RENCANA ANGGARAN BIAYA

APARTEMEN GREEN VILLAGE

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH HARGA
I PEKERJAAN PENDAHULUAN
1 Pengukuran Lahan 27.00 m2 10,000.00 270,000.00
2 Design Pra-rencana 1.00 Ls 5,500,000.00 5,500,000.00
3 Mobilisasi dan Demobilisasi 1.00 Ls 1,000,000.00 1,000,000.00
4 Foto-foto kemajuan pekerjaan 45.00 hari 25,000.00 1,125,000.00
5 Pengadaan Tenaga Listrik 45.00 hari 75,000.00 3,375,000.00
6 Pengadaan Air kerja 45.00 hari 50,000.00 2,250,000.00
7 Gambar terlaksana (as build drawing) 3.00 set 250,000.00 750,000.00
8 Pembersihan Lokasi Proyek 45.00 hari 25,000.00 1,125,000.00

II KITCHEN
1 Kitchen Set Atas 3.20 m2 4,500,000.00 14,400,000.00
2 Kitchen Set Bawah 3.20 m2 4,500,000.00 14,400,000.00
3 Top Table with Granite Nero Absolute 3.00 m1 1,500,000.00 4,500,000.00
4 Meja Makan 1.00 unit 3,750,000.00 3,750,000.00
5 Kursi Bar Stool 2.00 bh 750,000.00 1,500,000.00
6 Kitchen Zink 1.00 unit 2,200,000.00 2,200,000.00
7 Keran Zink ex. Toto 1.00 unit 1,958,000.00 1,958,000.00
8 Kaca cermin 5 mm pada dinding 10.50 m2 445,000.00 4,672,500.00
9 Pasangan keramik 20x20 dinding 1.80 m2 275,000.00 495,000.00
10 Backdrop lapis HPL 7.00 m2 875,000.00 6,125,000.00
11 Kaca Cermin 5 mm pada backdrop 9.00 m2 445,000.00 4,005,000.00
12 Pengecatan Plafond 3.60 m2 31,500.00 113,400.00

III LIVING ROOM

1 Cabinet Home Theater Revisi 1.26 m2 850,000.00 1,071,000.00
2 Paintings 3.00 bh 1,000,000.00 3,000,000.00
3 Coffee Table 1.00 unit 3,500,000.00 3,500,000.00
4 Kuff 2.40 m1 155,000.00 372,000.00
5 Curtain 45.00 m2 165,000.00 7,425,000.00
6 Downlight Lamp + Instalation 3.00 ttk 370,000.00 1,110,000.00
7 Hose lamp + Instalation 5.00 m1 145,000.00 725,000.00
8 Wallpaper Motif 7.50 m2 350,000.00 2,625,000.00
9 Lemari cabinet 1.80 m2 2,500,000.00 4,500,000.00
10 Pengecatan Plafond 8.75 m2 31,500.00 275,625.00

IV MASTER BEDROOM
1 Painting 2.00 bh 2,000,000.00 4,000,000.00
2 Side Table 1.00 unit 1,550,000.00 1,550,000.00
3 Backdrop kayu lapis HPL 1.20 m2 875,000.00 1,050,000.00
4 Wallpaper Motif 12.00 m2 350,000.00 4,200,000.00
5 Side lamp 1.00 bh 750,000.00 750,000.00
6 Makeup Table 1.00 unit 5,500,000.00 5,500,000.00
7 Puff 1.00 unit 750,000.00 750,000.00
8 Instalasi Lampu 3.00 ttk 175,000.00 525,000.00
9 Pasangan Lampu spotlight 3.00 bh 185,000.00 555,000.00
10 Pengecatan dinding 42.00 m2 31,500.00 1,323,000.00
11 Pengecatan plafond 7.50 m2 31,500.00 236,250.00
12 Roller Blind 4.00 m2 325,000.00 1,300,000.00

V SECOND BEDROOM
1 Painting 1.00 bh 2,000,000.00 2,000,000.00
2 Side Table 1.00 unit 1,550,000.00 1,550,000.00
3 Backdrop kayu lapis HPL 1.20 m2 875,000.00 1,050,000.00
4 Wallpaper Motif 11.25 m2 350,000.00 3,937,500.00
5 Side lamp 1.00 bh 750,000.00 750,000.00
6 Working Table 1.00 unit 4,250,000.00 4,250,000.00
7 Chair 1.00 unit 1,250,000.00 1,250,000.00
8 Instalasi Lampu 3.00 ttk 175,000.00 525,000.00
9 Pasangan Lampu spotlight 3.00 bh 185,000.00 555,000.00
10 Pengecatan dinding 40.50 m2 31,500.00 1,275,750.00
11 Pengecatan plafond 11.25 m2 31,500.00 354,375.00
12 Roller Blind 5.00 m2 325,000.00 1,625,000.00
 VI KAMAR MANDI UMUM
1 Pasangan Keramik Lantai 33,3 x 33,3 ex. Roman 6.38 m2 285,000.00 1,816,875.00
dengan Lemkra/sika lem kramik
2 Pasangan Keramik Lantai 60 x 33,3 ex. Roman 26.25 m2 290,000.00 7,612,500.00
dengan Lemkra/sika lem kramik
3 Bongkaran Kaca Cermin 1.00 bh 25,000.00 25,000.00
4 Pasangan Kaca cermin uk. 1.00 m x 1.50 m 1.00 unit 845,000.00 845,000.00

VII KAMAR MANDI UTAMA

1 Pasangan Keramik Lantai 33,3 x 33,3 ex. Roman 7.66 m2 285,000.00 2,181,675.00
dengan Lemkra/sika lem kramik
2 Pasangan Keramik Lantai 60 x 33,3 ex. Roman 32.50 m2 290,000.00 9,425,000.00
dengan Lemkra/sika lem kramik
3 Bongkaran Kaca Cermin 1.00 bh 25,000.00 25,000.00
4 Pasangan Kaca cermin uk. 1.00 m x 1.50 m 1.00 unit 845,000.00 845,000.00

JUMLAH TOTAL 855,000,000,000

FEE KONTRAKTOR 5% 45,000,0000,000
JUMLAH TOTAL + FEE KONTRAKTOR 900,000,000,000
TOTAL DIBULATKAN 900,000,000,000

NOTE:
- Harga Belum termasuk PPN 10 %