RENCANA ANGGARAN BIAYA

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN TOTAL

1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Bedeng 32.00 m² IDR 1,463,085 IDR 46,818,730
2 Pembersihan lahan 455.00 m² IDR 8,619 IDR 3,921,457
3 Pemagaran 87.00 m² IDR 125,851 IDR 10,949,070
4 Bouw plank 59.10 m² IDR 24,664 IDR 1,457,631
SUBTOTAL IDR 63,146,888
II. PEKERJAAN GALIAN PONDASI
1 Galian Tanah Pondasi 65.42 m3 IDR 62,637 IDR 4,097,740
2 Pasang Batu Kali 23.46 m3 IDR 801,633 IDR 18,806,321
3 Urugan Tanah 19.85 m3 IDR 253,055 IDR 5,023,141
4 Lantai Kerja Astamping 21.66 m3 IDR 415,557 IDR 9,000,960
SUBTOTAL IDR 36,928,162
III PEKERJAAN BETON BERTULANG
1 Beton Sloof 5.74 m3 IDR 1,623,912 IDR 9,321,254
2 Beton Kolom 4.71 m3 IDR 8,820,532 IDR 41,544,707
3 Beton Ringbalk I 3.45 m3 IDR 85,775 IDR 295,923
4 Beton Ringbalk II 3.34 m3 IDR 85,775 IDR 286,488
5 Beton Ringbalk III 0.13 m3 IDR 85,775 IDR 11,151
6 Beton Plat Dak I 1.44 m3 IDR 570,922 IDR 822,128
7 Beton Plat Dak II 0.24 m3 IDR 570,922 IDR 137,021
SUBTOTAL IDR 52,418,671
IV PEKERJAAN DINDING
1 Pemasangan Bata 491.60 m² IDR 160,389 IDR 78,846,368
2 Pekerjaan Plester 983.19 m² IDR 66,771 IDR 65,648,631
3 Pekerjaan Acian 983.19 m² IDR 32,939 IDR 32,385,094
 4 Sponengan 84.80 m IDR 32,939 IDR 2,793,210
5 Sudutan 140.00 m IDR 32,939 IDR 4,611,431
6 Tali Air 246.00 m IDR 32,939 IDR 8,102,944
SUBTOTAL IDR 192,387,678
V PEKERJAAN KUSEN
1 Pasang Kusen Pintu 15.00 Unit IDR 159,915 IDR 2,398,731
2 Pasang Daun Pintu 23.00 Unit IDR 1,059,764 IDR 24,374,582
3 Pasang Kusen Jendela 11.00 Unit IDR 151,240 IDR 1,663,638
4 Pasang Daun Jendela 11.00 Unit IDR 184,518 IDR 2,029,698
5 Pasang Angin-Angin 25.00 Unit IDR 105,210 IDR 2,630,258
SUBTOTAL IDR 33,096,907
VI PEKERJAAN LANTAI
1 Pasang Lantai Kerja 1:3:5 170.00 m² IDR 135,268 IDR 22,995,609
2 Keramik Teras 20x20 24.93 m² IDR 170,288 IDR 4,244,435
3 Keramik Lantai setara Homogenus Tile 60x60 102.00 m² IDR 600,867 IDR 61,288,389
4 Keramik Kamar Mandi 10x20 6.00 m² IDR 154,982 IDR 929,894
SUBTOTAL IDR 89,458,327
VII PEKERJAAN PLAFON
1 Pasang Rangka Plafon 196.60 m² IDR 43,770 IDR 8,605,150
2 Pasang Penutup Plafon Gypsum 196.60 m² IDR 48,119 IDR 9,460,163
3 Pasang List Gypsum 149.34 m IDR 16,731 IDR 2,498,551
SUBTOTAL IDR 20,563,863
VIII PEKERJAAN ATAP
1 Pasang Rangka Atap Baja Ringan 283.89 m² IDR 203,133 IDR 57,667,363
2 Pasang Genteng 236.89 m² IDR 257,184 IDR 60,924,232
3 Pasang Lisplank 59.60 m IDR 62,096 IDR 3,700,950
SUBTOTAL IDR 122,292,545
IX PEKERJAAN FINISHING
1 Cat Tembok 983.19 m² IDR 29,563 IDR 29,066,301
2 Cat Plafond 200.60 m² IDR 55,160 IDR 11,065,003
3 Cat Kayu 137.76 m² IDR 48,996 IDR 6,749,650
SUBTOTAL IDR 46,880,955
X PEKERJAAN PENGGANTUNG PENGUNCI
1 Pasang Kunci Tanam
2 Pasang Engsel Pintu
3 Pasang Engsel Jendela
4 Pasang Grendel Pintu
5 Pasang Grendel Jendela
6 Pasang Kait Angin
XI PEKERJAAN SANITASI
1 Pemasangan Closet
2 Pemasangan Pipa Pvc Θ 4"
3 Pemasangan Pipa Pvc Θ 3"
4 Pemasangan Pipa Pvc Θ 1/2"
5 Pemasangan Keran Air 1/2 "
6 Pemasangan Floor Drain
7 Pemasangan Tondon Air ( Tangki Air )
8 Pemasangan Septictank
9 Pemasangan Sumur Resapan
10 Pemasangan Shower Kamar Mandi
11 Pemasangan Avour Bak Cuci Dapur
XII PEKERJAAN ELEKTRIKAL
1 PASANG TITIK LAMPU
2 Pasang Stop Kontak
3 Pasang Lampu Down Light
4 Pasang Saklar Tunggal
5 Pasang Saklar Ganda
6 Pasang Lampu Hias
7 Pasang Meteran 1300 W
16.00 Unit IDR 277,565 IDR 4,441,040
23.00 Stel IDR 41,644 IDR 957,822
29.00 Stel IDR 26,050 IDR 755,445
16.00 Unit IDR 26,050 IDR 416,797
29.00 Unit IDR 24,602 IDR 713,472
29.00 Unit IDR 35,000 IDR 1,015,013
SUBTOTAL IDR 8,299,590
2.00 Unit IDR 2,294,526 IDR 4,589,052
16.80 m IDR 173,234 IDR 2,910,339
30.20 m IDR 225,143 IDR 6,799,333
87.80 m IDR 157,153 IDR 13,798,007
6.00 Unit IDR 123,406 IDR 740,438
3.00 Unit IDR 46,116 IDR 138,349
1.00 Unit IDR 739,300 IDR 739,300
1.00 Unit IDR 4,642,515 IDR 4,642,515
1.00 Unit IDR 2,243,104 IDR 2,243,104
2.00 Unit IDR 725,959 IDR 1,451,918
1.00 Unit IDR 435,959 IDR 435,959
SUBTOTAL IDR 38,488,315
33.00 Titik IDR 183,438 IDR 6,053,439
10.00 Titik IDR 38,838 IDR 388,375
26.00 Titik IDR 97,588 IDR 2,537,276
5.00 Unit IDR 36,838 IDR 184,188
6.00 Unit IDR 39,838 IDR 239,025
7.00 Titik IDR 51,838 IDR 362,863
1.00 Unit IDR 618,588 IDR 618,588
SUBTOTAL IDR 10,383,753
TOTAL IDR 714,345,655
ppn 10% IDR 71,434,565
TOTAL BIAYA IDR 785,780,220