No. Jenis Pekerjaan H.Satuan Jumlah Total1 2 3 4 5 6I PEKERJAAN PERSIAPAN

1 Pembuatan los kerja / D.keet ( 2x 3 ) 6.00 m2 150,000.00 900,000.00 2 Persiapan listrik kerja 5.00 bln 100,000.00 500,000.00

Sub total I 1,400,000.00 1,400,000.00 II PEKERJAAN TANAH

1 Galian tanah pondasi batu kali 6.10 m3 27,500.00 167,750.00 2 Urug tanah pondasi batu kali 6.10 m3 12,000.00 73,200.00

Sub total II 240,950.00 1,640,950.00 III PEKERJAAN PONDASI

1 Urug pasir alas pondasi t : 5 cm 0.85 m3 189,760.00 161,296.00 2 Pas, pondasi batu kali 6.10 m3 525,000.00 3,202,500.00

Sub total III 3,363,796.00 5,004,746.00 IV PEK.BETON BERTULANG / STRUKTUR

1 Beton pondasi poer 1.800 m3 2,195,000.00 3,951,000.00 2 Beton sloof

- Uk. 15 x 30 0.64 m3 2,168,000.00 1,390,230.00 3 Beton kolom

- Uk. 30 x 30 ( K1 ) 1.80 m3 2,200,000.00 3,960,000.00 - Uk. 15 x 15 ( Kpr ) 0.45 m3 1,786,500.00 803,925.00

4 Beton balok konstruksi - Uk. 30 x 25 1.07 m3 2,386,000.00 2,550,037.50

5 Beton lantai - Tangga 2.57 m3 2,350,000.00 6,039,500.00 - Beton lantai kerja 2.10 m3 390,000.00 819,000.00

Sub total IV 19,513,692.50 24,518,438.50 V PEKERJAAN DINDING

1 Pas. Dinding bata ruangan 57.00 m2 38,400.00 2,188,800.00 2 Plester & aci 114.00 m2 34,700.00 3,955,800.00

Sub total V 6,144,600.00 30,663,038.50 VI PEKERJAAN LANTAI

1 Pas.krmk Ruang Tamu Uk. 30 x 30 11.24 m2 86,620.00 973,608.80 2 Pas.krmk Ruang Tidur 1 Uk. 30 x 30 9.00 m2 86,620.00 779,580.00 3 Pas.krmk Ruang Tidur 2 Uk. 30 x 30 11.63 m2 86,620.00 1,006,957.50 4 Pas.krmk Ruang Dapur Uk. 30 x 30 3.00 m2 86,620.00 259,860.00 5 Pas.krmk Ruang Makan Uk.30 x 30 10.85 m2 86,620.00 939,393.90 6 Pas.krmk Teras Depan Uk.30 x 30 4.00 m2 86,620.00 346,480.00 7 Pas.krmk KM/WC Uk.20 x 20 4.50 m2 80,300.00 361,350.00

Sub total VI 4,667,230.20 35,330,268.70 VIII PEKERJAAN PLAFOND

1 Pas. Rgk pipa holow + Pas Gypsum 54.21 m2 65,000.00 3,523,650.00 Sub total VIII 3,523,650.00 38,853,918.70

IX PEK.INS.LISTRIK & AccA. Lantai Bawah

1 Instalasi lampu penerangan 3.00 titik 175,000.00 525,000.00 2 Instalasi stop kontak 3.00 titik 165,000.00 495,000.00

Sub total A 1,020,000.00 39,873,918.70 B Acc. Pekerjaan Listrik

1 Saklar tunggal broco 2.00 bh 9,500.00 19,000.00 2 Saklar ganda broco 2.00 bh 12,500.00 25,000.00 3 Stop kontak broco 3.00 bh 15,500.00 46,500.00 4 Lampu Biasa 3.00 bh 55,000.00 165,000.00

Sub total B 255,500.00 40,129,418.70

RENCANA ANGGARAN BIAYARENOVASI RUMAH TINGGAL IBU SARI

PEKERJAAN LANTAI IJakarta, 9 Juni 2008

Vol./Sat

X PEK. SANITARY & INST. AIR1 Pas. Closet

- Closet duduk KM / WC 1.00 bh 1,750,000.00 1,750,000.00 2 Pembuatan bak kontrol ( 40 x 40 x 60 ) 2.00 bh 95,000.00 190,000.00 3 Pas. Kran tembok

- Kran KM / WC + tempat cuci + taman 3.00 bh 96,000.00 288,000.00 4 Pas. Pipa sal.air bersih PVC 1/2" 12.00 m' 12,000.00 144,000.00 5 Pas. Pipa sal.air bersih PVC 1 1/4" 10.00 m' 15,000.00 150,000.00 6 Pas. Pipa air kotor PVC 4" 9.00 m' 56,000.00 504,000.00 7 Pntu WC ( PVC ) 1.00 unit 550,000.00 550,000.00 8 Knee drat dia.1/2" 3.00 bh 7,500.00 22,500.00 9 Knee drat dia. 1 1/4" 4.00 bh 9,000.00 36,000.00

10 Tee dia.1 1/4" 3.00 bh 5,000.00 15,000.00 11 Vlok sock dia.1 1/4" - 1/2" 4.00 bh 6,000.00 24,000.00 12 Knee dia.4" 3.00 bh 10,000.00 30,000.00

SUB TOTAL X 3,703,500.00 43,832,918.70 XI PEKERJAAN PENGECATAN /

FINISHING1 Pengecatan dinding Vinilex 114.00 m2 25,500.00 2,907,000.00 2 Pengecatan plafond lt.bawah 54.21 m2 25,500.00 1,382,355.00 3 Finishing politur daun pintu ( kuas ) 6.20 m2 62,500.00 387,500.00 4 Finishing politur daun Jendela ( kuas ) 5.10 m2 62,500.00 318,750.00 5 Finishing politur kusen ( kuas ) 22.00 m' 53,000.00 1,166,000.00

SUB TOTAL XI 6,161,605.00 49,994,523.70 TOTAL PEKERJAAN BANGUNAN BARU 49,994,523.70 Dibulatkan 49,994,000.00

Luas Bangunan Lantai I 52.21 m2

Total Biaya Pekerjaan Lantai I 49,994,000.00 Harga per m 2 957,556.02

No. Jenis Pekerjaan Vol./Sat H.Satuan Jumlah Total1 2 3 4 5 6I PEK.BETON BERTULANG / STRUKTUR

1 Beton kolom - Uk. 30 x 30 ( K2 ) 2.52 m3 2,200,000.00 5,544,000.00 - Uk. 15 x 15 ( Kpr ) 0.47 m3 1,786,500.00 844,121.25

2 Beton balok konstruksi - Uk. 20 x 30 2.07 m3 2,300,000.00 4,761,000.00

3 Beton lantai - Beton pelat lantai t = 12 cm 4.86 m3 2,350,000.00 11,421,000.00

Sub total I 22,570,121.25 22,570,121.25 II PEKERJAAN DINDING

1 Pas. Dinding bata ruangan 113.75 m2 38,400.00 4,368,000.00 2 Plester & aci 227.50 m2 34,700.00 7,894,250.00

Sub total II 12,262,250.00 34,832,371.25 III PEKERJAAN LANTAI

1 Pas.krmk Ruang Tidur 1 Uk. 30 x 30 9.00 m2 86,620.00 779,580.00 2 Pas.krmk Ruang Tidur 2 Uk. 30 x 30 4.50 m2 86,620.00 389,790.00 3 Pas.krmk Ruang keluarga Uk. 30 x 30 4.50 m2 86,620.00 389,790.00 4 Pas.krmk balkon Uk.20 x 20 11.75 m2 80,300.00 943,525.00 5 Pas.krmk Tangga Uk.30 x 30 8.40 m2 86,620.00 727,608.00

Sub total III 3,230,293.00 38,062,664.25 IV PEKERJAAN KUSEN, PINTU, JENDELA

( Kamper Samarinda )1 Pek. Kusen 0.34 m3 9,000,000.00 3,064,500.00 2 Daun pintu

- Pintu ( Teakwood ) 3.00 unit 450,000.00 1,350,000.00 - Pntu WC ( PVC ) 2.00 unit 550,000.00 1,100,000.00

3 Daun Jendela - J1 4.00 unit 350,000.00 1,400,000.00 - J1A 1.00 unit 400,000.00 400,000.00

4 Loster 16.00 unit 55,000.00 880,000.00 5 Pas. kunci pintu ruangan 3.00 bh 105,000.00 315,000.00 6 Pas. kunci pintu WC 2.00 bh 62,500.00 125,000.00 7 Pas. Grendel tanam p. 60 cm 3.00 bh 35,000.00 105,000.00 8 Pas. Engsel pintu ruangan ( 5" ) 3.00 psg 9,500.00 28,500.00

Sub total IV 8,768,000.00 46,830,664.25

Jakarta, 9 Juni 2008PEKERJAAN LANTAI II

V PEKEJAAN PLAFOND1 Pas. Rangka pipa holow + Pas Gypsum 29.75 m2 65,000.00 1,933,750.00

Sub total V 1,933,750.00 48,764,414.25 VI PEK.INS.LISTRIK & AccA. Lantai Bawah

1 Instalasi lampu penerangan 7.00 titik 175,000.00 1,225,000.00 2 Instalasi stop kontak 5.00 titik 165,000.00 825,000.00

Sub total A 2,050,000.00 50,814,414.25 B Acc. Pekerjaan Listrik

1 Saklar tunggal broco 2.00 bh 12,000.00 24,000.00 2 Saklar ganda broco 3.00 bh 12,500.00 37,500.00 3 Stop kontak broco 5.00 bh 15,500.00 77,500.00 4 Lampu Biasa 7.00 bh 55,000.00 385,000.00

Sub total B 524,000.00 51,338,414.25 VII PEK. SANITARY & INST. AIR

1 Pas. Closet jongkok 2.00 bh 225,000.00 450,000.00 2 Pas. Kran tembok

- Kran KM / WC 2.00 bh 96,000.00 192,000.00 3 Pas. Pipa sal.air bersih PVC 1/2" 15.00 m' 12,000.00 180,000.00 4 Pas. Pipa sal.air bersih PVC 1 1/4" 8.00 m' 15,000.00 120,000.00 5 Pas. Pipa air kotor PVC 4" 12.00 m' 56,000.00 672,000.00 6 Knee drat dia.1/2" 4.00 bh 7,500.00 30,000.00 7 Knee drat dia. 1 1/4" 3.00 bh 9,000.00 27,000.00 8 Tee dia.1 1/4" 4.00 bh 5,000.00 20,000.00 9 Vlok sock dia.1 1/4" - 1/2" 4.00 bh 6,000.00 24,000.00

10 Knee dia.4" 3.00 bh 10,000.00 30,000.00 SUB TOTAL VII 1,745,000.00 53,083,414.25

VIII PEKERJAAN PENGECATAN /FINISHING

1 Pengecatan dinding vinilex 227.50 m2 25,500.00 5,801,250.00 2 Pengecatan plafond lt.bawah 29.75 m2 25,500.00 758,625.00 3 Finishing politur daun pintu ( kuas ) 9.30 m2 62,500.00 581,250.00 4 Finishing politur daun Jendela ( kuas ) 11.90 m2 62,500.00 743,750.00 5 Finishing politur kusen ( kuas ) 25.60 m' 53,000.00 1,356,800.00

SUB TOTAL VIII 9,241,675.00 62,325,089.25 IX PEKERJAAN RAILLING, TERALIS

& PAGAR BESI1 Pas. Railling besi

- RL. Tangga 5.00 m' 350,000.00 1,750,000.00 - RL. Void 3.00 m' 350,000.00 1,050,000.00

SUB TOTAL IX 1,750,000.00 64,075,089.25 X PEKERJAAN ATAP

1 Pek. Atapa. Pasang Rangka Atap Atap baja ringan 77.36 m2 125,000.00 9,669,750.00 b. Pasang sopi -sopi baru 13.75 m2 49,600.00 682,000.00 c. Beton bertulang untuk sopi - sopi 1.07 m2 1,686,500.00 1,797,134.40

2 Pas. Gentengpres beton 77.358 m2 61,700.00 4,772,988.60 3 Pas. Nok genteng pres beton 4.500 m' 76,000.00 342,000.00

Sub total X 17,263,873.00 81,338,962.25 TOTAL PEKERJAAN LANATI II 81,338,962.25 Dibulatkan 81,338,000.00

Luas Bangunan Lantai II 34.00 Total Biaya Pekerjaan Lantai II 81,338,000.00

Harga per m 2 2,392,294.12

Luas Bangunan Lantai I dan Lantai II 86.21 Total Biaya Pekerjaan Lantai I dan Lantai II 131,332,000.00

Harga per m 2 1,523,396.36

Sheet1