PT.

Fajar Agro Kusuma

Analisa Biaya dan kebutuhan matrial Bangunan
Type G10 Barak semi Permanen (Luas 630 M²), 2 Pintu, 60 x 10.5 m

Jumlah Harga Satuan

No Jenis Material Sat kebutuhan (Rp) Total Biaya (Rp)

1 Balok tiang tongkat (8x8x400) cm btg 168.0 350,000 58,800,000

2 Balok ulin (8x8x400) cm btg 348.0 350,000 121,800,000
3 kasau ulin (4x8x400) cm btg 756.0 150,000 113,400,000
4 Kasau ulin (5x7x400) cm btg 96.0 115,000 11,040,000
5 Kasau ulin (4x6x400) cm M³ 126.0 78,000 9,828,000
6 Papan kampul (2x20x400) cm kpg 2628.0 25,000 65,700,000
7 Papan kampul (5x20x400) cm kpg 72.0 60,000 4,320,000
8 Paku 4" Kg 30.0 20,000 600,000
9 Paku 5 " Kg 30.0 20,000 600,000
10 Paku 2,5 " Kg 84.0 20,000 1,680,000
11 Paku seng Kg 36.0 20,000 720,000
12 Seng gelombang 1 m Lembar 612.0 70,000 42,840,000
13 Triplek Lembar 48.0 60,000 2,880,000
14 Paku triplek Ktk 6.0 20,000 120,000
15 Seng plat lbr 40 cm untuk rabung Lembar 18.0 60,000 1,080,000
16 Cat Tembok Qluc Kg 168.0 15,000 2,520,000
17 Cat Minyak Nippon Paint Kg 90.0 45,000 4,050,000
18 Kuas 4 " Pcs 4.8 13,000 62,400
19 Kuas 2 " Pcs 4.8 13,000 62,400
20 Engsel 4" Set 54.0 15,000 810,000
21 Engsel 2" set 24.0 15,000 360,000
22 Pipa PVC 4 " Pcs 12.0 140,000 1,680,000
23 Elbow 4 " Pcs 12.0 20,000 240,000
24 Pipa PVC 2 " Pcs 7.2 60,000 432,000
25 Kloset jongkok Buah 12.0 170,000 2,040,000
26 Besi beugel Ø 6 mm btng 18.0 35,000 630,000
27 Batu Splite M3 3.6 350,000 1,260,000
28 Pasir M3 6.0 230,000 1,380,000
29 Semen PC Conch Sak 24.0 75,000 1,800,000
Sub total 452,734,800

30 Upah borong bangunan M² 630 125,000 78,750,000

Sub total 78,750,000

Grand total 531,484,800

Biaya per M ² 843,627
 RENCANA ANGGARAN BIAYA
RUMAH G10 SEMI PERMANEN MILIK PT. FAJAR AGRO KUSUMA

Proyek : Bangunan Rumah G 10 Semi Permanen 630 m2

Lokasi : MSL
Tanggal : 07 September 2022
No :
Ukuran : 10.5 x 60 m
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH HARGA
I Pekerjaan Pendahuluan
1 Peralatan kerja 1.00 ls Rp 5,000,000 Rp 5,000,000

II Pekerjaan Pondasi - Lantai

a Balok Tiang Tongkat 8 x 8 x 400 cm 369.00 btg Rp 230,000 Rp 84,870,000
b Laci Ulin 4 x 8 x 50 cm 738.00 btg Rp 38,000 Rp 28,044,000
c Papan Laci Ulin 15 x 2 x 100 cm 738.00 kpg Rp 20,000 Rp 14,760,000
d Gelegar Ulin 8 x 8 x 400 cm 251.00 btg Rp 230,000 Rp 57,730,000
e Kasau Ulin 4 x 8 x 400 cm 260.00 btg Rp 150,000 Rp 39,000,000
f Skur Ulin 4 x 8 x 400 cm 96.00 btg Rp 150,000 Rp 14,400,000

III Pekerjaan Lantai - Badan

a Tiang Ulin 8 x 8 x 400 cm 126.00 btg Rp 230,000 Rp 28,980,000
b Kasau Ulin 4 x 8 x 400 cm 184.00 btg Rp 150,000 Rp 27,600,000
c Besi Ø8 - 200 477.00 btg Rp 63,000 Rp 30,051,000
d Papan Mal 2 x 15 x 400 cm 1050.00 kpg Rp 15,000 Rp 15,750,000
e Cor Lantai 55.44 m3 Rp 910,000 Rp 50,450,400
f Cor Dinding 31.13 m3 Rp 910,000 Rp 28,323,750
g Kawat Simpai, 15 kg 10.00 roll Rp 250,000 Rp 2,500,000
h Waring Hitam, p = 50 m 16.00 roll Rp 260,000 Rp 4,160,000
i Reng Papan Mal 2 x 3 738.00 btg Rp 7,000 Rp 5,166,000
j Ring Balok Ulin 8 x 8 x 400 cm 159.00 btg Rp 230,000 Rp 36,570,000

IV Pekerjaan Atap
a Canal 0.75 Taso 450.00 btg Rp 110,000 Rp 49,500,000
b Reng 0.45 Taso 165.00 btg Rp 53,000 Rp 8,745,000
c Lis Grc 46.00 kpg Rp 49,000 Rp 2,254,000
d Baut Baja 13000.00 pcs Rp 800 Rp 10,400,000
e Baut Reng 5000.00 pcs Rp 800 Rp 4,000,000
f Baut Dynabolt 120.00 pcs Rp 3,000 Rp 360,000
g Atap Spandek 1093.50 m2 Rp 99,000 Rp 108,256,500
h Nok Sultan 76.00 m' Rp 35,000 Rp 2,660,000

V Pekerjaan Plafond
a Hollow 4x4x0.3 750.00 btg Rp 27,000 Rp 20,250,000
b Gypsum 250.00 kpg Rp 65,000 Rp 16,250,000
c Paku Gypsum 15.00 ktk Rp 120,000 Rp 1,800,000

VI Pekerjaan Cat
a Cat Putih Vinilex 13.00 pile Rp 550,000 Rp 7,150,000
b Cat No Drop 6.00 pile Rp 1,800,000 Rp 10,800,000
c Cat Dasar Vinilex 6.00 pile Rp 925,000 Rp 5,550,000
d Kuas 4" 4.00 bh Rp 12,000 Rp 48,000

VII Pekerjaan Pintu dan Jendela

a Pintu Rangka Kayu Lapis GRC 50.00 bh Rp 800,000 Rp 40,000,000
b Pintu Fiber 10.00 bh Rp 300,000 Rp 3,000,000
c Jalusi 100.00 set Rp 300,000 Rp 30,000,000
d Nako 50.00 set Rp 250,000 Rp 12,500,000
e Engsel 4" 50.00 set Rp 97,000 Rp 4,850,000
f Handle Unikey 50.00 set Rp 180,000 Rp 9,000,000
g Slot Pintu 50.00 set Rp 8,000 Rp 400,000
VI Lain-lain
a Baut Laci p=18 cm 369.00 bh Rp 4,000 Rp 1,476,000
b Baut Skur p=14 cm 140.00 bh Rp 3,000 Rp 420,000
c Baut Gelegar p=10 cm 190.00 bh Rp 2,200 Rp 418,000
d Paku Belian 3" 30.00 kg Rp 32,000 Rp 960,000
e Paku Belian 2.5" 35.00 kg Rp 32,000 Rp 1,120,000
g Paku 2" 50.00 kg Rp 20,000 Rp 1,000,000
h Paku 1.5" 40.00 kg Rp 20,000 Rp 800,000
i Kabel Extrana 2x2.5 mm 10.00 roll Rp 525,000 Rp 5,250,000
j Kabel Extrana 3x2.5 mm 3.00 roll Rp 825,000 Rp 2,475,000
k Fitting Lampu Broco 70.00 bh Rp 18,000 Rp 1,260,000
l Saklar Lampu Broco Single 30.00 pcs Rp 22,000 Rp 660,000
m Saklar Lampu Broco Double 20.00 pcs Rp 28,000 Rp 560,000
n Stop Kontak Broco Single 40.00 pcs Rp 25,000 Rp 1,000,000
o Isolasi Kabel 8.00 pcs Rp 5,000 Rp 40,000
p MCB 2A 10.00 pcs Rp 35,000 Rp 350,000
q Bohlam Lampu Panasonic 70.00 pcs Rp 30,000 Rp 2,100,000
r Pipa 4" AW 10.00 btg Rp 320,000 Rp 3,200,000
s Elbow 4" AW 10.00 bh Rp 25,000 Rp 250,000
t Pipa 2" AW 20.00 btg Rp 110,000 Rp 2,200,000
u Elbow 2" AW 20.00 bh Rp 8,000 Rp 160,000
w Lem Pipa 10 kg 2.00 klg Rp 80,000 Rp 160,000
x Paku Sadel 10 mm 25.00 bks Rp 20,000 Rp 500,000
y Kloset 10.00 bh Rp 300,000 Rp 3,000,000
z Bak Fiber 10.00 bh Rp 300,000 Rp 3,000,000

Total Material Rp 853,487,650

Jasa Tukang 630 m2 Rp 170,000 Rp 107,100,000
Total Material + jasa tukang Rp 960,587,650
Jasa Kontraktor 10% Rp 96,058,765
TOTAL Rp 1,056,646,415
PPN 11% Rp 1,172,877,521
PPH 4% Rp 42,265,857
GRAND TOTAL Rp 1,215,143,377

Dibuat oleh,

Stephan Susanto
Civil Sub Dept Head HO
 RENCANA ANGGARAN BIAYA
RUMAH G10 SEMI PERMANEN MILIK PT. FAJAR AGRO KUSUMA

Proyek : Bangunan Rumah G 10 Semi Permanen 630 m2

Lokasi : MSL
Tanggal : 07 September 2022
No :
Ukuran : 10.5 x 60 m
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH HARGA
I Pekerjaan Pendahuluan
1 Pembuatan direksi keet 1.00 ls Rp 5,000,000 Rp 5,000,000

II Pekerjaan Pondasi - Lantai

a Balok Tiang Tongkat 8 x 8 x 400 cm 369.00 btg Rp 310,000 Rp 114,390,000
b Laci Ulin 8 x 8 x 50 cm 738.00 btg Rp 38,750 Rp 28,597,500
c Papan Laci Ulin 15 x 2 x 100 cm 738.00 kpg Rp 45,000 Rp 33,210,000
d Gelegar Ulin 8 x 8 x 400 cm 215.00 btg Rp 310,000 Rp 66,650,000
e Kasau Ulin 4 x 8 x 400 cm 260.00 btg Rp 150,000 Rp 39,000,000

III Pekerjaan Lantai - Badan

a Tiang Ulin 8 x 8 x 400 cm 55.00 btg Rp 310,000 Rp 17,050,000
b Papan Kampul 2 x 15 x 400 cm ( Lantai ) 1050.00 kpg Rp 25,000 Rp 26,250,000
c Papan Kampul 2 x 15 x 400 cm ( Dinding ) 2075.00 kpg Rp 25,000 Rp 51,875,000
d Kasau kampul 4 x 6 x 400 cm ( Jari-jari dinding ) 360.00 btg Rp 30,000 Rp 10,800,000

IV Pekerjaan Atap
a C 0,65 K-Steel/ setara 290.00 btg Rp 90,000 Rp 26,100,000
b Reng baja ringan Taso/ Setara 210.00 btg Rp 46,000 Rp 9,660,000
c Baut Atap 6500.00 pcs Rp 500 Rp 3,250,000
d Baut Baja 10000.00 pcs Rp 500 Rp 5,000,000
e Baut Dynabold 120.00 pcs Rp 3,000 Rp 360,000
f Lisplank Kalsiboard 80.00 keping Rp 45,000 Rp 3,600,000
g Seng Gelombang 1 m 612.00 kpg Rp 70,000 Rp 42,840,000
h Seng Plat untuk perabung 18.00 kpg Rp 70,000 Rp 1,260,000

V Lain-lain
a Paku 4" 75.00 kg Rp 20,000 Rp 1,500,000
b Paku 5" 40.00 kg Rp 20,000 Rp 800,000
c Paku 2,5" 84.00 kg Rp 20,000 Rp 1,680,000
d Paku seng 36.00 kg Rp 20,000 Rp 720,000
e Triplek 9 mm ex. Palem 48.00 kpg Rp 170,000 Rp 8,160,000
g Paku triplek 6.00 kg Rp 20,000 Rp 120,000
h Cat Tembok Qluc 168.00 Kg Rp 15,000 Rp 2,520,000
i Cat Minyak Nippon Paint 90.00 Kg Rp 45,000 Rp 4,050,000
j Kuas 4 " 4.80 Pcs Rp 13,000 Rp 62,400
k Kuas 2 " 4.80 Pcs Rp 13,000 Rp 62,400
l Engsel 4" 54.00 Set Rp 15,000 Rp 810,000
m Engsel 2" 24.00 set Rp 15,000 Rp 360,000
n Pipa PVC 4 " 12.00 Pcs Rp 140,000 Rp 1,680,000
o Elbow 4 " 12.00 Pcs Rp 20,000 Rp 240,000
p Pipa PVC 2 " 7.20 Pcs Rp 60,000 Rp 432,000
q Kloset jongkok 12.00 Buah Rp 170,000 Rp 2,040,000
r Besi beugel Ø 6 mm 18.00 btng Rp 35,000 Rp 630,000
s Batu Splite 3.60 M3 Rp 350,000 Rp 1,260,000
t Pasir 6.00 M3 Rp 230,000 Rp 1,380,000
u Semen PC Conch 24.00 Sak Rp 75,000 Rp 1,800,000

Total Material Rp 515,199,300

Jasa Tukang 630 m2 Rp 135,000 Rp 85,050,000
Total Material + jasa tukang Rp 600,249,300
Jasa Kontraktor Rp 50,000,000
TOTAL Rp 650,249,300

PPH 4% Rp 26,009,972
TOTAL + PPH Rp 676,259,272
GRAND TOTAL Rp 676,259,272

Dibuat oleh,

Stephan Susanto
Civil Sub Dept Head HO