RENCANA ANGGA

PROJECT : PT. EKA BOGAINTI

PEKERJAAN : KONSTRUKSI MINI LAB

NO URAIAN PEKERJAAN SAT

I PEKERJAAN PERSIAPAN
1 Persiapan pekerja dan alat Lot
2 Transportasi Konsumable & Alat Lot
3 Transportasi Material Lot
4 Ongkos Muat & Bongkar Lot
5 Sewa alat Lot
6 Cleaning harian Lot
7 Akomodasi Pekerja Lot
8 Listrik dan Air Kerja Lot
SUB TOTAL I

II PEKERJAAN STRUKTUR
II.1 Pekerjaan Struktur Bawah
II.1.1 Pekerjaan Tanah
1 Pekerjaan Bongkar Paving Block & Simpan M2

2 Pekerjaan Pagar Temparary Tinggi 2 M M1

3 Pekerjaan Pengukuran & Pasang Bowplank M1

4 Galian Tanah M3

5 Urugan tanah kembali M3

6 Buang tanah kaluar lokasi M3

SUB TOTAL

II.1.2 Pekerjaan Pondasi Batu Kali

1 Galian tanah pondasi batu kali M3

2 Urugan tanah kembali M3

3 Buang tanah kaluar lokasi M3

4 Urugan pasir dibawah pondasi dan lantai tebal 10 cm M3

5 Lantai kerja dibawah pondasi dan lantai 5 cm M3

6 Pondasi batu kali M3

SUB TOTAL

II.1.3 Pekerjaan Sloof 20x25 dengan mutu beton K-300

1 Beton M3

2 Tulangan (D13) Kg
3 Bekisting M2
 SUB TOTAL

II.1.4 Pekerjaan kolom praktis (20x20cm)

1 Beton M3

2 Tulangan (D13) Kg
3 Bekisting M2

SUB TOTAL

II.1.5 Pekerjaan kolom pembuatan dak atap Mutu beton K300

1 Beton M3

2 Waremesh M8 Kg
3 Bekisting M2

SUB TOTAL

Pekerjaan Balok dak 15x20

1 Beton M3

2 Tulangan (d13 Polos) Kg

3 Bekisting M2

SUB TOTAL

II.1.6 Pekerjaan Peninggian lantai

Pekerjaan Struktur dengan mutu beton K 300
Plat Lantai 1 tebal 150 mm
1 Beton M3

2 Tulangan M 8 1 lapis Kg
3 Bekisting M2

SUB TOTAL

Pembuatan meja sink cor beton

1 Beton M3

2 Tulangan (d13 Polos) Kg

3 Bekisting M2

SUB TOTAL

SUB TOTAL II

III PEKERJAAN ARSITEKTUR

III.1 Pekerjaan Arsitektur
III.1.1 Pasangan Dinding, lantai dan Finisihing dinding dan lantai
1 Dinding Bata ringan adukan 1 PC : 3 PS M2
 2 Pasang keramik 40 x 40 ex Roman G449201 abitare carara M2

3 Keramik Meja sink 20x20 G229004 Plano white M2

4 Pasang keramik 20 x 20 cm pada dinding G229004 M2

Plano White
5 Pekerjaan pengecatan dinding luar Jotun Jotashicld M2

anti fade white

6 Pengecatan dinding dalam M2

SUB TOTAL

III.1.2 Pasangan Sanitari

1 Pemasangan kietchen sink beserta instalasi sampai ke Lot

IPAL Domestik

III.1.3 Pasangan Pintu dan Jendela

1 Pekerjaan Pintu Ukuran ( 2000 x 900 ) Unit
Pintu sewing satu daun kaca dengan bahan stainless
steel beserta aksesories
2 Jendela swing ukuran 720 x 120 Unit
Jendela kaca dengan bahan Stainless steel
SUB TOTAL

III.1.4 Pasangan Plafond dan finishing

1 Plafond Gypsum Board tebal 12 mm dan rangka hollow M2

2 Cat plafond M2

3 List M1

SUB TOTAL

SUB TOTAL III

IV PEKERJAAN ELEKTRIKAL
IV.1 Pekerjaan Perpanelan, Instalasi Perpanelan dan Grounding System
IV.1.1 Pekerjaan Pengawatan Instalasi Final
1 NYY 3 x 2.5 mm2 + Di dalam pipa Konduit Diameter Ttk
20 mm Untuk Lampu
2 Instalasi exhaust fan dinding beserta pengadaan sekai Unit

12 inch 30RQN5
3 Instalasi AC beserta pengadaan AC Daikin splitwall Unit
 FTC15NV13 White
4 NYY 3 x 2.5 mm2 + Di dalam pipa Konduit Diameter Ttk
20 mm Untuk Stop Kontak
SUB TOTAL

IV.1.2 Pekerjaan Titik Instalasi Penerangan dan Daya

1 Lampu TL 16 watt Bh
2 Lampu teras TL 36 watt Bh
3 Stop Kontak 200 W Bh
4 Saklar Ganda Bh
5 MCB Bh
SUB TOTAL

SUB TOTAL IV

SUB TOTAL MATERIAL I + II + III + IV

SUB TOTAL TENAGA I + II + III + IV
SUB TOTAL MATERIAL & TENAGA I + II + III + IV
DIBULATKAN
BELUM TERMASUK PPN 11%
 RENCANA ANGGARAN BIAYA
: PT. EKA BOGAINTI
: KONSTRUKSI MINI LAB
Harga Satuan Material Jumlah Harga Tenaga Jumlah Harga
VOL
(Rp) % Material (Rp) % Tenaga (Rp)

1.00 2,500,000 80% 2,000,000 20% 500,000

1.00 2,600,000 80% 2,080,000 20% 520,000
1.00 2,400,000 80% 1,920,000 20% 480,000
1.00 1,600,000 20% 320,000 80% 1,280,000
1.00 1,500,000 70% 1,050,000 30% 450,000
1.00 1,500,000 30% 450,000 70% 1,050,000
1.00 2,200,000 70% 1,540,000 30% 660,000
1.00 By Owner By Owner - 0% -
9,360,000 4,940,000

11.00 32,725 20% 71,995 80% 287,980

21.00 116,875 70% 490,875 30% 736,313
16.00 84,150 70% 269,280 30% 403,920
3.00 210,375 20% 126,225 80% 504,900
1.50 140,250 20% 42,075 80% 168,300
1.50 140,250 30% 63,113 70% 147,263
1,063,563 2,248,676

6.24 210,375 20% 262,548 80% 1,050,192

2.92 140,250 20% 81,906 80% 327,624
4.70 140,250 30% 197,753 70% 461,423
1.78 701,250 70% 873,758 30% 374,468
0.89 1,402,500 70% 873,758 30% 374,468
4.70 850,000 70% 2,796,500 30% 1,198,500
5,086,223 3,786,675

0.65 2,250,000 70% 1,023,750 30% 438,750

130.00 18,500 70% 1,683,500 30% 721,500
6.50 187,000 70% 850,850 30% 364,650
 3,558,100 1,524,900

0.53 2,250,000 70% 834,750 30% 357,750

106.00 18,500 70% 1,372,700 30% 588,300
10.60 187,000 70% 1,387,540 30% 594,660
3,594,990 1,540,710

2.30 2,250,000 70% 3,622,500 30% 1,552,500

460.00 18,500 70% 5,957,000 30% 2,553,000
25.10 187,000 70% 3,285,590 30% 1,408,110
12,865,090 5,513,610

0.57 2,250,000 70% 897,750 30% 384,750

114.00 18,500 70% 1,476,300 30% 632,700
7.60 187,000 70% 994,840 30% 426,360
3,368,890 1,443,810

1.50 2,250,000 70% 2,362,500 30% 1,012,500

300.00 18,500 70% 3,885,000 30% 1,665,000
2.00 187,000 70% 261,800 30% 112,200
6,509,300 2,789,700

0.30 2,250,000 70% 472,500 30% 202,500

60.00 18,500 70% 777,000 30% 333,000
3.00 187,000 70% 392,700 30% 168,300
1,642,200 703,800

37,688,354 19,551,879

38.00 364,400 70% 9,693,040 30% 4,154,160

10.08 188,000 70% 1,326,528 30% 568,512

3.90 188,000 70% 513,240 30% 219,960

8.86 188,000 70% 1,165,976 30% 499,704

24.00 73,000 70% 1,226,400 30% 525,600

15.14 62,000 70% 657,076 30% 281,604

14,582,260 6,249,540

1.00 2,260,000 70% 1,582,000 30% 678,000

1.00 16,250,000 70% 11,375,000 30% 4,875,000

3.00 5,750,000 70% 12,075,000 30% 5,175,000

23,450,000 10,050,000

10.08 136,000 70% 959,616 30% 411,264

10.08 62,000 80% 499,968 20% 124,992
13.00 65,000 70% 591,500 30% 253,500
2,051,084 789,756

41,665,344 17,767,296

2.00 360,000 70% 504,000 30% 216,000

1.00 950,000 70% 665,000 30% 285,000

1.00 5,800,000 70% 4,060,000 30% 1,740,000

3.00 360,000 70% 756,000 30% 324,000

5,985,000 2,565,000

3.00 350,000 70% 735,000 30% 315,000

3.00 430,000 70% 903,000 30% 387,000
3.00 260,000 70% 546,000 30% 234,000
1.00 260,000 70% 182,000 30% 78,000
1.00 380,000 70% 266,000 30% 114,000
2,632,000 1,128,000

8,617,000 3,693,000

97,330,698
45,952,175
143,282,873
143,200,000
 Jumlah Harga
Material & Tenaga

2,500,000
2,600,000
2,400,000
1,600,000
1,500,000
1,500,000
2,200,000
-
14,300,000

359,975
1,227,188
673,200
631,125
210,375
210,375
3,312,238

1,312,740
409,530
659,175
1,248,225
1,248,225
3,995,000
8,872,895

1,462,500
2,405,000
1,215,500
 5,083,000

1,192,500
1,961,000
1,982,200
5,135,700

5,175,000
8,510,000
4,693,700
18,378,700

1,282,500
2,109,000
1,421,200
4,812,700

3,375,000
5,550,000
374,000
9,299,000

675,000
1,110,000
561,000
2,346,000

57,240,233

13,847,200
 1,895,040

733,200
1,665,680

1,752,000

938,680
20,831,800

2,260,000

16,250,000

17,250,000

33,500,000

1,370,880
624,960
845,000
2,840,840

59,432,640

720,000

950,000

5,800,000
 1,080,000

8,550,000

1,050,000
1,290,000
780,000
260,000
380,000
3,760,000

12,310,000