Rab Bogor Xxx2

Type 36lt60RENCANA ANGGARAN BIAYA

PEKERJAAN :Rumah Type 36/60 (koppel)LOKASI :bogor

No.URAIAN PEKERJAANSAT.VOLUMEHRG. SATUAN( Rp )JUMLAHHARGA (Rp)KETERANGAN

APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'20.0025,472.50509,450.00Sub Total : 509,450.00BPEKERJAAN TANAH1Galian Tanah danM321.1536,925.00780,963.7542.000.400.406.7270.5011.123.252Urugan Tanah kembaliM31.7621,100.0037,188.7542.000.251.1011.5534.50183Penimbunan Peninggian LantaiM310.58103,650.001,096,098.7549.007.241.254Pemadatan Tanah timbunan untuk LantaiM23.5312,660.0044,626.50Sub Total : 1,914,251.25CPEKERJAAN KONSTRUKSI BETON1Pondasi Batu KaliM313.40893,522.4011,968,732.5542.000.250.404.207.402Sloof Beton Bertulang150x200Beton Cor 1:2:3M31.412,820,529.003,976,945.8942.000.150.201.260.051.65333Kolom Jepit Beton Bertulang100x150Beton Cor 1:2:3M30.804,433,033.003,559,725.5014.003.800.100.150.800.0750.01504Plat Daak / Luifel dan Plat CanopyM322.003,102,581.9068,256,801.805Ring Balok Beton Bertulang100x150Beton Cor 1:2:3M30.684,325,163.002,958,411.4942.000.100.150.63Sub Total : 90,720,617.23DPEKERJAAN DINDING BATA DAN KUSEN KAYU1Pasangan Bata, camp. 1:4( Pas. 1/2 Batu )M2233.13109,986.1825,641,023.1542.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2419.6358,141.3624,398,039.143Kusen Pintu Almunium80x250Pintu UtamaBh4.00350,000.001,400,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh4.00250,000.001,000,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh2.00240,000.00480,000.006Kusen Jendela 2 lubang130x160AlmuniumBh2.00450,000.00900,000.003.207Kusen Jendela 1 lubang70x160AlmuniumBh6.00275,000.001,650,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh2.00150,000.00300,000.005.30Sub Total : 55,769,062.29EPEKERJAAN ATAP DAN PLAFOND85.94451Rangka Atap Baja RinganM2130.94110,000.0014,402,850.0094.9485.5104.752Atap Genteng Metal tebal 0.30M2130.9455,000.007,201,425.004.3104.753Rabung Metal tebal 0.30M'14.6045,000.00657,000.0052311.684Listplank Papan GRC tebal 8 mmM'44.4025,000.001,110,000.003.835.525Plafong Gypsum tebal 8 mmRangka Metal FuringM2111.0060,000.006,660,000.004.418604651213.255813953588.806List Plafond GypsumM'52.2512,000.00627,000.0036.255813953559.255813953541.80Sub Total : 30,658,275.0023.2558139535FPEKERJAAN KERAMIK68.41Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M34.94893,522.404,409,533.043.152.522Lantai Keramik 40x40 cmSetara MuliaM276.41161,910.6212,370,780.923Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM24.03164,765.12664,464.784Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M222.40157,760.123,533,826.695Dinding Keramik Dapur 20x25 cm - tinggi 80M22.40157,760.12378,624.292.000.81.603.003Sub Total : 21,357,229.72GPEKERJAAN SANITARY1Kloset Jongkok PorseleinBh2.00150,000.00300,000.002Floor DrainBh2.0025,000.0050,000.003Kran Air Kamar MandiBh2.0025,000.0050,000.002.22222222224Kitchen Zink + KranSet2.00650,000.001,300,000.005Bak Mandi Fiber uk 0,3 m3bh2.00450,000.00900,000.00Sub Total : 1,700,000.00

Page : 01RENCANA ANGGARAN BIAYAPEKERJAAN :LOKASI :

No.URAIAN PEKERJAANSAT.HRG. SATUAN( Rp )JUMLAHHARGA (Rp)KETERANGAN

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.0065,000.00650,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'4.0021,000.0084,000.008Pipa PVC Kls. D - dia. 3"M'4.0013,000.0052,000.009Pipa PVC Kls. AW - dia. 1/2"M'12.003,200.0038,400.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.001,500,000.001,500,000.00Sub Total : 4,509,400.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh8.00450,000.003,600,000.000.802.108.002.0026.882Pintu PVC untuk Kamar Mandi70x200Bh2.00350,000.00700,000.000.702.002.002.005.603Engsel Pintu 4"Bh24.0010,000.00240,000.004Kunci Pintu StandardSet8.0075,000.00600,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh8.00150,000.001,200,000.003.600.088.002.004.616Pasang Kaca Mati pada VentilasiBh2.0050,000.00100,000.007Accessories dan lain-lainLs2.00150,000.00300,000.00Sub Total : 6,740,000.00JPEKERJAAN PENGECATAN1Cat Dinding Bagian LuarSetara Vinilex WaterboundM2126.1621,000.002,649,360.002Cat Dinding Bagian DalamSetara Nippon PaintM2293.4714,000.004,108,623.403Cat Plafond GypsumSetara Nippon PaintM2111.0014,000.001,554,000.004Cat Kilat untuk ListplankSetara Bee BrandM244.4025,000.001,110,000.00

Sub Total : 9,421,983.40KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM31.261,029,381.001,297,020.060.631.262Finsihing Akhir terhadap Penyelesaian hasil Check ListM245.005,000.00225,000.003Pembersihan AkhirLs1.00150,000.00150,000.004Test Comissioning Instalasi Listrik dan Air BersihLs1.00100,000.00100,000.00Sub Total : 1,772,020.06

JUMLAH KESELURUHAN ( A S/D K ) .............................................................................................225,072,288.955,001,606PROFIT 10% ...............................................................................................22,507,228.90JUMLAH TERMASUK PROFIT ..............................................................................247,579,517.85DIBULATKAN ......................................................................................................247,579,000.005,501,756

Page : 02

JAKARTA, .. MEI 2015DIKETAHUI / DISETUJUI :DIAJUKAN OLEH :PT. .................................................

..........................................Direktur Utama

Type 36lt72RENCANA ANGGARAN BIAYA

Nama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 36/72 Lokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'20.0025,472.50509,450.0079.2Sub Total : 509,450.00BPEKERJAAN TANAH1Galian Tanah danM310.5836,925.00390,481.8842.000.400.406.7221.1510.5752Urugan Tanah kembaliM30.8821,100.0018,594.3842.000.251.1011.551.760.881253Penimbunan Peninggian LantaiM35.29103,650.00548,049.3810.585.28754Pemadatan Tanah timbunan untuk LantaiM21.7612,660.0022,313.253.531.76250.0Sub Total : 957,125.640CPEKERJAAN KONSTRUKSI BETON0.001Pondasi Batu KaliM36.70893,522.405,984,366.2742.000.250.404.2013.406.69752Sloof Beton Bertulang150x200Beton Cor 1:2:3M30.712,820,529.001,988,472.9542.000.150.201.261.410.7053Kolom Jepit Beton Bertulang100x150Beton Cor 1:2:3M30.404,433,033.001,779,862.7514.003.800.100.150.800.800.40154Plat Daak / Luifel dan Plat CanopyM311.003,102,581.9034,128,400.9022.00115Ring Balok Beton Bertulang100x150Beton Cor 1:2:3M30.344,325,163.001,479,205.7542.000.100.150.630.680.3420.0Sub Total : 45,360,308.620DPEKERJAAN DINDING BATA DAN KUSEN KAYU0.001Pasangan Hebel M2116.56153,980.6517,948,716.2142.003.800.85135.66233.13116.564752Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2209.8258,141.3612,199,019.57419.63209.816553Kusen Pintu Almunium80x250Pintu UtamaBh2.00350,000.00700,000.004.0024Kusen Pintu Almunium80x210Pintu Kamar TidurBh2.00250,000.00500,000.004.0025Kusen Pintu Almunium70x210Pintu Kamar MandiBh1.00240,000.00240,000.002.0016Kusen Jendela 2 lubang130x160AlmuniumBh1.00450,000.00450,000.003.202.0017Kusen Jendela 1 lubang70x160AlmuniumBh3.00275,000.00825,000.002.106.0038Ventilasi Kamar Mandi50x40AlmuniumBh1.00150,000.00150,000.005.302.0010.0Sub Total : 33,012,735.780EPEKERJAAN ATAP DAN PLAFOND0.001Rangka Atap Baja RinganM265.47110,000.007,201,425.00130.9465.46752Atap Genteng Metal tebal 0.30M265.4755,000.003,600,712.50130.9465.46753Rabung Metal tebal 0.30M'7.3045,000.00328,500.0014.607.34Listplank Papan GRC tebal 8 mmM'22.2025,000.00555,000.0044.4022.25Plafong Gypsum tebal 8 mmRangka Metal FuringM255.5060,000.003,330,000.00111.0055.56List Plafond GypsumM'26.1312,000.00313,500.0052.2526.1250.0Sub Total : 15,329,137.500FPEKERJAAN KERAMIK0.001Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M32.47893,522.402,204,766.524.942.46752Lantai Keramik 40x40 cmSetara MuliaM238.20161,910.626,185,390.4676.4138.20253Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM22.02164,765.12332,232.394.032.01644Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M211.20157,760.121,766,913.3422.4011.25Dinding Keramik Dapur 20x25 cm - tinggi 80M21.20157,760.12189,312.142.401.20.0Sub Total : 10,678,614.850GPEKERJAAN SANITARY0.001Kloset Jongkok PorseleinBh1.00150,000.00150,000.002.0012Floor DrainBh1.0025,000.0025,000.002.0013Kran Air Kamar MandiBh1.0025,000.0025,000.002.0014Kitchen Zink + KranSet1.00650,000.00650,000.002.001Sub Total : 850,000.00

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.0065,000.00650,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'4.0021,000.0084,000.008Pipa PVC Kls. D - dia. 3"M'4.0013,000.0052,000.009Pipa PVC Kls. AW - dia. 1/2"M'12.003,200.0038,400.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.001,500,000.001,500,000.000.0Sub Total : 4,509,400.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA0.01Pintu Panil Kayu Meranti80x210Cat KilatBh4.00450,000.001,800,000.000.802.104.002.0013.442Pintu PVC untuk Kamar Mandi70x200Bh1.00350,000.00350,000.000.702.001.002.002.803Engsel Pintu 4"Bh12.0010,000.00120,000.004Kunci Pintu StandardSet4.0075,000.00300,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh4.00150,000.00600,000.003.600.084.002.002.306Pasang Kaca Mati pada VentilasiBh1.0050,000.0050,000.007Accessories dan lain-lainLs1.00150,000.00150,000.000.0Sub Total : 3,370,000.00JPEKERJAAN PENGECATAN0.01Cat Dinding Bagian LuarSetara Vinilex WaterboundM231.5421,000.00662,340.00126.1631.542Cat Dinding Bagian DalamSetara Nippon PaintM2122.0014,000.001,708,000.00293.4773.373Cat Plafond GypsumSetara Nippon PaintM227.7514,000.00388,500.00111.0027.754Cat Kilat untuk ListplankSetara Bee BrandM213.9525,000.00348,750.0044.4011.100.00.00.00.0Sub Total : 3,107,590.000.00.0KPEKERJAAN LAIN-LAIN0.00.00.01Screed Lantai Carport camp 1:2:3 T = 7 CMM31.051,029,381.001,080,850.052.101.052Finsihing Akhir terhadap Penyelesaian hasil Check ListM222.505,000.00112,500.0045.0022.503Pembersihan AkhirLs1.00150,000.00150,000.001.000.50Test Comissioning Instalasi Listrik dan Air BersihLs1.00100,000.00100,000.001.000.50Sub Total : 1,443,350.05

JUMLAH KESELURUHAN ( A S/D K )119,127,712.443,309,103PPN 10% 11,912,771.24JUMLAH 131,040,483.68DIBULATKAN 131,040,000.002,912,0001,820,000.00

Page : 02


..........................................Direktur Utama

Type 36lt60 (2)RENCANA ANGGARAN BIAYA

PEKERJAAN :Rumah Type 36/60 (koppel)LOKASI :bogor


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'20.0025,472.50509,450.00Sub Total : 509,450.00BPEKERJAAN TANAH1Galian Tanah danM321.1536,925.00780,963.7542.000.400.406.7270.5011.123.252Urugan Tanah kembaliM31.7621,100.0037,188.7542.000.251.1011.5534.50183Penimbunan Peninggian LantaiM310.58103,650.001,096,098.7549.007.241.254Pemadatan Tanah timbunan untuk LantaiM23.5312,660.0044,626.50Sub Total : 1,914,251.25CPEKERJAAN KONSTRUKSI BETON1Pondasi Batu KaliM313.40893,522.4011,968,732.5542.000.250.404.207.402Sloof Beton Bertulang150x200Beton Cor 1:2:3M31.412,820,529.003,976,945.8942.000.150.201.260.051.65333Kolom Jepit Beton Bertulang100x150Beton Cor 1:2:3M30.804,433,033.003,559,725.5014.003.800.100.150.800.0750.01504Plat Daak / Luifel dan Plat CanopyM322.003,102,581.9068,256,801.805Ring Balok Beton Bertulang100x150Beton Cor 1:2:3M30.684,325,163.002,958,411.4942.000.100.150.63Sub Total : 90,720,617.23DPEKERJAAN DINDING BATA DAN KUSEN KAYU1Pasangan Bata, camp. 1:4( Pas. 1/2 Batu )M2233.13109,986.1825,641,023.1542.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2419.6358,141.3624,398,039.143Kusen Pintu Almunium80x250Pintu UtamaBh4.00350,000.001,400,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh4.00250,000.001,000,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh2.00240,000.00480,000.006Kusen Jendela 2 lubang130x160AlmuniumBh2.00450,000.00900,000.003.207Kusen Jendela 1 lubang70x160AlmuniumBh6.00275,000.001,650,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh2.00150,000.00300,000.005.30Sub Total : 55,769,062.29EPEKERJAAN ATAP DAN PLAFOND85.94451Rangka Atap Baja RinganM2130.94110,000.0014,402,850.0094.9485.5104.752Atap Genteng Metal tebal 0.30M2130.9455,000.007,201,425.004.3104.753Rabung Metal tebal 0.30M'14.6045,000.00657,000.0052311.684Listplank Papan GRC tebal 8 mmM'44.4025,000.001,110,000.003.835.525Plafong Gypsum tebal 8 mmRangka Metal FuringM2111.0060,000.006,660,000.004.418604651213.255813953588.806List Plafond GypsumM'52.2512,000.00627,000.0036.255813953559.255813953541.80Sub Total : 30,658,275.0023.2558139535FPEKERJAAN KERAMIK68.41Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M34.94893,522.404,409,533.043.152.522Lantai Keramik 40x40 cmSetara MuliaM276.41161,910.6212,370,780.923Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM24.03164,765.12664,464.784Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M222.40157,760.123,533,826.695Dinding Keramik Dapur 20x25 cm - tinggi 80M22.40157,760.12378,624.292.000.81.603.003Sub Total : 21,357,229.72GPEKERJAAN SANITARY1Kloset Jongkok PorseleinBh2.00150,000.00300,000.002Floor DrainBh2.0025,000.0050,000.003Kran Air Kamar MandiBh2.0025,000.0050,000.002.22222222224Kitchen Zink + KranSet2.00650,000.001,300,000.005Bak Mandi Fiber uk 0,3 m3bh2.00450,000.00900,000.00Sub Total : 1,700,000.00



HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.0065,000.00650,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'4.0021,000.0084,000.008Pipa PVC Kls. D - dia. 3"M'4.0013,000.0052,000.009Pipa PVC Kls. AW - dia. 1/2"M'12.003,200.0038,400.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.001,500,000.001,500,000.00Sub Total : 4,509,400.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh8.00450,000.003,600,000.000.802.108.002.0026.882Pintu PVC untuk Kamar Mandi70x200Bh2.00350,000.00700,000.000.702.002.002.005.603Engsel Pintu 4"Bh24.0010,000.00240,000.004Kunci Pintu StandardSet8.0075,000.00600,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh8.00150,000.001,200,000.003.600.088.002.004.616Pasang Kaca Mati pada VentilasiBh2.0050,000.00100,000.007Accessories dan lain-lainLs2.00150,000.00300,000.00Sub Total : 6,740,000.00JPEKERJAAN PENGECATAN1Cat Dinding Bagian LuarSetara Vinilex WaterboundM2126.1621,000.002,649,360.002Cat Dinding Bagian DalamSetara Nippon PaintM2293.4714,000.004,108,623.403Cat Plafond GypsumSetara Nippon PaintM2111.0014,000.001,554,000.004Cat Kilat untuk ListplankSetara Bee BrandM244.4025,000.001,110,000.00

Sub Total : 9,421,983.40KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM31.261,029,381.001,297,020.060.631.262Finsihing Akhir terhadap Penyelesaian hasil Check ListM245.005,000.00225,000.003Pembersihan AkhirLs1.00150,000.00150,000.004Test Comissioning Instalasi Listrik dan Air BersihLs1.00100,000.00100,000.00Sub Total : 1,772,020.06


Page : 02


..........................................Direktur Utama

type45RENCANA ANGGARAN BIAYA

Nama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 45/90Lokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'45.0033,000.001,485,000.003345Sub Total : 1,485,000.00BPEKERJAAN TANAH1Galian Tanah danM313.7836,925.00508,641.8842.000.400.406.7214.702Urugan Tanah kembaliM34.0821,100.0086,114.3842.000.251.1011.553Penimbunan Peninggian LantaiM38.49103,650.00879,729.384Pemadatan Tanah timbunan untuk LantaiM245.0012,660.00569,700.00Sub Total : 1,474,485.64CPEKERJAAN KONSTRUKSI BETON1Pondasi Batu KaliM315.30893,522.4013,670,892.7242.000.250.404.202Sloof Beton Bertulang150x200Beton Cor 1:2:3M34.402,820,529.0012,410,327.6042.000.150.201.263Kolom Jepit Beton Bertulang100x150Beton Cor 1:2:3M32.204,433,033.009,752,672.6014.003.800.100.150.804Plat Daak / Luifel dan Plat CanopyM30.303,102,581.90930,774.575Ring Balok Beton Bertulang100x150Beton Cor 1:2:3M32.104,325,163.009,082,842.3042.000.100.150.63Sub Total : 45,847,509.79DPEKERJAAN DINDING BATA DAN KUSEN KAYU1Pasangan dinding hebelM2133.00153,980.6520,479,426.7242.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2266.0031,200.008,299,200.003Kusen Pintu Almunium80x250Pintu UtamaBh2.00550,000.001,100,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh2.00500,000.001,000,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh1.00325,000.00325,000.006Kusen Jendela 2 lubang130x160AlmuniumBh4.00525,000.002,100,000.003.207Kusen Jendela 1 lubang70x160AlmuniumBh2.00335,000.00670,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh1.00150,000.00150,000.005.30Sub Total : 34,123,626.72EPEKERJAAN ATAP DAN PLAFOND1Rangka Atap Baja RinganM288.00144,200.0012,689,600.0074.00902Atap Genteng Metal tebal 0.30M288.0075,200.006,617,600.00763Rabung Metal tebal 0.30M'8.0063,200.00505,600.004Listplank Papan GRC tebal 8 mmM'22.0042,000.00924,000.005Plafong Gypsum tebal 8 mmRangka Metal FuringM271.0078,000.005,538,000.006List Plafond GypsumM'65.0022,000.001,430,000.00Sub Total : 27,704,800.00FPEKERJAAN KERAMIK1Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M33.15893,522.402,814,595.562Lantai Keramik 40x40 cmSetara MuliaM242.00161,910.626,800,246.043Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM23.00155,400.00466,200.004Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M211.00157,760.121,735,361.325Dinding Keramik Dapur 20x25 cm - tinggi 80M23.60157,760.12567,936.43Sub Total : 12,384,339.35GPEKERJAAN SANITARY1Kloset Jongkok PorseleinBh1.00350,000.00350,000.002Floor DrainBh1.0055,000.0055,000.003Kran Air Kamar MandiBh1.0025,000.0025,000.004Kitchen Zink + KranSet1.00750,000.00750,000.00Sub Total : 1,180,000.00

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.00150,000.001,500,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'8.0055,000.00440,000.008Pipa PVC Kls. D - dia. 3"M'8.0043,000.00344,000.009Pipa PVC Kls. AW - dia. 1/2"M'12.0013,000.00156,000.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.002,500,000.002,500,000.00Sub Total : 7,125,000.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh4.00550,000.002,200,000.000.802.104.002.0013.442Pintu PVC untuk Kamar Mandi70x200Bh1.00450,000.00450,000.000.702.001.002.002.803Engsel Pintu 4"Bh12.0035,000.00420,000.004Kunci Pintu StandardSet4.00112,000.00448,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh10.00175,000.001,750,000.003.600.0810.002.005.766Pasang Kaca Mati pada VentilasiBh2.0050,000.00100,000.007Accessories dan lain-lainLs1.00107,996.00107,996.00Sub Total : 5,475,996.00JPEKERJAAN PENGECATAN1Cat Dinding Bagian LuarSetara Vinilex WaterboundM267.0034,000.002,278,000.002Cat Dinding Bagian DalamSetara Nippon PaintM2140.5032,000.004,496,000.003Cat Plafond GypsumSetara Nippon PaintM271.0032,000.002,272,000.004Cat Kilat untuk ListplankSetara Bee BrandM27.5025,000.00187,500.00

Sub Total : 9,233,500.00KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM30.701,029,381.00720,566.702Finsihing Akhir terhadap Penyelesaian hasil Check ListM245.0010,000.00450,000.003Pembersihan AkhirLs1.00500,000.00500,000.004Test Comissioning Instalasi Listrik dan Air BersihLs1.00255,000.00255,000.00Sub Total : 1,925,566.70

JUMLAH KESELURUHAN ( A S/D K )147,959,824.203,287,996PPN 10% 14,795,982.42JUMLAH 162,755,806.62DIBULATKAN 162,750,000.003,616,6673,616,666.67Page : 0294.5


..........................................Direktur Utama

type54lt105RENCANA ANGGARAN BIAYA

Nama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 54/105Lokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'34.0033,000.001,122,000.0042.00Sub Total : 1,122,000.00BPEKERJAAN TANAH1Galian Tanah danM321.0036,925.00775,425.0042.000.400.406.7217.702Urugan Tanah kembaliM33.2021,100.0067,520.0042.000.251.1011.553Penimbunan Peninggian LantaiM311.11103,650.001,151,551.5010.804Pemadatan Tanah timbunan untuk LantaiM244.0012,660.00557,040.00Sub Total : 1,994,496.50CPEKERJAAN KONSTRUKSI BETON1Pondasi Batu KaliM314.00893,522.4012,509,313.6042.000.250.404.2026.552Sloof Beton Bertulang150x200Beton Cor 1:2:3M34.702,820,529.0013,256,486.3042.000.150.201.263Kolom Jepit Beton Bertulang100x150Beton Cor 1:2:3M33.404,433,033.0015,072,312.2014.003.800.100.150.804Plat Daak / Luifel dan Plat CanopyM31.503,102,581.904,653,872.855Ring Balok Beton Bertulang100x150Beton Cor 1:2:3M33.304,325,163.0014,273,037.9042.000.100.150.63Sub Total : 59,765,022.85DPEKERJAAN DINDING BATA DAN KUSEN KAYU1Pasangan hebelM2172.00153,980.6526,484,672.1442.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2344.0031,200.0010,732,800.003Kusen Pintu Almunium80x250Pintu UtamaBh2.00550,000.001,100,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh2.00500,000.001,000,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh1.00325,000.00325,000.006Kusen Jendela 2 lubang130x160AlmuniumBh4.00525,000.002,100,000.003.207Kusen Jendela 1 lubang70x160AlmuniumBh2.00335,000.00670,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh1.00150,000.00150,000.005.30Sub Total : 42,562,472.14EPEKERJAAN ATAP DAN PLAFOND1Rangka Atap Baja RinganM299.70144,200.0014,376,740.00108.0094.002Atap Genteng Metal tebal 0.30M299.7075,200.007,497,440.003Rabung Metal tebal 0.30M'11.0063,200.00695,200.004Listplank Papan GRC tebal 8 mmM'32.0042,000.001,344,000.005Plafong Gypsum tebal 8 mmRangka Metal FuringM282.0078,000.006,396,000.006List Plafond GypsumM'72.0022,000.001,584,000.00Sub Total : 31,893,380.00FPEKERJAAN KERAMIK1Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M33.78893,522.403,377,514.673.782Lantai Keramik 40x40 cmSetara MuliaM252.00161,910.628,419,352.243Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM23.00155,400.00466,200.004Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M211.00157,760.121,735,361.325Dinding Keramik Dapur 20x25 cm - tinggi 80M23.60157,760.12567,936.43Sub Total : 14,566,364.66GPEKERJAAN SANITARY1Kloset Jongkok PorseleinBh1.00350,000.00350,000.002Floor DrainBh1.0055,000.0055,000.003Kran Air Kamar MandiBh1.0025,000.0025,000.004Kitchen Zink + KranSet1.00750,000.00750,000.00Sub Total : 1,180,000.00

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.00150,000.001,500,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'7.0055,000.00385,000.008Pipa PVC Kls. D - dia. 3"M'7.0043,000.00301,000.009Pipa PVC Kls. AW - dia. 1/2"M'14.0013,000.00182,000.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.002,500,000.002,500,000.00Sub Total : 7,053,000.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh4.00550,000.002,200,000.000.802.104.002.0013.442Pintu PVC untuk Kamar Mandi70x200Bh1.00450,000.00450,000.000.702.001.002.002.803Engsel Pintu 4"Bh12.0035,000.00420,000.004Kunci Pintu StandardSet4.00112,000.00448,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh10.00175,000.001,750,000.003.600.0810.002.005.766Pasang Kaca Mati pada VentilasiBh2.0050,000.00100,000.007Accessories dan lain-lainLs1.00109,996.00109,996.00Sub Total : 5,477,996.00JPEKERJAAN PENGECATAN1Cat Dinding Bagian LuarSetara Vinilex WaterboundM288.5634,000.003,011,040.002Cat Dinding Bagian DalamSetara Nippon PaintM2170.0032,000.005,440,000.003Cat Plafond GypsumSetara Nippon PaintM275.0032,000.002,400,000.004Cat Kilat untuk ListplankSetara Bee BrandM212.0025,000.00300,000.00

Sub Total : 11,151,040.00KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM30.701,029,381.00720,566.702Finsihing Akhir terhadap Penyelesaian hasil Check ListM245.0010,000.00450,000.003Pembersihan AkhirLs1.00500,000.00500,000.004Test Comissioning Instalasi Listrik dan Air BersihLs1.00255,000.00255,000.00Sub Total : 1,925,566.70


Page : 02


..........................................Direktur Utama

Type 90 typeARENCANA ANGGARAN BIAYANama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 90/120 Type ALokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'86.0033,000.002,838,000.00Sub Total : 2,838,000.00BPEKERJAAN TANAH1Galian tanah M374.0073,850.005,464,900.0042.000.400.406.722Urugan tanah kembaliM340.0021,100.00844,000.0042.000.251.1011.553Perataan / buang sisa galianM234.00103,650.003,524,100.004Urugan pasir bawah lantai tb.5cm5.0012,660.0063,300.00Sub Total : 9,896,300.00

CPEKERJAAN PASANGAN Pasangan Hebelm2228.00153,980.6535,107,588.66Plesteranm3164.0043,680.007,163,520.00Sponenganm'135.0022,000.002,970,000.00Pondasi batu kalim328.00893,522.4025,018,627.20Sub Total : 70,259,735.86DPEKERJAAN BETON1Beton Foot Platm32.035,808,060.0011,790,361.802Beton sloof m31.704,330,722.607,362,228.423Beton balok lt 1m32.127,979,459.4016,916,453.934Beton balok Ring Atapm31.307,979,459.4010,373,297.225Beton kolom lt 1m31.506,761,160.0010,141,740.006Beton kolom lt 2m30.906,579,801.005,921,820.907Kolom dan Ring praktism30.705,859,601.204,101,720.848Plat lantaim32.214,965,887.0010,974,610.279Tangga Betonm30.705,173,858.803,621,701.1610Beton Plat Perapet m30.454,941,999.002,223,899.55Sub Total : 83,427,834.09EPEKERJAAN KOSEN, PINTU & JENDELA1Kusen Kayu Kamper/Bengkirai PJ1-3,P1-480x250Pintu Utamam'44.00175,000.007,700,000.002Daun Jendela Kayu80x210Pintu Kamar Tidurm24.001,330,000.005,320,000.003Pintu Panel Solid PJ1, PJ3, PJ4 + acc70x210Pintu Kamar Mandibh3.002,005,266.206,015,798.603241084Pintu Panel Kaca PJ2, PJ4 + acc130x160Almuniumbh2.001,709,866.203,419,732.403.205Pintu Double Teakwood + acc70x160Almuniumbh3.00910,000.002,730,000.002.106Pintu Teakwood + Melaminto + acc50x40Almuniumbh2.001,050,000.002,100,000.005.307Kusen Aluminiumm'33.00133,000.004,389,000.008Daun Jendela Aluminiumm'12.00133,000.001,596,000.009Pintu PVCbh1.00630,000.00630,000.0010Pintu Besi + accbh1.001,715,000.001,715,000.0011Kaca 5 mmm212.00315,000.003,780,000.0012Railing tangga + balkon m211.00560,000.006,160,000.00Sub Total : 45,555,531.00FPEKERJAAN LANTAI & PLAFOND1Lantai keramik 60x60 lt 1m242.00237,250.009,964,500.002Lantai keramik 60x60 lt 2m238.00232,596.008,838,648.003Lantai keramik teras lt 1 dan 2m29.00230,504.302,074,538.704Lantai keramik teras sampingm29.50225,244.502,139,822.755Lantai keramik KM lt 1 dan 2m210.75202,020.002,171,715.006Dinding keramik KM + bak KM 20x25 m246.00205,088.169,434,055.187Keramik meja dapur m25.00205,088.161,025,440.788Lantai kerja bawah keramikm285.0033,350.202,834,767.009Plafond gipsumm285.0097,500.008,287,500.0010Plafond kalsiboardm223.00123,500.002,840,500.0011List tepi plafondm'152.0016,250.002,470,000.00Sub Total : 118,007,018.41

GPEKERJAAN ATAP1Rangka Atap Baja Ringanm2112.00144,200.0016,150,400.0099.00128.702Atap Genteng Metal tebal 0.30m2112.0075,200.008,422,400.0099.00128.703Rabung Metal tebal 0.30m214.3063,200.00903,760.0011.0014.304Listplank Papan GRC tebal 8 mmm232.0042,000.001,344,000.0032.0041.605Plafong Gypsum tebal 8 mmm'88.0078,000.006,864,000.0082.00106.606List Plafond Gypsumm'97.0022,000.002,134,000.0072.0093.60

Sub Total : 35,818,560.00

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIRCloset duduk bh3.001,560,000.004,680,000.001,300,000.001,560,000.00Closet jongkok bh1.00330,000.00330,000.00100,000.00120,000.00Bak airunit3.00480,000.001,440,000.00400,000.00480,000.00Floor drainbh3.0060,000.00180,000.0050,000.0060,000.00Kran air bh5.0090,000.00450,000.0075,000.0090,000.00Washbak meja dapurbh1.00420,000.00420,000.00350,000.00420,000.00Wastafel bh2.00420,000.00840,000.00350,000.00420,000.00Pompa air & instalasils1.001,200,000.001,200,000.001,000,000.001,200,000.00Instalasi air kotor & bersih 0.00.00.0- Instalasi air bersihls1.005,400,000.005,400,000.004,500,000.005,400,000.00- Instalasi air kotor & air hujanls1.005,850,000.005,850,000.004,500,000.005,850,000.00Septictank Biofilter (kap 0.75m3)unit1.003,000,000.003,000,000.002,500,000.003,000,000.00Groundtankunit1.002,400,000.002,400,000.002,000,000.002,400,000.00Water Heater Electricunit1.001,800,000.001,800,000.001,500,000.001,800,000.00Sub Total : 27,990,000.00

IPEKERJAAN LISTRIK1Lampu PL + Plafond fittingbh18.00120,960.002,177,280.00145,152.00840001008001209602Stop kontak Brocobh14.0025,920.00362,880.0031,104.00180002160025920Saklar Seri Brocobh5.0034,560.00172,800.0041,472.002400028800345604Saklar Engkel Brocobh8.0025,920.00207,360.0031,104.001800021600259205Instalasi Titik lamputtk18.00155,520.002,799,360.00186,624.001080001296001555206Instalasi Titik Stop kontakttk14.00155,520.002,177,280.00186,624.001080001296001555207Lampu Taman + Wall Lamp + instalasittk5.00345,600.001,728,000.00414,720.002400002880003456008Ceiling / Exhaust Fanbh3.00864,000.002,592,000.001,036,800.006000007200008640009Panel Lt 1&2(MCB, Kabel wiring)unit2.002,166,000.004,332,000.002,599,200.0090000010800001296000

Sub Total : 16,548,960.00KPEKERJAAN PENGECATAN1Cat dinding ex CatylaxSetara Vinilex WaterboundM2372.0034,000.0012,648,000.002Cat plafondSetara Nippon PaintM285.0021,000.001,785,000.00Sub Total : 14,433,000.00LPEKERJAAN CARPORT & FINISHINGPaving carportm215.00121,500.001,822,500.00Finish garis ornamen tampakm212.45225,000.002,801,250.00Sub Total : 4,623,750.00LPEKERJAAN PAGAR BELAKANG T=2m 1Galian Pondasim312.0033,000.00396,000.002Urugan kembalim35.9012,000.0070,800.003Pondasi Batu Kalim32.05893,522.401,831,720.924Pekerjaan Sloof Praktism30.612,405,957.001,467,633.775Pekerjaan Ring dan Kolom praktism30.312,405,957.00745,846.676Pasang batu bata t= 2 mm222.00109,986.182,419,695.967Plesteran m245.0031,200.001,404,000.00Sub Total : 8,335,697.32

JUMLAH KESELURUHAN 437,734,386.684,863,715PPN 10%43,773,438.67JUMLAH481,507,825.35DIBULATKAN 481,500,000.005,350,000

Page : 02


..........................................Direktur Utama

Type 90 typebRENCANA ANGGARAN BIAYA

PEKERJAAN :type 90/120 atap plat betonLOKASI :bogor


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'86.0025,472.502,190,635.00Sub Total : 2,190,635.00BPEKERJAAN TANAH1Galian Tanah dan Urugan Tanah kembaliM374.0036,925.002,732,450.0042.000.400.406.72108.0032.402Penimbunan Peninggian LantaiM340.00103,650.004,146,000.0042.000.251.1011.553Pemadatan Tanah timbunan untuk LantaiM234.0012,660.00430,440.005.00Sub Total : 7,308,890.00CPEKERJAAN KONSTRUKSI BETONERROR:#REF!1Pondasi Menerus, Cor Beton camp. 1:3:525 x 40 cmM3ERROR:#REF!893,522.40ERROR:#REF!42.000.250.404.202Sloof Beton Bertulang200x350Beton Cor 1:2:3M3ERROR:#REF!2,820,529.00ERROR:#REF!42.000.150.201.263Kolom Jepit Beton Bertulang150*400Beton Cor 1:2:3M3ERROR:#REF!4,433,033.00ERROR:#REF!14.003.800.100.150.804Plat Daak / Luifel dan Plat CanopyM3ERROR:#REF!3,102,581.90ERROR:#REF!5Ring Balok Beton Bertulang150*250Beton Cor 1:2:3M3ERROR:#REF!4,325,163.00ERROR:#REF!42.000.100.150.630.0Sub Total : ERROR:#REF!DPEKERJAAN DINDING BATA DAN KUSEN KAYU0.01Pasangan Bata, camp. 1:4( Pas. 1/2 Batu )M2ERROR:#REF!109,986.18ERROR:#REF!42.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2ERROR:#REF!58,141.36ERROR:#REF!3Kusen Pintu Almunium80x250Pintu UtamaBh44.00350,000.0015,400,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh4.00250,000.001,000,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh3.00240,000.00720,000.006Kusen Jendela 2 lubang130x160AlmuniumBh2.00450,000.00900,000.003.207Kusen Jendela 1 lubang70x160AlmuniumBh3.00275,000.00825,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh2.00150,000.00300,000.005.3033.00Sub Total : ERROR:#REF!EPEKERJAAN ATAP DAN PLAFOND0.0

1plat lantai 2m39.604,850,000.0046,560,000.002Atap Plat Betonm35.854,850,000.0028,372,500.009.63Plafong Gypsum tebal 8 mmRangka Metal FuringM210.7560,000.00645,000.004List Plafond GypsumM'46.0012,000.00552,000.005.00Sub Total : 76,129,500.00FPEKERJAAN KERAMIKERROR:#REF!1Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M3ERROR:#REF!893,522.40ERROR:#REF!2Lantai Keramik 40x40 cmSetara MuliaM2ERROR:#REF!161,910.62ERROR:#REF!3Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM2ERROR:#REF!164,765.12ERROR:#REF!4Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M2ERROR:#REF!157,760.12ERROR:#REF!5Dinding Keramik Dapur 20x25 cm - tinggi 80M2ERROR:#REF!157,760.12ERROR:#REF!0.0Sub Total : ERROR:#REF!GPEKERJAAN SANITARY0.01Kloset Jongkok PorseleinBh112.00150,000.0016,800,000.002Floor DrainBh112.0025,000.002,800,000.003Kran Air Kamar MandiBh14.3025,000.00357,500.004Kitchen Zink + KranSet32.00650,000.0020,800,000.00Sub Total : 40,757,500.00



HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik18.00125,000.002,250,000.002Downlight Standard + Bola Lampu XLTitik14.0065,000.00910,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik8.0010,000.0080,000.005Saklar GandaTitik18.0015,000.00270,000.006MCB BoxSet14.00150,000.002,100,000.007Pipa PVC Kls. D - dia. 4"M'5.0021,000.00105,000.008Pipa PVC Kls. D - dia. 3"M'3.0013,000.0039,000.009Pipa PVC Kls. AW - dia. 1/2"M'2.003,200.006,400.0010Septictank Pas. Bata atau Bio Tank StandardUnit0.01,500,000.000.00.0Sub Total : 5,845,400.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELAERROR:#REF!1Pintu Panil Kayu Meranti80x210Cat KilatBhERROR:#REF!450,000.00ERROR:#REF!0.802.10ERROR:#REF!2.00ERROR:#REF!2Pintu PVC untuk Kamar Mandi70x200BhERROR:#REF!350,000.00ERROR:#REF!0.702.00ERROR:#REF!2.00ERROR:#REF!3Engsel Pintu 4"BhERROR:#REF!10,000.00ERROR:#REF!4Kunci Pintu StandardSetERROR:#REF!75,000.00ERROR:#REF!5Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBhERROR:#REF!150,000.00ERROR:#REF!3.600.08ERROR:#REF!2.00ERROR:#REF!6Pasang Kaca Mati pada VentilasiBhERROR:#REF!50,000.00ERROR:#REF!7Accessories dan lain-lainLsERROR:#REF!150,000.00ERROR:#REF!ERROR:#REF!Sub Total : ERROR:#REF!JPEKERJAAN PENGECATAN0.01Cat Dinding Bagian LuarSetara Vinilex WaterboundM2372.0021,000.007,812,000.002Cat Dinding Bagian DalamSetara Nippon PaintM285.0014,000.001,190,000.003Cat Plafond GypsumSetara Nippon PaintM20.014,000.000.04Cat Kilat untuk ListplankSetara Bee BrandM215.0025,000.00375,000.00

Sub Total : 9,377,000.00KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM312.001,029,381.0012,352,572.002Finsihing Akhir terhadap Penyelesaian hasil Check ListM25.905,000.0029,500.003Pembersihan AkhirLs2.05150,000.00307,500.004Test Comissioning Instalasi Listrik dan Air BersihLs0.61100,000.0061,000.00Sub Total : 12,750,572.00

JUMLAH KESELURUHAN ( A S/D K ) .............................................................................................ERROR:#REF!ERROR:#REF!PROFIT 10% ...............................................................................................ERROR:#REF!JUMLAH TERMASUK PROFIT ..............................................................................ERROR:#REF!DIBULATKAN ......................................................................................................ERROR:#REF!ERROR:#REF!

Page : 02


..........................................Direktur Utama

Type 90 typeA (2)RENCANA ANGGARAN BIAYANama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 90/120 type BLokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'86.0033,000.002,838,000.00Sub Total : 2,838,000.00BPEKERJAAN TANAH1Galian tanah M374.0073,850.005,464,900.0042.000.400.406.722Urugan tanah kembaliM340.0021,100.00844,000.0042.000.251.1011.553Perataan / buang sisa galianM234.00103,650.003,524,100.004Urugan pasir bawah lantai tb.5cm5.0012,660.0063,300.00Sub Total : 9,896,300.00

CPEKERJAAN PASANGAN Pasangan Hebelm2228.00153,980.6535,107,588.66Plesteranm3164.0043,680.007,163,520.00Sponenganm'135.0022,000.002,970,000.00Pondasi batu kalim328.00893,522.4025,018,627.20Sub Total : 70,259,735.86DPEKERJAAN BETON1Beton Foot Platm32.035,808,060.0011,790,361.802Beton sloof m31.704,330,722.607,362,228.423Beton balok lt 1m32.127,979,459.4016,916,453.934Beton balok Ring Atapm31.307,979,459.4010,373,297.225Beton kolom lt 1m31.506,761,160.0010,141,740.006Beton kolom lt 2m30.906,579,801.005,921,820.907Kolom dan Ring praktism30.705,859,601.204,101,720.848Plat lantaim32.214,965,887.0010,974,610.279Tangga Betonm30.705,173,858.803,621,701.1610Beton Plat Perapet m30.454,941,999.002,223,899.55Sub Total : 83,427,834.09EPEKERJAAN KOSEN, PINTU & JENDELA1Kusen Kayu Kamper/Bengkirai PJ1-3,P1-480x250Pintu Utamam'44.00175,000.007,700,000.002Daun Jendela Kayu80x210Pintu Kamar Tidurm24.001,330,000.005,320,000.003Pintu Panel Solid PJ1, PJ3, PJ4 + acc70x210Pintu Kamar Mandibh3.002,005,266.206,015,798.603241084Pintu Panel Kaca PJ2, PJ4 + acc130x160Almuniumbh2.001,709,866.203,419,732.403.205Pintu Double Teakwood + acc70x160Almuniumbh3.00910,000.002,730,000.002.106Pintu Teakwood + Melaminto + acc50x40Almuniumbh2.001,050,000.002,100,000.005.307Kusen Aluminiumm'33.00133,000.004,389,000.008Daun Jendela Aluminiumm'12.00133,000.001,596,000.009Pintu PVCbh1.00630,000.00630,000.0010Pintu Besi + accbh1.001,715,000.001,715,000.0011Kaca 5 mmm212.00315,000.003,780,000.0012Railing tangga + balkon m211.00560,000.006,160,000.00Sub Total : 45,555,531.00FPEKERJAAN LANTAI & PLAFOND1Lantai keramik 60x60 lt 1m242.00237,250.009,964,500.002Lantai keramik 60x60 lt 2m238.00232,596.008,838,648.003Lantai keramik teras lt 1 dan 2m29.00230,504.302,074,538.704Lantai keramik teras sampingm24.75225,244.501,069,911.385Lantai keramik KM lt 1 dan 2m25.38202,020.001,085,857.506Dinding keramik KM + bak KM 20x25 m223.00205,088.164,717,027.597Keramik meja dapur m25.00205,088.161,025,440.788Lantai kerja bawah keramikm285.0033,350.202,834,767.009Plafond gipsumm285.0097,500.008,287,500.0010Plafond kalsiboardm223.00123,500.002,840,500.0011List tepi plafondm'152.0016,250.002,470,000.00Sub Total : 111,134,221.95

GPEKERJAAN ATAP1plat atap betonm39.704,965,887.0048,169,103.9099.00128.709.6Sub Total : 48,169,103.9080.000.15124,014,092

HPEKERJAAN INSTALASI LISTRIK DAN INS. AIRCloset duduk bh3.001,560,000.004,680,000.001,300,000.001,560,000.00Closet jongkok bh1.00330,000.00330,000.00100,000.00120,000.00Bak airunit3.00480,000.001,440,000.00400,000.00480,000.00Floor drainbh3.0060,000.00180,000.0050,000.0060,000.00Kran air bh5.0090,000.00450,000.0075,000.0090,000.00Washbak meja dapurbh1.00420,000.00420,000.00350,000.00420,000.00Wastafel bh2.00420,000.00840,000.00350,000.00420,000.00Pompa air & instalasils1.001,200,000.001,200,000.001,000,000.001,200,000.00Instalasi air kotor & bersih 0.00.00.0- Instalasi air bersihls1.005,400,000.005,400,000.004,500,000.005,400,000.00- Instalasi air kotor & air hujanls1.005,850,000.005,850,000.004,500,000.005,850,000.00Septictank Biofilter (kap 0.75m3)unit1.003,000,000.003,000,000.002,500,000.003,000,000.00Groundtankunit1.002,400,000.002,400,000.002,000,000.002,400,000.00Water Heater Electricunit1.001,800,000.001,800,000.001,500,000.001,800,000.00Sub Total : 27,990,000.00

IPEKERJAAN LISTRIK1Lampu PL + Plafond fittingbh18.00120,960.002,177,280.00145,152.00840001008001209602Stop kontak Brocobh14.0025,920.00362,880.0031,104.001800021600259203Saklar Seri Brocobh5.0034,560.00172,800.0041,472.002400028800345604Saklar Engkel Brocobh8.0025,920.00207,360.0031,104.001800021600259205Instalasi Titik lamputtk18.00155,520.002,799,360.00186,624.001080001296001555206Instalasi Titik Stop kontakttk14.00155,520.002,177,280.00186,624.001080001296001555207Lampu Taman + Wall Lamp + instalasittk5.00345,600.001,728,000.00414,720.002400002880003456008Ceiling / Exhaust Fanbh3.00864,000.002,592,000.001,036,800.00600000720000864000Panel Lt 1&2(MCB, Kabel wiring)unit2.002,166,000.004,332,000.002,599,200.0090000010800001296000

Sub Total : 16,548,960.00KPEKERJAAN PENGECATAN1Cat dinding ex CatylaxSetara Vinilex WaterboundM2222.0034,000.007,548,000.002Cat plafondSetara Nippon PaintM266.0021,000.001,386,000.00Sub Total : 8,934,000.00LPEKERJAAN CARPORT & FINISHINGPaving carportm215.00121,500.001,822,500.00Finish garis ornamen tampakm212.55225,000.002,823,750.00Sub Total : 4,646,250.00LPEKERJAAN PAGAR BELAKANG T=2m 1Galian Pondasim312.0033,000.00396,000.002Urugan kembalim35.9012,000.0070,800.003Pondasi Batu Kalim32.05893,522.401,831,720.924Pekerjaan Sloof Praktism30.612,405,957.001,467,633.775Pekerjaan Ring dan Kolom praktism30.312,405,957.00745,846.676Pasang batu bata t= 2 mm222.00109,986.182,419,695.967Plesteran m245.0031,200.001,404,000.00Sub Total : 8,335,697.32

JUMLAH KESELURUHAN 437,735,634.124,863,729PROFIT 10% 43,773,563.41JUMLAH TERMASUK PROFIT481,509,197.53DIBULATKAN481,500,000.005,350,000

Page : 02


..........................................Direktur Utama

Type 90 typeA (2)qqRENCANA ANGGARAN BIAYANama Paket Pekerjaan : Pembangunan Perumahan Palm View Residence Limo-DepokPekerjaan : Rumah Type 90/120Lokasi: Kec. Limo - Depok


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'74.0025,472.501,884,965.00Sub Total : 1,884,965.00BPEKERJAAN TANAH1Galian tanah M374.0036,925.002,732,450.0042.000.400.406.722Urugan tanah kembaliM340.00103,650.004,146,000.0042.000.251.1011.553Perataan / buang sisa galianM234.0012,660.00430,440.004Urugan pasir bawah lantai tb.5cm5.00135,500.00677,500.00Sub Total : 7,986,390.00

CPEKERJAAN PASANGAN 1Pasang batu bata 1 : 6 lt 1m2120.0058,170.006,980,400.0042.003.800.85135.662Pasang batu bata 1 : 6 lt 2m397.0058,170.005,642,490.00Plesteran bata 1 : 6 lt 1m2228.0025,860.005,896,080.00Plesteran bata 1 : 6 lt 2m3164.0025,860.004,241,040.00Sponenganm'135.007,500.001,012,500.00Pondasi batu kalim328.00438,170.0012,268,760.00Sub Total : 36,041,270.00DPEKERJAAN BETON1Beton Foot Platm34.032,984,657.0012,028,167.712Beton sloof 15 x 30m32.402,405,957.005,774,296.803Beton balok lt 1m33.152,783,252.008,767,243.804Beton balok Ring Atapm32.472,783,252.006,867,674.315Beton kolom lt 1m32.102,539,302.005,332,534.206Beton kolom lt 2m31.302,539,302.003,301,092.607Kolom dan Ring praktism31.502,405,957.003,608,935.508Plat lantaim34.442,637,325.0011,709,723.004.569Tangga Betonm31.802,637,325.004,747,185.0010Beton Plat Perapet m31.602,405,957.003,849,531.20Sub Total : 65,986,384.12EPEKERJAAN KOSEN, PINTU & JENDELA1Kusen Kayu Kamper/Bengkirai PJ1-3,P1-480x250Pintu Utamam'86.2095,000.008,189,000.002Daun Jendela Kayu80x210Pintu Kamar Tidurm28.06400,000.003,224,000.003Pintu Panel Solid PJ1, PJ3, PJ4 + acc70x210Pintu Kamar Mandibh3.001,200,000.003,600,000.003241084Pintu Panel Kaca PJ2, PJ4 + acc130x160Almuniumbh2.00750,000.001,500,000.003.205Pintu Double Teakwood + acc70x160Almuniumbh3.00650,000.001,950,000.002.106Pintu Teakwood + Melaminto + acc50x40Almuniumbh3.00750,000.002,250,000.005.307Kusen Aluminiumm'47.6070,000.003,332,000.008Daun Jendela Aluminiumm'36.4070,000.002,548,000.009Pintu PVCbh1.00450,000.00450,000.0010Pintu Besi + accbh1.00850,000.00850,000.0011Kaca 5 mmm220.3087,500.001,776,250.0012Railing tangga + balkon m215.00400,000.006,000,000.00Sub Total : 35,669,250.00FPEKERJAAN LANTAI & PLAFOND1Lantai keramik 60x60 lt 1m247.00106,945.005,026,415.002Lantai keramik 60x60 lt 2m238.00106,945.004,063,910.003Lantai keramik teras lt 1 dan 2m29.0076,045.00684,405.004Lantai keramik teras sampingm29.5076,045.00722,427.505Lantai keramik KM lt 1 dan 2m210.7565,610.00705,307.506Dinding keramik KM + bak KM 20x25 m246.0075,530.003,474,380.007Keramik meja dapur m25.0075,530.00377,650.008Lantai kerja bawah keramikm285.0025,654.002,180,590.009Plafond gipsumm285.0075,000.006,375,000.0010Plafond kalsiboardm223.0095,000.002,185,000.0011List tepi plafondm'152.0012,500.001,900,000.00Sub Total : 80,570,585.00

GPEKERJAAN ATAP1Atap Plat betonm34.44128,670.00571,294.80

Page : 01Sub Total : 571,294.80

RENCANA ANGGARAN BIAYAPekerjaan Lokasi


HPEKERJAAN INSTALASI LISTRIK DAN INS. AIRCloset duduk bh3.001,300,000.003,900,000.00Closet jongkok bh1.00100,000.00100,000.00Bak airunit3.00400,000.001,200,000.00Floor drainbh3.0050,000.00150,000.00Kran air bh5.0075,000.00375,000.00Washbak meja dapurbh1.00350,000.00350,000.00Wastafel bh2.00350,000.00700,000.00Pompa air & instalasils1.001,000,000.001,000,000.00Instalasi air kotor & bersih 0.0- Instalasi air bersihls1.004,500,000.004,500,000.00- Instalasi air kotor & air hujanls1.004,500,000.004,500,000.00Septictank Biofilter (kap 0.75m3)unit1.002,500,000.002,500,000.00Groundtankunit1.002,000,000.002,000,000.00Water Heater Electricunit1.001,500,000.001,500,000.00Sub Total : 22,775,000.00

IPEKERJAAN LISTRIK1Lampu PL + Plafond fittingbh18.0070,000.001,260,000.002Stop kontak Brocobh14.0015,000.00210,000.003Saklar Seri Brocobh5.0020,000.00100,000.004Saklar Engkel Brocobh8.0015,000.00120,000.005Instalasi Titik lamputtk18.0090,000.001,620,000.006Instalasi Titik Stop kontakttk14.0090,000.001,260,000.007Lampu Taman + Wall Lamp + instalasittk5.00200,000.001,000,000.008Ceiling / Exhaust Fanbh3.00500,000.001,500,000.009Panel Lt 1&2(MCB, Kabel wiring)unit2.00750,000.001,500,000.00

Sub Total : 8,570,000.00JPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh15.00450,000.006,750,000.000.802.1015.002.0050.402Pintu PVC untuk Kamar Mandi70x200Bh3.00350,000.001,050,000.000.702.003.002.008.403Engsel Pintu 4"Bh30.0010,000.00300,000.004Kunci Pintu StandardSet15.0075,000.001,125,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh17.00150,000.002,550,000.003.600.0817.002.009.796Pasang Kaca Mati pada VentilasiBh6.0050,000.00300,000.007Accessories dan lain-lainLs1.00150,000.00150,000.00Sub Total : 12,225,000.00KPEKERJAAN PENGECATAN1Cat dinding ex CatylaxSetara Vinilex WaterboundM2392.0020,000.007,840,000.002Cat plafondSetara Nippon PaintM285.0017,000.001,445,000.00Sub Total : 9,285,000.00LPEKERJAAN CARPORT & FINISHINGPaving carportm216.0065,850.001,053,600.00Finish garis ornamen tampakm218.00250,000.004,500,000.00Sub Total : 5,553,600.00LPEKERJAAN PAGAR BELAKANG T=2m 1Galian Pondasim312.0025,000.00300,000.002Urugan kembalim34.8012,000.0057,600.003Pondasi Batu Kalim37.20438,170.003,154,824.004Pekerjaan Sloof Praktism30.682,405,957.001,624,020.985Pekerjaan Ring dan Kolom praktism30.522,405,957.001,245,082.756Pasang batu bata t= 2 mm230.0058,170.001,745,100.007Plesteran m260.0025,860.001,551,600.00Sub Total : 9,678,227.73


Page : 02


..........................................Direktur Utama

rukoRENCANA ANGGARAN BIAYA

PEKERJAAN :Ruko 5X12LOKASI :bogor


APEKERJAAN PERSIAPAN1Papan BouwplankKayu/Papan Sembarang KerasM'55.0025,472.501,400,987.50Sub Total : 1,400,987.50BPEKERJAAN TANAH1Galian Tanah dan Urugan Tanah kembaliM319.2036,925.00708,960.0042.000.400.406.7248.0019.202Penimbunan Peninggian LantaiM36.40103,650.00663,360.0042.000.251.1011.553Pemadatan Tanah timbunan untuk LantaiM255.0012,660.00696,300.00Sub Total : 2,068,620.00CPEKERJAAN KONSTRUKSI BETON1Pondasi Menerus, Cor Beton camp. 1:3:525 x 40 cmM3ERROR:#REF!893,522.40ERROR:#REF!42.000.250.404.200.3217.602Sloof Beton Bertulang200x350Beton Cor 1:2:3M3ERROR:#REF!2,820,529.00ERROR:#REF!42.000.150.201.263Kolom Jepit Beton Bertulang150*400Beton Cor 1:2:3M3ERROR:#REF!4,433,033.00ERROR:#REF!14.003.800.100.150.804Plat Daak / Luifel dan Plat CanopyM3ERROR:#REF!3,102,581.90ERROR:#REF!5Ring Balok Beton Bertulang150*250Beton Cor 1:2:3M3ERROR:#REF!4,325,163.00ERROR:#REF!42.000.100.150.63Sub Total : ERROR:#REF!DPEKERJAAN DINDING BATA DAN KUSEN KAYU1Pasangan Bata, camp. 1:4( Pas. 1/2 Batu )M2ERROR:#REF!109,986.18ERROR:#REF!42.003.800.85135.662Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2ERROR:#REF!58,141.36ERROR:#REF!3Kusen Pintu Almunium200x250Pintu UtamaBh1.00950,000.00950,000.004Kusen Pintu Almunium80x210Pintu Kamar TidurBh1.00250,000.00250,000.005Kusen Pintu Almunium70x210Pintu Kamar MandiBh2.00240,000.00480,000.006Kusen Jendela 2 lubang130x160AlmuniumBh1.00450,000.00450,000.003.207Kusen Jendela 1 lubang100x160AlmuniumBh1.00575,000.00575,000.002.108Ventilasi Kamar Mandi50x40AlmuniumBh2.00150,000.00300,000.005.30Sub Total : ERROR:#REF!EPEKERJAAN ATAP DAN PLAFOND1plat lantai 2M27.204,850,000.0034,920,000.007.22Atap Plat BetonM27.204,850,000.0034,920,000.003Plafong Gypsum tebal 8 mmRangka Metal FuringM'10.0060,000.00600,000.004List Plafond GypsumM'22.0012,000.00264,000.00

Sub Total : 70,704,000.00FPEKERJAAN KERAMIK1Screed Lantai tebal 7 cm, Beton Cor camp. 1:3:5M34.20893,522.403,752,794.084.202Lantai Keramik 40x40 cmSetara MuliaM2120.00161,910.6219,429,274.403Lantai Keramik Kamar Mandi 20x20 cmSetara MuliaM26.00164,765.12988,590.724Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.80M222.00157,760.123,470,722.645Dinding Keramik Dapur 20x25 cm - tinggi 80M27.20157,760.121,135,872.86Sub Total : 28,777,254.70GPEKERJAAN SANITARY1Kloset Jongkok PorseleinBh2.00150,000.00300,000.002Floor DrainBh2.0025,000.0050,000.003Kran Air Kamar MandiBh2.0025,000.0050,000.004Kitchen Zink + KranSet2.00650,000.001,300,000.00Sub Total : 1,700,000.00



HPEKERJAAN INSTALASI LISTRIK DAN INS. AIR1Instalasi Titik Penerangan dan Titik Stop KontakTitik15.00125,000.001,875,000.002Downlight Standard + Bola Lampu XLTitik10.0065,000.00650,000.003Stop KontakTitik5.0017,000.0085,000.004Saklar TunggalTitik3.0010,000.0030,000.005Saklar GandaTitik3.0015,000.0045,000.006MCB BoxSet1.00150,000.00150,000.007Pipa PVC Kls. D - dia. 4"M'16.0021,000.00336,000.008Pipa PVC Kls. D - dia. 3"M'16.0013,000.00208,000.009Pipa PVC Kls. AW - dia. 1/2"M'22.003,200.0070,400.0010Septictank Pas. Bata atau Bio Tank StandardUnit1.003,500,000.003,500,000.00Sub Total : 6,949,400.00IPEKERJAAN DAUN PINTU DAN DAUN JENDELA1Pintu Panil Kayu Meranti80x210Cat KilatBh4.00450,000.001,800,000.000.802.104.002.0013.442Pintu PVC untuk Kamar Mandi70x200Bh1.00350,000.00350,000.000.702.001.002.002.803Engsel Pintu 4"Bh12.0010,000.00120,000.004Kunci Pintu StandardSet4.0075,000.00300,000.005Jendela Panil Kaca tebal 5 mm60x120Incl. Engsel & GrendelBh10.00150,000.001,500,000.003.600.0810.002.005.766Pasang Kaca Mati pada VentilasiBh2.0050,000.00100,000.007Accessories dan lain-lainLs1.00150,000.00150,000.00Sub Total : 4,320,000.00JPEKERJAAN PENGECATAN1Cat Dinding Bagian LuarSetara Vinilex WaterboundM2144.0021,000.003,024,000.002Cat Dinding Bagian DalamSetara Nippon PaintM2144.0014,000.002,016,000.003Cat Plafond GypsumSetara Nippon PaintM2122.0014,000.001,708,000.00Sub Total : 6,748,000.00KPEKERJAAN LAIN-LAIN1Screed Lantai Carport camp 1:2:3 T = 7 CMM30.701,029,381.00720,566.702Finsihing Akhir terhadap Penyelesaian hasil Check ListM245.005,000.00225,000.003Pembersihan AkhirLs1.00150,000.00150,000.004Test Comissioning Instalasi Listrik dan Air BersihLs1.00100,000.00100,000.00Sub Total : 1,195,566.70

JUMLAH KESELURUHAN ( A S/D K ) .............................................................................................ERROR:#REF!ERROR:#REF!PROFIT 10% ...............................................................................................ERROR:#REF!JUMLAH TERMASUK PROFIT ..............................................................................ERROR:#REF!DIBULATKAN ......................................................................................................ERROR:#REF!ERROR:#REF!

Page : 02

MEDAN, 23 JANUARI 2013JAKARTA, .. MEI 2015ERROR:#REF!DIKETAHUI / DISETUJUI :DIAJUKAN OLEH :PT. .................................................

..........................................Direktur Utama

RekapitulasiREKAPITULASI ANGGARAN BIAYA PEMBANGUNAN RUMAH TYPE 45 DAN PRASARANAPADA PERUMAHAN DI JALAN TAPANULI / BROMO - MEDAN


1SARANA DAN PRASARANALs1.00582,453,000.00582,453,000.002RUMAH TYPE 45Unit12.00ERROR:#REF!ERROR:#REF!

TOTAL HARGA ..............................................................................ERROR:#REF!ERROR:#REF!

MEDAN, 23 JANUARI 2013DIKETAHUI / DISETUJUI :DIAJUKAN OLEH :PT. .................................................

........................................ANGKUP SINAGADirektur Utama

PrasaranaRENCANA ANGGARAN BIAYA

PEKERJAAN :PrasaranaLOKASI :Bromo - Medan


APEKERJAAN PERSIAPAN1Barak Kerja dan Gudang BahanM218.00949,655.0017,093,790.002Staking Out Site PlanM21,592.001,932.003,075,744.003Papan BouwplankKayu/Papan Sembarang KerasM'615.0021,950.0013,499,250.004Keamanan KerjaBulan5.002,500,000.0012,500,000.00Sub Total : 46,168,784.00BPEKERJAAN CLEARING1Pembersihan LahanM21,592.001,800.002,865,600.0042.000.400.406.722Land FillM31,592.0076,890.00122,408,880.00asumsi 1 meter42.000.251.1011.55Sub Total : 125,274,480.00CPEKERJAAN PAGAR 1Pondasi Batu Kali untuk Dinding Penahan TanahM398.82835,739.6082,587,787.2742.000.250.404.202Tembok Pas. Batu Bata 1/2 Bata 1 : 4tinggi 2 MM2367.00109,986.1840,364,928.0642.000.150.201.26Plesteran Dinding Bata , camp. 1:4 - tebal : 2 cmM2734.0058,141.3642,675,758.24Kolom Praktis 20 x 20 CM Setiap Jarak /3 MtrM1125.0071,756.948,969,617.503Pagar DepanLs1.0012,500,000.0012,500,000.0014.003.800.100.150.80Sub Total : 187,098,091.07DPEKERJAAN JALAN1Pekerjaan Paving Block + lebar perkerasan 6 mK 225M2282.00129,425.0036,497,850.0042.003.800.85135.662Pekerjaan Paving Block + lebar perkerasan 5 mK 225M295.00129,425.0012,295,375.003Pekerjaan Jalan Masuk Ke Rumah3 x 1 x 0.12bh12.001,607,564.0019,290,768.00Sub Total : 48,793,225.00EPEKERJAAN SALURAN1Saluran Beton Tebal Dinding = 7 CMLB = 0.4; LA =0,4; T = 0,7M327.932,370,529.0066,208,874.97Camp 1:2:3Sub Total : 66,208,874.97FPEKERJAAN JARINGAN LISTRIK DAN AIR 1Tiang Listrikbh2.003,200,000.006,400,000.002BP Listrik1300 KWhunit12.001,800,000.0021,600,000.003BP Sumur Bortitik12.001,500,000.0018,000,000.004Pompa Airunit12.00750,000.009,000,000.00Sub Total : 55,000,000.00GPEKERJAAN SARANA PENDUKUNG1Plat Nomor RumahBh12.0020,000.00240,000.002Penanaman Pohon PenghijauanBh24.0030,000.00720,000.00Sub Total : 960,000.00

JUMLAH KESELURUHAN ( A S/D K ) .............................................................................................529,503,455.04PROFIT 10% ...............................................................................................52,950,345.50JUMLAH TERMASUK PROFIT ..............................................................................582,453,800.54DIBULATKAN ......................................................................................................582,453,000.0012,943,400

analisa Volume 36

VOLUME 1 KOPEL RUMAH KONVENSIONAL TIPE 36 KABUPATEN SUMEDANGPROVINSI JAWA BARAT

NoUraian PekerjaanPanjang+/-/x/:Lebar+/-/x/:Tinggi+/-/x/:Jumlah=VolumeSat(m)(m)(m)(m)(m)IPekerjaan Persiapan

2Pek. Pemasangan bowplank30.00x2.00=60.00m'

IIPekerjaan Tanah, Pondasi, dan Sloof1Galian Pondasi0.50x0.60x1.00x70.50=21.15m32Urugan Pasir bawah pondasi0.50x0.05x1.00x70.50=1.76m33Pondasi Menerus Batu Kali0.38x0.50x1.00x70.50=13.40m3

4Urugan Tanah0.50x0.60x1.00x70.50=21.15m30.50x0.05x(1.00)x70.50=(1.76)m30.38x0.50x(1.00)x70.50=(13.40)m3Total=5.99m35Sloof 10/2070.50x0.10x0.200x1.00=1.41m3

IIIPekerjaan Lantai 7x3x0.07x2=2.941Lantai Rabat Beton (Teras Belakang)4.75x3x0.07x2.00=2.004.942Pek. Urugan pasir di bawah lantai6.00x5.50x0.05x2.00=3.30m31.5x1.5x0.05x2.00=0.23Total=3.53m3

3Pek. Urugan Tanah di bawah lantai6.00x5.50x0.15x2.00=9.90m31.5x1.5x0.15x2.00=0.68m3Total=10.58m32Pasang Keramik Lantai 30x30- Teras2.35x2.95x1.00x2.00=13.87m2- Ruang Tamu + R. Makan4.70x2.95x1.00x2.00=27.73m2- Kamar 1 & 22.95x2.95x1.00x4.00=34.81m2Total=76.41m2

3Pasang Keramik Lantai 20x20- KM/Toilet1.42x1.42x1.00x2.00=4.03m2

IVPekerjaan Kolom dan Dinding1Pek. Kolom 10/10, 1 Pc:2Ps:3krl0.10x0.10x2.85x23.00=0.66m30.10x0.10x0.31x15.00=0.05m40.10x0.10x2.02x5.00=0.10m50.802Pas. Dinding BatakoVertikal rubah7.00x3.10x1.00x4.00=86.80m27.00x2.80x1.00x1.00=19.60m2

Lucky Luke: Kamar mandi213

Horizontal rubah3.00x3.10x1.00x8.00=74.40m23.00x2.80x1.00x4.00=33.60m2

Sopi-sopi7.00x2.00x0.50x4.00=28.00m27.00x2.02x0.50x1.00=7.07m25.75x2.02x0.50x1.00=5.81m2255.28

P10.82x(1.00)x2.10x1.00=(1.72)m2P20.82x(1.00)x1.90x7.00=(10.91)m2P30.70x(1.00)x2.00x2.00=(2.80)m2J10.70x(1.00)x1.20x8.00=(6.72)m2Total=233.13m2

4PlesteranSopi-sopi7.00x2.00x(4.00)x0.50=(28.00)m26.00x2.00x(1.00)x0.50=(6.00)m2

TOTAL=-34.00m2

Vol Plesteran=432.26m2Vol Acian =432.26m2

RingbalkPanjangLuas Pen.

- Ring Balk horizontal30.00x0.01x1.00x1.00=0.30m3

Luas Pen.- Ring Balk Sopi - Sopi3.50+3.50x2.000x0.01=0.14m33.50+3.50x2.000x0.01=0.14m33.50+3.50x1.000x0.01=0.07m31.70+0.0x2.000x0.01=0.03m30.68plat dak/ canopy22.00VPekerjaan Plafond dan Atap2Pas. Plafond3.00x3.00x1.00x4.00=36.00m22.50x3.00x1.00x4.00=30.00m21.50x1.50x1.00x2.00=4.50m24.75x3.00x1.00x2.00=28.50m21.00x3.00x1.00x2.00=6.00m21.00x3.00x1.00x2.00=6.00Total=111.00m2

2Pas. Rangka Atap4.30+4.30x3.00x2.00=51.60m24.30+4.93x4.30x2.00=79.34m2Jumlah130.94

3Pas. Rangka Atap Genteng Metal4.30+4.30x3.00x2.00=51.60m24.30+4.93x4.30x2.00=79.34m2Jumlah130.943.00+3.00+1.00+4.0011.002.50+3.00+1.00+4.0010.501.50+1.50+1.00+2.006.00List Plafond Gypsum4.75+3.00+1.00+2.0010.751.00+3.00+1.00+2.007.001.00+3.00+1.00+2.007.0052.254Pas. Bubungan metal4.30+3.00+3.00+4.30=14.60m'

5Pas. Lisplang8.60+13.60+8.60+13.60=44.40m'3.5x4.257x5.9486Pas. Dak beton canopy1.864x0.5Pas. Dak beton canopy teras3.00x1.20x0.08x2.00=0.58m21.864x0.5Total=0.58m21.864x0.5

VIIIPekerjaan Pengecatan1Pek. Cat Tembok Luar dan Dalam2.65x6.00x0.50x2=15.90m22.15x7.50x0.50x40=322.50m2=338.40m2=-338.40m2

3Pek. Cat Kayu ( Pintu, Jendela)- P12.10x0.82x1.00x2.00=3.44m2- P21.90x0.82x1.00x6.00=9.35m2Total=12.79m2Vol TotalERROR:#REF!m2IXPEKERJAAN PLUMBING1Instalasi air bersih pipa PVC dia 3/4" AW+ assesories=20.00m'2Kran air =2.00bh3Floor Drain=2.00bh4Pas. Cor lantai + dudukan closet ad. 1 PC : 3 Psr : 5 Split + acian ( KM/WC )0.60x0.60x0.20x2.00=0.14m35Pas. Closet jongkok=2.00bh6Instalasi air kotor pipa PVC dia 3" D+ Assesories'=26.00m'7Instalasi kotoran pipa PVC dia 4" D+ Assesories=16.00m'8Bak Mandi Fiber kapasitas 0,3 m3=2.00bh

Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.801.50*1.80*1.00*2.00=5.40pintu pvc2.00*1.80*1.00*2.00=7.20pintu pvc0.70*2.001.4011.20

Cat Dinding Bagian Luar7.0016.0016.007.003.00138.00pintu0.802.104.00=6.72jendela0.801.604.00=5.12total126.16

Cat Dinding Bagian Dalam3.00x3.00x3.00x4.00=108.00m22.50x3.00x3.00x4.00=90.00m21.50x1.50x3.00x2.00=13.50m24.75x3.00x1.00x2.00=28.50m2240.00

2Pek. Pembuatan Septik Tank & Resapan (Pas. Beton Buis)Total=480.00m2- Galian tanah (m3)0.79x1.00x1.00x2.00=1.57m3- Pasangan beton buis=4.00bh

- Besi d=6 mm19.17x1.20x1.00x0.22=5.06kg10.00x2.30x1.00x0.22=5.06kgTotal=10.12kg

- Kerikil0.79x1.00x0.25x1.00=0.20m3- Pasir urug0.79x1.00x0.25x1.00=0.20m3- Pipa PVC 4" D0.40x1.00x1.00x3.00=1.20m'

analisa volume 36b


NoUraian PekerjaanPanjang+/-/x/:Lebar+/-/x/:Tinggi+/-/x/:Jumlah=VolumeSat(m)(m)(m)(m)(m)IPekerjaan Persiapan1Urugan Tanah Peninggian PeilPek. Pembersihan lokasi10.00x10.00x1.00x2.00=200.00m22Pek. Pemasangan bowplank30.00x2.00=60.00m'3Pek. Gudang6.00x3.00x1.00x1.00=18.00m2IIPekerjaan Tanah, Pondasi, dan Sloof1Galian Pondasi0.50x0.60x1.00x70.50=21.15m32Urugan Pasir bawah pondasi0.50x0.05x1.00x70.50=1.76m33Pondasi Menerus Batu Kali0.38x0.50x1.00x70.50=13.40m3

4Urugan Tanah0.50x0.60x1.00x70.50=21.15m30.50x0.05x(1.00)x70.50=(1.76)m30.38x0.50x(1.00)x70.50=(13.40)m3Total=5.99m35Sloof 10/20- Pembesian sloof- Vertikal d=12mm34.50x1.00x0.887x4.00=122.41kg- Horisontal d=12mm30.00x1.00x0.887x4.00=106.44kgTotal=269.47kg

- Beugel d=6144.00x0.43x0.220x2.00=27.24kg

- Bekisting sloof64.50x0.35x1.000x2.00=45.15m2

- Beton sloof64.50x0.10x0.200x1.00=1.29m3

IIIPekerjaan Lantai 1Lantai Rabat Beton (Teras Belakang)1.5x0.75x0.08x2.00=0.18m32Pek. Urugan pasir di bawah lantai6.00x5.50x0.05x2.00=3.30m31.5x1.5x0.05x2.00=0.23Total=3.53m3



IVPekerjaan Kolom dan Dinding1Pek. Kolom 10/10, 1 Pc:2Ps:3krl0.10x0.10x2.85x23.00=0.66m30.10x0.10x0.31x15.00=0.05m40.10x0.10x2.02x5.00=0.10m50.802Pas. Dinding BatakoVertikal rubah7.50x3.16x1.00x1.00=23.70m26.00x3.16x2.00x1.00=37.92m26.00x2.60x2.00x1.00=31.20m21.50
Lucky Luke: Kamar mandix2.60x2.00x1.00=7.80m2

Horizontal rubah2.50x2.60x6.00x1.00=39.00m23.00x3.16x4.00x1.00=37.92m21.50

Sopi-sopi6.00x2.02x1.00x0.50=6.06m26.00x2.02x2.00x0.50=12.12m26.00x2.02x2.00x0.50=12.12m21.50x0.90x3.00x0.50=2.03m2


4PlesteranSopi-sopi6.00x2.02x(2.00)x0.50=(12.12)m26.00x2.02x(4.00)x0.50=(24.24)m26.00x2.02x(2.00)x0.50=(12.12)m21.50x0.90x(4.00)x0.50=(2.70)m27.00x0.56x2.00x0.50=3.92m2TOTAL=-47.26m2


5Pek. Pasang Ringbalk 10/10- Pembesian Ringbalk- Vertikal d=12mm34.50x1.00x0.887x8.00=244.81kg- Horisontal d=12mm30.00x1.00x0.887x8.00=212.88kg457.69kg

- Beugel d=6144.00x0.43x0.220x2.00=27.24kg

- Bekisting Ringbalk64.50x0.35x1.000x2.00=45.15m2

RingbalkPanjangLuas Pen.- Ring Balk Vertikal34.50x0.01x1.00x1.00=0.35m3 - Ring Balk Vertikal Double6.00x0.01x1.00x2.00=0.12m3- Ring Balk horizontal30.00x0.01x1.00x1.00=0.30m3

Luas Pen.- Ring Balk Sopi - Sopi3.50+3.50x2.000x0.01=0.14m33.50+3.50x2.000x0.01=0.14m33.50+3.50x1.000x0.01=0.07m31.70+0.0x2.000x0.01=0.03m31.15

VPekerjaan Plafond dan Atap2Pas. Plafond3.00x3.00x1.00x4.00=36.00m22.50x3.00x1.00x4.00=30.00m21.50x1.50x1.00x2.00=4.50m24.34+4.34x0.50x2.00=8.68m26.06+4.36x0.50x2.00=10.42m25.50+6.25x0.75x2.00=17.63Total=107.23m2

2Pas. Rangka Atap4.34+4.34x3.00x2.00=52.08m26.06+4.34x3.50x2.00=72.80m2Jumlah124.881.70x1.50x1.00x2.00=5.10129.98

3Pas. Rangka Atap Genteng Metal4.34+4.34x3.00x4.00=56.42m26.06+4.36x3.50x4.00=67.10m2Jumlah123.521.70x1.50x(1.00)x2.00=-5.10118.42

Total=118.42m24Pas. Bubungan metal=14.00m'

5Pas. Lisplang33.83x1.00x1.00x2.00=67.66m'3.5x4.257x5.9486Pas. Dak beton canopy1.864x0.5Pas. Dak beton canopy teras3.00x1.20x0.08x2.00=0.58m21.864x0.5Total=0.58m21.864x0.5

VIPekerjaan Kusen, Pintu dan Jendela1Pek. Pasang kusen Pintu (P1)4.20+0.82x1.00x2.00=10.04m22Pek. Pasang kusen Pintu (P2)3.80+0.82x1.00x6.00=27.72m23Pek. Pasang kusen Jendela (J1)2.28+1.10x1.00x8.00=27.04m2Total=64.80m2Vol0.39m31.17m21Pek. Pasang Pintu (P1)2.10x0.82x1.00x2.00=3.44m22Pek. Pasang Pintu (P2)1.90x0.82x1.00x6.00=9.35m23Pek. Pasang Pintu PVC Kamar Mandi (P3)1.90x0.75x1.00x2.00=2.85m24Pek. Pasang Jendela (J1)1.14x0.55x1.00x8.00=5.02m2

VIIPekerjaan Instalasi Listrik1Pek. Pasang Titik Lampu=10.00titik2Pek. Pasang Saklar tunggal=6.00titik3Pek. Pasang Saklar Ganda=2.00titik4Pek. Pasang Stop kontak=6.00titik5Pek. Pasang Lampu Pijar=10.00titik6Pek. Pasang Box Sekring 1 Group=2.00unit


3Pek. Cat Kayu ( Pintu, Jendela)- P12.10x0.82x1.00x2.00=3.44m2- P21.90x0.82x1.00x6.00=9.35m2Total=12.79m2Vol Total13.96m2IXPEKERJAAN PLUMBING1Instalasi air bersih pipa PVC dia 3/4" AW+ assesories=20.00m'2Kran air =2.00bh3Floor Drain=2.00bh4Pas. Cor lantai + dudukan closet ad. 1 PC : 3 Psr : 5 Split + acian ( KM/WC )0.60x0.60x0.20x2.00=0.14m35Pas. Closet jongkok=2.00bh6Instalasi air kotor pipa PVC dia 3" D+ Assesories'=26.00m'7Instalasi kotoran pipa PVC dia 4" D+ Assesories=16.00m'8Bak Mandi Fiber kapasitas 0,3 m3=2.00bh

IXPEKERJAAN LAIN-LAIN1Pek. Pembuatan Septik Tank & ResapanBuis Beton=2.00bh- Galian tanah Septictank (m3)1.05x1.05x1.50x2.00=2.16m3- Galian tanah Sumur Peresapan (m3)0.55x0.55x1.16x2.00=0.42m3- pasang buis beton 1m untuk Septictank1.00x1.00x1.50x2.00=1.50m3- pasang buis beton 0,5m untuk Sumur Peresapan0.50x0.50x1.40x2.00=0.35m3

Total=1.85m3

- Pasang Beton Penutup Septictank1.10x1.10x0.10x2.00=0.12m3- Pasang Beton Penutup Sumur Peresapan0.60x0.60x0.10x2.00=0.04m3Total=0.16m3

- Ijuk0.50x0.50x0.30x2.00=0.08Kg- Kerikil1.00x0.50x0.30x2.00=0.15m3- Pasir urug1.00x0.50x0.30x2.00=0.15m32Pek. Pembuatan Septik Tank & Resapan (Pas. Beton Buis)=1.00unit- Galian tanah (m3)0.79x1.00x1.00x2.00=1.57m3- Pasangan beton buis=4.00bh



analisa Volume 45


NoUraian PekerjaanPanjang+/-/x/:Lebar+/-/x/:Tinggi+/-/x/:Jumlah=VolumeSat(m)(m)(m)(m)(m)IPekerjaan Persiapan

2Pek. Pemasangan bowplank30.00x2.00=60.00m'

IIPekerjaan Tanah, Pondasi, dan Sloof1Galian Pondasi0.50x0.60x1.00x70.50=21.15m32Urugan Pasir bawah pondasi0.50x0.05x1.00x70.50=1.76m33Pondasi Menerus Batu Kali0.38x0.50x1.00x70.50=13.40m3

4Urugan Tanah0.50x0.60x1.00x70.50=21.15m30.50x0.05x(1.00)x70.50=(1.76)m30.38x0.50x(1.00)x70.50=(13.40)m3Total=5.99m35Sloof 10/2070.50x0.10x0.200x1.00=1.41m3

IIIPekerjaan Lantai 7x3x0.07x2=2.941Lantai Rabat Beton (Teras Belakang)4.75x3x0.07x2.00=2.0037.752Pek. Urugan pasir di bawah lantai6.00x5.50x0.05x2.00=3.30m31.5x1.5x0.05x2.00=0.23Total=3.53m3



IVPekerjaan Kolom dan Dinding1Pek. Kolom 10/10, 1 Pc:2Ps:3krl0.10x0.10x2.85x23.00=0.66m30.10x0.10x0.31x15.00=0.05m40.10x0.10x2.02x5.00=0.10m50.802Pas. Dinding BatakoVertikal rubah7.00x3.10x1.00x4.00=86.80m27.00x2.80x1.00x1.00=19.60m2


Horizontal rubah3.00x3.10x1.00x8.00=74.40m23.00x2.80x1.00x4.00=33.60m2

Sopi-sopi7.00x2.00x0.50x4.00=28.00m27.00x2.02x0.50x1.00=7.07m25.75x2.02x0.50x1.00=5.81m2255.28


4PlesteranSopi-sopi7.00x2.00x(4.00)x0.50=(28.00)m26.00x2.00x(1.00)x0.50=(6.00)m2

TOTAL=-34.00m2


RingbalkPanjangLuas Pen.

- Ring Balk horizontal30.00x0.01x1.00x1.00=0.30m3

Luas Pen.- Ring Balk Sopi - Sopi3.50+3.50x2.000x0.01=0.14m33.50+3.50x2.000x0.01=0.14m33.50+3.50x1.000x0.01=0.07m31.70+0.0x2.000x0.01=0.03m30.68plat dak/ canopy22.00VPekerjaan Plafond dan Atap2Pas. Plafond3.00x3.00x1.00x4.00=36.00m22.50x3.00x1.00x4.00=30.00m21.50x1.50x1.00x2.00=4.50m24.75x3.00x1.00x2.00=28.50m21.00x3.00x1.00x2.00=6.00m21.00x3.00x1.00x2.00=6.00Total=111.00m2

2Pas. Rangka Atap4.30+4.30x3.00x2.00=51.60m24.30+4.93x4.30x2.00=79.34m2Jumlah130.94

3Pas. Rangka Atap Genteng Metal4.30+4.30x3.00x2.00=51.60m24.30+4.93x4.30x2.00=79.34m2Jumlah130.943.00+3.00+1.00+4.0011.002.50+3.00+1.00+4.0010.501.50+1.50+1.00+2.006.00List Plafond Gypsum4.75+3.00+1.00+2.0010.751.00+3.00+1.00+2.007.001.00+3.00+1.00+2.007.0052.254Pas. Bubungan metal4.30+3.00+3.00+4.30=14.60m'

5Pas. Lisplang8.60+13.60+8.60+13.60=44.40m'3.5x4.257x5.9486Pas. Dak beton canopy1.864x0.5Pas. Dak beton canopy teras3.00x1.20x0.08x2.00=0.58m21.864x0.5Total=0.58m21.864x0.5


3Pek. Cat Kayu ( Pintu, Jendela)- P12.10x0.82x1.00x2.00=3.44m2- P21.90x0.82x1.00x6.00=9.35m2Total=12.79m2Vol TotalERROR:#REF!m2IXPEKERJAAN PLUMBING1Instalasi air bersih pipa PVC dia 3/4" AW+ assesories=20.00m'2Kran air =2.00bh3Floor Drain=2.00bh4Pas. Cor lantai + dudukan closet ad. 1 PC : 3 Psr : 5 Split + acian ( KM/WC )0.60x0.60x0.20x2.00=0.14m35Pas. Closet jongkok=2.00bh6Instalasi air kotor pipa PVC dia 3" D+ Assesories'=26.00m'7Instalasi kotoran pipa PVC dia 4" D+ Assesories=16.00m'8Bak Mandi Fiber kapasitas 0,3 m3=2.00bh

Dinding Keramik Kamar Mandi 20x25 cm - tinggi 1.801.50*1.80*1.00*2.00=5.40pintu pvc2.00*1.80*1.00*2.00=7.20pintu pvc0.70*2.001.4011.20

Cat Dinding Bagian Luar7.0016.0016.007.003.00138.00pintu0.802.104.00=6.72jendela0.801.604.00=5.12total126.16

Cat Dinding Bagian Dalam3.00x3.00x3.00x4.00=108.00m22.50x3.00x3.00x4.00=90.00m21.50x1.50x3.00x2.00=13.50m24.75x3.00x1.00x2.00=28.50m2240.00

analisa Volume 54




- Beugel d=6144.00x0.43x0.220x2.00=27.24kg


- Beton sloof64.50x0.10x0.200x1.00=1.29m3











- Beugel d=6144.00x0.43x0.220x2.00=27.24kg














Total=1.85m3





analisa volume90a




- Beugel d=6144.00x0.43x0.220x2.00=27.24kg


- Beton sloof64.50x0.10x0.200x1.00=1.29m3











- Beugel d=6144.00x0.43x0.220x2.00=27.24kg














Total=1.85m3





analisa volume 90b




- Beugel d=6144.00x0.43x0.220x2.00=27.24kg


- Beton sloof64.50x0.10x0.200x1.00=1.29m3











- Beugel d=6144.00x0.43x0.220x2.00=27.24kg








5Pas. Lisplang33

Documents

Rab Bogor Xxx2