PEKERJAAN SIPIL

RENCANA ANGGARAN BIAYA

PEKERJAAN : RENOVASI RESTAURANT - AREA R. MAKAN
LOKASI : BEKASI
Harga Satuan Jumlah Total
No Uraian Spesifikasi / Keterangan Sat. Vol.
Tenaga Material Tenaga Material ( Rp. )
A. PEKERJAAN SIPIL
A. 1. RUMAH MAKAN
I. PEKERJAAN BONGKARAN
1 Bongkar Atap m2 448.80 Rp 50,000 Rp 20,000 Rp 22,440,000 Rp 8,976,000 Rp 31,416,000
2 Bongkar Plafond m2 374.00 Rp 20,000 Rp 10,000 Rp 7,480,000 Rp 3,740,000 Rp 11,220,000
3 Bongkar Dinding + Kusen m2 318.50 Rp 40,000 Rp 20,000 Rp 12,740,000 Rp 6,370,000 Rp 19,110,000
SUB TOTAL A.1.I Rp 42,660,000 Rp 19,086,000 Rp 61,746,000
II. PEKERJAAN GALIAN DAN PONDASI
1 Pembersihan Lahan m2 375.00 Rp 20,000 Rp 15,000 Rp 7,500,000 Rp 5,625,000 Rp 13,125,000
2 Pemasangan Bouwplank m1 80.00 Rp 10,000 Rp 15,000 Rp 800,000 Rp 1,200,000 Rp 2,000,000
3 Galian Tanah Pondasi Cakar Ayam dan Sloof m3 17.22 Rp 90,000 Rp 50,000 Rp 1,549,485 Rp 860,825 Rp 2,410,310
4 Urugan Tanah Bekas Galian Pondasi & Sloof m3 7.75 Rp 50,000 Rp 40,000 Rp 387,371 Rp 309,897 Rp 697,268
SUB TOTAL A.1.II Rp 10,236,856 Rp 7,995,722 Rp 18,232,578
III. PEKERJAAN BETON
1 Lantai B-0/ Rabat Tebal = 5 cm m2 500.00 Rp 35,000 Rp 50,000 Rp 17,500,000 Rp 25,000,000 Rp 42,500,000
2 Pondasi Foot Plate 80x80x5 unit 32.00
Begisting Papan 2/20 Ex. Kayu Keras m2 51.20 Rp 25,000 Rp 50,000 Rp 1,280,000 Rp 2,560,000 Rp 3,840,000
Pembesian Besi Ø 13 kg 622.08 Rp 1,200 Rp 10,500 Rp 746,496 Rp 6,531,840 Rp 7,278,336
Beton K-200 m3 10.37 Rp 110,000 Rp 950,000 Rp 1,140,480 Rp 9,849,600 Rp 10,990,080
3 Sloof 20/30 m1 95.70
Begisting Papan 2/20 Ex. Kayu Keras m2 57.42 Rp 25,000 Rp 50,000 Rp 1,435,500 Rp 2,871,000 Rp 4,306,500
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 344.52 Rp 1,200 Rp 10,500 Rp 413,424 Rp 3,617,460 Rp 4,030,884
Beton K-200 m3 5.74 Rp 110,000 Rp 950,000 Rp 631,620 Rp 5,454,900 Rp 6,086,520
4 Kolom 30/30 (Baru) m1 28.00
Begisting Papan 2/20 Ex. Kayu Keras m2 44.80 Rp 25,000 Rp 50,000 Rp 1,120,000 Rp 2,240,000 Rp 3,360,000
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 201.60 Rp 1,200 Rp 10,500 Rp 241,920 Rp 2,116,800 Rp 2,358,720
Beton K-200 m3 2.52 Rp 110,000 Rp 950,000 Rp 277,200 Rp 2,394,000 Rp 2,671,200
5 Kolom 30/30 (Tambahan/Suntikan) m1 28.00
Begisting Papan 2/20 Ex. Kayu Keras m2 11.20 Rp 25,000 Rp 50,000 Rp 280,000 Rp 560,000 Rp 840,000
Pembesian Tulangan Utama Besi Ø 12, Besi Ø 10, Ring Besi Ø 8 kg 67.20 Rp 1,200 Rp 10,500 Rp 80,640 Rp 705,600 Rp 786,240
Beton K-200 m3 0.84 Rp 110,000 Rp 950,000 Rp 92,400 Rp 798,000 Rp 890,400
6 Kolom 15/45 m1 42.00
Begisting Papan 2/20 Ex. Kayu Keras m2 58.80 Rp 25,000 Rp 50,000 Rp 1,470,000 Rp 2,940,000 Rp 4,410,000
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 226.80 Rp 1,200 Rp 10,500 Rp 272,160 Rp 2,381,400 Rp 2,653,560
Beton K-150 m3 2.84 Rp 110,000 Rp 850,000 Rp 311,850 Rp 2,409,750 Rp 2,721,600
7 Kolom 20/20 (Dudukan Kolom Kayu) m1 12.00
Begisting Papan 2/20 Ex. Kayu Keras m2 12.00 Rp 25,000 Rp 50,000 Rp 300,000 Rp 600,000 Rp 900,000
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 38.40 Rp 1,200 Rp 10,500 Rp 46,080 Rp 403,200 Rp 449,280
Beton K-150 m3 0.48 Rp 110,000 Rp 850,000 Rp 52,800 Rp 408,000 Rp 460,800
8 Kolom 20/60 (Kolom Entrance) m1 14.00
Begisting Papan 2/20 Ex. Kayu Keras m2 25.20 Rp 25,000 Rp 50,000 Rp 630,000 Rp 1,260,000 Rp 1,890,000
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 134.40 Rp 1,200 Rp 10,500 Rp 161,280 Rp 1,411,200 Rp 1,572,480
Beton K-150 m3 1.68 Rp 110,000 Rp 850,000 Rp 184,800 Rp 1,428,000 Rp 1,612,800
7 Ring balk 15/25 m1 95.70
Begisting Papan 2/20 Ex. Kayu Keras m2 95.70 Rp 25,000 Rp 50,000 Rp 2,392,500 Rp 4,785,000 Rp 7,177,500
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 251.21 Rp 1,200 Rp 10,500 Rp 301,455 Rp 2,637,731 Rp 2,939,186
Beton K-200 m3 3.59 Rp 110,000 Rp 850,000 Rp 394,763 Rp 3,050,438 Rp 3,445,200

Page 1
 Harga Satuan Jumlah Total
No Uraian Spesifikasi / Keterangan Sat. Vol.
Tenaga Material Tenaga Material ( Rp. )
8 Balok 15/30 (Samping / Pagar) m1 40.00
Begisting Papan 2/20 Ex. Kayu Keras m2 36.00 Rp 25,000 Rp 50,000 Rp 900,000 Rp 1,800,000 Rp 2,700,000
Pembesian Tulangan Utama Besi Ø 12, Ring Besi Ø 8 kg 90.00 Rp 1,200 Rp 10,500 Rp 108,000 Rp 945,000 Rp 1,053,000
Beton K-200 m3 1.80 Rp 110,000 Rp 950,000 Rp 198,000 Rp 1,710,000 Rp 1,908,000
9 Duct Beton K-200 m3 2.50 Rp 150,000 Rp 1,250,000 Rp 375,000 Rp 3,125,000 Rp 3,500,000
SUB TOTAL A.1.III Rp 33,338,368 Rp 95,993,919 Rp 129,332,286
IV. PEKERJAAN PASANGAN DINDING
1 Pasangan Dindingl (hebel) Ad. 1:4 m2 191.95 Rp 40,000 Rp 75,000 Rp 7,678,000 Rp 14,396,250 Rp 22,074,250
2 Plesteran + Aci (Dinding Baru) Ad. 1:4 m2 307.12 Rp 30,000 Rp 50,000 Rp 9,213,600 Rp 15,356,000 Rp 24,569,600
3 Profile List Finish Profile Duct & Ban-banan m1 22.00 Rp 40,000 Rp 50,000 Rp 880,000 Rp 1,100,000 Rp 1,980,000
4 Water Proofing m2 25.00 Rp 50,000 Rp 75,000 Rp 1,250,000 Rp 1,875,000 Rp 3,125,000
SUB TOTAL A.1.IV Rp 19,021,600 Rp 32,727,250 Rp 51,748,850
V. PLAFON
1 Pekerjaan Plafon + rangka (Area Entrance) Ex. Hollow + Gypsum 4 mm m2 24.50 Rp 50,000 Rp 125,000 Rp 1,225,000 Rp 3,062,500 Rp 4,287,500
2 Pekerjaan List Plafon Ex. Gypsum m1 35.00 Rp 15,000 Rp 25,000 Rp 525,000 Rp 875,000 Rp 1,400,000
SUB TOTAL A.1.V Rp 1,750,000 Rp 3,937,500 Rp 5,687,500
VI. PEKERJAAN KERAMIK & PENGECATAN SERTA RAILING TANGGA
1 Pasangan Lantai Plester + Aci Ex. MU (R. Makan)+Selasar Plester Aci MU (R. Makan)+Selasar m2 356.05 Rp 60,000 Rp 100,000 Rp 21,363,000 Rp 35,605,000 Rp 56,968,000
2 Pasangan Lantai 40 x 40 Ex. Lokal (Area Dapur) m2 36.25 Rp 50,000 Rp 125,000 Rp 1,812,500 Rp 4,531,250 Rp 6,343,750
3 Pasangan Dinding Keramik Ex. Mozaik Ex. Roman / Setara - Area Dinding dapur m2 16.50 Rp 60,000 Rp 150,000 Rp 990,000 Rp 2,475,000 Rp 3,465,000
4 Cat Tembok Ex. Propan m2 307.12 Rp 17,500 Rp 50,000 Rp 5,374,600 Rp 15,356,000 Rp 20,730,600
5 Cat Plafond Ex. Propan m2 24.50 Rp 17,500 Rp 50,000 Rp 428,750 Rp 1,225,000 Rp 1,653,750
SUB TOTAL A.1.VI Rp 29,968,850 Rp 59,192,250 Rp 89,161,100
VII. PEKERJAAN PINTU DAN JENDELA + KERAWANGAN (KAYU)
1 Kusen + Pintu & Accesoris (Pintu Utama & Belakang) Ex.Kayu Meranti + Kaca Polos Uk. 300 cm x 205 cm unit 2.00 Rp 600,000 Rp 1,200,000 Rp - Rp 1,200,000
2 Kusen + Pintu Kaca Ex. Kayu Meranti + Kaca Polos Uk. 320 cm s 205 cm unit 7.00 Rp 600,000 Rp 4,200,000 Rp - Rp 4,200,000
3 Kusen + Pintu Kayu Ex. Kayu Meranti Uk. 90 cm s 205 cm unit 3.00 Rp 300,000 Rp 900,000 Rp - Rp 900,000
4 Kusen + Pintu Kayu Double Ex. Kayu Meranti Uk. 200 cm s 205 cm unit 2.00 Rp 400,000 Rp 800,000 Rp - Rp 800,000
5 Kusen + Jendela Kaca Ex. Kayu Meranti + Kaca Polos Uk. 200 cm s 150 cm unit 2.00 Rp 350,000 Rp 700,000 Rp - Rp 700,000
6 Bovenlight Ex. Kayu Meranti Uk. 300 cm x 50 cm unit 2.00 Rp 200,000 Rp 400,000 Rp - Rp 400,000
7 Bovenlight Ex. Kayu Meranti Uk. 320 cm x 50 cm unit 7.00 Rp 200,000 Rp 1,400,000 Rp - Rp 1,400,000
8 Bovenlight Ex. Kayu Meranti Uk. 90 cm x 50 cm unit 3.00 Rp 150,000 Rp 450,000 Rp - Rp 450,000
9 Bovenlight Ex. Kayu Meranti Uk. 200 cm x 50 cm unit 4.00 Rp 200,000 Rp 800,000 Rp - Rp 800,000
10 Tiang Kolom Ex. Kayu Kelapa Ex. Kayu Kelapa Uk. 15 cm x 15 cm x 200 cm unit 12.00 Rp 100,000 Rp 75,000 Rp 1,200,000 Rp 900,000 Rp 2,100,000
SUB TOTAL A.1.VII Rp 12,050,000 Rp 900,000 Rp 12,950,000
VII. PEKERJAAN ATAP
1 Rangka Baja Ringan Ex. Baja Ringan m2 570.00 Rp 50,000 Rp 150,000 Rp 28,500,000 Rp 85,500,000 Rp 114,000,000
2 List Plank GRC Ex. GRC m1 121.00 Rp 25,500 Rp 40,000 Rp 3,085,500 Rp 4,840,000 Rp 7,925,500
3 Atap Genteng Ex. Multiroof berpasir m2 570.00 Rp 40,000 Rp 65,000 Rp 22,800,000 Rp 37,050,000 Rp 59,850,000
SUB TOTAL A.1.VII Rp 54,385,500 Rp 127,390,000 Rp 181,775,500
T O T A L A.1 (PEK. SIPIL AREA R. MAKAN) Rp 203,411,174 Rp 347,222,641 Rp 550,633,815
PEMBULATAN Rp 203,400,000 Rp 347,200,000 Rp 550,600,000

Page 2