RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN GUDANG AGEN LPG PURWOREJO

PT. DOKUMPULO SEDAYA ENERGI

HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN VULUME
PEKERJA BAHAN PEKERJA BAHAN
I PEKERJAAN PERSIAPAN
1 Administrasi + overhead + IMB 1 ls Rp 500,000.00 Rp 5,000,000.00 Rp 500,000.00 Rp 5,000,000.00
2 Pemasangan bowplank 66.25 M' Rp 8,000.00 Rp 12,000.00 Rp 530,000.00 Rp 795,000.00
3 Pelaksana 2 bln Rp 1,500,000.00 Rp 3,000,000.00 Rp -
Rp 4,030,000.00 Rp 5,795,000.00
II PEKERJAAN TANAH
1 Galian tanah 51.84 m3 Rp 50,000.00 Rp 2,592,000.00 Rp -
2 Urugan kembali 16.2 m3 Rp 17,500.00 Rp 283,500.00 Rp -
3 Urugan peninggian dengan tanah 44.55 m3 Rp 22,500.00 Rp 65,000.00 Rp 1,002,375.00 Rp 2,895,750.00
4 Urugan pasir bawah pasangan 6.48 m3 Rp 22,500.00 Rp 225,000.00 Rp 145,800.00 Rp 1,458,000.00
5 Talud 95.7 m4 Rp 168,000.00 Rp 520,000.00 Rp 16,077,600.00 Rp 49,764,000.00
Rp 20,101,275.00 Rp 54,117,750.00
III PEKERJAAN PASANGAN
1 Pasangan batu belah 1 : 4 38.4 m3 Rp 168,000.00 Rp 520,000.00 Rp 6,451,200.00 Rp 19,968,000.00
2 Pasangan bata 1 : 4 35.43 m3 Rp 204,250.00 Rp 647,000.00 Rp 7,236,577.50 Rp 22,923,210.00
3 Plesteran 1 : 3 : 10 + aci 474.24 m2 Rp 57,000.00 Rp 19,000.00 Rp 27,031,680.00 Rp 9,010,560.00
4 Skonengan 40 m1 Rp 10,000.00 Rp 1,250.00 Rp 400,000.00 Rp 50,000.00
5 Pembuatan lubang bouven 15/30 19 bh Rp 12,500.00 Rp 14,000.00 Rp 237,500.00 Rp 266,000.00
Rp 41,356,957.50 Rp 52,217,770.00
IV PEKERJAAN BETON
1 pek Beton 9.23 m3 Rp 136,500.00 Rp 895,000.00 Rp 1,259,895.00 Rp 8,260,850.00
2 pek Pembesian 1153 kg Rp 4,500.00 Rp 14,500.00 Rp 5,188,500.00 Rp 16,718,500.00
3 pek Begesting 146.58 m2 Rp 54,500.00 Rp 83,500.00 Rp 7,988,610.00 Rp 12,239,430.00
4 steger 30 m' Rp 15,000.00 Rp 25,000.00 Rp 450,000.00 Rp 750,000.00
Rp 14,887,005.00 Rp 37,968,780.00
V PEKERJAAN LANTAI
1 Pasang keramik lantai 30x30 putih polos 39.06 m2 Rp 45,000.00 Rp 83,250.00 Rp 1,757,700.00 Rp 3,251,745.00
2 Pasang keramik lantai WC 20x20 testur 2.19 m2 Rp 45,000.00 Rp 83,250.00 Rp 98,550.00 Rp 182,317.50
3 Pasang keramik dinding WC 20x25 8.16 m2 Rp 45,000.00 Rp 85,500.00 Rp 367,200.00 Rp 697,680.00
4 Paving segi 4 tebal 8 cm 176 M2 Rp 25,000.00 Rp 97,000.00 Rp 4,400,000.00 Rp 17,072,000.00
 5 Wiremesh M8 45 m2 Rp 12,500.00 Rp 137,000.00 Rp 562,500.00 Rp 6,165,000.00
6 Rabat beton 7 cm 3.15 M3 Rp 95,000.00 Rp 650,000.00 Rp 299,250.00 Rp 2,047,500.00
7 Trowel Floor Hardener 45 m2 Rp 15,000.00 Rp 35,000.00 Rp 675,000.00 Rp 1,575,000.00
8 Rubber floor (lebar 1cm, tebal 1cm) 45 m2 Rp 275,000.00 Rp - Rp 12,375,000.00
Rp 8,160,200.00 Rp 43,366,242.50
VI PEKERJAAN KUSEN DAN PINTU JENDELA
1 Pasang kusen almunium 3 in 40.75 m1 Rp 40,000.00 Rp 75,000.00 Rp 1,630,000.00 Rp 3,056,250.00
2 Pasang pintu PVC (70x195) PI 2 bh Rp 110,000.00 Rp 550,000.00 Rp 220,000.00 Rp 1,100,000.00
3 Pasang daun pintu almuniun (90x215) 1 bh Rp 350,000.00 Rp 1,200,000.00 Rp 350,000.00 Rp 1,200,000.00
4 Pasang kaca bening 5 ml (50x180) 0.9 m2 Rp 20,000.00 Rp 165,000.00 Rp 18,000.00 Rp 148,500.00
5 Pasang kaca bening 5 ml (50x110) 0.55 m2 Rp 20,000.00 Rp 165,000.00 Rp 11,000.00 Rp 90,750.00
6 Pasang kaca bening 5 ml (50x110) 3.3 m2 Rp 20,000.00 Rp 165,000.00 Rp 66,000.00 Rp 544,500.00
Rp 2,295,000.00 Rp 6,140,000.00
VII PEKERJAAN BESI
1 Pasang besi wiremesh M8 SNI (2,1x5,4) 43.2 m2 Rp 75,000.00 Rp 135,000.00 Rp 3,240,000.00 Rp 5,832,000.00
2 Rangka besi siku 4x4 3mm (frame wiremesh) 62.2 m2 Rp 100,000.00 Rp 145,000.00 Rp 6,220,000.00 Rp 9,019,000.00
3 Pasang pagar besi 17.5 m2 Rp 250,000.00 Rp 400,000.00 Rp 4,375,000.00 Rp 7,000,000.00
Rp 13,835,000.00 Rp 21,851,000.00
VIII PEKERJAAN ATAP dan PENUTUP ATAP
1 Pasang rangka atap baja ringan+penutup Galvalum 124 m2 Rp 42,500.00 Rp 187,500.00 Rp 5,270,000.00 Rp 23,250,000.00
2 Talang Tritis 9.75 m' Rp 12,500.00 Rp 57,500.00 Rp 121,875.00 Rp 560,625.00
3 Pek Plafond Kalsiboard ling 3,5m 57.4 m2 Rp 45,000.00 Rp 102,000.00 Rp 2,583,000.00 Rp 5,854,800.00
4 Pemasangan Papan nama Agen 10.25 m2 Rp 100,000.00 Rp - Rp 1,025,000.00
Rp 7,974,875.00 Rp 30,690,425.00
IX PEKERJAAN SANITASI & PENGUNCI
1 Pasang closet jongkok 1 bh Rp 75,000.00 Rp 150,000.00 Rp 75,000.00 Rp 150,000.00
2 Pasang istalasi air kotor pipa 4" 30 m1 Rp 15,000.00 Rp 45,000.00 Rp 450,000.00 Rp 1,350,000.00
3 Pasang fooldrain 1 Rp 1,500.00 Rp 15,000.00 Rp 1,500.00 Rp 15,000.00
4 Stop Kran 3/4 2 Rp 3,000.00 Rp 40,000.00 Rp 6,000.00 Rp 80,000.00
5 Pasang instalasi air bersih pipa 3/4" 30 m1 Rp 6,000.00 Rp 6,500.00 Rp 180,000.00 Rp 195,000.00
6 Engsel Pintu 1 m1 Rp 5,000.00 Rp 50,000.00 Rp 5,000.00 Rp 50,000.00
7 Grendel dan Gembok pintu belakang 1 bh Rp 150,000.00 Rp - Rp 150,000.00
8 Wash Bak 1 bh Rp 25,000.00 Rp 230,000.00 Rp 25,000.00 Rp 230,000.00
9 Septitank dan resapan 1 ls Rp 75,000.00 Rp 300,000.00 Rp 75,000.00 Rp 300,000.00
10 Jaringan PDAM?Sumur gali + pompa 1 ls Rp 1,500,000.00 Rp - Rp 1,500,000.00
Rp 817,500.00 Rp 4,020,000.00
X PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu 14 ttk Rp 50,000.00 Rp 100,000.00 Rp 700,000.00 Rp 1,400,000.00
2 Pasang stop kontak 10 bh Rp 5,000.00 Rp 25,000.00 Rp 50,000.00 Rp 250,000.00
3 Pasang lampu LED 8 Watt 8 bh Rp 5,000.00 Rp 40,000.00 Rp 40,000.00 Rp 320,000.00
4 Pasang lampu TL 12 Watt 6 bh Rp 5,000.00 Rp 70,000.00 Rp 30,000.00 Rp 420,000.00
5 Pasang saklar tunggal 5 bh Rp 5,000.00 Rp 20,000.00 Rp 25,000.00 Rp 100,000.00
6 Pasang saklar ganda 2 bh Rp 5,000.00 Rp 25,000.00 Rp 10,000.00 Rp 50,000.00
7 Pasang kontak mcb 1 bh Rp 45,000.00 Rp 85,000.00 Rp 45,000.00 Rp 85,000.00
8 Pasang meteran baru 900 watt 1 bh Rp 1,500,000.00 Rp - Rp 1,500,000.00
Rp 900,000.00 Rp 4,125,000.00
XI PEKERJAAN PENGECATAN
1 Pengecatan dinding & Plafond 371.85 m2 Rp 8,500.00 Rp 20,000.00 Rp 3,160,725.00 Rp 7,437,000.00
2 Pengecatan besi wiremesh 27 m2 Rp 8,500.00 Rp 30,000.00 Rp 229,500.00 Rp 810,000.00
3 Pengecatan diding weathershiel 96 m2 Rp 8,500.00 Rp 25,000.00 Rp 816,000.00 Rp 2,400,000.00
4 Cat pagar besi 35 m2 Rp 8,500.00 Rp 30,000.00 Rp 297,500.00 Rp 1,050,000.00
Rp 4,503,725.00 Rp 11,697,000.00

JUMLAH Rp 118,861,537.50 Rp 271,988,967.50

JUMLAH TOTAL Rp 390,850,505