RENCANA ANGGARAN BIAYA

NO ITEM VOL SAT HARGA JUMLAH JUMLAH

PEKERJAAN SATUAN BESAR
I PEK. PERSIAPAN
1 Pembersihan lahan, Air kerja, sarana kerja ls 2,315,000 2,315,000
2 Bouwplank, direksi gate ls 2,896,000 2,896,000
5,211,000 1.80%
II PEK. TANAH
1 Galian tanah pondasi 72 m 4,148,000 4,148,000
2 Urugan tanah rata-rata 16 m3 800,000 3,200,000
7,348,000 2.60%
III PEK. PONDASI
1 Pondasi batu kali, anstamping 34 m3 37,682,000 37,682,000
37,682,000 14.00%
IV PEK. STRUKTUR
1 Sloof beton (20 cm x 15 cm) 14,500,000
2 Kolom praktis (12 cm x20 cm) 23,000,000
3 Ring balok (12 cm x 20 cm) 16,000,000
4 Dak beton t =12 cm ᴓ 8cm4 68 m2 81,600,000

135,100,000 13.20%
V PEK. DINDING
1 Pasangan bata ringan 132 m2 112,000 14,784,000
2 Pasangan batu ringan sofi-sofi 18 m2 112,000 2,016,000
16,800,000 14.80%
VI PEK. ATAP
1 Rangka atap baja ringan 121 m2 145,000 17,545,000
2 Atap spandek pasir 121 m2 230,000 27,830,000
3 Papan Lisplank 4/20 18 m1 95,000 1,710,000
4 Ban-banan gavel 15 m1 75,000 1,125,000
48,210,000 17.00%
VII PEK. PELAPIS DINDING
1 Plester 1:4, t:2 cm 298 m2 46,000 13,708,000
2 Acian 298 m2 28,000 8,344,000
3 Profil tampak depan 3 ls 1,750,000 5,250,000
27,302,000 8.90%
VIII PEK. KERAMIK
1 Pemadatan tanah bawah lantai 68 m2 3,000 204,000
2 Peralatan floor lantai 68 m2 2,000 60,000
3 Rabat beton bawah lantai t=5cm 4 m3 950,000 2,850,000
4 Keramik lantai 40x40 68 m2 160,000 10,880,000
5 Pas keramik teras 40x40 22.5 m2 160,000 3,600,000
6 Keramik lantai dan dinding WC 20x20 3 m2 160,000 480,000
18,074,000 7.60%
IX PEK. PLAFOND
1 Pas. Rangka Plafon & penutup GRC 68 m2 130,000 8,840,000
8,840,000 5.50%
X PEK. PINTU, JENDELA & KACA
1 Kusen 3 set 1,450,000 4,350,000
2 Lubang angin 18 bh 22,000 396,000
3 Pas. Pintu depan 6 bh 150,000 900,000
4 Pas. pintu kamar 6 bh 850,000 2,550,000
5 Pas. pintu pvc km/wc 3 bh 450,000 1,350,000
6 Pas. daun jendela + kaca bening 3 mm 3 bh 500,000 1,500,000
11,046,000 8.30%
XI PEK. ENGSEL & KUNCI
1 Pas. handle pintu 6 bh 125,000 750,000
2 Pas. engsel jendela 6 set 34,000 204,000
3 Pas. engsel pintu 6 set 54,000 324,000
4 Pas. hak angin jendela 6 bh 25,000 150,000
5 Pas. handle jendela 6 bh 20,000 120,000
1,548,000 1.10%
XII PEK. SANITAIR
1 Pas. Closet duduk 3 bh 2,000,000 6,000,000
2 Pas. Bak Fiber 3 ls 350,000 1,050,000
7,050,000 0.90%
XIII PEK. PLUMBING ( AIR BERSIH )
1 Pas. pipa pvc 1/2" D 34 m1 7,000 238,000
2 Pas. pipa pvc 1" D 6 m1 18,000 108,000
3 Pas. pipa pvc 3" D 30 m1 36,000 1,080,000
4 Pas. pipa pvc 4" D 27 m1 54,000 1,458,000
5 Septiktank & peresapan (buis beton) 3 unit 1,200,000 3,600,000
6 Bak kontrol batu bata 3 unit 250,000 750,000
7,234,000 2.80%
XIV PEK. LUAR & PEMBERSIHAN
1 Pek. pembersihan rumah 1 ls 600,000 600,000
2 Pek. sampah proyek 1 mbl 300,000 300,000
900,000 0.40%
XV PEK. LISTRIK
1 Pas. Titik lampu + saklar 6 titik 150,000 900,000
 2 Pas. Stop kontak 9 bh 140,000 1,260,000
3 Pas. Arde 3 bh 100,000 300,000
4 Pas. Kabel Tuvur 6 bh 90,000 540,000
5 Pas. Box MCB 3 bh 400,000 1,200,000
4,200,000 2.10%
XVI PEK. CAT
1 Pek. Cat dinding, plafon dan kusen 72 m2 95,000 6,840,000
6,840,000 5.20%
XVII UTILITAS

1 KwH Listrik 1300 Watt 1 unit 2,800,000 2,800,000

2,800,000 4.80%
Atap dak plus spandek pasir TOTAL Nilai Pekerjaan 346,185,000 100%
riskan uping lost project 34,618,500 0.1
TOTAL pekerjaan 380,803,500
Atap plus dak 297,975,000
Hanya spandek pasir 245,703,500