RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI(Harga Kota Medan)

No. URAIAN PEKERJAAN Vol Sat

I PEKERJAAN PERSIAPAN1 Air kerja 1.00 ls

2 Listrik kerja 1.00 ls

Sub total

II PEKERJAAN KERAMIK 1 Keramik lantai 40x40 'Platinum' lantai 1 54.50

2 Keramik lantai 40x40 'Platinum' lantai 2 45.79

3 Keramik lantai 40x40 'Platinum' lantai Daag 44.78

4 Kramik Tangga 40X40, Platinum dipinggul lantai 1 13.42

5 Kramik Tangga 40X40, Platinum dipinggul lantai 2 13.42

6 Keramik lantai km/wc 20x20 'Platinum' lantai 1 1.78

7 Keramik lantai km/wc 20x20 'Platinum' lantai 2 2.98

8 Keramik dinding km/wc 20x40 'Platinum' lantai 1 8.90

9 Keramik dinding km/wc 20x40 'Platinum' lantai 2 11.69

10 Keramik meja dapur 40x40, 'Platinum' 2.30

11 Keramik dinding dapur 20x40 'Platinum' 2.16

Sub Total

III PEKERJAAN SANITARY & ACCESSORIES1 Kloset jongkok 'TOTO CE6-White' 2.00 unit

2 Kitchen sink ' ROYAL' 2 lubang & Accessories 1.00 unit

3 Kran dinding ½” 'TOTO' T-23-B13 2.00 bh

4 Kran leher angsa 'TOTO' TX 604 KDN 1.00 bh

5 Tempat sabun 'TOTO' S-156 N 1.00 bh

6 Floor drain 'TOTO' TX 1 BV 1 2.00 bh

7 Roof Drain D = 4" 3.00 bh

8 Bak air Fiber 1.00 bh

9 Sumur Bor (Instalasi air bersih) 1.00 ttk

Sub Total

IV PEKERJAAN INSTALASI LISTRIK 1 Instalasi lampu Golden Leaf 2x2,5 mm 12.00 ttk

2 Instalasi stop kontak 10.00 ttk

3 Fitting lampu Downlight 12.00 bh

4 Saklar Tunggal 'National' 1.00 bh

5 Saklar Ganda 'National' 3.00 bh

6 Saklar Triple 'National' 1.00 bh

7 Stop kontak 'National' 10.00 bh

Sub Total

V PEKERJAAN PENGECATAN1 Cat dinding dalam 'Vinnilex' 497.72

2 Cat dinding luar 'Vinnilex' Weathershield 126.50

3 Cat kusen Pintu 'Bee Brand' Junior 1.57 m'

4 Cat daun Pintu 'Bee Brand' Junior 3.44

Sub Total

VI PEKERJAAN PEMBERSIHAN 1.00 ls

GRAND TOTAL

Medan, November 2015

Dibuat oleh

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI(Harga Kota Medan)

500,000.00 500,000.00

500,000.00 500,000.00

Sub total 1,000,000.00

150,000.00 8,175,000.00

160,000.00 7,326,400.00

165,000.00 7,388,700.00

155,000.00 2,080,100.00

165,000.00 2,214,300.00

130,000.00 231,400.00

140,000.00 417,200.00

145,000.00 1,290,500.00

155,000.00 1,811,950.00

150,000.00 345,000.00

145,000.00 313,200.00

Sub Total 31,593,750.00

400,000.00 800,000.00

400,000.00 400,000.00

150,000.00 300,000.00

385,000.00 385,000.00

65,000.00 65,000.00

255,000.00 510,000.00

75,000.00 225,000.00

160,000.00 160,000.00

1,500,000.00 1,500,000.00

Sub Total 4,345,000.00

125,000.00 1,500,000.00

112,500.00 1,125,000.00

40,000.00 480,000.00

22,500.00 22,500.00

27,500.00 82,500.00

35,000.00 35,000.00

32,500.00 325,000.00

Sub Total 3,570,000.00

18,000.00 8,958,996.00

25,000.00 3,162,500.00

40,000.00 62,800.00

40,000.00 137,600.00

Sub Total 12,321,896.00

750,000.00 750,000.00

GRAND TOTAL 53,580,646.00

HARGA SATUAN( Rp )

JUMLAH HARGA( Rp )

RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI(Harga Kota Kerinci)

No. URAIAN PEKERJAAN Vol Sat

I PEKERJAAN PERSIAPAN1 Air kerja 1.00 ls

2 Listrik kerja 1.00 ls

Sub total

II PEKERJAAN KERAMIK 1 Keramik lantai 40x40 'Platinum' lantai 1 54.50

2 Keramik lantai 40x40 'Platinum' lantai 2 45.79

3 Keramik lantai 40x40 'Platinum' lantai Daag 44.78

4 Kramik Tangga 40X40, Platinum dipinggul lantai 1 13.42

5 Kramik Tangga 40X40, Platinum dipinggul lantai 2 13.42

6 Keramik lantai km/wc 20x20 'Platinum' lantai 1 1.78

7 Keramik lantai km/wc 20x20 'Platinum' lantai 2 2.98

8 Keramik dinding km/wc 20x40 'Platinum' lantai 1 8.90

9 Keramik dinding km/wc 20x40 'Platinum' lantai 2 11.69

10 Keramik meja dapur 40x40, 'Platinum' 2.30

11 Keramik dinding dapur 20x40 'Platinum' 2.16

Sub Total

III PEKERJAAN SANITARY & ACCESSORIES1 Kloset jongkok 'TOTO CE6-White' 2.00 unit

2 Kitchen sink ' ROYAL' 2 lubang & Accessories 1.00 unit

3 Kran dinding ½” 'TOTO' T-23-B13 2.00 bh

4 Kran leher angsa 'TOTO' TX 604 KDN 1.00 bh

5 Tempat sabun 'TOTO' S-156 N 1.00 bh

6 Floor drain 'TOTO' TX 1 BV 1 2.00 bh

7 Roof Drain D = 4" 3.00 bh

8 Bak air Fiber 1.00 bh

9 Sumur Bor (Instalasi air bersih) 1.00 ttk

Sub Total

IV PEKERJAAN INSTALASI LISTRIK 1 Instalasi lampu Golden Leaf 2x2,5 mm 12.00 ttk

2 Instalasi stop kontak 10.00 ttk

3 Fitting lampu Downlight 12.00 bh

4 Saklar Tunggal 'National' 1.00 bh

5 Saklar Ganda 'National' 3.00 bh

6 Saklar Triple 'National' 1.00 bh

7 Stop kontak 'National' 10.00 bh

Sub Total

V PEKERJAAN PENGECATAN1 Cat dinding dalam 'Vinnilex' 497.72

2 Cat dinding luar 'Vinnilex' Weathershield 126.50

3 Cat kusen Pintu 'Bee Brand' Junior 1.57 m'

4 Cat daun Pintu 'Bee Brand' Junior 3.44

Sub Total

VI PEKERJAAN PEMBERSIHAN 1.00 ls

GRAND TOTAL

Medan, November 2015

Dibuat oleh

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

m2

RENCANA ANGGARAN BIAYA FINISHING

PROYEK RUKO KBC - KERINCI(Harga Kota Kerinci)

500,000.00 500,000.00

500,000.00 500,000.00

Sub total 1,000,000.00

172,500.00 9,401,250.00

184,000.00 8,425,360.00

189,750.00 8,497,005.00

178,250.00 2,392,115.00

189,750.00 2,546,445.00

149,500.00 266,110.00

161,000.00 479,780.00

166,750.00 1,484,075.00

178,250.00 2,083,742.50

172,500.00 396,750.00

166,750.00 360,180.00

Sub Total 36,332,812.50

460,000.00 920,000.00

460,000.00 460,000.00

172,500.00 345,000.00

442,750.00 442,750.00

74,750.00 74,750.00

293,250.00 586,500.00

86,250.00 258,750.00

184,000.00 184,000.00

1,725,000.00 1,725,000.00

Sub Total 4,996,750.00

143,750.00 1,725,000.00

129,375.00 1,293,750.00

46,000.00 552,000.00

25,875.00 25,875.00

31,625.00 94,875.00

40,250.00 40,250.00

37,375.00 373,750.00

Sub Total 4,105,500.00

20,700.00 10,302,845.40

28,750.00 3,636,875.00

46,000.00 72,220.00

46,000.00 158,240.00

Sub Total 14,170,180.40

750,000.00 750,000.00

GRAND TOTAL 61,355,242.90

HARGA SATUAN( Rp )

JUMLAH HARGA( Rp )