RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TINGGAL

LuasM2 :9 x 8 m

No URAIAN MATERIAL VOL SAT H.SATUAN MATERIAL JUMLAH

I PONDASI
1 Semen tiga roda 30.0 zak Rp 70,000 Rp 2,100,000
2 Pasir 5.0 M³ Rp 400,000 Rp 2,000,000
3 Batu Kali 8.0 M³ Rp 400,000 Rp 3,200,000
4 Tanah Timbun 10.0 M³ Rp 400,000 Rp 4,000,000
5 Batu Split 5.0 M³ Rp 400,000 Rp 2,000,000
6 Papan cor 2/20 50.0 lbr Rp 65,000 Rp 3,250,000
7 Triplek 5.0 lbr Rp 75,000 Rp 375,000
8 Besi Ø. 6 25.0 btg Rp 35,000 Rp 875,000
9 Besi Ø. 8 25.0 btg Rp 65,000 Rp 1,625,000
10 Besi Ø. 10 25.0 btg Rp 75,000 Rp 1,875,000
11 Kawat beton + paku 1.0 ls Rp 1,000,000 Rp 1,000,000
Sub Total Rp 22,300,000

II DINDING
1 Bata 20000 bh Rp 500 Rp 10,000,000
2 Semen tiga roda 50.0 Zak Rp 70,000 Rp 3,500,000
3 Pasir Pasang 10.0 M³ Rp 400,000 Rp 4,000,000
PLESTERAN
1 Semen tiga roda 25.0 Zak Rp 70,000 Rp 1,750,000
2 Pasir pasang 10.0 M³ Rp 400,000 Rp 4,000,000
ACIAN
1 Semen tiga roda 25.0 Zak Rp 70,000 Rp 1,750,000
Sub Total Rp 25,000,000

III LANTAI KERAMIK

1 Semen tiga roda 35.0 Zak Rp 70,000 Rp 2,450,000
2 Pasir Pasang 5.0 M³ Rp 400,000 Rp 2,000,000
3 Keramik Teras 40x40 8.0 M² Rp 125,000 Rp 1,000,000
4 Keramik Ruang Tamu 50x50 20.0 M² Rp 175,000 Rp 3,500,000
5 Keramik Kamar Tidur 40x40 23.0 M² Rp 125,000 Rp 2,875,000
6 Keramik Ruang Keluarga 50x50 9.0 M² Rp 175,000 Rp 1,575,000
7 Keramik Gudang 40x40 6.0 M² Rp 125,000 Rp 750,000
8 Keramik Lantai Kamar Mandi 25x25 6.0 M² Rp 130,000 Rp 780,000
9 Keramik Dinding Kamar Mandi 25x25 10.0 M² Rp 130,000 Rp 1,300,000
Sub Total Rp 16,230,000

IV PEKERJAAN PLAFOND GYPSUM

PEKERJAAN PLAFOND
1 Hollow 2x4 galvanis 20.0 btg Rp 100,000 Rp 2,000,000
2 Hollow 4x4 galvanis 40.0 btg Rp 100,000 Rp 4,000,000
3 Gybsum Aplus/knauf/setara 25.0 lbr Rp 175,000 Rp 4,375,000
4 Kompon 5.0 sak Rp 150,000 Rp 750,000
5 Skrup 5.0 dus Rp 150,000 Rp 750,000
6 Kasa 7.0 roll Rp 75,000 Rp 525,000
Sub Total Rp 12,400,000

V PEKERJAAN PINTU & JENDELA

1 Kusen+ Daun Pintu Utama (PU) 1.0 unit Rp 4,000,000 Rp 4,000,000
2 Kusen+ Daun Pintu Kamar (P1) 4.0 unit Rp 2,000,000 Rp 8,000,000
3 Kusen+ Daun Pintu Km/ Wc (PVC) 1.0 unit Rp 400,000 Rp 400,000
4 Kusen+ Daun + kaca Jendela dua lubang (J2) 3.0 unit Rp 2,000,000 Rp 6,000,000
5 Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) 2.0 unit Rp 2,000,000 Rp 4,000,000

ACCESSORIES PINTU & JENDELA

1 Kunci Pintu Utama + Handle Engsel 1.0 unit Rp 500,000 Rp 500,000
2 Kunci Pintu Standart + Handle + Engsel 4.0 unit Rp 300,000 Rp 1,200,000
3 hak angin,grendel + Engsel jendela ex standar 5.0 unit Rp 200,000 Rp 1,000,000
Sub Total Rp 25,100,000

VI PEKERJAAN SANITAIR
Kamar Mandi
1 Closet Jongkok standart 1.0 bh Rp 200,000 Rp 200,000
2 Wastafel standart 1.0 bh Rp 400,000 Rp 400,000
3 Floor Drain 1.0 bh Rp 50,000 Rp 50,000
Sub Total Rp 650,000
VII PEKERJAAN INSTALASI AIR
A.AIR BERSIH
1 Pipa PVC AW 1/2 " Wavin 4.0 btg Rp 30,000 Rp 120,000
2 Pipa PVC AW 3/4 " Wavin 2.0 btg Rp 40,000 Rp 80,000
3 Kran Air 3.0 bh Rp 30,000 Rp 90,000
B.AIR KOTOR
1 Pipa PVC 3 " Wavin AW 2.0 btg Rp 100,000 Rp 200,000
2 Pipa PVC 4 " Wavin AW 2.0 btg Rp 170,000 Rp 340,000
3 Pipa PVC 6 " Wavin AW 2.0 btg Rp 200,000 Rp 400,000
3 Fitting + Sambungan dll 1.0 ls Rp 250,000 Rp 250,000
Sub Total Rp 1,480,000

VIII PEK. INSTALASI LISTRIK

1 Lampu Pijar Biasa 6.0 ttk Rp 25,000 Rp 150,000
2 Stop Kontak 6.0 ttk Rp 25,000 Rp 150,000
3 Saklar Double ex Broco 6.0 ttk Rp 35,000 Rp 210,000
4 Box NCB 1.0 bh Rp 200,000 Rp 280,000
5 KABEL + PIPA 1.0 Is Rp 2,000,000 Rp 2,000,000
Sub Total Rp 2,790,000

IX PEKERJAAN FINISHING (CAT)

1 Aquaproff 2.0 Pail Rp 1,000,000 Rp 2,000,000
2 Cat Tembok Vinilex/Jotun/Propan/setara 4.0 gln Rp 500,000 Rp 2,000,000
3 Cat Dinding Interior vinilex/propan 2.0 Pail Rp 1,000,000 Rp 2,000,000
3 Plitur Pintu + Jendela 1.0 ls Rp 1,575,000 Rp 1,575,000
Sub Total Rp 7,575,000

X PEKERJAAN ATAP
1 Rangka Baja ringan 72.0 M² Rp 160,000 Rp 11,520,000
2 Genteng keramik 72.0 M² Rp 90,000 Rp 6,480,000
3 NOK (KM2) 20.0 BH Rp 20,000 Rp 400,000
4 Polycarbonit 20.0 M² Rp 600,000 Rp 12,000,000
5 Lisplang Kamper Medan 3/30 5.0 lbr Rp 200,000 Rp 1,000,000
6 Paku 5,7 + Baut + Plat 1.0 ls Rp 200,000 Rp 200,000
Sub Total Rp 31,600,000

TOTAL BIAYA Rp 145,125,000