RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN RUMAH CIDENG ROXY

NO URAIAN PEKERJAAN VOLUME SAT HARGA SAT
JUMLAH TOTAL
a b c d Upah
A. PEKERJAAN PERSIAPAN
a. Blowplank dan Ukur Ulang 20.00 m' 50,000 1,000,000
b. Bongkar dinding existing 100.00 m2 85,000 8,500,000
c. urugan sesuai level lt bawah + 40 cm 8.00 m3 95,000 760,000
JUMLAH PEKERJAAN PERSIAPAN 10,260,000
B. STRUKTUR LANTAI 1 & 2
1.1. PEKERJAAN PILE CAP (100 x 100)
a. Galian Tanah 2.00 m3 75,000 150,000
b. Urugan Tanah Kembali 0.60 m3 40,000 24,000
c. Lantai Kerja 0.30 m3 25,000 7,500
d. Pembesian 202.00 Kg 5,000 1,010,000
e. Begesting Batako 5.00 m2 25,000 125,000
f. Cor 1.00 m3 55,000 55,000
1,371,500
1.2. PEKERJAAN TIE BEAM
a. Pembesian 180.60 Kg 5,000 903,000
b. Begesting Multiplex 22.00 m2 65,000 1,430,000
c. Cor 1.50 m3 50,000 75,000
2,408,000
1.3. PEKERJAAN KOLOM 35 x 35
a. Pembesian 500.08 Kg 5,000 2,500,400
b. Begesting Multiplex 58.80 m2 65,000 3,822,000
c. Cor 5.20 m3 50,000 260,000
6,582,400
1.4. PEKERJAAN KOLOM 20 x 30
a. Pembesian 215.32 Kg 5,000 1,076,600
b. Begesting Multiplex 21.00 m2 65,000 1,365,000
c. Cor 1.26 m3 50,000 63,000
2,504,600
1.5. PEKERJAAN BALOK 20 x 30 Lt 1
a. Pembesian 246.40 Kg 5,000 1,232,000
b. Begesting Multiplex 30.00 m2 65,000 1,950,000
c. Cor 1.80 m3 50,000 90,000
3,272,000
1.6. PEKERJAAN BALOK 20 x 30 Lt 2
a. Pembesian 246.40 Kg 5,000 1,232,000
b. Begesting Multiplex 30.00 m2 65,000 1,950,000
c. Cor 1.80 m3 50,000 90,000
3,272,000
1.7. PEKERJAAN BALOK RING BALK
a. Pembesian 223.30 Kg 5,000 4,435,200
b. Begesting Multiplex 25.00 m2 65,000 6,450,000
c. Cor 0.50 m3 50,000 1,710,000
12,595,200
1.8. PEKERJAAN PLAT LANTAI 1 & 2
a. Pembesian 500.00 Kg 5,000 2,500,000
b. Begesting Multiplex 50.00 m2 65,000 3,250,000
c. Cor 11.00 m3 50,000 550,000
6,300,000
1.9. PEKERJAAN TALANG AIR HUJAN & DUDUKAN TOREN AIR
a. Pembesian 22.32 Kg 5,000 111,600
b. Begesting Multiplex 5.00 m2 65,000 325,000
c. Cor 1.00 m3 50,000 50,000
486,600
2.0. PEKERJAAN TANGGA
a. Pekerjaan Tangga 2.00 LS 1,500,000 3,000,000
JUMLAH PEKERJAAN STRUKTUR 41,792,300
B. PEKERJAAN ARSITEKTUR LANTAI 1
1.1. Pekerjaan Pasang Dinding, Plester dan Acian
a. Pasangan Dinding Hebel 7 cm Lt GF 70.00 m2 45,000 3,150,000
b. Pasangan Dinding Hebel 7 cm Lt 1 87.50 m2 45,000 3,937,500
c. Pasangan Dinding Hebel 7 cm Lt 2 87.50 m2 45,000 3,937,500
d. Plester + Acian Dinding Lt GF 140.00 m2 35,000 4,900,000
e. Plester + Acian Lt 1 175.00 m2 35,000 6,125,000
f. Plester + Acian Lt 2 175.00 m2 35,000 6,125,000
28,175,000
1.2. Pekerjaan ATAP
a. Pasangan Baja Ringan 35.00 m2 45,000 1,575,000
b. Pasangan Multi Roof 35.00 m2 25,000 875,000
c. Pasangan Kerpusan 6.00 m' 25,000 150,000
2,600,000
1.3. Pekerjaan Toilet Lt GF
a. Lantai Kerja 1 : 3 : 5 1.00 m3 35,000 35,000
b. Pasang Keramik Dinding 30 x 60 (Polished) 18.00 m2 55,000 990,000
c. Pasang Keramik Lantai 30 x 30 (Polished) 2.25 m2 55,000 123,750
d. Pasang Pintu Kamar Mandi 1.00 Unit 75,000 75,000
1,223,750
1.4. Pekerjaan Toilet Lt 1
a. Lantai Kerja 1 : 3 : 5 1.00 m3 35,000 35,000
b. Pasang Keramik Dinding 30 x 60 (Polished) 18.00 m2 55,000 990,000
c. Pasang Keramik Lantai 30 x 30 (Polished) 2.25 m2 55,000 123,750
d. Pasang Pintu Kamar Mandi 1.00 Unit 75,000 75,000
1,223,750
1.5. Pekerjaan Plafond Lt GF
a. Pasang Rangka Plafond (Ruang Utama) 21.00 m2 35,000 735,000
b. Pasang Rangka Plafond (Ruang Toilet) 2.25 m2 35,000 78,750
c. Pasang Gypsum 9 mm 21.00 m2 35,000 735,000
d. Pasang Kalsiboard 3 mm 2.25 m2 35,000 78,750
1,627,500
1.6. Pekerjaan Plafond Lt 1
a. Pasang Rangka Plafond (Ruang Utama) 25.00 m2 35,000 875,000
b. Pasang Rangka Plafond (Ruang Toilet) 2.25 m2 35,000 78,750
c. Pasang Gypsum 9 mm 25.00 m2 35,000 875,000
d. Pasang Kalsiboard 3 mm 2.25 m2 35,000 78,750
1,907,500
1.7. Pekerjaan Plafond Lt 2
a. Pasang Rangka Plafond (Ruang Utama) 25.00 m2 35,000 875,000
b. Pasang Rangka Plafond (Ruang Toilet) 2.25 m2 35,000 78,750
c. Pasang Gypsum 9 mm 25.00 m2 35,000 875,000
d. Pasang Kalsiboard 3 mm 2.25 m2 35,000 78,750
1,907,500
1.8. Pekerjaan Partisi Lt 1
a. Pasang Rangka Partisi 60.00 m2 35,000 2,100,000
b. Pasang Gypsum 9 mm 60.00 m2 35,000 2,100,000
4,200,000
1.9. Pekerjaan Partisi Lt 2
a. Pasang Rangka Partisi 86.00 m2 35,000 3,010,000
b. Pasang Gypsum 9 mm 86.00 m2 35,000 3,010,000
6,020,000
2.0. Pekerjaan Pasang Keramik
a. Pasang Keramik Lantai GF 21.00 m2 65,000 1,365,000
b. Pasang Keramik Lantai 1 25.00 m2 65,000 1,625,000
c. Pasang Keramik Lantai 2 25.00 m2 65,000 1,625,000
d. Pasang Keramik Tangga 50.00 m2 65,000 3,250,000
e. Pasang Step Nosing 10 x 30 50.00 m' 65,000 3,250,000
11,115,000
2.1. Pekerjaan Cat
a. Pekerjaan Cat Dalam 245.00 m2 20,000 4,900,000
a. Pekerjaan Cat Luar 315.00 m2 30,000 9,450,000
14,350,000
JUMLAH PEKERJAAN ARSITEK 74,350,000
126,402,300