This document provides a breakdown of costs for a construction project totaling 87,386,709.370. It lists 10 areas of work including preliminary work, earthworks, masonry, concrete structures, installation and plastering, floors and roofing, finishing, rainwater drainage, doors windows and canopies, and mechanical and electrical works. Mechanical works include piping, sanitary fixtures, and a septic tank. The document provides line items with quantities, unit rates and totals for each work area.

1. NO Uraian Pekerjaan
I PEKERJAAN PENDAHULUAN 366,680.000
II PEKERJAAN TANAH DAN PASIR 1,776,867.800
III PEKERJAAN PASANGAN BATU BELAH 5,465,344.000
IV PEKERJAAN STRUKTUR BETON BERTULANG 6,372,407.200
V PEKERJAAN PASANGAN DAN PLESTERAN 15,414,624.400
VI PEKERJAAN LANTAI DAN PLAFOND PENUTUP ATAP 27,614,382.470
VII PEKERJAAN FINISHING 4,833,895.000
VIII SALURAN KELILING AIR HUJAN 745,920.000
IX PEKERJAAN PINTU JENDELA DAN KANOPI 15,521,000.000
X PEKERJAAN MEKANIKAL & ELEKTRIKAL
Pekerjaan elektrikal 3,757,500.000
Pekerjaan Mekanikal 5,518,088.500
Jumlah Total 87,386,709.370
REKAPITULASI
Jumlah Harga
( Rp )
Page 1 of 3

2. Volume Satuan
Jumlah Harga
( Rp ) ( Rp )
I PEKERJAAN PENDAHULUAN
1 Uniset dan bouwplank 4.00 m' 39,920.00 159,680.00
2 Pembersihan lokasi 60.00 m2 3,450.00 207,000.00
Sub Jumlah 366,680.00
II PEKERJAAN TANAH DAN PASIR
1 Galian tanah 38.84 m3 19,170.00 744,562.80
2 Urug tanah kembali 24.05 m3 7,000.00 168,350.00
3 Urug pasir bawah pondasi & lantai 7.89 m3 109,500.00 863,955.00
Sub Jumlah 1,776,867.80
III PEKERJAAN PASANGAN BATU BELAH
1 Pasangan batu belah camp 1pc:5psr 14.80 m3 369,280.00 5,465,344.00
Sub Jumlah 5,465,344.00
IV PEKERJAAN STRUKTUR BETON BERTULANG
Catatan :
Mutu beton : fc' = 22,5 Mpa (camp. 1: 2: 3)
1 Betom sloof 15x20cm & ring balk 1.18 m 3 2,701,360.00 3,187,604.80
2 Beton kolom praktis 15x15cm 1.56 m³ 2,041,540.00 3,184,802.40
Sub Jumlah 6,372,407.20
V PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasang dinding bata camp. 1pc:5psr 24.06 m³ 395,710.00 9,520,782.60
2 Plesteran dinding camp. 1pc:5psr 343.08 m² 15,040.00 5,159,923.20
3 Sponengan 217.78 m1 3,370.00 733,918.60
Sub Jumlah 15,414,624.40
VI PEKERJAAN LANTAI DAN PLAFOND PENUTUP ATAP
1 Keramik lantai 30x30 cm (setara platinum) 41.90 m² 75,730.00 3,173,087.00
2 Keramik lantai km 20x20 (setara platinum) 2.25 m² 65,230.00 146,767.50
3 Keramik dinding km 20x25 cm (setara platinum) 9.00 m² 73,480.00 661,320.00
4 Plin keramik 10x30cm (setara platinum) 44.99 m1 25,243.33 1,135,697.57
5 Plafond gypsumboard t=9mm rangka kayu 57.41 m² 72,500.00 4,162,225.00
6 List plafond gypsum 63.44 m' 17,500.00 1,110,200.00
6 List plank kayu (25 tebal 2cm) 14.86 m' 28,870.00 429,008.20
7 Rangka atap (kuda2, usuk, reng kayu kalimantan) 64.08 m² 142,940.00 9,159,595.20
7 Penutup atap(genteng keramik KIA) 64.08 m² 90,750.00 5,815,260.00
8 Bubungan 25.80 m' 70,590.00 1,821,222.00
Sub Jumlah 27,614,382.47
VII PEKERJAAN FINISHING
1 Cat dinding tembok dalam catylac 343.08 m² 12,500.00 4,288,500.00
2 Cat langit-langit 57.41 m² 9,500.00 545,395.00
Sub Jumlah 4,833,895.00
VIII SALURAN KELILING AIR HUJAN
1 Saluran air hujan U 20 6.00 m' 124,320.00 745,920.00
Sub Jumlah 745,920.00
RENCANA ANGGARAN BIAYA
No Uraian Pekerjaan
Harga
Page 2 of 3

3. Volume Satuan
Jumlah Harga
( Rp ) ( Rp )
No Uraian Pekerjaan
Harga
IX PEKERJAAN PINTU JENDELA DAN KANOPI
1 Pek. Pintu P1 kayu jati finishing melamin 3.000 unit 1,749,000.00 5,247,000.00
2 Pek. Pintu P2 kayu jati finishing melamin 1.000 unit 1,749,000.00 1,749,000.00
3 Pek. Pintu PVC P3 murico 1.000 unit 225,000.00 225,000.00
4 Jendela J1 kayu jati finishing melamin 5.000 unit 895,000.00 4,475,000.00
5 Kanopi polycarbonate (rangka hollow stainless stell) 9.000 m² 425,000.00 3,825,000.00
Sub Jumlah 15,521,000.00
X PEKERJAAN MEKANIKAL & ELEKTRIKAL
A Pekerjaan elektrikal
1 Lampu SL 23 watt philip (termasuk fitting) 6.00 unit 55,000.00 330,000.00
2 Down light swillite DL 5 KBF 4.00 unit 85,000.00 340,000.00
2 Lampu dinding luar 2.00 unit 145,000.00 290,000.00
3 Lampu taman 1.00 unit 220,000.00 220,000.00
3 Instalasi penerangan & stok kontak 26.00 ttk 90,000.00 2,340,000.00
4 Saklar tunggal broco 4.00 bh 17,500.00 70,000.00
4 Saklar double broco 4.00 bh 20,000.00 80,000.00
5 Stop kontak broco 5.00 bh 17,500.00 87,500.00
Sub Jumlah 3,757,500.00
B Pekerjaan Mekanikal
a. Pemipaan & sanitary
- Pipa air bersih 3/4" wavin AW 14.93 m1 26,700.00 398,631.00
- Pipa air bersih 1/2" wavin AW 7.05 m1 21,550.00 151,927.50
- Pipa air bekas 3" wavin AW 10.93 m1 38,500.00 420,805.00
- Pipa air kotor 4" wavin AW 7.23 m1 57,500.00 415,725.00
- Kran air bersih merk TOTO 4.00 m1 125,000.00 500,000.00
- Washtafel merk TOTO 1.00 m1 850,000.00 850,000.00
- Shower tray merk TOTO 1.00 m1 356,000.00 356,000.00
- Closet jongkok merk TOTO 1.00 m1 1,325,000.00 1,325,000.00
b. Septik tank kapasitas 1,5m3 1.00 unit 1,100,000.00 1,100,000.00
Sub Jumlah 5,518,088.50
Page 3 of 3