RENCANA ANGGARAN BIAYA

Proyek : Gedung Kantor (24x7)m

Hal

No URAIAN

1 PEKERJAAN PERSIAPAN
01.01 Pebuatan Direksi keet
01.02 Pembersihan Lahan
01.03 Pengukuran & Pemasangan Bouplank
01.04 Jasa Gambar arsitek
01.05 Administrasi dan Dokumentasi
01.06 K3 & Lain-lain
01.07 Papan Nama Proyek

2 PEKERJAAN STRUKTUR BAWAH

02.01 PEKERJAAN TANAH
02.01.01 Galian Tanah
02.01.02 Urugan Kembali
02.01.03 Pembuangan Tanah Sisa Galian

02.02 PEKERJAAN PONDASI (1200x1200x150)

02.02.01 Bekisting
02.02.02 Pembesian
02.02.03 Beton K250

02.03 PEKERJAAN URUGAN PASIR & LANTAI KERJA

02.03.01 Urugan Pasiir tebal 5 cm
02.03.02 Lantai Kerja untuk Pondasi Tapak tebal 5 cm
02.03.03 Lantai Kerja untuk Sloof tebal 5 cm

02.04 PEKERJAAN SLOOF (200X150)

02.04.01 Bekisting
02.04.02 Pembesian
02.04.03 Beton K250

02.05 PEKERJAAN KOLOM STUMP (300X120)

02.05.01 Bekisting
02.05.02 Pembesian
02.05.03 Beton K250

3 PEKERJAAN STRUKTUR ATAS

03.01 PEKERJAAN STRUKTUR LANTAI (100 m)
03.01.01 Pembersihan & Pemadatan
03.01.02 Urugan Pasir tebal 5 cm
03.01.03 Lantai Kerja tebal 5 cm
03.01.04 Bekisting
03.01.05 Beton K100
03.01.06 Wiremesh dia. 10 mm - 200
03.01.07 Penyemprotan Anti Rayap

03.02 PEKERJAAN KOLOM (300X120)

03.02.01 Bekisting
03.02.02 Pembesian
03.02.03 Beton K250

03.03 KOLOM & BALOK PRAKTIS (120X120)

03.03.01 Bekisting
03.03.02 Pembesian
03.03.03 Beton K175

03.04 PEKERJAAN RING BALOK (150X120)

03.04.01 Bekisting
03.04.02 Pembesian
03.04.03 Beton K175

03.04 PEKERJAAN ATAP

03.04.01 Rangka Atap Baja Ringan
03.04.02 Atap Spandek
03.04.03 Insulasi Atap

4 PEKERJAAN ARSITEKTUR
04.01 PEKERJAAN DINDING
04.01.01 Pasangan Dinding Batako
04.01.02 Plaster & Aci
04.01.03 Partisi GRC + Rangka Partisi

04.02 PEKERJAAN PLAFON

04.02.01 Plafon Toilet (GRC Board)
04.02.02 Plafon Interior (Gypsum Board)
04.02.03 Plafon Eksterior (GRC Board)
04.02.04 List Plank GRC

04.03 PEKERJAAN KERAMIK

04.03.01 Keramik Dinding Toilet (300x400)
04.03.02 Keramik Lantai Toilet (300x300)
04.03.03 Keramik Meja Dapur (600x600)
04.03.04 Keramik Dinding Dapur (300x400)
04.03.05 Keramik Utama (600xx600)
04.03.06 Keramik Teras (400x4000

04.04 PEKERJAAN PINTU & JENDELA

04.04.01 Pintu Utama Kaca (4520x2400)
04.04.02 Pintu Kantor Kayu (2200x1000)
04.04.03 Pintu PVC (1960x720)
04.04.04 Jendela Double (2200x1500)
04.04.05 Jendela Toilet (400x600)

04.05 PEKERJAAN PENGECATAN

04.05.01 Pengecatan Interior
04.05.02 Pengecatan Plafon
04.05.03 Pengecatan Eksterior

5 ELETRIKAL, SANITARI & PERPIPAAN

05.01 ELEKTRIKAL
05.01.01 Panel MCB Box, 12 way, mcb Sheider 16A ;6kA 1 phasa 8 pcs, 6A 1 phase 4 pcs
05.01.02 0.6/1kv cu -pvc NYHMY 3c x 1,5 mm Supreme dari Panel ke lampu
05.01.03 0.6/1kv cu -pvc NYHMY 3c x 2,5 mm Supreme dari Panel ke stop kontak
05.01.04 Switch / saklar 1 gang Schneider
05.01.05 Single socket outlet Clipsal mossick + Box 16 A , 220 V .
05.01.06 Double socket outlet Clipsal mossick + Box 16 A , 220 V .
05.01.07 lampu luminare Mirror 2X36W, TCL 097 Type philips,
05.01.08 lampu spiral 1X25W philips + fixture
05.01.09 Pipa installasi clipsal 20 mm conduit 9020 high infact + clamp

05.02 SANITARI
05.02.01 Kitchen sink + kran
05.02.02 Washbasin + kran
05.02.03 Closet + kran
05.02.04 Jet Shower + kran
05.02.05 Bath Shower + kran & accessories
05.02.06 Floor Drain

05.03 PERPIPAAN
05.03.01 Septic Tank
05.03.02 Pipa Air Bersih
05.03.03 Pipa Air Bekas
05.03.04 Pipa Air Kotor
Total
YA

SATUAN VOLUME HARGA SATUAN JUMLAH HARGA TOTAL HARGA

Rp14,211,970.00
m2 24 Rp190,000.00 Rp4,560,000.00
m2 1630 Rp15,000.00 Rp24,450,000.00
m 179 Rp54,000.00 Rp9,666,000.00
m2 1630 Rp15,000.00 Rp24,450,000.00
ls 1 Rp1,000,000.00 Rp1,000,000.00
ls 30 Rp150,000.00 Rp4,500,000.00
ls 1 Rp500,000.00 Rp500,000.00

Rp2,962,900.05
m3 20.86 Rp78,111.00 Rp1,629,211.90
m3 19.09 Rp46,744.50 Rp892,558.18
m3 8.02 Rp55,000.00 Rp441,129.98

Rp18,371,521.29
m2 7.2 Rp292,534.00 Rp2,106,244.80
kg 593.46 Rp23,202.30 Rp13,769,636.96
m3 2.16 Rp1,155,388.67 Rp2,495,639.54

Rp2,974,377.45
m2 32.29 Rp11,962.50 Rp386,248.19
m2 14.4 Rp80,157.00 Rp1,154,260.80
m2 17.89 Rp80,157.00 Rp1,433,868.46

Rp38,512,204.39
m2 47.7 Rp313,984.00 Rp14,977,664.77
kg 982.96 Rp19,737.30 Rp19,400,963.33
m3 3.58 Rp1,155,388.67 Rp4,133,576.29

#REF!
m2 10.08 #REF! #REF!
kg 118.69 Rp19,737.30 Rp2,342,659.61
m3 0.43 Rp1,155,388.67 Rp499,127.91
 Rp66,069,480.12
m2 168 Rp25,000.00 Rp4,200,000.00
m2 168 Rp11,962.50 Rp2,009,700.00
m2 168 Rp80,157.00 Rp13,466,376.00
m2 62 Rp313,984.00 Rp19,467,008.00
m3 16.8 Rp1,155,388.67 Rp19,410,529.72
m2 168 Rp19,737.30 Rp3,315,866.40
m2 168 Rp25,000.00 Rp4,200,000.00

#REF!
m2 32.55 #REF! #REF!
kg 383.28 Rp19,737.30 Rp7,564,838.33
m3 1.4 Rp1,155,388.67 Rp1,611,767.20

#REF!
m2 16.53 #REF! #REF!
kg 257.85 Rp19,737.30 Rp5,089,193.74
m3 0.94 Rp1,155,388.67 Rp1,084,305.47

#REF!
m2 35.11 #REF! #REF!
kg 578.72 Rp19,737.30 Rp11,422,417.82
m3 2.11 Rp1,155,388.67 Rp2,433,664.49

Rp135,630,774.00
m2 230.8 Rp312,000.00 Rp72,009,600.00
m2 230.8 Rp127,655.00 Rp29,462,774.00
m2 230.8 Rp148,000.00 Rp34,158,400.00

Rp127,804,133.04
m2 301.03 Rp153,359.25 Rp46,165,735.03
m2 602.06 Rp128,962.63 Rp77,643,238.01
m2 11.82 Rp338,000.00 Rp3,995,160.00

Rp56,949,670.00
m2 5.19 Rp227,000.00 Rp1,178,130.00
m2 155.22 Rp210,000.00 Rp32,596,200.00
m2 57.77 Rp227,000.00 Rp13,113,790.00
m 69.39 Rp145,000.00 Rp10,061,550.00

Rp35,286,680.00
m2 20.3 Rp179,000.00 Rp3,633,700.00
m2 5.19 Rp238,000.00 Rp1,235,220.00
m2 2.41 Rp179,000.00 Rp431,390.00
m2 3.65 Rp179,000.00 Rp653,350.00
 m2 153.74 Rp179,000.00 Rp27,519,460.00
m2 7.62 Rp238,000.00 Rp1,813,560.00

Rp37,900,000.00
unit 1 Rp13,560,000.00 Rp13,560,000.00
unit 4 Rp1,950,000.00 Rp7,800,000.00
unit 2 Rp410,000.00 Rp820,000.00
unit 8 Rp1,815,000.00 Rp14,520,000.00
unit 2 Rp600,000.00 Rp1,200,000.00

#REF!
m2 405.27 #REF! #REF!
m2 218.18 #REF! #REF!
m2 194.47 #REF! #REF!

Rp1,207,000.00
unit 1 Rp1,207,000.00 Rp1,207,000.00
m Rp29,000.00
m Rp32,000.00
buah Rp50,000.00
buah Rp86,000.00
buah Rp141,000.00
set Rp765,000.00
set Rp93,000.00
batang Rp31,500.00

Rp21,034,000.00
set 1 Rp2,500,000.00 Rp2,500,000.00
set 2 Rp2,097,000.00 Rp4,194,000.00
set 2 Rp5,420,000.00 Rp10,840,000.00
set 2 Rp650,000.00 Rp1,300,000.00
set 2 Rp950,000.00 Rp1,900,000.00
set 2 Rp150,000.00 Rp300,000.00

Rp55,200,000.00
unit 1 Rp4,500,000.00 Rp4,500,000.00
titik 9 Rp2,800,000.00 Rp25,200,000.00
titik 5 Rp3,500,000.00 Rp17,500,000.00
titik 2 Rp4,000,000.00 Rp8,000,000.00
#REF! #REF!
 KETERANGAN

Include pembongkaran Bangunan yang ada diatas lahan

upah kerja/m