Professional Documents
Culture Documents
Rencana Anggaran Biaya: Pekerjaan: Rumah Tinggal 3 Lantai Owner: Lokasi
Rencana Anggaran Biaya: Pekerjaan: Rumah Tinggal 3 Lantai Owner: Lokasi
Haga Satuan Material Harga Satuan UpaMaterial + Upah Jumlah Harga Material Jumlah Harga Upah Jumlah Material + Upah
NO URAIAN PEKERJAAN VOLUME (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
I LANTAI DASAR
I PEKERJAAN PERSIAPAN
1 Uitzet / Bowplank 112.20 m1 25,000.00 2,000.00 27,000.00 2,805,000.00 224,400.00 3,029,400.00
2 Anti Rayap 130.50 m2 10,500.00 4,500.00 15,000.00 1,370,250.00 587,250.00 1,957,500.00
3 Sumur dengan mesin 60.00 m1 135,000.00 75,000.00 210,000.00 8,100,000.00 4,500,000.00 12,600,000.00
4 Listrik kerja (By Owner) 1.00 - - - -
5 Air kerja (By Owner) 1.00 - - - -
6 Direksi Keet, Bedeng tenaga dan gudang material 15.00 m2 450,000.00 75,000.00 525,000.00 6,750,000.00 1,125,000.00 7,875,000.00
25,461,900.00
IX PEKERJAAN SANITAIR
1 Pek. Pasang instalasi air kotor 4'' AW 24.00 m1 125,000.00 17,000.00 142,000.00 3,000,000.00 408,000.00 3,408,000.00
2 Pek. Pasang instalasi air kotor 3'' AW 24.00 m1 95,000.00 15,000.00 110,000.00 2,280,000.00 360,000.00 2,640,000.00
3 Pek. Pasang instalasi air bersih 1'' AW 28.00 m1 45,000.00 12,000.00 57,000.00 1,260,000.00 336,000.00 1,596,000.00
4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 25,000.00 8,500.00 33,500.00 400,000.00 136,000.00 536,000.00
5 Pek. Pasang instalasi air panas 22.00 m1 72,000.00 22,000.00 94,000.00 1,584,000.00 484,000.00 2,068,000.00
6 Pek. Pasang floor drain toto 3.00 bh 225,000.00 25,000.00 250,000.00 675,000.00 75,000.00 750,000.00
7 Head shower ONDA (SO 255 PW) 1.00 bh 435,000.00 25,000.00 460,000.00 435,000.00 25,000.00 460,000.00
8 Pek. Pasang kloset duduk ToTo W421 + jet washer 1.00 bh 3,250,000.00 175,000.00 3,425,000.00 3,250,000.00 175,000.00 3,425,000.00
9 Pek. Pasang sink Dapur 1.00 bh 650,000.00 75,000.00 725,000.00 650,000.00 75,000.00 725,000.00
10 Pek. Pasang tempat sabun 1.00 bh 45,000.00 15,000.00 60,000.00 45,000.00 15,000.00 60,000.00
11 Pek. Pasang Kran Taman / kebun 2.00 bh 125,000.00 12,000.00 137,000.00 250,000.00 24,000.00 274,000.00
12 Stop Kran 4.00 bh 145,000.00 12,000.00 157,000.00 580,000.00 48,000.00 628,000.00
16,570,000.00
X PEKERJAAN M & E
1 Pek. Pasang instalasi titik lampu 35.00 ttk 215,000.00 55,000.00 270,000.00 7,525,000.00 1,925,000.00 9,450,000.00
2 Pek. Pasang instalasi titik stop kontak 10.00 ttk 245,000.00 55,000.00 300,000.00 2,450,000.00 550,000.00 3,000,000.00
3 Pek. Pasang instalasi titik stop kontak AC 1.00 ttk 265,000.00 55,000.00 320,000.00 265,000.00 55,000.00 320,000.00
4 Pek. Pasang lampu down light 11 watt 25.00 bh 115,000.00 25,000.00 140,000.00 2,875,000.00 625,000.00 3,500,000.00
5 Pek. Pasang lampu wall light 6.00 bh 175,000.00 25,000.00 200,000.00 1,050,000.00 150,000.00 1,200,000.00
6 Pek. Pasang lampu slang 18.00 m1 75,000.00 15,000.00 90,000.00 1,350,000.00 270,000.00 1,620,000.00
7 Pek. Pasang lampu Garden Light 4.00 bh 225,000.00 25,000.00 250,000.00 900,000.00 100,000.00 1,000,000.00
8 Pek. Pasang Exhouse Fan 1.00 unit 550,000.00 65,000.00 615,000.00 550,000.00 65,000.00 615,000.00
9 Pasangan Anslet + arthe 1.00 unit 325,000.00 150,000.00 475,000.00 325,000.00 150,000.00 475,000.00
10 Sambungan Listrik baru daya 3500 watt 1.00 Ls 4,750,000.00 345,000.00 5,095,000.00 4,750,000.00 345,000.00 5,095,000.00
11 MCB merin Gerin 12.00 bh 125,000.00 20,000.00 145,000.00 1,500,000.00 240,000.00 1,740,000.00
12 Box MCB 1.00 bh 350,000.00 25,000.00 375,000.00 350,000.00 25,000.00 375,000.00
13 Pas. Stop kontak 10.00 bh 35,000.00 10,500.00 45,500.00 350,000.00 105,000.00 455,000.00
14 Pas. stop kontak AC 1.00 bh 75,000.00 10,500.00 85,500.00 75,000.00 10,500.00 85,500.00
15 Pek. Pasang saklar 8.00 bh 35,000.00 10,500.00 45,500.00 280,000.00 84,000.00 364,000.00
16 Instalasi telepon 1.00 ttk 245,000.00 45,000.00 290,000.00 245,000.00 45,000.00 290,000.00
17 Instalasi tv 2.00 ttk 300,000.00 45,000.00 345,000.00 600,000.00 90,000.00 690,000.00
30,274,500.00
II LANTAI 1
I PEKERJAAN BETON
1 Beton balok B1.20/40 3.36 m3 3,850,000.00 750,000.00 4,600,000.00 12,936,000.00 2,520,000.00 15,456,000.00
2 Beton balok B2.15/40 2.76 m3 3,850,000.00 750,000.00 4,600,000.00 10,626,000.00 2,070,000.00 12,696,000.00
3 Beton balok B3.15/35 1.94 m3 3,850,000.00 750,000.00 4,600,000.00 7,478,625.00 1,456,875.00 8,935,500.00
4 Beton plat lantai 11.76 m3 3,100,000.00 550,000.00 3,650,000.00 36,456,000.00 6,468,000.00 42,924,000.00
5 Beton kolom C1. 25/50 3.00 m3 3,750,000.00 650,000.00 4,400,000.00 11,250,000.00 1,950,000.00 13,200,000.00
6 Beton kolom C2 15/50 0.90 m3 3,750,000.00 650,000.00 4,400,000.00 3,375,000.00 585,000.00 3,960,000.00
7 Beton kolom C3 15/45 1.08 m3 3,750,000.00 650,000.00 4,400,000.00 4,050,000.00 702,000.00 4,752,000.00
8 Beton kolom C4 30/30 0.72 m3 3,750,000.00 650,000.00 4,400,000.00 2,700,000.00 468,000.00 3,168,000.00
9 Beton kolom C5 15/35 0.42 m3 3,750,000.00 650,000.00 4,400,000.00 1,575,000.00 273,000.00 1,848,000.00
10 Beton kolom CP. 15/15 32.00 m1 85,000.00 25,000.00 110,000.00 2,720,000.00 800,000.00 3,520,000.00
11 Beton Balok praktis 14/14 atas kusen 27.00 m1 85,000.00 25,000.00 110,000.00 2,295,000.00 675,000.00 2,970,000.00
12 Beton tangga 4.76 m3 3,350,000.00 650,000.00 4,000,000.00 15,949,350.00 3,094,650.00 19,044,000.00
132,473,500.00
V PEKERJAAN PLAFOND
1 Pasang plafond Gypsum rangka hollow 75.00 m2 120,000.00 30,000.00 150,000.00 9,000,000.00 2,250,000.00 11,250,000.00
2 Pasang plafond Lambersering 6.00 m2 245,000.00 65,000.00 310,000.00 1,470,000.00 390,000.00 1,860,000.00
3 Pasang list gypsum 63.75 m1 15,000.00 6,500.00 21,500.00 956,250.00 414,375.00 1,370,625.00
14,480,625.00
VI PEKERJAAN FINISHING
1 Cat plafond ex. Vinilex 75.00 m2 25,000.00 12,500.00 37,500.00 1,875,000.00 937,500.00 2,812,500.00
2 Cat dinding dalam ex. dulux 199.41 m2 35,000.00 16,000.00 51,000.00 6,979,447.67 3,190,604.65 10,170,052.33
3 Cat dinding luar ex. dulux weathersield 199.41 m2 45,000.00 18,000.00 63,000.00 8,973,575.58 3,589,430.23 12,563,005.81
4 Polituran Kusen 83.00 m1 25,000.00 15,000.00 40,000.00 2,075,000.00 1,245,000.00 3,320,000.00
5 Polituran daun pintu dan jendela 27.00 m2 85,000.00 25,000.00 110,000.00 2,295,000.00 675,000.00 2,970,000.00
31,835,558.14
VII PEKERJAAN SANITAIR
1 Pek. Pasang instalasi air kotor 4'' AW 28.00 m1 125,000.00 17,000.00 142,000.00 3,500,000.00 476,000.00 3,976,000.00
2 Pek. Pasang instalasi air kotor 3'' AW 28.00 m1 95,000.00 15,000.00 110,000.00 2,660,000.00 420,000.00 3,080,000.00
3 Pek. Pasang instalasi air bersih 1'' AW 20.00 m1 45,000.00 12,000.00 57,000.00 900,000.00 240,000.00 1,140,000.00
4 Pek. Pasang instalasi air bersih 1/2'' AW 16.00 m1 22,000.00 8,500.00 30,500.00 352,000.00 136,000.00 488,000.00
5 Pek. Pasang instalasi panas 18.00 m1 65,000.00 22,000.00 87,000.00 1,170,000.00 396,000.00 1,566,000.00
6 Pek. Pasang floor drain 4.00 bh 225,000.00 25,000.00 250,000.00 900,000.00 100,000.00 1,000,000.00
7 Head shower ONDA (SO 255 PW) 1.00 bh 435,000.00 25,000.00 460,000.00 435,000.00 25,000.00 460,000.00
8 Pek. Pasang kloset duduk ToTo W421 + jet washer 2.00 bh 3,250,000.00 175,000.00 3,425,000.00 6,500,000.00 350,000.00 6,850,000.00
9 Pas. Wastafel by Ivory 745 2.00 bh 2,150,000.00 150,000.00 2,300,000.00 4,300,000.00 300,000.00 4,600,000.00
10 Buth Tub Toto 1.00 Unit 5,250,000.00 450,000.00 5,700,000.00 5,250,000.00 450,000.00 5,700,000.00
11 Stop Kran 5.00 bh 145,000.00 12,000.00 157,000.00 725,000.00 60,000.00 785,000.00
12 Pek. Pasang tempat sabun 3.00 bh 45,000.00 15,000.00 60,000.00 135,000.00 45,000.00 180,000.00
29,825,000.00
III LANTAI 2
I PEKERJAAN BETON
1 Beton balok B2.15/40 5.40 m3 3,850,000.00 750,000.00 4,600,000.00 20,790,000.00 4,050,000.00 24,840,000.00
2 Beton balok B3.15/35 0.47 m3 3,850,000.00 750,000.00 4,600,000.00 1,819,125.00 354,375.00 2,173,500.00
3 Beton balok B4.15/30 2.12 m3 3,850,000.00 750,000.00 4,600,000.00 8,142,750.00 1,586,250.00 9,729,000.00
4 Beton plat lantai 5.52 m3 3,400,000.00 550,000.00 3,950,000.00 18,768,000.00 3,036,000.00 21,804,000.00
5 Beton kolom C2. 15/50 3.71 m3 3,750,000.00 650,000.00 4,400,000.00 13,921,875.00 2,413,125.00 16,335,000.00
6 Beton kolom C3. 15/40 0.81 m3 3,750,000.00 650,000.00 4,400,000.00 3,037,500.00 526,500.00 3,564,000.00
7 Beton kolom CP. 15/15 88.00 m1 85,000.00 25,000.00 110,000.00 7,480,000.00 2,200,000.00 9,680,000.00
8 Beton Balok praktis 14/14 atas kusen 29.25 m1 85,000.00 25,000.00 110,000.00 2,486,250.00 731,250.00 3,217,500.00
9 Beton plat atap dan topian 3.00 m3 3,450,000.00 650,000.00 4,100,000.00 10,350,000.00 1,950,000.00 12,300,000.00
10 Waterproofing talang, dinding dan lantai Kamar mandi 247.50 m2 17,000.00 12,000.00 29,000.00 4,207,500.00 2,970,000.00 7,177,500.00
110,820,500.00
VI PEKERJAAN ATAP
1 Rangka atap baja ringan profil C 75.00 m2 135,000.00 35,000.00 170,000.00 10,125,000.00 2,625,000.00 12,750,000.00
2 Genteng Duco 93.00 m2 145,000.00 15,000.00 160,000.00 13,485,000.00 1,395,000.00 14,880,000.00
3 Bubungan Duco 35.00 m1 131,000.00 35,000.00 166,000.00 4,585,000.00 1,225,000.00 5,810,000.00
4 Talang zincalume 9.00 m1 85,000.00 25,000.00 110,000.00 765,000.00 225,000.00 990,000.00
5 List Plank Kalsiplank + Talang zincalume 32.00 m1 45,000.00 25,000.00 70,000.00 1,440,000.00 800,000.00 2,240,000.00
36,670,000.00
IX PEKERJAAN M & E
1 Pek. Pasang instalasi titik lampu 7.00 ttk 215,000.00 55,000.00 270,000.00 1,505,000.00 385,000.00 1,890,000.00
2 Pek. Pasang instalasi titik stop kontak 3.00 ttk 245,000.00 55,000.00 300,000.00 735,000.00 165,000.00 900,000.00
3 Pek. Pasang lampu down light 11 watt 6.00 bh 115,000.00 25,000.00 140,000.00 690,000.00 150,000.00 840,000.00
4 Pek. Pasang lampu wall light 1.00 bh 175,000.00 25,000.00 200,000.00 175,000.00 25,000.00 200,000.00
5 Pas. Stop kontak 3.00 bh 35,000.00 10,500.00 45,500.00 105,000.00 31,500.00 136,500.00
6 MCB 4.00 bh 125,000.00 10,000.00 135,000.00 500,000.00 40,000.00 540,000.00
7 Box MCB 1.00 bh 350,000.00 25,000.00 375,000.00 350,000.00 25,000.00 375,000.00
8 Exhuose Fan 1.00 unit 550,000.00 65,000.00 615,000.00 550,000.00 65,000.00 615,000.00
9 Instalasi tv 1.00 bh 300,000.00 45,000.00 345,000.00 300,000.00 45,000.00 345,000.00
10 Instalasi telepon 1.00 bh 245,000.00 45,000.00 290,000.00 245,000.00 45,000.00 290,000.00
11 Pek. Pasang saklar 5.00 bh 35,000.00 10,500.00 45,500.00 175,000.00 52,500.00 227,500.00
12 Penangkal petir 1.00 Unit 4,500,000.00 650,000.00 5,150,000.00 4,500,000.00 650,000.00 5,150,000.00
11,509,000.00
IV PEKERJAAN LAIN-LAIN
1 Septictank dan peresapan 1.00 unit 7,500,000.00 2,250,000.00 9,750,000.00 7,500,000.00 2,250,000.00 9,750,000.00
2 Drainase (saluran dari belakang ke saluran depan) buis beton diameter 20 cm 16.00 m1 65,000.00 25,000.00 90,000.00 1,040,000.00 400,000.00 1,440,000.00
3 Bak kontrol 40x40x50 cm 5.00 unit 125,000.00 65,000.00 190,000.00 625,000.00 325,000.00 950,000.00
4 Bak peresapan buis beton diameter 60 cm 2.00 unit 250,000.00 110,000.00 360,000.00 500,000.00 220,000.00 720,000.00
5 Pagar depan dan samping 61.20 m2 425,000.00 350,000.00 775,000.00 26,010,000.00 21,420,000.00 47,430,000.00
6 Pasangan batu Palimanan 24.00 m2 185,000.00 110,000.00 295,000.00 4,440,000.00 2,640,000.00 7,080,000.00
7 Pasangan batu travertine 12.00 m2 245,000.00 115,000.00 360,000.00 2,940,000.00 1,380,000.00 4,320,000.00
8 Pasangan ornamen Hias 6.00 m2 475,000.00 125,000.00 600,000.00 2,850,000.00 750,000.00 3,600,000.00
9 Pepalihan 28.00 m1 225,000.00 125,000.00 350,000.00 6,300,000.00 3,500,000.00 9,800,000.00
10 Tanaman dan Rumput Halaman 1.00 Ls 1,200,000.00 350,000.00 1,550,000.00 1,200,000.00 350,000.00 1,550,000.00
86,640,000.00
REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN : RUMAH TINGGAL 3 LANTAI
OWNER : BAPAK VISNU ADHI
LOKASI :
JUMLAH
No URAIAN PEKERJAAN (Rp)
I LANTAI DASAR
I PEKERJAAN PERSIAPAN 26,135,100.00
II PEKERJAAN TANAH + PONDASI 88,525,500.00
III PEKERJAAN BETON 137,715,750.00
IV PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN 108,441,003.75
V PEKERJAAN KUSEN, JENDELA & PINTU 51,491,900.00
VI PEKERJAAN PENGGANTUNG DAN KUNCI 17,919,000.00
VII PEKERJAAN PLAFOND 19,568,775.00
VIII PEKERJAAN FINISHING 29,221,231.71
IX PEKERJAAN SANITAIR 16,570,000.00
X PEKERJAAN M & E 30,274,500.00
JUMLAH I 525,862,760.46
II LANTAI 1
I PEKERJAAN BETON 132,473,500.00
II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN 148,008,753.75
III PEKERJAAN KUSEN, JENDELA & PINTU 64,185,200.00
IV PEKERJAAN PENGGANTUNG DAN KUNCI 18,395,000.00
V PEKERJAAN PLAFOND 14,480,625.00
VI PEKERJAAN FINISHING 31,835,558.14
VII PEKERJAAN SANITAIR 29,825,000.00
VIII PEKERJAAN M & E 26,927,500.00
JUMLAH II 466,131,136.89
III LANTAI 2
I PEKERJAAN BETON 110,820,500.00
II PEKERJAAN PASANGAN DINDING, LANTAI, PLESTERAN DAN ACIAN 44,122,401.25
III PEKERJAAN KUSEN, JENDELA & PINTU 11,824,400.00
IV PEKERJAAN PENGGANTUNG DAN KUNCI 3,990,000.00
V PEKERJAAN PLAFOND 9,255,125.00
VI PEKERJAAN ATAP 36,670,000.00
VII PEKERJAAN FINISHING 12,517,858.14
VIII PEKERJAAN SANITAIR 9,131,000.00
IX PEKERJAAN M & E 11,509,000.00
JUMLAH III 249,840,284.39
IV PEKERJAAN LAIN-LAIN
JUMLAH IV 86,640,000.00