RENCANA ANGGARAN BIAYA SAVANA GREEN PA

PEKERJAAN : PEMBANGUNAN PERUMAHAN KAHISA RESIDENCE TIPE 36 LOKASI

NO URIAN PEKERJAAN VOLUME

(1) (2) (4)
I PEKERJAAN PENDAHULUAN
1 Pembersihan lokasi 1.00 LS
2 Listrik kerja 4.00 bulan
3 Keamanan 4.00 bulan
4 Mobilisasi Matrial 4.00 Bulan
5 Air Kerja 4.00 Bulan
6 Kebersihan 4.00 bulan

II PEKERJAAN TANAH SAN PONDASI

1 Bouplank dan Pengukuran 72.00 m
2 Galian tanah pondasi 45.00 m3
3 Urugan tanah kembali 12.50 m3
4 Urugan tanah peninggian lantai 5.64 m3
5 Pondasi foot plat 60 x 60 12.72 m3

III PEKERJAAN BETON

1 Sloof 15/20 1.50 m3
2 Kolom 12/15 1.30 m3
3 Ring balok 12/15 0.66 m3
4 cor lisplank / janggutan 1.00 LS
5 cor Topian Kenopi - m3
6 cor meja dapur - LS

IV PEKERJAAN DINDING
1 Pasangan dinding hebel 154.00 m2
2 Plesteran dinding 154.00 m2
3 Pasang plinth granit uk. 40x40 cm 3.40 m3
4 Acian 175.00 m2
5 Pemasangan Keramik Dinding kamar mandi uk 25x50 cm 12.00 m2

6 Pemasangan Keramik Dinding teras belakang uk. 25x50 cm - m2

V PEKERJAAN LANTAI

1 Pasang Lantai Keramik uk. 40x40 cm 27.50 m2

2 Pasangan Keramik Teras uk. 40x40 cm 4.80 m2

3 Pasang keramik KM uk. 25x25 cm 1.80 m2
4 Carport 1.09 m3

(1) (2) (4)

VI PEKERJAAN ATAP DAN PLAFOND
1 Pasang rangka atap baja ringan 40.00 m2
2 Pasang penutup atap genteng beton 40.00 m2
3 Pasang bubungan atap 11.00 m
4 Pasang rangka plafond 32.60 m2
5 Pasang penutup plafond Gypsum t=3.5 mm 32.60 m2
6 Pasang lisplang Papan Kayu GRC 13.40 m
7 Pekerjaan Kanopi Carport - Unit

VII PEKERJAAN KUSEN, DAUN PINTU JENDELA DAN GERENDEL

1 Pekerjaan kusen pintu 4.00 BH
2 Pekerjaan kusen jendela 4.00 BH
3 Pekerjaan daun pintu 4.00 BH
4 Pekerjaan daun jendela 4.00 BH
5 Pasang kunci pintu + handle 4.00 BH
6 Pasang engsel pintu 8.00 BH
7 Pasang engsel jendela 4.00 BH
8 Pasang grendel jendela 4.00 BH
9 Pasang kaca bening t=5 mm 0.76 m2
10 Pasangan Pintu Kamar Mandi 1.00 LS

VIII PEKERJAAN PENGECATAN

1 Pengecatan dinding Putih (W1) 154.60 m2
2 Pengecatan dinding Coklat (W3) 5.30 m2
3 Pengecatan dinding Grey (W2) 5.50 m2

4 Pengecatan dinding semen expos (W4) 2.00 m2

5 Pengecatan plafond Putih 32.60 m2

IX PEKERJAAN LISTRIK & ME

1 Pasang Box Sekring 1.00 BH
2 Pasang Saklar 5.00 BH
3 Pasang titik lampu 7.00 BH
4 lampu LED 7.00 BH
5 Pasang stop kontak 6.00 BH
6 Pasang Kabel NYY 2 x 2.5 mm 250.00 Mtr

X PEKERJAAN PLUMBING DAN SANITASI

1 Pasang kloset Duduk 1.00 BH
2 Pasang kran + shower 1.00 BH
3 Pasang floor drain wc 1.00 BH
4 Pasang jet washer 1.00 BH
5 Pasang kran air 1/2" 1.00 BH
6 Kitchen Zing 1.00 Set
7 Pasang instalasi air bersih pipa PVC dia. 3/4" 1.00 Pkt
8 Pasang instalasi air kotor pipa PVC dia 3" 1.00 Pkt
9 Pembuatan sumur bor 1.00 Pkt
10 Pompa Air 1.00 Unit
11 Septictank 1.00 Unit

JUMLAH TOTAL
HARGA PERMETER
HARGA PERMETER DIBULATKAN
GARAN BIAYA SAVANA GREEN PARK

A RESIDENCE TIPE 36 LOKASI : CIBITUNG, BEKASI JAWA BARAT 2023

Merk/Type/Warna HARGA SATUAN (Rp) JUMAH HARGA (Rp)

(5) (6)

250,000 250,000
100,000 400,000
150,000 600,000
150,000 600,000
100,000 400,000
50,000 200,000
Subtotal I 2,450,000

15,000 1,080,000
53,000 2,385,000
55,500 693,750
175,000 987,000
1,250,000 15,900,000
Subtotal II 21,045,750

1,750,000 2,625,000
1,250,000 1,625,000
1,500,000 990,000
650,000 650,000
1,250,000 -
525,000 -
Subtotal IV 5,890,000

100,000 15,400,000
40,000 6,160,000
Garuda/ Beige/Cream 200,000 680,000
22,000 3,850,000
 Asia Tile/ Beige/Cream 95,000 1,140,000

Asia Tile/ Beige/Cream 85,000 -

Subtotal V 27,230,000

Asia Tile/Garuda/ Beige/Putih 150,000 4,125,000

Asia Tile/ Putih 150,000 720,000

Asia Tile/ Beige/Cream 95,000 171,000
Screed/Beton 850,000 926,500
Subtotal VI 5,942,500
(5) (6)

135,000 5,400,000
75,000 3,000,000
55,000 605,000
97,000 3,162,200
45,000 1,467,000
45,000 603,000
15,000,000 -
Subtotal VII 14,237,200

650,000 2,600,000
425,000 1,700,000
800,000 3,200,000
400,000 1,600,000
100,000 400,000
25,000 200,000
25,000 100,000
25,000 100,000
175,000 133,000
250,000 250,000
Subtotal VIII 10,283,000
 Nippon Paint/ Off White 17,500 2,705,500
Nippon Paint/ Coklat 17,500 92,750
Nippon Paint/ Grey 17,500 96,250

Nippon Paint/ Natural Coating 55,000 110,000

Nippon Paint/ White 12,500 407,500

Subtotal IX 3,412,000

85,000 85,000
25,000 125,000
25,000 175,000
60,000 420,000
25,000 150,000
7,500 1,875,000
Subtotal X 2,830,000

Ina/Other 800,000 800,000

Onda 500,000 500,000
300,000 300,000
Onda 80,000 80,000
150,000 150,000
650,000 650,000
280,000 280,000
470,000 470,000
2,000,000 2,000,000
2,000,000 2,000,000
2,150,000 2,150,000
Subtotal X 9,380,000
102,150,450
2,837,513
2,800,000