RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN RUMAH TINGGAL 2 LANTAI TAHAP I

OWNER : BAPAK MUHAMMAD NUR
LOKASI : GP. ATEUK JAWOE - BANDA ACEH
Haga Satuan Harga Material + Jumlah Harga Jumlah Harga Jumlah Material +
NO URAIAN PEKERJAAN VOL SAT. Material Satuan Upah Upah Material Upah Upah
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
A. LANTAI DASAR
I PEKERJAAN PERSIAPAN
1 Pembongkaran Bangunan Lama 92.40 M² - 120,000.00 120,000.00 - 11,088,000.00 11,088,000.00
2 Uitzet / Bowplank 49.20 M' - 8,000.00 8,000.00 - 393,600.00 393,600.00
3 Pemasukan Daya 6 Amphere - Ls 1,650,000.00 - 1,650,000.00 - - -
4 Sumur bor lengkap dengan mesinnya - M' 135,000.00 75,000.00 210,000.00 - - -
5 Listrik kerja (By Owner) 1.00 Ls - - - -
6 Air kerja (By Owner) 1.00 Ls - - - -
7 Direksi Keet, Bedeng tenaga dan gudang material 1.00 Ls 5,000,000.00 - 5,000,000.00 5,000,000.00 - 5,000,000.00
16,481,600.00
II PEKERJAAN TANAH + PONDASI
1 Pek. Galian pondasi menerus 76.50 M' 24,500.00 24,500.00 - 1,874,250.00 1,874,250.00
2 Pek. Galian Foot plat F1 120 x 120 cm 14.00 Unit 72,000.00 72,000.00 - 1,008,000.00 1,008,000.00
3 Pek. Galian Foot plat F2 120 x 120 cm - M³ 100,000.00 100,000.00 - - -
4 Pek. Urugan pasir bawah pondasi - M³ 220,000.00 25,000.00 245,000.00 - - -
5 Pek. Urugan pasir bawah lantai - M³ 220,000.00 25,000.00 245,000.00 - - -
6 Pek. Urugan Tanah Didatangkan 81.77 M³ 60,000.00 25,000.00 85,000.00 4,906,440.00 2,044,350.00 6,950,790.00
7 Pek. Pasang batu kosong - M³ 325,000.00 35,000.00 360,000.00 - - -
8 Pek. Pasang pondasi batu kali 76.50 M' 177,008.70 86,500.00 263,508.70 13,541,165.36 6,617,250.00 20,158,415.36
9 Urugan Tanah Kembali bekas galian - M³ 25,000.00 25,000.00 - - -
10 Perataan dan Pemadatan - M² 22,500.00 22,500.00 - - -
29,991,455.36
III PEKERJAAN BETON
1 Beton Foot Plat Tp 100x100 Cm 3.50 M³ 2,300,000.00 591,000.00 2,891,000.00 8,050,000.00 2,068,500.00 10,118,500.00
2 Beton Pondestal 30x30 Cm
Beton dan Besi 1.26 M³ 3,605,000.00 522,872.50 4,127,872.50 4,542,300.00 658,819.35 5,201,119.35
Bahan Bekisting 5.00 Unit 247,222.22 247,222.22 1,236,111.11 - 1,236,111.11
Upah Bekisting 14.00 Unit - 120,120.00 120,134.00 1,681,680.00 1,681,680.00
-
3 Beton sloof 25/40
Beton dan Besi 7.07 M³ 2,108,500.00 416,400.00 2,524,900.00 14,907,095.00 2,943,948.00 17,851,043.00
Bahan Bekisting 35.35 M' 101,114.29 101,114.29 3,574,390.00 - 3,574,390.00
Upah Bekisting 70.70 M' 72,720.00 72,720.00 - 5,141,304.00 5,141,304.00

4 Beton sloof 18/25

Beton dan Besi 0.41 M' 2,529,000.00 419,532.50 2,948,532.50 1,035,625.50 171,798.56 1,207,424.06
Bahan Bekisting 9.10 M' - - - -
Upah Bekisting 9.10 M' 72,720.00 72,720.00 - 661,752.00 661,752.00

5 Kolom Uk. 25x25 cm

Beton dan Besi 3.50 M³ 2,940,000.00 542,017.50 3,482,017.50 10,290,000.00 1,897,061.25 12,187,061.25
Bahan Bekisting 5.00 Unit 751,666.67 - 751,666.67 3,758,333.33 - 3,758,333.33
Upah Bekisting 14.00 Unit 183,857.14 183,857.14 - 2,574,000.00 2,574,000.00

6 Kolom Praktis
Beton dan Besi 0.41 M³ 3,018,000.00 511,172.25 3,529,172.25 1,224,100.80 207,331.46 1,431,432.26
Bahan Bekisting 6.00 Unit - - - - - -
Upah Bekisting 6.00 Unit - - - - -

7 Balok Latei 15/20

Beton dan Besi 0.64 M³ 2,611,500.00 451,872.50 3,063,372.50 1,660,914.00 287,390.91 1,948,304.91
Bahan Bekisting 10.60 M' 68,679.25 68,679.25 728,000.00 - 728,000.00
Upah Bekisting 21.20 M' 36,000.00 36,000.00 - 763,200.00 763,200.00

8 Balok Lantai 25/35

Beton dan Besi 6.79 M³ 2,387,500.00 439,306.02 2,826,806.02 16,211,125.00 2,982,887.85 19,194,012.85
Bahan Bekisting 77.60 M' 109,110.82 109,110.82 8,467,000.00 - 8,467,000.00
 Upah Bekisting 77.60 M' 57,795.83 57,795.83 - 4,484,956.67 4,484,956.67

9 Plat dan Anak Tangga

Beton dan Besi 1.28 M³ 2,259,286.00 562,700.00 2,821,986.00 2,898,663.94 721,944.10 3,620,608.04
Bahan Bekisting - M' - - - - -
Upah Bekisting 9.01 M' 107,250.00 107,250.00 - 966,322.50 966,322.50

10 Plat Lantai T. 12
Beton dan Besi 9.82 M³ 2,259,286.00 514,750.00 2,774,036.00 22,187,995.95 5,055,256.80 27,243,252.75
Bahan Bekisting 81.84 M' 135,793.65 107,250.00 243,043.65 11,113,352.38 8,777,340.00 19,890,692.38
- - - - -
153,930,500.46
IV. PEKERJAAN DINDING
1 Pekerjaan Pas. Dinding Bata 217.82 M² 66,151.43 45,350.00 111,501.43 14,409,170.32 9,878,182.35 24,287,352.67
2 Pekerjaan Plesteran 435.64 M² 16,691.29 21,640.00 38,331.29 7,271,425.09 9,427,292.88 16,698,717.97
40,986,070.64
V. PEKERJAAN LANTAI
1 Lantai Kerja Beton Tumbuk K-100 4.62 M³ 602,000.00 142,500.00 744,500.00 2,781,240.00 658,350.00 3,439,590.00
2 Lantai Keramik 40x40 Cm Polished - M² - - - - - 16,600,000.00
3 Lantai Keramik 40x40 Cm Unpolished M²
4 Lantai Keramik 25x25 Cm M²
5 Keramik Dinding 25x30 Cm M²
20,039,590.00

VI. PEKERJAAN KUSEN PINTU, JENDELA DAN VENTILASI

1 Kusen Kayu Kelas III 71.20 M' 68,000.00 10,309.28 78,309.28 4,841,600.00 734,020.62 5,575,620.62
2 Daun Pintu P1 Terpasang + Assesoris 2.00 Unit 1,800,000.00 150,000.00 1,950,000.00 3,600,000.00 300,000.00 3,900,000.00
3 Daun Pintu P2 Terpasang + Assesoris 2.00 Unit 1,600,000.00 150,000.00 1,750,000.00 3,200,000.00 300,000.00 3,500,000.00
4 Daun Jendela J1 Terpasang + Assesoris 7.00 Unit 400,000.00 70,000.00 470,000.00 2,800,000.00 490,000.00 3,290,000.00
5 Daun Jendela J1 Terpasang + Assesoris 2.00 Unit 400,000.00 70,000.00 470,000.00 800,000.00 140,000.00 940,000.00
6 Kusen dan Daun Pintu Kamar Mandi UPVC 2.00 Unit 1,000,000.00 - 1,000,000.00 2,000,000.00 - 2,000,000.00
19,205,620.62

SUB TOTAL III -

JUMLAH TOTAL 280,634,837.08
OVERHEAD & PROFIT 28,063,483.71
TOTAL BIAYA 308,698,320.79
DI BULATKAN 308,690,000.00