RENCANA ANGGARAN BIAYA (Owner Estimate)

PROYEK : FARM SINHART

PEKERJAAN : DOMITORY 6 X 18 M
LOKASI : CARAT, GEMPOL-PASURUAN

HARGA SAT JUMLAH

NO URAIAN PEKERJAAN SAT VOL
Material Upah Material Upah
A. PEKERJAAN PERSIAPAN
1 Pek. Bouwplank m2 56 27,186 12,000 1,522,399 672,000
Sub Total 1,522,399 672,000

B. PEKERJAAN LANTAI 1 -
I PEKERJAAN STRUKTUR
1 Galian tanah pondasi+sloof m3 46 32,000 1,459,584
2 Buang tanah sisa galian m3 32 30,000 957,852
3 Urug kembali galian m3 14 25,000 342,090
4 Rabat bawah pondasi m2 33 35,000 1,155,000
5 Pondasi Plat Setempat / Poore P1 (100X100 cm) 21 - -
- Beton m3 6.3 900,000 250,000 5,670,000 1,575,000
- Tulangan kg 1,022 13,145 3,000 13,433,454 3,065,832
- Bekisting m2 25.2 123,805 40,000 3,119,886 1,008,000
8 Kolom (15 X 40 cm) 21 - -
- Beton m3 6 900,000 250,000 5,670,000 1,575,000
- Tulangan kg 1,898 13,145 3,000 24,948,158 5,693,760
- Bekisting m2 8 50,395 50,000 380,986 378,000
9 Sloof S1 (20x40 cm) 78 - -
- Beton m3 6 900,000 250,000 5,616,000 1,560,000
- Tulangan kg 711 13,145 3,000 9,350,827 2,134,080
- Bekisting m2 62 123,805 40,000 7,725,432 2,496,000
10 Sloof B1 78 - -
- Beton m3 6.8 900,000 250,000 6,142,500 1,706,250
- Tulangan kg 1,672 13,145 3,000 21,981,963 5,016,804
- Bekisting m2 47 123,805 40,000 5,794,074 1,872,000
11 Pekerjaan Plat Lantai SL2 t:8 cm
- Perataan Pasir Bawah Lantai m3 5.40 15,000 - 81,000
- Plastik Cor m2 108.00 1,400 750 151,200 81,000
- Wire Mash M6 m2 108.00 58,000 7,000 6,264,000 756,000
- Beton Manual m2 8.64 900,000 250,000 7,776,000 2,160,000
- Begesting m2 4.80 54,859 45,000 263,324 216,000
Sub Total 124,287,804 56,229,252

II PEKERJAAN DINDING
1 Pasangan Bata Merah m2 340 71,476 40,000 24,273,250 13,584,000
2 Plesteran + Aci m2 679 16,507 43,000 11,211,554 29,205,600
3 Cat Tembok Luar + Kolom m2 440 18,900 25,000 8,323,560 11,010,000
4 Cat Tembok Dalam + Kolom m2 340 18,900 25,000 6,418,440 8,490,000

Page 1 of 4
 HARGA SAT JUMLAH
NO URAIAN PEKERJAAN SAT VOL
Material Upah Material Upah
5 Benangan m1 394 7,262 15,000 2,858,323 5,904,000
Sub Total 53,085,127 68,193,600

III PEKERJAAN KERAMIK

1 Keramik Lantai Kamar Utama m2 90 119,700 52,000 10,773,000 4,680,000
2 Keramik Lantai Kamar Mandi m2 18 119,700 52,000 2,154,600 936,000
3 Keramik Dinding Kamar Mandi m2 28 119,700 52,000 3,303,720 1,435,200
4 Keramik Lantai Teras & Tangga m2 35 119,700 52,000 4,237,380 1,840,800
Sub Total 20,468,700 8,892,000

IV PEKERJAAN PLAFON
1 Rangka Plafon + Plafon Gypsum Kamar Utama m2 90 119,700 52,000 10,773,000 4,680,000
2 Rangka Plafon + Plafon Gypsum Kamar Mandi m2 18 119,700 52,000 2,154,600 936,000
3 Rangka Plafon + Plafon Kalsibord Teras m2 18 119,700 52,000 2,154,600 936,000
4 Cat Plafon m2 126 18,900 25,000 2,381,400 3,150,000
Sub Total 17,463,600 9,702,000

V PEKERJAAN SANITASI
1 Closet Duduk + Asesoris Pcs 3 5,500,000 200,000 16,500,000 600,000
2 Shower + Asesoris Pcs 3 2,300,000 200,000 6,900,000 600,000
3 Westafel + Asesoris Pcs 3 3,200,000 200,000 9,600,000 600,000
4 Instalasi Air Kotor 4" m' 10 60,000 15,000 600,000 150,000
5 Instalasi Air Bekas 3" m' 10 60,000 15,000 600,000 150,000
6 Instalasi Air Bersih 3/4" m' 15 45,000 11,250 675,000 168,750
7 Kubikal Toilet m2 24.75 1,800,000 44,550,000 -
8 Septictank ls 1 12,000,000 12,000,000
Sub Total 91,425,000 2,268,750

VI PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu Jendela Kamar Utama Pcs 5 5,500,000 27,500,000 -
2 Jendela 1 Pcs 5 3,100,000 15,500,000 -
3 Pintu Kamar Mandi Pcs 1 2,600,000 2,600,000 -
4 Boven Pcs 1 1,640,000 1,640,000 -
Sub Total 47,240,000 -

C PEKERJAAN LANTAI 2
1 Balok B1 (20X40 cm) 78
- Beton m3 6 900,000 250,000 5,616,000 1,560,000
- Tulangan kg 874 13,145 3,000 11,483,472 2,620,800
- Bekisting m2 78 123,805 40,000 9,656,790 3,120,000
2 Balok B2 (15X25 cm) 18
- Beton m3 1 900,000 250,000 607,500 168,750
- Tulangan kg 134 13,145 3,000 1,766,688 403,200
- Bekisting m2 12 123,805 40,000 1,448,519 468,000

Page 2 of 4
 HARGA SAT JUMLAH
NO URAIAN PEKERJAAN SAT VOL
Material Upah Material Upah
3 Balok Kantilever (20-40X20 cm) 10
- Beton m3 1 900,000 250,000 691,200 192,000
- Tulangan kg 92 13,145 3,000 1,204,713 274,944
- Bekisting m2 10 123,805 40,000 1,188,528 384,000
4 Plat Lantai 2 t:: 12 cm
- Perancah/Scafolding m2 130 22,876 2,964,706 -
-Begesting m2 130 63,000 54,000 8,164,800 6,998,400
- Wiremesh M6-150 (Dobel) m2 259 58,000 10,000 15,033,600 2,592,000
- Beton m2 16 900,000 300,000 14,040,000 4,680,000
5 Tangga
- Perancah/Scafolding m2 5 22,876 109,804 -
-Begesting m2 7 63,000 54,000 415,800 356,400
- Wiremesh M6-150 m2 5 58,000 10,000 290,000 50,000
- Tulangan kg 127 13,145 3,000 1,665,103 380,016
- Beton m2 1 900,000 300,000 518,400 172,800
Sub Total 76,865,623 24,421,310

II PEKERJAAN DINDING
1 Pasangan Bata Merah m2 340 71,476 45,000 24,273,250 15,282,000
2 Plesteran + Aci m2 679 16,507 53,000 11,211,554 35,997,600
3 Cat Tembok Luar + Kolom m2 440 18,900 30,000 8,323,560 13,212,000
4 Cat Tembok Dalam + Kolom m2 340 18,900 30,000 6,418,440 10,188,000
5 Kolom Praktis m' 84 73,967 103,500 6,213,202 8,694,000
6 Ring Balk m' 78 73,967 103,500 5,769,402 8,073,000
5 Benangan m1 394 7,262 15,000 2,858,323 5,904,000
Sub Total 65,067,731 97,350,600

III PEKERJAAN KERAMIK

1 Keramik Lantai Kamar Utama m2 90 119,700 52,000 10,773,000 4,680,000
2 Keramik Lantai Kamar Mandi m2 18 119,700 52,000 2,154,600 936,000
3 Keramik Dinding Kamar Mandi m2 28 119,700 52,000 3,303,720 1,435,200
4 Keramik Lantai Teras Balokon m2 18 119,700 52,000 2,154,600 936,000
Sub Total 18,385,920 7,987,200

IV PEKERJAAN ATAP
1 Rangka Atap Baja Ringan m2 120 119,700 70,000 14,364,000 8,400,000
2 Penutup Atap Galvalum t:0.4 mm + Nok m2 120 127,000 8,000 15,240,000 960,000
Sub Total 29,604,000 9,360,000

IV PEKERJAAN PLAFON
1 Rangka Plafon + Plafon Gypsum Kamar Utama m2 90 119,700 52,000 10,773,000 4,680,000
2 Rangka Plafon + Plafon Gypsum Kamar Mandi m2 18 119,700 52,000 2,154,600 936,000
3 Rangka Plafon + Plafon Kalsibord Teras m2 18 119,700 52,000 2,154,600 936,000
4 Cat Plafon m2 126 18,900 25,000 2,381,400 3,150,000

Page 3 of 4
 HARGA SAT JUMLAH
NO URAIAN PEKERJAAN SAT VOL
Material Upah Material Upah
Sub Total 17,463,600 9,702,000

V PEKERJAAN SANITASI
1 Closet Duduk + Asesoris Pcs 3 5,500,000 200,000 16,500,000 600,000
2 Shower + Asesoris Pcs 3 2,300,000 200,000 6,900,000 600,000
3 Westafel + Asesoris Pcs 3 3,200,000 200,000 9,600,000 600,000
4 Instalasi Air Kotor 4" m' 10 60,000 15,000 600,000 150,000
5 Instalasi Air Bekas 3" m' 10 60,000 15,000 600,000 150,000
6 Instalasi Air Bersih 3/4" m' 15 45,000 11,250 675,000 168,750
7 Kubikal Toilet m2 24.75 1,800,000 44,550,000 -
Sub Total 79,425,000 2,268,750

VI PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu Jendela Kamar Utama Pcs 5 5,500,000 27,500,000 -
2 Jendela 1 Pcs 5 3,100,000 15,500,000 -
3 Pintu Kamar Mandi Pcs 1 2,600,000 2,600,000 -
4 Boven Pcs 1 1,640,000 1,640,000 -
Sub Total 47,240,000 -

689,544,505 297,047,462
Total
986,591,967
per m2 4,567,555

Page 4 of 4