RENCANA ANGGARAN BIAYA

PEKERJAAN : RENOVASI GEDUNG ARSIP

UNIT USAHA : CAKUNG MARUNDA TG. PRIOK
LOKASI PROYEK : BLOK A.01

Harga
No. Item Pekerjaan Satuan Volume Harga Satuan Jumlah
Bahan Upah
A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank Ls 1.00 - - 812,000.00 812,000.00
2 Pekerjaan Pembersihan M2 270.00 - 8,368.80 8,368.80 2,259,576.00
4 Mobilisasi dan Demobilisasi Ls 1.00 - - 2,310,000.00 2,310,000.00

SUB. JUMLAH A. 5,381,576.00

B PEKERJAAN BONGKARAN
1 Bongkar Atap M2 48.50 - 14,938.00 14,938.00 724,488.52
2
2 Bongkar Dinding Bata Bangunan Tambah M 70.00 - 98,725.00 98,725.00 6,910,750.00
3 Bongkar Dinding Bata Bangunan Utama M2 27.32 - 98,725.00 98,725.00 2,697,167.00
3 Bongkar Cladding Bangunan Tambah M2 28.95 - 10,670.00 10,670.00 308,864.49
4 Bongkar Pintu Besi Eksisting Unit 4.00 - 437,800.00 437,800.00 1,751,200.00
5 Bongkar Bouvenlight Eksisting Unit 16.00 - 152,900.00 152,900.00 2,446,400.00

SUB. JUMLAH B. 14,838,870.01

C PEKERJAAN PONDASI & BETON R. SERVICE

1 Pondasi Plat beton 50x50x20 cm M3 0.10 3,079,287.53 421,517.25 3,500,804.78 350,080.48
2 Sloof Beton bertulang 15/20 M3 0.09 3,079,287.53 421,517.25 3,500,804.78 315,072.43
3 Kolom Praktis 15/15 M3 0.41 3,079,287.53 421,517.25 3,500,804.78 1,417,825.94
4 Kolom Praktis & Balok Praktis 13/13 (fasad) M3 0.49 3,079,287.53 421,517.25 3,500,804.78 1,727,577.14
5 Meja Beton tb. 8 cm M3 0.09 3,079,287.53 421,517.25 3,500,804.78 315,072.43
9 Pasang Profil Fasad beton ad. 1:2:3 (Jendela) M3 0.29 717,983.42 253,979.00 971,962.42 279,925.18
10 Pasang Profil Fasad beton ad. 1:2:3 (Pintu Utama) M3 0.36 717,983.42 253,979.00 971,962.42 349,906.47
11 Pasang Ramp ad. 1:2:3 M3 1.76 717,983.42 253,979.00 971,962.42 1,714,541.71
12 Cor Lantai beton Tb. 15 cm ad. 1:2:3 M3 41.08 717,983.42 253,979.00 971,962.42 39,924,328.36
13 Pas. Wiremesh M6 1 lapis M2 282.66 26,850.00 4,054.76 30,904.76 8,735,539.46
14 Filler asphalt Kg 65.60 8,431.50 403.59 8,835.09 579,581.90
15 Pas. Polyurethane PU M' 82.00 20,000.00 1,640,000.00
SUB. JUMLAH C. 55,709,451.50

D PEKERJAAN BANGUNAN UTAMA

1 Urugan Eks Bongkaran m3 18.90 - 100,000.00 100,000.00 1,890,000.00
2 Urugan Pasir bawah lantai 5 cm m3 14.14 217,800.00 38,067.70 255,867.70 3,616,817.87
3 Pasang Rolag Bata m3 1.84 40,210.15 26,428.06 66,638.21 122,614.31
4 Lantai Kerja 1:3:5 Tb. 5 cm M3 13.50 762,057.18 114,829.00 876,886.18 11,837,963.36
5 Pasang Lantai Keramik Ukuran 40 x 40 M2 273.84 106,723.57 51,541.60 158,265.17 43,339,332.87
2
6 Pasang Dinding Batu Bata M 41.62 80,111.58 54,890.00 135,001.58 5,618,765.76
2
7 Plester + Aci Dinding M 83.24 16,803.26 125,967.60 142,770.86 11,884,246.76
8 Pas. Batu Alam m2 2.91 197,708.17 69,952.85 267,661.02 778,893.57
12 Pasang Partisi Type 1 - PT1 (Gypsum 2 Sisi Tb. 9mm + Rangka Hollow 40x40x2MM) M2 94.29 - 230,215.76 230,215.76 21,707,043.54
13 Pasang Partisi Type 2 - PT2 (spek seperti PT1 ditambah Kaca) M2 20.28 554,260.82 230,215.76 784,476.58 15,909,185.00
14 Pasang Pintu Kaca Double Swing + Rangka Aluminium (P1) Lengkap + Acc Bh 1.00 3,055,023.00 328,121.88 3,383,144.88 3,383,144.88
15 Pasang Pintu Kaca + Rangka Aluminium (P2) Bh 1.00 1,637,511.50 246,371.19 1,883,882.69 1,883,882.69
16 Pasang Pintu Besi (PB) + kusen C.100.50.20.3,2 finish cat Bh 1.00 6,162,151.82 1,134,853.13 7,297,004.94 7,297,004.94
17 Pasang Jendela Kaca + Rangka Aluminium (J) Bh 2.00 1,379,578.20 151,420.50 1,530,998.70 3,061,997.40
18 Pasang Jendela Kaca + Rangka Aluminium (J2) Bh 2.00 571,879.00 151,420.50 723,299.50 1,446,599.00
19 Pasang Jendela Kaca + Rangka Aluminium (J3) Bh 2.00 1,143,758.00 151,420.50 1,295,178.50 2,590,357.00
20 Pasang Bouvenlight Kaca + Rangka Aluminium (BV) Bh 14.00 469,365.60 17,957.20 487,322.80 6,822,519.15
21 Pasang Plafond Gypsum Rangka Hollow di Ruang Staff M2 36.00 96,136.67 31,464.00 127,600.67 4,593,624.00
22 Pasang Plafond Gypsum Rangka Hollow M2 270.00 96,136.67 31,464.00 127,600.67 34,452,180.00
23 Pengecatan Dinding Dalam M2 419.78 29,163.50 12,847.34 42,010.84 17,635,341.31
24 Pengecatan Dinding Luar (wheather shield) M2 406.18 50,456.14 12,847.34 63,303.48 25,712,767.15
25 Pengecatan Plafond M2 286.32 29,163.50 12,847.34 42,010.84 12,028,544.72
26 Pas. Kanopi Rangka Baja ringan + Atap zincalume M2 6.00 253,000.00 75,900.00 328,900.00 1,973,400.00
27 Pasang Penutup Atap zincalume (perbaikan atap) M2 48.50 61,540.60 46,881.45 108,422.05 5,258,436.90

SUB. JUMLAH C. 244,844,662.18

E PEKERJAAN TOILET
1 Pasang Dinding Batu Bata Transram KM/WC 1:3 M2 11.40 169,033.95 113,305.50 282,339.45 3,218,669.71
2 Pasang Lantai Keramik Ukuran 20 x 20 M2 2.25 146,720.44 38,873.92 185,594.36 417,587.30
3 Pasang Dinding Keramik Ukuran 20 x 25, Tinggi 2 m M2 10.60 103,401.23 161,414.00 264,815.23 2,807,041.46
4 Plester Transram Dinding KM/WC 1:3 + Acian M2 22.80 16,803.26 125,967.60 142,770.86 3,255,175.71
5 Pasang Pintu PVC (P3) Bh 1.00 750,000.00 55,000.00 805,000.00 805,000.00

SUB. JUMLAH D. 10,503,474.18

 Harga
No. Item Pekerjaan Satuan Volume Harga Satuan Jumlah
Bahan Upah
F PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
a. Pekerjaan Mekanikal
1 Tangki fibre glas kap. 1.200 liter. bh 1.00 2,000,000.00 - 2,000,000.00 2,000,000.00
2 Pipa PVC dia.1" lengkap asesoris m' 24.00 9,764.70 2,000.00 11,764.70 282,352.80
3 Pipa PVC dia.0,5" lengkap asesoris m' 6.00 5,190.90 2,000.00 7,190.90 43,145.40
4 Kran air bh 1.00 35,000.00 2,000.00 37,000.00 37,000.00
5 Floor drain terpasang bh 1.00 65,000.00 5,000.00 70,000.00 70,000.00
6 Pompa air + lengkap aksesoris unit 1.00 2,500,000.00 2,500,000.00
7 Pasang Bioseptic + Aksesoris Unit 1.00 - - 7,000,000.00 7,000,000.00
8 Pipa PVC 4 " untuk pembuangan kotoran padat lengkap asesoris m' 6.00 51,106.00 2,000.00 53,106.00 318,636.00
9 Pipa PVC 3 " untuk pembuangan air kotor lengkap assesoris m' 6.00 42,398.40 2,000.00 44,398.40 266,390.40
10 Closet Duduk Bh 1.00 1,897,170.00 614,376.84 2,511,546.84 2,511,546.84
11 kitchen zink Bh 1.00 350,000.00 50,000.00 400,000.00 400,000.00
12 Tower air terpasang Bh 1.00 3,000,000.00 3,000,000.00

b. Pekerjaan Elektrikal
1 Box MCB 4 Group Inbow + MCB untuk lampu dan stop kontak lengkap terpasang set 1.00 500,000.00 500,000.00
2 Instalasi lampu penerangan NYM 3 x 2,5 mm2 + bobokan ttk 30.00 263,119.00 7,893,570.00
3 Instalasi stop kontak NYM 3 x 2,5 mm2 + bobokan ttk 11.00 263,119.00 2,894,309.00
4 Lampu down light LED 11 watt (type 1) lengkap terpasang unit 6.00 184,470.00 1,106,820.00
5 Lampu down light LED 5 Watt (type 2) lengkap terpasang unit 1.00 184,470.00 184,470.00
6 Lampu TL 1x36 Watt lengkap terpasang unit 23.00 307,450.00 7,071,350.00
7 Saklar double bh 3.00 38,975.00 3,000.00 41,975.00 125,925.00
8 Saklar tunggal bh 3.00 33,650.00 3,000.00 36,650.00 109,950.00
9 Stop kontak bh 12.00 29,300.00 3,000.00 32,300.00 387,600.00
10 Exaust Fan bh 1.00 633,456.00 633,456.00

SUB. JUMLAH E. 39,336,521.44