ESTIMATE (EE)
RENCANA ANGGARAN BIAYA
1 2 3 4 5 6 7 8 9 10
I PEKERJAAN PERSIAPAN
Jumlah I 11,761,658.60
II PEKERJAAN TANAH
Jumlah II 7,959,173.61
IV PEKERJAAN STRUKTUR
1 Membuat 1 M3 Beton Mutu F'C = 21,7 Mpa (K 250), Slump (12 ± 2) Cm, W/C = 0.56 11.23 m
3 A.04.08 Rp 788.700,00 Rp 8.853.946,20 - m
3
2 Pembesian 1 Kg Dengan Besi Polos Atau Besi Ulir 1,122.60 kg A.04.14 Rp 12.000,00 Rp 13.471.200,00 - kg
Jumlah IV 30,887,777.70
Jumlah V 63,391,346.82
VOLUME KURANG VOLUME TAMBAH VOLUME CCO/TAMBAH KURANG
HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT
VOL SAT VOL SAT
Rp Rp % Rp Rp % Rp Rp %
11 12 13 9 10 11 12 13 9 10 11 12 13
Rp 24.000,00 Rp - - m
1 Rp 24.000,00 Rp - 54.36 m
1 Rp 24.000,00 Rp 1.304.640,00
Rp 11.500,00 Rp - - m
2 Rp 11.500,00 Rp - 116.00 m
2 Rp 11.500,00 Rp 1.334.000,00
Rp 44.100,00 Rp - - m
2 Rp 44.100,00 Rp - 38.67 m
2 Rp 44.100,00 Rp 1.705.200,00
Rp 688.000,00 Rp - - m
3 Rp 688.000,00 Rp - 2.00 m
3 Rp 688.000,00 Rp 1.376.000,00
Rp 148.100,00 Rp - - m
3 Rp 148.100,00 Rp - 10.21 m
3 Rp 148.100,00 Rp 1.511.508,60
Rp 80.900,00 Rp - - m
2 Rp 80.900,00 Rp - 28.70 m
2 Rp 80.900,00 Rp 2.321.830,00
Rp 10.400,00 Rp - - m
2 Rp 10.400,00 Rp - 28.70 m
2 Rp 10.400,00 Rp 298.480,00
Rp 10.000,00 Rp - - m
3 Rp 10.000,00 Rp - 116.00 m
3 Rp 10.000,00 Rp 1.160.000,00
- - 11,761,658.60
Rp 54.700,00 Rp - - m
3 Rp 54.700,00 Rp - 50.82 m
3 Rp 54.700,00 Rp 2.779.673,49
Rp 39.500,00 Rp - 18.00 m
3 Rp 39.500,00 Rp 711.000,00 34.17 m
3 Rp 39.500,00 Rp 1.349.797,95
Rp 28.500,00 Rp - - m
3 Rp 28.500,00 Rp - 92.80 m
3 Rp 28.500,00 Rp 2.644.800,00
Rp 183.900,00 Rp - 1.20 m
3 Rp 183.900,00 Rp 220.680,00 12.80 m
3 Rp 183.900,00 Rp 2.353.920,00
9,128,191.44
Rp 571.800,00 Rp - - m
3 Rp 571.800,00 Rp - 18.07 m
3 Rp 571.800,00 Rp 10.335.113,46
- - 10,335,113.46
Rp 788.700,00 Rp - 2.10 m
3 Rp 788.700,00 Rp 1.654.613,73 13.32 m
3 Rp 788.700,00 Rp 10.508.559,93
Rp 152.550,00 Rp - 25.49 m
2 Rp 152.550,00 Rp 3.888.423,23 81.62 m
2 Rp 152.550,00 Rp 12.451.054,73
42,548,294.66
Rp 3.107.600,00 Rp 1.531.502,97 - m
3 Rp 3.107.600,00 Rp - 1.95 m
3 Rp 3.107.600,00 Rp 6.070.308,15
Rp 3.474.700,00 Rp - - m
3 Rp 3.474.700,00 Rp - 0.89 m
3 Rp 3.474.700,00 Rp 3.095.957,70
Rp 4.995.100,00 Rp 5.239.235,51 - m
3 Rp 4.995.100,00 Rp - 3.81 m
3 Rp 4.995.100,00 Rp 19.036.950,49
Rp 3.924.000,00 Rp - - m
3 Rp 3.924.000,00 Rp - 5.09 m
3 Rp 3.924.000,00 Rp 19.953.540,00
Rp 71.800,00 Rp - - m
1 Rp 71.800,00 Rp - 54.36 m
1 Rp 71.800,00 Rp 3.903.048,00
Rp 83.900,00 62.16 m
1 Rp 83.900,00 Rp 5.215.224,00
3.00 m
3 Rp 790.600,00 Rp 2.371.800,00
59,646,828.34
KONTRAK VOLUME KURANG
1 2 3 4 5 6 7 8 9 10 11
1 Pemasangan 1 M2 Rangka Besi Hollow 1 X 40.40.2mm, Modul 60 X 60cm, Plafon 116.00 kg A.07.08 Rp 92,000.00 Rp 10,672,000.00 37.14 kg Rp
3 1 M2 PENGECATAN PLAFOND m
2 Rp 33,800.00 Rp -
-
Jumlah VI 15,845,600.00
1 1 M2 Pasangan Dinding Bata Ringan T=10 Cm Dengan Mortar Siap Pakai 155.00 m
2 A.08.24.b Rp 116,200.00 Rp 18,011,000.00 - m
2 Rp
3 1 M2 Acian Pc 310.00 m
2 A.09.25 Rp 27,000.00 Rp 8,370,000.00 - m
2 Rp
2 Pemasangan 1 M2 Lantai Granite Kamar Mandi 30 X 60 Anti Slip 20.00 m2 A.10.31 Rp 241,000.00 Rp 4,820,000.00 20.00 m2 Rp
Jumlah IX 15,402,500.00
Jumlah X 24,750,000.00
Jumlah XI 33,580,000.00
XII PEKERJAAN PENGECATAN KAYU DAN DINDING
1 Pengecatan 1M2 Tembok ex. Catylax Exterior (1 Lapis Plamuur, 3 Lapis Cat Penutup) 310.00 m
2 A.16.10 Rp 22,300.00 Rp 6,913,000.00 310.00 m
2 Rp
2 PENGECATAN 1M2 TEMBOK BARU (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) m
2 A.16.11 Rp 18,700.00
XIII PEKERJAAN SANITASI DAN INSTALASI AIR BERSIH DAN AIR KOTOR
1 Memasang 1 Buah Kloset Jongkok Porselen 2.00 bh A.17.02 Rp 429,000.00 Rp 858,000.00 1.00 bh Rp
2 Memasang 1 Buah Pintu Kamar Mandi 2.00 bh A.17.04 Rp 495,700.00 Rp 991,400.00 1.00 bh Rp
5 Pemasangan 1 Bh Kran Diameter 0,75' Atau 0,5" 17.00 bh A.17.28 Rp 73,600.00 Rp 1,251,200.00 9.00 bh Rp
VOLUME KURANG VOLUME TAMBAH VOLUME CCO/TAMBAH KURANG
HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT
VOL SAT VOL SAT
Rp Rp % Rp Rp % Rp Rp %
11 12 13 9 10 11 12 13 9 10 11 12 13
44,600.00 Rp 1,656,435.08 - m
2 Rp 44,600.00 Rp - 78.86 m
2 Rp 44,600.00 Rp 3,517,164.92
13,437,778.08
116,200.00 Rp - 8.15 m
2 Rp 116,200.00 Rp 947,552.90 163.15 m
2 Rp 116,200.00 Rp 18,958,552.90
60,300.00 Rp - 5.87 m
2 Rp 60,300.00 Rp 354,202.20 315.87 m
2 Rp 60,300.00 Rp 19,047,202.20
27,000.00 Rp - 5.87 m
2 Rp 27,000.00 Rp 158,598.00 315.87 m
2 Rp 27,000.00 Rp 8,528,598.00
46,534,353.10
241,000.00 Rp - 2.67 m
2 Rp 241,000.00 Rp 644,578.60 94.67 m
2 Rp 241,000.00 Rp 22,816,578.60
27,822,614.50
115,000.00 Rp - 3.39 m
1 Rp 115,000.00 Rp 389,850.00 65.00 m
1 Rp 115,000.00 Rp 7,475,000.00
135,000.00 Rp - 3.39 m
2 Rp 135,000.00 Rp 457,650.00 65.00 m
2 Rp 135,000.00 Rp 8,775,000.00
16,250,000.00
75,000.00 222.00 m
1 Rp 75,000.00 Rp 16,650,000.00
22,650,000.00
100,000.00 Rp - 11.20 m
1 Rp 100,000.00 Rp 1,120,000.00 107.00 m
1 Rp 100,000.00 Rp 10,700,000.00
180,000.00 46.00 m
2 Rp 180,000.00 Rp 8,280,000.00
m
2 Rp 180,000.00 Rp 1,967,400.00
10.93
33,447,400.00
22,300.00 Rp 6,913,000.00 - m
2 Rp 22,300.00 Rp -
5,906,843.80
17,600.00 Rp - - m
1 Rp 17,600.00 Rp - 40.00 m
1 Rp 17,600.00 Rp 704,000.00
95,100.00 Rp - - m
1 Rp 95,100.00 Rp - 28.00 m
1 Rp 95,100.00 Rp 2,662,800.00
1 2 3 4 5 6 7 8 9 10
HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT
VOL SAT VOL SAT
Rp Rp % Rp Rp % Rp Rp %
11 12 13 9 10 11 12 13 9 10 11 12 13
1 2 3 4 5 6 7 8 9 10
Dibulatkan Rp 310.603.000,00
VOLUME KURANG VOLUME TAMBAH VOLUME CCO/TAMBAH KURANG
HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT HARGA SATUAN JUMLAH HARGA BOBOT
VOL SAT VOL SAT
Rp Rp % Rp Rp % Rp Rp %
11 12 13 9 10 11 12 13 9 10 11 12 13
4,967,300.00
Rp 25.000,00 Rp 1.250.000,00 - m
1 Rp 25.000,00 Rp - - m
1 Rp 25.000,00 Rp -
Rp 7.980.000,00
Rp 312.416.000,00
- 931,680.00
- 11,660,516.96
6,770,738.48 3,026,220.00
5,073,296.68 2,665,474.76
- 1,460,353.10
4,820,000.00 5,650,614.50
- 847,500.00
2,100,000.00 -
3,220,000.00 3,087,400.00
6,913,000.00 -
1,674,100.00 -
1,495,000.00 1,920,000.00
32,066,135.16 31,249,759.32
816,375.84