ESTIMASI RENCANA ANGGARAN BIAYA

152.8 61.12
LOKASI : Gg Sindur
PROYEK : KM/WC
LINGKUP : PEKERJAAN SIPIL
LUAS BANGUNAN : 15 M2
TANGGAL :
WAKTU PELAKSANAAN : 60 hari

Harga Satuan Total Harga

NO. JENIS PEKERJAAN Sat Vol
(Rp). (Rp).
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi m2 26.04 15,000 390,600
2 Pekerjaan pengukuran & bowplank m2 26.04 35,000 911,400
3 Pembuatan Direksi Keet Ls - 2,000,000 -
4 Listrik & air kerja Ls 1.00 1,000,000 1,000,000
5 Foto dokumentasi cetak jilid +CD Ls 1.00 250,000 250,000
Sub-total 2,552,000
II PEKERJAAN GALIAN & URUGAN
1 Galian tanah u/ pondasi m3 4.25 135,000 573,750
2 Galian tanah u/ Fondasi Rollagh bata m' 28.00 45,000 1,260,000
3 Urugan tanah kembali u/ pondasi m3 1.06 35,000 37,188
Sub-total 1,870,938
III PEKERJAAN PONDASI & BETON
a Lantai 1
1 Pas Fondasi Batu Kali m3 3.00 725,000 2,175,000
2 Sloof beton 20x15cm + tul.besi 4 dia.10mm, ring dia.6mm - 20cm m3 1.35 3,214,596 4,339,705
3 Kolom beton 15x15cm + tul.besi 4 dia.10mm, ring dia.6mm - 20cm m3 1.08 2,795,301 3,018,925
4 Ring Balk 12x12cm + tul.besi 4 dia.10mm, ring dia.6mm - 20cm m3 0.65 2,795,301 1,811,355
5 Lantai Kerja m2 15.00 250,000 3,750,000
Sub-total 8,580,280
IV PEKERJAAN PASANGAN
a Pasangan Dinding
1 Pasangan Hebel 7.5cm m2 68.00 142,500 9,690,000
2 Plester m2 68.00 42,600 2,896,800
3 Acian m2 68.00 31,850 2,165,800
Sub-total 14,752,600
b Pasangan Keramik
1 Keramik Lantai 20x20cm m2 26.0 86,500 2,252,460
2 Keramik bak air m2 7.0 86,500 605,500
3 Oker Keramik m2 33.0 5,000 165,200
c Instalasi Sanitair
1 Closet Jongkok bh 2.00 500,000 1,000,000
2 Closet Duduk bh 2.00 1,500,000 3,000,000
3 Kran Air bh 6.00 65,000 390,000
4 Floordrain bh 6.00 75,000 450,000
5 Instalasi Pipa 1/2" dari input air s/d kran m' 24.00 21,250 510,000
6 Instalasi Pipa 4" dari floordrain s/d kolam m' 16.00 46,250 740,000
d Pasangan Plafond
1 Rangka holo Galvanis 4x4 & 2x4 + Gypsum 9mm m2 26.04 90,000 2,343,600
2 List Plafond m' 48.00 15,000 720,000
3 Manhole uniy 1.00 150,000 150,000
e ATAP
1 Rangka Atap Baja Ringan m2 20.48 125,000 2,559,375
2 Atap Genteng metal sandblast m2 20.48 85,000 1,740,375
Sub-total 16,626,510
V PEKERJAAN INSTALASI LISTRIK
 1 Instalasi titik lampu ttk 8.00 150,000 1,200,000
2 Instalasi Stop kontak ttk - 155,000 -
3 Pas Panel Pembagi set - 2,750,000 -
4 Pas Arde ttk - 1,500,000 -
Sub-total 1,200,000
VI PEKERJAAN KUSEN, PINTU & KACA
1 Kusen + Pintu unit 2.00 1,250,000 2,500,000
2 Kusen + Pintu PVC unit 5.00 550,000 2,750,000
3 Loster almunium unit 5.00 125,000 625,000
Sub-total 3,375,000
VII PEKERJAAN FINISHING
1 Cat dinding luar m2 51.20 22,500 1,152,000
2 Cat dinding dalam m2 92.16 18,500 1,704,960
3 Cat Plafond m2 26.04 18,500 481,740
4 Water Proofing Atap m2 - 24,400 -
11 Cat Listplank GRC ex. Glotex putih m1 16.00 22,500 360,000
Sub-total 3,698,700

Total (Rp) 52,656,028

Pembulatan (Rp) 15 m2 52,656,000
PPN 10% (Rp) 3,510,400 /m -
Grand Total (Rp) 52,656,000
 BREAKDOWN MATERIAL

LOKASI : Gg Sindur
PROYEK :Toilet

NO. NAMA BARANG Sat Vol Harsat Total

A MATERIAL ALAM
1 Batu Kali m3 -
2 Pasir Urug m3 -
3 Pasir Pasang m3 3.00 275,000 825,000
4 Pasir Beton m3 -
5 Split m3 1.00 250,000 250,000

B MATERIAL TOKO (utk Struktur & Pasangan)

1 Semen 50kg zak 25.00 60,000 1,500,000
2 Panel dinding m2 85 258,750 21,993,750
3 Besi Ø 10 btg 5.00 54,000 270,000
4 Besi Ø 8 btg 8.00 38,600 308,800
5 MU bh 2.00 85,000 170,000

C MATERIAL TOKO (utk Pelapis Lantai)

1 Keramik Lantai 20x20 Area km m2 24.75 50,000 1,237,500
2 Keramik Lantai 40x40 Teras m2 17.05 65,000 1,108,250
3 Keramik Dinding 20x30 m2 22.50 55,000 1,237,500
4 Oker kg 9.00 25,000 225,000

D MATERIAL TOKO (utk Plafond)

1 Hollow 4x4 btg 30.00 33,000 990,000
2 Hollow 2x4 btg 20.00 25,000 500,000
3 Gypsum 9mm lbr 10.00 70,000 700,000
4 GRC lbr 3.00 65,000 195,000
5 Skrup Gypsum pcs 300.00 200 60,000
6 Compound sak 2.00 85,000 170,000
7 Kawat Baja kg 1.00 35,000 35,000

E MATERIAL TOKO (utk Atap)

1 Canal C 0.75 btg 18.00 86,000 1,548,000
2 Reng btg 25.00 38,600 965,000
3 Spandek m2 30.00 86,500 2,595,000
4 Skrup Baja Ringan pcs 300.00 350 105,000
5 Skrup Spandek pcs 200.00 500 100,000

F MATERIAL TOKO (utk Finishing)

1 Cat Dasar peil 1.00 375,000 375,000
2 Cat outdoor peil 2.00 750,000 1,500,000
3 Cat Indoor peil 1.50 550,000 825,000

G Kusen + Daun Pintu & jendela

1 Kusen + Pintu PVC unit 5.00 350,000 1,750,000
2 Bouvenleigh unit 5.00 100,000 500,000
3 Listplank m 7.50 25,000 187,500

H Sanitair
1 Closet Duduk unit 2.00 1,250,000 2,500,000
2 Closet jongkok unit 3.00 350,000 1,050,000
3 kran air bh 5.00 50,000 250,000
4 Pipa 1/2 btg 5.00 46,800 234,000
5 Pipa 2.5" btg 4.00 65,000 260,000
6 Pipa 4" btg 4.00 150,000 600,000

I Alat Bantu
1 Amplas bh 20.00 5,000 100,000
2 Kuas 2'' bh 2.00 12,500 25,000
3 Kuas Rol bh 1.00 25,000 25,000
4 Bak Cat bh 1.00 10,000 10,000

J Upah Kerja mggu 4.00 1,800,000 7,200,000

TOTAL BIAYA 54,480,300

29