Sheet1RENCANA ANGGARAN BIAYARENOVASI RUMAH TINGGAL IBU SARIPEKERJAAN LANTAI IJakarta, 9 Juni 2008No.Jenis PekerjaanVol./SatH.SatuanJumlahTotal123456IPEKERJAAN PERSIAPAN1Pembuatan los kerja / D.keet ( 2x 3 )6.00m2150,000.00900,000.002Persiapan listrik kerja5.00bln100,000.00500,000.00Sub total I1,400,000.001,400,000.00IIPEKERJAAN TANAH1Galian tanah pondasi batu kali6.10m327,500.00167,750.002Urug tanah pondasi batu kali6.10m312,000.0073,200.00Sub total II240,950.001,640,950.00IIIPEKERJAAN PONDASI1Urug pasir alas pondasi t : 5 cm0.85m3189,760.00161,296.002Pas, pondasi batu kali6.10m3525,000.003,202,500.00Sub total III3,363,796.005,004,746.00IVPEK.BETON BERTULANG / STRUKTUR1Beton pondasi poer1.800m32,195,000.003,951,000.002Beton sloof- Uk. 15 x 300.64m32,168,000.001,390,230.003Beton kolom- Uk. 30 x 30 ( K1 )1.80m32,200,000.003,960,000.00- Uk. 15 x 15 ( Kpr )0.45m31,786,500.00803,925.004Beton balok konstruksi- Uk. 30 x 251.07m32,386,000.002,550,037.505Beton lantai- Tangga2.57m32,350,000.006,039,500.00- Beton lantai kerja2.10m3390,000.00819,000.00Sub total IV19,513,692.5024,518,438.50VPEKERJAAN DINDING1Pas. Dinding bata ruangan57.00m238,400.002,188,800.002Plester & aci114.00m234,700.003,955,800.00Sub total V6,144,600.0030,663,038.50VIPEKERJAAN LANTAI1Pas.krmk Ruang Tamu Uk. 30 x 3011.24m286,620.00973,608.802Pas.krmk Ruang Tidur 1 Uk. 30 x 309.00m286,620.00779,580.003Pas.krmk Ruang Tidur 2 Uk. 30 x 3011.63m286,620.001,006,957.504Pas.krmk Ruang Dapur Uk. 30 x 303.00m286,620.00259,860.005Pas.krmk Ruang Makan Uk.30 x 3010.85m286,620.00939,393.906Pas.krmk Teras Depan Uk.30 x 304.00m286,620.00346,480.007Pas.krmk KM/WC Uk.20 x 204.50m280,300.00361,350.00Sub total VI4,667,230.2035,330,268.70VIIIPEKERJAAN PLAFOND1Pas. Rgk pipa holow + Pas Gypsum54.21m265,000.003,523,650.00Sub total VIII3,523,650.0038,853,918.70IXPEK.INS.LISTRIK & AccA.Lantai Bawah1Instalasi lampu penerangan3.00titik175,000.00525,000.002Instalasi stop kontak3.00titik165,000.00495,000.00Sub total A1,020,000.0039,873,918.70BAcc. Pekerjaan Listrik1Saklar tunggal broco2.00bh9,500.0019,000.002Saklar ganda broco2.00bh12,500.0025,000.003Stop kontak broco3.00bh15,500.0046,500.004Lampu Biasa3.00bh55,000.00165,000.00Sub total B255,500.0040,129,418.70XPEK. SANITARY & INST. AIR1Pas. Closet- Closet duduk KM / WC1.00bh1,750,000.001,750,000.002Pembuatan bak kontrol ( 40 x 40 x 60 )2.00bh95,000.00190,000.003Pas. Kran tembok- Kran KM / WC + tempat cuci + taman3.00bh96,000.00288,000.004Pas. Pipa sal.air bersih PVC 1/2"12.00m'12,000.00144,000.005Pas. Pipa sal.air bersih PVC 1 1/4"10.00m'15,000.00150,000.006Pas. Pipa air kotor PVC 4"9.00m'56,000.00504,000.007Pntu WC ( PVC )1.00unit550,000.00550,000.008Knee drat dia.1/2"3.00bh7,500.0022,500.009Knee drat dia. 1 1/4"4.00bh9,000.0036,000.0010Tee dia.1 1/4"3.00bh5,000.0015,000.0011Vlok sock dia.1 1/4" - 1/2"4.00bh6,000.0024,000.0012Knee dia.4"3.00bh10,000.0030,000.00SUB TOTAL X3,703,500.0043,832,918.70XIPEKERJAAN PENGECATAN /FINISHING1Pengecatan dinding Vinilex114.00m225,500.002,907,000.002Pengecatan plafond lt.bawah54.21m225,500.001,382,355.003Finishing politur daun pintu ( kuas )6.20m262,500.00387,500.004Finishing politur daun Jendela ( kuas )5.10m262,500.00318,750.005Finishing politur kusen ( kuas )22.00m'53,000.001,166,000.00SUB TOTAL XI6,161,605.0049,994,523.70TOTAL PEKERJAAN BANGUNAN BARU49,994,523.70Dibulatkan49,994,000.00Luas Bangunan Lantai I52.21m2Total Biaya Pekerjaan Lantai I49,994,000.00Harga per m2957,556.02PEKERJAAN LANTAI IIJakarta, 9 Juni 2008No.Jenis PekerjaanVol./SatH.SatuanJumlahTotal123456IPEK.BETON BERTULANG / STRUKTUR1Beton kolom- Uk. 30 x 30 ( K2 )2.52m32,200,000.005,544,000.00- Uk. 15 x 15 ( Kpr )0.47m31,786,500.00844,121.252Beton balok konstruksi- Uk. 20 x 302.07m32,300,000.004,761,000.003Beton lantai- Beton pelat lantai t = 12 cm4.86m32,350,000.0011,421,000.00Sub total I22,570,121.2522,570,121.25IIPEKERJAAN DINDING1Pas. Dinding bata ruangan113.75m238,400.004,368,000.002Plester & aci227.50m234,700.007,894,250.00Sub total II12,262,250.0034,832,371.25IIIPEKERJAAN LANTAI1Pas.krmk Ruang Tidur 1 Uk. 30 x 309.00m286,620.00779,580.002Pas.krmk Ruang Tidur 2 Uk. 30 x 304.50m286,620.00389,790.003Pas.krmk Ruang keluarga Uk. 30 x 304.50m286,620.00389,790.004Pas.krmk balkon Uk.20 x 2011.75m280,300.00943,525.005Pas.krmk Tangga Uk.30 x 308.40m286,620.00727,608.00Sub total III3,230,293.0038,062,664.25IVPEKERJAAN KUSEN, PINTU, JENDELA( Kamper Samarinda )1Pek. Kusen0.34m39,000,000.003,064,500.002Daun pintu- Pintu ( Teakwood )3.00unit450,000.001,350,000.00- Pntu WC ( PVC )2.00unit550,000.001,100,000.003Daun Jendela- J14.00unit350,000.001,400,000.00- J1A1.00unit400,000.00400,000.004Loster16.00unit55,000.00880,000.005Pas. kunci pintu ruangan3.00bh105,000.00315,000.006Pas. kunci pintu WC2.00bh62,500.00125,000.007Pas. Grendel tanam p. 60 cm3.00bh35,000.00105,000.008Pas. Engsel pintu ruangan ( 5" )3.00psg9,500.0028,500.00Sub total IV8,768,000.0046,830,664.25VPEKEJAAN PLAFOND1Pas. Rangka pipa holow + Pas Gypsum29.75m265,000.001,933,750.00Sub total V1,933,750.0048,764,414.25VIPEK.INS.LISTRIK & AccA.Lantai Bawah1Instalasi lampu penerangan7.00titik175,000.001,225,000.002Instalasi stop kontak5.00titik165,000.00825,000.00Sub total A2,050,000.0050,814,414.25BAcc. Pekerjaan Listrik1Saklar tunggal broco2.00bh12,000.0024,000.002Saklar ganda broco3.00bh12,500.0037,500.003Stop kontak broco5.00bh15,500.0077,500.004Lampu Biasa7.00bh55,000.00385,000.00Sub total B524,000.0051,338,414.25VIIPEK. SANITARY & INST. AIR1Pas. Closet jongkok2.00bh225,000.00450,000.002Pas. Kran tembok- Kran KM / WC2.00bh96,000.00192,000.003Pas. Pipa sal.air bersih PVC 1/2"15.00m'12,000.00180,000.004Pas. Pipa sal.air bersih PVC 1 1/4"8.00m'15,000.00120,000.005Pas. Pipa air kotor PVC 4"12.00m'56,000.00672,000.006Knee drat dia.1/2"4.00bh7,500.0030,000.007Knee drat dia. 1 1/4"3.00bh9,000.0027,000.008Tee dia.1 1/4"4.00bh5,000.0020,000.009Vlok sock dia.1 1/4" - 1/2"4.00bh6,000.0024,000.0010Knee dia.4"3.00bh10,000.0030,000.00SUB TOTAL VII1,745,000.0053,083,414.25VIIIPEKERJAAN PENGECATAN /FINISHING1Pengecatan dinding vinilex227.50m225,500.005,801,250.002Pengecatan plafond lt.bawah29.75m225,500.00758,625.003Finishing politur daun pintu ( kuas )9.30m262,500.00581,250.004Finishing politur daun Jendela ( kuas )11.90m262,500.00743,750.005Finishing politur kusen ( kuas )25.60m'53,000.001,356,800.00SUB TOTAL VIII9,241,675.0062,325,089.25IXPEKERJAAN RAILLING, TERALIS& PAGAR BESI1Pas. Railling besi- RL. Tangga5.00m'350,000.001,750,000.00- RL. Void3.00m'350,000.001,050,000.00SUB TOTAL IX1,750,000.0064,075,089.25XPEKERJAAN ATAP1Pek. Atapa. Pasang Rangka Atap Atap baja ringan77.36m2125,000.009,669,750.00b. Pasang sopi -sopi baru13.75m249,600.00682,000.00c. Beton bertulang untuk sopi - sopi1.07m21,686,500.001,797,134.402Pas. Gentengpres beton77.358m261,700.004,772,988.603Pas. Nok genteng pres beton4.500m'76,000.00342,000.00Sub total X17,263,873.0081,338,962.25TOTAL PEKERJAAN LANATI II81,338,962.25Dibulatkan81,338,000.00Luas Bangunan Lantai II34.00Total Biaya Pekerjaan Lantai II81,338,000.00Harga per m22,392,294.12Luas Bangunan Lantai I dan Lantai II86.21Total Biaya Pekerjaan Lantai I dan Lantai II131,332,000.00Harga per m21,523,396.36

Sheet2

Sheet3