RENCANA ANGGARAN BIAYA PEKERJAAN PEMBANGUNAN RUMAH TYPE 29/60
NO.
URAIAN PEKERJAAN
VOLUME
SAT.
1
2
3
4
I.
HARGA SAT Rp. 5
JUMLAH Rp. 6
BOBOT PER ITEM 7
PEKERJAAN PE PERSIAPAN 1
Pembersihan lokasi
60.0000
m2
1,600.00
96,000.00
34.10%
2
Pemasangan bouwplank & pengukuran
18.6000
m1
9,975.00
185,535.00
65.90%
Sub total
II
281,535.00
100.00%
PEK PEKERJA ERJAAN AN TANA TANAH H DAN POND PONDA ASI 1
Pek. Galian Tanah 85 cm
8.7300
m3
22,400.00
195,552.00
7.90%
2
Pek. Rucuk Bambu
14.5500
m2
12,500.00
181,875.00
7.35%
3
Pas. Pondasi batu kali 1:5
5.4560
m3
360,600.00
1,967,433.60
79.48%
4
Pek. Pondasi Conblok Rabat Beton
2.1800
m2
50,700.00
110,526.00
4.47%
5
Pek. Urugan tanah Kembali
2.6200
m3
7,600.00
19,912.00
0.80%
Sub total
I II
2,475,298.60
100.00%
PEKERJAAN BETON 1
Pek. Beton Sloof 15/20
0.8730
m3
1,878,900.00
1,640,279.70
29.21%
2
Pek. Beton kolom praktis 15/15
0.6470
m3
2,285,740.00
1,478,873.78
26.34%
3
Pek. Beton ringbalk 15/15
0.8680
m3
2,285,740.00
1,984,022.32
35.33%
4
Pek. Beton Variasi Depan / Dak Beton
0.1570
m3
2,285,740.00
358,861.18
6.39%
5
Pek. Inrit Beton
0.1000
m3
1,535,000.00
153,500.00
2.73%
Sub total
IV
5,615,536.98
100.00%
PEKER EKERJ JAAN KU KUSEN SEN DA DAN PIN PINT TU 1
Pek Kusen Pintu, Jendela& Bouvenlicht
0.3333
m3
3,000,000.00
999,900.00
39.27%
2
Pek Daun Pintu Double Triplek
4.0000
bh
200,000.00
800,000.00
31.42%
3
Pek. Kusen & Pintu PVC + kunci
1.0000
bh
195,000.00
195,000.00
7.66%
4
Pek. Daun Jendela
5.0000
bh
60,000.00
300,000.00
11.78%
5
Pas. Rouster Kayu (lubang angin) 20 x 20
10.0000
bh
25,100.00
251,000.00
9.86%
Sub total
V
2,545,900.00
100.00%
PEKERJAAN DI DINDING 1
Pas. Dinding conblok 1:5
72.2180
m2
50,700.00
3,661,452.60
2
Pek. Plester & acian 1: 5
13.5380
m2
21,500.00
291,067.00
Sub total VI 1 2 3 4 5 6
PEKERJAAN ATAP Pek. Kuda-kuda + gording kayu Borneo Super Papan Ruiter, sejenis Borneo 2/15 Pek. Rangka atap Pas. Genteng beton Pek. Lisplank 3/20 + tumpang sari , borneo / sejenis Pek. Bubungan Sub total
92.64% 7.36%
3,952,519.60
100.00%
0.5430 5.0000 48.0000 48.0000 10.0000 5.0000
m3 m1 m2 m2 m1 m1
2,701,000.00 9,630.00 60,600.00 39,600.00 25,100.00 57,300.00
1,466,643.00 48,150.00 2,908,800.00 1,900,800.00 251,000.00 286,500.00 6,861,893.00
21.37% 0.70% 42.39% 27.70% 3.66% 4.18% 100.00%
PEKERJAAN PL PLAFOND Pek. Rangka plafond 4/ 4/6 kayu Borneo/ sejenis
38.0000
m2
53,600.00
2,036,800.00
75.66%
2
Pas. Plafond Eternit 1x 0.5 m 4,5mm
38.0000
m2
15,000.00
570,000.00
21.17%
3
Pas. List Plafond 3 cm
68.2000
m1
1,250.00
85,250.00
3.17%
VII 1
Sub total V II I
2,692,050.00
PEKERJAAN LA LANTAI
1
Pek. Perataan tanah/pemadatan
2
Pek. Rabat Beton
3
Pas. keramik 30 x 30
4
Pas. keramik 20 x20 / sej enis, lantai km/W C
27.0000
m2
5,000.00
135,000.00
8.01%
0.1700
m3
474,800.00
80,716.00
4.79%
27.0000
m2
50,000.00
1,350,000.00
80.11%
2.0000
m2
59,700.00
119,400.00
7.09%
Sub total IX 1 2 3
X 1 2 3
PEKE PEKERJ RJAA AAN N INS INSTA TALA LASI SI AIR AIR BER BERSI SIH H - KOTO KOTOR R Pek. Instalasi Air Bersih Pek. Instalasi Air Kotor PIPA PVC 4" Pek. Instalasi Air Kotor PIPA PVC 3" Sub total PEK PEKERJ ERJAAN IN INSTA STALASI LIST ISTRIK Pas. Instalasi Ttk lampu + kabel NYM Pas. Instalasi Stop kontak Pas. Box Sekering
1,685,116.00
1 2 3 4
PEKERJAAN SA SANITAIR Pas. Kloset jongkok Pas. Kran 1/2 Pas. Bak Fiber Ekspos Septictank + rembesan
m1 m1 m1
5,000.00 13,350.00 11,220.00
7,500.00 120,150.00 123,420.00 251,070.00
2.99% 47.86% 49.16% 100.00%
7.0000 3.0000 1.0000
ttk ttk bh
100,000.00 100,000.00 100,000.00
700,000.00 300,000.00 100,000.00 1,100,000.00
63.64% 27.27% 9.09% 100.00%
1.0000 1.0000 1.0000 1.0000
bh bh bh Unit
125,500.00 20,000.00 174,500.00 600,000.00
125,500.00 20,000.00 174,500.00 600,000.00 920,000.00
13.64% 2.17% 18.97% 65.22% 100.00%
2.8050 1.0000 3.0000 6.0000 5.0000 5.0000
m2 bh bh psg set set
64,380.00 95,000.00 50,000.00 14,000.00 17,600.00 10,600.00
180,585.90 95,000.00 150,000.00 84,000.00 88,000.00 53,000.00 650,585.90
27.76% 14.60% 23.06% 12.91% 13.53% 8.15% 100.00%
13.5380 26.2220 38.0000 8.0000
m2 m2 m2 m2
9,000.00 25,000.00 9,000.00 29,760.00
121,842.00 655,550.00 342,000.00 238,080.00 1,357,472.00
8.98% 48.29% 25.19% 17.54% 100.00%
1.0000 1.0000
bh ls
182,200.00 500,000.00
182,200.00 500,000.00 682,200.00
26.71% 73.29% 100.00%
Sub total XII XII 1 2 3 4 5 6
PEK PEKERJ ERJAAN GANTUNGAN GAN Pemasangan Kaca T = 3 mm Pas. Kunci Pintu Depan Pas. Kunci Pintu Kamar & Ruang Dalam Lainnya Pas. Engsel pintu Pas. Slot & Hak angin Pas. Engsel jendela, standar Sub total
XIII XIII 1 2 3 4
PEKE PEKERJ RJAA AAN N FIN FINIS ISHI HING NG & PEN PENGE GECA CATA TAN N Pek. Cat Tembok Pek. Cat Kusen/daun pintu/ jendela Pek. Cat plafond Pek. Cat kolam Sub total
XIV XIV 1 2
PEK PEKERJ ERJAAN TAMBA MBAHAN Pas. Tempat sampah Pompa sumur pantek Sub total
100.00%
1.5000 9.0000 11.0000
Sub total XI
100.00%
TOTAL
31,071,177.08
(dibulatkan)
31,071,100.00
BOBOT TOTAL 8
0.91%
7.97%
18.07%
8.19%
12.72%
22.08%
8.66%
5.42%
0.81%
3.54%
2.96%
2.09%
4.37%
2.20%
100.00%
