Rab Gambar - Rumah [PDF]

Citation preview

RENCANA ANGGARAN BIAYA PEKERJAAN : RUMAH TINGGAL 3 LANTAI : OWNER LOKASI : NO



URAIAN PEKERJAAN



VOLUME



Haga Satuan Material (Rp)



I



LANTAI DASAR



I 1 2 3 4 5 6



PEKERJAAN PERSIAPAN Uitzet / Bowplank Anti Rayap Sumur bor lengkap dengan mesinnya Listrik kerja (By Owner) Air kerja (By Owner) Direksi Keet, Bedeng tenaga dan gudang material



112.20 130.50 60.00 1.00 1.00 15.00



m1 m2 m1



25,000.00 10,500.00 135,000.00



m2



450,000.00



II 1 2 3 4 5 6 7 8 9 10



PEKERJAAN TANAH + PONDASI Pek. Galian pondasi menerus Pek. Galian Foot plat F1 120 x 120 cm Pek. Galian Foot plat F2 120 x 120 cm Pek. Urugan pasir bawah pondasi Pek. Urugan pasir bawah lantai Pek. Urugan peninggian lantai area building t.50 cm (limestone) Pek. Pasang batu kosong Pek. Pasang pondasi batu kali Urugan Tanah Kembali bekas galian Perataan dan Pemadatan



110.40 23.66 43.94 4.60 5.80 58.00 18.40 75.90 44.50 116.00



m3 m3 m3 m3 m3 m3 m3 m3 m3 m2



220,000.00 220,000.00 200,000.00 325,000.00 435,000.00



III 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19



PEKERJAAN BETON Beton Foot Plat F1 120 x 120 cm Beton Foot Plat F2 120 x 120 cm Beton kolom bawah sloof 25/50 Beton kolom bawah sloof 15/50 Beton kolom bawah sloof 15/45 Beton kolom bawah sloof 30/30 Beton kolom bawah sloof 15/35 Beton Lantai kerja foot plat Beton Rabat + wire mesh M7 Beton sloof S1. 15/35 Beton kolom C1. 25/50 Beton kolom C2 15/50 Beton kolom C3 15/45 Beton kolom C4 30/30 Beton kolom C5 15/35 Beton kolom CP. 15/15 Beton balok Praktis 14/14 atas kusen Beton meja dapur Beton tangga



IV 1 2 3 4 5 6



PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Pek. Pasangan dinding batu bata Pek. Plesteran dinding Pek. Acian dinding Benangan, sudutan dan tali air Keramik Dinding Bath Room Granite Tile 30 x 60 cm Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip



3.96 3.24 1.50 0.45 0.81 0.36 0.32 1.69 6.96 6.04 3.00 0.90 1.62 0.72 0.63 40.00 22.50 3.00 4.76



m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m1 m1 m1 m3



3,650,000.00 3,650,000.00 3,750,000.00 3,750,000.00 3,750,000.00 3,750,000.00 3,750,000.00 850,000.00 1,250,000.00 3,250,000.00 3,750,000.00 3,750,000.00 3,750,000.00 3,750,000.00 3,750,000.00 85,000.00 85,000.00 225,000.00 3,350,000.00



194.50 359.83 359.83 305.85 23.07 5.00



m2 m2 m2 m1 m2 m2



87,500.00 27,500.00 17,000.00 3,000.00 215,000.00 215,000.00



7 8 9 10 11 12 13 14



Keramik Dinding dapur roman 20 x 40 cm Keramik Meja dapur nero granit black Keramik lantai Bed Room Granite tile sincere 60 x 60 cm Keramik lantai Dapur, R. Makan, R. Keluarga, R. Tamu dan gudang Granite tile 60 x 60 cm Keramik Lantai Teras Depan Granite tile 60 x 60 cm Lantai deck kayu bengkirai teras belakang uk. 120 x 9 x 1,5 cm Lantai Carport dan depan teras depan Paving stone 20 x 20 x 6 cm Plint skirting granit tilee 10 x 60 cm



2.25 1.80 14.00 60.00 17.00 5.00 22.50 63.70



m2 m2 m2 m2 m2 m2 m2 m1



165,000.00 1,000,000.00 215,000.00 215,000.00 215,000.00 635,000.00 145,000.00 65,000.00



V 1 2 3 4 5 6 7 8 9 10 11 12



PEKERJAAN KUSEN, JENDELA & PINTU Kusen Kayu Bengkirai 5/14 Pintu D1 Panel Bengkirai Pintu D2 Panel Bengkirai Pintu D3 Panel Bengkirai Pintu D4 Panel Bengkirai Pintu D5 Frame Bengkirai kaca (Folding) Pintu DW1 Panel Jendela DW1 Frame kaca Jendela kaca W1 Frame kaca Jendela kaca W1 Kaca Mati Jendela kaca W2 Kaca Mati Pintu Sliding SD.1 Frame Bengkirai kaca tempered



VI 1 2 3 4 5 6 7 8 9 10 11 12 13 14



PEKERJAAN PENGGANTUNG DAN KUNCI Handle pintu Solid Kunci pintu Solid Badan Kunci (body) Solid Engsel pintu uk. 5" Solid Engsel Jendela uk. 4" Solid Rel pintu Sliding handerson Handle pintu sliding Paloma Kunci pintu sliding Paloma Rel pintu Folding Paloma Handle pintu Folding Paloma Kunci pintu Folding Paloma Grendel tanam pintu sliding Paloma Grendel tanam pintu Folding Paloma Kait angin jendela



72.00 1.00 1.00 1.00 2.00 4.00 1.00 1.00 2.00 4.70 1.51 2.00



m1 bh bh bh bh bh bh bh bh m2 m2 bh



145,000.00 2,250,000.00 2,150,000.00 1,950,000.00 1,950,000.00 2,150,000.00 2,750,000.00 2,650,000.00 1,850,000.00 345,000.00 345,000.00 3,250,000.00



6.00 6.00 6.00 6.00 3.00 1.00 2.00 1.00 1.00 2.00 1.00 1.00 1.00 3.00



bh bh unit psg psg unit psg bh bh psg psg unit unit psg



425,000.00 275,000.00 225,000.00 145,000.00 115,000.00 2,225,000.00 325,000.00 225,000.00 3,825,000.00 325,000.00 225,000.00 235,000.00 235,000.00 98,000.00



15 Grendel Jendela Solid 16 Door stoper Solid



3.00 6.00



bh bh



65,000.00 85,000.00



VII 1 2 3



PEKERJAAN PLAFOND Pasang plafond Gypsum rangka hollow Pasang plafond Lambersering Pasang list plafon



79.00 20.00 67.15



m2 m2 m1



115,000.00 245,000.00 18,000.00



VIII 1 2 3 4 5



PEKERJAAN FINISHING Cat plafond ex. Vinilex Cat dinding dalam ex. dulux Cat dinding luar ex. dulux weathersield Polituran Kusen Polituran daun pintu dan jendela



79.00 175.52 175.52 72.00 24.00



m2 m2 m2 m1 m2



25,000.00 35,000.00 45,000.00 30,000.00 115,000.00



24.00 24.00 28.00 16.00 22.00 3.00 1.00 1.00 1.00 1.00 2.00



m1 m1 m1 m1 m1 bh bh bh bh bh bh



125,000.00 95,000.00 45,000.00 25,000.00 72,000.00 225,000.00 435,000.00 3,250,000.00 650,000.00 45,000.00 125,000.00



IX 1 2 3 4 5 6 7 8 9 10 11



PEKERJAAN SANITAIR Pek. Pasang instalasi air kotor 4'' AW Pek. Pasang instalasi air kotor 3'' AW Pek. Pasang instalasi air bersih 1'' AW Pek. Pasang instalasi air bersih 1/2'' AW Pek. Pasang instalasi air panas Pek. Pasang floor drain toto Head shower ONDA (SO 255 PW) Pek. Pasang kloset duduk ToTo W421 + jet washer Pek. Pasang sink Dapur Pek. Pasang tempat sabun Pek. Pasang Kran Taman / kebun



12 Stop Kran



4.00



bh



145,000.00



X 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17



PEKERJAAN M & E Pek. Pasang instalasi titik lampu Pek. Pasang instalasi titik stop kontak Pek. Pasang instalasi titik stop kontak AC Pek. Pasang lampu down light 11 watt Pek. Pasang lampu wall light Pek. Pasang lampu slang Pek. Pasang lampu Garden Light Pek. Pasang Exhouse Fan Pasangan Anslet + arthe Sambungan Listrik baru daya 3500 watt MCB merin Gerin Box MCB Pas. Stop kontak Pas. stop kontak AC Pek. Pasang saklar Instalasi telepon Instalasi tv



35.00 ttk 10.00 ttk 1.00 ttk 25.00 bh 6.00 bh 18.00 m1 4.00 bh 1.00 unit 1.00 unit 1.00 Ls 12.00 bh 1.00 bh 10.00 bh 1.00 bh 8.00 bh 1.00 ttk 2.00 ttk



215,000.00 245,000.00 265,000.00 115,000.00 175,000.00 75,000.00 225,000.00 550,000.00 325,000.00 4,750,000.00 125,000.00 350,000.00 35,000.00 75,000.00 35,000.00 245,000.00 300,000.00



3.36 2.76 1.94 11.76 3.00 0.90 1.08



3,850,000.00 3,850,000.00 3,850,000.00 3,100,000.00 3,750,000.00 3,750,000.00 3,750,000.00



II LANTAI 1 I 1 2 3 4 5 6 7



PEKERJAAN BETON Beton balok B1.20/40 Beton balok B2.15/40 Beton balok B3.15/35 Beton plat lantai Beton kolom C1. 25/50 Beton kolom C2 15/50 Beton kolom C3 15/45



m3 m3 m3 m3 m3 m3 m3



8 9 10 11 12



Beton kolom C4 30/30 Beton kolom C5 15/35 Beton kolom CP. 15/15 Beton Balok praktis 14/14 atas kusen Beton tangga



II 1 2 3 4 5 6 7 8 9 10 11 12 13 15



PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Pek. Pasangan dinding batu bata Pek. Plesteran dinding Pek. Acian dinding Benangan dan sudutan dan tali air Keramik Dinding Bath Room Granite Tile 30 x 60 cm Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip Keramik Lantai Master Bed Room Granite tile 60 x 60 cm Keramik Lantai Bed Room 1 dan 2 Granite tile 60 x 60 cm Keramik Lantai Living Room Granite tile 60 x 60 cm Keramik Lantai Balcon depan Granite tile 60 x 60 cm anti slip Keramik Tangga Granite tile 60 x 60 cm Stepnosing tangga 10 x 60 cm Plint skirting Granite tile 10 x 60 cm Pas. Ralling tangga dan balkon pipa stainless + kaca



III 1 2 3 4 5



PEKERJAAN KUSEN, JENDELA & PINTU Kusen Kayu Bengkirai 5/14 Pintu D1 Panel Bengkirai Pintu D3 Panel Bengkirai Pintu Sliding SD.2 Frame Bengkirai kaca tempered Pintu Sliding SD.3 Frame Bengkirai kaca tempered



0.72 0.42 32.00 27.00 4.76



m3 m3 m1 m1 m3



3,750,000.00 3,750,000.00 85,000.00 85,000.00 3,350,000.00



231.75 428.74 428.74 321.55 52.34 11.00 23.00 28.00 19.00 8.00 21.60 21.60 78.00 20.00



m2 m2 m2 m1 m2 m2 m2 m2 m2 m2 m1 m1 m1 m1



92,500.00 30,000.00 20,000.00 4,000.00 215,000.00 215,000.00 215,000.00 215,000.00 215,000.00 215,000.00 325,000.00 65,000.00 55,000.00 625,000.00



83.00 3.00 2.00 4.00 3.00



m1 bh bh bh bh



145,000.00 2,150,000.00 1,950,000.00 2,850,000.00 2,850,000.00



6 7 8 9 10



Pintu Sliding SD.4 Frame Bengkirai kaca tempered Jendela kaca W3 Frame kaca Jendela kaca W4 Kaca Mati Jendela kaca W5 Kaca Mati Jendela kaca W6 Kaca Mati



4.00 2.00 1.62 2.50 1.06



bh bh m2 m2 m2



2,650,000.00 1,850,000.00 345,000.00 345,000.00 345,000.00



IV 1 2 3 4 5 6 7 8 9 10 11 12



PEKERJAAN PENGGANTUNG DAN KUNCI Handle pintu Solid Kunci pintu Solid Badan Kunci (body) Solid Engsel pintu uk. 5" Solid Engsel jendela uk.4" Solid Rel pintu Sliding handerson Handle pintu sliding Paloma Kunci pintu sliding Paloma Grendel tanam pintu sliding Paloma Kait angin Solid Grendel Jendela Solid Door stoper Solid



5.00 bh 5.00 bh 5.00 unit 5.00 psg 2.00 psg 3.00 unit 6.00 psg 3.00 bh 3.00 unit 2.00 psg 2.00 bh 5.00 bh



425,000.00 275,000.00 225,000.00 145,000.00 115,000.00 2,225,000.00 325,000.00 225,000.00 235,000.00 98,000.00 65,000.00 85,000.00



V 1 2 3



PEKERJAAN PLAFOND Pasang plafond Gypsum rangka hollow Pasang plafond Lambersering Pasang list gypsum



VI PEKERJAAN FINISHING 1 Cat plafond ex. Vinilex



75.00 6.00 63.75



m2 m2 m1



120,000.00 245,000.00 15,000.00



75.00



m2



25,000.00



2 3 4 5



Cat dinding dalam ex. dulux Cat dinding luar ex. dulux weathersield Polituran Kusen Polituran daun pintu dan jendela



199.41 199.41 83.00 27.00



m2 m2 m1 m2



35,000.00 45,000.00 25,000.00 85,000.00



VII 1 2 3 4 5 6 7 8 9 10 11 12



PEKERJAAN SANITAIR Pek. Pasang instalasi air kotor 4'' AW Pek. Pasang instalasi air kotor 3'' AW Pek. Pasang instalasi air bersih 1'' AW Pek. Pasang instalasi air bersih 1/2'' AW Pek. Pasang instalasi panas Pek. Pasang floor drain Head shower ONDA (SO 255 PW) Pek. Pasang kloset duduk ToTo W421 + jet washer Pas. Wastafel by Ivory 745 Buth Tub Toto Stop Kran Pek. Pasang tempat sabun



28.00 m1 28.00 m1 20.00 m1 16.00 m1 18.00 m1 4.00 bh 1.00 bh 2.00 bh 2.00 bh 1.00 Unit 5.00 bh 3.00 bh



125,000.00 95,000.00 45,000.00 22,000.00 65,000.00 225,000.00 435,000.00 3,250,000.00 2,150,000.00 5,250,000.00 145,000.00 45,000.00



VIII 1 2 3 4 5 6 7 8 9 10 11 12 13



PEKERJAAN M & E Pek. Pasang instalasi titik lampu Pek. Pasang instalasi titik stop kontak Pek. Pasang instalasi titik stop kontak AC Pek. Pasang lampu down light 11 watt Pek. Pasang lampu slang Pas. Stop kontak MCB Box MCB Exhuose Fan Pas. stop kontak AC Instalasi tv Instalasi telepon Pek. Pasang saklar



32.00 ttk 12.00 ttk 3.00 ttk 32.00 bh 24.00 m1 12.00 bh 14.00 bh 2.00 bh 2.00 unit 3.00 bh 4.00 bh 2.00 bh 10.00 bh



215,000.00 245,000.00 265,000.00 115,000.00 65,000.00 35,000.00 125,000.00 350,000.00 550,000.00 75,000.00 300,000.00 245,000.00 35,000.00



III LANTAI 2 I 1 2 3 4 5 6 7 8 9 10



PEKERJAAN BETON Beton balok B2.15/40 Beton balok B3.15/35 Beton balok B4.15/30 Beton plat lantai Beton kolom C2. 15/50 Beton kolom C3. 15/40 Beton kolom CP. 15/15 Beton Balok praktis 14/14 atas kusen Beton plat atap dan topian Waterproofing talang, dinding dan lantai Kamar mandi



5.40 0.47 2.12 5.52 3.71 0.81 88.00 29.25 3.00 247.50



m3 m3 m3 m3 m3 m3 m1 m1 m3 m2



3,850,000.00 3,850,000.00 3,850,000.00 3,400,000.00 3,750,000.00 3,750,000.00 85,000.00 85,000.00 3,450,000.00 17,000.00



II 1 2 3 4 5 6 7 8 9 10 11



PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN Pek. Pasangan dinding batu bata Pek. Plesteran dinding Pek. Acian dinding Benangan dan sudutan dan tali air Keramik Dinding Bath Room Granite Tile 30 x 60 cm Keramik Lantai Bath Room Granite Tile 30 x 30 cm anti slip Keramik Lantai Maid Bed Room Granite tile 60 x 60 cm Keramik Lantai Dry and loundry Area Granite tile 30 x 30 cm anti slip Keramik Tangga Granite tile 60 x 60 cm Stepnosing tangga 10 x 60 cm Plint skirting Granite tile 10 x 60 cm



64.05 118.49 118.49 88.87 12.67 3.00 8.00 18.00 19.20 19.20 26.00



m2 m2 m2 m1 m2 m2 m2 m2 m1 m1 m1



92,500.00 30,000.00 20,000.00 4,000.00 215,000.00 215,000.00 215,000.00 215,000.00 325,000.00 65,000.00 55,000.00



III PEKERJAAN KUSEN, JENDELA & PINTU



1 2 3 4 5 6 7



IV 1 2 3 4 5



Kusen Kayu Bengkirai 5/14 Pintu D6 Panel Bengkirai Pintu D7 Panel Bengkirai Jendela kaca W7 Kaca Mati Jendela kaca W8 Kaca Mati Jendela kaca W9 Kaca Mati Jendela kaca W10 Kaca Mati



PEKERJAAN PENGGANTUNG DAN KUNCI Handle pintu Solid Kunci pintu Solid Badan Kunci (body) Solid Engsel pintu uk. 5" Solid Door stoper Solid



m1 bh bh m2 m2 m2 m2



165,000.00 1,850,000.00 1,750,000.00 345,000.00 345,000.00 345,000.00 345,000.00



3.00 bh 3.00 bh 3.00 unit 3.00 psg 3.00 bh



425,000.00 275,000.00 225,000.00 145,000.00 85,000.00



21.00 2.00 1.00 1.24 1.24 1.24 1.24



V 1 2



PEKERJAAN PLAFOND Pasang plafond Gypsum rangka hollow Pasang list gypsum



55.00 46.75



m2 m1



120,000.00 15,000.00



VI 1 2 3 4 5



PEKERJAAN ATAP Rangka atap baja ringan profil C Genteng Duco Bubungan Duco Talang zincalume List Plank Kalsiplank + Talang zincalume



75.00 93.00 35.00 9.00 32.00



m2 m2 m1 m1 m1



135,000.00 145,000.00 131,000.00 85,000.00 45,000.00



VII 1 2 3 4 5 6



PEKERJAAN FINISHING Cat plafond ex. Vinilex Cat dinding dalam ex. dulux Cat dinding luar ex. dulux weathersield Polituran Kusen Polituran daun pintu dan jendela Polituran List Plank



55.00 55.11 55.11 21.00 15.75 32.00



m2 m2 m2 m1 m2 m1



25,000.00 35,000.00 45,000.00 25,000.00 85,000.00 35,000.00



VIII 1 2 3 4 5 6



PEKERJAAN SANITAIR Pek. Pasang instalasi air kotor 4'' AW Pek. Pasang instalasi air kotor 3'' AW Pek. Pasang instalasi air bersih 1'' AW Pek. Pasang instalasi air bersih 1/2'' AW Pek. Pasang floor drain Head shower ONDA (SO 255 PW)



12.00 12.00 12.00 8.00 2.00 1.00



m1 m1 m1 m1 bh bh



125,000.00 95,000.00 45,000.00 22,000.00 225,000.00 435,000.00



bh bh bh bh



3,250,000.00 145,000.00 175,000.00 45,000.00



7 8 9 10



Pek. Pasang kloset duduk ToTo W421 + jet washer Stop Kran Pek. Pasang roof drain Pek. Pasang tempat sabun



1.00 2.00 2.00 1.00



IX 1 2 3 4 5 6 7 8 9 10 11 12



PEKERJAAN M & E Pek. Pasang instalasi titik lampu Pek. Pasang instalasi titik stop kontak Pek. Pasang lampu down light 11 watt Pek. Pasang lampu wall light Pas. Stop kontak MCB Box MCB Exhuose Fan Instalasi tv Instalasi telepon Pek. Pasang saklar Penangkal petir



7.00 ttk 3.00 ttk 6.00 bh 1.00 bh 3.00 bh 4.00 bh 1.00 bh 1.00 unit 1.00 bh 1.00 bh 5.00 bh 1.00 Unit



215,000.00 245,000.00 115,000.00 175,000.00 35,000.00 125,000.00 350,000.00 550,000.00 300,000.00 245,000.00 35,000.00 4,500,000.00



IV 1 2 3 4 5 6 7 8



PEKERJAAN LAIN-LAIN Septictank dan peresapan Drainase (saluran dari belakang ke saluran depan) buis beton diameter 20 cm Bak kontrol 40x40x50 cm Bak peresapan buis beton diameter 60 cm Pagar depan dan samping Pasangan batu Palimanan Pasangan batu travertine Pasangan ornamen Hias



1.00 unit 16.00 m1 5.00 unit 2.00 unit 61.20 m2 24.00 m2 12.00 m2 6.00 m2



7,500,000.00 65,000.00 125,000.00 250,000.00 425,000.00 185,000.00 245,000.00 475,000.00



9 Pepalihan 10 Tanaman dan Rumput Halaman



28.00 1.00



m1 Ls



225,000.00 1,200,000.00



Harga Satuan Upah (Rp)



8,000.00 4,500.00 75,000.00



Material + Upah (Rp)



Jumlah Harga Material (Rp)



Jumlah Harga Upah Jumlah Material + Upah (Rp) (Rp)



75,000.00



33,000.00 15,000.00 210,000.00 525,000.00



2,805,000.00 1,370,250.00 8,100,000.00 6,750,000.00



897,600.00 587,250.00 4,500,000.00 1,125,000.00



3,702,600.00 1,957,500.00 12,600,000.00 7,875,000.00 26,135,100.00



100,000.00 100,000.00 100,000.00 25,000.00 25,000.00 25,000.00 35,000.00 155,000.00 25,000.00 22,500.00



100,000.00 100,000.00 100,000.00 245,000.00 245,000.00 225,000.00 360,000.00 590,000.00 25,000.00 22,500.00



1,012,000.00 1,276,000.00 11,600,000.00 5,980,000.00 33,016,500.00 -



11,040,000.00 2,366,000.00 4,394,000.00 115,000.00 145,000.00 1,450,000.00 644,000.00 11,764,500.00 1,112,500.00 2,610,000.00



11,040,000.00 2,366,000.00 4,394,000.00 1,127,000.00 1,421,000.00 13,050,000.00 6,624,000.00 44,781,000.00 1,112,500.00 2,610,000.00 88,525,500.00



550,000.00 550,000.00 650,000.00 650,000.00 650,000.00 650,000.00 650,000.00 150,000.00 350,000.00 450,000.00 650,000.00 650,000.00 650,000.00 650,000.00 650,000.00 25,000.00 25,000.00 125,000.00 650,000.00



4,200,000.00 4,200,000.00 4,400,000.00 4,400,000.00 4,400,000.00 4,400,000.00 4,400,000.00 1,000,000.00 1,600,000.00 3,700,000.00 4,400,000.00 4,400,000.00 4,400,000.00 4,400,000.00 4,400,000.00 110,000.00 110,000.00 350,000.00 4,000,000.00



14,454,000.00 11,826,000.00 5,625,000.00 1,687,500.00 3,037,500.00 1,350,000.00 1,181,250.00 1,436,500.00 8,700,000.00 19,621,875.00 11,250,000.00 3,375,000.00 6,075,000.00 2,700,000.00 2,362,500.00 3,400,000.00 1,912,500.00 675,000.00 15,949,350.00



2,178,000.00 1,782,000.00 975,000.00 292,500.00 526,500.00 234,000.00 204,750.00 253,500.00 2,436,000.00 2,716,875.00 1,950,000.00 585,000.00 1,053,000.00 468,000.00 409,500.00 1,000,000.00 562,500.00 375,000.00 3,094,650.00



16,632,000.00 13,608,000.00 6,600,000.00 1,980,000.00 3,564,000.00 1,584,000.00 1,386,000.00 1,690,000.00 11,136,000.00 22,338,750.00 13,200,000.00 3,960,000.00 7,128,000.00 3,168,000.00 2,772,000.00 4,400,000.00 2,475,000.00 1,050,000.00 19,044,000.00 137,715,750.00



45,000.00 25,000.00 15,000.00 6,000.00 75,000.00 65,000.00



132,500.00 52,500.00 32,000.00 9,000.00 290,000.00 280,000.00



17,018,750.00 9,895,187.50 6,117,025.00 917,553.75 4,960,480.00 1,075,000.00



8,752,500.00 8,995,625.00 5,397,375.00 1,835,107.50 1,730,400.00 325,000.00



25,771,250.00 18,890,812.50 11,514,400.00 2,752,661.25 6,690,880.00 1,400,000.00



55,000.00 250,000.00 65,000.00 65,000.00 65,000.00 175,000.00 35,000.00 15,000.00



220,000.00 1,250,000.00 280,000.00 280,000.00 280,000.00 810,000.00 180,000.00 80,000.00



371,250.00 1,800,000.00 3,010,000.00 12,900,000.00 3,655,000.00 3,175,000.00 3,262,500.00 4,140,500.00



123,750.00 450,000.00 910,000.00 3,900,000.00 1,105,000.00 875,000.00 787,500.00 955,500.00



495,000.00 2,250,000.00 3,920,000.00 16,800,000.00 4,760,000.00 4,050,000.00 4,050,000.00 5,096,000.00 108,441,003.75



25,000.00 150,000.00 150,000.00 150,000.00 150,000.00 150,000.00 175,000.00 175,000.00 115,000.00 45,000.00 45,000.00 225,000.00



170,000.00 2,400,000.00 2,300,000.00 2,100,000.00 2,100,000.00 2,300,000.00 2,925,000.00 2,825,000.00 1,965,000.00 390,000.00 390,000.00 3,475,000.00



10,440,000.00 2,250,000.00 2,150,000.00 1,950,000.00 3,900,000.00 8,600,000.00 2,750,000.00 2,650,000.00 3,700,000.00 1,621,500.00 520,950.00 6,500,000.00



1,800,000.00 150,000.00 150,000.00 150,000.00 300,000.00 600,000.00 175,000.00 175,000.00 230,000.00 211,500.00 67,950.00 450,000.00



12,240,000.00 2,400,000.00 2,300,000.00 2,100,000.00 4,200,000.00 9,200,000.00 2,925,000.00 2,825,000.00 3,930,000.00 1,833,000.00 588,900.00 6,950,000.00 51,491,900.00



35,000.00 45,000.00 45,000.00 25,000.00 25,000.00 225,000.00 35,000.00 45,000.00 245,000.00 35,000.00 45,000.00 15,000.00 15,000.00 15,000.00



460,000.00 320,000.00 270,000.00 170,000.00 140,000.00 2,450,000.00 360,000.00 270,000.00 4,070,000.00 360,000.00 270,000.00 250,000.00 250,000.00 113,000.00



2,550,000.00 1,650,000.00 1,350,000.00 870,000.00 345,000.00 2,225,000.00 650,000.00 225,000.00 3,825,000.00 650,000.00 225,000.00 235,000.00 235,000.00 294,000.00



210,000.00 270,000.00 270,000.00 150,000.00 75,000.00 225,000.00 70,000.00 45,000.00 245,000.00 70,000.00 45,000.00 15,000.00 15,000.00 45,000.00



2,760,000.00 1,920,000.00 1,620,000.00 1,020,000.00 420,000.00 2,450,000.00 720,000.00 270,000.00 4,070,000.00 720,000.00 270,000.00 250,000.00 250,000.00 339,000.00



15,000.00 15,000.00



80,000.00 100,000.00



195,000.00 510,000.00



45,000.00 90,000.00



240,000.00 600,000.00 17,919,000.00



30,000.00 65,000.00 10,500.00



145,000.00 310,000.00 28,500.00



9,085,000.00 4,900,000.00 1,208,700.00



2,370,000.00 1,300,000.00 705,075.00



11,455,000.00 6,200,000.00 1,913,775.00 19,568,775.00



12,500.00 16,000.00 16,000.00 15,000.00 25,000.00



37,500.00 51,000.00 61,000.00 45,000.00 140,000.00



1,975,000.00 6,143,353.66 7,898,597.56 2,160,000.00 2,760,000.00



987,500.00 2,808,390.24 2,808,390.24 1,080,000.00 600,000.00



2,962,500.00 8,951,743.90 10,706,987.80 3,240,000.00 3,360,000.00 29,221,231.71



17,000.00 15,000.00 12,000.00 8,500.00 22,000.00 25,000.00 25,000.00 175,000.00 75,000.00 15,000.00 12,000.00



142,000.00 110,000.00 57,000.00 33,500.00 94,000.00 250,000.00 460,000.00 3,425,000.00 725,000.00 60,000.00 137,000.00



3,000,000.00 2,280,000.00 1,260,000.00 400,000.00 1,584,000.00 675,000.00 435,000.00 3,250,000.00 650,000.00 45,000.00 250,000.00



408,000.00 360,000.00 336,000.00 136,000.00 484,000.00 75,000.00 25,000.00 175,000.00 75,000.00 15,000.00 24,000.00



3,408,000.00 2,640,000.00 1,596,000.00 536,000.00 2,068,000.00 750,000.00 460,000.00 3,425,000.00 725,000.00 60,000.00 274,000.00



12,000.00



157,000.00



580,000.00



48,000.00



628,000.00 16,570,000.00



55,000.00 55,000.00 55,000.00 25,000.00 25,000.00 15,000.00 25,000.00 65,000.00 150,000.00 345,000.00 20,000.00 25,000.00 10,500.00 10,500.00 10,500.00 45,000.00 45,000.00



270,000.00 300,000.00 320,000.00 140,000.00 200,000.00 90,000.00 250,000.00 615,000.00 475,000.00 5,095,000.00 145,000.00 375,000.00 45,500.00 85,500.00 45,500.00 290,000.00 345,000.00



7,525,000.00 2,450,000.00 265,000.00 2,875,000.00 1,050,000.00 1,350,000.00 900,000.00 550,000.00 325,000.00 4,750,000.00 1,500,000.00 350,000.00 350,000.00 75,000.00 280,000.00 245,000.00 600,000.00



1,925,000.00 550,000.00 55,000.00 625,000.00 150,000.00 270,000.00 100,000.00 65,000.00 150,000.00 345,000.00 240,000.00 25,000.00 105,000.00 10,500.00 84,000.00 45,000.00 90,000.00



9,450,000.00 3,000,000.00 320,000.00 3,500,000.00 1,200,000.00 1,620,000.00 1,000,000.00 615,000.00 475,000.00 5,095,000.00 1,740,000.00 375,000.00 455,000.00 85,500.00 364,000.00 290,000.00 690,000.00 30,274,500.00



750,000.00 750,000.00 750,000.00 550,000.00 650,000.00 650,000.00 650,000.00



4,600,000.00 4,600,000.00 4,600,000.00 3,650,000.00 4,400,000.00 4,400,000.00 4,400,000.00



12,936,000.00 10,626,000.00 7,478,625.00 36,456,000.00 11,250,000.00 3,375,000.00 4,050,000.00



2,520,000.00 2,070,000.00 1,456,875.00 6,468,000.00 1,950,000.00 585,000.00 702,000.00



15,456,000.00 12,696,000.00 8,935,500.00 42,924,000.00 13,200,000.00 3,960,000.00 4,752,000.00



650,000.00 650,000.00 25,000.00 25,000.00 650,000.00



4,400,000.00 4,400,000.00 110,000.00 110,000.00 4,000,000.00



2,700,000.00 1,575,000.00 2,720,000.00 2,295,000.00 15,949,350.00



468,000.00 273,000.00 800,000.00 675,000.00 3,094,650.00



3,168,000.00 1,848,000.00 3,520,000.00 2,970,000.00 19,044,000.00 132,473,500.00



48,000.00 27,000.00 16,000.00 6,000.00 75,000.00 65,000.00 65,000.00 65,000.00 65,000.00 65,000.00 85,000.00 25,000.00 15,000.00 175,000.00



140,500.00 57,000.00 36,000.00 10,000.00 290,000.00 280,000.00 280,000.00 280,000.00 280,000.00 280,000.00 410,000.00 90,000.00 70,000.00 800,000.00



21,436,875.00 12,862,125.00 8,574,750.00 1,286,212.50 11,253,960.00 2,365,000.00 4,945,000.00 6,020,000.00 4,085,000.00 1,720,000.00 7,020,000.00 1,404,000.00 4,290,000.00 12,500,000.00



11,124,000.00 11,575,912.50 6,859,800.00 1,929,318.75 3,925,800.00 715,000.00 1,495,000.00 1,820,000.00 1,235,000.00 520,000.00 1,836,000.00 540,000.00 1,170,000.00 3,500,000.00



32,560,875.00 24,438,037.50 15,434,550.00 3,215,531.25 15,179,760.00 3,080,000.00 6,440,000.00 7,840,000.00 5,320,000.00 2,240,000.00 8,856,000.00 1,944,000.00 5,460,000.00 16,000,000.00 148,008,753.75



25,000.00 150,000.00 150,000.00 225,000.00 225,000.00



170,000.00 2,300,000.00 2,100,000.00 3,075,000.00 3,075,000.00



12,035,000.00 6,450,000.00 3,900,000.00 11,400,000.00 8,550,000.00



2,075,000.00 450,000.00 300,000.00 900,000.00 675,000.00



14,110,000.00 6,900,000.00 4,200,000.00 12,300,000.00 9,225,000.00



225,000.00 115,000.00 45,000.00 45,000.00 45,000.00



2,875,000.00 1,965,000.00 390,000.00 390,000.00 390,000.00



10,600,000.00 3,700,000.00 558,900.00 862,500.00 365,700.00



900,000.00 230,000.00 72,900.00 112,500.00 47,700.00



11,500,000.00 3,930,000.00 631,800.00 975,000.00 413,400.00 64,185,200.00



35,000.00 45,000.00 45,000.00 35,000.00 35,000.00 225,000.00 35,000.00 45,000.00 15,000.00 12,000.00 12,500.00 15,000.00



460,000.00 320,000.00 270,000.00 180,000.00 150,000.00 2,450,000.00 360,000.00 270,000.00 250,000.00 110,000.00 77,500.00 100,000.00



2,125,000.00 1,375,000.00 1,125,000.00 725,000.00 230,000.00 6,675,000.00 1,950,000.00 675,000.00 705,000.00 196,000.00 130,000.00 425,000.00



175,000.00 225,000.00 225,000.00 175,000.00 70,000.00 675,000.00 210,000.00 135,000.00 45,000.00 24,000.00 25,000.00 75,000.00



2,300,000.00 1,600,000.00 1,350,000.00 900,000.00 300,000.00 7,350,000.00 2,160,000.00 810,000.00 750,000.00 220,000.00 155,000.00 500,000.00 18,395,000.00



30,000.00 65,000.00 6,500.00



150,000.00 310,000.00 21,500.00



9,000,000.00 1,470,000.00 956,250.00



2,250,000.00 390,000.00 414,375.00



11,250,000.00 1,860,000.00 1,370,625.00 14,480,625.00



12,500.00



37,500.00



1,875,000.00



937,500.00



2,812,500.00



16,000.00 18,000.00 15,000.00 25,000.00



51,000.00 63,000.00 40,000.00 110,000.00



6,979,447.67 8,973,575.58 2,075,000.00 2,295,000.00



3,190,604.65 3,589,430.23 1,245,000.00 675,000.00



10,170,052.33 12,563,005.81 3,320,000.00 2,970,000.00 31,835,558.14



17,000.00 15,000.00 12,000.00 8,500.00 22,000.00 25,000.00 25,000.00 175,000.00 150,000.00 450,000.00 12,000.00 15,000.00



142,000.00 110,000.00 57,000.00 30,500.00 87,000.00 250,000.00 460,000.00 3,425,000.00 2,300,000.00 5,700,000.00 157,000.00 60,000.00



3,500,000.00 2,660,000.00 900,000.00 352,000.00 1,170,000.00 900,000.00 435,000.00 6,500,000.00 4,300,000.00 5,250,000.00 725,000.00 135,000.00



476,000.00 420,000.00 240,000.00 136,000.00 396,000.00 100,000.00 25,000.00 350,000.00 300,000.00 450,000.00 60,000.00 45,000.00



3,976,000.00 3,080,000.00 1,140,000.00 488,000.00 1,566,000.00 1,000,000.00 460,000.00 6,850,000.00 4,600,000.00 5,700,000.00 785,000.00 180,000.00 29,825,000.00



55,000.00 55,000.00 55,000.00 25,000.00 25,000.00 10,500.00 10,000.00 25,000.00 65,000.00 10,500.00 45,000.00 45,000.00 10,500.00



270,000.00 300,000.00 320,000.00 140,000.00 90,000.00 45,500.00 135,000.00 375,000.00 615,000.00 85,500.00 345,000.00 290,000.00 45,500.00



6,880,000.00 2,940,000.00 795,000.00 3,680,000.00 1,560,000.00 420,000.00 1,750,000.00 700,000.00 1,100,000.00 225,000.00 1,200,000.00 490,000.00 350,000.00



1,760,000.00 660,000.00 165,000.00 800,000.00 600,000.00 126,000.00 140,000.00 50,000.00 130,000.00 31,500.00 180,000.00 90,000.00 105,000.00



8,640,000.00 3,600,000.00 960,000.00 4,480,000.00 2,160,000.00 546,000.00 1,890,000.00 750,000.00 1,230,000.00 256,500.00 1,380,000.00 580,000.00 455,000.00 26,927,500.00



750,000.00 750,000.00 750,000.00 550,000.00 650,000.00 650,000.00 25,000.00 25,000.00 650,000.00 12,000.00



4,600,000.00 4,600,000.00 4,600,000.00 3,950,000.00 4,400,000.00 4,400,000.00 110,000.00 110,000.00 4,100,000.00 29,000.00



20,790,000.00 1,819,125.00 8,142,750.00 18,768,000.00 13,921,875.00 3,037,500.00 7,480,000.00 2,486,250.00 10,350,000.00 4,207,500.00



4,050,000.00 354,375.00 1,586,250.00 3,036,000.00 2,413,125.00 526,500.00 2,200,000.00 731,250.00 1,950,000.00 2,970,000.00



24,840,000.00 2,173,500.00 9,729,000.00 21,804,000.00 16,335,000.00 3,564,000.00 9,680,000.00 3,217,500.00 12,300,000.00 7,177,500.00 110,820,500.00



48,000.00 27,000.00 16,000.00 6,000.00 75,000.00 65,000.00 65,000.00 65,000.00 85,000.00 25,000.00 15,000.00



140,500.00 57,000.00 36,000.00 10,000.00 290,000.00 280,000.00 280,000.00 280,000.00 410,000.00 90,000.00 70,000.00



5,924,625.00 3,554,775.00 2,369,850.00 355,477.50 2,724,480.00 645,000.00 1,720,000.00 3,870,000.00 6,240,000.00 1,248,000.00 1,430,000.00



3,074,400.00 3,199,297.50 1,895,880.00 533,216.25 950,400.00 195,000.00 520,000.00 1,170,000.00 1,632,000.00 480,000.00 390,000.00



8,999,025.00 6,754,072.50 4,265,730.00 888,693.75 3,674,880.00 840,000.00 2,240,000.00 5,040,000.00 7,872,000.00 1,728,000.00 1,820,000.00 44,122,401.25



25,000.00 150,000.00 150,000.00 45,000.00 45,000.00 45,000.00 45,000.00



190,000.00 2,000,000.00 1,900,000.00 390,000.00 390,000.00 390,000.00 390,000.00



3,465,000.00 3,700,000.00 1,750,000.00 427,800.00 427,800.00 427,800.00 427,800.00



525,000.00 300,000.00 150,000.00 55,800.00 55,800.00 55,800.00 55,800.00



3,990,000.00 4,000,000.00 1,900,000.00 483,600.00 483,600.00 483,600.00 483,600.00 11,824,400.00



35,000.00 45,000.00 45,000.00 35,000.00 15,000.00



460,000.00 320,000.00 270,000.00 180,000.00 100,000.00



1,275,000.00 825,000.00 675,000.00 435,000.00 255,000.00



105,000.00 135,000.00 135,000.00 105,000.00 45,000.00



1,380,000.00 960,000.00 810,000.00 540,000.00 300,000.00 3,990,000.00



30,000.00 6,500.00



150,000.00 21,500.00



6,600,000.00 701,250.00



1,650,000.00 303,875.00



8,250,000.00 1,005,125.00 9,255,125.00



35,000.00 15,000.00 35,000.00 25,000.00 25,000.00



170,000.00 160,000.00 166,000.00 110,000.00 70,000.00



10,125,000.00 13,485,000.00 4,585,000.00 765,000.00 1,440,000.00



2,625,000.00 1,395,000.00 1,225,000.00 225,000.00 800,000.00



12,750,000.00 14,880,000.00 5,810,000.00 990,000.00 2,240,000.00 36,670,000.00



12,500.00 16,000.00 18,000.00 15,000.00 25,000.00 15,000.00



37,500.00 51,000.00 63,000.00 40,000.00 110,000.00 50,000.00



1,375,000.00 1,928,947.67 2,480,075.58 525,000.00 1,338,750.00 1,120,000.00



687,500.00 881,804.65 992,030.23 315,000.00 393,750.00 480,000.00



2,062,500.00 2,810,752.33 3,472,105.81 840,000.00 1,732,500.00 1,600,000.00 12,517,858.14



17,000.00 15,000.00 12,000.00 8,500.00 25,000.00 25,000.00



142,000.00 110,000.00 57,000.00 30,500.00 250,000.00 460,000.00



1,500,000.00 1,140,000.00 540,000.00 176,000.00 450,000.00 435,000.00



204,000.00 180,000.00 144,000.00 68,000.00 50,000.00 25,000.00



1,704,000.00 1,320,000.00 684,000.00 244,000.00 500,000.00 460,000.00



175,000.00 12,000.00 35,000.00 15,000.00



3,425,000.00 157,000.00 210,000.00 60,000.00



3,250,000.00 290,000.00 350,000.00 45,000.00



175,000.00 24,000.00 70,000.00 15,000.00



3,425,000.00 314,000.00 420,000.00 60,000.00 9,131,000.00



55,000.00 55,000.00 25,000.00 25,000.00 10,500.00 10,000.00 25,000.00 65,000.00 45,000.00 45,000.00 10,500.00 650,000.00



270,000.00 300,000.00 140,000.00 200,000.00 45,500.00 135,000.00 375,000.00 615,000.00 345,000.00 290,000.00 45,500.00 5,150,000.00



1,505,000.00 735,000.00 690,000.00 175,000.00 105,000.00 500,000.00 350,000.00 550,000.00 300,000.00 245,000.00 175,000.00 4,500,000.00



385,000.00 165,000.00 150,000.00 25,000.00 31,500.00 40,000.00 25,000.00 65,000.00 45,000.00 45,000.00 52,500.00 650,000.00



1,890,000.00 900,000.00 840,000.00 200,000.00 136,500.00 540,000.00 375,000.00 615,000.00 345,000.00 290,000.00 227,500.00 5,150,000.00 11,509,000.00



2,250,000.00 25,000.00 65,000.00 110,000.00 350,000.00 110,000.00 115,000.00 125,000.00



9,750,000.00 90,000.00 190,000.00 360,000.00 775,000.00 295,000.00 360,000.00 600,000.00



7,500,000.00 1,040,000.00 625,000.00 500,000.00 26,010,000.00 4,440,000.00 2,940,000.00 2,850,000.00



2,250,000.00 400,000.00 325,000.00 220,000.00 21,420,000.00 2,640,000.00 1,380,000.00 750,000.00



9,750,000.00 1,440,000.00 950,000.00 720,000.00 47,430,000.00 7,080,000.00 4,320,000.00 3,600,000.00



125,000.00 350,000.00



350,000.00 1,550,000.00



6,300,000.00 1,200,000.00



3,500,000.00 350,000.00



9,800,000.00 1,550,000.00 86,640,000.00



REKAPITULASI RENCANA ANGGARAN BIAYA PEKERJAAN OWNER LOKASI



: RUMAH TINGGAL 3 LANTAI : BAPAK VISNU ADHI :



No



URAIAN PEKERJAAN



I I II III IV V VI VII VIII IX X



LANTAI DASAR



II I II III IV V VI VII VIII



LANTAI 1 PEKERJAAN BETON PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN PEKERJAAN KUSEN, JENDELA & PINTU PEKERJAAN PENGGANTUNG DAN KUNCI PEKERJAAN PLAFOND PEKERJAAN FINISHING PEKERJAAN SANITAIR PEKERJAAN M & E JUMLAH II



III



PEKERJAAN PERSIAPAN PEKERJAAN TANAH + PONDASI PEKERJAAN BETON PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN PEKERJAAN KUSEN, JENDELA & PINTU PEKERJAAN PENGGANTUNG DAN KUNCI PEKERJAAN PLAFOND PEKERJAAN FINISHING PEKERJAAN SANITAIR PEKERJAAN M & E JUMLAH I



LANTAI 2



I II III IV V VI VII VIII IX



PEKERJAAN BETON PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN PEKERJAAN KUSEN, JENDELA & PINTU PEKERJAAN PENGGANTUNG DAN KUNCI PEKERJAAN PLAFOND PEKERJAAN ATAP PEKERJAAN FINISHING PEKERJAAN SANITAIR PEKERJAAN M & E JUMLAH III



IV



PEKERJAAN LAIN-LAIN JUMLAH IV



JUMLAH TOTAL I + II + III + IV DIBULATKAN



JUMLAH (Rp) 26,135,100.00 88,525,500.00 137,715,750.00 108,441,003.75 51,491,900.00 17,919,000.00 19,568,775.00 29,221,231.71 16,570,000.00 30,274,500.00



525,862,760.46 132,473,500.00 148,008,753.75 64,185,200.00 18,395,000.00 14,480,625.00 31,835,558.14 29,825,000.00 26,927,500.00



466,131,136.89



110,820,500.00 44,122,401.25 11,824,400.00 3,990,000.00 9,255,125.00 36,670,000.00 12,517,858.14 9,131,000.00 11,509,000.00



249,840,284.39



86,640,000.00



1,328,474,181.74



1,328,000,000.00