 302,500
6 Stop kontak TV / Parabola 3.000 ttk 302,500 907,500
7 Stop kontak telepone 3.000 ttk 302,500 907,500
15,537,500

XI PEKERJAAN LAIN-LAIN
1 Hand railing tangga 22.800 m' 715,000 16,302,000
2 Bak meter air + tutup besi + zincromate abu + cat 1.000 bh 363,000 363,000
3 Pembersihan 1.000 ls 5,500,000 5,500,000
4 Keamanan 1.000 ls 2,750,000 2,750,000
24,915,000

Jumlah Total 666,514,035.50

harga pokok per m2 2,866,727