RENCANA ANGGARAN BIAYA

RENOVASI RUMAH TINGGAL IBU SARI

PEKERJAAN LANTAI I
Jakarta, 9 Juni 2008
No.
1
I

Vol./Sat

Jenis Pekerjaan
2
PEKERJAAN PERSIAPAN
1 Pembuatan los kerja / D.keet ( 2x 3 )
2 Persiapan listrik kerja

3
2

6.00
5.00

m
bln

6.10
6.10

m
3
m

0.85
6.10

H.Satuan

Jumlah

Total

150,000.00
100,000.00

Sub total I
II

PEKERJAAN TANAH
1 Galian tanah pondasi batu kali
2 Urug tanah pondasi batu kali

27,500.00
12,000.00

Sub total II
III

PEKERJAAN PONDASI
1 Urug pasir alas pondasi t : 5 cm
2 Pas, pondasi batu kali

IV
1
2
3

4
5

V
1
2
VI
1
2
3
4
5
6
7
VIII
1
IX
A.
1
2
B
1
2
3
4

Sub total III

PEK.BETON BERTULANG / STRUKTUR
Beton pondasi poer
Beton sloof
- Uk. 15 x 30
Beton kolom
- Uk. 30 x 30 ( K1 )
- Uk. 15 x 15 ( Kpr )
Beton balok konstruksi
- Uk. 30 x 25
Beton lantai
- Tangga
- Beton lantai kerja
Sub total IV
PEKERJAAN DINDING
Pas. Dinding bata ruangan
Plester & aci
Sub total V
PEKERJAAN LANTAI
Pas.krmk Ruang Tamu Uk. 30 x 30
Pas.krmk Ruang Tidur 1 Uk. 30 x 30
Pas.krmk Ruang Tidur 2 Uk. 30 x 30
Pas.krmk Ruang Dapur Uk. 30 x 30
Pas.krmk Ruang Makan Uk.30 x 30
Pas.krmk Teras Depan Uk.30 x 30
Pas.krmk KM/WC Uk.20 x 20
Sub total VI
PEKERJAAN PLAFOND
Pas. Rgk pipa holow + Pas Gypsum
Sub total VIII
PEK.INS.LISTRIK & Acc
Lantai Bawah
Instalasi lampu penerangan
Instalasi stop kontak
Sub total A
Acc. Pekerjaan Listrik
Saklar tunggal broco
Saklar ganda broco
Stop kontak broco
Lampu Biasa
Sub total B

1.800 m

m
3
m

189,760.00
525,000.00

900,000.00
500,000.00
1,400,000.00

1,400,000.00

167,750.00
73,200.00
240,950.00

1,640,950.00

161,296.00
3,202,500.00
3,363,796.00

5,004,746.00

2,195,000.00

3,951,000.00

0.64

m3

2,168,000.00

1,390,230.00

1.80
0.45

m
m3

2,200,000.00
1,786,500.00

3,960,000.00
803,925.00

1.07

m3

2,386,000.00

2,550,037.50

2.57
2.10

m3
m3

2,350,000.00
390,000.00

6,039,500.00
819,000.00
19,513,692.50

24,518,438.50

2,188,800.00
3,955,800.00
6,144,600.00

30,663,038.50

973,608.80
779,580.00
1,006,957.50
259,860.00
939,393.90
346,480.00
361,350.00
4,667,230.20

35,330,268.70

3,523,650.00
3,523,650.00

38,853,918.70

525,000.00
495,000.00
1,020,000.00

39,873,918.70

19,000.00
25,000.00
46,500.00
165,000.00
255,500.00

40,129,418.70

57.00
114.00

11.24
9.00
11.63
3.00
10.85
4.00
4.50

54.21

3.00
3.00

2.00
2.00
3.00
3.00

m2
m2

m2
m2
m2
m2
m2
m2
m2

m2

titik
titik

bh
bh
bh
bh

38,400.00
34,700.00

86,620.00
86,620.00
86,620.00
86,620.00
86,620.00
86,620.00
80,300.00

65,000.00

175,000.00
165,000.00

9,500.00
12,500.00
15,500.00
55,000.00

PEK. SANITARY & INST. AIR

1 Pas. Closet
- Closet duduk KM / WC
2 Pembuatan bak kontrol ( 40 x 40 x 60 )
3 Pas. Kran tembok
- Kran KM / WC + tempat cuci + taman
4 Pas. Pipa sal.air bersih PVC 1/2"
5 Pas. Pipa sal.air bersih PVC 1 1/4"
6 Pas. Pipa air kotor PVC 4"
7 Pntu WC ( PVC )
8 Knee drat dia.1/2"
9 Knee drat dia. 1 1/4"
10 Tee dia.1 1/4"
11 Vlok sock dia.1 1/4" - 1/2"
12 Knee dia.4"
SUB TOTAL X
XI
PEKERJAAN PENGECATAN /
FINISHING
1 Pengecatan dinding Vinilex
2 Pengecatan plafond lt.bawah
3 Finishing politur daun pintu ( kuas )
4 Finishing politur daun Jendela ( kuas )
5 Finishing politur kusen ( kuas )
SUB TOTAL XI
TOTAL PEKERJAAN BANGUNAN BARU
Dibulatkan
Luas Bangunan Lantai I
Total Biaya Pekerjaan Lantai I
Harga per m 2

1.00
2.00

bh
bh

1,750,000.00
95,000.00

1,750,000.00
190,000.00

3.00
12.00
10.00
9.00
1.00
3.00
4.00
3.00
4.00
3.00

bh
m'
m'
m'
unit
bh
bh
bh
bh
bh

96,000.00
12,000.00
15,000.00
56,000.00
550,000.00
7,500.00
9,000.00
5,000.00
6,000.00
10,000.00

288,000.00
144,000.00
150,000.00
504,000.00
550,000.00
22,500.00
36,000.00
15,000.00
24,000.00
30,000.00
3,703,500.00

114.00
54.21
6.20
5.10
22.00

52.21
49,994,000.00
957,556.02

m2
2
m
2
m
2
m
m'

25,500.00
25,500.00
62,500.00
62,500.00
53,000.00

2,907,000.00
1,382,355.00
387,500.00
318,750.00
1,166,000.00
6,161,605.00

43,832,918.70

49,994,523.70
49,994,523.70
49,994,000.00

m2

PEKERJAAN LANTAI II
Jakarta, 9 Juni 2008
No.

Jenis Pekerjaan

Vol./Sat

H.Satuan

Jumlah

Total

1
I

2
PEK.BETON BERTULANG / STRUKTUR
Beton kolom
- Uk. 30 x 30 ( K2 )
- Uk. 15 x 15 ( Kpr )
Beton balok konstruksi
- Uk. 20 x 30
Beton lantai
- Beton pelat lantai t = 12 cm
Sub total I
PEKERJAAN DINDING
Pas. Dinding bata ruangan
Plester & aci
Sub total II
PEKERJAAN LANTAI
Pas.krmk Ruang Tidur 1 Uk. 30 x 30
Pas.krmk Ruang Tidur 2 Uk. 30 x 30
Pas.krmk Ruang keluarga Uk. 30 x 30
Pas.krmk balkon Uk.20 x 20
Pas.krmk Tangga Uk.30 x 30
Sub total III
PEKERJAAN KUSEN, PINTU, JENDELA
( Kamper Samarinda )
Pek. Kusen
Daun pintu
- Pintu ( Teakwood )
- Pntu WC ( PVC )
Daun Jendela
- J1
- J1A
Loster
Pas. kunci pintu ruangan
Pas. kunci pintu WC
Pas. Grendel tanam p. 60 cm
Pas. Engsel pintu ruangan ( 5" )
Sub total IV

2
3

II
1
2
III
1
2
3
4
5
IV
1
2

4
5
6
7
8

2.52
0.47

m3
m3

2,200,000.00
1,786,500.00

5,544,000.00
844,121.25

2.07

m3

2,300,000.00

4,761,000.00

4.86

m3

2,350,000.00

11,421,000.00
22,570,121.25

22,570,121.25

4,368,000.00
7,894,250.00
12,262,250.00

34,832,371.25

779,580.00
389,790.00
389,790.00
943,525.00
727,608.00
3,230,293.00

38,062,664.25

113.75
227.50

9.00
4.50
4.50
11.75
8.40

m2
m2

m2
m2
m2
m2
m2

38,400.00
34,700.00

86,620.00
86,620.00
86,620.00
80,300.00
86,620.00

0.34

m3

9,000,000.00

3,064,500.00

3.00
2.00

unit
unit

450,000.00
550,000.00

1,350,000.00
1,100,000.00

4.00
1.00
16.00
3.00
2.00
3.00
3.00

unit
unit
unit
bh
bh
bh
psg

350,000.00
400,000.00
55,000.00
105,000.00
62,500.00
35,000.00
9,500.00

1,400,000.00
400,000.00
880,000.00
315,000.00
125,000.00
105,000.00
28,500.00
8,768,000.00

46,830,664.25

PEKEJAAN PLAFOND
1 Pas. Rangka pipa holow + Pas Gypsum
Sub total V
VI
PEK.INS.LISTRIK & Acc
A.
Lantai Bawah
1 Instalasi lampu penerangan
2 Instalasi stop kontak
Sub total A
B
Acc. Pekerjaan Listrik
1 Saklar tunggal broco
2 Saklar ganda broco
3 Stop kontak broco
4 Lampu Biasa
Sub total B
VII PEK. SANITARY & INST. AIR
1 Pas. Closet jongkok
2 Pas. Kran tembok
- Kran KM / WC
3 Pas. Pipa sal.air bersih PVC 1/2"
4 Pas. Pipa sal.air bersih PVC 1 1/4"
5 Pas. Pipa air kotor PVC 4"
6 Knee drat dia.1/2"
7 Knee drat dia. 1 1/4"
8 Tee dia.1 1/4"
9 Vlok sock dia.1 1/4" - 1/2"
10 Knee dia.4"
SUB TOTAL VII
VIII PEKERJAAN PENGECATAN /
FINISHING
1 Pengecatan dinding vinilex
2 Pengecatan plafond lt.bawah
3 Finishing politur daun pintu ( kuas )
4 Finishing politur daun Jendela ( kuas )
5 Finishing politur kusen ( kuas )
SUB TOTAL VIII
IX
PEKERJAAN RAILLING, TERALIS
& PAGAR BESI
1 Pas. Railling besi
- RL. Tangga
- RL. Void
SUB TOTAL IX
X
PEKERJAAN ATAP
1 Pek. Atap
a. Pasang Rangka Atap Atap baja ringan
b. Pasang sopi -sopi baru
c. Beton bertulang untuk sopi - sopi
2 Pas. Gentengpres beton
3 Pas. Nok genteng pres beton
Sub total X
TOTAL PEKERJAAN LANATI II
Dibulatkan

29.75

7.00
5.00

2.00
3.00
5.00
7.00

titik
titik

bh
bh
bh
bh

65,000.00

175,000.00
165,000.00

12,000.00
12,500.00
15,500.00
55,000.00

1,933,750.00
1,933,750.00

48,764,414.25

1,225,000.00
825,000.00
2,050,000.00

50,814,414.25

24,000.00
37,500.00
77,500.00
385,000.00
524,000.00

51,338,414.25

2.00

bh

225,000.00

450,000.00

2.00
15.00
8.00
12.00
4.00
3.00
4.00
4.00
3.00

bh
m'
m'
m'
bh
bh
bh
bh
bh

96,000.00
12,000.00
15,000.00
56,000.00
7,500.00
9,000.00
5,000.00
6,000.00
10,000.00

192,000.00
180,000.00
120,000.00
672,000.00
30,000.00
27,000.00
20,000.00
24,000.00
30,000.00
1,745,000.00

53,083,414.25

5,801,250.00
758,625.00
581,250.00
743,750.00
1,356,800.00
9,241,675.00

62,325,089.25

1,750,000.00
1,050,000.00
1,750,000.00

64,075,089.25

227.50
29.75
9.30
11.90
25.60

5.00
3.00

77.36
13.75
1.07
77.358
4.500

Luas Bangunan Lantai II

Total Biaya Pekerjaan Lantai II
Harga per m 2

34.00
81,338,000.00
2,392,294.12

Luas Bangunan Lantai I dan Lantai II

Total Biaya Pekerjaan Lantai I dan Lantai II
Harga per m 2

86.21
131,332,000.00
1,523,396.36

m2
m2
m2
m2
m'

m'
m'

m2
m2
m2
m2
m'

25,500.00
25,500.00
62,500.00
62,500.00
53,000.00

350,000.00
350,000.00

125,000.00
49,600.00
1,686,500.00
61,700.00
76,000.00

9,669,750.00
682,000.00
1,797,134.40
4,772,988.60
342,000.00
17,263,873.00

81,338,962.25
81,338,962.25
81,338,000.00