RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR
RUMAH TINGGAL - PALEMBANG

SAT. VOLUME. HARGA JUMLAH (Rp)

NO. ITEM PEKERJAAN.
PEK. PEK. SATUAN (Rp)
I PEK. BONG. BANGUNAN LAMA & PERATAAN KEMBALI
1 Pek. Bongkaran Rumah Lama Ls 1.00 10,000,000.00 10,000,000.00
2 Pek. Pembersihan dan Perataan M² 318.75 7,843.14 2,500,000.00
3 Pek. Pembuangan bongkaran Ls 1.00 1,000,000.00 1,000,000.00
13,500,000.00
II PEKERJAAN PERSIAPAN
1 Pek. Pasangan Bowplank M¹ 110.00 53,889.00 5,927,790.00
2 Pek. Pasangan Pagar Sementara Proyek M¹ 21.25 231,000.00 4,908,750.00
3 Pek. Air Kerja Bln 10.00 By Owner -
4 Pek. Listrik Kerja Bln 10.00 200,000.00 2,000,000.00
5 Keamanan Bln 10.00 700,000.00 7,000,000.00
6 Pek. Pasangan Direksi Keet Ls 1.00 By Owner -
19,836,540.00
III PEKERJAAN TANAH / PONDASI
1 Pek. Urugan Sirtu dipadatkan 80 cm dari jalan M³ 128.61 129,525.00 16,658,210.25
2 Pek. Galian Tanah Pondasi M³ 42.95 104,940.00 4,507,382.88
3 Pek. Lantai Kerja M³ 1.65 993,666.20 1,641,536.56
4 Pek. Pasir Urug M³ 3.30 137,655.00 454,812.12
5 Pek. Urugan Tanah Kembali M³ 28.64 21,725.00 622,203.87
6 Pek. Pondasi Plat Setempat (P1) M³ 4.00 3,930,011.08 15,720,044.33
7 Pek. Pondasi Plat Setempat (P2) M³ 1.60 3,930,011.08 6,288,017.73
8 Pek. Cerucuk Gelam M² 33.04 339,480.00 11,216,419.20
9 Pek. Pembersihan Lumpur Ls 1.00 2,000,000.00 2,000,000.00
59,108,626.94
IV PEKERJAAN SANITASI
1 Pek. Pasangan Septick tank Unit 2.00 9,000,000.00 18,000,000.00
2 Pek. Pasangan Tandon Bawah Beton Kap. 5 m3 Unit 1.00 5,625,000.00 5,625,000.00
3 Pek. Instalasi Pembuangan PVC 4" D ex. Maspion M¹ 52.00 74,911.00 3,895,372.00
4 Pek. Instalasi Air Kotor PVC 4" D ex. Maspion M¹ 16.00 74,911.00 1,198,576.00
5 Pek. Instalasi Pembuangan PVC 2" ex. Maspion M¹ 12.00 37,455.50 449,466.00
6 Pek. Instalasi Air Hujan PVC 2,5 " D M¹ 112.40 46,819.38 5,262,497.75
7 Pek. Instalasi Air Hujan PVC 3 " D M¹ 16.00 56,640.38 906,246.00
8 Pek. Pasangan Bak Kontrol / tutup Unit 14.00 769,914.20 10,778,798.80
46,115,956.55
V PEKERJAAN STRUKTUR LT. 1
1 Pek. Sloof S - 1 (30x40) M³ 5.94 4,743,536.78 28,176,608.46
2 Pek. Sloof S - 2 (30x50) M³ 4.73 4,743,536.78 22,413,211.28
3 Pek. Sloof S - 3 (30x50) M³ 2.25 4,743,536.78 10,672,957.75
4 Pek. SA (20x30) M³ 0.30 4,743,536.78 1,423,061.03
5 Pek. Sloof B1-1 (15x30) M³ 0.74 4,743,536.78 3,522,076.06
6 Pek. Sloof B1-2 (15x30) M³ 0.56 4,743,536.78 2,668,239.44
7 Pek. Kolom Pedestal (30x30) M³ 1.17 7,303,192.16 8,544,734.83
8 Pek. Kolom K1 - 13/30 M³ 1.05 5,070,546.58 5,339,285.55
9 Pek. Kolom K1A - 13/30 M³ 0.18 5,070,546.58 909,656.06
10 Pek. Kolom K1B - 13/30 M³ 0.72 5,070,546.58 3,638,624.23
11 Pek. Kolom K2 - 13/40 M³ 1.67 5,070,546.58 8,490,123.20
12 Pek. Kolom K3 - 13/30 M³ 0.36 5,070,546.58 1,819,312.11
13 Pek. Kolom K4 - 13/60 M³ 0.36 5,070,546.58 1,819,312.11
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN.
PEK. PEK. SATUAN (Rp)
14 Pek. Kolom KM Q20 M³ 0.31 5,070,546.58 1,582,010.53
15 Pek. Kolom KP 13/13 M¹ 55.20 81,344.84 4,490,234.95
16 Pek. Cor Lantai 7cm + M5 M³ 11.25 5,993,337.00 67,448,415.26
17 Pek. Struktur Tangga Utama M³ 1.20 5,993,337.00 7,192,004.40
18 Pek. Pas. 1/2 Bata 1:5 M² 415.19 93,658.24 38,885,965.70
19 Pek. Balok Rink Kusen 13/13 M¹ 26.00 99,907.35 2,597,591.19
20 Pek. Plesteran 1:5 M² 784.38 57,743.34 45,292,721.03
21 Pek. Acian M² 784.38 35,253.25 27,651,944.24
22 Pek. Benangan M¹ 249.32 10,000.00 2,493,200.00
23 Pek. Perapian Dak Beton M² 3.75 59,995.32 224,982.43
297,296,271.85
VI PEKERJAAN STRUKTUR LT. 2
1 Pek. Balok B1-1 (15/30) M³ 0.45 5,707,466.78 2,568,360.05
2 Pek. Balok B1-2 (15/30) M³ 1.85 5,707,466.78 10,530,276.21
3 Pek. Balok B1-3 (15/30) M³ 0.95 5,707,466.78 5,393,556.11
4 Pek. Balok B2-2 (15/40) M³ 1.56 5,707,466.78 8,903,648.17
5 Pek. Balok B2-3 (15/40) M³ 0.54 5,707,466.78 3,082,032.06
6 Pek. Balok B3-2 (15/50) M³ 0.22 5,707,466.78 1,284,180.03
7 Pek. Balok B3-3 (15/50) M³ 0.67 5,707,466.78 3,852,540.08
8 Pek. Balok B6-2 (20/50) M³ 0.45 5,707,466.78 2,568,360.05
9 Pek. Balok B6-3 (20/50) M³ 0.55 5,707,466.78 3,139,106.73
10 Pek. Balok B6-4 (20/50) M³ 0.35 5,707,466.78 1,997,613.37
11 Pek. Balok Rink Kusen 13/13 M¹ 21.00 99,907.35 2,098,054.43
12 Pek. Kolom K1 - 13/30 M³ 1.40 5,070,546.58 7,119,047.40
13 Pek. Kolom K1A - 13/30 M³ 0.94 5,070,546.58 4,746,031.60
14 Pek. Kolom KP 13/13 M¹ 32.00 81,344.84 2,603,034.75
15 Pek. Plat Lantai 10 cm M³ 9.80 5,993,337.00 58,746,689.27
16 Pek. Plat Lantai 12 cm M³ 3.36 5,993,337.00 20,137,612.32
17 Pek. Pas. 1/2 Bata 1:5 M² 326.80 93,658.24 30,607,513.65
18 Pek. Screding Plat Beton M³ 4.25 5,993,337.00 25,483,668.92
19 Pek. Plesteran 1:5 M² 653.60 57,743.34 37,741,047.02
20 Pek. Acian M² 653.60 35,253.25 23,041,524.20
21 Pek. Benangan M¹ 206.40 10,000.00 2,064,000.00
257,707,896.42
VII PEKERJAAN STRUKTUR ATAP
1 Pek. Balok B1-1 (15/30) M³ 0.56 5,707,466.78 3,210,450.06
2 Pek. Balok B1-2 (15/30) M³ 1.53 5,707,466.78 8,732,424.17
3 Pek. Balok BA2-1 (15/25) M³ 0.47 5,707,466.78 2,675,375.05
4 Pek. Balok BA2-2 (15/25) M³ 0.96 5,707,466.78 5,457,765.11
5 Pek. Balok Rink 13/13 M¹ 18.50 99,907.35 1,848,286.04
6 Pek. Kolom KP 13/13 M¹ 13.00 81,344.84 1,057,482.87
7 Pek. Plat Talang Beton 10cm M³ 2.15 5,993,337.00 12,885,674.55
8 Pek. Pas. 1/2 Bata 1:5 M² 8.45 93,658.24 791,412.15
9 Pek. Screding Plat Beton M³ 2.15 5,993,337.00 12,885,674.55
10 Pek. Plesteran 1:5 M² 16.90 57,743.34 975,862.45
11 Pek. Acian M² 16.90 35,253.25 595,779.92
12 Pek. Benangan M¹ 45.00 10,000.00 450,000.00
13 Pek. Wood Plank M¹ 40.00 103,155.00 4,126,200.00
14 Pek. Kuda-kuda Galvalum Profil U 0,75 M² 96.00 175,500.00 16,848,000.00
15 Pek. Wuwung Genteng M¹ 32.40 108,471.00 3,514,460.40
16 Pek. Genteng Beton Standart M² 117.12 96,085.00 11,253,475.20
87,308,322.52
RENCANA ANGGARAN BIAYA

PEKERJAAN FINISHING
RUMAH TINGGAL - PALEMBANG

SAT. VOLUME. HARGA JUMLAH (Rp)

NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
PEKERJAAN FINISHING BANGUNAN
I KUSEN, DAUN PINTU & JENDELA
1 Aluminium 4" ex. ALEXINDO
(Silver) Kusen M¹ 177.62 156,000.00 27,708,720.00
Kaca 6 mm M² 45.54 140,439.15 6,395,598.89
Kaca Es M² 0.72 144,274.40 103,877.57
Pintu Kaca / alm Unit 7.00 3,750,000.00 26,250,000.00
Jendela Alm Unit 12.00 1,500,000.00 18,000,000.00
Jendela Alm Tanggung Unit 4.00 1,500,000.00 6,000,000.00
Jendela Alm Kecil Unit 2.00 1,350,000.00 2,700,000.00
Silicon M¹ 481.66 8,000.00 3,853,280.00

2 Kusen Kayu ex. Kulim M³ 0.67 10,694,425.00 7,165,264.75

3 Daun Pintu
Daun Pintu Utama Panil Meranti Unit 2.00 3,375,000.00 6,750,000.00
Daun Pintu R. Dalam Panil Meranti Unit 10.00 3,375,000.00 33,750,000.00
Daun Pintu R. Dalam Plywood double Unit 1.00 937,500.00 937,500.00
Daun Pintu R. Dalam Pvc Unit 1.00 350,000.00 350,000.00
4 Politur Daun Pintu
Pintu Panil Utama M² 7.32 62,965.95 460,910.75
Pintu Panil R. Dalam M² 43.66 62,965.95 2,749,093.38
5 Politur Kusen M¹ 72.16 45,000.00 3,247,200.00
6 Engsel Pintu 5" ex. Dekson Set 21.00 62,500.00 1,312,500.00
7 Handle Pintu Double ex. Dekson Set 2.00 984,375.00 1,968,750.00
8 Handle Pintu Single ex. Dekson Set 11.00 364,375.00 4,008,125.00
153,710,820.34
II PELAPIS LANTAI & DINDING
LANTAI 1
1 Granit Tile 60x60 Rp. 175.000 / m² ex. Cina
R. Tamu M² 10.50 225,000.00 2,362,500.00
R. Tidur Utama M² 12.25 225,000.00 2,756,250.00
R. Keluarga / Makan M² 40.00 225,000.00 9,000,000.00
Area tangga M² 13.13 225,000.00 2,954,250.00
2 Plin Granit Tile 10 cm ex. Cina
R. Tamu M¹ 8.50 45,226.74 384,427.29
R. Tidur Utama M¹ 13.10 45,226.74 592,470.29
R. Keluarga / Makan M¹ 18.50 45,226.74 836,694.69
Area tangga M¹ 8.25 45,226.74 373,120.61
3 Keramik Dinding 20x60 ex. Roman
Km / Wc M² 14.50 240,852.41 3,492,359.89
4 KM / WC ex. Roman
Keramik Lantai 60x60 M² 1.80 252,522.11 454,539.80
Keramik lantai 33x33 M² 1.15 198,729.16 228,538.54
5 Keramik Lantai 33x33 ex. Roman
R. Pembantu M² 6.00 198,729.16 1,192,374.98
Teras Belakang M² 12.50 198,729.16 2,484,114.53
Gudang M² 6.50 198,729.16 1,291,739.56
Toko M² 7.80 198,729.16 1,550,087.47
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
6 Plin Lantai 10x30 ex. Roman
R. Pembantu M¹ 11.00 31,875.59 350,631.47
Teras Belakang M¹ 17.50 31,875.59 557,822.80
Gudang M¹ 8.60 31,875.59 274,130.06
Toko M¹ 8.80 31,875.59 280,505.18
7 Keramik 30x30 ex. Roman
Lantai KM - WC Pembantu M² 3.00 185,337.14 556,011.41
Dinding KM - WC Pembantu M² 10.80 185,337.14 2,001,641.07
8 Granit Rp. 850.000 / m² ex. Cina
Meja Dapur M² 4.00 225,000.00 900,000.00
9 Batu Sikat M² 5.00 187,500.00 937,500.00
10 Andesit Bakar 30x30 M² 29.97 350,000.00 10,489,500.00
11 Granit Tangga ex. Cina M² 18.88 225,000.00 4,248,000.00
12 Granit Bakar Teras Depan ex. Cina M² 5.00 225,000.00 1,125,000.00
13 Tampak Depan Batu Alam M² 8.40 300,000.00 2,520,000.00
54,194,209.64
LANTAI 2
1 Granit Tile 60x60 Rp. 175.000 / m² ex. Cina
R. Tidur 1 M² 14.00 225,000.00 3,150,000.00
R. Tidur 2 M² 12.00 225,000.00 2,700,000.00
R. Tidur 3 M² 14.00 225,000.00 3,150,000.00
R. Tidur 4 M² 14.00 225,000.00 3,150,000.00
R. Duduk M² 13.75 225,000.00 3,093,750.00
Gudang M² 12.00 225,000.00 2,700,000.00
2 Keramik Lantai 30x30 ex. Roman
Jemuran M² 24.50 185,337.14 4,540,759.84
3 Plin Lantai Granit Tile 10 cm
R. Tidur 1 M¹ 14.10 45,226.74 637,697.03
R. Tidur 2 M¹ 13.10 45,226.74 592,470.29
R. Tidur 3 M¹ 14.10 45,226.74 637,697.03
R. Tidur 4 M¹ 14.10 45,226.74 637,697.03
R. Duduk M¹ 12.00 45,226.74 542,720.88
Gudang M¹ 12.20 45,226.74 551,766.23
4 Plin Lantai 10x30
Jemuran M¹ 15.06 31,875.59 480,046.36
5 Keramik Dinding 20x60
KM / WC M² 21.20 240,852.41 5,106,071.01
6 KM / WC
Keramik Lantai 60x60 M² 2.40 252,522.11 606,053.07
Keramik Lantai 33x33 M² 1.50 198,729.16 298,093.74
7 Tampak Depan Coonwood M² 13.60 487,500.00 6,630,000.00
39,204,822.53
III MEKANIKAL & ELEKTRIKAL
LANTAI 1
1 Teras Depan
Instalasi Titik Lampu ex. Praba 1,5 mm Ttk 6.00 178,347.75 1,070,086.50
Lampu Dinding Ttk 2.00 282,500.00 565,000.00
Lampu Baret Ttk 4.00 60,000.00 240,000.00
2 R. Tamu
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 2.00 281,847.75 563,695.50
Halogen Ttk 1.00 15,000.00 15,000.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
TL 20 watt (Indirect) Unit 6.00 15,000.00 90,000.00
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
3 KM/WC
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Lampu Baret Ttk 1.00 60,000.00 60,000.00
4 R. MAKAN - KELUARGA
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 9.00 178,347.75 1,605,129.75
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 5.00 281,847.75 1,409,238.75
Inst. Ttk AC ex. Praba 2,5 mm Ttk 3.00 312,500.00 937,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
Downlight 5" + SL 18 watt Ttk 4.00 50,000.00 200,000.00
Halogen Ttk 4.00 15,000.00 60,000.00
Lampu Gantung Ttk 1.00 12,500.00 12,500.00
TL 20 watt (Indirect) Unit 16.00 15,000.00 240,000.00
5 Area Tangga
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 2.00 178,347.75 356,695.50
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 1.00 281,847.75 281,847.75
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
TL 20 watt (Indirect) Unit 4.00 15,000.00 60,000.00
6 R. Tidur Utama
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 2.00 178,347.75 356,695.50
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 4.00 281,847.75 1,127,391.00
Inst. Ttk AC ex. Praba 2,5 mm Ttk 1.00 312,500.00 312,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
TL 20 watt (Indirect) Unit 8.00 15,000.00 120,000.00
7 Gudang
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 1.00 281,847.75 281,847.75
Downlight 5" + SL 18 watt Ttk 1.00 50,000.00 50,000.00
8 Toko
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 1.00 281,847.75 281,847.75
Downlight 5" + SL 18 watt Ttk 1.00 50,000.00 50,000.00
9 Dapur
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 2.00 281,847.75 563,695.50
Downlight 5" + SL 18 watt Ttk 1.00 50,000.00 50,000.00
10 KM / WC
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Lampu Baret Ttk 1.00 60,000.00 60,000.00
11 R. PEMBANTU
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 1.00 281,847.75 281,847.75
Lampu Baret Ttk 1.00 60,000.00 60,000.00
12 Teras Belakang
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 5.00 178,347.75 891,738.75
Lampu Dinding Ttk 2.00 282,500.00 565,000.00
Lampu Taman Ttk 1.00 296,250.00 296,250.00
Lampu Baret Ttk 2.00 60,000.00 120,000.00
13 Lain - Lain
Box Panel HANGER Unit 1.00 2,850,000.00 2,850,000.00
Titik MCB NYM 4x10mm ex. Supreme Ttk 8.00 300,000.00 2,400,000.00
Kabel Feeder . Over Spaning NYY 4x10 mm M¹ 12.00 74,375.00 892,500.00
Kabel Fodeng NYY 4x16 mm M¹ 20.00 2,900,000.00 58,000,000.00
grounding U / MDP Ttk 1.00 200,000.00 200,000.00
Penangkal Petir Ls 1.00 3,500,000.00 3,500,000.00
(split Tembaga, Arde Pipa, Kabel BC 50mm)
84,478,224.00
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
LANTAI 2
1 R. Duduk
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 2.00 281,847.75 563,695.50
Downlight 5" + SL 18 watt Ttk 3.00 50,000.00 150,000.00
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 171,875.00 171,875.00
TL 20 watt (Indirect) Unit 12.00 15,000.00 180,000.00
2 R. Tidur 1
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 4.00 281,847.75 1,127,391.00
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Ttk AC ex. Praba 2,5 mm Ttk 1.00 312,500.00 312,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
TL 20 watt (Indirect) Unit 8.00 15,000.00 120,000.00
Halogen Ttk 1.00 15,000.00 15,000.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
3 R. Tidur 2
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 4.00 281,847.75 1,127,391.00
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Ttk AC ex. Praba 2,5 mm Ttk 1.00 312,500.00 312,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
TL 20 watt (Indirect) Unit 6.00 15,000.00 90,000.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
Halogen Ttk 1.00 15,000.00 15,000.00
4 KM / WC
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Downlight 5" + SL 18 watt Ttk 1.00 50,000.00 50,000.00
5 R. Tidur 3
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 4.00 281,847.75 1,127,391.00
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Ttk AC ex. Praba 2,5 mm Ttk 1.00 312,500.00 312,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
TL 20 watt (Indirect) Unit 8.00 15,000.00 120,000.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
Halogen Ttk 1.00 15,000.00 15,000.00
6 Jemuran
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 2.00 178,347.75 356,695.50
Lampu Dinding Ttk 2.00 282,500.00 565,000.00
7 R. Tidur 4
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 3.00 178,347.75 535,043.25
Inst. Stop Kontak ex. Praba 2,5 mm Ttk 4.00 281,847.75 1,127,391.00
Inst. Titik Lampu ex. Praba 1,5 mm (Indirect) Ttk 1.00 178,347.75 178,347.75
Inst. Ttk AC ex. Praba 2,5 mm Ttk 1.00 312,500.00 312,500.00
Titik Telp ex. Praba Ttk 1.00 178,347.75 178,347.75
Titik Kabel TV ex. Belden Ttk 1.00 212,500.00 212,500.00
TL 20 watt (Indirect) Unit 8.00 15,000.00 120,000.00
Downlight 5" + SL 18 watt Ttk 2.00 50,000.00 100,000.00
Halogen Ttk 1.00 15,000.00 15,000.00
8 Gudang
Inst. Titik Lampu ex. Praba 1,5 mm Ttk 1.00 178,347.75 178,347.75
Lampu Baret Ttk 1.00 60,000.00 60,000.00
9 Lain - Lain
Box Panel HANGER Unit 1.00 2,850,000.00 2,850,000.00
Titik MCB NYM 4x10mm ex. Supreme Ttk 8.00 300,000.00 2,400,000.00
19,325,523.75
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
INSTALASI AIR BERSIH
1 Pipa PVC Maspion AW 1" M¹ 31.00 33,263.75 1,031,176.25
2 Pipa PVC Maspion AW 3/4" M¹ 73.00 20,153.75 1,471,223.75
3 Pelampung 1" Bj 3.00 95,000.00 285,000.00
4 Tusen Klep 1" Bj 1.00 70,000.00 70,000.00
5 Otomatis Radar Bj 1.00 425,000.00 425,000.00
6 Stop Kran PVC 1" Bj 2.00 17,500.00 35,000.00
7 Alat Penunjang Ls 1.00 100,000.00 100,000.00
8 Tandon Air SS 2 M³ Unit 2.00 4,000,000.00 8,000,000.00
9 Pompa Unit 1.00 2,000,000.00 2,000,000.00
13,417,400.00
IV PLAFOND
LANTAI 1
1 Rangka Hollow 20/40, 40/40
R. Tamu Gypsum 9 mm+rangka M² 10.50 150,000.00 1,575,000.00
R. Tamu Gypsum 9 mm+rangka M² 6.50 150,000.00 975,000.00
R. Tidur Utama Gypsum 9 mm+rangka M² 12.25 150,000.00 1,837,500.00
R. Tidur Utama Gypsum 9 mm+rangka M² 6.50 150,000.00 975,000.00
Area Tangga Gypsum 9 mm+rangka M² 12.50 150,000.00 1,875,000.00
Area Tangga Gypsum 9 mm+rangka M² 2.50 150,000.00 375,000.00
Toko Gypsum 9 mm+rangka M² 7.80 150,000.00 1,170,000.00
Gudang Gypsum 9 mm+rangka M² 6.50 150,000.00 975,000.00
R. Makan / Keluarga Gypsum 9 mm+rangka M² 40.00 150,000.00 6,000,000.00
R. Makan / Keluarga Gypsum 9 mm+rangka M² 18.80 150,000.00 2,820,000.00
Dapur Gypsum 9 mm+rangka M² 6.00 150,000.00 900,000.00
R. Pembantu Gypsum 9 mm+rangka M² 6.00 150,000.00 900,000.00
KM / WC Gypsum 9 mm+rangka M² 3.00 150,000.00 450,000.00
Teras Belakang Gypsum 9 mm+rangka M² 12.50 150,000.00 1,875,000.00
2 Trap Beding
R. Tamu M¹ 6.80 45,000.00 306,000.00
R. Tidur Utama M¹ 8.00 45,000.00 360,000.00
Area Tangga M¹ 5.50 45,000.00 247,500.00
R. Makan / Keluarga M¹ 22.80 45,000.00 1,026,000.00
3 Benangan Sudut List Aluminium M¹ 34.30 20,000.00 686,000.00
25,328,000.00
LANTAI 2
1 Rangka Hollow 20/40, 40/40
R. Tidur 1 Gypsum 9 mm+rangka M² 14.00 150,000.00 2,100,000.00
R. Tidur 1 Gypsum 9 mm+rangka M² 7.50 150,000.00 1,125,000.00
R. Tidur 2 Gypsum 9 mm+rangka M² 12.00 150,000.00 1,800,000.00
R. Tidur 2 Gypsum 9 mm+rangka M² 7.00 150,000.00 1,050,000.00
R. Tidur 3 Gypsum 9 mm+rangka M² 14.00 150,000.00 2,100,000.00
R. Tidur 3 Gypsum 9 mm+rangka M² 3.50 150,000.00 525,000.00
R. Tidur 4 Gypsum 9 mm+rangka M² 14.00 150,000.00 2,100,000.00
R. Tidur 4 Gypsum 9 mm+rangka M² 3.50 150,000.00 525,000.00
Km/Wc Gypsum 9 mm+rangka M² 3.75 150,000.00 562,500.00
R. Duduk Gypsum 9 mm+rangka M² 20.00 150,000.00 3,000,000.00
Overstek Atap Kalsiboard 9mm+rangka M² 40.00 220,000.00 8,800,000.00
2 Trap Beding
R. Tidur 1 M¹ 9.00 45,000.00 405,000.00
R. Tidur 2 M¹ 8.00 45,000.00 360,000.00
R. Tidur 3 M¹ 9.00 45,000.00 405,000.00
R. Tidur 4 M¹ 9.00 45,000.00 405,000.00
R. Duduk M¹ 16.00 45,000.00 720,000.00
3 Benangan Sudut List Aluminium M¹ 21.50 20,000.00 430,000.00
26,412,500.00
 SAT. VOLUME. HARGA JUMLAH (Rp)
NO. ITEM PEKERJAAN. KETERANGAN
PEK. PEK. SATUAN (Rp)
V SANITAIR ex. TOTO
LANTAI 1
1 Floor Drain Unit 2.00 156,917.50 313,835.00
2 Closed Duduk Amstand Unit 1.00 1,945,570.00 1,945,570.00
3 Jet Spray Unit 1.00 300,000.00 300,000.00
4 Head Shower Unit 1.00 850,000.00 850,000.00
5 Soap Holder Unit 1.00 50,000.00 50,000.00
6 Paper Holder Unit 1.00 80,000.00 80,000.00
7 Closed Jongkok Unit 1.00 416,748.50 416,748.50
8 Kran Dinding Unit 4.00 60,000.00 240,000.00
9 Cermin Unit 1.00 300,000.00 300,000.00
10 Pintu Kaca Shower 12 mm Unit 1.00 5,625,000.00 5,625,000.00
11 Kitchenzink (Satu Lubang) Unit 1.00 300,000.00 300,000.00
12 Kran Kitchenzink Unit 1.00 150,000.00 150,000.00
10,571,153.50
LANTAI 2
1 Floor Drain Unit 1.00 156,917.50 156,917.50
2 Wastafel Unit 1.00 375,000.00 375,000.00
3 Kran Wastafel Unit 1.00 80,298.75 80,298.75
4 Closed Duduk Amstand Unit 1.00 1,945,570.00 1,945,570.00
5 Jet Spray Unit 1.00 300,000.00 300,000.00
6 Soap Holder Unit 1.00 50,000.00 50,000.00
7 head Shower Unit 1.00 850,000.00 850,000.00
8 Cermin Unit 1.00 300,000.00 300,000.00
9 Pintu Kaca Shower 12 mm Unit 1.00 5,625,000.00 5,625,000.00
10 Roof Drein 3" Unit 19.00 100,000.00 1,900,000.00
11,582,786.25
VI PEKERJAAN CAT
LANTAI 1
1 Cat Dinding Interior ex. VINILEX M² 316.88 19,360.25 6,134,876.02
2 Cat Dinding Exterior ex. DULUX M² 141.90 39,931.45 5,666,272.76
3 Cat Plafond ex. VINILEX M² 117.05 12,095.70 1,415,801.69
4 Cat Dak Beton ex. DULUX M² 3.75 39,931.45 149,742.94
5 Water Profing Dinding U/ Pas. Batu Alam ex. SIKA M² 8.40 15,422.08 129,545.43
13,496,238.83
LANTAI 2
1 Cat Dinding Interior ex. VINILEX M² 264.38 19,360.25 5,118,462.90
2 Cat Dinding Exterior ex. DULUX M² 124.00 39,931.45 4,951,499.80
3 Cat Plafond ex. VINILEX M² 117.75 12,095.70 1,424,268.68
4 Cat Dak Beton ex. DULUX M¹ 40.00 39,931.45 1,597,258.00
5 Water Profing Dinding U/ Pas. Batu Alam ex. SIKA M² 13.60 15,422.08 209,740.22
6 Water Profing Dinding Luar ex. SIKA M² 58.00 15,422.08 894,480.35
7 Water Profing KM - WC / Dack Talang Beton ex. SIKA M² 60.27 15,422.08 929,488.46
15,125,198.40
VII PEKERJAAN BESI
1 Tangga Putar Besi M¹ 5.00 700,000.00 3,500,000.00
2 Railing Tangga Utama SS M¹ 11.90 715,000.00 8,508,500.00
3 Railing Jemuran Besi M¹ 4.00 715,000.00 2,860,000.00
4 Roling Door Besi M² 7.41 900,000.00 6,669,000.00
21,537,500.00
REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR DAN FINISHING

RUMAH TINGGAL - PALEMBANG

ITEM PEKERJAAN. JUMLAH (Rp)

1. PEKERJAAN STRUKTUR BANGUNAN

I PEK. BONG. BANGUNAN LAMA & PERATAAN KEMBALI 13,500,000.00

II PEKERJAAN PERSIAPAN 19,836,540.00
III PEKERJAAN TANAH / PONDASI 59,108,626.94
IV PEKERJAAN SANITASI 46,115,956.55
V PEKERJAAN STRUKTUR LT. 1 297,296,271.85
VI PEKERJAAN STRUKTUR LT. 2 257,707,896.42
VII PEKERJAAN ATAP 87,308,322.52

2. PEKERJAAN FINISHING

I PEKERJAAN KUSEN DAUN PINTU & JENDELA 153,710,820.34

II PEKERJAAN PELAPIS LANTAI DAN DINDING 93,399,032.17
III PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 103,803,747.75
IV PEKERJAAN INSTALASI AIR BERSIH 13,417,400.00
V PEKERJAAN PLAFOND 51,740,500.00
VI PEKERJAAN SANITAIR 22,153,939.75
VII PEKERJAAN CAT 28,621,437.23
VIII PEKERJAAN BESI 21,537,500.00

JUMLAH 1,269,257,991.53
DIBULATKAN 1,269,200,000.00

TERBILANG : satu milyar dua ratus enam puluh sembilan juta dua ratus ribu rupiah