RENCANA ANGGARAN BIAYA

RENOVASI GEDUNG SENI

No Jenis Pekerjaan Vol. Sat. Harga Sat. Jumlah Sub Jumlah

( Rp ) ( Rp ) ( Rp )

I PEKERJAAN PERSIAPAN
1 Uitzet + bouwplank 28.00 m' 15,000.00 420,000.00
2 Bongkar bangunan lama 66.00 m2 100,000.00 6,600,000.00
3 Buang puing 1.00 ls 5,000,000.00 5,000,000.00 12,020,000.00

II PEKERJAAN GALIAN
1 Galian footplat 31.50 m3 35,000.00 1,102,500.00
2 Galian pondasi batukali 12.48 m3 25,000.00 312,000.00
3 Urugan kembali 21.92 m3 15,000.00 328,800.00 1,743,300.00

II PEKERJAAN PASANGAN
1 Pas. Pondasi batu kali 11.70 m2 463,350.00 5,421,195.00
2 Pasangan bata ringan 312.20 m2 107,250.00 33,483,450.00 38,904,645.00

III PEKERJAAN PLESTERAN

1 Plesteran 624.40 m2 62,500.00 39,025,000.00
3 Sponengan 174.00 m' 12,000.00 2,088,000.00 41,113,000.00

IV PEKERJAAN BETON
1 Lantai kerja 5.11 m3 1,620,000.00 8,281,440.00
2 Pondasi footplat/ cakar ayam 5.25 m3 3,326,800.00 17,465,700.00
3 Sloof 15/25 4.76 m3 3,756,030.00 17,888,092.88
4 Ringbalk 15/20 1.32 m3 4,327,500.00 5,712,300.00
5 Balok latai 12/20 0.27 m3 4,327,500.00 1,184,004.00
6 Balok lantai 15/30 4.19 m3 5,124,100.00 21,444,358.50
7 Balok lantai 15/40 2.82 m3 5,250,000.00 14,805,000.00
8 Kolom utama 15/30 4.73 m3 4,327,500.00 20,447,437.50
9 Kolom utama 15/40 33.90 m3 4,500,000.00 152,550,000.00
10 Kolom 25/25 1.25 m3 4,500,000.00 5,625,000.00
11 Kolom 15/15 1.05 m3 3,756,000.00 3,955,068.00
12 Plat lt 2 12.12 m3 4,743,800.00 57,494,856.00
13 Daag lt 3 5.04 m3 4,953,000.00 24,963,120.00
14 Luifel dan meja dapur 0.60 m3 3,500,000.00 2,100,000.00 353,916,376.88

V PEKERJAAN ATAP
1 Rangka baja ringan 77.75 m' 150,000.00 11,662,500.00
2 Talang galvalum 35.00 m' 185,000.00 6,475,000.00
3 Lisplank woodplank 28.40 m' 65,000.00 1,846,000.00
4 Rangka baja 54.00 m' 195,000.00 10,530,000.00
5 Genteng keramik 77.75 m2 123,500.00 9,602,125.00
6 Atap galvalum 54.00 m2 175,000.00 9,450,000.00
8 Plasing 22.40 m' 110,000.00 2,464,000.00 52,029,625.00

VI PEKERJAAN PLAFOND
1 Gypsum + rangka plafond 189.81 m2 90,000.00 17,082,900.00
No Jenis Pekerjaan Vol. Sat. Harga Sat. Jumlah Sub Jumlah
( Rp ) ( Rp ) ( Rp )
2 Gypsum + rangka plafond tritisan 29.05 m2 90,000.00 2,614,500.00
3 Lis profil gypsum ( rg dalam ) 253.20 m' 25,000.00 6,330,000.00
4 Lis profil gypsum ( tritisan ) 46.40 m' 20,000.00 928,000.00 26,955,400.00

VII PEKERJAAN LANTAI

1 Keramik lantai 122.51 m2 325,000.00 39,815,750.00
2 Keramik balkon/selasar 99.50 m2 275,000.00 27,362,500.00
3 Keramik lantai km/wc 9.90 m2 225,000.00 2,227,500.00
4 Lantai parket 32.00 m2 450,000.00 14,400,000.00
5 Plin lantai keramik 236.20 m' 27,500.00 6,495,500.00 90,301,250.00

VIII PEKERJAAN PINTU & JENDELA

1 Kusen & daun pintu kaca 5.00 unit 2,500,000.00 12,500,000.00
2 Kusen + daun pintu aluminium (90X200) 2.00 unit 2,750,000.00 5,500,000.00
3 Kusen pintu + daun pintu studio 2.00 unit 3,250,000.00 6,500,000.00
4 Daun jendela aluminium (85X220)) 8.00 unit 1,200,000.00 9,600,000.00
5 Daun pintu km/wc aluminium 2.00 unit 1,000,000.00 2,000,000.00
6 Kusen aluminium & kaca mati 4.56 m2 310,000.00 1,413,600.00 37,513,600.00

IX PEKERJAAN BESI & RAILLING

1 Railling Balkon 6.50 m' 450,000.00 2,925,000.00
2 Tangga putar besi 7.20 m' 2,500,000.00 18,000,000.00 20,925,000.00

X PEKERJAAN FINISHING DINDING

1 Keramik dinding km/wc Lt 37.60 m2 236,950.00 8,909,320.00
2 Keamik bata 16.00 m2 290,000.00 4,640,000.00
3 keramik kayu 20.40 m2 475,000.00 9,690,000.00
4 Keramik dinding dapur 6.56 m2 185,000.00 1,213,600.00 24,452,920.00

XI PEKERJAAN CAT
1 Cat dinding dalam ex Dulux 580.24 m2 27,000.00 15,666,480.00
3 Cat plafond 218.86 m2 15,000.00 3,282,900.00
5 Cat melamine kusen & ram jendl m' 35,000.00 0.00 18,949,380.00

XII PEKERJAAN SANITASI

1 Kloset duduk ex American standard 3.00 unit 2,500,000.00 7,500,000.00
2 Kran air biasa 3.00 unit 75,000.00 225,000.00
3 Floor drain 7.00 bh 150,000.00 1,050,000.00
4 Bak kontrol 1.00 unit 500,000.00 500,000.00
5 Shower + kran dan instalasi 1.00 unit 1,500,000.00 1,500,000.00
6 Shower spray 3.00 unit 150,000.00 450,000.00
7 Kitchen zink 1.00 unkit 2,500,000.00 2,500,000.00
8 Kran dapur 1.00 unit 360,000.00 360,000.00
9 Water Tank stainless 500 ltr + instalasi 1.00 unit 2,500,000.00 2,500,000.00
10 Pompa pendorong ex Wasser + instalasi 1.00 unit 1,000,000.00 1,000,000.00
11 Wastafel + kran 2.00 unit 1,250,000.00 2,500,000.00
12 Stop valve 1.00 bh 75,000.00 75,000.00
13 Pipa air kotor PVC dim 4" ex Wavin kls C 12.00 m' 45,000.00 540,000.00
14 Pipa air kotor PVC dim 3" ex Wavin kls C 12.00 m' 32,000.00 384,000.00
15 Pipa air kotor PVC dim 2,5" wavin kls C 8.00 m' 24,000.00 192,000.00
16 Pipa air bersih PVC dim 1" wavin kls AW 35.00 m' 14,000.00 490,000.00
No Jenis Pekerjaan Vol. Sat. Harga Sat. Jumlah Sub Jumlah
( Rp ) ( Rp ) ( Rp )
17 Pipa air bersih PVC dim 3/4" wavin kls AW 40.00 m' 14,000.00 560,000.00 22,326,000.00

XIII PEKERJAAN LISTRIK

1 Titik Downlight outbow 6.00 titik 370,000.00 2,220,000.00
2 Titik lampu + saklar Broco+lampu dinding / taman 12.00 titik 500,000.00 6,000,000.00
3 Titik lampu + saklar Broco+fitting downlite panasonic 20.00 titik 325,000.00 6,500,000.00
4 Titik lampu + saklar Broco+lampu gantung ( lama ) 11.00 titik 325,000.00 3,575,000.00
5 Lampu spot rell ruangan 4.00 titik 1,000,000.00 4,000,000.00
6 Lampu spot besar 8.00 titik 1,250,000.00 10,000,000.00
7 Stop kontak ex Broco 38.00 titik 325,000.00 12,350,000.00
8 Stop kontak AC ex Broco 5.00 titik 350,000.00 1,750,000.00
9 Stop kontak TV ex Broco/Panasonic+ kabel antena 5.00 titik 300,000.00 1,500,000.00
10 Panel box MCB 3.00 panel 350,000.00 1,050,000.00
11 Grounding + arde 1.00 unit 500,000.00 500,000.00 49,445,000.00

XIV PEKERJAAN LAIN - LAIN

1 Dinding akustic studio & rg podcas 108.00 m2 2,000,000.00 216,000,000.00
2 Plafond acustic 26.00 m2 250,000.00 6,500,000.00
3 Kitchen set 16.00 m' 1,700,000.00 27,200,000.00
4 Blackscreen roll 24.00 m2 375,000.00 9,000,000.00
0.00 258,700,000.00

Jumlah 1,049,295,496.88
Jasa Konstruksi1 104,929,549.69
PPN 10% 104,929,549.69
TOTAL 1,259,154,596.25