RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL

LOKASI : SERPONG
HARGA SATUAN JUMLAH SUB TOTAL
NO. URAIAN PEKERJAAN VOLUME
(Rp) (Rp) (Rp)
1 2 3 4 5 6

A PERSIAPAN
1 Pembersihan lokasi 1.00 ls 550,000 550,000
2 Listrik dan air kerja 1.00 ls 2,200,000 2,200,000
3 Bedeng pekerja 1.00 ls 2,200,000 2,200,000
4 Pengukuran (Uitset) dan Bouwplank 1.00 ls 3,850,000 3,850,000
8,800,000
B PEKERJAAN TANAH
1 Galian tanah 59.21 m3 40,612 2,404,591
2 Urug tanah kembali 19.74 m3 19,305 381,009
3 Urugan pasir bawah pondasi, t:10cm 3.48 m3 265,210 923,693
4 Urugan pasir 10 cm bwh lantai 22.04 m3 265,210 5,844,433
5 Urugan sirtu 132.22 m3 242,275 32,034,085
41,587,811
C PEKERJAAN STRUKTUR
I PEKERJAAN PONDASI
1 Plat setempat F1 4.50 m3 3,062,664 13,781,988
2 Plat setempat F2 1.50 m3 3,211,171 4,816,757
3 Plat setempat F3 0.72 m3 3,144,280 2,263,882
4 Plat setempat F4 0.62 m3 2,907,166 1,791,178
5 Lantai kerja t=5 cm 1.74 m3 715,853 1,246,612
23,900,416
II STRUKTUR LANTAI 01
1 Sloof S1 20/40 8.48 m3 3,686,500 31,276,262
2 Kolom K1 2X15/30 4.17 m3 5,743,632 23,957,264
K2 15X40 3.18 m3 5,272,407 16,766,255
K3 Ø 30 2.25 m3 3,883,078 8,723,995
KP 15/15 1.13 m3 3,663,079 4,153,932
3 Balok B1 15/30 2.02 m3 4,554,441 9,182,778
B2 15/40 3.78 m3 4,041,209 15,270,920
B3 20/40 3.06 m3 3,396,404 10,392,995
Bordes 0.13 m3 4,638,640 612,301
4 Balok latai 12/12 1.21 m3 4,638,640 5,611,525
5 Plat lantai t=12 cm (beton Bertulang) 14.58 m3 2,636,414 38,432,589
6 Plat tangga t=15 cm 1.73 m3 3,518,621 6,080,177
7 Plat atap t=10 cm 1.82 m3 3,080,133 5,605,842
8 Plat meja t = 8 cm 0.38 m3 3,423,772 1,311,990
177,378,824
III STRUKTUR LANTAI DUA
1 Kolom K3 Ø 30 1.70 m3 5,272,407 8,939,894
KP 15/15 2.70 m3 3,663,079 9,890,314
2 Balok Ringbalk 15/20 2.72 m3 4,041,209 10,984,006
3 Listplank beton t=10 cm 3.11 m3 3,869,637 12,038,442
4 Plat atap t=10 cm 1.82 m3 3,080,133 5,605,842
5 Plat talang t=10 cm (beton Bertulang) 0.50 m3 3,869,637 1,946,428
6 Balok latai 12/12 1.87 m3 3,080,133 5,749,376
55,154,300
IV STRUKTUR ATAP
1 Penutup atap genteng 226.67 m2 145,750 33,036,424
2 Bubungan 47.10 m1 114,950 5,414,145
3 Waterproof / cat sepesi bubungan 47.10 m1 44,000 2,072,400
4 Rangka atap galvalum type C (canal) ex.smartrust 226.67 m2 203,500 46,126,328
86,649,296
D PEKERJAAN ARSITEKTUR
I LANTAI SATU
I PEKERJAAN LANTAI
1 Rabat beton t=6 cm 13.22 m3 715,853 9,465,145
2 Lantai koral sikat fin coating anti lumut 14.04 m2 247,500 3,474,900
3 Lantai grevel fin coating anti lumut 20.57 m2 214,500 4,411,622
4 Granit lantai 60x60 ex.Granito warna gelap 16.50 m2 379,913 6,268,556
5 Granit lantai 60x60 ex.Granito warna krem 61.00 m2 322,273 19,658,623
6 Lantai Vinyl 40x40 type bamboo ex. Tajima 39.64 m2 495,000 19,621,800
7 Keramik lantai 40x40 motif kayu ex.roman 23.00 m2 254,513 5,853,788
 HARGA SATUAN JUMLAH SUB TOTAL
NO. URAIAN PEKERJAAN VOLUME
(Rp) (Rp) (Rp)
1 2 3 4 5 6
8 Keramik lantai 40x40 warna gelap ex.roman 25.33 m2 218,213 5,526,232
9 Keramik lantai 40x40 motif gravel ex.roman 8.00 m2 242,413 1,939,300
10 Keramik lantai 40x40 polos ex.roman tangga 11.32 m2 169,813 1,922,108
11 Keramik dinding 40x60 motif gravel ex. Roman 29.20 m2 266,613 7,785,085
12 Keramik dinding 40x60 warna gelap ex. Roman 6.00 m2 254,513 1,527,075
13 Batu alam gilang 14.00 m2 258,500 3,619,000
14 Wall paper 47.36 m2 104,500 4,949,120
96,022,352
I LANTAI DUA
I PEKERJAAN LANTAI
1 Lantai Vinyl 40x40 type bamboo ex. Tajima 36.50 m2 495,000 18,067,500
2 Granit lantai 60x60 ex.Granito warna krem 46.94 m1 322,273 15,127,471
3 Keramik lantai KM 25x25 ex.roman 10.25 m2 107,388 1,100,722
4 Granit lantai 60x60 ex.Granito warna gelap 16.00 m2 379,913 6,078,600
5 Keramik lantai 40x40 polos ex.roman 5.45 m2 169,813 925,478
6 Keramik lantai 40x40 motif gravel ex.roman 5.60 m2 242,413 1,357,510
7 Keramik dinding 40x60 motif gravel ex. Roman 17.80 m2 266,613 4,745,703
8 Keramik dinding 25x30 polos ex. Roman 11.40 m2 128,288 1,462,478
9 Wall paper 96.05 m2 104,500 10,036,703
58,902,164
II PEKERJAAN DINDING LANTAI 01
1 Pasang bata 1:5 621.35 m2 72,497 45,045,762
2 Plesteran 1:5 1242.70 m2 30,086 37,387,996
3 Acian 1242.70 m2 14,170 17,609,308
4 Benangan / tali air 932.03 m1 12,498 11,648,635
111,691,701
II PEKERJAAN DINDING LANTAI 02
1 Pasang bata 1:5 412.79 m2 72,497 29,925,872
2 Plesteran 1:5 825.58 m2 30,086 24,838,482
3 Railling tangga stainlessteel Ø 40 mm & Ø 50 mm 6.70 m2 605,000 4,053,500
4 Railling balkon stainlessteel Ø 40 mm & Ø 50 mm 9.13 m2 440,000 4,016,760
5 Railling Void stainlessteel Ø 40 mm & Ø 50 mm 11.20 m2 440,000 4,928,000
6 Acian 825.58 m2 12,650 10,443,587
7 Benangan / tali air 701.74 m' 9,350 6,561,297
84,767,498
III PEKERJAAN PLAFOND KUSEN & PLAFOND LT.01
1 Plafond gypsumboard t =9 mm + rangka hollow 184.78 m2 93,500 17,277,304
2 List gypsum 153.00 m1 27,500 4,207,500
3 Kusen dan daun pintu PJ 1.00 unit 6,117,373 6,117,373
4 Kusen dan daun pintu P1 1.00 unit 7,070,602 7,070,602
5 Kusen dan daun pintu P2 2.00 unit 4,547,950 9,095,900
6 Kusen dan daun pintu P3 4.00 unit 4,081,594 16,326,376
7 Kusen dan daun pintu P4 3.00 unit 825,000 2,475,000
8 Kusen dan daun pintu P5 1.00 unit 18,075,838 18,075,838
9 Kusen dan daun jendela J1 2.00 unit 1,141,664 2,283,328
10 Kusen dan daun jendela J2 3.00 unit 1,464,655 4,393,964
11 Kusen dan daun jendela J3 2.00 unit 1,538,782 3,077,565
12 Kusen dan daun jendela J4 2.00 unit 2,948,789 5,897,578
13 Kusen dan daun jendela BV 1.00 unit 495,000 495,000
96,793,328
IV PEKERJAAN PLAFOND KUSEN & PLAFOND LT.02
1 Plafond gypsumboard t =9 mm rangka hollow 169.64 m2 93,500 15,861,340
2 List gypsum 133.15 m1 27,500 3,661,625
3 Kusen dan daun pintu P1 1.00 unit 7,070,602 7,070,602
4 Kusen dan daun pintu P2 2.00 unit 4,547,950 9,095,900
5 Kusen dan daun pintu P3 4.00 unit 4,081,594 16,326,376
6 Kusen dan daun pintu P4 2.00 unit 825,000 1,650,000
7 Kusen dan daun jendela J2 6.00 unit 1,464,655 8,787,928
8 Kusen dan daun jendela J3 1.00 unit 1,538,782 1,538,782
9 Kusen dan daun jendela J4 2.00 unit 2,948,789 5,897,578
10 Kusen dan daun jendela J5 1.00 unit 2,316,334 2,316,334
11 Kusen dan daun jendela J6 1.00 unit 3,224,463 3,224,463
12 Kusen dan daun jendela BV 2.00 unit 495,000 990,000
76,420,929
V PEKERJAAN PENGECATAN LANTAI 01
1 Cat dinding exterior ex.Catylac 434.95 m2 31,699 13,787,430
 HARGA SATUAN JUMLAH SUB TOTAL
NO. URAIAN PEKERJAAN VOLUME
(Rp) (Rp) (Rp)
1 2 3 4 5 6
2 Cat dinding interior ex.Catylac 807.76 m2 14,600 11,793,021
3 Cat plafond ex.Pragon 184.78 m2 14,600 2,697,800
28,278,252
VI PEKERJAAN PENGECATAN LANTAI 02
1 Cat dinding exterior ex.Catylac 288.95 m2 31,699 9,159,593
2 Cat dinding interior ex.Catylac 536.63 m2 14,600 7,834,620
3 Cat plafond ex.Pragon 169.64 m2 14,600 2,476,702
19,470,915

E PEKERJAAN MEKANIKAL & ELEKTRIKAL

I PEKERJAAN INSTALASI LISTRIK
LANTAI 01
1 PLC 18 watt 6.00 bh 82,500 495,000
2 Lampu baret 20 watt 6.00 bh 385,000 2,310,000
3 Lampu down light 13 watt 4.00 bh 137,500 550,000
4 MCB+box 1.00 unit 2,750,000 2,750,000
5 KWH meter 1.00 unit 5,500,000 5,500,000
6 Saklar tunggal ex. Broco 12.00 bh 24,200 290,400
7 Stop kontak ex. Broco 8.00 bh 27,500 220,000
8 Instalasi titik lampu NYM 2 x 2,5 mm² + Pipa PVC Ø ¾" 16.00 ttk 148,500 2,376,000
9 Instalasi stop kontak NYA 3 x 2,5 8.00 ttk 148,500 1,188,000
15,679,400
LANTAI 02
1 PLC 18 watt 7.00 bh 82,500 577,500
2 Lampu baret 20 watt 5.00 bh 385,000 1,925,000
3 Lampu down light 13 watt 13.00 bh 137,500 1,787,500
4 Saklar tunggal ex. Broco 16.00 bh 24,200 387,200
5 Stop kontak ex. Broco 8.00 bh 27,500 220,000
6 Instalasi titik lampu NYM 2 x 2,5 mm² + Pipa PVC Ø ¾" 25.00 ttk 148,500 3,712,500
7 Instalasi stop kontak NYA 3 x 2,5 8.00 ttk 148,500 1,188,000
9,797,700
II PEKERJAAN PERPIPAAN & SANITAIR
LANTAI 01
1 Pipa PVC kotoran 4" type D 41.34 m1 82,500 3,410,550
2 Pipa PVC air bersih 3/4" 40.00 m1 41,250 1,650,000
3 Pipa PVC air kotor 4" 73.73 m1 82,500 6,082,395
4 Bak kontrol 30x30x40 tertutup 3.00 unit 220,000 660,000
5 Septictank dan resapan 1.00 unit 5,225,000 5,225,000
6 Floor drain 4.00 unit 27,500 110,000
7 Closet Duduk (komplet set) ex. Ina 2.00 unit 2,200,000 4,400,000
8 Shower spray komplit set 2.00 unit 275,000 550,000
9 Kitchen Zink 1 lubang 1.00 unit 385,000 385,000
10 Kran Air stainlessteel ex. Onda 3.00 unit 82,500 247,500
11 Kran Air Leher Angsa 1.00 unit 126,500 126,500
12 Pompa air 1.00 unit 2,750,000 2,750,000
13 Upah pasang pompa air 1.00 unit 165,000 165,000
14 Tandon Air Beton Kapasitas 3 m2 1.00 unit 3,300,000 3,300,000
15 Tutup Tandon Plat Baja 1.00 unit 165,000 165,000
16 Instalasi Perpipaan air + accessories (stop kran) tandon 1.00 unit 550,000 550,000
29,776,945
LANTAI 02
1 Pipa PVC kotoran 4" type D 15.00 m1 82,500 1,237,500
2 Pipa PVC air bersih 3/4" 38.42 m1 41,250 1,584,825
3 Pipa PVC air kotor 4" 15.85 m1 82,500 1,307,625
4 Pipa PVC air hujan 3" 104.00 m1 60,500 6,292,000
5 Floor drain 4.00 unit 27,500 110,000
6 Roof drain dia 3" 13.00 unit 137,500 1,787,500
7 Tandon atas kap.620 lt 1.00 unit 1,320,000 1,320,000
8 Instalasi Perpipaan air + accessories (stop kran) tandon 1.00 unit 550,000 550,000
9 Closet Duduk (komplet set) ex. Ina 1.00 unit 2,200,000 2,200,000
10 Closet jongkok ex. INA 1.00 unit 181,500 181,500
11 Wastafel ex. INA 1.00 unit 1,650,000 1,650,000
12 Jet spray ex. Onda 1.00 unit 170,500 170,500
13 Shower spray komplit set ex. Onda 1.00 unit 275,000 275,000
 HARGA SATUAN JUMLAH SUB TOTAL
NO. URAIAN PEKERJAAN VOLUME
(Rp) (Rp) (Rp)
1 2 3 4 5 6
14 Kran Air stainlessteel ex. Onda 2.00 unit 82,500 165,000
18,831,450

GRAND TOTAL 1,039,903,282

DIBULATKAN 1,039,900,000
Harga / m2 3,076,627