RENCANA ANGGARAN BIAYA

RENOVASI RUMAH TINGGAL

PAK GEORGE KOTA WISATA

BOBOT
NO URAIAN VOL. SAT. BOBOT PROGRESS TERLAKSANA

A PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi 1 ls 0.32% 100.00% 0.32%
3 Pengukuran dan Pasangan Bouwplank 253.29 m2 0.38% 100.00% 0.38%
4 Pekerjaan Bongkaran Atap 110.843 m2 1.43% 100.00% 1.43%
5 Pekerjaan Bongkaran lain-lain 1 ls 1.07% 100.00% 1.07%

LANTAI 1
B PEKERJAAN GALIAN DAN URUGAN
1 Galian Pondasi 0.512 m3 0.01% 100.00% 0.01%
2 Galian Carport 16 m3 0.29% 25.00% 0.07%

C PEKERJAAN BETON DAN STRUKTUR

1 Pondasi Tapak 60/60 k225 0.55 m3 0.45% 100.00% 0.45%
2 Pondasi Tapak 40/40 k225 0.06 m3 0.05% 100.00% 0.05%
3 Ring Balok 15/30 k225 1.08 m3 0.89% 100.00% 0.89%
4 Ring Balok 20/40 k225 0.94 m3 0.85% 100.00% 0.85%
5 Kolom 15/40 k225 1.25 m3 1.10% 100.00% 1.10%
6 Kolom 15/20 k225 0.6 m3 0.49% 100.00% 0.49%
7 Kolom Praktis 15/15 k225 0.28 m3 0.21% 100.00% 0.21%
8 Sloof 15/30 k225 0.34 m3 0.28% 100.00% 0.28%
9 Balok Lintel 15/15 k225 0.26 m3 0.20% 100.00% 0.20%
10 Lisplang Beton t:5 cm k225 0.23 m3 0.20% 100.00% 0.20%
11 Ring Balok Tembok Pembatas tetangga 15/15 k225 0.13 m3 0.10% 100.00% 0.10%
13 Dak Beton Kanopi Garasi t:10cm k225 1.26 m3 1.30% 100.00% 1.30%
14 Topian Beton Jendela R. Kerja t:7cm 0.07 m3 0.06% 100.00% 0.06%

D PEKERJAAN LANTAI DAN DINDING

1 Pasangan Dinding Hebel 10cm 53.83 m2 1.45% 100.00% 1.45%
2 Plesteran 114.4 m2 2.17% 100.00% 2.17%
3 Acian 103.83 m2 2.00% 100.00% 2.00%
4 Keramik Lantai Homogeneous Tile 60/60 65.01 m2 4.54% 100.00% 4.54%
5 Flint Lantai HT t:10cm 58 m' 1.12% 100.00% 1.12%
6 HT 20/60 Teras Depan Textured 7.31 m2 0.53% 0.00% 0.00%

E PEKERJAAN ATAP DAN PLAFOND

1 Plafond Gypsum, Rangka Holow 0,35 108.41 m2 2.91% 100.00% 2.91%
2 Drop Ceiling 15.8 m' 0.25% 100.00% 0.25%
3 Lis Plafond Shadowline 1cm 143 m' 1.08% 100.00% 1.08%
4 Plafond PVC Area Outdoor 11.25 m2 0.48% 0.00% 0.00%
5 Lis Plafond PVC 25.35 m' 0.27% 0.00% 0.00%

F PEKERJAAN KUSEN PINTU DAN JENDELA

Pintu Utama + Kusen Kamper Samarinda 250/150
1 Finish Duco 1 unit 0.00%
1.50% 0.00%
2 Jendela Alum. 4" Kaca Mati R. Makan 250/180 1 unit 0.75% 100.00% 0.75%
3 Pintu Sliding Alum. 4" 2 Daun, Teras Belakang 1 unit 1.61% 100.00% 1.61%
Pintu Kaca Tempered Glass 10mm Km. Mandi
4 185/200 Sandblasted 3.7 m2 100.00%
1.27% 1.27%
5 Jendela Alum. 4" R. Kerja 2 Daun 1 unit 0.75% 100.00% 0.75%
G PEKERJAAN PENGECATAN
1 Cat Interior Mowilex Cendana, White 309.02 m2 3.15% 0.00% 0.00%
2 Cat Eksterior Mowilex Eksterior 220.27 m2 2.48% 0.00% 0.00%
3 Cat Eksterior Dinding Tetangga Nippon Elastex 10.2 m2 0.11% 0.00% 0.00%
4 Cat Plafond Vinilex Ceiling 85.05 m2 0.91% 100.00% 0.91%

H PEKERJAAN KAMAR MANDI

Pasangan Dinding Keramik HT 60/60 Cream std.
1 t:300cm 32.67 m2 1.97% 0.00%
0.00%
2 Keramik Lantai HT 60/60 Textured std. 6.3 m2 0.43% 0.00% 0.00%
3 Floor Drain Std Toto 2 pc 0.15% 0.00% 0.00%
Pas. Dinding Keramik HT 60/60 Cream std. Powder
4 Room t:200cm 11.6 m2 0.00%
0.70% 0.00%
5 Keramik Lantai HT 60/60 Textured std. Powder Room 2.4 m2 0.16% 0.00% 0.00%
6 Washtafel set TOTO Std. Powder Room 1 unit 0.45% 0.00% 0.00%

LANTAI II

I PEKERJAAN BETON DAN STRUKTUR

1 Kolom Praktis 15/15 K225 0.14 m3 0.11% 100.00% 0.11%
2 Kolom 15/20 K225 0.55 m3 0.45% 100.00% 0.45%
3 Ring Balok 15/30 K225 0.87 m3 0.72% 100.00% 0.72%
4 Balok Lintel 15/15 k225 0.18 m3 0.14% 100.00% 0.14%
5 Struktur Sofi-sofi 15/15 0.14 m3 0.11% 100.00% 0.11%
6 Dak Beton Balkon t:12 cm 1.16 m3 1.20% 100.00% 1.20%
7 Dak Beton Lorong t:12cm 0.88 m3 0.91% 100.00% 0.91%
8 Dak Beton Talang Air t:10cm 2.73 m3 2.82% 100.00% 2.82%
9 Lis Plang Beton Balkon t:5 cm 0.4 m3 0.30% 100.00% 0.30%

J PEKERJAAN LANTAI DAN DINDING

1 Pasangan Dinding Hebel 10cm 25.34 m2 0.68% 100.00% 0.68%
2 Pasangan Dinding Sofi-sofi Hebel 10cm 15.62 m2 0.45% 100.00% 0.45%
3 Plester Aci 81.92 m2 2.76% 100.00% 2.76%
4 Lantai HT 60/60 Motif std. 9.2 m2 0.57% 100.00% 0.57%
5 Waterproofing R. Semi Outdoor 73.89 m2 1.51% 100.00% 1.51%
6 Flooring Lantai R. Semi Outdoor 73.89 m2 1.43% 100.00% 1.43%

M PEKERJAAN ATAP DAN PLAFOND

1 Rangka Atap Baja Ringan + Genteng Beton 115.56 m2 8.32% 100.00% 8.32%
2 Nok Genteng Beton + ban-banan 37.63 m' 0.97% 100.00% 0.97%
3 Ban-banan Talang Air 45.7 m' 0.25% 100.00% 0.25%
4 Plafond Gypsum, Rangka Holow 0,35 80.68 m2 2.57% 100.00% 2.57%
5 Drop Ceiling 19.67 m' 0.32% 100.00% 0.32%
6 Lis Profil Shadow Line 1cm 10.4 m' 0.11% 100.00% 0.11%
7 Plafond PVC Area Outdoor 18.69 m2 0.80% 0.00% 0.00%
8 Lis Plafond PVC 31.35 m' 0.34% 0.00% 0.00%

N PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pintu Kaca Sliding + Jendela Alum. 4" Balkon 1 unit 1.01% 100.00% 1.01%
2 Jendela Alum. 4" 3 Lubang 2 Daun Jendela Gudang 1 unit 0.98% 100.00% 0.98%
4 Jendela Alum. 4" Kaca Mati R. Tangga 250/140 1 unit 0.64% 100.00% 0.64%
Jendela Alum. 4" Kaca Mati 3 Lubang R. Keluarga
5 350/120 1 unit 100.00%
0.58% 0.58%
6 Pintu Kaca Swing R. Semi Outdoor 1 unit 0.58% 100.00% 0.58%
7 Jendela Alum. 4" Km. Anak 160/120 1 unit 0.74% 100.00% 0.74%
O PEKERJAAN KAMAR MANDI
1 Shower Kran Mandi TOTO TX474KEA 1 unit 0.32% 0.00% 0.00%
2 Electric Water Heater Modena 15L 1 unit 0.46% 0.00% 0.00%

P PEKERJAAN PENGECATAN
1 Cat Interior Mowilex Cendana, White 172.73 m2 1.76% 0.00% 0.00%
2 Cat Eksterior Mowilex Eksterior 103.06 m2 1.16% 0.00% 0.00%
3 Cat Plafond Vinilex Ceiling 80.68 m2 0.87% 100.00% 0.87%

Q PEKERJAAN PLUMBING
1 Instalasi Pipa Air Closet 4" 12 m' 0.48% 100.00% 0.48%
2 Instalasi Pipa Air Kotor 3" 32 m' 0.86% 100.00% 0.86%
3 Instalasi Pipa Air Bersih 1/2" 28 m' 0.27% 100.00% 0.27%
4 Instalasi Pipa Air Panas 10 m' 0.32% 100.00% 0.32%

R PEKERJAAN ELEKTRIKAL Lt. 1 & 2

1 LED Panel In-Lite 9 watt lt. 1 11 pc 0.16% 50.00% 0.08%
2 LED Panel In-Lite 18 watt lt. 1 7 pc 0.17% 50.00% 0.09%
3 LED Panel In-Lite 12 watt lt. 1 2 pc 0.04% 50.00% 0.02%
4 LED Panel In-Lite Outbow 12 watt lt. 1 2 pc 0.05% 50.00% 0.03%
5 LED Panel In-Lite Outbow 18 watt lt. 1 2 pc 0.06% 50.00% 0.03%
6 LED Panel In-Lite 9 watt lt. 2 6 pc 0.09% 50.00% 0.04%
7 LED Panel In-Lite 12 watt lt. 2 4 pc 0.08% 50.00% 0.04%
8 LED Panel In-Lite 18 watt lt. 2 3 pc 0.07% 50.00% 0.04%
9 Sakelar Double Panasonic Style Silver/Black Lt. 1 7 pc 0.05% 50.00% 0.03%
10 Sakelar Single Panasonic Style Wide Silver/Black lt. 1 6 pc 0.04% 50.00% 0.02%
11 Stop Kontak AC lt. 1 3 pc 0.02% 50.00% 0.01%
12 Stop Kontak Panasonic Style Silver/Black lt. 1 16 pc 0.10% 50.00% 0.05%
13 Sakelar Double Panasonic Style Silver/Black Lt. 2 1 pc 0.01% 50.00% 0.00%
14 Sakelar Single Panasonic Style Wide Silver/Black lt. 2 6 pc 0.04% 50.00% 0.02%
15 Stop Kontak AC lt. 2 2 pc 0.02% 50.00% 0.01%
16 Stop Kontak Panasonic Style Silver/Black lt. 2 8 pc 0.05% 50.00% 0.03%
20 MCB 6A + 10A Sncheider 3 pc 0.07% 100.00% 0.07%
21 Instalasi Listrik 89 titik 1.91% 80.00% 1.53%
17 Kabel NYM 2x1,5 5 roll 0.54% 100.00% 0.54%
18 Kabel NYM 3x1,5 5 roll 0.64% 100.00% 0.64%
19 MCB Box 1 pc 0.02% 100.00% 0.02%

S PEKERJAAN PENGELASAN
Railing Tangga Besi Galvanis Finish Duco + Acrylic
1 5mm + Handle Kayu 12.19 m' 0.00%
2.82% 0.00%
Railing Balkon Besi Galvanis Finish Duco + Acrylic
2 5mm + Handle Besi 4.5 m' 0.00%
1.02% 0.00%
3 Kanopi Solar Flat Teras Belakang 18.83 m2 3.54% 0.00% 0.00%
Pagar Besi Galvanis + Perforated Metal + Dinding
4 Finish Batu Alam 1 ls 0.00%
2.58% 0.00%

T PEKERJAAN FAÇADE
1 Dinding Batu Alam 14 m2 0.86% 0.00% 0.00%
2 Topian Beton 0.13 m3 0.11% 100.00% 0.11%
3 Pasangan Batu Andesit Carport 65.4 m2 3.79% 0.00% 0.00%
4 Pasangan Lantai Custom Taman 10.35 m2 0.33% 0.00% 0.00%
5 Pas. Dinding Roster R. Service Area 5.15 m2 0.45% 100.00% 0.45%
TOTAL HARGA
OVERHEAD 2% 1.93% 100.00% 1.93%
TOTAL HARGA PEKERJAAN 100.00% 70.10%
DIBULATKAN