A.2 BAHAN
A.2.1 KAYU & LANGIT - LANGIT
1 Dolken kayu Ø 8-10/400 cm btg 34,500
2 Kaso-kaso 5 x 7 kayu kls. II m3 7,224,875
3 Kayu papan/balok kls I kaso kls I m3 6,472,200 8,090,250
4 Kayu papan/balok kls II kaso kls II m3 5,779,900 7,224,875
5 Kayu papan/balok kls III kaso kls III m3 3,480,820 4,351,025
6 Plywood tebal 4 mm (120x240)cm lbr 177,388 12mm tidak
7 Plywood tebal 9 mm (120x240)cm lbr 170,000 kilat
8 Tripleks (120 x 240) cm, tebal 3 mm lbr 74,750
9 Tripleks (120 x 240) cm, tebal 4 mm lbr 89,700
10 Tripleks (120 x 240) cm, tebal 6 mm lbr 120,750
11 Tripleks (120 x 240) cm, tebal 9 mm lbr 143,750
12 Gypsum Board 120 x 240 tebal 9 mm lbr 88,026
13 Gypsum Board 120 x 240 tebal 6 mm lbr 77,620
14 Gypsum Board 120 x 240 tebal 12 mm lbr 110,400
15 Profil Gypsum 4" m' 49,680
16 Kayu Profil 2" m' 9,568
17 Plafond PVC shunda plafond 6mm m2 128,225
18 Plafond Fiber Semen
19 List Plank GRC m' 496,800
20 Paku Ramset bh 3,468
21 Plafond PVC murai 6mm m2 41,400
22 Plafond PVC abadi/modern 6mm m2 64,400
23 plafond acoustic 60x120 lbr 129,375
24 plafon acoustic setara jaya tekstur hyhua lbr 165,600
25 Rangka ke dinding (wall angle) aluminium btg 31,625
26 rangka silang (cross tee) aluminium btg 23,000
27 rangka utama (main tee) aluminium btg 29,063
28 Penggantung ( Adjustable Hanger Clip ) bh 7,415
29 Pengikat ( Supension Rood ) 3 mm x 2400 mm bh 8,492
30 Braket Sudut ( Angle Bracket )
31 Tepung gypsum kg 71,760
32 Balok Kayu 4x6 btg 24,000
33 Balok Kayu 5x10 btg 60,000
34 Kayu Papan 3x20 4 meter m2 76,000
A.2.3 DINDING
1 Bata merah (Mesin) bh 550
2 Bata Ringan ukk. 10x20x60, 83bh/m3 bh 14,000
7 Kaca Tempered 10 mm m2 550,000
8 Wallpaper 1,06m x 15,6m 1 roll 782,000
9 Lem Wallpaper kg 150,000
10 Acourete Mat Resin 2A m2 380,000
11 Acourete Fiber 1x1,5 m2 206,667
A.2.4 CAT
1 Amplas lbr 10,000
2 Cat dasar kayu kg 40,688
3 Cat dasar tembok kg 40,688
4 Cat kayu penutup setara property kg 43,020
5 Cat menie kg 43,020
6 Cat tembok penutup kg 82,775
7 Kuas 4" bh 26,671
8 Cat Tembok Eksterior Wheatershields kg 99,663
9 Pengencer thiner penegencer cat minyak ltr 31,913
10 Plamuur kg 8,300
12 Cat ICI Super Clos kg 51,606
A.2.5 ATAP
1 genteng galvalum lbr 51,463
2 Atap PVC/Alderon 2,1x11,8 t.10mm m2 271,975
3 Atap Seng Gelombang Bjls 0,20 mm 11 paret x 7 kaki lbr 89,125
4 Aluminium foil pelapis atap m2 460,000
SANITARY
1 Kloset Jongkok TOTO bh 449,770
2 Kloset Duduk TOTO bh 3,800,000
3 Washtafel TOTO bh 1,019,665
4 Floor Drain Stainless bh 138,000
5 Kran Air bh 59,800
6 Wastafel bh 529,920
7 Kran Air Dia. 3/4 bh 59,800
8 Kran Westafel Stainkess Stell lokal diameter 1/2" bh 16,278
9 Jet Shower Setara Toto lubang air kotor/hujan stainless bh 320,000
10 Waterdrain setara AER roof top bh 85,263
11 Roof Drain bh 60,375
12 Sealent m' 72,220
A.4 PERPIPAAN
A.4.1 PIPA SNI Air Bersih
1 Pipa Galvanis Medium ½” m' 107,588
2 Pipa Galvanis Medium 3/4” m' 172,822
3 Pipa Galvanis Medium 1” m' 185,708
4 Pipa Galvanis Medium 1 ½” btg 605,475
5 Pipa Galvanis Medium 2” m'
6 Pipa Galvanis Medium 3” m' 340,860
7 Pipa Galvanis Medium 4” m' 805,000
8 Pipa Galvanis Medium 6” m' 956,800
9 Pipa PVC 1/2” M' 14,100
10 Pipa PVC 3/4” M' 16,875
11 Pipa PVC 1” M' 24,525
12 Pipa PVC 1½” M' 42,975
13 Pipa PVC 2” RUCIKA M' 45,526
14 Pipa PVC 2½” RUCIKA M' 53,372
15 Pipa PVC 3” RUCIKA M' 93,955
16 Pipa PVC 4” RUCIKA M' 155,401
17 Pipa PVC 6” RUCIKA M' 212,500
18 Grountank fiber 5000 liter unit 25,200,000
19 Mesin Jet Pump Shimizu bh 3,465,000
20 Mesin Jet Pump Grundfos bh 12,611,900
21 Tangki Air 2500 L merk excel bh 7,910,000
WATERPROOFING
waterproofing membrane fibertex 300 m2 200,000
UPVCSliding
Pintu CONCH 2 Daun Otomatis (kc tempered
12mm) 350 x 250 Unit 48,500,000
Pintu Swing 1 Daun (kc tempered 10mm) 70 x 250 Unit 4,400,000
Pintu Swing 1 Daun (kc tempered 10mm) 120 x 215 Unit 5,950,000
Pintu Swing 2 Daun (kc tempered 10mm) 160 x 215 Unit 9,800,000
Pintu Swing 2 Daun (kc tempered 10mm) 120 x 215 Unit 8,700,000
Dinding Kaca frameless (kc tempered 10mm) 200 x 215 Unit 4,966,500
Dinding Kaca frameless (kc tempered 12mm) 200 x 215 Unit 5,418,000
Dimensi Hasil
No Uraian
Satuan Panjang Lebar Tinggi Berat/m' Jumlah Luas Volume Berat
1 2 3 4 5 6 7 9.00 10 11 12
RENCANA ANGGARAN BIAYA
NAMA PEKERJAAN : PEKERJAAN PEMBANGUNAN PAGAR
PUSAT REHABILITAS NARKOBA
LOKASI : JL. PASARIBU KEC. PERCUT SEI TUAN
PROVINSI : SUMATERA UTARA
TAHUN ANGGARAN : 2022
HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN VOLUME TOTAL HARGA (Rp)
(Rp)
1 2 3 4 5 6=4 x 5
I. PEKERJAAN PAGAR BETON T: 2,5m P: 135,70m
1 Pondasi Batu Kali
- Pekerjaan Galian Tanah m3 81.90 78,750 6,449,625
- Pekerjaan Urugan Pasir m3 6.50 174,000 1,131,000
- Pek. Pasangan Batu Kali camp. 1sp : 4pp m3 26.65 742,325 19,782,961
- Pekerjaan Urugan Tanah Kembali m3 48.75 57,500 2,803,125
2 Balok Sloof
- Bekisting Sloof m2 52.00 153,861 8,000,782
- Cor Beton Mutu K175 m3 5.20 938,234 4,878,818
- Besi Tulangan Ø10 kg 336.86 14,324 4,825,017
- Besi Tulangan Ø6 kg 142.56 14,324 2,041,936
3 Kolom
- Bekisting Kolom m2 62.26 225,694 14,051,681
- Cor Beton Mutu K175 m3 4.67 938,234 4,381,085
- Besi Tulangan Ø10 kg 417.49 14,324 5,980,054
- Besi Tulangan Ø6 kg 126.47 14,324 1,811,522
4 Balok
- Bekisting Balok m2 39.00 229,174 8,937,801
- Cor Beton Mutu K175 m3 2.93 938,234 2,744,335
- Besi Tulangan Ø10 kg 336.86 14,324 4,825,017
- Besi Tulangan Ø6 kg 104.03 14,324 1,490,061
5 Dinding
- Pas. Bata Merah 1/2 Bata camp. 1sp : 4pp m2 230.77 106,069 24,476,955
- Plesteran camp. 1sp : 2pp t.15mm m2 605.94 70,283 42,587,281
- Acian m2 605.94 40,369 24,461,040
6 Pagar Besi
- Pek. Pagar Besi Hollow uk. 50.50.2mm m' 24.00 962,435 23,098,438
- Pek. Gerbang Besi Hollow 50.50.2mm + Besi Plat
unit 2.00 9,691,169 19,382,339
Baja Hitam uk. 4,5 x 2,3 m
7 Pek. Relief m' 30.20 200,000 6,040,000
8 Pek. Pengecatan m2 171.24 61,830 10,587,730
9 Pek. Granit 60x60cm m2 20.00 379,668 7,593,369
10 Pek. Letter Akrilik t. 15 cm huruf 40.00 300,000 12,000,000
Jumlah Pekerjaan Pagar Beton T: 2,5M P: 135,70M 264,361,976
II. PEKERJAAN SOIL INVESTIGATION
1 Pekerjaan Lapangan
- Bor Mesin, ƩN 50 blows/30cm 2 titik m' 60.00 300,000 18,000,000
- SPT Test interval 3m, 2 titik sedalam 30m Test 20.00 100,000 2,000,000
- Pengambilan UDS interval 6m, 2 titik sedalam 30m Test 10.00 150,000 1,500,000
- Core Box Interval 5m, sebanyak 60m Box 12.00 195,000 2,340,000
2 Pekerjaan Laboratorium
- Indeks Engineering Properties Tabung 10.00 1,000,000 10,000,000
3 Mobilisasi dan Demobilisasi
- Peralatan dan Personil Medan - Site - Medan Ls 1.00 6,000,000 6,000,000
- Social Cost (Barak, Keamanan, dll) Ls 1.00 2,000,000 2,000,000
4 Laporan dan Analisa Buku 2.00 950,000 1,900,000
Jumlah Pekerjaan Soil Investigation 43,740,000
JUMLAH TOTAL 308,101,976
DIBULATKAN 308,100,000