ESTIMASI RENCANA ANGGARAN BIAYA

LOKASI : SERPONG LAGOON

PROYEK : RUMAH TINGGAL
LINGKUP PEKERJAAN : PEKERJAAN SIPIL
LUAS BANGUNAN :351,5 M2
TANGGAL : 12 JUNI 2020
ESTIMASI WAKTU PELAKSANAAN : 600 HARI

Harga Satuan Total Harga TOT HARGA

Volume
NO. JENIS PEKERJAAN Satuan Material Upah Material Upah (Rp)
a b c d=axb e=axc f=d+e
LANTAI 1
I PEKERJAAN PERSIAPAN
1 Pembuatan Bedeng ** jika lokasi tanah kosong tidak ada bangunan Ls 1.00 2,000,000 500,000 2,000,000 500,000 2,500,000
2 Pembuatan sumur pompa (air bersih kedalaman 30 - 50m) + pompa baru Ls 1.00 4,000,000 3,500,000 4,000,000 3,500,000 7,500,000
3 pemasangan Listrik PLN Ls 1.00 4,000,000 - 4,000,000 4,000,000
4 Pemasangan PAM Ls 1.00 2,500,000 - 2,500,000 2,500,000
5 Pekerjaan pengukuran & bowplank Ls 1.00 1,500,000 500,000 1,500,000 500,000 2,000,000
6 Foto dokumentasi cetak jilid + CD ----- ( dari progres 0% s.d 100%) Ls 1.00 300,000 300,000 - 300,000
sub-total 7,800,000 11,000,000 18,800,000
III PEKERJAAN TANAH
1 Galian tanah u/ pondasi m3 91.30 20,000 45,000 1,826,000 4,108,500 5,934,500
2 Pengeboran untuk pondasi bore pile m1 90.00 20,000 45,000 1,800,000 4,050,000 5,850,000
3 Urugan tanah kembali u/ pondasi m3 30.43 20,000 30,000 608,667 913,000 1,521,667
sub-total 4,234,667 9,071,500 13,306,167
IV PEKERJAAN PONDASI, BETON & BESI
1 Pondasi batu kali 1 pc : 6 ps m3 53.12 821,920 140,690 43,660,390 7,473,453 51,133,843
2 Pondasi Plat Setempat (CAKAR AYAM) u/ kolom -----> ukuran lihat digambar ttk 15.00 620,000 147,500 9,300,000 2,212,500 11,512,500
3 Pondasi rolaq bata ** teras + pembatas halaman parkir m' 20.00 72,000 15,000 1,440,000 300,000 1,740,000
4 Sloof beton 30x20cm, tul. 12mm, ring 8mm – 20cm m3 4.98 3,606,485 893,586 17,960,297 4,450,058 22,410,355
5 Pondasi bor pile dia.30 cm - 25 titik - kedalaman 6m, tul. 12mm, ring 8mm - spiral m3 8.10 3,606,485 893,586 29,212,531 7,238,047 36,450,578
6 Kolom beton 15x60cm, tul. 13mm, ring 8mm - 20cm (K1) m3 5.40 3,826,485 893,586 20,663,021 4,825,364 25,488,385
7 Balok beton 20x40cm, tul. 13mm, ring 8mm - 20cm (B1) m3 3.60 3,826,485 993,586 13,775,347 3,576,910 17,352,257
8 Balok beton (listplank beton) 15x60cm, tul. 12mm (B2) m3 2.08 3,826,485 993,586 7,955,263 2,065,665 10,020,928
9 Balok beton 20x30cm tul. 13mm, ring 8mm - 20cm (B3) m3 6.28 3,826,485 993,586 24,015,022 6,235,746 30,250,767
10 Kolom praktis 15x15cm, tul. 10mm, ring 6mm - 20cm (Kp) m3 0.45 3,606,485 893,586 1,622,918 402,114 2,025,032
11 Cor dak beton T12cm, tul. 10mm x 2 lapis net 15x15cm+ bondek m3 14.73 3,826,485 993,586 56,364,128 14,635,522 70,999,650
12 Floor Lt. Kerja T5cm (tanpa wiremesh) m2 125.00 75,000 25,000 9,375,000 3,125,000 12,500,000
sub-total 235,343,917 56,540,378 291,884,296
V PEKERJAAN DAPUR, R. KELUARGA, R. MAKAN, & R. TAMU
1 Pasangan dinding m2 222.00 130,000 25,000 28,860,000 5,550,000 34,410,000
2 Plester + aci u/ pasangan dinding & finishing beton m2 444.00 36,500 63,500 16,206,000 28,194,000 44,400,000
3 Plafond gypsum 9mm ex. Jayaboard / Elephant + rangka hollow galvanis 4x4 m2 156.00 125,000 35,000 19,500,000 5,460,000 24,960,000
4 List plafond, gypsum profil m1 113.30 20,851 15,500 2,362,418 1,756,150 4,118,568
5 Cor meja dapur + finishing m3 0.57 3,578,623 893,586 2,029,079 506,663 2,535,743
6 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas warna cream m2 104.00 295,038 65,000 30,683,916 6,760,000 37,443,916
7 Ps. Plint granit m1 83.00 42,500 25,500 3,527,500 2,116,500 5,644,000
8 Ps. Keramik dinding meja dapur m2 6.00 245,000 45,000 1,470,000 270,000 1,740,000
9 kusen + Pintu alumunium coating putih Double kaca 5mm + kunci ex.Alpha / Dekson (P2) unit 1.00 3,915,000 97,500 3,915,000 97,500 4,012,500
10 kusen + Pintu alumunium coating putih Double panel + kunci ex.Alpha / Dekson (P1) double unit 1.00 4,306,500 97,500 4,306,500 97,500 4,404,000
11 Pintu alumunium coating putih Double kaca 5mm + kunci ex.Alpha / Dekson, sliding (P3) unit 1.00 4,132,500 97,500 4,132,500 97,500 4,230,000
12 Kusen jendela aluminium coating putih ex Indal / Alexindo – single (JN3) panjang unit 6.00 990,000 97,500 5,940,000 585,000 6,525,000
13 Kusen jendela aluminium coating putih ex Indal / Alexindo – Double (JN2) panjang unit 3.00 1,650,000 97,500 4,950,000 292,500 5,242,500
14 Cat dinding dalam off white ex. davies atau nippon paint atau cendana mowilex m2 210.00 35,000 7,500 7,350,000 1,575,000 8,925,000
15 Cat plafond ex. davies atau nippon paint atau cendana mowilex warna putih m2 156.00 35,000 7,500 5,460,000 1,170,000 6,630,000
sub-total 140,692,913 54,528,313 195,221,227
IX PEKERJAAN KAMAR TAMU & KM. TAMU
1 Pasangan dinding m2 86.58 130,000 25,000 11,255,400 2,164,500 13,419,900
2 Plester + aci u/ pasangan dinding & finishing beton m2 173.16 36,500 63,500 6,320,340 10,995,660 17,316,000
3 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas warna cream m2 18.20 295,038 65,000 5,369,685 1,183,000 6,552,685
4 Ps. Plint granit m1 17.40 42,500 25,500 739,500 443,700 1,183,200
5 Ps. Keramik lantai kamar mandi m2 4.00 245,000 50,000 980,000 200,000 1,180,000
6 Ps. Keramik dinding kamar mandi m2 22.50 245,000 50,000 5,512,500 1,125,000 6,637,500
7 Ps. Wastafel ex. TOTO + aksesoris + meja wastafel + cermin unit 1.00 1,875,000 300,000 1,875,000 300,000 2,175,000
8 Pasang kloset duduk ex TOTO + aksesoris unit 1.00 2,900,000 325,000 2,900,000 325,000 3,225,000
9 Pasang shower + aksesoris set 1.00 200,000 25,000 200,000 25,000 225,000
10 Floor drain Steinless unit 1.00 150,000 15,000 150,000 15,000 165,000
11 Plafond gypsum 9mm ex. Jayaboard / Elephant + rangka hollow galvanis 4x4 m2 26.64 125,000 35,000 3,330,000 932,400 4,262,400
12 List plafond, gypsum profil m1 25.40 20,851 15,500 529,615 393,700 923,315
13 Cat dinding dalam off white ex. davies atau nippon paint atau cendana mowilex m2 60.90 35,000 7,500 2,131,500 456,750 2,588,250
14 Cat plafond ex. davies atau nippon paint atau cendana mowilex warna putih m2 26.64 35,000 7,500 932,400 199,800 1,132,200
15 Kusen jendela aluminium coating putih ex Indal / Alexindo – Double (JN2) unit 1.00 1,650,000 97,500 1,650,000 97,500 1,747,500
16 Kusen jendela aluminium coating putih ex Indal / Alexindo – single (JN4) pendek unit 1.00 643,500 97,500 643,500 97,500 741,000
17 kusen + Pintu alumunium coating putih single panel + kunci ex.Alpha / Dekson (P5) single, pintu kamar mandi unit 1.00 750,000 97,500 750,000 97,500 847,500
18 kusen + Pintu alumunium coating putih Double panel + kunci ex.Alpha / Dekson (P4) single, pintu kamar unit 1.00 2,153,250 97,500 2,153,250 97,500 2,250,750
sub-total 47,422,691 19,149,510 66,572,201
X PEKERJAAN RUANG TANGGA
1 Cor beton plat tangga + pembuatan anak tangga m3 2.15 3,826,485 993,586 8,226,943 2,136,210 10,363,153
2 Pembuatan trap anak tangga m2 18.00 75,000 25,000 1,350,000 450,000 1,800,000
3 Ps. Granit Stepnosing anak tangga m2 18.00 350,000 50,000 6,300,000 900,000 7,200,000
4 List plafond, gypsum profil m1 10.90 20,851 15,500 227,276 168,950 396,226
5 Railing tangga m1 18.00 500,000 100,000 9,000,000 1,800,000 10,800,000
sub-total 25,104,219 5,455,160 30,559,379
XII PEKERJAAN GUDANG & TERAS DEPAN DAN BELAKANG
1 Pasangan dinding m2 22.60 130,000 25,000 2,938,000 565,000 3,503,000
2 Plester + aci u/ pasangan dinding & finishing beton m2 27.12 36,500 63,500 989,880 1,722,120 2,712,000
3 Ps. Keramik motif kasar untuk gudang m2 4.40 245,000 50,000 1,078,000 220,000 1,298,000
4 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas motif kasar untuk teras depan dan belakang m2 28.00 295,038 65,000 8,261,054 1,820,000 10,081,054
5 Pintu ram besi (vertical garden) ls 1.00 1,485,000 87,750 1,485,000 87,750 1,572,750
6 kanopi alderon RS m2 6.00 500,000 60,000 3,000,000 360,000 3,360,000
7 Cat dinding dalam off white ex. davies atau nippon paint atau cendana mowilex m1 27.12 35,000 7,500 949,200 203,400 1,152,600
sub-total 18,701,134 4,978,270 23,679,404
LANTAI 2
I PEKERJAAN BETON & BESI
1 Balok beton 20x40cm, tul. 13mm, ring 8mm - 20cm (B1) m3 2.24 3,826,485 893,586 8,571,327 2,001,633 10,572,960
2 Balok beton (listplank beton) 15x60cm, tul. 12mm (B2) m3 0.58 3,826,485 893,586 2,204,056 514,706 2,718,761
3 Balok beton 20x30cm tul. 13mm, ring 8mm - 20cm (B3) m3 2.44 3,826,485 893,586 9,321,318 2,176,775 11,498,094
4 Kolom beton 15x45cm, tul. 13mm, ring 8mm - 20cm (K2) m3 2.84 3,826,485 893,586 10,848,086 2,533,316 13,381,402
5 Kolom praktis 15x15cm, tul. 10mm, ring 6mm - 20cm (Kp) m3 0.31 3,606,485 993,586 1,116,568 307,614 1,424,182
6 Cor dak beton T12cm, tul. 10mm x 2 lapis net 15x15cm+ bondek m3 11.23 3,826,485 993,586 42,979,083 11,159,958 54,139,041
sub-total 75,040,437 18,694,002 93,734,440
II PEKERJAAN RUANG TENGAH, RUANG MUSHOLA, KAMAR ANAK 1&2
1 Pasangan dinding m2 165.66 130,000 25,000 21,535,800 4,141,500 25,677,300
2 Plester + aci u/ pasangan dinding & finishing beton m2 331.32 36,500 63,500 12,093,180 21,038,820 33,132,000
3 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas warna cream m2 77.95 295,038 65,000 22,998,185 5,066,750 28,064,935
4 Ps. Plint granit m1 50.20 42,500 25,500 2,133,500 1,280,100 3,413,600
5 Cor beton plat tangga + pembuatan anak tangga m3 1.01 3,826,485 993,586 3,857,097 1,001,535 4,858,632
6 Pembuatan trap anak tangga m2 8.40 75,000 25,000 630,000 210,000 840,000
7 Ps. Granit Stepnosing anak tangga m2 8.40 350,000 50,000 2,940,000 420,000 3,360,000
8 Railing tangga m1 8.40 500,000 100,000 4,200,000 840,000 5,040,000
9 Ps. Keramik lantai kamar mandi m2 4.50 245,000 50,000 1,102,500 225,000 1,327,500
10 Ps. Keramik dinding kamar mandi m2 36.00 245,000 50,000 8,820,000 1,800,000 10,620,000
11 Pasang kloset duduk ex TOTO + aksesoris unit 2.00 2,900,000 325,000 5,800,000 650,000 6,450,000
12 Pasang shower panas - dingin + aksesoris unit 2.00 450,000 25,000 900,000 50,000 950,000
13 Floor drain Steinless unit 2.00 150,000 15,000 300,000 30,000 330,000
14 Plafond gypsum 9mm ex. Jayaboard / Elephant + rangka hollow galvanis 4x4 m2 93.00 125,000 35,000 11,625,000 3,255,000 14,880,000
15 List plafond, gypsum profil m1 50.20 20,851 15,500 1,046,720 778,100 1,824,820
16 Cat dinding dalam off white ex. davies atau nippon paint atau cendana mowilex m2 331.32 35,000 7,500 11,596,200 2,484,900 14,081,100
17 Cat plafond ex. davies atau nippon paint atau cendana mowilex warna putih m2 93.00 35,000 7,500 3,255,000 697,500 3,952,500
18 Kusen jendela aluminium coating putih ex Indal / Alexindo – Double (JN2) unit 2.40 1,650,000 97,500 3,960,000 234,000 4,194,000
19 kusen + Pintu alumunium coating putih Double panel + kunci ex.Alpha / Dekson (P4) single, pintu kamar unit 2.00 2,153,250 97,500 4,306,500 195,000 4,501,500
20 kusen + Pintu alumunium coating putih single panel + kunci ex.Alpha / Dekson (P5) single, pintu kamar mandi unit 2.00 750,000 97,500 1,500,000 195,000 1,695,000
sub-total 124,599,682 44,593,205 169,192,887
III PEKERJAAN KAMAR UTAMA
1 Pasangan dinding m2 92.07 130,000 25,000 11,969,100 2,301,750 14,270,850
2 Plester + aci u/ pasangan dinding & finishing beton m2 184.14 36,500 63,500 6,721,110 11,692,890 18,414,000
3 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas warna cream m2 28.80 295,038 65,000 8,497,084 1,872,000 10,369,084
4 Ps. Plint granit m1 23.30 42,500 25,500 990,250 594,150 1,584,400
5 Ps. Keramik lantai kamar mandi m2 5.00 245,000 50,000 1,225,000 250,000 1,475,000
6 Ps. Keramik dinding kamar mandi m2 24.51 245,000 50,000 6,004,950 1,225,500 7,230,450
7 Ps. Wastafel ex. TOTO + aksesoris + meja wastafel + cermin unit 1.00 1,875,000 300,000 1,875,000 300,000 2,175,000
8 Pasang kloset duduk ex TOTO + aksesoris unit 1.00 2,900,000 325,000 2,900,000 325,000 3,225,000
9 Pasang shower panas - dingin + aksesoris unit 1.00 450,000 25,000 450,000 25,000 475,000
10 Floor drain Steinless unit 1.00 150,000 15,000 150,000 15,000 165,000
11 Plafond gypsum 9mm ex. Jayaboard / Elephant + rangka hollow galvanis 4x4 m2 33.80 125,000 35,000 4,225,000 1,183,000 5,408,000
12 List plafond, gypsum profil m1 32.30 20,851 15,500 673,487 500,650 1,174,137
13 Ps. Bathub + aksesoris + instalasi unit 1.00 5,000,000 200,000 5,000,000 200,000 5,200,000
14 Cat dinding dalam off white ex. davies atau nippon paint atau cendana mowilex m2 92.07 35,000 7,500 3,222,450 690,525 3,912,975
15 Cat plafond ex. davies atau nippon paint atau cendana mowilex warna putih m2 33.80 35,000 7,500 1,183,000 253,500 1,436,500
16 Kusen jendela aluminium coating putih ex Indal / Alexindo – Double (JN2) unit 1.00 20,851 15,500 20,851 15,500 36,351
17 Kusen jendela aluminium coating putih ex Indal / Alexindo – Single (JN1) **kamar mandi unit 1.00 1,350,000 15,500 1,350,000 15,500 1,365,500
18 kusen + Pintu alumunium coating putih single panel + kunci ex.Alpha / Dekson (P5) single, pintu kamar mandi unit 1.00 750,000 97,500 750,000 97,500 847,500
19 kusen + Pintu alumunium coating putih Double panel + kunci ex.Alpha / Dekson (P1) double unit 1.00 2,153,250 97,500 2,153,250 97,500 2,250,750
sub-total 59,360,533 21,654,965 81,015,498
 LANTAI 3
I PEKERJAAN BETON & BESI
1 Kolom praktis 15x15cm, tul. 10mm, ring 6mm - 20cm (Kp) m3 0.63 3,826,485 893,586 2,410,686 562,959 2,973,645
Rangka atap besi IWF + genteng beton hitam m2 26.40 350,000 50,000 9,240,000 1,320,000 10,560,000
Rangka atap baja ringan + genteng beton hitam m2 64.17 200,000 50,000 12,834,000 3,208,500 16,042,500
3 Ring balok 15x15cm, tul. 10mm, ring 6mm - 20cm (Rb) m3 0.47 3,826,485 893,586 1,816,624 424,230 2,240,854
sub-total 26,301,310 5,515,689 31,816,999
II PEKERJAAN R. BACA & OLAHRAGA, GUDANG, SERTA R. CUCI & SETRIKA
1 Pasangan dinding m2 108.50 130,000 25,000 14,105,000 2,712,500 16,817,500
2 Plester + aci u/ pasangan dinding & finishing beton m2 162.75 36,500 63,500 5,940,375 10,334,625 16,275,000
3 Ps. Granit 60 x 60 KW. 1 ex. Sincere atau sanjimas warna cream m2 25.00 295,038 65,000 7,375,941 1,625,000 9,000,941
4 Ps. Plint granit m1 23.00 42,500 25,500 977,500 586,500 1,564,000
5 Ps. Keramik R. cuci motif kasar m2 8.00 125,000 35,000 1,000,000 280,000 1,280,000
6 Ps. Keramik gudang motif kasar m2 8.75 20,851 15,500 182,446 135,625 318,071
7 Plafond gypsum 9mm ex. Jayaboard / Elephant + rangka hollow galvanis 4x4 m2 33.00 125,000 35,000 4,125,000 1,155,000 5,280,000
8 Pintu alumunium coating putih Double kaca 5mm + kunci ex.Alpha / Dekson, sliding (P3) unit 1.00 4,132,500 97,500 4,132,500 97,500 4,230,000
Kusen jendela aluminium coating putih ex Indal / Alexindo – single (JN3) panjang unit 1.00 990,000 97,500 990,000 97,500 1,087,500
9 kusen + Pintu alumunium coating putih single panel + kunci ex.Alpha / Dekson (P5) single, pintu gudang & R. cuci unit 2.00 750,000 97,500 1,500,000 195,000 1,695,000
sub-total 40,328,763 17,219,250 57,548,013
LAINNYA
I PEKERJAAN SANITARY
1 Sal. air kotor ke septick tank, pipa PVC 4'' Wavin D m1 40.00 60,000 14,500 2,400,000 580,000 2,980,000
2 Sal. air bekas ke drainase/got, pipa PVC 4" Wavin D m1 105.00 60,000 14,500 6,300,000 1,522,500 7,822,500
3 Instalasi air bersih pipa PVC 1/2'' D Wavin m1 340.00 50,000 14,500 17,000,000 4,930,000 21,930,000
4 Instalasi selang air panas m1 30.00 75,000 14,500 2,250,000 435,000 2,685,000
5 Torn air tanky kav. 520 liter ex. Penguin + radar automatic (warna biru tua), 1 untuk air PAM, 1 untuk air tanah unit 2.00 1,625,000 100,000 3,250,000 200,000 3,450,000
6 Pek. septicktank 1.5x1.5x1.75m + rembesan Ls 1.00 2,175,000 525,000 2,175,000 525,000 2,700,000
7 Bak kontrol + tutup beton finis.keramik + tiap pertemuan pipa drain vertikal + pipa horizontal unit 4.00 375,000 75,000 1,500,000 300,000 1,800,000
sub-total 34,875,000 8,492,500 43,367,500
II PEKERJAAN INSTALASI LISTRIK
1 Stop kontak phillips + instalasi unit 20.00 210,000 75,000 4,200,000 1,500,000 5,700,000
2 Saklar single phillips + instalasi unit 12.00 150,000 75,000 1,800,000 900,000 2,700,000
3 Saklar double Phillips + instalasi unit 9.00 150,000 75,000 1,350,000 675,000 2,025,000
4 Stop kontak AC + Instalasi unit 5.00 235,000 75,000 1,175,000 375,000 1,550,000
5 Stop kontak Antenna TV + instalasi unit 4.00 225,000 75,000 900,000 300,000 1,200,000
6 Stop kontak Telepon + instalasi unit 3.00 225,000 75,000 675,000 225,000 900,000
MCB + instalasi unit 13.00 175,000 75,000 2,275,000 975,000 3,250,000
7 Downlight lampu unit 15.00 75,000 50,000 1,125,000 750,000 1,875,000
8 Rumah lampu dakting / Downlight luar unit 8.00 75,000 50,000 600,000 400,000 1,000,000
sub-total 14,100,000 6,100,000 20,200,000
III PEKERJAAN LUAR
1 Rangka Kanopi depan + kaca temperred 8mm + kaca film 60% m2 14.40 1,250,000 250,000 18,000,000 3,600,000 21,600,000
2 Kolam Renang + instalasi air bersih + instalasi air buang m2 21.00 3,500,000 800,000 73,500,000 16,800,000 90,300,000
3 Deck m2 6.00 245,000 50,000 1,470,000 300,000 1,770,000
4 paving block untuk Carport m2 51.00 235,000 65,000 11,985,000 3,315,000 15,300,000
sub-total 104,955,000 24,015,000 128,970,000

TOTAL LANTAI 1 (Rp).............................. 640,022,673

TOTAL LANTAI 2 (Rp).............................. 343,942,824
TOTAL LANTAI 3 (Rp).............................. 89,365,011
TOTAL LAINNYA (Rp).............................. 192,537,500
SUB TOTAL (Rp).............................. 1,265,868,009
PEMBULATAN (Rp).............................. 1,265,868,000
GRAND TOTAL (Rp).............................. 1,265,868,000

L.Bangunan Harga / m2 L. Tanah

Perhitungan total luas bangunan = luas bangunan + 1/3 luas area parkir 351.5 3,601,331 324