RENCANA ANGGARAN BIAYAAPARTEMEN RASUNA SAHID

NO URAIAN PEKERJAAN VOLUME SATUANI PEKERJAAN PENDAHULUAN

1 Pengukuran Lahan 27.002 Design Pra-rencana 1.00 Ls3 Mobilisasi dan Demobilisasi 1.00 Ls4 Foto-foto kemajuan pekerjaan 45.00 hari5 Pengadaan Tenaga Listrik 45.00 hari6 Pengadaan Air kerja 45.00 hari7 Gambar terlaksana (as build drawing) 3.00 set8 Pembersihan Lokasi Proyek 45.00 hari

II KITCHEN1 Kitchen Set Atas 3.202 Kitchen Set Bawah 3.203 Top Table with Granite Nero Absolute 3.004 Meja Makan 1.00 unit5 Kursi Bar Stool 2.00 bh6 Kitchen Zink 1.00 unit7 Keran Zink ex. Toto 1.00 unit8 Kaca cermin 5 mm pada dinding 10.509 Pasangan keramik 20x20 dinding 1.80

10 Backdrop lapis HPL 7.0011 Kaca Cermin 5 mm pada backdrop 9.0012 Pengecatan Plafond 3.60

III LIVING ROOM1 Cabinet Home Theater Revisi 1.262 Paintings 3.00 bh3 Coffee Table 1.00 unit4 Kuff 2.405 Curtain 45.006 Downlight Lamp + Instalation 3.00 ttk7 Hose lamp + Instalation 5.008 Wallpaper Motif 7.509 Lemari cabinet 1.80

10 Pengecatan Plafond 8.75

IV MASTER BEDROOM1 Painting 2.00 bh2 Side Table 1.00 unit3 Backdrop kayu lapis HPL 1.204 Wallpaper Motif 12.005 Side lamp 1.00 bh6 Makeup Table 1.00 unit7 Puff 1.00 unit8 Instalasi Lampu 3.00 ttk9 Pasangan Lampu spotlight 3.00 bh

10 Pengecatan dinding 42.0011 Pengecatan plafond 7.5012 Roller Blind 4.00

V SECOND BEDROOM1 Painting 1.00 bh2 Side Table 1.00 unit3 Backdrop kayu lapis HPL 1.204 Wallpaper Motif 11.255 Side lamp 1.00 bh6 Working Table 1.00 unit7 Chair 1.00 unit8 Instalasi Lampu 3.00 ttk9 Pasangan Lampu spotlight 3.00 bh

10 Pengecatan dinding 40.5011 Pengecatan plafond 11.2512 Roller Blind 5.00

m2

m2m2m1

m2m2m2m2m2

m2

m1m2

m1m2m2m2

m2m2

m2m2m2

m2m2

m2m2m2

VI KAMAR MANDI UMUM1 Pasangan Keramik Lantai 33,3 x 33,3 ex. Roman 6.38

dengan Lemkra/sika lem kramik2 Pasangan Keramik Lantai 60 x 33,3 ex. Roman 26.25

dengan Lemkra/sika lem kramik3 Bongkaran Kaca Cermin 1.00 bh4 Pasangan Kaca cermin uk. 1.00 m x 1.50 m 1.00 unit

VII KAMAR MANDI UTAMA1 Pasangan Keramik Lantai 33,3 x 33,3 ex. Roman 7.66

dengan Lemkra/sika lem kramik2 Pasangan Keramik Lantai 60 x 33,3 ex. Roman 32.50

dengan Lemkra/sika lem kramik3 Bongkaran Kaca Cermin 1.00 bh4 Pasangan Kaca cermin uk. 1.00 m x 1.50 m 1.00 unit

JUMLAH TOTALFEE KONTRAKTOR 5%

JUMLAH TOTAL + FEE KONTRAKTORTOTAL DIBULATKAN

NOTE:- Harga Belum termasuk PPN 10 %

m2

m2

m2

m2

RENCANA ANGGARAN BIAYAAPARTEMEN RASUNA SAHID

HARGA SATUAN JUMLAH HARGA

10,000.00 270,000.005,500,000.00 5,500,000.001,000,000.00 1,000,000.00

25,000.00 1,125,000.0075,000.00 3,375,000.0050,000.00 2,250,000.00

250,000.00 750,000.0025,000.00 1,125,000.00

4,500,000.00 14,400,000.004,500,000.00 14,400,000.001,500,000.00 4,500,000.003,750,000.00 3,750,000.00

750,000.00 1,500,000.002,200,000.00 2,200,000.001,958,000.00 1,958,000.00

445,000.00 4,672,500.00275,000.00 495,000.00875,000.00 6,125,000.00445,000.00 4,005,000.00

31,500.00 113,400.00

850,000.00 1,071,000.001,000,000.00 3,000,000.003,500,000.00 3,500,000.00

155,000.00 372,000.00165,000.00 7,425,000.00370,000.00 1,110,000.00145,000.00 725,000.00350,000.00 2,625,000.00

2,500,000.00 4,500,000.0031,500.00 275,625.00

2,000,000.00 4,000,000.001,550,000.00 1,550,000.00

875,000.00 1,050,000.00350,000.00 4,200,000.00750,000.00 750,000.00

5,500,000.00 5,500,000.00750,000.00 750,000.00175,000.00 525,000.00185,000.00 555,000.00

31,500.00 1,323,000.0031,500.00 236,250.00

325,000.00 1,300,000.00

2,000,000.00 2,000,000.001,550,000.00 1,550,000.00

875,000.00 1,050,000.00350,000.00 3,937,500.00750,000.00 750,000.00

4,250,000.00 4,250,000.001,250,000.00 1,250,000.00

175,000.00 525,000.00185,000.00 555,000.00

31,500.00 1,275,750.0031,500.00 354,375.00

325,000.00 1,625,000.00

285,000.00 1,816,875.00

290,000.00 7,612,500.00

25,000.00 25,000.00845,000.00 845,000.00

285,000.00 2,181,675.00

290,000.00 9,425,000.00

25,000.00 25,000.00845,000.00 845,000.00

JUMLAH TOTAL 161,755,450.00FEE KONTRAKTOR 5% 8,087,772.50

JUMLAH TOTAL + FEE KONTRAKTOR 169,843,222.50TOTAL DIBULATKAN 169,843,000.00

Sheet1