RENCANA ANGGARAN BIAYA

NO ITEM PEKERJAAN VOL SAT HARGA SATUAN

I Pekerjaan Fisik Bangunan
A Pekerjaan galian
1. Galian pondasi lajur 0.6 m3 Rp 69,575.00
2. Galian pondasi tapak 4.096 m3 Rp 69,575.00
B Pekerjaan pondasi
B.1 Pondasi tapak
1. Beton 0.6 m3 Rp 1,156,782.00
2. Besi beton D8 & D12 38.4 kg Rp 14,405.33
3. Bekisting 8.48 m2 Rp 210,020.69
B.2 Pondasi lajur
1. Beton 0.36 m3 Rp 1,156,782.00
2. Besi beton D8&D12 72 kg Rp 14,405.33
3. Bekisting 11 m2 Rp 210,020.69
C Pekerjaan Struktur
C.1 Kolom 15/15
1. Beton 0.54 m3 Rp 1,156,782.00
2. Besi beton D8&D12 86.45 kg Rp 14,405.33
3. Bekisting 14.4 m2 Rp 210,020.69
C.2 Ring balok 15/15
1. Beton 0.45 m3 Rp 1,156,782.00
2. Besi beton D8&D12 69 kg Rp 14,405.33
3. Bekisting 3 m2 Rp 210,020.69
D Pekerjaan dinding + finishing
1. Pekerjaan pasangan dinding bata 30 m2 Rp 172,260.00
2. Pekerjaan plasteran + aci 60 m2 Rp 62,315.00
3. Pekerjaan cat interior 60 m2 Rp 49,948.80
E Pekerjaan lantai
1. Rabat beton 14.4 m2 Rp 89,160.50
F Pekerjaan atap
1. Kuda-kuda atap 24 m2 Rp 803,181.50
2. Atap 32 m2 Rp 202,829.00
Total
 JUMLAH

Rp 41,745.00
Rp 284,979.20

Rp 694,069.20
Rp 553,164.48
Rp 1,780,975.41

Rp 416,441.52
Rp 1,037,183.40
Rp 2,310,227.54

Rp 624,662.28
Rp 1,245,340.35
Rp 3,024,297.87

Rp 520,551.90
Rp 993,967.43
Rp 630,062.06

Rp 5,167,800.00
Rp 3,738,900.00
Rp 2,996,928.00

Rp 1,283,911.20

Rp 19,276,356.00
Rp 6,490,528.00
Rp 53,112,090.84
 HARGA SATUAN (Rp)
ANALISA PEKERJAAN SAT INDEKS
BAHAN UPAH
Pekerjaan galian tanah
Tenaga
Pekerja oh 0.750 Rp 88,000.00
Mandor oh 0.025 Rp 143,000.00
Sub Total
Membuat 1m3 beton (K 250)
Bahan
Portland cement kg 384.000 Rp 1,375.00
Pasir beton m3 0.494 Rp 302,500.00
Koral beton m3 0.577 Rp 495,000.00
Tenaga
Pekerja oh 1.650 Rp 88,000.00
Tukang batu oh 0.275 Rp 121,000.00
Kepala tukang oh 0.028 Rp 121,000.00
Mandor oh 0.083 Rp 143,000.00
Sub Total
Pembesian 1kg dengan besi polos atau besi ulir
Bahan
Besi beton (polos/ulir) kg 1.050 Rp 11,962.50
Kawat beton kg 0.015 Rp 18,700.00
Tenaga
Pekerja oh 0.007 Rp 88,000.00
Tukang besi oh 0.007 Rp 110,000.00
Kepala tukang oh 0.001 Rp 121,000.00
Mandor oh 0.000 Rp 143,000.00
Sub Total
Memasang 1m2 bekisting
Bahan
kayu uk. 3/4 m3 0.040 Rp 160,160.00
Paku biasa 5-12 cm kg 0.400 Rp 25,300.00
minyak bekisting Lt 0.200 Rp 11,000.00
Plywood tebal 8 mm lbr 0.018 Rp 72,349.20
Kayu galam Ø6MM panjang 4m btg 2.000 Rp 17,600.00
Tenaga
Pekerja Oh 0.660 Rp 88,000.00
Tukang kayu Oh 0.800 Rp 110,000.00
Kepala tukang Oh 0.033 Rp 121,000.00
Mandor Oh 0.033 Rp 143,000.00
Sub Total
Pasangan batu bata merah uk. 5x11x22 cm, camp. 1Pc:4Ps
Bahan
Bata merah Bh 70.000 Rp 1,485.00
Semen portland Kg 11.500 Rp 1,375.00
Pasir pasang m3 0.043 Rp 247,500.00
Tenaga
Pekerja Oh 0.300 Rp 88,000.00
Tukang batu Oh 0.100 Rp 121,000.00
Kepala tukang Oh 0.010 Rp 121,000.00
Mandor Oh 0.015 Rp 143,000.00
Sub Total
Plesteran Dinding 1Pc:4Ps (m²) tebal 15 mm
Bahan
Semen Portland Kg 6.240 Rp 1,375.00
Pasir Pasang M³ 0.024 Rp 247,500.00
Tenaga
Pekerja Oh 0.300 Rp 88,000.00
Tukang Batu Oh 0.150 Rp 121,000.00
Kepala Tukang Oh 0.015 Rp 121,000.00
Mandor Oh 0.010 Rp 143,000.00
Sub Total
Pengecatan Tembok Baru (m²)
Bahan
Plamir Kg 0.100 Rp 16,500.00
Kertas gosok/ampelas Lbr 0.260 Rp 4,400.00
Cat Dasar Kg 0.100 Rp 66,000.00
Cat Penutup 2x Kg 0.260 Rp 118,250.00
Tenaga
Pekerja Oh 0.020 Rp 88,000.00
Tukang Cat Oh 0.063 Rp 110,000.00
Kepala Tukang Oh 0.006 Rp 121,000.00
Mandor Oh 0.003 Rp 143,000.00
Sub Total
Rabat Beton 5cm (m²)
Bahan
Semen Portland Kg 11.350 Rp 1,375.00
Pasir M³ 0.020 Rp 247,500.00
Tenaga
Pekerja Oh 0.440 Rp 88,000.00
Tukang Batu Oh 0.220 Rp 110,000.00
Kepala Tukang Oh 0.022 Rp 121,000.00
Mandor Oh 0.022 Rp 143,000.00
Sub Total
Pasang Lantai Keramik ukuran 40x40 cm (m²)
Bahan
Keramik 40x40 cm m2 1.000 Rp 82,500.00
Semen Portland Kg 10.000 Rp 1,375.00
Pasir Pasang M³ 0.045 Rp 247,500.00
Tenaga
Pekerja Oh 0.240 Rp 88,000.00
Tukang Batu Oh 0.120 Rp 110,000.00
Kepala Tukang Oh 0.012 Rp 121,000.00
Mandor Oh 0.012 Rp 143,000.00
Sub Total
Pasang Keramik dinding ukuran 20x20 cm (m²)
Bahan
Keramik 20x20 cm m2 1.000 Rp 106,260.00
Semen Portland Kg 10.000 Rp 1,375.00
Pasir Pasang M³ 0.045 Rp 247,500.00
Tenaga
Pekerja Oh 0.240 Rp 88,000.00
Tukang Batu Oh 0.120 Rp 110,000.00
Kepala Tukang Oh 0.012 Rp 121,000.00
Mandor Oh 0.012 Rp 143,000.00
Sub Total
Pekerjaan kuda-kuda atap
Bahan
Balok kayu m3 0.250 Rp 2,035,000.00
Besi strip tebal 5mm Kg 15.000 Rp 11,606.10
Paku 12 cm Kg 5.600 Rp 18,700.00
Tenaga
Pekerja Oh 0.100 Rp 88,000.00
Tukang kayu Oh 0.050 Rp 110,000.00
Kepala tukang Oh 0.005 Rp 121,000.00
Mandor Oh 0.005 Rp 143,000.00
Sub Total
Pemasangan atap
Bahan
Spandeks m2 1.000 Rp 44,000.00
Tenaga
Pekerja Oh 1.448 Rp 88,000.00
Kepala tukang Oh 0.230 Rp 121,000.00
Mandor Oh 0.025 Rp 143,000.00
Sub Total
 TOTAL HARGA
SATUAN (Rp)

Rp 66,000.00 Rp 80,000.00 0.1 8000

Rp 3,575.00 Rp 130,000.00 0.1 13000
Rp 69,575.00 0.1 0
0.1 0
0.1 0
Rp 528,000.00 Rp 1,250.00 0.1 125
Rp 149,435.00 Rp 275,000.00 0.1 27500
Rp 285,615.00 Rp 450,000.00 0.1 45000
0.1 0
Rp 145,200.00 Rp 80,000.00 0.1 8000
Rp 33,275.00 Rp 110,000.00 0.1 11000
Rp 3,388.00 Rp 110,000.00 0.1 11000
Rp 11,869.00 Rp 130,000.00 0.1 13000
Rp 1,156,782.00 0.1 0
0.1 0
0.1 0
Rp 12,560.63 Rp 10,875.00 0.1 1087.5
Rp 280.50 Rp 17,000.00 0.1 1700
0.1 0
Rp 616.00 Rp 80,000.00 0.1 8000
Rp 770.00 Rp 100,000.00 0.1 10000
Rp 121.00 Rp 110,000.00 0.1 11000
Rp 57.20 Rp 130,000.00 0.1 13000
Rp 14,405.33 0.1 0
0.1 0
0.1 0
Rp 6,406.40 Rp 145,600.00 0.1 14560
Rp 10,120.00 Rp 23,000.00 0.1 2300
Rp 2,200.00 Rp 10,000.00 0.1 1000
Rp 1,302.29 Rp 65,772.00 0.1 6577.2
Rp 35,200.00 Rp 16,000.00 0.1 1600
0.1 0
Rp 58,080.00 Rp 80,000.00 0.1 8000
Rp 88,000.00 Rp 100,000.00 0.1 10000
Rp 3,993.00 Rp 110,000.00 0.1 11000
Rp 4,719.00 Rp 130,000.00 0.1 13000
Rp 210,020.69 0.1 0
0.1 0
0.1 0
Rp 103,950.00 Rp 1,350.00 0.1 135
Rp 15,812.50 Rp 1,250.00 0.1 125
Rp 10,642.50 Rp 225,000.00 0.1 22500
0.1 0
Rp 26,400.00 Rp 80,000.00 0.1 8000
Rp 12,100.00 Rp 110,000.00 0.1 11000
Rp 1,210.00 Rp 110,000.00 0.1 11000
Rp 2,145.00 Rp 130,000.00 0.1 13000
Rp 172,260.00 0.1 0
0.1 0
0.1 0
8,580.00 1,250.00 0.1 125
5,940.00 225,000.00 0.1 22500
0.1 0
26,400.00 80,000.00 0.1 8000
18,150.00 110,000.00 0.1 11000
1,815.00 110,000.00 0.1 11000
1,430.00 130,000.00 0.1 13000
Rp 62,315.00 0.1 0
0.1 0
0.1 0
1,650.00 15,000.00 0.1 1500
1,144.00 4,000.00 0.1 400
6,600.00 60,000.00 0.1 6000
30,745.00 107,500.00 0.1 10750
0.1 0
1,760.00 80,000.00 0.1 8000
6,930.00 100,000.00 0.1 10000
762.30 110,000.00 0.1 11000
357.50 130,000.00 0.1 13000
49,948.80 0.1 0
0.1 0
0.1 0
15,606.25 1,250.00 0.1 125
4,826.25 225,000.00 0.1 22500
0.1 0
38,720.00 80,000.00 0.1 8000
24,200.00 100,000.00 0.1 10000
2,662.00 110,000.00 0.1 11000
3,146.00 130,000.00 0.1 13000
89,160.50 0.1 0
0.1 0
0.1 0
82,500.00 75,000.00 0.1 7500
13,750.00 1,250.00 0.1 125
11,137.50 225,000.00 0.1 22500
 0.1 0
21,120.00 80,000.00 0.1 8000
13,200.00 100,000.00 0.1 10000
1,452.00 110,000.00 0.1 11000
1,716.00 130,000.00 0.1 13000
144,875.50 0.1 0
0.1 0
0.1 0
106,260.00 96,600.00 0.1 9660
13,750.00 1,250.00 0.1 125
11,137.50 225,000.00 0.1 22500
0.1 0
21,120.00 80,000.00 0.1 8000
13,200.00 100,000.00 0.1 10000
1,452.00 110,000.00 0.1 11000
1,716.00 130,000.00 0.1 13000
168,635.50 0.1 0
0.1 0
0.1 0
Rp 508,750.00 Rp 1,850,000.00 0.1 185000
Rp 174,091.50 Rp 10,551.00 0.1 1055.1
Rp 104,720.00 Rp 17,000.00 0.1 1700
0.1 0
Rp 8,800.00 80,000.00 0.1 8000
Rp 5,500.00 100,000.00 0.1 10000
Rp 605.00 110,000.00 0.1 11000
Rp 715.00 130,000.00 0.1 13000
Rp 803,181.50 0.1 0
0.1 0
0.1 0
Rp 44,000.00 Rp 40,000.00 0.1 4000
0.1 0
127,424.00 80,000.00 0.1 8000
27,830.00 110,000.00 0.1 11000
3,575.00 130,000.00 0.1 13000
Rp 202,829.00