RENCANA ANGGARAN BIAYA

PEKERJAAN :
LOKASI :
TAHUN

HARGA HARGA
JUMLAH HARGA JUMLAH HARGA JUMLAH TENAGA
SATUAN SATUAN OVER HEAD TOTAL HARGA
TENAGA MATERIAL & MATERIAL
TENAGA MATERIAL
NO. URAIAN PEKERJAAN SAT. VOLUME
( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp ) ( 10% ) ( Rp )

I PEKERJAAN PERSIAPAN 12,237,465.63

1 Pekerjaan Bongkaran Bangunan Lama m2 48.00 125,000.00 6,000,000.00 6,000,000.00 600,000.00 6,600,000.00
2 Administrasi & Dokumentasi Ls
3 Air kerja Ls
4 Pembersihan lahan ls
5 Pemasangan Bowplank m1 68.75 15,455.00 59,090.00 1,062,531.25 4,062,437.50 5,124,968.75 512,496.88 5,637,465.63

II PEKERJAAN BANGUNAN UTAMA

A PEKERJAAN PONDASI 33,775,147.99

1 Galian tanah biasa (pondasi batu belah dan foot plat) m3 34.80 29,880.00 1,039,824.00 - 1,039,824.00 103,982.40 1,143,806.40
2 Urugan tanah kembali m3 11.60 14,940.00 173,304.00 - 173,304.00 17,330.40 190,634.40
3 Urugan Pasir bawah pondasi m3 4.35 20,470.00 234,900.00 89,044.50 1,021,815.00 1,110,859.50 111,085.95 1,221,945.45
4 Pasang Aanstamping m3 5.98 87,516.00 298,725.00 523,455.08 1,786,748.91 2,310,203.98 231,020.40 2,541,224.38
5 Pasang batu belah 1:5 m3 13.05 155,595.00 496,488.00 2,030,514.75 6,479,168.40 8,509,683.15 850,968.32 9,360,651.47
6 Beton foot plat (1:2:3) 9pcs; uk.50x50x15 & 20x20x85 m3 5.79 282,444.00 2,749,724.76 1,635,774.43 15,925,030.94 17,560,805.36 1,756,080.54 19,316,885.90

B PEKERJAAN BETON BERTULANG (TIDAK TERMASUK PONDASI FOOT PLATE) 38,367,066.20

1 Beton kolom+besi+beukisting 15x15 m3 1.89 833,457.00 6,022,112.26 1,575,233.73 11,381,792.17 12,957,025.90 1,295,702.59 14,252,728.49
2 Beton Sloof+besi+beukisting 15x20 m3 2.18 338,132.00 3,455,687.26 735,437.10 7,516,119.79 8,251,556.89 825,155.69 9,076,712.57
3 Beton Balok+besi+beukisting 15x20 m3 2.82 338,132.00 4,509,587.26 953,532.24 12,717,036.07 13,670,568.31 1,367,056.83 15,037,625.14

C PEKERJAAN PASANGAN DAN PLESTERAN 50,636,908.50

1 Pasangan Bata Hebel (10x20x60) m2 175.61 26,189.00 106,000.00 4,599,060.77 18,614,702.40 23,213,763.17 2,321,376.32 25,535,139.48
2 Plesteran Dinding MU 100 t.10mm m2 245.85 26,189.00 34,590.25 6,438,685.07 8,504,170.69 14,942,855.77 1,494,285.58 16,437,141.34
3 Acian MU 200 t.3mm m2 245.85 26,189.00 5,850.00 6,438,685.07 1,438,249.18 7,876,934.25 787,693.42 8,664,627.67

D PEKERJAAN LANTAI 2 DAN TANGGA - 22,927,687.78

1 Pekerjaan Tangga (besi+bekisting) m3 1.20 726,629.00 2,995,980.32 872,913.95 3,599,131.08 4,472,045.03 447,204.50 4,919,249.53
2 Pekerjaan Plat lantai (besi+bekisting) m3 2.00 749,975.00 4,975,580.32 1,499,950.00 9,951,160.65 11,451,110.65 1,145,111.06 12,596,221.71
3 Pekerjaan Plat kantilever (besi+bekisting) m3 0.43 749,975.00 4,975,580.32 326,014.13 2,162,884.77 2,488,898.90 248,889.89 2,737,788.79
4 Dinding Jemuran (10x20x60 hebel) m2 9.28 26,189.00 106,000.00 242,902.98 983,150.00 1,226,052.98 122,605.30 1,348,658.27
5 Plesteran Dinding MU 100 t.10mm m2 12.99 26,189.00 34,590.25 340,064.17 449,154.40 789,218.56 78,921.86 868,140.42
6 Acian MU 200 t.3mm m2 12.99 26,189.00 5,850.00 340,064.17 75,962.25 416,026.42 41,602.64 457,629.06

C PEKERJAAN ATAP - 77,464,268.13

1 Rangka atap baja ringan, C Trust 75 x 35 x 0.75 mm, Reng 0.45 m2 149.20 52,570.00 106,049.33 7,843,444.00 15,822,560.53 23,666,004.53 2,366,600.45 26,032,604.99
2 Pemasangan aluminium foil m2 149.20 3,200.00 28,650.00 477,440.00 4,274,580.00 4,752,020.00 475,202.00 5,227,222.00
3 Pemasangan atap metal m2 149.20 8,852.00 126,360.00 1,320,718.40 18,852,912.00 20,173,630.40 2,017,363.04 22,190,993.44
4 Pemasangan nok jurai m' 28.80 8,852.00 99,580.00 254,937.60 2,867,904.00 3,122,841.60 312,284.16 3,435,125.76
5 Pemasangan list plank GRC (2x(9mm.300mm.2440mm)) m' 35.60 23,925.00 89,700.00 851,730.00 3,193,320.00 4,045,050.00 404,505.00 4,449,555.00
6 Langit-langit GRC t=4mm + rangka besi hollow m2 140.40 11,220.00 87,651.50 1,575,288.00 12,306,270.60 13,881,558.60 1,388,155.86 15,269,714.46
7 Pemasangan list plafond m' 41.60 9,273.00 9,500.00 385,756.80 395,200.00 780,956.80 78,095.68 859,052.48

E PEKERJAAN LANTAI / PELAPIS DINDING 31,240,810.61

1 Urugan Pasir bawah lantai 10 cm m3 10.00 20,470.00 234,900.00 204,700.00 2,349,000.00 2,553,700.00 255,370.00 2,809,070.00
2 Beton 1:3:5 (lantai kerja keramik 5 cm) m3 5.00 136,185 598,806.13 680,925.00 2,994,030.65 3,674,955.65 367,495.56 4,042,451.21
3 Pasang plint keramik 10/20 m' 127.90 13,958 31,339.75 1,785,228.20 4,008,354.03 5,793,582.23 579,358.22 6,372,940.45
3 Pasang Lantai Granit tile 60/60 (Teras) m2 6.00 26,928 148,458.75 161,568.00 890,752.50 1,052,320.50 105,232.05 1,157,552.55
4 Pasang Lantai Keramik 40/40 (Tamu dll kecuali KM) m2 89.63 26,928 108,959 2,413,422.00 9,765,427.97 12,178,849.97 1,217,885.00 13,396,734.97
5 Pasang Lantai Keramik 40/40 anti slip m2 4.38 26,928 118,904 117,810.00 520,203.91 638,013.91 63,801.39 701,815.30
5 Beton rabat 1:3:5 (Carport) m3 0.60 136,185 598,806 81,711.00 359,283.68 440,994.68 44,099.47 485,094.15
6 Pasang paving blok (Carport) m2 12.00 27,660 144,700 331,920.00 1,736,400.00 2,068,320.00 206,832.00 2,275,152.00

F PEKERJAAN KOSEN, PENGGANTUNG DLL.

(Daun pintu, jendela lengkap terpasang) 18,415,929.05
1 Pasang kusen pintu dan jendela m3 0.79 2,267,650 3,360,750 1,791,897.03 2,655,664.65 4,447,561.68 444,756.17 4,892,317.85
2 Pasang Panel Pintu m2 9.40 323,950 169,750 3,045,130.00 1,595,650.00 4,640,780.00 464,078.00 5,104,858.00
3 Pasang Panel Jendela m2 21.20 259,160 101,850 5,494,192.00 2,159,220.00 7,653,412.00 765,341.20 8,418,753.20

H PEKERJAAN PENGECATAN 21,118,415.10

1 Cat tembok dinding interior dan plafond m2 175.61 9,764 44,560 1,714,659.95 7,825,199.42 9,539,859.37 953,985.94 10,493,845.31
2 Cat tembok dinding luar m2 80.00 9,764 9,764 781,120.00 781,120.00 1,562,240.00 156,224.00 1,718,464.00
2 Cat plafond m2 140.40 9,764 44,560 1,370,865.60 6,256,224.00 7,627,089.60 762,708.96 8,389,798.56
3 Waterproofing m2 22.74 12,975 7,668 295,019.06 174,351.15 469,370.21 46,937.02 516,307.23

JumlahTotal- bangunan utama 306,183,698.99