RENCANA ANGGARAN BIAYA

Proyek : PT. BINTANG BALI CEMERLANG

Pekerjaan : TOKO/TOSERBA & GUDANG LT 1 & LT 2 (L=1649 M2) DAN HOTEL LT 3 & LT 4 (L=1649 M2)
Lokasi : JL.MAHENDRADATTA , DENPASAR - BALI

NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN (Rp)

A PEKERJAAN PERSIAPAN
1 Direksi Keet & Gudang 1.00 ls 20,000,000.00
2 Uitset dan Bouwplank 1.00 ls 4,200,000.00
3 Pembersihan Lokasi 1.00 ls 2,500,000.00
4 Air Kerja 1.00 ls 7,500,000.00
5 Listrik Kerja 1.00 ls 10,000,000.00
6 Keamanan Proyek 1.00 ls 35,000,000.00
7 Transportasi & Akomodasi Tenaga Kerja 1.00 ls 40,000,000.00
SUB. TOTAL PEKERJAAN PERSIAPAN
B PEKERJAAN TANAH
1 Galian tanah / pondasi sumuran dia 100-400 243.16 m3 50,000.00
- Galian tanah pondasi 167.00 m3 35,000.00
2 Urug kembali + buang (sama dengan volume galian) 410.16 m3 15,000.00
3 Urug Sirtu (asumsi t=1.00m) 851.60 m3 150,000.00
4 Perataan & Pemadatan 851.60 m3 12,500.00
5 Urug Pasir Bawah Pondasi t=10cm 27.16 m3 225,000.00
6 Urug Pasir Bawah Lantai t=10cm 85.16 m3 225,000.00
7 Buis Beton dia 100-400 (64ttk) 256.00 m3 300,000.00
SUB. TOTAL PEKERJAAN TANAH
C PEKERJAAN BETON DAN PEMBESIAN
1 Lantai kerja 1 3 5 t=5cm 239.24 m2 45,000.00
2 Cor Beton Cyclop 200.96 m3 1,150,000.00
3 Cor plat setempat/poer 110x220x70, K-250, D19-150 & D16-150 54.20 m3 3,450,000.00
4 Sloof S1, 300x500, K-250, 8D19 + 2D13 & D10-150 47.40 m3 4,450,000.00
5 Kolom K1, 600x600, K-250, 20D19 & dia 10-150 (Lantai 1) 63.36 m3 4,450,000.00
6 Kolom K1, 600x600, K-250, 20D19 & dia 10-150 (Lantai 2) 40.32 m3 4,450,000.00
7 Kolom K2, 300x600, K-250, 14D19 & dia 10-150 (Lantai 3) 20.16 m3 5,450,000.00
8 Kolom K2, 300x600, K-250, 14D19 & dia 10-150 (Lantai 4) 20.16 m3 5,600,000.00
9 Balok Lantai 2
Balok B1, 300x500, K-250, 8D19 + 2D13 & dia 10-150 48.00 m3 5,325,000.00
Balok B2, 250x350, K-250, 10D16 + 2D13 & dia 10-150 28.35 m3 5,750,000.00
10 Balok Lantai 3
Balok B1, 300x500, K-250, 8D19 + 2D13 & dia 10-150 53.34 m3 5,485,000.00
Balok B2, 250x350, K-250, 10D16 + 2D13 & dia 10-150 33.91 m3 5,922,500.00
11 Balok Lantai 4
Balok B1, 300x500, K-250, 8D19 + 2D13 & dia 10-150 44.70 m3 5,650,000.00
Balok B2, 250x350, K-250, 10D16 + 2D13 & dia 10-150 28.32 m3 6,100,000.00
12 Balok Atap, 250x350, K-250, 10D16 + 2D13 & dia 10-150 25.20 m3 6,100,000.00
13 Plat Lantai 2, t=12cm, K-250, D10-150 89.25 m3 3,750,000.00
14 Plat Lantai 3, t=12cm, K-250, D10-150 111.31 m3 3,862,500.00
15 Plat Lantai 4, t=12cm, K-250, D10-150 81.90 m3 3,978,000.00
16 Plat talang beton, t=12cm, K-250, D10-150 28.80 m3 3,978,000.00
17 Kolom Praktis, 15/15, 1 2 3, 4dia10 & dia 6-150 49.41 m3 3,650,000.00
18 Balok / ring praktis 15/15, 1 2 3, 4dia10 & dia 6-150 31.55 m3 3,650,000.00
19 Tangga beton, K-250, D13-125 & dia 10-150 (6 unit) 15.00 m3 3,950,000.00
20 Kolom & balok lift 200x200, 6D13 & dia 8-150 7.04 m3 4,600,000.00
21 Rabat Lantai dasar, t=10cm, K-175, WM 6-150 85.16 m3 1,650,000.00
22 Meja Beton (42 bh) 5.04 m3 3,500,000.00
SUB. TOTAL PEKERJAAN BETON DAN PEMBESIAN
D PEKERJAAN PASANGAN DAN PLESTERAN
1 Pondasi pasangan batukali 1 5 101.06 m3 675,000.00
2 Pasangan dinding bata
Lantai 1 916.60 m2 95,000.00
Lantai 2 672.37 m2 95,000.00
Lantai 3 1,559.60 m2 95,000.00
Lantai 4 1,457.80 m2 95,000.00
3 Plesteran + acian dinding
Lantai 1 1,833.20 m2 35,500.00
Lantai 2 1,344.74 m2 35,500.00
Lantai 3 3,119.20 m2 35,500.00
Lantai 4 2,915.60 m2 35,500.00
4 Benangan 3,000.00 m 7,500.00
Partisi dinding gypsum 9mm dua sisi complete with metal frame and accessories as
5 m2 260,000.00
described + rangka hollow + kaca (exclude)
6 Plafond Gypsum 9mm, rangka hollow 20/40 & 40/40, List U 2,866.90 m2 110,000.00
7 Cat dinding ex Catylac 9,212.74 m2 26,000.00
8 Cat Plafond Gypsum ex Catylac 2,866.90 m2 26,000.00
9 Pasang lantai granite tile/keramik & dinding keramik (Lt 1)
Pasang granite tile 60x60 739.75 m2 225,000.00
Pasang keramik dinding KM/WC 20x50, Platinum / setara 101.76 m2 175,000.00
10 Pasang lantai granite tile/keramik & dinding keramik (Lt 2)
Pasang granite tile 60x60 739.75 m2 225,000.00
Pasang keramik dinding KM/WC 20x50, Platinum / setara 101.76 m2 175,000.00
11 Pasang lantai granite tile/keramik & dinding keramik (Lt 3)
Pasang granite tile 60x60 581.00 m2 225,000.00
Pasang keramik lantai KM/WC & fasilitas 40x40, Platinum / setara 228.62 m2 175,000.00
Pasang keramik dinding KM/WC 20x50, Platinum / setara 409.50 m2 175,000.00
12 Pasang lantai granite tile/keramik & dinding keramik (Lt 4)
Pasang granite tile 60x60 581.00 m2 225,000.00
Pasang keramik lantai KM/WC 40x40, Platinum / setara 84.00 m2 175,000.00
Pasang keramik dinding KM/WC 20x50, Platinum / setara 409.50 m2 175,000.00
13 Pasang granite tile tangga 60x60 (4 unit) 120.00 m2 250,000.00
Pasang keramik tangga 40x40 (2 unit) 40.00 m2 175,000.00
14 Plint Lantai Granite 10x60 + list U Al 1,750.00 m 32,500.00
15 Granite Meja Wastafel 42.00 unit 1,750,000.00
16 Waterproofing lantai KM/WC, talang beton dan teras 460.32 m2 65,000.00
SUB. TOTAL PEKERJAAN PASANGAN DAN PLESTERAN
E PEKERJAAN PINTU DAN JENDELA
Lantai 1
1 Pintu P1 Kaca frameless tempered tebal 12mm + engsel tanam ex. 2.00 bh 17,500,000.00
2 Pintu P2 aluminium ex. Alexindo + kaca rayban + engsel ex. Solid uk. 2.00 bh 2,250,000.00
3 Pintu P3 pintu toilet aluminium ex. Alexindo uk. 0.80x2.20m 3.00 bh 1,650,000.00
4 Pintu P4 pintu besi 2 daun 2.00 bh 7,500,000.00
5 Kusen Aluminium ex.Alexindo 3", Putih 600.00 m 90,000.00
6 Kaca rayben 5mm + sealant PU 147.00 m2 150,000.00
7 Kaca tempered tebal 12mm 7.50 m2 1,100,000.00
8 Daun jendela aluminium ex.Alexindo + kaca rayban 20.00 bh 925,000.00
9 Jendela Bovenlisch aluminium ex.Alexindo + kaca rayban 3.00 bh 600,000.00
Lantai 2
1 Pintu P2 aluminium ex. Alexindo + kaca rayban + engsel ex. Solid uk. 1.00 bh 2,250,000.00
2 Pintu P3 pintu toilet aluminium ex. Alexindo uk. 0.80x2.20m 3.00 bh 1,650,000.00
3 Kusen Aluminium ex.Alexindo 3", Putih 225.00 m 90,000.00
4 Kaca rayben 5mm + sealant PU 95.00 m2 150,000.00
5 Daun jendela aluminium ex.Alexindo + kaca rayban 10.00 bh 925,000.00
6 Jendela Bovenlisch aluminium ex.Alexindo + kaca rayban 3.00 bh 600,000.00
Lantai 3
1 Pintu P2 aluminium ex. Alexindo + kaca rayban + engsel ex. Solid uk. 4.00 bh 2,250,000.00
2 Pintu P5 Kusen + Pintu Kamar (exclude kunci) 21.00 bh 1,750,000.00
3 Pintu P3 pintu toilet aluminium ex. Alexindo uk. 0.80x2.20m 21.00 bh 1,650,000.00
4 Pintu P6 pintu frameless, sekat KM/WC 21.00 bh 4,500,000.00
5 Kusen Aluminium ex.Alexindo 3", Putih 472.00 m 90,000.00
6 Kaca rayben 5mm + sealant PU 201.00 m2 150,000.00
7 Daun jendela aluminium ex.Alexindo + kaca rayban 42.00 bh 925,000.00
Lantai 4
1 Pintu P2 aluminium ex. Alexindo + kaca rayban + engsel ex. Solid uk. 2.00 bh 2,250,000.00
2 Pintu P5 Kusen + Pintu Kamar (exclude kunci) 21.00 bh 1,750,000.00
3 Pintu P3 pintu toilet aluminium ex. Alexindo uk. 0.80x2.20m 21.00 bh 1,650,000.00
4 Pintu P6 pintu frameless, sekat KM/WC 21.00 bh 4,500,000.00
5 Kusen Aluminium ex.Alexindo 3", Putih 472.00 m 90,000.00
6 Kaca rayben 5mm + sealant PU 201.00 m2 150,000.00
7 Daun jendela aluminium ex.Alexindo + kaca rayban 42.00 bh 925,000.00
SUB. TOTAL PEKERJAAN PINTU & JENDELA
F PEKERJAAN SANITASI
1 Wastafel ex Toto 46.00 bh 1,150,000.00
2 Closed duduk ex. Toto LW 420 / setara 48.00 bh 1,950,000.00
3 Kran dinding ex Toto / setara 6.00 bh 225,000.00
4 Kran shower ex Toto / setara 42.00 bh 1,125,000.00
5 Jet shower ex Toto / setara 48.00 bh 150,000.00
6 Avoer stainless ex Toto / setara 48.00 bh 175,000.00
7 Tempat sabun (variasi keramik & kaca) 42.00 bh 100,000.00
8 Talang tegak PVC dia 4" type AW ex Wavin 360.00 m 115,000.00
9 Corong talang dia 4" 20.00 bh 30,000.00
10 Pipa air bersih 1.00 ls 50,000,000.00
11 Pipa air kotor 1.00 ls 35,000,000.00
12 Septiktank 5.00 bh 5,500,000.00
13 Resapan 5.00 bh 3,000,000.00
14 Resapan air kotor (limbah laundry) 1.00 bh 7,500,000.00
SUB. TOTAL PEKERJAAN SANITASI
G PEKERJAAN ATAP
1 Rangka atap baja ringan 748.00 m2 250,000.00
2 Atap genteng metal 0.35 / atap colourbond t=0.40 972.00 m2 115,000.00
3 Isolator Zellteck 972.00 m2 60,000.00
4 Nok metal 0.35 / colourbond t=0.40 75.00 m 55,000.00
5 Plafond kalsiboard 6mm, rangka holow 114.00 m2 175,000.00
6 Lisplank Woodplank + rangka 116.00 m 97,500.00
SUB. TOTAL PEKERJAAN ATAP
H PEKERJAAN LAIN-LAIN
 1 Railing tangga SS 68.00 m 900,000.00
2 Railing tangga besi 34.00 m 450,000.00
3 Finishing tampak depan (exclude)
Pasangan tempelan bata merah (kolom, balok, dan dinding) m2
Ukuran batu Palimanan m2
4 Variasi atap (Murda, Ikut Celedu)
5 Kanopy Lt 3 48.75 m2 300,000.00
6 Penutup atap mess CNP 125 3,2 & atap Galvalum t=0.45 101.25 m2 375,000.00
SUB. TOTAL PEKERJAAN LAIN-LAIN

TOTAL PEKERJAAN
DIBULATKAN

HARGA PER M2 3,298.00 2,774,409

Catatan Surabaya, 16 Juni 2017

Belum termasuk pekerjaan listrik, pengadaan PDAM, telp. Dll Yang membuat
Belum termasuk finishing tampak depan
Belum termasuk pekerjaan saluran, jalan/parkir/halaman, pagar
Pekerjaan yang tidak termasuk diatas, termasuk pekerjaan tambah
Belum termasuk PPN 10%
Tidak termasuk ijin IMB & perijinan lain-lain Purnomo
 JUMLAH HARGA (Rp)

Rp 20,000,000.00
Rp 4,200,000.00
Rp 2,500,000.00
Rp 7,500,000.00
Rp 10,000,000.00
Rp 35,000,000.00
Rp 40,000,000.00
Rp 119,200,000.00

Rp 12,158,000.00
Rp 5,845,000.00
Rp 6,152,400.00
Rp 127,740,000.00
Rp 10,645,000.00
Rp 6,111,000.00
Rp 19,161,000.00
Rp 76,800,000.00
Rp 264,612,400.00
Rp 10,765,800.00
Rp 231,104,000.00
Rp 186,990,000.00
Rp 210,930,000.00
Rp 281,952,000.00
Rp 179,424,000.00
Rp 109,872,000.00
Rp 112,896,000.00

Rp 255,600,000.00
Rp 163,012,500.00

Rp 292,569,900.00
Rp 200,831,975.00

Rp 252,555,000.00
Rp 172,752,000.00
Rp 153,720,000.00
Rp 334,687,500.00
Rp 429,934,875.00
Rp 325,798,200.00
Rp 114,566,400.00
Rp 180,346,500.00
Rp 115,157,500.00
Rp 59,250,000.00
Rp 32,384,000.00
Rp 140,514,000.00
Rp 17,640,000.00
Rp 4,565,254,150.00

Rp 68,215,500.00
Rp 87,077,000.00
Rp 63,875,150.00
Rp 148,162,000.00
Rp 138,491,000.00

Rp 65,078,600.00
Rp 47,738,270.00
Rp 110,731,600.00
Rp 103,503,800.00
Rp 22,500,000.00

Rp -

Rp 315,359,000.00
Rp 239,531,240.00
Rp 74,539,400.00

Rp 166,443,750.00
Rp 17,808,000.00

Rp 166,443,750.00
Rp 17,808,000.00

Rp 130,725,000.00
Rp 40,008,500.00
Rp 71,662,500.00

Rp 130,725,000.00
Rp 14,700,000.00
Rp 71,662,500.00
Rp 30,000,000.00
Rp 7,000,000.00
Rp 56,875,000.00
Rp 73,500,000.00
Rp 29,920,800.00
Rp 2,510,085,360.00

Rp 35,000,000.00
Rp 4,500,000.00
Rp 4,950,000.00
Rp 15,000,000.00
Rp 54,000,000.00
Rp 22,050,000.00
Rp 8,250,000.00
Rp 18,500,000.00
Rp 1,800,000.00

Rp 2,250,000.00
Rp 4,950,000.00
Rp 20,250,000.00
Rp 14,250,000.00
Rp 9,250,000.00
Rp 1,800,000.00

Rp 9,000,000.00
Rp 36,750,000.00
Rp 34,650,000.00
Rp 94,500,000.00
Rp 42,480,000.00
Rp 30,150,000.00
Rp 38,850,000.00

Rp 4,500,000.00
Rp 36,750,000.00
Rp 34,650,000.00
Rp 94,500,000.00
Rp 42,480,000.00
Rp 30,150,000.00
Rp 38,850,000.00
Rp 785,060,000.00

Rp 52,900,000.00
Rp 93,600,000.00
Rp 1,350,000.00
Rp 47,250,000.00
Rp 7,200,000.00
Rp 8,400,000.00
Rp 4,200,000.00
Rp 41,400,000.00
Rp 600,000.00
Rp 50,000,000.00
Rp 35,000,000.00
Rp 27,500,000.00
Rp 15,000,000.00
Rp 7,500,000.00
Rp 391,900,000.00

Rp 187,000,000.00
Rp 111,780,000.00
Rp 58,320,000.00
Rp 4,125,000.00
Rp 19,950,000.00
Rp 11,310,000.00
Rp 392,485,000.00
Rp 61,200,000.00
Rp 15,300,000.00

Rp 14,625,000.00
Rp 37,968,750.00
Rp 129,093,750.00

Rp 9,157,690,660.00
Rp 9,157,690,660.00