RENCANA ANGGARAN BIAYA

AZURA BASIC 53
HARGA SATUAN HARGA SATUAN UPAH HARGA TOTAL HARGA TOTAL UPAH
NO URAIAN PEKERJAAN VOLUME TOTAL SATUAN (Rp) JUMLAH HARGA (Rp)
BAHAN (Rp) BAHAN (Rp) (Rp)
1 2 3 5,00 4 7 8

I PEKERJAAN PERSIAPAN
1 Pek. pengukuran dan pasangan bouwplang Rumah & Pager Blkg 40,00 M' 42.656 30.190 1.706.232 1.207.580 Rp2.913.812
SUB TOTAL Rp2.913.812

II PEKERJAAN TANAH DAN PASIR

1 Pek. galian tanah pondasi dalam dan menerus 6,58 M³ 0 98.175 0 645.992 Rp645.992
2 Pek. urugan kembali tanah pondasi 6,58 M³ 0 74.580 0 490.736 Rp490.736
SUB TOTAL Rp1.136.728

III PEKERJAAN STRUKTUR

PEK PONDASI
1 Pondasi Tapak (0,6x0,6x0,2)/(0,35x0,12x1) 0,81 M³
Besi 65,97 kg 12.588 2.184 830.366 144.103 Rp974.469
Bekisting 7,97 M³ 112.591 113.170 897.121 901.740 Rp1.798.861
Cor Beton K225 0,72 M³ 900.225 268.126 648.162 193.051 Rp841.213
SUB TOTAL Rp3.614.543

PEK SLOOF
3 S1(12x30) - 4Ø12, Ø8-15 1,45 M³
Besi 243,60 kg 12.829 499 3.125.275 121.634 Rp3.246.909
Cor Beton K225 1,45 M³ 992.867 317.379 1.436.877 459.310 Rp1.896.187
Bekisting 21,87 M³ 46.593 113.456 1.018.992 2.481.287 Rp3.500.279
4 S2(12x20) - 4Ø12, Ø8-15 0,55 M³
Besi 150,42 kg 12.829 499 1.929.823 75.108 Rp2.004.930
Cor Beton K225 0,64 M³ 992.867 317.379 631.463 201.853 Rp833.316
Bekisting 10,60 M³ 46.593 113.456 493.887 1.202.636 Rp1.696.523
SUB TOTAL Rp13.178.145

PEK KOLOM
5 K1(10x35) - 6Ø12, Ø8-15 0,84 M³
Besi 206,31 kg 12.829 499 2.646.822 103.013 Rp2.749.834
Cor Beton K225 0,84 M³ 992.867 317.379 834.008 266.598 Rp1.100.606
6 K2(10x25) - 6Ø12, Ø8-15 0,60 M³
Besi 194,97 kg 12.829 499 2.501.392 97.353 Rp2.598.744
Cor Beton K225 0,60 M³ 992.867 317.379 595.720 190.427 Rp786.147
7 K3(10x20) - 4Ø12, Ø8-15 0,24 M³
Besi 68,30 kg 12.829 499 876.214 34.102 Rp910.316
Cor Beton K225 0,24 M³ 992.867 317.379 238.288 76.171 Rp314.459
8 K4(10x20) - 4Ø10, Ø8-15 0,40 M³
Besi 85,02 kg 12.829 499 1.090.723 42.450 Rp1.133.173
Cor Beton K225 14,40 M³ 992.867 317.379 14.297.282 4.570.252 Rp18.867.534
9 KP(10x10) - 4Ø10, Ø6-15 0,62 M³
Besi 218,72 kg 12.829 499 2.806.106 109.212 Rp2.915.318
Cor Beton K225 0,62 M³ 992.867 317.379 615.577 196.775 Rp812.352
10 Bekisting 35,20 M² 67.122 144.002 2.362.694 5.068.874 Rp7.431.568
SUB TOTAL Rp39.620.053

PEK BALOK
10 B1(12x30) - 6Ø12, Ø8-15 1,51 M³
Besi 356,09 kg 12.829 499 4.568.438 177.801 Rp4.746.239
Cor Beton K225 1,51 M³ 992.867 317.379 1.499.229 479.242 Rp1.978.471
Bekisting 29,99 M² 120.054 144.002 3.600.179 4.318.335 Rp7.918.514
12 B3(12x20) - 4Ø10, Ø8-15
Besi 220,68 kg 12.829 499 2.831.222 110.190 Rp2.941.411
Cor Beton K225 1,39 M³ 992.867 317.379 1.380.085 441.156 Rp1.821.241
Bekisting 20,62 M² 120.054 144.002 2.475.513 2.969.323 Rp5.444.837
13 RB(12x12) - 4Ø10, Ø6-15 0,44 M³
Besi 75,48 kg 12.829 499 968.364 37.688 Rp1.006.052
Cor Beton K225 0,28 M³ 992.867 317.379 275.223 87.977 Rp363.200
Bekisting 4,62 M² 120.054 144.002 554.649 665.290 Rp1.219.939
14 Plat Lantai 2 2,75 M³
Besi 155,40 kg 12.588 2.184 1.956.130 339.470 Rp2.295.600
Cor Beton K200 2,75 M³ 992.867 317.379 2.730.384 872.791 Rp3.603.175
Bondex 5,93 M² 120.054 144.002 711.527 853.461 Rp1.564.988
15 Tangga 0,60 M³
Besi 46,95 kg 12.829 499 602.328 23.442 Rp625.770
Cor Beton K225 0,60 M³ 992.867 317.379 595.720 190.427 Rp786.147
Bekisting 9,10 M² 152.680 144.002 1.388.655 1.309.728 Rp2.698.383
Railing 0,80 M 564.300 451.440 Rp451.440
16 Dak Talang 1,29 M³
Besi Ø12 149,80 kg 12.829 499 1.921.841 74.797 Rp1.996.638
Cor Beton K250 1,29 M³ 992.867 317.379 1.280.798 409.418 Rp1.690.217
Bekisting 10,72 M² 152.680 144.002 1.635.966 1.542.983 Rp3.178.949
17 Meja Dapur 0,11 M³
Besi 14,80 kg 12.829 499 189.875 7.390 Rp197.265
Cor Beton 0,11 M³ 992.867 317.379 107.230 34.277 Rp141.507
Bekisting 1,32 M² 152.680 144.002 201.538 190.083 Rp391.620
18 Topian beton atap, teras depan, topian kusen pintu jendela 1,04 M³
Besi 137,15 kg 12.829 499 1.759.517 68.479 Rp1.827.997
Beton 1,04 M³ 992.867 317.379 1.032.581 330.074 Rp1.362.655
Bekisting 12,08 M² 152.680 144.002 1.844.374 1.739.545 Rp3.583.920
SUB TOTAL Rp47.061.603
SUB TOTAL Rp103.474.343

IV PEKERJAAN DINDING
LANTAI 1
1 Pek dinding Bata Ringan / Hebel t=7,5cm 12,28 M² 175.423 114.169 2.154.329 1.402.087 Rp3.556.415
2 Pek Plester 134,97 M² 16.470 65.291 2.222.907 8.812.259 Rp11.035.166
3 Pek Acian 119,41 M² 4.388 43.527 523.911 5.197.559 Rp5.721.470
LANTAI 2
4 Pek dinding Bata Ringan / Hebel t=7,5cm 11,56 M² 175.423 114.169 2.028.445 1.320.159 Rp3.348.604
5 Pek Plester 157,92 M² 15.500 65.291 2.447.776 10.310.676 Rp12.758.452
6 Pek Acian 141,38 M² 4.558 43.527 644.428 6.153.847 Rp6.798.275
LANTAI ATAP/SOPI-SOPI
7 Pek dinding Bata Ringan / Hebel t=7,5cm 2,48 M² 175.423 114.169 434.907 283.048 Rp717.955
8 Pek Plester 20,66 M² 15.500 65.291 320.232 1.348.902 Rp1.669.134
9 Pek Acian 13,54 M² 4.388 43.527 59.407 589.356 Rp648.762
10 Pek Openingan 24,55 M²
SUB TOTAL Rp46.254.234

V PEKERJAAN ATAP
1 Pek Pas Baja Ringan (0,75) (Ex. Aplus) 18,81 M² 101.933 42.337 1.917.366 796.358 Rp2.713.724
2 Pek Alumunium foil t=0.05 18,81 M² 5.198 28.650 97.765 538.897 Rp636.662
3 Pek Pas Genteng flat beton (Ex. Mutiara) 18,81 M² 72.174 268.126 1.357.588 5.043.452 Rp6.401.040
4 Pek Pas Lisplank (Ex. Aplus) 16,80 bh 55.550 46.932 933.240 788.449 Rp1.721.689
5 Pek Pas Roof drain 4,00 M' 95.000 51.250 380.000 205.000 Rp585.000
SUB TOTAL Rp12.058.115

VI PEKERJAAN PLAFON
LANTAI 1 , 2 & OVERSTEK ATAP
1 Pek rangka plafon besi hollow 2x4 & 4x4 (Ex. Aplus) 55,64 M² 66.000 105.771 3.672.240 5.885.071 Rp9.557.311
2 Pek pasang plafon gypsum (Ex. Aplus) 51,45 M² 27.146 21.819 1.396.651 1.122.562 Rp2.519.213
3 Pek pasang plafon grc board (Ex. Aplus) 4,20 M² 24.343 21.819 102.241 91.638 Rp193.878
4 Pek List Plafon Cornice 57,43 M' 21.252 18.114 1.220.502 1.040.270 Rp2.260.772
SUB TOTAL Rp14.531.174
VII PEKERJAAN GERANIT, KERAMIK LANTAI DAN DINDING
LANTAI 1 & LANTAI 2
1 Pek Pas Lantai Granit Utama + Plin 10cm (60x60) (Ex. Viva/Cove) 43,61 M² 133.955 52.364 5.841.788 2.283.611 Rp8.125.400
2 Pek Pas Lantai Tangga (30x60) (Ex. Viva) 7,52 M² 278.458 71.673 2.094.007 538.983 Rp2.632.990
3 Pek Pas Lantai Teras (50x50) (Ex. KIA) 4,71 M² 125.452 54.748 590.880 257.864 Rp848.744
4 Pek Pas Lantai Kamar Mandi (25x25) (Ex. Asia Tile) 5,33 M² 113.396 60.379 604.402 321.820 Rp926.222
5 Pek Pas Dinding Kamar Mandi (25x50) (Ex Concord) 24,60 M² 107.410 60.379 2.642.286 1.485.323 Rp4.127.609
6 Pek Pas meja dapur (60x60) (Ex. Valentino) 1,08 M² 241.447 52.364 260.763 56.554 Rp317.317
7 Pek Pas Dinding Meja Dapur (25x50) (Ex. Concord) 1,80 M² 151.245 196.367 272.240 353.460 Rp625.700
SUB TOTAL Rp17.603.981

VIII PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pek. Kusen & pintu depan P1(90x210) (Engginering Taekwood) (Ex. Cimoni) 1,00 unit 1.356.000 1.356.000 Rp1.356.000
2 Pek. Kusen & pintu Kamar Tidur P2(80x210) (Engginering Taekwood) (Ex. Namo) 2,00 unit 900.000 1.800.000 Rp1.800.000
3 Pek. Kusen & pintu Kamar Mandi P3(70x200) PVC 2,00 unit 400.000 800.000 Rp800.000
4 Pek. Kusen & pintu belakang PL (Almunium) (Ex. Inkalum) 1,00 unit 1.412.156 1.412.156 Rp1.412.156
5 Pek. Kusen & Jendela J1A (70x200) (Almunium 3") (Ex. Inkalum) 1,00 unit 719.698 719.698 Rp719.698
6 Pek. Kusen & Jendela J1 (70x200) (Almunium 3") (Ex. Inkalum) 1,00 unit 796.842 796.842 Rp796.842
7 Pek. Kusen & Pintu Jendela J3A (140x200) (Almunium 3") (Ex. Inkalum) 1,00 unit 1.224.814 1.224.814 Rp1.224.814
8 Pek. Kusen & Pintu Jendela J3 (200x200) (Almunium 3") (Ex. Inkalum) 1,00 unit 1.117.388 1.117.388 Rp1.117.388
9 Pek. Kusen Bouven 30x70 (Almunium 3") (Ex. Inkalum) 1,00 unit 522.360 522.360 Rp522.360
SUB TOTAL Rp12.537.310

IX PEKERJAAN INSTALASI LISTRIK

LANTAI 1 & LANTAI 2
1 Pem Box Mcb ex. Schneider 2,00 Set 450.000 900.000 Rp900.000
2 Pek. instalasi listrik penerangan lampu (2x1,5) + conduit (Ex. Eterna/Visicom) 10,00 Ttk 80.685 21.120 806.850 Rp806.850
3 Pek. instalasi listrik stop kontak ( 2x2,5) + conduit (Ex. Eterna/Visicom) 6,00 Ttk 38.775 21.120 232.650 Rp232.650
4 Pek. instalasi kabel tufur ( 4x4)+ conduit (Ex. Eterna/Visicom) 2,00 M' 283.350 21.120 566.700 Rp566.700
5 Pem Lampu Led inbow 12 watt (Ex. Simon) 8,00 bh 90.000 720.000 Rp720.000
6 Pem Lampu Led outbow 12 watt (Ex. Simon) 2,00 bh 90.000 180.000 Rp180.000
7 Pem saklar & stop kontak (Ex. Simon) 14,00 ttk 43.470 608.580 Rp608.580
8 Ceiling fan/Exhaust (daya dari lampu toilet) (Ex. Maspion 30x30) 1,00 bh 400.000 400.000 Rp400.000
9 KWH Listrik (2200 watt) 1,00 lot 3.000.000 3.000.000 Rp3.000.000
SUB TOTAL Rp7.414.780

X PEKERJAAN SANITARY, PLUMBING & DAPUR

LANTAI 1 & LANTAI 2
PEK PLUMBING (Incl Accesoris & valve)
1 Pem. Saluran Air Kotor Ø4" Type Rucika D 9,00 M' 84.630 0 761.670 0 Rp761.670
2 Pem. Saluran Air Kotor Ø3" Type Rucika D 27,00 M' 47.275 0 1.276.425 0 Rp1.276.425
3 Pem. Saluran Air Kotor Ø2,5" Type Rucika D 35,00 M' 47.275 0 1.654.625 0 Rp1.654.625
4 Pem. Saluran Air Bersih Ø1/2-1" Type Wespect 1,00 Lot 7.000.000 0 7.000.000 0 Rp7.000.000
5 Pek Septictank & rembesan (1,5x2m) fin plester aci 1,00 Lot 11.462.644 0 11.462.644 0 Rp11.462.644
6 Pem toren 500 liter ( Ex. Penguin ) 1,00 Lot 1.050.000 0 1.050.000 0 Rp1.050.000
PEK SANITARY
7 Closet duduk & Jet washer ( Ex. Oulu ) 2,00 bh 690.000 0 1.380.000 0
8 Pem shower set (Ex. Onda) 2,00 bh 480.000 0 960.000 0 Rp960.000
9 Pem kran taman (Ex. Onda) 2,00 bh 58.000 0 116.000 0 Rp116.000
10 Pem floordrain (Ex. Onda/ITEPS) 2,00 bh 120.000 0 240.000 0 Rp240.000
PEK MEJA DAPUR
11 Pem kitchen zink (Ex. BCP Baxia/ITEPS) 1,00 bh 425.000 0 425.000 0 Rp425.000
12 Pem kran angsa (Ex. Onda) 1,00 bh 240.000 0 240.000 0 Rp240.000
SUB TOTAL Rp25.186.364

XI PEKERJAAN CAT
LANTAI 1 & LANTAI 2
1 Pek. pengecetan dinding (Ex. Propan) / Dalam 202,79 M² 18.046 13.666 3.659.447 2.771.320 Rp6.430.767
2 Pek. Pengecetan dinding ( Ex. Propan) / Luar 71,54 M² 31.688 13.666 2.266.938 977.663 Rp3.244.601
3 Pek. Pengecetan plafon ( Ex. Propan) 55,65 M² 11.453 23.573 637.371 1.311.837 Rp1.949.208
3 Pek. Waterproofing (Ex. Sika ) 7,08 M² 85.140 13.921 602.791 98.557 Rp701.348
4 Pek. Finish cat Grc & couting batu alam 14,38 M² 22.528 23.573 323.953 338.980 Rp662.932
SUB TOTAL Rp12.988.857

XI PEKERJAAN EXTERIOR & LAIN-LAIN

1 Pem bata trapesium 2,40 M² 297.000 712.800 Rp712.800
2 Pem bata expose tempel 3,58 M² 90.000 322.200 Rp322.200
3 Pem conwood 7,31 M² 62.469 456.648 Rp456.648
4 Pek carport (rabat beton) t=10cm 1,75 M³ 633.421 1.108.487 Rp1.108.487
SUB TOTAL Rp2.600.135
TOTAL HARGA Rp258.699.834
PER M2 Rp4.881.129