RENCANA ANGGARAN BIAYA

RUMAH TINGGAL BAPAK RONALD SAMOSIR

PEKERJAAN LANTAI BAWAH
No.
Jenis Pekerjaan
1
2
I
PEKERJAAN PERSIAPAN
1
2
3
4
5

Vol./Sat
3

Jumlah
5

134.40
1.00
7.00
7.00
18.00

m2
Ls
bln
bln
m2

150,000.00
5,000,000.00
500,000.00
500,000.00
750,000.00

20,160,000.00
5,000,000.00
3,500,000.00
3,500,000.00
13,500,000.00
45,660,000.00

1 Galian tanah pondasi batu kali

57.90

m3

76,500.00

4,429,350.00

2 Galian Pondasi Setempat

20.74

m3

76,500.00

1,586,304.00

3 Urugan Tanah Kembali

31.45

m3

22,500.00

707,724.00

II

Pekerjaan Bongkaran
Pekerjaan Buangan Puing Bekas Bongkaran
Listrik dan Air Kerja
Keamanan
Bedeng
Sub total I
PEKERJAAN TANAH DAN PONDASI

H.Satuan
4

4 Urug tanah pondasi batu kali

5 Urug pasir alas pondasi t : 5 cm
6 Lantai kerja rabat 5 cm
7 Pas, pondasi batu kali
8 Pas. Pondasi Rollag bata

6.10

12,000.00

73,200.00

39.68

m3

275,000.00

10,910,625.00

1.01

m3

875,000.00

882,000.00

48.45
1.92

m3
m2

895,000.00
325,000.00

43,362,750.00
624,000.00
62,575,953.00

3,582,500.00

10,156,387.50
-

Sub total II
PEK.BETON BERTULANG / STRUKTUR

III

1 Beton Pondasi Tapak

2 Beton sloof

2.835 m3

- Uk. 15 x 30
3 Beton kolom

3.78

m3

3,827,500.00

14,467,950.00
-

- Uk. 15 x 30 ( K1 )

2.84

m3

4,277,500.00

12,126,712.50

- Uk. 30 x 30x15 ( K2 )

4.25

m3

4,277,500.00

18,190,068.75

- Uk. 15 x 15 ( Kpr )
4 Beton balok konstruksi

1.44

m3

3,827,500.00

5,511,600.00
-

- balok B1 Uk. 20 x 40

6.72

m3

4,627,500.00

31,096,800.00

- balok B2 Uk. 20 x35

2.69

m3

4,627,500.00

12,438,720.00

- balok B3 Uk. 20 x 40
5 Beton lantai

1.34

m3

4,627,500.00

6,219,360.00
-

- Tangga

2.57

m3

- Beton lantai kerja

2.10

4,627,500.00

11,892,675.00

854,000.00

1,793,400.00
123,893,673.75

199.50

m2

87,500.00

17,456,250.00

79.80

95,000.00

7,581,000.00

446.88

m2

63,500.00

28,376,880.00
53,414,130.00

2.00
1.00
1.00
1.00
2.00
1.00
1.00
2.00
1.00
-

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit

3,100,000.00
3,100,000.00
3,100,000.00
2,750,000.00
2,250,000.00
4,500,000.00
2,850,000.00
4,150,000.00
5,640,000.00
4,150,000.00

6,200,000.00
3,100,000.00
3,100,000.00
2,750,000.00
4,500,000.00
4,500,000.00
2,850,000.00
8,300,000.00
5,640,000.00
-

Sub total III

IV

PEKERJAAN DINDING
1 Pas. Dinding Bata 1:5
2 Pas. Dinding trasram 1:3
3 Plester & aci

IV
1
2
3
4
5
6
7
8
9
10

Sub total IV
PEKERJAAN KUSEN, PINTU, JENDELA
Kusen Pintu P1
Kusen Pintu P2
Kusen Pintu P3
Kusen Pintu P4
Kusen Jendela J1
Kusen Jendela J2
Kusen Jendela J3
Kusen Jendela J4
Kusen Jendela J5
Kusen Jendela J6

11
12
13
14
15
16

Kusen Jendela J7
Kusen Jendela J8
Kusen pintu Jendela PJ1
Kusen pintu Jendela PJ2
Kusen pintu Jendela PJ3
Bouvenlight

1.00
1.00
2.00

Unit
Unit
Unit
Unit
Unit
psg

2,450,000.00
5,450,000.00
6,600,000.00
5,640,000.00
3,400,000.00
750,000.00

6,600,000.00
3,400,000.00
1,500,000.00
52,440,000.00

86.00

m2

45,000.00

3,870,000.00

Sub total IV
V

PEKERJAAN LANTAI
1 Urugan Pasir Bawah Lantai 10 cm padat
2 Lantai kerja rabat 5 cm

4.30

875,000.00

3,762,500.00

3 Pas. Keramik Homogenius Tile 60x60

78.60

m2

475,000.00

37,335,000.00

4 Pas. Keramik Homogenius Tile 30x60

12.00

m2

475,000.00

5,700,000.00

5 Pas. Keramik 30x30 cm Area Service

12.50

m2

145,000.00

1,812,500.00

6 Pas, Keramik KM/WC Utama

3.00

115,000.00

345,000.00

7 Pas.krmk Ruang Makan Uk.30 x 30

10.85

m2

86,620.00

939,393.90

8 Pas.krmk Teras Depan Uk.30 x 30

4.00

m2

86,620.00

346,480.00

9 Pas.krmk KM/WC Uk.20 x 20

4.50

m2

80,300.00

361,350.00

Sub total V
VI

1 Pas. Rgk pipa holow + Pas Gypsum

68.50

m2

97,500.00

6,678,750.00

2 Plafon Drop

14.50

m2

130,000.00

1,885,000.00

2 Pas. Rangka hollow + GRC

3 List Gypsum

17.50
87.60

m
m1

115,000.00
25,000.00

2,012,500.00
2,190,000.00
12,766,250.00

37.00
13.00
2.00
2.00
13.00
2.00
2.00
1.00
12.00

titik
titik
bh
bh
bh
bh
bh
bh
bh

175,000.00
225,000.00
22,500.00
25,400.00
35,000.00
45,000.00
35,000.00
37,000.00
87,500.00

6,475,000.00
2,925,000.00
45,000.00
50,800.00
455,000.00
90,000.00
70,000.00
37,000.00
1,050,000.00
11,197,800.00

1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00

bh
bh
Unit
set
set
Unit
Unit
bh

2,150,000.00
4,450,000.00
4,300,000.00
2,850,000.00
2,750,000.00
4,500,000.00
1,350,000.00
150,000.00

2,150,000.00
4,450,000.00
4,300,000.00
2,850,000.00
2,750,000.00
4,500,000.00
1,350,000.00
600,000.00

3.00
44.00
27.00
29.00
21.00
27.00
1.00
1.00
2.00
1.00
1.00

bh
m'
m'
m'
m'
m'
Unit
Unit
bh
bh
Ls

375,000.00
32,000.00
37,500.00
87,500.00
67,500.00
145,000.00
6,500,000.00
2,500,000.00
1,250,000.00
7,500,000.00
1,000,000.00

1,125,000.00
1,408,000.00
1,012,500.00
2,537,500.00
1,417,500.00
3,915,000.00
6,500,000.00
2,500,000.00
2,500,000.00
7,500,000.00
1,000,000.00
54,365,500.00

1 Pengecatan dinding Luar Ex/ Wheatherseil

446.88

m2

55,000.00

24,578,400.00

2 Pengecatan dinding Dalam Ex. Mowilex

114.00

m2

35,000.00

3,990,000.00

54.21
6.20
5.10
22.00

m
m1
m2
m'

25,500.00
75,000.00
275,000.00
75,000.00

1,382,355.00
465,000.00
1,402,500.00
1,650,000.00
33,468,255.00

1 Kolam Taman Belakang

4.20

m2

1,500,000.00

6,300,000.00

2 Kolam Taman Depan

5.20

m2

1,500,000.00

7,800,000.00

25.00

750,000.00

18,750,000.00
32,850,000.00

VIII
1
2
3
4
5
6
7
8
9
IX
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
X

3
4
5
6
XI

46,839,723.90

PEKERJAAN PLAFOND

Sub total VI
PEK.INS.LISTRIK & Acc
Instalasi lampu penerangan
Instalasi stop kontak
Saklar tunggal
Saklar ganda
Stop kontak
Stop kontak AC
Stop kontak TV
Stop kontak Telepon
Downlight
Sub total B
PEK. SANITARY & INST. AIR
Closet Duduk TOTO cw 420 jp
Closet Duduk TOTO CW630JP
Shower Box 90x90x200
Shower kran TOTO
Wastafel + Meja Marmer
Buthtube 170x80 cm
Kran Buthtube
Pembuatan bak kontrol ( 40 x 40 x 60 )
Pas. Kran tembok
- Kran KM / WC + tempat cuci + taman
Pas. Pipa sal.air bersih PVC 1/2"
Pas. Pipa sal.air bersih PVC 1 1/4"
Pas. Pipa air kotor PVC 4"
Pas. Pipa air kotor PVC 3"
Instalasi Air Panas
Septictank
Sumur Resapan
Tanki air 750 Liter
Jetpump Sanyo
Alat Bantu Instalasi air
SUB TOTAL IX
PEKERJAAN PENGECATAN /
FINISHING

Pengecatan plafond lt.bawah

Cat Duco Kusen kayu
Cat Duco Daun Pintu panel
Cat Daun Jendela Duko
SUB TOTAL X
PEKERJAAN HALAMAN DAN TAMAN

3 Pagar Depan dan Samping

SUB TOTAL XI
TOTAL PEKERJAAN LANTAI BAWAH
Dibulatkan

PEKERJAAN LANTAI ATAS

Jakarta, 9 Juni 2008
No.
Jenis Pekerjaan
1
2
I
PEK.BETON BERTULANG / STRUKTUR
1 Beton kolom

Vol./Sat
3

H.Satuan
4

- Uk. 30 x 15 ( K2 )

2.43

m3

4,277,500.00

10,394,325.00

- Uk. 15 x 15 ( Kpr )
2 Beton balok konstruksi

1.42

m3

3,827,500.00

5,425,481.25
-

Balok B4 20x30

2.07

m3

3,827,500.00

7,922,925.00

Balok RB1 20x30

1.80

m3

3,827,500.00

6,889,500.00

11.59

m3

3,672,500.00

42,571,620.00

1.20

m3

4,122,500.00

4,947,000.00

3 Beton lantai

- Beton pelat lantai t = 12 cm

- Beton Plat Dak Atap

Sub total I
II

Jumlah
5

73,203,851.25

PEKERJAAN DINDING
1 Pas. Dinding bata 1:5
2 Pas. Dinding bata Trasram

207.00

m2

87,500.00

18,112,500.00

41.40

m2

95,000.00

3,933,000.00

2 Plester & aci

372.60

m2

63,500.00

23,660,100.00
45,705,600.00

1 Pas. Keramik Homogenius Tile 60x60

68.60

m2

475,000.00

32,585,000.00

2 Pas. Keramik Homogenius Tile 30x60

25.80

475,000.00

12,255,000.00

3 Pas. Keramik 30x30 cm

12.50

m2

145,000.00

1,812,500.00

12.60
126.00
126.00

m2
m1
m1

475,000.00
45,000.00
45,000.00

5,985,000.00
5,670,000.00
5,670,000.00
58,307,500.00

1.00
4.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
2.00

Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
psg

3,600,000.00
3,450,000.00
2,450,000.00
2,750,000.00
2,625,000.00
4,500,000.00
2,850,000.00
4,150,000.00
5,640,000.00
4,150,000.00
2,450,000.00
5,450,000.00
6,600,000.00
5,640,000.00
3,400,000.00
750,000.00

3,600,000.00
13,800,000.00
2,450,000.00
2,625,000.00
12,450,000.00
4,150,000.00
2,450,000.00
5,450,000.00
5,640,000.00
3,400,000.00
1,500,000.00
57,515,000.00

1 Pas. Rangka pipa holow + Pas Gypsum

84.50

m2

97,500.00

8,238,750.00

2 Pas. Rangka pipa holow + Pas Gypsum

3 List Gypsum

29.75
134.00

m2
m

97,500.00
25,000.00

2,900,625.00
3,350,000.00

29.70

m2

105,000.00

3,118,500.00
17,607,875.00

PEK. INSTALASI LISTRIK

Instalasi lampu penerangan
Instalasi stop kontak
Saklar tunggal
Saklar ganda
Stop kontak
Stop kontak AC
Stop kontak TV
Stop kontak Telepon
Downlight
Lampu Fitting Plafon
Lampu Taman

28.00
12.00
2.00
12.00
12.00
4.00
4.00
1.00
12.00
16.00
3.00

titik
titik
bh
bh
bh
bh
bh
bh
bh
bh
bh

175,000.00
225,000.00
22,500.00
25,400.00
35,000.00
45,000.00
35,000.00
37,000.00
87,500.00
35,000.00
450,000.00

Sub total VI
PEK. SANITARY & INST. AIR
Closet Duduk TOTO CW 420 JP
Wastafel + Meja Granit EX. TOTO
Shower Box 90x90 Kaca tempered
Kran Shower
Floor Drain
Instalasi Pipa air kotor PVC 4"
Instalasi Pipa air kotor PVC 3"
Isnstalasi Pipa air bersih PVC 1/2"
Instalasi Pipa air bersij PV 3/4

4,900,000.00
2,700,000.00
45,000.00
304,800.00
420,000.00
180,000.00
140,000.00
37,000.00
1,050,000.00
560,000.00
1,350,000.00
11,686,800.00

1.00
1.00
1.00
1.00
4.00
32.00
24.00
28.00
14.00

bh
bh
Unit
Set
bh
m'
m'
m'
m'

2,150,000.00
2,750,000.00
4,300,000.00
2,850,000.00
275,000.00
87,500.00
67,500.00
32,000.00
37,500.00

2,150,000.00
2,750,000.00
4,300,000.00
2,850,000.00
1,100,000.00
2,800,000.00
1,620,000.00
896,000.00
525,000.00

Sub total II
III

PEKERJAAN LANTAI

4 Pas. Keramik Tangga

5 Plin Keramik 10x60
6 Plin Keramik 10x60
Sub total III
PEKERJAAN KUSEN, PINTU, JENDELA

IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

Kusen Pintu P1 kayu Merbau

Kusen Pintu P2
Kusen Pintu P3
Kusen Pintu P4
Kusen Jendela J1
Kusen Jendela J2
Kusen Jendela J3
Kusen Jendela J4
Kusen Jendela J5
Kusen Jendela J6
Kusen Jendela J7
Kusen Jendela J8
Kusen pintu Jendela PJ1
Kusen pintu Jendela PJ2
Kusen pintu Jendela PJ3
Bouvenlight
Sub total IV

PEKEJAAN PLAFOND

4 Plafond Oversteak Atap GRC

Sub total V
VI
1
2
3
4
5
6
7
8
9
10
11
VII
1
2
3
4
5
6
7
8
9

10 Instalasi Pipa air bersih PVC 11/4"

11 Water Torn Kapasitas 800 Liter
11 Alat bantu Pemipaan
SUB TOTAL VII
VIII PEKERJAAN PENGECATAN /
FINISHING

12.00
2.00
1.00

m'
Unit
Ls

42,500.00
950,000.00
1,000,000.00

510,000.00
1,900,000.00
1,000,000.00
22,401,000.00

1 Pengecatan dinding Luar Ex/ Wheatherseil

149.04

m2

55,000.00

8,197,200.00

2 Pengecatan dinding Dalam Ex. Mowilex

223.56

m2

35,000.00

7,824,600.00

54.21
27.80
19.20
72.00

m2
m1
m2
m'

25,500.00
75,000.00
275,000.00
75,000.00

1,382,355.00
2,085,000.00
5,280,000.00
5,400,000.00
30,169,155.00

21.00
5.80
21.60

m'
m2
m2

650,000.00
950,000.00
950,000.00

13,650,000.00
5,510,000.00
20,520,000.00

3
4
5
6
IX

Pengecatan plafond lt.bawah

Cat Duco Kusen kayu
Cat Duco Daun Pintu panel
Cat Daun Jendela Duko

SUB TOTAL VIII

PEKERJAAN RAILLING, TERALIS
& PAGAR BESI
1 Pas. Railling besi
- RL. Tangga dan Void
- RL. Kaca Tempered 9 mm
- Skin Fasade

SUB TOTAL IX
X

39,680,000.00

PEKERJAAN ATAP
1

Pasang Rangka Atap Atap baja ringan

149.60

m2

125,000.00

18,700,000.00

Genteng Beton Cisangkan

149.60

m2

126,000.00

18,849,600.00

Nok Genteng Cisangkan

25.00

m2

175,000.00

4,375,000.00

3
4

b. Pasang sopi -sopi baru

c. Beton bertulang untuk sopi - sopi

13.75
1.20

m
m3

87,500.00
3,827,500.00

1,203,125.00
4,593,000.00

77.358
4.500

m2
m'

61,700.00
76,000.00

4,772,988.60
342,000.00
132,195,713.60

Luas Bangunan Lantai I

Total Biaya Pekerjaan Lantai I

139.70
529,471,285.65

m2

Harga per m2

3,790,059.31

Luas Bangunan Lantai II

Total Biaya Pekerjaan Lantai II

117.60
488,472,494.85

Harga per m2

4,153,677.68

Luas Bangunan
Total Biaya Pekerjaan (Lantai I + Lantai II)

257.30
1,017,943,780.50

Harga per m2

3,956,252.55

5 Pas. Gentengpres beton

6 Pas. Nok genteng pres beton
Sub total X
TOTAL PEKERJAAN LANATI II
Dibulatkan

m2

m2

IR

Total
6

45,660,000.00

62,575,953.00

123,893,673.75

53,414,130.00

52,440,000.00

46,839,723.90

12,766,250.00

11,197,800.00

54,365,500.00

33,468,255.00

32,850,000.00
529,471,285.65
529,471,285.65

Jakarta, 9 Juni 2008

Total
6

73,203,851.25

45,705,600.00

58,307,500.00

57,515,000.00

17,607,875.00

11,686,800.00

22,401,000.00

30,169,155.00

39,680,000.00

132,195,713.60
488,472,494.85
488,472,494.85