RAB Cluster Haleoka

Project : CLUSER HALEKOA GRAHA CITY CIREBON Owner : PT.
GRAGE GRIYA PR
Subject : CIVIL and ME Works Date : 19 September 2013
Contractor : pt. saelim anugerah utama ( SANUTAMA ) Revision : 0
RENCANA ANGGARAN BIAYA TYPE 120/135 HALEK
NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN

( IDR )
I PEKERJAAN PERSIAPAN
1 Pek Gudang / Bedeng / Direksi Keet 1.00 ls 3,000,000
2 Pek. Pasang Bouwplank / Pengukuran 75.00 m1 20,000
3 Instalasi air kerja 1.00 ls 1,000,000
sub total I - PEKERJAAN PERSIAPAN
II PEKERJAAN GALIAN & TIMBUNAN TANAH

1 Pek. Galian pondasi 66.79 m3 40,000
2 Pek. Urugan tanah kembali 54.23 m3 15,000
sub total II - PEKERJAAN GALIAN & TIMBUNAN TANAH
III PEKERJAAN STRUKTUR

LANTAI - 1
A Pek. Pondasi
3 Pondasi Type F-1 230 x 230 x 30 cm
- Cerucuk Dolken 8 cm 5.29 m2 200,000
- Lantai Kerja t = 5 cm 5.29 m2 35,000
- Bekisting batu bata 2.76 m2 80,000
- D 10-150 47.20 kg 13,500
- D 13-150 79.56 kg 13,500
- Beton K-225 1.59 m3 950,000
- D 10-200 22.77 kg 13,500
- D 13-200 38.38 kg 13,500
- Beton K-225 0.97 m3 950,000
- D 10-200 29.25 kg 13,500
- D 13-150 49.30 kg 13,500
- Beton K-225 1.17 m3 950,000
- D 10-200 15.80 kg 13,500
- D 13-200 26.62 kg 13,500
- Beton K-225 0.51 m3 950,000
7 Pondasi Type F-4' 90 x 77,5 x 30 cm
- D 10-200 13.88 kg 13,500
- D 13-200 23.40 kg 13,500
- Beton K-225 0.42 m 3 950,000
- Lantai Kerja t = 5 cm 1.96 m 2 35,000
- D 10-200 32.58 kg 13,500
- D 13-200 54.91 kg 13,500
- Beton K-225 0.59 m3 950,000
- D 10-200 66.64 kg 13,500
- Beton K-225 0.60 m3 950,000
- D 10-150 35.79 kg 13,500
- D 13-150 60.62 kg 13,500
- Beton K-225 1.02 m3 950,000
- D 10-200 73.85 kg 13,500
- Beton K-225 0.86 m3 950,000
- D 10-200 16.54 kg 13,500
- Beton K-225 0.58 m3 950,000
13 Pek. Urugan pasir padat di bawah pondasi
batu kali tebal = 10 cm 0.60 m3 145,000
Pek. Pasangan Batu Kali
14 1:5 4.25 m 3 515,000
B Pekerjaan Tie Beam

15 Pek. Tie Beam (TB-1) 200x300
- Lantai kerja t=5 cm 6.66 m2 35,000
- Bekisting 19.98 m2 70,000
- 6 D 16 mm 315.68 kg 13,500
- Begel 8 mm - 150 71.91 kg 13,500
- Beton K-225 2.00 m3 950,000
- Bekisting 21.51 m2 70,000
- 4 D 16 mm 226.57 kg 13,500
- Begel 8 mm - 150 77.41 kg 13,500
- Beton K-225 2.15 m3 950,000
17 Pek. Tie Beam (TB-P) 150x200
- Bekisting 13.24 m2 70,000
- 4 D 13 mm 137.70 kg 13,500
- Begel 8 mm - 200 40.53 kg 13,500
- Beton K-225 1.32 m 3 950,000
C Kolom (Lt-1)
13 Pek. Kolom 130 x 600 (K-1)
- Bekisting 6.72 m2 70,000
- 10 D 13 mm 58.24 kg 13,500
- 8 mm - 150 19.17 kg 13,500
- Beton K-225 0.52 m3 950,000
14 Pek. Kolom 130 x 500 (K-2)
- Bekisting 11.20 m2 70,000
- 8 D 13 mm 93.18 kg 13,500
- 8 mm - 150 38.34 kg 13,500
- Beton K-225 0.87 m3 950,000
15 Pek. Kolom 130 x 300 (K-3)
- Bekisting 23.52 m2 70,000
- 4 D 13 mm 163.07 kg 13,500
- 2 D 10 mm 48.37 kg 13,500
- 8 mm - 150 118.71 kg 13,500
- Beton K-225 1.82 m3 950,000
16 Pek. Kolom 130 x 250 (K-4)
- Bekisting 16.80 m2 70,000
- 4 D 13 mm 139.78 kg 13,500
- 6 mm - 150 20.55 kg 13,500
- Beton K-225 1.30 m3 950,000
17 Pek. Kolom Praktis 130 x 130 (KP)
- Bekisting 31.68 m2 70,000
- 4 D 8 mm 132.09 kg 13,500
- 6 mm - 150 49.23 kg 13,500
- Beton K-225 1.34 m3 950,000
D Ring balk (lt-1)

17 Ring Balk 150x200 (BR-1)
- Bekisting 5.92 m2 70,000
- 4 D 10 mm 36.53 kg 13,500
- 6 mm -150 9.20 kg 13,500
- Beton K-225 0.44 m3 950,000
18 Balok lintel 130x150
- Bekisting 4.74 m2 70,000
- 4 10 mm 29.25 kg 13,500
- 8 mm -150 15.60 kg 13,500
- Beton K-225 0.20 m3 950,000
19 Pek. Meja beton dapur, t=8cm
- Bekesting 2.19 m2 70,000
- Beton K225 0.18 m3 950,000
- Besi 10 - 150 14.93 kg 13,500
20 Pek. Tangga Beton Ruang utama
- Bekisting multiplek 9 mm 5.76 m2 95,000
- D10 - 150 56.86 kg 13,500
- 8 - 200 36.40 kg 13,500
- Beton K-225 0.86 m3 950,000
21 Pek. Canopy beton
- Bekisting multiplek 9 mm 3.03 m2 95,000
- 10 - 150 (dua lapis) 26.17 kg 13,500
- Beton K-225 0.30 m3 950,000
sub total III - PEKERJAAN STRUKTUR Lantai I
LANTAI - 2
A Balok (Lt-2)
1 Pek. Balok 200 x 550 (B1)
- Bekisting 13.65 m2 75,000
- 10 D 13 mm 109.20 kg 13,500
- 8 mm - 150 35.95 kg 13,500
- Beton K-225 1.16 m3 950,000
2 Pek. Balok 200 x 400 (B2)
- Bekisting 3.20 m2 75,000
- 10 D 13 mm 33.28 kg 13,500
- 8 mm - 150 10.95 kg 13,500
- Beton K-225 0.26 m3 950,000
3 Pek. Balok 200 x 350 (B3)
- Bekisting 8.10 m2 75,000
- 10 D 13 mm 93.60 kg 13,500
- 8 mm - 150 22.52 kg 13,500
- Beton K-225 0.63 m3 950,000
4 Pek. Balok 150 x 350 (B4)
- Bekisting 6.75 m2 75,000
- 8 D 13 mm 62.40 kg 13,500
- 8 mm - 150 18.76 kg 13,500
- Beton K-225 0.39 m3 950,000
5 Pek. Balok 150 x 300 (B5)
- Bekisting 27.20 m2 75,000
- 8 D 13 mm 282.88 kg 13,500
- 8 mm - 150 64.46 kg 13,500
- Beton K-225 1.53 m3 950,000
6 Pek. Balok 150 x 250 (B6)
- Bekisting 3.06 m2 75,000
- 6 D 10 mm 17.40 kg 13,500
- 8 mm - 150 7.67 kg 13,500
- Beton K-225 0.18 m3 950,000
B Kolom (Lt-2)
7 Pek. Kolom 130 x 250 (K-5)
- Bekisting 16.20 m2 75,000
- 4 D 10 mm 79.96 kg 13,500
- 6 mm - 150 29.73 kg 13,500
- Beton K-225 1.05 m3 950,000
8 Pek. Kolom 130 x 250 (K-6)
- Bekisting 10.80 m2 75,000
- 4 D 10 mm 53.31 kg 13,500
- 6 mm - 150 19.82 kg 13,500
- Beton K-225 0.70 m3 950,000
C Ring Balok
9 Pek. Balok 150 x 250 (B3)
- Bekisting 4.00 m2 75,000
- 6 D 10 mm 37.02 kg 13,500
- 8 mm - 150 16.33 kg 13,500
- Beton K-225 0.38 m3 950,000
10 Pek. Balok 150 x 200 (B7)
- Bekisting 17.70 m2 75,000
- 4 D 10 mm 109.21 kg 13,500
- 8 mm - 150 60.59 kg 13,500
- Beton K-225 1.33 m3 950,000
- Bekisting 5.28 m2 75,000
- 4 10 mm 32.58 kg 13,500
- 8 mm -150 17.38 kg 13,500
- Beton K-225 0.22 m3 950,000
12 Pek. Pelat Beton Lantai 2, t=12 cm
- Bekisting 54.72 m2 75,000
- 8 - 200 518.75 kg 13,500
- Beton K-225 readymix 6.57 m3 950,000
13 Pek. Daak beton atas lantai 2, t=12 cm
- Bekisting 9.00 m2 75,000
- 8 - 250 85.32 kg 13,500
- Beton K-225 1.08 m3 950,000
sub total III - PEKERJAAN STRUKTUR Lantai 2
IV PEKERJAAN ARSITEKTUR
Lantai Satu
A Pekerjaan Pasangan & Plesteran Dinding
1 Pek. Pasangan bata (1:5) 165.40 m2 85,000
2 Pek. Plesteran & Acian (1:5) 278.57 m2 45,000
3 Pek. Pasangan bata trasraam (1:3) 13.94 m2 90,000
4 Pek Plesteran & Acian (1:3) 23.37 m2 50,000
5 Pek. Rolak bata (1:5) 3.36 m2 80,000
6 Pek. Keramik dinding area dapur ex Roman 20x20 2.63 m2 130,000
7 Pek. Keramik Dinding KM/WC anak-1 30x60
type W63514 dmahove lite ex Roman (warna muda) 7.80 m2 180,000
8 Pek. List stainless lebar 2 cm 7.80 m1 35,000
9 Pek. Keramik Dinding KM/WC pembantu 20x20
type 227130 ex Roman (warna tua) 2.88 m2 170,000
type 227108 ex Roman (warna muda) 2.88 m2 170,000
11 Pek. Pasangan bata benteng pembatas rumah t = 2.4 m 40.20 m 2 85,000
12 Pek. Plesteran & Acian pagar (bagian dalam) 80.40 m2 45,000
13 Pek. Pas. Batu alam 14.16 m2 200,000
sub total IV A Lantai 1 - Pasangan & Plesteran Dinding
B Pekerjaan Kusen & Pintu

1 Kusen Alumunium,Daun pintu samarinda oven solid P1 100 x 240 1.00 unit 3,100,000
2 Kusen Alumunium,daun pintu double teakwood P2 90 x 240 2.00 unit 2,500,000
3 Kusen alumunium,daun pintu doubel teakwood P3 80 x 240 1.00 unit 2,350,000
4 Kusen alumunium,daun pintu double teakwood P4 80 x 240 1.00 unit 2,350,000
5 P5 370 x 240 (Pintu alumunium) 1.00 unit 6,500,000
6 J1 190 x 240 (Jendela alumunium) 1.00 unit 3,000,000
8 J5 30 x 122 2.00 unit 450,000
9 BV1 80 x 60 1.00 unit 250,000
sub total IV B Lantai 1 - Kusen & Pintu
C Pekerjaan Lantai Keramik

1 Pek. Pemadatan 85.69 m2 6,500
2 Pek. Lantai Granite tile r. tamu, r. makan, r.keluarga ex Pegasus 60x 42.00 m 2 175,000
3 Pek. Lantai Granite tile ruang tidur ex Pegasus 60x60 9.10 m2 175,000
4 Pek. Keramik Lantai teras depan ex Roman 30x30 6.24 m2 120,000
5 Pek. Keramik Lantai teras belakang ex Roman 30x30 2.52 m2 120,000
6 Pek. Keramik Meja Beton dapur ex roman 20x20 3.34 m2 125,000
7 Pek. Keramik Lantai KM/WC utama ex roman 33x33 1.72 m2 120,000
8 Pek. Keramik Tangga Granite tile ex Pegasus 60x60 23.30 m2 175,000
9 Plint keramik lebar 10x60 Granite ex Pegasus 35.00 m1 30,000
10 Koral sikat teras depan 1.88 m 2 125,000
11 Pek. Rabat beton area carport 13.69 m2 95,000
sub total IV C Lanai 1 - Lantai Keramik
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4cm 63.67 m2 55,000
2 Pek. Plafond Gypsum 9 mm ex jayaboard 63.67 m 2 40,000
3 Pek. List almunium profil U 1.5 cm x 1.5 cm 75.20 m1 17,500
sub total IV D Lantai 1 - Plafond
E Pekerjaan Cat
1 Pek. Cat Dinding Tembok exterior Dulux WS 3X sapu 162.63 m2 30,000
2 Pek. Cat Interior ex ICI Catylac 121.98 m2 15,000
3 Pek. Cat Plafond ex ICI Catylac 63.67 m2 16,000
sub total IV E Lantai 1 - Pengecatan
F Pekerjaan Sanitasi
i. Kamar Mandi Utama
1 Pas. Monoblock ex TOTO CW 420 J 1.00 unit 1,900,000
2 Pas. Jet washer ex TOTO THX 20 NPIV 1.00 unit 200,000
3 Pas. Shower Set Non Bathub ex TOTO TX 474 SF 1.00 unit 1,500,000
4 Pas. Floordrain ex Local Model TOTO TX 1 B 1.00 bh 200,000
5 Pas. Wastafel ex TOTO LW 237 V3 + Kran TX 109 LD 1.00 unit 1,200,000
6 Pas. Soap Holder ex Local Model TOTO S 156 N 1.00 bh 75,000
ii. Lain-lain
1 Pas. Sink Royal Monica SB 35 + Kran Toto TX 603 KM 1.00 unit 600,000
2 Pas. Kran Taman ex TOTO T 26-13 1.00 bh 200,000
iii. Kamar pembantu
1 Pas. Closed duduk non flash tangki ex TOTO C50 1.00 unit 1,500,000
3 Pas. Soap Holder ex Local Model TOTO S 156 N 1.00 unit 75,000
4 Kran air ex TOTO T26-13 1.00 unit 85,000
sub total IV F Lanai 1 - Pekerjaan Sanitasi
LANTAI DUA
1 Pek. Pasangan bata (1:5) 156.09 m2 85,000
2 Pek. Plesteran & Acian (1:5) 293.77 m2 45,000
3 Pek. Pasangan bata trasraam (1:3) 15.11 m2 90,000
4 Pek Plesteran & Acian (1:3) 30.21 m2 50,000
5 Pek. Keramik Dinding KM/WC utama 30x60
type W6554 dmohave Dark ex Roman (warna Tua) 5.28 m2 180,000
type W63514 dmohave lite ex Roman (warna muda) 10.08 m2 180,000
7 Pek. List stainless lebar 2 cm 6.40 m 2 35,000
type W6554 dmohave Dark ex Roman (warna Tua) 5.86 m2 180,000
type W63514 dmohave lite ex Roman (warna muda) 9.76 m2 180,000
10 Pek. List stainless lebar 2 cm 6.40 m2 35,000

3 PJ1 125 x 240 (Pintu jendela alumunium) 1.00 unit 2,850,000
6 J5 30 x 122 1.00 unit 450,000
7 BV2 120 x 40 1.00 unit 250,000
8 BV3 235 x 60 1.00 unit 1,250,000

1 Pek. Urugan Pasir t = 3 cm 31.76 m3 6,500
2 Pek. Keramik lantai Granite tile 60x60 K.tidur utama
K.tidur anak,R.keluarga ex Pegasus 31.76 m2 180,000
3 Pek. Keramik lantai KM/WC Utama ex roman 33x33 3.12 m 2 120,000
4 Pek. Keramik lantai KM/WC anak ex roman 33x33 2.88 m2 120,000
5 Plint lantai lebar 10 x 60 cm 29.40 m 1 30,000
6 Plint lantai lebar 10 x 30 cm 7.30 m1 20,000
sub total IV C Lantai 2 - Lantai Keramik
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4cm 70.12 m2 55,000
2 Pek. Plafond Gypsum 9 mm ex jayaboard 70.12 m2 40,000
3 Pek. List almunium profil U 1.5 cm x 1.5 cm 63.20 m2 17,500
E Pekerjaan Cat
1 Pek. Cat Eksterior ex Dulux Weathershield 99.30 m2 30,000
2 Pek. Cat Interior ex ICI Catylac 115.53 m2 15,000
3 Pek. Cat Plafond ex ICI Catylac 70.12 m2 16,000
i. Kamar Mandi
1 Pas. Monoblock ex TOTO CW 420 J 2.00 unit 1,900,000
2 Pas. Jet washer ex TOTO THX 20 NPIV 2.00 unit 200,000
3 Pas. Shower Set Non Bathub ex TOTO TX 474 SF 2.00 unit 1,500,000
5 Pas. Wastafel ex TOTO LW 237 V3 + Kran TX 109 LD 2.00 unit 1,200,000
6 Pas. Soap Holder ex Local Model TOTO S 156 N 2.00 bh 75,000
ii. Lain-Lain
1 Pas. Floordrain ex Local Model TOTO TX 1 B (Area balkon depan) 1.00 bh 200,000
2 Pas. Floordrain ex Local Model TOTO TX 1 B (Area dak atap pemba 1.00 bh 200,000
3 Pas. Floordrain ex Local Model TOTO TX 1 B (Area dak torn) 1.00 bh 200,000
sub total IV F Lantai 2 - Pekerjaan Sanitasi
G Pekerjaan Atap
1 Pek. Rangka Atap Baja Ringan ex. Steelfast 96.60 m2 120,000
2 Genteng Flate ex cisangkan Victoria Pine 33 cm x 42 cm 96.60 m 2 97,500
3 Pek. Nok bubungan atap ex. Cisangkan 18.92 m1 95,000
4 Pek. Listplank papan kamper 2/20 cm 30.80 m1 40,000
sub total IV G Lantai 2 - Pekerjaan Atap
V PEKERJAAN MEKANIKAL & ELEKTRIKAL

A Pekerjaan Instalasi Plumbing
1 Pek. Pipa air bersih PVC AW dia. 1/2" ex. Wavin + Accessories 8.00 m1 8,500
2 Pek. Pipa air bersih PVC AW dia. 3/4" ex. Wavin + Accessories 73.81 m1 10,500
3 Pek. Pipa air kotor dia. 2" ex. Wavin + Accessories 16.00 m1 20,500
4 Pek. Pipa air hujan dia. 3" ex. Wavin + Accessories 51.10 m 1 40,000
5 Pek. Pipa air kotor dia. 3" ex. Wavin + Accessories 35.30 m1 40,000
6 Pek. Pipa air limbah dia. 4" ex. Wavin + Accessories 36.50 m1 55,000
sub total V A - Pekerjaan Instalasi Plumbing
Pekerjaan Instalasi Listrik

B Pek. Instalasi Listrik
1 Pek. Instalasi titik lampu NYM 2 x 2.5 mm & 2 x 1.5 mm 32.00 titik 150,000
2 Pek. Instalasi Stop Kontak NYM 3 x 2.5 mm 12.00 titik 150,000
3 Pek. Instalasi Titik Televisi coaxial std double sided foil 2.00 titik 150,000
4 Pek. Instalasi Titik Telephone 2.00 titik 140,000
5 Lampu Downlight 18 Watt 20.00 bh 75,000
6 Lampu Downlight 11 Watt 7.00 bh 70,000
7 Lampu taman 2.00 bh 550,000
8 Lampu dinding 1.00 bh 80,000
9 Saklar Tunggal ex. Panasonic std 1.00 bh 35,000
10 Saklar ganda ex. Panasonic std 11.00 bh 45,000
11 Saklar Tunggal hotel ex. Panasonic std 2.00 bh 85,000
12 Jack Telephone ex. Panasonic std 2.00 bh 65,000
13 Jack Televisi ex. Panasonic std 2.00 bh 65,000
14 Pek Instalasi panel listrik dan MCB 1.00 set 850,000
15 Stop Kontak Ex Panasonic 12.00 bh 65,000
sub total V B - Pekerjaan Instalasi Listrik
VI PEKERJAAN LAIN-LAIN
1 Pek. Groundtank + water torn kap. 1000 liter 1.00 unit 3,000,000
2 Pek. Torn 500 L 1.00 unit 900,000
3 Pek. Pompa Otomatis Panasonic SP125 Watt 1.00 unit 650,000
4 Pek. Water Proofing Aquaproof + screed daak 3 cm 17.00 m 2 80,000
5 Pek. Septictank uk. 2,4 m x 1,2 m , h= 2,0m + Resapan 1.00 ls 4,500,000
6 Bak kontrol uk. 0,5 m x 0,5 m h=0,5 m 1.00 unit 300,000
7 Pek. Railing Tangga ex besi hollow 6.00 m1 550,000
8 Pek. kisi-kisi teras ex besi hollow 20x40 2.52 m2 400,000
9 Pek. Railing jendela kamar tidur utama ex besi hollow 3.24 m1 400,000
10 Pek. Kisi-kisi ex besi hollow 20x40 4.80 m2 400,000
11 Tangga putar 1.00 unit 3,250,000
12 Biaya Penyambungan PLN 2,200 W -
13 Biaya Penyambungan Telepon 1.00 Titik -
14 Biaya Penyambungan PDAM 1.00 Titik -
sub total VI Pekerjaan Lain-lain
TOTAL
PEMBULATAN
: PT. GRAGE GRIYA PRIMA ESTATE
: 19 September 2013
n : 0
TYPE 120/135 HALEKOA
JUMLAH HARGA SUB OTAL Qty Sat

( IDR ) ( IDR )
3,000,000
1,500,000
1,000,000
5,500,000
###
2,671,600
813,518
3,485,118
176.70
1,058,000 150.00 mtr 37.50 batang

185,150
220,800
637,207 86.40 mtr 7.20 batang 53.31 kg 6.11
1,074,060 81.00 mtr 6.75 batang 84.24 kg 4.68
1,507,650
648,000 96.00 mtr 24.00 batang

113,400
172,800
307,359
518,076
923,400
782,000 108.00 mtr 27.00 batang

136,850
192,000
394,818
665,496
1,114,350
338,000 63.00 mtr 15.75 batang

59,150
124,800
213,235
359,424
481,650
279,000 13.50 mtr 3.38 batang

48,825
160,800
187,414
315,900
397,575
392,000 63.00 mtr 15.75 batang

68,600
268,800
439,798
741,312
558,600
400,000 37.50 mtr 9.38 batang

70,000
192,000
899,586
570,000
680,000 60.00 mtr 15.00 batang

119,000
259,200
483,111
818,370
969,000
576,000 36.00 mtr 9.00 batang

100,800
288,000
997,041
820,800
384,000 24.00 mtr 6.00 batang

67,200
163,200
223,231
547,200
87,000
2,188,750
233,100
1,398,600
4,261,734
970,728
1,898,100
250,950
1,505,700
3,058,722
1,045,063
2,043,450
231,700
926,800
1,858,896
547,168
1,257,800
470,400
786,240
258,804
494,760
784,000
1,257,984
517,608
824,600
1,646,400
2,201,472
653,033
1,602,594
1,731,660
1,176,000
1,886,976
277,482
1,236,900
2,217,600
1,783,188
664,615
1,271,556
414,400
493,106
124,196
421,800
331,800
394,818
210,634
190,252
153,300
166,440
201,574
547,200
767,647
491,443
820,800
287,850
353,337
287,850
79,880,617
1,023,750
1,474,200
485,258
1,097,250
240,000 581.36
449,280
147,888
243,200
607,500
1,263,600
303,953
598,500
506,250
842,400
253,294
374,063
2,040,000
3,818,880
870,264
1,453,500
229,125
234,892
103,593
167,438
1,215,000
1,079,503
401,358 163.63
1,000,350
810,000
719,669
267,572
666,900
300,000
499,770
220,410
356,250
1,327,500
1,474,322
818,006
1,261,125
396,000
439,798
234,630
211,926
4,104,000
7,003,066
6,238,080
675,000
1,151,820 858.68
1,026,000
52,726,129 -
14,058,575
12,535,650
1,254,150
1,168,500
268,800
341,900
1,404,000
273,000
489,600
489,600
3,417,000
3,618,000
2,832,400
42,151,175 -
-
3,100,000 -
5,000,000
2,350,000
2,350,000
6,500,000
3,000,000
2,250,000
900,000
250,000
25,700,000
557,011
7,350,000
1,592,500
748,440
302,400
416,875
206,400
4,077,850
1,050,000
235,000
1,300,550
17,837,026
3,501,850
2,546,800
1,316,000
7,364,650
4,878,750
1,829,700
1,018,720
7,727,170
1,900,000
200,000
1,500,000
200,000
1,200,000
75,000
600,000
200,000
1,500,000
200,000
75,000
85,000
7,735,000
13,267,225
13,219,650
1,359,450
1,510,500
950,400
1,814,400
224,000
1,054,800
1,756,800
224,000
35,381,225
6,200,000
5,000,000
2,850,000
3,250,000
4,900,000
450,000
250,000
1,250,000
24,150,000
206,440
5,716,800
374,400
345,600
882,000
146,000
7,671,240
3,856,600
2,804,800
1,106,000
7,767,400
2,979,000
1,732,950
1,121,920
5,833,870
3,800,000
400,000
3,000,000
400,000
2,400,000
150,000
200,000
200,000
200,000
10,750,000
11,592,000
9,418,500
1,797,685
1,232,000
24,040,185
###
68,000
775,005
328,000
2,044,000
1,412,000
2,007,500
6,634,505
4,800,000
1,800,000
300,000
280,000
1,500,000
490,000
1,100,000
80,000
35,000
495,000
170,000
130,000
130,000
850,000
780,000
12,940,000
3,000,000
900,000
650,000
1,360,000
4,500,000
300,000
3,300,000
1,008,000
1,296,000
1,920,000
3,250,000
- by owner by owner by owner
21,484,000 - -
OTAL 406,759,310
406,760,000 -
Project : CLUSER HALEKOA GRAHA CITY CIREBON Owner : PT. GRAGE GRIYA PRIMA EST
RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA
NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

( IDR ) ( IDR )
1 Pek Gudang / Bedeng / Direksi Keet 1.00 ls 3,000,000 3,000,000
2 Pek. Pasang Bouwplank / Pengukuran 75.00 m1 20,000 1,500,000
3 Instalasi air kerja 1.00 ls 1,000,000 1,000,000
sub total I - PEKERJAAN PERSIAPAN
II PEKERJAAN GALIAN & TIMBUNAN TANAH

1 Pek. Galian pondasi 66.79 m3 40,000 2,671,600
2 Pek. Urugan tanah kembali 54.23 m3 15,000 813,518
sub total II - PEKERJAAN GALIAN & TIMBUNAN TANAH

LANTAI - 1
A Pek. Pondasi
- Cerucuk Dolken 8 cm 5.29 m2 200,000 1,058,000
- Lantai Kerja t = 5 cm 5.29 m2 35,000 185,150
- Bekisting batu bata 2.76 m2 80,000 220,800
- D 10-150 47.20 kg 13,500 637,207
- D 13-150 79.56 kg 13,500 1,074,060
- Beton K-225 1.59 m3 950,000 1,507,650
- Cerucuk Dolken 8 cm 3.24 m2 200,000 648,000
- D 10-200 22.77 kg 13,500 307,359
- D 13-200 38.38 kg 13,500 518,076
- Beton K-225 0.97 m3 950,000 923,400
- D 10-200 29.25 kg 13,500 394,818
- D 13-150 49.30 kg 13,500 665,496
- Beton K-225 1.17 m3 950,000 1,114,350
- D 10-200 15.80 kg 13,500 213,235
- D 13-200 26.62 kg 13,500 359,424
- Beton K-225 0.51 m3 950,000 481,650
7 Pondasi Type F-4' 90 x 77,5 x 30 cm
- D 10-200 13.88 kg 13,500 187,414
Page 17

( IDR ) ( IDR )
- D 13-200 23.40 kg 13,500 315,900

- Beton K-225 0.42 m 3 950,000 397,575
- Lantai Kerja t = 5 cm 1.96 m 2 35,000 68,600
- D 10-200 32.58 kg 13,500 439,798
- D 13-200 54.91 kg 13,500 741,312
- Beton K-225 0.59 m3 950,000 558,600
- D 10-200 66.64 kg 13,500 899,586
- Beton K-225 0.60 m3 950,000 570,000
- D 10-150 35.79 kg 13,500 483,111
- D 13-150 60.62 kg 13,500 818,370
- Beton K-225 1.02 m3 950,000 969,000
- D 10-200 73.85 kg 13,500 997,041
- Beton K-225 0.86 m3 950,000 820,800
- D 10-200 16.54 kg 13,500 223,231
- Beton K-225 0.58 m3 950,000 547,200
13 Pek. Urugan pasir padat di bawah pondasi
batu kali tebal = 10 cm 0.60 m3 145,000 87,000
14 1:5 4.25 m 3 515,000 2,188,750
B Pekerjaan Tie Beam

- Lantai kerja t=5 cm 6.66 m2 35,000 233,100
- Bekisting 19.98 m2 70,000 1,398,600
- 6 D 16 mm 315.68 kg 13,500 4,261,734
- Begel 8 mm - 150 71.91 kg 13,500 970,728
- Beton K-225 2.00 m3 950,000 1,898,100
Page 18

( IDR ) ( IDR )
- Bekisting 21.51 m2 70,000 1,505,700

- 4 D 16 mm 226.57 kg 13,500 3,058,722
- Begel 8 mm - 150 77.41 kg 13,500 1,045,063
- Beton K-225 2.15 m3 950,000 2,043,450
17 Pek. Tie Beam (TB-P) 150x200
- Bekisting 13.24 m2 70,000 926,800
- 4 D 13 mm 137.70 kg 13,500 1,858,896
- Begel 8 mm - 200 40.53 kg 13,500 547,168
- Beton K-225 1.32 m3 950,000 1,257,800
C Kolom (Lt-1)
13 Pek. Kolom 130 x 600 (K-1)
- Bekisting 6.72 m2 70,000 470,400
- 10 D 13 mm 58.24 kg 13,500 786,240
- 8 mm - 150 19.17 kg 13,500 258,804
- Beton K-225 0.52 m3 950,000 494,760
14 Pek. Kolom 130 x 500 (K-2)
- Bekisting 11.20 m2 70,000 784,000
- 8 D 13 mm 93.18 kg 13,500 1,257,984
- 8 mm - 150 38.34 kg 13,500 517,608
- Beton K-225 0.87 m3 950,000 824,600
15 Pek. Kolom 130 x 300 (K-3)
- Bekisting 23.52 m2 70,000 1,646,400
- 4 D 13 mm 163.07 kg 13,500 2,201,472
- 2 D 10 mm 48.37 kg 13,500 653,033
- 8 mm - 150 118.71 kg 13,500 1,602,594
- Beton K-225 1.82 m3 950,000 1,731,660
16 Pek. Kolom 130 x 250 (K-4)
- Bekisting 16.80 m2 70,000 1,176,000
- 4 D 13 mm 139.78 kg 13,500 1,886,976
- 6 mm - 150 20.55 kg 13,500 277,482
- Beton K-225 1.30 m3 950,000 1,236,900
17 Pek. Kolom Praktis 130 x 130 (KP)
- Bekisting 31.68 m2 70,000 2,217,600
- 4 D 8 mm 132.09 kg 13,500 1,783,188
- 6 mm - 150 49.23 kg 13,500 664,615
- Beton K-225 1.34 m3 950,000 1,271,556
D Ring balk (lt-1)

17 Ring Balk 150x200 (BR-1)
- Bekisting 5.92 m2 70,000 414,400
- 4 D 10 mm 36.53 kg 13,500 493,106
- 6 mm -150 9.20 kg 13,500 124,196
- Beton K-225 0.44 m3 950,000 421,800
- Bekisting 4.74 m2 70,000 331,800
- 4 10 mm 29.25 kg 13,500 394,818
- 8 mm -150 15.60 kg 13,500 210,634
Page 19

( IDR ) ( IDR )
- Beton K-225 0.20 m3 950,000 190,252

19 Pek. Meja beton dapur, t=8cm
- Bekesting 2.19 m2 70,000 153,300
- Beton K225 0.18 m3 950,000 166,440
- Besi 10 - 150 14.93 kg 13,500 201,574
20 Pek. Tangga Beton Ruang utama
- Bekisting multiplek 9 mm 5.76 m2 95,000 547,200
- D10 - 150 56.86 kg 13,500 767,647
- 8 - 200 36.40 kg 13,500 491,443
- Beton K-225 0.86 m3 950,000 820,800
21 Pek. Canopy beton
- Bekisting multiplek 9 mm 3.03 m2 95,000 287,850
- 10 - 150 (dua lapis) 26.17 kg 13,500 353,337
- Beton K-225 0.30 m3 950,000 287,850
LANTAI - 2
A Balok (Lt-2)
1 Pek. Balok 200 x 550 (B1)
- Bekisting 13.65 m2 75,000 1,023,750
- 10 D 13 mm 109.20 kg 13,500 1,474,200
- 8 mm - 150 35.95 kg 13,500 485,258
- Beton K-225 1.16 m3 950,000 1,097,250
2 Pek. Balok 200 x 400 (B2)
- Bekisting 3.20 m2 75,000 240,000
- 10 D 13 mm 33.28 kg 13,500 449,280
- 8 mm - 150 10.95 kg 13,500 147,888
- Beton K-225 0.26 m3 950,000 243,200
3 Pek. Balok 200 x 350 (B3)
- Bekisting 8.10 m2 75,000 607,500
- 10 D 13 mm 93.60 kg 13,500 1,263,600
- 8 mm - 150 22.52 kg 13,500 303,953
- Beton K-225 0.63 m3 950,000 598,500
4 Pek. Balok 150 x 350 (B4)
- Bekisting 6.75 m2 75,000 506,250
- 8 D 13 mm 62.40 kg 13,500 842,400
- 8 mm - 150 18.76 kg 13,500 253,294
- Beton K-225 0.39 m3 950,000 374,063
5 Pek. Balok 150 x 300 (B5)
- Bekisting 27.20 m2 75,000 2,040,000
- 8 D 13 mm 282.88 kg 13,500 3,818,880
- 8 mm - 150 64.46 kg 13,500 870,264
- Beton K-225 1.53 m3 950,000 1,453,500
6 Pek. Balok 150 x 250 (B6)
- Bekisting 3.06 m2 75,000 229,125
- 6 D 10 mm 17.40 kg 13,500 234,892
- 8 mm - 150 7.67 kg 13,500 103,593
- Beton K-225 0.18 m3 950,000 167,438
Page 20

( IDR ) ( IDR )
B Kolom (Lt-2)
7 Pek. Kolom 130 x 250 (K-5)
- Bekisting 16.20 m2 75,000 1,215,000
- 4 D 10 mm 79.96 kg 13,500 1,079,503
- 6 mm - 150 29.73 kg 13,500 401,358
- Beton K-225 1.05 m3 950,000 1,000,350
8 Pek. Kolom 130 x 250 (K-6)
- Bekisting 10.80 m2 75,000 810,000
- 4 D 10 mm 53.31 kg 13,500 719,669
- 6 mm - 150 19.82 kg 13,500 267,572
- Beton K-225 0.70 m3 950,000 666,900
C Ring Balok
9 Pek. Balok 150 x 250 (B3)
- Bekisting 4.00 m2 75,000 300,000
- 6 D 10 mm 37.02 kg 13,500 499,770
- 8 mm - 150 16.33 kg 13,500 220,410
- Beton K-225 0.38 m3 950,000 356,250
10 Pek. Balok 150 x 200 (B7)
- Bekisting 17.70 m2 75,000 1,327,500
- 4 D 10 mm 109.21 kg 13,500 1,474,322
- 8 mm - 150 60.59 kg 13,500 818,006
- Beton K-225 1.33 m3 950,000 1,261,125
- Bekisting 5.28 m2 75,000 396,000
- 4 10 mm 32.58 kg 13,500 439,798
- 8 mm -150 17.38 kg 13,500 234,630
- Beton K-225 0.22 m3 950,000 211,926
12 Pek. Pelat Beton Lantai 2, t=12 cm
- Bekisting 54.72 m2 75,000 4,104,000
- 8 - 200 518.75 kg 13,500 7,003,066
- Beton K-225 readymix 6.57 m3 950,000 6,238,080
13 Pek. Daak beton atas lantai 2, t=12 cm
- Bekisting 9.00 m2 75,000 675,000
- 8 - 250 85.32 kg 13,500 1,151,820
- Beton K-225 1.08 m3 950,000 1,026,000
sub total III - PEKERJAAN STRUKTUR Lantai 2
Lantai Satu
1 Pek. Pasangan bata (1:5) 165.40 m2 85,000 14,058,575
2 Pek. Plesteran & Acian (1:5) 278.57 m2 45,000 12,535,650
3 Pek. Pasangan bata trasraam (1:3) 13.94 m2 90,000 1,254,150
4 Pek Plesteran & Acian (1:3) 23.37 m2 50,000 1,168,500
5 Pek. Rolak bata (1:5) 3.36 m2 80,000 268,800
6 Pek. Keramik dinding area dapur ex Roman 20x20 2.63 m2 130,000 341,900
type W63514 dmahove lite ex Roman (warna muda) 7.80 m2 180,000 1,404,000
Page 21

( IDR ) ( IDR )
8 Pek. List stainless lebar 2 cm 7.80 m1 35,000 273,000

type 227130 ex Roman (warna tua) 2.88 m2 170,000 489,600
type 227108 ex Roman (warna muda) 2.88 m2 170,000 489,600
11 Pek. Pasangan bata benteng pembatas rumah t = 2.4 m 40.20 m 2 85,000 3,417,000
12 Pek. Plesteran & Acian pagar (bagian dalam) 80.40 m2 45,000 3,618,000
13 Pek. Pas. Batu alam 14.16 m2 200,000 2,832,400

1 Kusen Alumunium,Daun pintu samarinda oven solid P1 100 x 240 1.00 unit 3,100,000 3,100,000
2 Kusen Alumunium,daun pintu double teakwood P2 90 x 240 2.00 unit 2,500,000 5,000,000
3 Kusen alumunium,daun pintu doubel teakwood P3 80 x 240 1.00 unit 2,350,000 2,350,000
4 Kusen alumunium,daun pintu double teakwood P4 80 x 240 1.00 unit 2,350,000 2,350,000
5 P5 370 x 240 (Pintu alumunium) 1.00 unit 6,500,000 6,500,000
6 J1 190 x 240 (Jendela alumunium) 1.00 unit 3,000,000 3,000,000
8 J5 30 x 122 2.00 unit 450,000 900,000
9 BV1 80 x 60 1.00 unit 250,000 250,000

1 Pek. Pemadatan 85.69 m2 6,500 557,011
2 Pek. Lantai Granite tile r. tamu, r. makan, r.keluarga ex Pegasus 60x 42.00 m2 175,000 7,350,000
3 Pek. Lantai Granite tile ruang tidur ex Pegasus 60x60 9.10 m2 175,000 1,592,500
4 Pek. Keramik Lantai teras depan ex Roman 30x30 6.24 m2 120,000 748,440
5 Pek. Keramik Lantai teras belakang ex Roman 30x30 2.52 m2 120,000 302,400
6 Pek. Keramik Meja Beton dapur ex roman 20x20 3.34 m2 125,000 416,875
7 Pek. Keramik Lantai KM/WC utama ex roman 33x33 1.72 m2 120,000 206,400
8 Pek. Keramik Tangga Granite tile ex Pegasus 60x60 23.30 m2 175,000 4,077,850
9 Plint keramik lebar 10x60 Granite ex Pegasus 35.00 m1 30,000 1,050,000
10 Koral sikat teras depan 1.88 m2 125,000 235,000
11 Pek. Rabat beton area carport 13.69 m2 95,000 1,300,550
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4cm 63.67 m2 55,000 3,501,850
2 Pek. Plafond Gypsum 9 mm ex jayaboard 63.67 m 2 40,000 2,546,800
3 Pek. List almunium profil U 1.5 cm x 1.5 cm 75.20 m1 17,500 1,316,000
E Pekerjaan Cat
1 Pek. Cat Dinding Tembok exterior Dulux WS 3X sapu 162.63 m2 30,000 4,878,750
2 Pek. Cat Interior ex ICI Catylac 121.98 m2 15,000 1,829,700
3 Pek. Cat Plafond ex ICI Catylac 63.67 m2 16,000 1,018,720
Page 22

( IDR ) ( IDR )

1 Pas. Monoblock ex TOTO CW 420 J 1.00 unit 1,900,000 1,900,000
2 Pas. Jet washer ex TOTO THX 20 NPIV 1.00 unit 200,000 200,000
3 Pas. Shower Set Non Bathub ex TOTO TX 474 SF 1.00 unit 1,500,000 1,500,000
4 Pas. Floordrain ex Local Model TOTO TX 1 B 1.00 bh 200,000 200,000
5 Pas. Wastafel ex TOTO LW 237 V3 + Kran TX 109 LD 1.00 unit 1,200,000 1,200,000
6 Pas. Soap Holder ex Local Model TOTO S 156 N 1.00 bh 75,000 75,000
ii. Lain-lain
1 Pas. Sink Royal Monica SB 35 + Kran Toto TX 603 KM 1.00 unit 600,000 600,000
2 Pas. Kran Taman ex TOTO T 26-13 1.00 bh 200,000 200,000
iii. Kamar pembantu
1 Pas. Closed duduk non flash tangki ex TOTO C50 1.00 unit 1,500,000 1,500,000
3 Pas. Soap Holder ex Local Model TOTO S 156 N 1.00 unit 75,000 75,000
4 Kran air ex TOTO T26-13 1.00 unit 85,000 85,000
LANTAI DUA
1 Pek. Pasangan bata (1:5) 156.09 m2 85,000 13,267,225
2 Pek. Plesteran & Acian (1:5) 293.77 m2 45,000 13,219,650
3 Pek. Pasangan bata trasraam (1:3) 15.11 m2 90,000 1,359,450
4 Pek Plesteran & Acian (1:3) 30.21 m2 50,000 1,510,500
type W6554 dmohave Dark ex Roman (warna Tua) 5.28 m2 180,000 950,400
type W63514 dmohave lite ex Roman (warna muda) 10.08 m2 180,000 1,814,400
7 Pek. List stainless lebar 2 cm 6.40 m2 35,000 224,000
type W6554 dmohave Dark ex Roman (warna Tua) 5.86 m2 180,000 1,054,800
type W63514 dmohave lite ex Roman (warna muda) 9.76 m2 180,000 1,756,800
10 Pek. List stainless lebar 2 cm 6.40 m 2 35,000 224,000

3 PJ1 125 x 240 (Pintu jendela alumunium) 1.00 unit 2,850,000 2,850,000
6 J5 30 x 122 1.00 unit 450,000 450,000
7 BV2 120 x 40 1.00 unit 250,000 250,000
8 BV3 235 x 60 1.00 unit 1,250,000 1,250,000

1 Pek. Urugan Pasir t = 3 cm 31.76 m3 6,500 206,440
Page 23

( IDR ) ( IDR )

K.tidur anak,R.keluarga ex Pegasus 31.76 m2 180,000 5,716,800
3 Pek. Keramik lantai KM/WC Utama ex roman 33x33 3.12 m2 120,000 374,400
4 Pek. Keramik lantai KM/WC anak ex roman 33x33 2.88 m 2 120,000 345,600
5 Plint lantai lebar 10 x 60 cm 29.40 m1 30,000 882,000
6 Plint lantai lebar 10 x 30 cm 7.30 m1 20,000 146,000
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4cm 70.12 m2 55,000 3,856,600
2 Pek. Plafond Gypsum 9 mm ex jayaboard 70.12 m 2 40,000 2,804,800
3 Pek. List almunium profil U 1.5 cm x 1.5 cm 63.20 m2 17,500 1,106,000
E Pekerjaan Cat
1 Pek. Cat Eksterior ex Dulux Weathershield 99.30 m2 30,000 2,979,000
2 Pek. Cat Interior ex ICI Catylac 115.53 m2 15,000 1,732,950
3 Pek. Cat Plafond ex ICI Catylac 70.12 m2 16,000 1,121,920
i. Kamar Mandi
1 Pas. Monoblock ex TOTO CW 420 J 2.00 unit 1,900,000 3,800,000
2 Pas. Jet washer ex TOTO THX 20 NPIV 2.00 unit 200,000 400,000
3 Pas. Shower Set Non Bathub ex TOTO TX 474 SF 2.00 unit 1,500,000 3,000,000
5 Pas. Wastafel ex TOTO LW 237 V3 + Kran TX 109 LD 2.00 unit 1,200,000 2,400,000
6 Pas. Soap Holder ex Local Model TOTO S 156 N 2.00 bh 75,000 150,000
ii. Lain-Lain
1 Pas. Floordrain ex Local Model TOTO TX 1 B (Area balkon depan) 1.00 bh 200,000 200,000
2 Pas. Floordrain ex Local Model TOTO TX 1 B (Area dak atap pemba 1.00 bh 200,000 200,000
3 Pas. Floordrain ex Local Model TOTO TX 1 B (Area dak torn) 1.00 bh 200,000 200,000
G Pekerjaan Atap
1 Pek. Rangka Atap Baja Ringan ex. Steelfast 96.60 m2 120,000 11,592,000
2 Genteng Flate ex cisangkan Victoria Pine 33 cm x 42 cm 96.60 m2 97,500 9,418,500
3 Pek. Nok bubungan atap ex. Cisangkan 18.92 m1 95,000 1,797,685
4 Pek. Listplank papan kamper 2/20 cm 30.80 m1 40,000 1,232,000

1 Pek. Pipa air bersih PVC AW dia. 1/2" ex. Wavin + Accessories 8.00 m1 8,500 68,000
2 Pek. Pipa air bersih PVC AW dia. 3/4" ex. Wavin + Accessories 73.81 m 1 10,500 775,005
3 Pek. Pipa air kotor dia. 2" ex. Wavin + Accessories 16.00 m1 20,500 328,000
4 Pek. Pipa air hujan dia. 3" ex. Wavin + Accessories 51.10 m1 40,000 2,044,000
Page 24

( IDR ) ( IDR )
5 Pek. Pipa air kotor dia. 3" ex. Wavin + Accessories 35.30 m1 40,000 1,412,000
6 Pek. Pipa air limbah dia. 4" ex. Wavin + Accessories 36.50 m 1 55,000 2,007,500

1 Pek. Instalasi titik lampu NYM 2 x 2.5 mm & 2 x 1.5 mm 32.00 titik 150,000 4,800,000
2 Pek. Instalasi Stop Kontak NYM 3 x 2.5 mm 12.00 titik 150,000 1,800,000
3 Pek. Instalasi Titik Televisi coaxial std double sided foil 2.00 titik 150,000 300,000
4 Pek. Instalasi Titik Telephone 2.00 titik 140,000 280,000
5 Lampu Downlight 18 Watt 20.00 bh 75,000 1,500,000
6 Lampu Downlight 11 Watt 7.00 bh 70,000 490,000
7 Lampu taman 2.00 bh 550,000 1,100,000
8 Lampu dinding 1.00 bh 80,000 80,000
9 Saklar Tunggal ex. Panasonic std 1.00 bh 35,000 35,000
10 Saklar ganda ex. Panasonic std 11.00 bh 45,000 495,000
11 Saklar Tunggal hotel ex. Panasonic std 2.00 bh 85,000 170,000
12 Jack Telephone ex. Panasonic std 2.00 bh 65,000 130,000
13 Jack Televisi ex. Panasonic std 2.00 bh 65,000 130,000
14 Pek Instalasi panel listrik dan MCB 1.00 set 850,000 850,000
15 Stop Kontak Ex Panasonic 12.00 bh 65,000 780,000
1 Pek. Groundtank + water torn kap. 1000 liter 1.00 unit 3,000,000 3,000,000
2 Pek. Torn 500 L 1.00 unit 900,000 900,000
3 Pek. Pompa Otomatis Panasonic SP125 Watt 1.00 unit 650,000 650,000
4 Pek. Water Proofing Aquaproof + screed daak 3 cm 17.00 m2 80,000 1,360,000
5 Pek. Septictank uk. 2,4 m x 1,2 m , h= 2,0m + Resapan 1.00 ls 4,500,000 4,500,000
6 Bak kontrol uk. 0,5 m x 0,5 m h=0,5 m 1.00 unit 300,000 300,000
7 Pek. Railing Tangga ex besi hollow 6.00 m1 550,000 3,300,000
8 Pek. kisi-kisi teras ex besi hollow 20x40 2.52 m2 400,000 1,008,000
9 Pek. Railing jendela kamar tidur utama ex besi hollow 3.24 m1 400,000 1,296,000
10 Pek. Kisi-kisi ex besi hollow 20x40 4.80 m2 400,000 1,920,000
11 Tangga putar 1.00 unit 3,250,000 3,250,000
12 Biaya Penyambungan PLN 2,200 W - -
13 Biaya Penyambungan Telepon 1.00 Titik - -
14 Biaya Penyambungan PDAM 1.00 Titik - -
TOTAL
PEMBULATAN
Page 25
Owner : PT. GRAGE GRIYA PRIMA ESTATE
SUB OTAL
( IDR )
5,500,000
3,485,118
Page 26
SUB OTAL
( IDR )
Page 27
SUB OTAL
( IDR )
Page 28
SUB OTAL
( IDR )
79,880,617
Page 29
SUB OTAL
( IDR )
52,726,129
Page 30
SUB OTAL
( IDR )
42,151,175
25,700,000
17,837,026
7,364,650
7,727,170
Page 31
SUB OTAL
( IDR )
7,735,000
35,381,225
24,150,000
Page 32
SUB OTAL
( IDR )
7,671,240
7,767,400
5,833,870
10,750,000
24,040,185
Page 33
SUB OTAL
( IDR )
6,634,505
12,940,000
by owner
by owner
by owner
21,484,000
406,759,310
406,760,000
Page 34
BATASAN PEKERJAAN
Project : CLUSTER HALEKOA GRAGE CITY CIREBON
Nilai Kontrak ( R A B ) 408,000,000 3,400,000 /m2

R A P ( margin Profit 20% ) 326,400,000 2,720,000 /m2
up 5% 714,000 /m2
1 UPAH BORONGAN FULL 25% RAP 81,600,000 680,000 /m2
down 5% 646,000 /m2
2 UPAH BORONGAN SPLIT

Sipil 63,254,400 527,120 655,118
Kerangka Atap - -
Atap - -
Plafon + Kerangka 10,703,200 2,675,800
Kusen + Daun 39,880,000 83,083
Instalasi Listrik 12,940,000 26,958
Konstruksi Ringan 8,619,200 17,957
Pekerja Lain 1,240,000 310,000
73,382,400 152,880
680,000
Rencana Anggaran Biaya ( Harga SPK)
AGREEMENT PAYMENT SYSTEM
NILAI KONTRAK 408,000,000
NO
PAYMENT IDR 1
Down Payment ( 1 ) 20% 81,600,000 butuh dana awal 81,600,000 2

Progress 50% ( 2 ) 25% 102,000,000 3
Progress 75% ( 3 ) 25% 102,000,000 4
Progress 100% ( 4 ) 25% 102,000,000 5
Retensi 5% ( 5 ) 5% 20,400,000 100 hari kalender 6
7
408,000,000 8
9
ESTIMASI MARGIN PROFIT Selisih RAB n RAP 10
408,000,000 11
RAP 80% dari RAB = 326,400,000
81,600,000 1 unit rumah
NOTE :
163,200,000 2 unit rumah Dibutuhkan Modal Aw
Dibutuhkan Modal tam
tetap berlanjut sambi
CASH FLOW PEMBIAYAAN PROJECT
URAIAN RAP KEBUTUHAN DANA PEMASUKAN DANA
Dana Pelaksanaan sampai finish (100%) 326,400,000
CASH In ( DP 20% ) 81,600,000

Progress 50% 163,200,000 163,200,000
Kebutuhan Modal AWAL s.d progress 50%
CASH In ( Pembayaran ke 2 = 25% ) 102,000,000
Progress 75% 244,800,000
Kebutuhan Modal s.d progress 75%
CASH In ( Pembayaran ke 3 = 25% ) 102,000,000
Progress 100% 326,400,000
Kebutuhan Modal s.d progress 100%
Retensi 5% 20,400,000 20,400,000
NOTE :
Dibutuhkan Modal Awal 81,600,000
Dibutuhkan Modal tambahan agar pekerjaan
16,320,000
tetap berlanjut sambil menunggu payment progress 5% dari RAP
TOTAL 97,920,000
DIBULATKAN 100,000,000 per UNIT
SPK 2 unit 200,000,000

TAMBAHAN DANA BALANCE Keterangan
81,600,000 -
(20,400,000) Profit 1
(61,200,000) akumulasi profit 2

81,600,000 profit Akhir (3)
NO KETERANGAN TYPE 100 TYPE 109
90.00 90+
VOLUME VOLUME
1 Pekerjaan pasang Bouwplank dan pengukuran 66.00 68.00
II PEKERJAAN GALIAN TANAH

1 Pekerjaan galian tanah pondasi menerus 71.95 58.82
2 Pekerjaan galian tanah pondasi foote plate 27.26 32.38
99.21 91.20
3 Urugan tanah kembali 62.74 59.80
III PEKERJAAN STRUKTUR LT-1
1 Pekerjaan urugan pasir di bawah pas. Batu kali 5.90 4.89
2 Pekerjaan pondasi batu kali
- Pondasi 1 10.58 7.56
- Pondasi 2 17.79 14.97
- Pondasi 3 4.01 4.01
32.39 26.54
3 Pekerjaan cerucuk bambu 13.63 16.19
3 Pekerjaan cerucuk bambu di bawah pondasi batu kali 15.00 9.77
4 Pekerjaan lantai kerja foote plate 13.63 16.19
5 Pekerjaan pondasi foote plate
A. Pek. Foote plate 120x175x30
- Bekesting bata 1.77 1.77
- Beton K225 0.63 0.63
- Besi 12 - 200 48.20 48.20
B. Pek. Foote plate 150x150x30

- Beton K225 0.68 0.68
- Besi 12 - 200 46.18 46.18
C. Pek. Foote plate 120x120x30

- Beton K225 2.59 2.59
- Besi 12 - 200 197.67 197.67
D. Pek. Foote plate 80x80x30

- Beton K225 0.19 0.96
- Besi 12 - 200 17.23 86.14
6 SLOOF
A. Sloof 150x200 (S3)
- Bekesting 14.08 11.08
- Beton K225 1.06 0.83
- Besi 4 10 86.87 68.36
- Ring 8-150 46.35 36.47
- Sloof 150x250 (S2)
- Bekesting 16.76 20.26
- Beton K225 1.26 1.52
- Besi 6 12 178.59 215.89
- Ring 8-150 61.79 74.69
- Sloof 200x400 (S1)
- Bekesting 6.40 6.40
- Beton K225 0.64 0.64
- Besi 6 16 75.84 75.84
- Besi 2 10 9.87 9.87
- Ring 10 -150 24.68 24.68
KOLOM
7 Pekerjaan kolom 200x400 (K1)
- Bekesting 14.42 14.42
- Beton K225 0.82 0.82
- Besi 10 16 172.22 172.22
- Ring 10-200 40.35 40.35
- Bekesting 32.96 32.96
- Beton K225 2.14 2.14
- Besi 10 12 397.82 387.17
- Ring 8-150 119.96 107.92
- Beton K225 0.20 1.00
- Besi 8 12 39.78 193.58
- Ring 8-130 13.25 57.41
9 Pekerjaan kolom praktis 130x130 (KP-2)
- Bekesting 26.88 21.84
- Beton K225 1.14 0.92
- Besi 4 10 165.85 134.75
- Ring 8-150 70.78 57.51
RING BALOK,TANGGA,CANOPY,MEJA DAPUR
10 Pekerjaan ring balk 150x200 (BR-2)
- Bekesting 14.00 10.11
- Beton K225 1.05 0.76
- Besi 4 10 86.38 62.38
- Ring 8-150 46.08 33.28
10 Pekerjaan Balok lintel 130x130
- Beton K225 0.17 0.19
- Besi 4 10 24.68 6.79
- Ring 8-150 13.17 14.48
11 Pekerjaan tangga beton
- Beton K225 0.93 0.93
- Besi 13 - 200 77.50 77.50
- Besi 10 - 200 45.98 45.98
12 Pekerjaan canopy beton
- Beton K225 0.90 0.90
- Besi 10 - 150 104.17 104.17
13 Pek. Meja dapur
- Beton K225 0.22 0.22
- Besi 10 - 150 19.20 19.20
IV PEKERJAAN STRUKTUR LT-2
BALOK
1 Pekerjaan balok lantai 200/450 (B1)
- Beton K225 0.46 0.46
- Besi 10 16 118.50 118.50
- Ring 10-150 27.35 27.35
2 Pekerjaan balok lantai 150/350 (B2)
- Bekesting 38.82 38.82
- Beton K225 2.06 2.06
- Besi 8 12 324.44 324.44
- Ring 8-150 96.21 96.21
3 Pekerjaan balok lantai 150/250 (B3) diatas lantai 2
- Bekesting 10.40 16.48
- Beton K225 0.48 0.76
- Besi 6 12 85.25 135.06
- Ring 8-150 23.17 23.17
10 Pekerjaan ring balk 150x200 (BR-1)
- Bekesting 11.66 11.66
- Beton K225 0.87 0.87
- Besi 4 12 103.54 103.54
- Ring 8-150 38.38 38.38
10 Pekerjaan Balok lintel 130x130
- Beton K225 0.19 0.21
- Besi 4 10 27.64 30.11
- Ring 8-150 14.75 16.06
- Beton K225 0.16 0.16
- Besi 10 12 213.12 213.12
- Ring 8-150 8.57 8.57
- Bekesting 10.80 10.80
- Beton K225 0.70 0.70
- Besi 8 12 15.54 15.54
- Ring 8-130 37.92 37.92
8 Pekerjaan kolom praktis 130x200 (KP-1)
- Bekesting 14.40 20.16
- Beton K225 0.94 1.31
- Besi 4 12 127.87 179.02
- Ring 8-150 47.40 66.36
4 Pekerjaan plate lantai t=12 cm
- Bekesting 40.41 49.46
- Beton K225 4.85 5.94
- Besi 10 - 200 598.39 732.40
4 Pekerjaan plate lantai diatas lantai -2 t=12 cm
- Beton K225 0.69 1.09
- Besi 8 - 175 63.71 100.20
V PEKERJAAN ARSITEKTUR LT-1

1 Pekerjaan pasangan bata merah
- Pasangan Rolak bata 3.36 3.00
- Pasangan bata merah batas kavling belakang 25.60 23.70
- Pasangan bata merah batas kavling depan 10.00 10.00
- Pasangan bata merah batas kavling depan area taman 4.50 4.50
40.10 38.20
- Pekerjaan plester dan acian (pagar kavling) 80.20 76.40
- Pasangan bata merah badan bangunan 119.49 119.18

- Penebalan Pasangan bata merah badan bangunan 13.46 13.46
132.95 132.64
- Pasangan bata merah badan bangunan (tras ram 1:3) 11.02 10.78
2 Pekerjaan plester dan acian 252.45 251.83
3 Pekerjaan plesteran dan acian tras ram 1:3 22.04 21.56
4 Pek. Keramik dinding area dapur ex Roman 20x20 3.17 3.17
Pek. Keramik Dinding KM/WC anak-1 30x60 type W63514
5 dmohave lite ex Roman (warna muda) 18.58 18.58
6 Pek. List stainless lebar 2 cm 7.80 7.80
Pek. Keramik Dinding KM/WC pembantu 20x20 type 227130
7 ex Roman (warna tua) 1.68
Pek. Keramik Dinding KM/WC pembantu 20x20 type 227108
8 ex Roman (warna muda) 2.88
3 Pekerjaan pintu
P1 100 x 240 1.00
P2 90 x 240 1.00
P3 80 x 240 1.00
P4 80 x 240 (Pintu alumunium)
P5 370 x 240 (Pintu alumunium) 1.00
4 Pekerjaan jendela
J1 190 x 240 (Jendela alumunium) 1.00
J3 170 x 240 (Jendela alumunium)
J5 30 x 122 2.00
BV1 40 x 120
BV1 80 x 60
BV2 235 x 60
5 Pekerjaan pasang granite
- Keramik carport 13.90 13.90
- Keramik teras depan 3.50 3.85
- Keramik teras belakang
- Keramik R.tamu,R.makan,R.keluarga 35.00 37.00
- Keramik K. tidur 9.00 9.10
- Keramik K. mandi 3.50 3.50
- Keramik K. mandi pembantu
- Keramik K. tidur pembantu
- Keramik area r.servis
- Koral sikat teras depan 0.50 0.50
- Keramik Garasi
- Keramik meja dapur 4.50 4.50
- Plin 10x60 32.10 32.10
- Plin 10x30
6 Pekerjaan plafond 46.70 55.95
7 Pekerjaan list plafond 50.60 65.20
8 Pekerjaan pengecatan dinding interior 63.86 63.86
30.96 30.96
8.40
94.82 103.22
9 Pekerjaan pengecatan plafond 46.70 55.95
10 Pekerjaan pengecatan dinding exsterior 124.42 124.54
57.60 57.60
24.00 24.00
206.02 206.14
VI PEKERJAAN ARSITEKTUR LT-2
1 Pekerjaan pasangan bata merah
- Pasangan bata merah badan bangunan 104.73 121.10
2 Pekerjaan plester dan acian 209.47 242.19
Pekerjaan pasangan bata merah trasram 9.13 10.64
Pekerjaan plester dan acian trasram 18.26 21.27
Pek. Keramik Dinding KM/WC utama 30x60 type W6554
3 dmohave Dark ex Roman (warna Tua) 5.28 5.28
Pek. Keramik Dinding KM/WC utama 30x60 type W63514

6 dmohave Dark ex Roman (warna Tua) 5.86 5.86
3 Pekerjaan pintu
P1 100 x 240 -
P2 90 x 240 2.00
P3 80 x 240 2.00
P4 80 x 240 (Pintu alumunium)
P5 370 x 240 1.00
4 Pekerjaan jendela
J5 30 x 122 1.00
PJ1 125 x 240 (Pintu jendela alumunium)
BV1 40 x 120 1.00
BV1 80 x 60
BV2 235 x 60 1.00
BV2 140 x 40
BV3 235 x 60
5 Pekerjaan pasang granite
- Keramik teras
- Keramik K.tidur utama,K.tidur anak,R.keluarga 28.85 28.85
- Keramik K. mandi anak 2.88 2.88
- Keramik K. mandi utama 2.88 2.88
- Keramik K. tidur pembantu 3.42
- Keramik balkon
- Plin 10x60 26.55 26.55
- Plin 10x30 7.30
6 Pekerjaan plafond 45.63 64.92
7 Pekerjaan list plafond 53.70 60.90
8 Pekerjaan pengecatan dinding interior 32.40 54.30
27.00 27.00
35.25 35.25
94.65 116.55
9 Pekerjaan pengecatan plafond 45.63 64.92
10 Pekerjaan pengecatan dinding exsterior 88.45 108.85
11 Pekerjaan pengecatan list plank 5.59 5.76
VII PEKERJAAN ATAP

1 Pekerjaan rangka atap 95.63 86.60
2 Pekerjaan penutup atap 95.63 86.60
3 Pekerjaan nok bubungan atap 17.92 17.92
4 Pekerjaan list plank 27.95 28.80
VIII PEKERJAAN INSTALLASI PLAMBING

1 Pek. Pipa air bersih PVC AW dia. 1/2" ex. Wavin
2 Pek. Pipa air bersih PVC AW dia. 3/4" ex. Wavin
3 Pek. Pipa air kotor dia. 2" ex. Wavin
4 Pek. Pipa air kotor dia. 3" ex. Wavin
5 Pek. Pipa air limbah dia. 4" ex. Wavin
IX PEKERJAAN INSTALLASI PLAMBING

1 Pek. Instalasi titik lampu NYM 2 x 2.5 mm & 2 x 1.5 mm
2 Pek. Instalasi Stop Kontak NYM 3 x 2.5 mm
3 Pek. Instalasi Titik Televisi coaxial std double sided foil
4 Pek. Instalasi Titik Telephone
5 Pek. Instalasi Stop Kontak AC NYM 3 x 2.5 mm
6 Lampu Baret Kecil
7 Lampu Baret Sedang
8 Lampu Downlight 18 Watt
9 Lampu Downlight 11 Watt
10 Lampu taman
11 Saklar Tunggal ex. Panasonic std
12 Saklar ganda ex. Panasonic std
13 Saklar triple Kontak ex. Panasonic std
14 Jack Telephone ex. Panasonic std
15 Jack Televisi ex. Panasonic std
16 Pek Instalasi panel listrik dan MCB
17 Stop Kontak Ex Panasonic
X PEKERJAAN LAIN-LAIN
1 Pek. Groundtank + water torn kap. 500 liter
2 Pek. Torn 500 L
3 Pek. Pompa Otomatis Panasonic SP125 Watt
4 Pek. Water Proofing Aquaproof + screed daak 3 cm
5 Pek. Septictank uk. 2,4 m x 1,2 m , h= 2,0m + Resapan
6 Bak kontrol uk. 0,5 m x 0,5 m h=0,5 m
7 Pek. Railing Tangga ex besi hollow
8 Pek. Railing balkon ex besi hollow
9 Biaya Penyambungan PLN 1.00 1.00
10 Biaya Penyambungan Telepon 1.00 1.00
11 Biaya Penyambungan PDAM 1.00 1.00
TYPE 120 TYPE 134 SATUAN
110.00 135.00
VOLUME VOLUME
75.00 109.00 m1
56.21 50.59 m3
32.38 37.80 m3
88.59 88.39
57.94 59.93
4.64 4.05 m3
7.56 8.40 m3
13.79 10.37 m3
4.01 4.01 m3
25.36 22.79
17.63 21.15 m2
10.74 12.60
17.63 21.15 m2
1.77 1.77
0.63 0.63 m3
48.20 48.20 kg
1.80
0.68 m3
46.18 kg
10.08 12.96
3.02 3.89 m3
230.61 296.50 kg
4.80 5.76
0.96 1.15 m3
86.14 103.36 kg
11.15 16.98 m2
0.84 1.27 m3
68.78 104.77 kg
36.70 55.89 kg
17.27 27.26 m2
1.29 2.04 m3
183.98 290.48 kg
58.45 92.29 kg
7.20 5.60 m2
0.72 0.56 m3
85.32 66.36 kg
11.11 8.64
27.77 21.60 kg
14.42 m2
0.82 m3
172.22 kg
40.35 kg
37.08 49.44 m2
2.41 2.95 m3
435.56 532.36 kg
121.42 148.40 kg
15.45 18.54 m2
1.00 1.21 m3
193.58 232.30 kg
57.41 68.89 kg
30.12 26.16 m2
1.27 1.11 m3
185.84 161.41 kg
79.32 68.89 kg
11.15 12.40 m2
0.84 0.93 m3
68.78 76.51 kg
36.70 40.82 kg
4.74 6.39 m2
0.20 0.24 m3
29.25 35.05 kg
15.60 18.70 kg
6.21 6.21 m2
0.93 0.93 m3
77.50 77.50 kg
45.98 45.98 kg
3.03 3.71 m2
0.30 0.37 m3
26.17 32.05 kg
2.19 2.33 m2
0.18 0.19 m3
14.93 14.76 kg
8.80 6.60 m2
0.53 0.40 m3
134.30 102.70 kg
31.26 23.45 kg
50.42 49.68
2.67 2.63
421.41 415.23
124.97 123.13
15.93 9.75
0.74 0.45
130.54 79.92
35.48 21.73
11.66 12.64
0.87 0.95
103.54 112.24
38.38 41.61
5.28 6.39
0.22 0.24
32.58 35.05
17.38 18.70
3.00 3.00
0.16 0.16
213.12 213.12
8.57 8.57
19.44 19.44
1.26 1.26
27.97 27.97
68.26 68.26
14.40 18.72
0.94 1.22
127.87 166.23
47.40 61.62
54.72 65.78 m2
6.57 7.89 m3
810.29 974.07 kg
9.00 5.76 m2
1.08 0.69 m3
99.54 63.71 kg
3.36 3.36
25.70 42.70 m2
10.00 10.00 m2
4.50 4.50 m2
40.20 57.20
80.40 114.40 m2
151.93 173.56 m2
13.46 8.96 m2
165.40 182.52
13.94 15.57
317.33 356.08 m2
27.87 31.15
2.63 3.13 m2
18.58 18.58 m2
7.80 7.80 m1
1.68 1.21 m2
2.88 3.03 m2
1.00
2.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
13.90 13.90 m2
6.24 4.00 m2
2.52 m2
42.00 48.00 m2
9.10 8.25 m2
1.72 3.50 m2
1.44 m2
4.10 m2
2.88 m2
0.50 m2
14.56 m2
3.34 3.50 m2
35.00 38.82
18.93
63.67 80.59 m2
75.20 103.35 m1
121.98 38.91 m2
29.16 m2
67.23 m2
26.01 m2
5.82 m2
167.13 m2
63.67 80.59 m2
201.39 98.88
44.60
93.93
20.00
338.00
156.09 127.06 m2
312.17 254.11 m2
15.11 11.12 m2
30.21 22.23 m2
5.28 5.28 m2
10.08 10.08 m2
6.40 6.40 m1
5.86 5.86 m2
9.76 9.76 m2
6.40 6.40 m1
2.00
2.00
1.00
1.00
1.00
1.00
1.00
31.76 34.97 m2
2.88 2.85 m2
3.12 3.12 m2
3.38 m2
2.80 m2
29.40 31.50
7.30
70.12 71.89 m2
63.20 62.10 m1
115.53 55.62
35.25
29.22
120.09
70.12 71.89 m2
117.70 122.49
6.16 6.39 m2
96.60 116.50 m2
96.60 116.50 m2
18.92 19.92 m1
30.80 31.95 m1
1.00 1.00 1.00

1.00 1.00 1.00
1.00 1.00 1.00
BESI BEHEL POLOS
SIZE Kebutuhan sdh beli sisa Harga Sub Total
6 mm 96 0 96 23,000 2,208,000
8 mm 539 40 499 36,500 18,213,500
10 mm 28 0 28 57,000 1,596,000
BESI BEHEL ULIR
D 8 mm 56 0 56 37,500 2,100,000
D 10 mm 214 48 166 58,000 9,628,000
D 13 mm 241 40 201 97,500 19,597,500
D 16 mm 57 0 57 148,000 8,436,000
Kawat Bendrat 140 kg 11600 1624000
TOTAL 63,403,000
Estimasi Berat 8 ton
BESI BEHEL POLOS
6 mm 82 batang
8 mm 511 batang
10 mm 28 batang
BESI BEHEL ULIR
D 8 mm 16 batang
D 10 mm 212 batang
D 13 mm 202 batang
D 16 mm 58 batang
Kawat Bendrat 140 kg
TOTAL
Estimasi Berat 9 ton
Sub-Total BESI BEHEL POLOS
Sub-Total
AYU price (SNI non sertifikat)
Rp 21,000 6 mm 5 batang
BESI BEHEL ULIR
Rp - D 8 mm 9 batang
Rp 58,000 D 10 mm 34 batang
Rp 98,500 D 13 mm 222 batang
Rp - D 16 mm 143 batang
Rp - Kawat Bendrat 125 kg
Rp - TOTAL
Estimasi Berat
1 RUMAH
harga/btg Sub-Total KG BESI BEHEL POLOS
CIREBON (SNI non sertifikat) AYU price (SNI non sertifikat)
Rp 23,000 Rp 21,000 135.14 6 mm 5 batang
Rp 36,500 Rp 35,000 683.54 8 mm 45 batang
Rp 57,000 Rp 56,000 106.97 10 mm 11 batang
BESI BEHEL ULIR
Rp 37,500 kosong 136.71 D 8 mm 9 batang

Rp 58,000 Rp 58,000 525.12 D 10 mm 54 batang
Rp 97,500 Rp 98,500 1280.77 D 13 mm 222 batang
Rp 148,000 543.73 D 16 mm 143 batang
Rp 11,600 ? Kawat Bendrat 125 kg
Rp - TOTAL
Estimasi Berat
Sub-Total
Sub-Total
AYU price (SNI non sertifikat)
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
9.05 TON
Sub-Total
Sub-Total
AYU price (SNI non sertifikat) 1 rumah 2 rumah sudah beli AYU
Rp 21,000 Rp 105,000 2.4 4.8 5.0 5.0
Rp 35,000 Rp 1,575,000 42.0 84.1 85.0 40.0 45.0
Rp 56,000 Rp 616,000 5.3 10.6 11.0 11.0
Rp 37,500 Rp 337,500 4.3 8.7 9.0 9.0

Rp 58,000 Rp 3,132,000 40.8 81.5 82.0 48.0 34.0
Rp 98,500 Rp 21,867,000 130.5 261.1 262.0 40.0 222.0
Rp 148,000 Rp 21,164,000 71.3 142.6 143.0 143.0
Rp 11,600 Rp 1,450,000
Rp 50,246,500
6,824 KG
7363
5500000
Rp 55,746,500
8169
806
270.3
1367.1
213.9
273.4
1050.2
2561.5
1087.5
6,823.9
Project : CLUSER HALEKOA GRAHA CITY CIREBON Owner : PT. GRAGE GRIYA PRIMA ESTATE
HARGA SATUAN JUMLAH HARGA SUB OTAL RAP

NO URAIAN PEKERJAAN VOL SAT
( IDR ) ( IDR ) ( IDR ) TOTAL
I PERSIAPAN n JASA
Pek Gudang / Bedeng / Direksi Keet 1.00 ls 3,000,000 3,000,000 2,400,000
Pek. Pasang Bouwplank / Pengukuran 75.00 m 1 20,000 1,500,000 1,200,000
Instalasi air kerja 1.00 ls 1,000,000 1,000,000 800,000
Pek. Galian pondasi 66.79 m3 40,000 2,671,600 2,137,280
Pek. Urugan tanah kembali 54.23 m3 15,000 813,450 650,760
8,985,050
LANTAI - 1
A PONDASI
- Cerucuk Dolken 8 cm 27.69 m2 200,000 5,537,000 4,429,600
- Lantai Kerja t = 5 cm 34.31 m 2 35,000 1,200,675 960,540
- Bekisting batu bata 25.53 m2 80,000 2,042,400 1,633,920
- D 10-150 448.46 kg 13,500 6,054,229 4,843,383
- D 13-150 332.79 kg 13,500 4,492,665 3,594,132
- Beton K-225 11 8.31 m3 950,000 7,890,225 6,312,180
Pek. Urugan pasir padat di bawah pondasi
batu kali tebal = 10 cm 0.60 m3 145,000 87,000 69,600
1:4 4.25 m3 515,000 2,188,750 1,751,000
B SLOOP
- Lantai kerja t=5 cm 13.83 m2 35,000 484,050 387,240
- Bekisting 54.73 m 2 70,000 3,831,100 3,064,880
- 6 D 16 mm 542.26 kg 13,500 7,320,510 5,856,408
- 4 D 13 mm 137.70 kg 13,500 1,858,896 1,487,117
- 8 mm 189.85 kg 13,500 2,562,975 2,050,380
- Beton K-225 5.47 m3 950,000 5,199,350 4,159,480
C KOLOM
- Bekisting 58.24 m2 70,000 4,076,800 3,261,440
- D 13 mm 454.27 kg 13,500 6,132,645 4,906,116
- D 10 mm 48.37 kg 13,500 653,033 522,426
- D 8 mm 132.09 kg 13,500 1,783,188 1,426,550
- 8 mm 176.22 kg 13,500 2,378,970 1,903,176
- 6 mm 49.23 kg 13,500 664,615 531,692
- Beton K-225 4.55 m3 950,000 4,322,500 3,458,000
###
D BALOK
- Bekisting 12.85 m2 70,000 899,500 719,600
- Bekisting multiplek 9 mm 8.79 m 2 95,000 835,050 668,040
- D 10 mm 93.39 kg 13,500 1,260,765 1,008,612
- 6 mm 9.20 kg 13,500 124,196 99,357
- 8 mm 52.10 kg 13,500 703,350 562,680
- 10 70.35 kg 13,500 949,725 759,780
- Beton K-225 1.99 m3 950,000 1,890,500 1,512,400
77,424,661
LANTAI - 2
A BALOK
- Bekisting 152.66 m2 75,000 11,449,500 9,159,600
- D 10 mm 163.63 kg 13,500 2,209,005 1,767,204
- D 13 mm 581.36 kg 13,500 7,848,360 6,278,688
- 8 mm 858.68 kg 13,500 11,592,180 9,273,744
- 10 mm 32.58 kg 13,500 11,592,180 9,273,744
- Beton K-225 6.08 m3 950,000 5,776,000 4,620,800
- Beton K-225 readymix 7.65 m3 950,000 7,267,500 5,814,000
B KOLOM
- Bekisting 27.00 m2 75,000 2,025,000 1,620,000
- 6 mm 49.55 kg 13,500 1,799,145 1,620,000
- D 10 mm 133.27 kg 13,500 23,760 1,439,316
- Beton K-225 1.76 m3 950,000 1,672,000 1,337,600
sub total III - PEKERJAAN STRUKTUR Lantai 2 30,155,585
LANTAI 1
Pondasi
Sloop
Kolom
Balok
LANTAI 2
Balok
Kolom
TOTAL 1 Rumah
TOTAL 2 Rumah
Pembulatan
Estimasi Harga
Total
Koef Upah 0.191176471
RAP PASIR SEMEN SPLIT BATA B KALI D8 D 10 D 13 D 16

TOTAL MATERIAL UPAH m3 sak m3 buah m3 btg btg btg btg
2,400,000 1,941,176 458,824

1,200,000 970,588 229,412
800,000 647,059 152,941
2,137,280 1,728,682 408,598
650,760 526,350 124,410
5,813,856 1,374,184
PASIR SEMEN SPLIT BATA B Belah D8 D 10 D 13 D 16

m3 sak m3 buah m3 btg btg btg btg
4,429,600 3,582,765 846,835
960,540 776,907 183,633 0.89 6.86 1.51
1,633,920 1,321,553 312,367 1.00 7.41 1,787
4,843,383 3,917,442 925,941 60.57
3,594,132 2,907,019 687,113 26.67
6,312,180 5,105,440 1,206,740 4.51 54.15 6.33
69,600 56,294 13,306 0.60

1,751,000 1,416,250 334,750 2.21 13.86 4.68
19,083,670 4,510,686
PASIR SEMEN SPLIT BATA B KALI D8 D 10 D 13 D 16
313,209 74,031 0.36 2.77 0.61
2,478,947 585,933
4,736,801 1,119,607 28.64
1,202,815 284,302 11.03
1,658,396 391,984
3,364,285 795,195 2.97 35.68 4.17
13,754,452 3,251,052
2,637,929 623,511
3,968,182 937,934 36.40
422,551 99,876 6.53
1,153,828 272,723 27.87
1,539,334 363,842
430,045 101,647
2,796,912 661,088 2.47 29.67 3.47
12,948,780 3,060,621
### ### PASIR SEMEN SPLIT BATA B KALI D8 D 10 D 13 D 16

719,600 582,029 137,571
668,040 540,326 127,714
1,008,612 815,789 192,823 12.61
99,357 80,362 18,995
562,680 455,109 107,571
759,780 614,528 145,252
1,512,400 1,223,265 289,135 1.08 12.97 1.52
4,311,408 1,019,060 ```
### 16.09 163.37 17.60 1,787.10 4.68 27.87 79.72 74.10 28.64

9,159,600 7,408,500 1,751,100
1,767,204 1,429,356 337,848 22.10
6,278,688 5,078,351 1,200,337 46.58
9,273,744 7,500,822 1,772,922
9,273,744 7,500,822 1,772,922
4,620,800 3,737,412 883,388 3.30 39.64 4.63
5,814,000 4,702,500 1,111,500

1,620,000 1,310,294 309,706
1,620,000 1,310,294 309,706
1,439,316 1,164,153 275,163 18.00
1,337,600 1,081,882 255,718 0.96 11.48 1.34

4.26 51.12 5.97 - - - 40.10 46.58 -
Material Required 20.35 214.49 23.57 1,787.10 4.68 27.87 119.82 120.68 28.64
ACTUAL PRICE On Site 93,750 63,000 226,667 550 75,938 37,500 58,000 97,500 148,000
RAP Actual 1,907,554 13,512,667 5,343,603 982,905 355,008 1,045,000 6,949,379 11,766,531 4,238,196
98,868,132
40.00 28.00 40.00

LANTAI 1
Pondasi 9.21 82.28 7.84 1,787.10 4.68 - 60.57 26.67 -

Sloop 3.33 38.45 4.78 - - - - 11.03 28.64
Kolom 2.47 29.67 3.47 - - 27.87 6.53 36.40 -
Balok 1.08 12.97 1.52 - - - 12.61 - -
LANTAI 2
Balok 3.30 39.64 4.63 - - - 22.10 46.58 -

Kolom 0.96 11.48 1.34 - - - 18.00 - -
TOTAL 1 Rumah 20.35 214.49 23.57 1,787.10 4.68 27.87 119.82 120.68 28.64
TOTAL 2 Rumah 40.69 428.97 47.15 3,574.20 9.35 55.73 239.63 241.36 57.27
Pembulatan 41 537 48 3,600 10 56 240 242 58
Estimasi Harga
Total - - - - - - - - -
6 8 10 Bendrat PAKU P Cor 2/20 KASO 5/7 MNYK BG Bambu Stoot MPLEX DOLKEN
btg btg btg kg kg m3 m3 ltr btg lbr btg
165.00
8.97
6.66
16.42 1.20 0.55 5.47

10.85
2.75
40.05 3.80
17.47 1.28 0.58 5.82
37.18
18.48
5.14 0.28 0.15 2.57 38.55

3.52 0.11 1.76 26.37 2.95
1.87
3.45 0.18
10.99 1.04
9.50 1.41
21.93 88.22 9.50 37.52 42.55 2.77 1.39 15.63 64.92 2.95 165.00
6 8 10 Bendrat PAKU P Cor 2/20 KASO 5/7 MNYK BG Bambu Stoot MPLEX DOLKEN READYMIX
btg btg btg kg kg m3 m3 ltr btg lbr btg m3
61.06 3.36 1.83 30.53 457.98
3.27
11.63
181.16 17.17
4.40 0.65
7.65
8.10 0.59 0.27 2.70
18.60
18.60 181.16 4.40 32.72 69.16 3.95 2.10 33.23 457.98 - - 7.65
40.53 269.38 13.90 70.25 111.71 6.72 3.49 48.86 522.90 2.95 165.00 7.65
23,000 36,500 57,000 11,600 12,500 1,900,000 1,860,000 15,000 13,000 145,000 37,500 600,000
932,263 9,832,284 792,392 814,864 1,396,388 12,769,064 6,493,818 732,855 6,797,700 428,161 6,187,500 4,590,000
98,868,132
28.00
325000
btg btg btg kg kg m3 m3 Rp 8.00 btg lbr btg m3
- - - 15.63 - - - - - - 165.00 -
- 40.05 - 17.40 16.42 1.20 0.55 5.47 - - - -
18.48 37.18 - - 17.47 1.28 0.58 5.82 - - - -
3.45 10.99 9.50 4.50 8.66 0.28 0.26 4.33 64.92 2.95 - -
- 181.16 4.40 32.72 61.06 3.36 1.83 30.53 457.98 - - 7.65

18.60 - - - 8.10 0.59 0.27 2.70 - - - -
40.53 269.38 13.90 70.25 111.71 6.72 3.49 48.86 522.90 2.95 165.00 7.65
81.07 538.76 27.80 140.49 223.42 13.44 6.98 97.71 1,045.80 5.91 330.00 15.30
82 539 28 141 224 14 7 98 525 6
23,000 36,500 57,500

1,886,000 ### 1,610,000 - - - - - - - - -
23,169,500
sewa concrete pump
1,000,000
Project : CLUSER HALEKOA GRAHA CITY CIREBON
Subject : CIVIL and ME Works
Contractor : pt. saelim anugerah utama ( SANUTAMA )
RENCANA ANGGARAN BIAYA
NO URAIAN PEKERJAAN VOL SAT SUB OTAL

( IDR )

1 RUMAH
- 4 D 8 mm ### batang 132 kg
132.09 28
- D 10-150 ### batang 47.20 kg

- D 10-200 22.77 kg
- D 10-200 29.25 kg
- D 10-200 15.80 kg
- D 10-200 13.88 kg
- D 10-200 32.58 kg
- D 10-200 66.64 kg
- D 10-150 35.79 kg
- D 10-200 73.85 kg
- D 10-200 16.54 kg
- 2 D 10 mm 48.37 kg
- 4 D 10 mm 36.53 kg
- D10 - 150 56.86 kg
- 6 D 10 mm 17.40 kg
- 4 D 10 mm 109.21 kg
- 4 D 10 mm 79.96 kg
- 4 D 10 mm 53.31 kg
- 6 D 10 mm 37.02 kg
792.94
### 107
- D 13-150 ### batang 79.56 kg

- D 13-200 38.38 kg
- D 13-150 49.30 kg
- D 13-200 26.62 kg
- D 13-200 23.40 kg
- D 13-200 54.91 kg
- D 13-150 60.62 kg
- 4 D 13 mm 137.70 kg
- 8 D 13 mm 93.18 kg
- 10 D 13 mm 58.24 kg
- 4 D 13 mm 163.07 kg
- 4 D 13 mm 139.78 kg
- 10 D 13 mm 109.20 kg
- 10 D 13 mm 33.28 kg
- 8 D 13 mm 62.40 kg
- 10 D 13 mm 93.60 kg
- 8 D 13 mm 282.88 kg
1,506.12 121
- 6 D 16 mm ### batang 315.68 kg

- 4 D 16 mm 226.57 kg
542.26 29
- 6 mm - 150 ### batang 20.55 kg

- 6 mm - 150 49.23 kg
- 6 mm -150 9.20 kg
- 6 mm - 150 29.73 kg
- 6 mm - 150 19.82 kg
128.54 48
- Begel 8 mm - 150 ### batang 71.91 kg

- Begel 8 mm - 150 77.41 kg
- Begel 8 mm - 200 40.53 kg
- 8 mm - 150 19.17 kg
- 8 mm - 150 38.34 kg
- 8 mm - 150 118.71 kg
- 8 mm -150 15.60 kg
- 8 - 200 36.40 kg
- 8 mm - 150 35.95 kg
- 8 mm - 150 10.95 kg
- 8 mm - 150 22.52 kg
- 8 mm - 150 18.76 kg
- 8 mm - 150 64.46 kg
- 8 mm - 150 7.67 kg
- 8 mm - 150 16.33 kg
- 8 mm - 150 60.59 kg
- 8 mm -150 17.38 kg
- 8 - 200 518.75 kg
- 8 - 250 85.32 kg
1,276.76 269
- 4 10 mm ### batang 29.25 kg

- Besi 10 - 150 14.93 kg
- 10 - 150 (dua lapis) 26.17 kg
- 4 10 mm 32.58 kg
102.93 14
4,481.63
TOTAL 4,482
2 RUMAH
56 batang 4.74
264
214
241
57
96
539
28
PASIR SEMEN
URAIAN PEKERJAAN VOL SAT SUB TOTAL
m3 sak (50kg)
PEKERJAAN STRUKTUR LANTAI 1

- Lantai Kerja t = 5 cm 5.29 m2
- Lantai kerja t=5 cm 6.66 m2
27.7 0.72 5.54
- Bekisting batu bata 2.76 m2

25.5 1.00 7.41
- Beton K-225 1.59 m3

- Beton K-225 0.97 m3
- Beton K-225 1.17 m3
- Beton K-225 0.51 m3
- Beton K-225 0.42 m3
- Beton K-225 0.59 m3
- Beton K-225 0.60 m3
- Beton K-225 1.02 m3
- Beton K-225 0.86 m3
- Beton K-225 0.58 m3
- Beton K-225 2.00 m3
- Beton K-225 2.15 m3
- Beton K-225 1.32 m3
- Beton K-225 0.52 m3
- Beton K-225 0.87 m3
- Beton K-225 1.82 m3
- Beton K-225 1.30 m3
- Beton K-225 0.44 m3
- Beton K-225 0.20 m3
- Beton K225 0.18 m3
- Beton K-225 0.86 m3
- Beton K-225 0.30 m3
20.3 11.01 132.22
- Bekisting 19.98 m2
- Bekisting 6.72 m2
- Bekisting 5.92 m2
- Bekisting 4.74 m2
- Bekesting 2.19 m2
125.8
- Bekisting multiplek 9 mm 5.76 m2

- Bekisting multiplek 9 mm 3.03 m2
8.8
Pek. Urugan pasir padat di bawah pondasi

batu kali tebal = 10 cm 0.60 m3 0.6 0.60
1:5 4.25 m3 4.3 2.21 13.86
PEKERJAAN STRUKTUR Lantai I 15.5 159.0
PEKERJAAN STRUKTUR LANTAI - 2

- Bekisting 3.20 m2
- Bekisting 8.10 m2
- Bekisting 6.75 m2
- Bekisting 3.06 m2
- Bekisting 4.00 m2
- Bekisting 5.28 m2
- Bekisting 9.00 m2
179.7
- Beton K-225 1.16 m3

- Beton K-225 0.26 m3
- Beton K-225 0.63 m3
- Beton K-225 0.39 m3
- Beton K-225 1.53 m3
- Beton K-225 0.18 m3
- Beton K-225 1.05 m3
- Beton K-225 0.70 m3
- Beton K-225 0.38 m3
- Beton K-225 1.33 m3
- Beton K-225 0.22 m3
- Beton K-225 1.08 m3
8.9 4.83 58.04
- Beton K-225 readymix 6.57 m3 6.6

sub total III - PEKERJAAN STRUKTUR Lantai 2 4.8 58.0
TOTAL- Pekerjaan Struktur 20.4 217.1

SPLIT BATU BATA BATU BELAH PAKU P Cor 2/20 KASO 5/7 MNYK BG Bambu Stoot MPLEX
m3 buah m3 kg m3 m3 ltr btg lbr
1.22 -
- 1,787
15.45
37.75 2.77 1.26 12.58
3.52 0.11 1.76 26.37 2.95
4.68
16.7 1787.1 4.7 41.3 2.8 1.4 14.3 26.4 3.0
53.90 3.95 1.80 17.97
6.78
6.8 0.0 0.0 53.9 4.0 1.8 18.0 0.0 0.0
23.5 1787.1 4.7 95.2 6.7 3.2 32.3 26.4 3.0

DOLKEN READYMIX
btg m3
0.0
6.57
0.0 6.6
0.0 6.6
NO URAIAN PEKERJAAN VOL SAT SUB OTAL
LANTAI 1 dan 2
Pek. Pasangan bata (1:5) 165.40 m2

Pek. Pasangan bata (1:5) 156.09 m2
321.5
Pek. Plesteran & Acian (1:5) 278.57 m2
Pek. Plesteran & Acian (1:5) 293.77 m2
572.3
Pek. Pasangan bata trasraam (1:3) 13.94 m2
Pek. Pasangan bata trasraam (1:3) 15.11 m2
29.0
Pek Plesteran & Acian (1:3) 23.37 m2
Pek Plesteran & Acian (1:3) 30.21 m2
53.6
Pek. Pasangan bata benteng pembatas rumah t = 2.4 m 40.20 m2
40.2
Pek. Plesteran & Acian pagar (bagian dalam) 80.40 m 2
80.4
Pek. Rolak bata (1:5) 3.36 m2
3.4
Pek. Urugan Pasir t = 3 cm 31.76 m2
31.8
TOTAL- Pasangan dan Plesteran Dinding

PASIR SEMEN BATU BATA
m3 sak (50kg) buah
0.0 0.0 0.0

JENIS Merk Serie Ukuran Warna
CERAMIC dinding ROMAN 227108 20 X 20 muda

CERAMIC dinding ROMAN 30 x 30
CERAMIC lantai ROMAN 33 x 33
CERAMIC dinding ROMAN W6554 30 x 60 dmahove dark
CERAMIC dinding ROMAN W6554 30 x 60 dmahove lite
CERAMIC dinding ROMAN W6554 30 x 60 dmahove dark
CERAMIC dinding ROMAN W63514 30 x 60 dmahove lite
PLINT CERAMIC PEGASUS 10 x 60

PLINT CERAMIC 10 x 60
PLINT CERAMIC 10 x 30
GRANITE lantai PEGASUS 60 x 60

GRANITE lantai PEGASUS 60 x 60
GRANITE dinding PEGASUS 60 x 60
Batu ALAM dinding
KORAL SIKAT lantai
RABAT BETON lantai
LIST STAINLESS lebar 2 cm dinding

LIST STAINLESS lebar 2 cm dinding
Lokasi Luasan
Kamar Pembantu 2.88 m2

Teras Depan 6.24 m2
Teras Belakang 2.52 m2
Meja Beton 3.34 m2
KM / WC Utama 1.72 m2
KM / WC Anak 5.86 m2
35 m1
29.4 m1
7.3 m1
Tangga 23.3 m2
R. Tidur Utama, R Tidur Anak, R Keluarga 31.76 m2
R, Tamu, Keluarga, Makan 42 m2
R. Tidur 9.1 m2
R. Tidur 9.1 m2
Depan Rumah 14.16 m2
Teras Depan 1.88 m2
Carport 13.69 m2
KM/WC 6.4 m2
KM/WC 6.4 m2
PEMBESIAN PER-LANTAI
6 mm
NO URAIAN PEKERJAAN VOL SAT
batang
LANTAI - 1 LANTAI - 1 30
A Pek. Pondasi 2 RUMAH LT.1 59
@ Rupiah 23,000
- 6 mm - 150 20.55 kg Sub -Total 1,363,849
- 6 mm - 150 49.23 kg Sudah Beli 0
- 6 mm -150 9.20 kg KEKURANGAN 59
6 mm 78.98 kg Sub -Total 1,363,849
- Begel 8 mm - 150 71.91 kg LANTAI - 2 19

- Begel 8 mm - 150 77.41 kg 2 RUMAH LT.1 37
- Begel 8 mm - 200 40.53 kg @ Rupiah 23,000
- 8 mm - 150 19.17 kg Sub -Total 855,600
- 8 mm - 150 118.71 kg Sudah Beli 0
- 8 mm - 150 38.34 kg KEKURANGAN 37
- 8 mm -150 15.60 kg Sub -Total 855,600
- 8 - 200 36.40 kg
8 mm 418.08 kg TOTAL 96
- 4 10 mm 29.25 kg
- Besi 10 - 150 14.93 kg
- 10 - 150 (dua lapis) 26.17 kg
10 mm 70.35 kg
- 4 D 8 mm 132.09 kg
D 8 mm 132.09 kg
- D 10-150 47.20 kg
- D 10-200 22.77 kg
- D 10-200 29.25 kg
- D 10-200 15.80 kg
- D 10-200 13.88 kg
- D 10-200 32.58 kg
- D 10-200 66.64 kg
- D 10-150 35.79 kg
- D 10-200 73.85 kg
- D 10-200 16.54 kg
- 2 D 10 mm 48.37 kg
- 4 D 10 mm 36.53 kg
- D10 - 150 56.86 kg
D 10 mm 496.04 kg
- D 13-150 79.56 kg
- D 13-200 38.38 kg
- D 13-150 49.30 kg
- D 13-200 26.62 kg
- D 13-200 23.40 kg
- D 13-200 54.91 kg
- D 13-150 60.62 kg
- 4 D 13 mm 137.70 kg
- 10 D 13 mm 58.24 kg
- 8 D 13 mm 93.18 kg
- 4 D 13 mm 163.07 kg
- 4 D 13 mm 139.78 kg
D 13 mm 924.76 kg
- 6 D 16 mm 315.68 kg
- 4 D 16 mm 226.57 kg
D 16 mm 542.26 kg
LANTAI - 2
- 6 mm - 150 19.82 kg
- 6 mm - 150 29.73 kg
6 mm 49.55 kg
- 8 mm - 150 35.95 kg
- 8 mm - 150 10.95 kg
- 8 mm - 150 22.52 kg
- 8 mm - 150 18.76 kg
- 8 mm - 150 64.46 kg
- 8 mm - 150 7.67 kg
- 8 mm - 150 16.33 kg
- 8 mm - 150 60.59 kg
- 8 mm -150 17.38 kg
- 8 - 200 518.75 kg
- 8 - 250 85.32 kg
8 mm 858.68 kg
- 4 10 mm 32.58 kg
10 mm 32.58 kg
- 6 D 10 mm 17.40 kg
- 4 D 10 mm 79.96 kg
- 4 D 10 mm 53.31 kg
- 6 D 10 mm 37.02 kg
- 4 D 10 mm 109.21 kg
D 10 mm 296.90 kg
- 10 D 13 mm 109.20 kg
- 10 D 13 mm 33.28 kg
- 10 D 13 mm 93.60 kg
- 8 D 13 mm 62.40 kg
- 8 D 13 mm 282.88 kg
D 13 mm 581.36 kg
Lantai Satu
1 Pek. Pasangan bata (1:5) 165.40 m2
2 Pek. Plesteran & Acian (1:5) 278.57 m2
3 Pek. Pasangan bata trasraam (1:3) 13.94 m2
4 Pek Plesteran & Acian (1:3) 23.37 m2
5 Pek. Rolak bata (1:5) 3.36 m2
6 Pek. Keramik dinding area dapur ex Ro 2.63 m2
type W63514 dmahove lite ex Romanm(warna
7.80 2 muda)
8 Pek. List stainless lebar 2 cm 7.80 m1
2.88
type 227130 ex Roman (warna tua) m2
2.88
type 227108 ex Roman (warna muda)m2
11 Pek. Pasangan bata benteng pembatas r 40.20 m2
12 Pek. Plesteran & Acian pagar (bagian da 80.40 m2
13 Pek. Pas. Batu alam 14.16 m2
al IV A Lantai 1 - Pasangan & Plesteran Dinding

1 Kusen Alumunium,Daun pintu samarin 1.00 unit
2 Kusen Alumunium,daun pintu double 2.00 unit
3 Kusen alumunium,daun pintu doubel 1.00 unit
4 Kusen alumunium,daun pintu double 1.00 unit
5 P5 370 x 240 (Pintu alumunium) 1.00 unit
6 J1 190 x 240 (Jendela alumunium) 1.00 unit
8 J5 30 x 122 2.00 unit
9 BV1 80 x 60 1.00 unit

1 Pek. Pemadatan 85.69 m2
2 Pek. Lantai Granite tile r. tamu, r. maka 42.00 m2
3 Pek. Lantai Granite tile ruang tidur ex 9.10 m2
4 Pek. Keramik Lantai teras depan ex Ro 6.24 m2
5 Pek. Keramik Lantai teras belakang ex 2.52 m2
6 Pek. Keramik Meja Beton dapur ex roma 3.34 m2
7 Pek. Keramik Lantai KM/WC utama ex r 1.72 m2
8 Pek. Keramik Tangga Granite tile ex Pe 23.30 m2
9 Plint keramik lebar 10x60 Granite ex Pe 35.00 m1
10 Koral sikat teras depan 1.88 m2
11 Pek. Rabat beton area carport 13.69 m2
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4 63.67 m2
2 Pek. Plafond Gypsum 9 mm ex jayaboard 63.67 m2
3 Pek. List almunium profil U 1.5 cm x 1.5 75.20 m1
E Pekerjaan Cat
1 Pek. Cat Dinding Tembok exterior Dulux 162.63 m2
2 Pek. Cat Interior ex ICI Catylac 121.98 m2
3 Pek. Cat Plafond ex ICI Catylac 63.67 m2
1 Pas. Monoblock ex TOTO CW 420 J 1.00 unit
2 Pas. Jet washer ex TOTO THX 20 NPIV 1.00 unit
3 Pas. Shower Set Non Bathub ex TOTO 1.00 unit
4 Pas. Floordrain ex Local Model TOTO 1.00 bh
5 Pas. Wastafel ex TOTO LW 237 V3 + K 1.00 unit
6 Pas. Soap Holder ex Local Model TOT 1.00 bh
ii. Lain-lain
1 Pas. Sink Royal Monica SB 35 + Kran 1.00 unit
2 Pas. Kran Taman ex TOTO T 26-13 1.00 bh
iii. Kamar pembantu
1 Pas. Closed duduk non flash tangki 1.00 unit
3 Pas. Soap Holder ex Local Model TOT 1.00 unit
4 Kran air ex TOTO T26-13 1.00 unit
LANTAI DUA
1 Pek. Pasangan bata (1:5) 156.09 m2
2 Pek. Plesteran & Acian (1:5) 293.77 m2
3 Pek. Pasangan bata trasraam (1:3) 15.11 m2
4 Pek Plesteran & Acian (1:3) 30.21 m2
type W6554 dmohave Dark ex Roman5.28
(warna m
Tua)
2

type W63514 dmohave lite ex Roman10.08
(warna muda)
m2
type W6554 dmohave Dark ex Roman5.86
(warna m
Tua)
2

type W63514 dmohave lite ex Roman9.76
(warna m
muda)
2

l IV A Lantai 2 - Pasangan & Plesteran Dinding

3 PJ1 125 x 240 (Pintu jendela alumuni 1.00 unit
6 J5 30 x 122 1.00 unit
7 BV2 120 x 40 1.00 unit
8 BV3 235 x 60 1.00 unit

1 Pek. Urugan Pasir t = 3 cm 31.76 m3
K.tidur anak,R.keluarga ex Pegas 31.76 m2
3 Pek. Keramik lantai KM/WC Utama ex r 3.12 m2
4 Pek. Keramik lantai KM/WC anak ex rom 2.88 m2
5 Plint lantai lebar 10 x 60 cm 29.40 m1
6 Plint lantai lebar 10 x 30 cm 7.30 m1
D Pekerjaan Plafond
1 Pek. Rangka Plafond hollow 4/4cm & 2/4 70.12 m2
2 Pek. Plafond Gypsum 9 mm ex jayaboard 70.12 m2
3 Pek. List almunium profil U 1.5 cm x 1.5 63.20 m2
E Pekerjaan Cat
1 Pek. Cat Eksterior ex Dulux Weathershiel 99.30 m2
2 Pek. Cat Interior ex ICI Catylac 115.53 m2
3 Pek. Cat Plafond ex ICI Catylac 70.12 m2
i. Kamar Mandi
1 Pas. Monoblock ex TOTO CW 420 J 2.00 unit
2 Pas. Jet washer ex TOTO THX 20 NPIV 2.00 unit
3 Pas. Shower Set Non Bathub ex TOTO 2.00 unit
5 Pas. Wastafel ex TOTO LW 237 V3 + K 2.00 unit
6 Pas. Soap Holder ex Local Model TOT 2.00 bh
ii. Lain-Lain
3 Pas. Floordrain ex Local Model TOTO T 1.00 bh
G Pekerjaan Atap
1 Pek. Rangka Atap Baja Ringan ex. Steelfa 96.60 m2
2 Genteng Flate ex cisangkan Victoria Pin 96.60 m2
3 Pek. Nok bubungan atap ex. Cisangkan 18.92 m1
4 Pek. Listplank papan kamper 2/20 cm 30.80 m1

1 Pek. Pipa air bersih PVC AW dia. 1/2" ex. 8.00 m1
2 Pek. Pipa air bersih PVC AW dia. 3/4" ex. 73.81 m1
3 Pek. Pipa air kotor dia. 2" ex. Wavin + 16.00 m1
4 Pek. Pipa air hujan dia. 3" ex. Wavin + 51.10 m1
5 Pek. Pipa air kotor dia. 3" ex. Wavin + 35.30 m1
6 Pek. Pipa air limbah dia. 4" ex. Wavin + 36.50 m1

1 Pek. Instalasi titik lampu NYM 2 x 2.5 m 32.00 titik
2 Pek. Instalasi Stop Kontak NYM 3 x 2.5 12.00 titik
3 Pek. Instalasi Titik Televisi coaxial std do 2.00 titik
4 Pek. Instalasi Titik Telephone 2.00 titik
5 Lampu Downlight 18 Watt 20.00 bh
6 Lampu Downlight 11 Watt 7.00 bh
7 Lampu taman 2.00 bh
8 Lampu dinding 1.00 bh
9 Saklar Tunggal ex. Panasonic std 1.00 bh
10 Saklar ganda ex. Panasonic std 11.00 bh
11 Saklar Tunggal hotel ex. Panasonic std 2.00 bh
12 Jack Telephone ex. Panasonic std 2.00 bh
13 Jack Televisi ex. Panasonic std 2.00 bh
14 Pek Instalasi panel listrik dan MCB 1.00 set
15 Stop Kontak Ex Panasonic 12.00 bh
1 Pek. Groundtank + water torn kap. 1001.00 unit
2 Pek. Torn 500 L 1.00 unit
3 Pek. Pompa Otomatis Panasonic SP12 1.00 unit
4 Pek. Water Proofing Aquaproof + scre 17.00 m2
5 Pek. Septictank uk. 2,4 m x 1,2 m , 1.00 ls
6 Bak kontrol uk. 0,5 m x 0,5 m h=0,5 1.00 unit
7 Pek. Railing Tangga ex besi hollow 6.00 m1
8 Pek. kisi-kisi teras ex besi hollow 20x 2.52 m2
9 Pek. Railing jendela kamar tidur utam 3.24 m1
10 Pek. Kisi-kisi ex besi hollow 20x40 4.80 m2
11 Tangga putar 1.00 unit
12 Biaya Penyambungan PLN 2,200 W
13 Biaya Penyambungan Telepon 1.00 Titik
14 Biaya Penyambungan PDAM 1.00 Titik
TOTAL
8 mm 10mm D 8 mm D 10 mm D 13 mm D 16 mm
batang batang batang batang batang batang
88 10 28 67 74 29
176 19 56 134 148 57
36,500 57,000 37,500 58,000 97,500 148,000
6,438,742 1,083,190 2,090,000 7,771,613 ### 8,476,330 ###
40 0 0 48 40 0
136 19 56 86 108 57
4,978,742 1,083,190 2,090,000 4,987,613 ### 8,476,330 ###
181 4 0 40 47 0
362 9 0 80 93 0
36,500 57,000 37,500 58,000 97,500 148,000
### 501,600 - 4,651,600 9,083,750 - ###
0 0 0 0 0 0
362 9 0 80 93 0
### 501,600 - 4,651,600 9,083,750 - ###
539 28 56 214 241 57 69,989,982

RAB Cluster Haleoka

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

RAB Cluster Haleoka

Uploaded by

Copyright:

Available Formats

Project : CLUSER HALEKOA GRAHA CITY CIREBON Owner : PT.

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEK

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN

II PEKERJAAN GALIAN & TIMBUNAN TANAH

III PEKERJAAN STRUKTUR

B Pekerjaan Tie Beam

D Ring balk (lt-1)

B Pekerjaan Kusen & Pintu

C Pekerjaan Lantai Keramik

B Pekerjaan Kusen & Pintu

C Pekerjaan Lantai Keramik

V PEKERJAAN MEKANIKAL & ELEKTRIKAL

Pekerjaan Instalasi Listrik

sub total V B - Pekerjaan Instalasi Listrik

sub total VI Pekerjaan Lain-lain

TYPE 120/135 HALEKOA

JUMLAH HARGA SUB OTAL Qty Sat

1,058,000 150.00 mtr 37.50 batang

648,000 96.00 mtr 24.00 batang

782,000 108.00 mtr 27.00 batang

338,000 63.00 mtr 15.75 batang

279,000 13.50 mtr 3.38 batang

392,000 63.00 mtr 15.75 batang

400,000 37.50 mtr 9.38 batang

680,000 60.00 mtr 15.00 batang

576,000 36.00 mtr 9.00 batang

384,000 24.00 mtr 6.00 batang

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

II PEKERJAAN GALIAN & TIMBUNAN TANAH

III PEKERJAAN STRUKTUR

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

- D 13-200 23.40 kg 13,500 315,900

B Pekerjaan Tie Beam

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

- Bekisting 21.51 m2 70,000 1,505,700

D Ring balk (lt-1)

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

- Beton K-225 0.20 m3 950,000 190,252

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

8 Pek. List stainless lebar 2 cm 7.80 m1 35,000 273,000

B Pekerjaan Kusen & Pintu

C Pekerjaan Lantai Keramik

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

i. Kamar Mandi Utama

B Pekerjaan Kusen & Pintu

C Pekerjaan Lantai Keramik

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

2 Pek. Keramik lantai Granite tile 60x60 K.tidur utama

V PEKERJAAN MEKANIKAL & ELEKTRIKAL

RENCANA ANGGARAN BIAYA TYPE 120/135 HALEKOA

NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA

Pekerjaan Instalasi Listrik

sub total V B - Pekerjaan Instalasi Listrik

TYPE 120/135 HALEKOA

TYPE 120/135 HALEKOA