RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBAGUNAN GEDUNG WORKSHOP - BLK KOMUNITAS

PEMBERI TUGAS : KEMENTERIAN KETENAGAKERJAAN RI
KEJURUAN :……………………………………………………..(GRUP B )
TAHUN ANGGARAN : 2022

HARGA SATUAN JUMLAH HARGA (

NO. URAIAN PEKERJAAN VOLUME SAT.
( Rp.) Rp )

1 2 3 4 5 6
A PEKERJAAN PERSIAPAN
1 Papan Proyek 1,00 Unit 2,000,000.00 2,000,000.00
2 Pek.Laporan & Dokumentasi 1,00 Ls 3,000,000.00 3,000,000.00
sub Total A 5,000,000.00
B PEKERJAAN FONDASI & TANAH
1 Pek. Galian Tanah fondasi 87.97 m³ 61,343.75 5,396,409.69
2 Pek. Urug Tanah Kembali 29.32 m³ 25,442.24 745,966.33
3 Pek. Urug Tanah Peninggian Peil Lantai ( t = 10 cm ) 19.55 m³ 192,874.83 3,770,702.83
4 Pek. Pasir Urug -
- Bawah Fondasi 13.12 m³ 309,953.80 4,066,593.86
- Bawah Lantai 15.06 m³ 298,032.50 4,488,369.45
5 Pek. Fodasi Tapak P1 ( 90x90x20 ) -
- Beton K - 225 2.59 m³ 1,864,787.50 4,829,799.63
- Pembesian 394.37 kg 35,368.32 13,948,204.36
- Bekisting 1.23 m² 280,548.45 345,074.59
6 Pek. Fondasi Batu Belah P2 19.29 m³ 993,201.04 19,158,848.06
7 Pek. Fondasi Tapak P3 ( 50x50x20 ) -
- Beton K - 225 0.16 m³ 1,864,787.50 298,366.00
- Pembesian 24.65 kg 35,368.32 871,829.09
- Bekisting 1.08 m² 280,548.45 302,992.33
8 Pek. Sloof Beton ( 15/30 ) -
- Beton K - 225 3.94 m³ 1,864,787.50 7,347,262.75
- Pembesian 584.85 kg 35,368.32 20,685,161.95
- Bekisting 52.58 m² 280,548.45 14,751,237.50
sub Total B 101,006,818.41
C PEKERJAAN STRUKTUR
C.1 STRUKTUR BETON
1 Pek. Kolom Beton K1 (25/25) T.1,35m¹
- Beton K - 225 0.17 m³ 1,864,787.50 317,013.88
- Pembesian 28.22 kg 35,368.32 998,093.99
- Bekisting 2.7 m² 280,548.45 757,480.82
2 Pek. Kolom Beton K2 (25/25) T.4,93m¹
- Beton K - 225 1.85 m³ 1,864,787.50 3,449,856.88
- Pembesian 309.23 kg 35,368.32 10,936,945.59
- Bekisting 29.59 m² 280,548.45 8,301,428.64
3 Pek. Kolom Beton K3 (25/25) T.4,58m¹
- Beton K - 225 0.57 m³ 1,864,787.50 1,062,928.88
- Pembesian 95.74 kg 35,368.32 3,386,162.96
- Bekisting 9.16 m² 280,548.45 2,569,823.80
4 Pek. Kolom Beton K4 (25/25) T.4,08m¹
- Beton K - 225 0.51 m³ 1,864,787.50 951,041.63
 - Pembesian 85.39 kg 35,368.32 3,020,100.84
- Bekisting 8.17 m² 280,548.45 2,292,080.84
5 Pek. Kolom Beton K5 (25/25) T.3,5m¹
- Beton K - 225 1.31 m³ 1,864,787.50 2,442,871.63
- Pembesian 219.49 kg 35,368.32 7,762,992.56
- Bekisting 21 m² 215,806.50 4,531,936.50
6 Pek. Kolom Pedestal fondasi Beton K1 (25/25) T.90cm -
- Beton K - 225 1.01 m³ 1,864,787.50 1,883,435.38
- Pembesian 169.32 kg 35,368.32 5,988,563.94
- Bekisting 16.2 m² 280,548.45 4,544,884.89
7 Pek. Kolom Praktis KP (11/11) -
- Beton K - 175 0.3 m³ 1,333,987.69 400,196.31
- Pembesian 95.85 kg 98,379.68 9,429,692.71
- Bekisting 10.78 m² 215,806.50 2,326,394.07
8 Pek. Balok Beton B1,B2(20/30) -
- Beton K - 225 3.69 m³ 1,864,787.50 6,881,065.88
- Pembesian 482.49 kg 35,368.32 17,064,860.72
- Bekisting 49.2 m² 342,515.00 16,851,738.00
9 Pek. Balok Lintel BL (12/15), RB (12/15)
- Beton K - 175 1.81 m³ 1,333,987.69 2,414,517.73
- Pembesian 466.51 kg 98,379.68 45,895,106.38
- Bekisting 41.08 m² 342,515.00 14,070,516.20
10 Pek. Ram Beton T=10cm -
- Beton K - 175 0.35 m³ 1,333,987.69 466,895.69
- Pembesian 42.24 kg 98,379.68 4,155,557.85
- Bekisting 0.69 m² 342,515.00 236,335.35
11 Pek. Balok B3 dan Balok sopi sopi(15/20) -
- Beton K - 175 1.32 m³ 1,864,787.50 2,461,519.50
- Pembesian 197.9 kg 98,379.68 19,469,339.46
- Bekisting 17.56 m² 342,515.00 6,014,563.40
12 Pek. Plat Beton Topi topi (10/55) -
- Beton K - 225 0.65 m³ 1,864,787.50 1,212,111.88
- Pembesian 162.34 kg 98,379.68 15,970,957.90
- Bekisting 7.67 m² 342,515.00 2,627,090.05
13 Pek. Kolom pipa Besi 3" -
- Pipa Besi 3" 18 m¹ 819,780.00 14,756,040.00
- Angkur Ø 12mm 16 bh 232,700.00 3,723,200.00
- Baut Ø 12mm 16 bh 26,780.00 428,480.00
- Baseplate 6mm uk.25x25cm 5.89 kg 47,320.00 278,714.80
- Plate 6mm uk.7,5x7,5cm dudukan rangka atap 0.53 kg 27,540.00 14,596.20
C2 PEKERJAAN ATAP
Rangka Atap
1 L 40 x 40 x 4 366.65 kg 21,659.70 7,941,529.01
2 2 x L 50 x 50 x 5 946.3 kg 21,659.70 20,496,574.11
3 Kuda kuda 2 x C100x50x29x2,3 32.5 kg 26,479.70 860,590.25
4 Gording C 100x50x20x2,3 875 kg 26,479.70 23,169,737.50
5 L 50x50x5 dudukan gording 49.8 kg 20,550.40 1,023,409.92
6 Trekstang Ø12 49.65 kg 40,479.40 2,009,802.21
7 Ikatan angin Ø16 166.6 kg 29,640.00 4,938,024.00
8 Plat Sambung T=10mm 377.1 kg 27,540.00 10,385,334.00
9 Angkur Ø16 x 300 mm 64 bh 102,700.00 6,572,800.00
10 Bolt M12 x 30mm 608 bh 13,905.00 8,454,240.00
11 Cat zincomate Rangka Baja 150 m² 70,200.00 10,530,000.00
C3 Penutup
 1 Atap Spandek t= 0,35 285.12 m² 345,039.75 98,377,733.52
2 Pasang Alumunium foil,Glasswool,Roofmesh 140 m² 332,400.90 46,536,126.00
3 Lisplank GRC 116.4 m¹ 87,198.15 10,149,864.66
4 Nok samping Flasing Plate 95.6 m¹ 258,056.50 24,670,201.40
sub Total C 528,463,100.26
D PEKERJAAN PLAFOND
1 Plafond gypsum 9mm + Rangka Hollow 4/4;t=0,35 137.03 m² 144,146.52 19,752,397.64
2 Plafond Calsiboard 4,5mm+ Rangka 70 m² 79,015.50 5,531,085.00
3 Lis Gypsum 5cm 243.6 m¹ 25,683.75 6,256,561.50
sub Total D 31,540,044.14
E PEKERJAAN PASANGAN
1 Pasangan dinding bata 237.24 m² 253,409.49 60,118,867.41
2 Plester + aci 498.2 m³ 68,735.57 34,244,062.97
3 Pasangan rolaag bata 19.8 m¹ 158,340.00 3,135,132.00
4 Pekerjaan Lapis cor Beton t= 5 cm bawah lantai keramik 7.53 m³ 144,287.00 1,086,481.11
5 Pekerjaan Rabat beton t=5cm keliling bang lbr=100cm 2.43 m³ 1,638,211.50 3,980,853.95
6 Pekerjaan Meja Beton wastafel t=8cm 0.12 m³ 9,675,848.00 1,161,101.76
7 Pasang keramik lantai 40/40 Polished 136.4 m² 166,881.00 22,762,568.40
8 Pasang keramik lantai 30/30 unpolished(rabat) 52 m² 173,299.50 9,011,574.00
9 Pasang keramik lantai 20/20 unpolished 3.04 m² 163,174.50 496,050.48
10 Pasang plint Keramik lantai 40/10 polished 97.4 m¹ 164,281.00 16,000,969.40
11 Pasang keramik meja dan dinding wastafel 20/20 polished 1.77 m² 184,774.50 327,050.87
12 pasang keramik dinding 20/40 polished 5.29 m² 187,031.00 989,393.99
13 Plesteran & acian Kamprot halus Kolom Entrance 5.12 m² 76,032.00 389,283.84
14 Pek. Log & Tulisan Palt dinding fin. Cat Duko 1 ls 3,375,000.00 3,375,000.00
15 Pek. Tali Air 25 m¹ 94,500.00 2,362,500.00
16 Pek. List Profilr Dinding 27.9 m¹ 74,358.00 2,074,588.20
17 Pek. Pasang Prasasti Granit 40/60 1 ls 1,084,800.00 1,084,800.00
18 Pek. Pasang papan Nama ( terpasang) 1 ls 11,304,000.00 11,304,000.00
sub Total E 173,904,278.36
F PEKERJAAN KUSEN PINTU & JENDELA
1 Kusen/Pintu type P1 1 Unit 4,902,984.00 4,902,984.00
2 Kusen/Pintu type P2 4 Unit 3,445,232.24 13,780,928.96
3 Kusen/Pintu type P3 1 Unit 3,356,568.18 3,356,568.18
4 Kusen/Pintu type P4 (spandrel) 1 Unit 3,462,219.20 3,462,219.20
5 Kusen/Jendela type J1 9 Unit 5,781,835.00 52,036,515.00
6 Kusen/Jendela type J3 4 Unit 2,095,839.20 8,383,356.80
7 Kusen/Jendela type BV 1 Unit 1,010,425.00 1,010,425.00
8 Tralis Jendela ( Besi begel ) 40.01 m² 546,787.50 21,876,967.88
sub Total F 108,809,965.01
G PEKERJAAN PENGECATAN
1 Pek.Pengecatan Dinding Interior 249.1 m² 45,958.13 11,448,168.94
2 Pek.Pengecatan Dinding ekterior 249.1 m² 59,770.63 14,888,862.69
3 Pek.Pengecatan Plafond 207.03 m² 64,562.50 13,366,374.38
4 Pek.Pengecatan Lisplank 34.92 m² 43,243.75 1,510,071.75
sub Total G 41,213,477.75
H PEKERJAAN PLUMBING & SANITAIR
1 Instalasi Pipa PVC AW 4" 17 m² 294,526.60 5,006,952.20
2 Instalasi Pipa PVC AW 3" 12 m² 224,056.60 2,688,679.20
3 Instalasi Pipa PVC AW 2" 2 m² 295,661.00 591,322.00
4 Instalasi Pipa PVC AW 3/4" 2 m² 460,539.60 921,079.20
5 Instalasi Pipa PVC AW 1/2" 10 m² 291,349.00 2,913,490.00
6 Septic Tank dan rembesan 1 Unit 2,212,789.60 2,212,789.60
7 Pemasangan closet jongkok 1 bh 562,613.18 562,613.18
 8 Pemasangan Kran Air 2 bh 76,960.69 153,921.37
9 Pemasangan Wastafel + Kran 2 bh 1,332,064.68 2,664,129.36
10 Floor Drain 1 bh 117,412.88 117,412.88
11 Pemasangan Cermin Wastafel 100x160 1 unit 397,111.95 397,111.95
sub Total H 18,229,500.93
I PEKERJAAN LISTRIK
1 Penyambungan Daya Listrik (BP) dan UJL 5,500 VA 7,000,000.00 7,000,000.00
2 Perizinan Sertifikat Layak Operasi (SLO) 5,500 VA 1,000,000.00 1,000,000.00
3 Panel Listrik Indoor (30x40x17) 1 Unit 3,000,000.00 3,000,000.00
4 Pek. Instalasi Kabel Feeder NYY 4x10mm2 2 m¹ 450,000.00 900,000.00
5 Pek.Instalasi Penerangan & Power NYM 3x2.5mm2+conduit 26 ttk 550,000.00 14,300,000.00
6 Pek. Instalasi Power AC 2 PK (18000 BTU) 2 bh 1,500,000.00 3,000,000.00
7 Pemasangan Lampu TKI TL 2x36W(Tanpa grid) 13 bh 230,000.00 2,990,000.00
8 Pemasangan Lampu Baret Kotak 36W 7 bh 300,000.00 2,100,000.00
9 Pemasangan Lampu Sorot Outdoor 20W 2 bh 300,000.00 600,000.00
10 Pemasangan Lampu DownLight 4"18W 4 bh 150,000.00 600,000.00
11 Pemasangan Saklar Tunggal 4 bh 150,000.00 600,000.00
12 Pemasangan Saklar Ganda 5 bh 300,000.00 1,500,000.00
13 Pemasangan Stop Kontak Single 8 bh 150,000.00 1,200,000.00
14 Pemasangan Stop Kontak Ganda 16 bh 300,000.00 4,800,000.00
15 Pemasangan Stop Kontak AC 2 bh 500,000.00 1,000,000.00
16 Pemasangan AC Split wall 2 PK (18000BTU 2 Unit 450,000.00 900,000.00
17 Grounding (max 2 ohm) 1 lot 5,200,000.00 5,200,000.00
sub TOTAL I 50,690,000.00
TOTAL 1,058,857,184.87