RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN GEDUNG WORKSHOP - BLK KOMUNITAS

PEMBERI TUGAS : KEMENTRIAN KETENAGAKERJAAN RI
KEJURUAN :
TAHUN ANGGARAN : 2019
HARGA
NO URAIAN PEKERJAAN VOLUME SATUAN SATUAN
( Rp. )
A PEKERJAAN PERSIAPAN
1 Papan Proyek 1.00 unt 220,000.00
2 Pek. Pengukuran dan Bowplank 52.00 m¹ 31,590.00
3 Pek. Listrik & Air Kerja 1.00 ls 975,000.00
4 Pek. Laporan & Dokumentasi Dll 1.00 ls 1,500,000.00
Sub Total A
B PEKERJAAN PONDASI & TANAH
1 Pek. Galian tanah pondasi 77.38 m³ 76,300.00
2 Pek. Urugan Tanah Kembali 52.00 m¹ 34,700.00
3 Pek. Urugan Tanah Peninggian Peil Lantai (t=10cm) 19.55 m³ 48,200.00
4 Pek. Pasir Urug -
-Bawah Pondasi 11.90 m³ 48,200.00
-Bawah Lantai 19.91 m³ 48,200.00
5 Pek. Pondasi Tapak P1 (100x100x20-40)
-Beton K-225 3.92 m³ 660,700.00
- Pembesian 473.59 kg 9,100.00
- Bekisting 21.28 m² 172,700.00
6 Pek. Pondasi Batu Belah P2 24.26 m³ 430,400.00
7 Pek. Sloof Beton (15/30)
- Beton K-225 3.38 m³ 660,700.00
- Pembesian 816.72 kg 9,100.00
- Bekisting 51.03 m² 172,700.00
Sub Total B
C PEKERJAAN STRUKTUR
C.1 STRUKTUR BETON
1 Pek. Kolom Beton K1 (30/30)
- Beton K-225 6.91 m³ 660,700.00
- Pembesian 1,005.19 kg 9,100.00
- Bekisting 92.16 m² 172,700.00
2 Pek. Kolom Praktis KP (15/15)
- Beton K-175 1.08 m³ 660,700.00
- Pembesian 193.78 kg 9,100.00
- Bekisting 28.80 m² 172,700.00
3 Pek. Balok Beton B1 (20/30)
- Beton K-225 3.33 m³ 858,900.00
- Pembesian 663.71 kg 9,100.00
- Bekisting 44.40 m² 189,900.00
4 Pek. Beton Balok Lintel BL (15/15) RB (15/15)
 - Beton K-175 1.80 m³ 660,700.00
- Pembesian 408.26 kg 9,100.00
- Bekisting 34.66 m² 172,700.00
5 Pek. Ramp Beton T = 10cm
- Beton K-175 0.35 m³ 660,700.00
- Pembesian 42.24 kg 9,100.00
- Bekisting 0.69 m² 172,700.00
6 Pek. Kolom Sopi - Sopi 30/30
- Beton K-225 0.75 m³ 660,700.00
- Pembesian 84.12 kg 9,100.00
- Bekisting 9.96 m² 172,700.00
7 Pek. Ring Balok Praktis Sopi Sopi (15/15)
- Beton K-175 0.96 m³ 660,700.00
- Pembesian 194.91 kg 9,100.00
- Bekisting 12.18 m² 172,700.00
8 Pek. Plat Beton Topi Topi (10/60)
- Beton K-225 0.86 m³ 74,200.00
- Pembesian 182.42 kg 9,100.00
- Bekisting 12.24 m² 172,700.00
Sub Total C1
C.2 PEKERJAAN ATAP
1 Rangka Atap Baja Ringan 205.53 m² 105,000.00
2 Atap Spandek t = 0.35mm 73.80 m² 70,000.00
3 Lisplang Grc 140.00 m¹ 58,800.00
4 Pasang Alumunium Foil, Glasswool, Roofmesh 140.00 m² 35,000.00
Sub Total C
D PEKERJAAN PLAFOND
1 Plafond Gipsum 9mm + Rangka Hollow 4/4 t 136.49 m² 65,000.00
2 Plafond Calciboard 4,5mm + Rangak 53.31 m² 85,000.00
3 Lis Gipsun 5cm 94.85 m¹ 12,000.00
Sub Total D
E PEKERJAAN PASANGAN
1 Pasangan Dinding Bata 250.73 m² 101,300.00
2 Plester & Acian 496.17 m³ 39,400.00
3 Pasangan Rollg Bata 19.80 m¹ 106,500.00
4 Pasangan Saluran Terbuka (U Pasangan Bata) 40.00 m¹ 101,300.00
5 Pekerjaan Rabat Beton t = 5cm Bawah Lantai 9.96 m³ 660,700.00
6 Pekerjaan Rabat Beton t = 5cm Keliling bang Lbr 2.04 m³ 660,700.00
7 Pekerjaan Meja Beton Wastafel t = 8cm 0.10 m³ 660,700.00
8 Pasngan Keramik Lantai 40/40 Polished 136.40 m² 171,700.00
9 Pasngan Keramik Lantai 30/30 Polished 52.00 m² 85,000.00
10 Pasngan Keramik Lantai 20/20 Unpolished 3.04 m² 163,500.00
11 Pasangan Plin Keramik Lantai 40/10 Polished 97.40 m¹ 37,500.00
12 Pasangan Keramik Bak & Meja Wastafel 20/20 1.77 m² 163,500.00
13 Pasangan Keramik Dinding 30/60 Polished 5.29 m² 82,500.00
14 Pasangan Batu Alam Candi Kolom Entrace 7.62 m² 101,500.00
15 Pek. Logo dan Tulisan 1.00 ls 223,000.00
16 List Dinding, Kusen 97.36 m¹ 50,000.00
Sub Total E
F PEKERJAAN KUSEN PINTU & JENDELA
1 Kusen/Pintu type p1 1.00 unt 2,393,500.00
2 Kusen/Pintu type p2 3.00 unt 2,500,000.00
3 Kusen/Pintu type p3 (Spandrel) 1.00 unt 223,000.00
4 Kusen/Pintu type J1 2.00 unt 2,000,000.00
5 Kusen/Pintu type J2 9.00 unt 2,393,500.00
6 Kusen/Pintu type J3 1.00 unt 2,000,000.00
7 Kusen/Pintu type BV 1.00 unt 2,393,500.00
8 Tralis Ventilasi Teras (Besi Hollow) 6.65 m¹ 223,000.00
Sub Total F
G PEKERJAAN PENGECATAN
1 Pek. PengecatanDinding Interior 248.08 m² 26,500.00
2 Pek. PengecatanDinding Exterior 248.08 m² 34,000.00
3 Pek. PengecatanDinding Plafound 189.80 m² 29,000.00
4 Pek. PengecatanDinding Listplank 22.14 m² 30,000.00
Sub Total G
H PEKERJAAN PLUMBING & SANITAIR
1 Instalasi Pipa PVC AW 4'' 16.00 m¹ 22,000.00
2 Instalasi Pipa PVC AW 2'' 12.00 m¹ 17,500.00
3 Instalasi Pipa PVC AW 3/4'' 20.00 m¹ 12,500.00
4 Instalasi Pipa PVC AW 1/2'' 15.00 m¹ 15,000.00
5 Septic Tank dan Rembesan 1.00 unt 6,903,000.00
6 Pemasngan Klosed Jongkok 1.00 bh 100,000.00
7 Pemasangan Kran Air 2.00 bh 43,500.00
8 Pemasangan Wastafel + Kran 2.00 bh 3,500,000.00
9 Pemasangan Cermin Wastafel 100x200 1.00 unt 425,000.00
Sub Total H
I PEKERJAAN LISTRIK
1 Penyambungan Daya Listrik 5,500.00 VA 4,075,500.00
2 Perijinan Sertipikat Layak Operasi (SLO) 5,500.00 VA 165,000.00
3 Panel Listrik 1.00 unt 315,000.00
4 Pek. Instalasi Kabel Feeder NYY 4x10mm2 2.00 m¹ 35,000.00
5 Pek. Instalasi Penerangan & Power NYM 3x2.5 66.00 ttk 6,500.00
6 Pek. Instalasi Power Ac 2.00 ttk 350,000.00
7 PemasanganLampu TKI 2x36W 16.00 bh 40,000.00
8 Pemasangan Lampu Baret Kotak 18/22W 7.00 bh 45,000.00
9 Pemasangan Lampu EESS 8 Wat + DL4 3.00 bh 45,000.00
10 Pemasngan Saklar Engkle 5.00 bh 15,000.00
11 Pemasangan Saklar Double 4.00 bh 15,000.00
12 Pemasangan Stop Kontak Single 9.00 bh 15,000.00
13 Pemasangan Stop Kontak Ganda 16.00 bh 15,000.00
14 Pemasnagan Stop Kontak AC 2.00 bh 15,000.00
15 Pemasangan AC Split waii 2 PK 2.00 unt 350,000.00
16 Grounding (max 2 ohm) 1.00 lot 2,000,000.00
Sub Total I
L LAIN-LAIN
1 IMB & Lain- Lain 1.00 dok 3,500,000.00
Sub Total L
Total Jenderal
JUMLAH
HARGA
( Rp. )

220,000.00
1,642,680.00
975,000.00
1,500,000.00
4,337,680.00

5,904,094.00
1,804,400.00
942,310.00
-
573,580.00
959,662.00
-
2,589,944.00
4,309,669.00
3,675,056.00
10,441,504.00
-
2,233,166.00
7,432,152.00
8,812,881.00
49,678,418.00

4,565,437.00
9,147,229.00
15,916,032.00
-
713,556.00
1,763,398.00
4,973,760.00
-
2,860,137.00
6,039,761.00
8,431,560.00
-
 1,189,260.00
3,715,166.00
5,985,782.00
-
231,245.00
384,384.00
119,163.00
-
495,525.00
765,492.00
1,720,092.00
-
634,272.00
1,773,681.00
2,103,486.00
-
63,812.00
1,660,022.00
2,113,848.00
77,366,100.00

21,580,650.00
5,166,000.00
8,232,000.00
4,900,000.00
39,878,650.00

8,871,850.00
4,531,350.00
1,138,200.00
14,541,400.00

25,398,949.00
19,549,098.00
2,108,700.00
4,052,000.00
6,580,572.00
1,347,828.00
66,070.00
23,419,880.00
4,420,000.00
497,040.00
3,652,500.00
289,395.00
436,425.00
773,430.00
223,000.00
4,868,000.00
97,682,887.00

2,393,500.00
7,500,000.00
223,000.00
4,000,000.00
 21,541,500.00
2,000,000.00
2,393,500.00
1,482,950.00
41,534,450.00

6,574,120.00
8,434,720.00
5,504,200.00
664,200.00
21,177,240.00

352,000.00
210,000.00
250,000.00
225,000.00
6,903,000.00
100,000.00
87,000.00
7,000,000.00
425,000.00
15,552,000.00

4,075,500.00
165,000.00
315,000.00
70,000.00
429,000.00
700,000.00
640,000.00
315,000.00
135,000.00
75,000.00
60,000.00
135,000.00
240,000.00
30,000.00
700,000.00
2,000,000.00
10,084,500.00

3,500,000.00
3,500,000.00
375,333,325.00