RENCANA ANGGARAN BIAYA

Proyek : Rumah Genset 7 x 9 include teras 1 m

Lokasi : Inti 3
Tahun : 2023

VOLUME
NO JENIS PEKERJAAN HARGA SATUAN JUMLAH HARGA
A PERSIAPAN
1 Survey 1.00 lot Rp - Rp -
2 Barakan Pekerja dan Gudang Semen 1.00 lot Rp 3,000,000 Rp 3,000,000
3 Bowplank
* Papan 20.00 keping Rp 26,500 Rp 530,000
* Cerucuk 40.00 btg Rp 10,000 Rp 400,000
* Paku 5.00 kg Rp 25,000 Rp 125,000
* Benang 1.00 Pack Rp 60,000 Rp 60,000
* Pylox 2.00 kaleng Rp 30,000 Rp 60,000

B PONDASI (60 x 60 x 15) 4.00 set

1 Besi Ø 10 6.00 btg Rp 97,000 Rp 582,000
2 Kawat Beton 0.25 roll Rp 400,000 Rp 100,000
3 Pasir 0.85 m3 Rp 220,000 Rp 187,000
4 Lantai Kerja 0.50 m3 Rp 1,100,000 Rp 550,000
5 Beton K200 0.24 m3 Rp 1,400,000 Rp 332,640
6 Bekesting
* Papan 17.00 keping Rp 26,500 Rp 450,500
* Cerucuk 17.00 btg Rp 10,000 Rp 170,000
* Paku 0.25 duz Rp 420,000 Rp 105,000

C OVER STAGE TIANG

1 Besi Ø 8 10.00 btg Rp 67,000 Rp 670,000
2 Besi Ø 6 5.00 btg Rp 46,000 Rp 230,000

D SLOOF
S1 (12 x 40) 24.00 m'
1 Besi Ø 10 21.00 btg Rp 97,000 Rp 2,037,000
2 Besi Ø 6 20.00 btg Rp 46,000 Rp 920,000
3 Kawat Beton 1.00 btg Rp 385,000 Rp 385,000
4 Lantai Kerja 0.34 m3 Rp 1,100,000 Rp 369,600
5 Pasir 0.50 m3 Rp 220,000 Rp 110,000
6 Beton K 200 3.80 m3 Rp 1,400,000 Rp 5,320,000
7 Bekesting
* Papan 100.00 keping Rp 26,500 Rp 2,650,000
* Cerucuk 100.00 btg Rp 10,000 Rp 1,000,000
* Paku 1.00 duz Rp 420,000 Rp 420,000

E LANTAI 56.00 m2
1 Urukan Pasir 11.20 m3 Rp 220,000 Rp 2,464,000
2 Wiremesh M6 0.50 roll Rp 4,800,000 Rp 2,400,000
3 Beton K 200 4.48 m3 Rp 1,400,000 Rp 6,272,000

F KOLOM
K1 + K 2 (15 x 15) 2 bh + (10 X 10) 7 bh
1 Besi Ø 8 9.00 btg Rp 67,000 Rp 603,000
2 Besi Ø 6 11.00 btg Rp 46,000 Rp 506,000
3 Kawat Beton 1.00 roll Rp 385,000 Rp 385,000
4 Beton K 200 0.35 m3 Rp 1,400,000 Rp 483,000
5 Bekesting
* Papan 70.00 kpg Rp 26,500 Rp 1,855,000
* Paku 0.50 duz Rp 420,000 Rp 210,000
* Paku Beton 10.00 duz Rp 30,000 Rp 300,000

G RENG BALOK (10 x 20) 24.00 m'

1 Besi Ø 8 10.00 btg Rp 67,000 Rp 670,000
2 Besi Ø 6 8.00 btg Rp 30,000 Rp 240,000
3 Kawat Beton 0.50 roll Rp 385,000 Rp 192,500
4 Beton K 200 0.48 m3 Rp 1,400,000 Rp 672,000
5 Papan 10.00 keping Rp 26,500 Rp 265,000

H DINDING 76.80 m2
1 Batako Press 1500.00 pcs Rp 4,200 Rp 6,300,000
2 Semen Plaster 3.07 m3 Rp 1,100,000 Rp 3,379,200
3 Acian 10.00 zak Rp 70,000 Rp 700,000

I CAT
1 Cat Dasar 3.00 pail Rp 900,000 Rp 2,700,000
2 Cat Luar Nippon Weatherbond 1.00 pail Rp 2,100,000 Rp 2,100,000
3 Cat Dalam Vinilex 2.00 pail Rp 575,000 Rp 1,150,000
4 Cat Lisplank 5.00 klg Rp 65,000 Rp 325,000
5 Perlengkapan Cat
* Kuas + amplas dll 1.00 lot Rp 1,000,000 Rp 1,000,000

J ATAP
1 C Baja Ringan 0,75 24.00 btg Rp 110,000 Rp 2,640,000
2 Reng Baja Ringan 0,45 12.00 btg Rp 65,000 Rp 780,000
3 Atap 5.5 m (Hijau) 0,30 18.00 keping Rp 616,000 Rp 11,088,000
4 Nok Atap 4.00 pcs Rp 45,000 Rp 180,000
6 List Plank kayu kelas 1 10.00 keping Rp 150,000 Rp 1,500,000
7 Baut Atap 1500.00 pcs Rp 750 Rp 1,125,000
8 Baut Baja 700.00 pcs Rp 750 Rp 525,000

K PINTU + JENDELA (ulin)

1 P2
Kusen P2 (5x11) 6.50 m' Rp 110,000 Rp 715,000
Daun Pintu 2.00 pcs Rp 3,400,000 Rp 6,800,000
Engsel Pintu 4" 8.00 set Rp 93,000 Rp 744,000
Grendel tanam 1.00 set Rp 187,000 Rp 187,000
Pull Handle 2.00 set Rp 250,000 Rp 500,000
Cylinder set 1.00 set Rp 150,000 Rp 150,000
Key Ring 1.00 set Rp 70,000 Rp 70,000
2 Boven (BV) 12.00 set
Kusen (5x11) 33.60 m' Rp 110,000 Rp 3,696,000
Jaluzi 60.00 pcs Rp 40,000 Rp 2,400,000
3 Pengecatan Kusen 40.10 m' Rp 25,000 Rp 1,002,500

L Pondasi Genset 2.00 pcs Rp 3,500,000 Rp 7,000,000

M Lain-lain
1 Transportasi truck Manis Mata - Inti 3 3.00 ret Rp 3,000,000 Rp 9,000,000
2 Perlengkapan kerja (artco, terpal dll) 1.00 lot Rp 5,000,000 Rp 5,000,000
3 Bahan Bakar Molen 100.00 liter Rp 10,000 Rp 1,000,000

Total Material Rp 112,037,940

Jasa Tukang Rp 35,000,000
Total Material + jasa tukang Rp 147,037,940
Jasa Kontraktor 15% inc Pph Rp 22,055,691
ppn 11% Rp 18,600,299
TOTAL Rp 187,693,930

Pontianak, 18 Oktober 2023

Dibuat oleh,

1
 RENCANA ANGGARAN BIAYA

Proyek : Gudang PT. KSK

Lokasi : Kantor Besar KSK Balai Riam
Tahun : 2018

8-Oct-18
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH HARGA

A PERSIAPAN
1 Survey 1.00 lot Rp 3,000,000 Rp 3,000,000
2 Barakan Pekerja 1.00 lot Rp 5,000,000 Rp 5,000,000
3 Bowplank
* Papan 30.00 keping Rp 23,000 Rp 690,000
* Cerucuk 80.00 btg Rp 8,000 Rp 640,000
* Paku 5.00 kg Rp 20,000 Rp 100,000
* Benang 1.00 Pack Rp 60,000 Rp 60,000
* Pylox 2.00 kaleng Rp 30,000 Rp 60,000
Rp 9,550,000
B PONDASI (80 x 80) 35.00 pcs
1 Besi Ø 10 60.00 btg Rp 73,000 Rp 4,380,000
2 Besi Ø 8 14.00 btg Rp 48,000 Rp 672,000
3 Besi Ø 6 10.00 btg Rp 30,000 Rp 300,000
4 Kawat Beton 0.25 roll Rp 385,000 Rp 96,250
5 Pasir 2.80 m3 Rp 200,000 Rp 560,000
6 Lantai Kerja 1.41 m3 Rp 900,000 Rp 1,269,000
7 Beton K200 3.36 m3 Rp 1,100,000 Rp 3,696,000
8 Bekesting
* Papan 35.00 keping Rp 23,000 Rp 805,000
* Cerucuk 35.00 btg Rp 8,000 Rp 280,000
* Paku 0.25 duz Rp 420,000 Rp 105,000
Rp 12,163,250
C SLOOF
S1 (12 x 40) 142.00 m'
1 Besi Ø 10 87.00 btg Rp 73,000 Rp 6,351,000
2 Besi Ø 6 95.00 btg Rp 30,000 Rp 2,850,000
3 Kawat Beton 1.00 btg Rp 385,000 Rp 385,000
4 Pasir 2.20 m3 Rp 200,000 Rp 440,000
5 Beton K 200 6.82 m3 Rp 1,100,000 Rp 7,502,000
6 Bekesting
* Papan 195.00 keping Rp 23,000 Rp 4,485,000
* Cerucuk 150.00 btg Rp 8,000 Rp 1,200,000
* Paku 1.00 duz Rp 420,000 Rp 420,000
Rp 23,633,000
D LANTAI 92.00 m3
1 Urukan Pasir 23.00 Dumpfuul Rp 900,000 Rp 20,700,000
2 Plastik Cor 15.00 roll Rp 150,000 Rp 2,250,000
3 Wiremesh M5 6.00 roll Rp 2,800,000 Rp 16,800,000
4 Beton K 200 41.28 m3 Rp 1,100,000 Rp 45,408,000
5 Plaster Lantai untuk acian 2.40 m3 Rp 900,000 Rp 2,160,000
6 Acian Lantai 10.00 zak Rp 70,000 Rp 700,000
Rp 88,018,000
E KOLOM
Kolom 1 (15x15) 104.00 m'
1 Besi Ø 8 42.00 btg Rp 48,000 Rp 2,016,000
2 Besi Ø 6 35.00 btg Rp 30,000 Rp 1,050,000
3 Kawat Beton 1.00 roll Rp 385,000 Rp 385,000
4 Beton K 200 2.35 m3 Rp 1,100,000 Rp 2,585,000
5 Bekesting
* Papan 104.00 kpg Rp 23,000 Rp 2,392,000
* Cerucuk 100.00 btg Rp 8,000 Rp 800,000
* Paku 1.00 duz Rp 420,000 Rp 420,000

K2 + Balok Praktis (10 X 10) 76.90 m'

1 Besi Ø 10 5.00 btg Rp 73,000 Rp 365,000
2 Besi Ø 8 32.00 btg Rp 48,000 Rp 1,536,000
3 Besi Ø 6 22.00 btg Rp 30,000 Rp 660,000
4 Kawat Beton 0.50 roll Rp 385,000 Rp 192,500
5 Beton K 200 0.80 m3 Rp 1,100,000 Rp 880,000
6 Bekesting
* Papan 40.00 kpg Rp 23,000 Rp 920,000
* Cerucuk 0.00 btg Rp 8,000 Rp -
* Paku 0.50 duz Rp 420,000 Rp 210,000

2
 Rp 14,411,500
F RENG BALOK
1 Besi Ø 10 25.00 btg Rp 73,000 Rp 1,825,000
2 Besi Ø 8 45.00 btg Rp 48,000 Rp 2,160,000
3 Besi Ø 6 54.00 btg Rp 30,000 Rp 1,620,000
4 Kawat Beton 1.00 roll Rp 385,000 Rp 385,000
5 Beton K 200 3.30 m3 Rp 1,100,000 Rp 3,630,000
6 Bekesting
* Papan 120.00 kpg Rp 23,000 Rp 2,760,000
* Cerucuk 100.00 btg Rp 8,000 Rp 800,000
* Paku 0.20 duz Rp 420,000 Rp 84,000
Rp 13,264,000
G DINDING 429.00 m2
1 Batako Press 7611.00 pcs Rp 3,200 Rp 24,355,200
2 Semen Plaster 26.00 m3 Rp 900,000 Rp 23,400,000
3 Acian 86.00 zak Rp 70,000 Rp 6,020,000
Rp 53,775,200
H CAT
1 Cat Dasar 1.00 pail Rp 900,000 Rp 900,000
2 Cat Luar Nippon Weatherbond 4.00 pail Rp 1,750,000 Rp 7,000,000
3 Cat Dalam Vinilex 2.00 pail Rp 600,000 Rp 1,200,000
4 Cat Lisplank 3.00 klg Rp 65,000 Rp 195,000
5 Cat Plapond Komilex 2.00 pail Rp 230,000 Rp 460,000
6 Perlengkapan Cat
* Kuas + amplas 1.00 lot Rp 1,000,000 Rp 1,000,000
* Jaring Plafond + Kompon + Lem 1.00 lot Rp 2,500,000 Rp 2,500,000
Rp 13,255,000
I KERAMIK WC
1 Keramik Lantai Kamar Mandi (20 x20) 6.00 duz Rp 70,000 Rp 420,000
2 Keramik Dinding Kamar Mandi (20 x 25) 15.00 duz Rp 85,000 Rp 1,275,000
3 Semen Pemasangan 0.80 m3 Rp 900,000 Rp 720,000
4 Nat Keramik 3.00 bks Rp 15,000 Rp 45,000
Rp 2,460,000
J ATAP
1 C Baja Ringan 0,75 245.00 btg Rp 90,000 Rp 22,050,000
2 Reng Baja Ringan 0,45 130.00 btg Rp 45,000 Rp 5,850,000
3 Atap 6 m (Hijau) 0,30 100.00 keping Rp 270,000 Rp 27,000,000
4 Nok Atap 52.00 pcs Rp 20,000 Rp 1,040,000
6 List Plank kayu kelas 1 30.00 keping Rp 150,000 Rp 4,500,000
7 Baut Atap 6000.00 pcs Rp 500 Rp 3,000,000
8 Baut Baja 1000.00 pcs Rp 500 Rp 500,000
Rp 63,940,000
K PLAFOND
1 Gypsum 37.00 Keping Rp 65,000 Rp 2,405,000
2 GRC 60.00 Keping Rp 55,000 Rp 3,300,000
3 Hollow 4 x 4 65.00 btg Rp 21,000 Rp 1,365,000
4 Hollow 2 x 4 30.00 btg Rp 18,000 Rp 540,000
Rp 7,610,000
L SANITARY
1 Kloset Toto 1.00 pcs Rp 350,000 Rp 350,000
2 Bak Kamar mandi 1.00 set Rp 700,000 Rp 700,000
3 Floor Drain Onda 1.00 pcs Rp 180,000 Rp 180,000
4 Stop Keran Onda 1.00 pcs Rp 100,000 Rp 100,000
7 Pipa 4" Aw 1.00 btg Rp 320,000 Rp 320,000
8 Elbow 4" 2.00 pcs Rp 40,000 Rp 80,000
9 Pipa 2" Aw 2.00 pcs Rp 95,000 Rp 190,000
10 Elbow 2" 3.00 pcs Rp 20,000 Rp 60,000
11 Tee 2" 1.00 pcs Rp 20,000 Rp 20,000
12 Lem Pipa 3.00 klg Rp 65,000 Rp 195,000
13 Pipa ½" Aw 2.00 btg Rp 25,000 Rp 50,000
16 Elbow 1/2" 3.00 pcs Rp 4,000 Rp 12,000
Rp 2,257,000
M SEPTICTANK (2x2x1,5)
1 Balok Septictank (10 x 20)
* Besi Ø 8 10.00 btg Rp 48,000 Rp 480,000
* Besi Ø 6 4.00 btg Rp 30,000 Rp 120,000
2 Batako Press 220.00 pcs Rp 3,200 Rp 704,000
3 Semen Plaster 0.60 m3 Rp 900,000 Rp 540,000
4 Beton Balokan K200 0.70 m3 Rp 1,100,000 Rp 770,000
Rp 2,614,000
N PINTU + JENDELA (ulin)
1 P1 1.00
Kusen P1 6.80 m' Rp 70,000 Rp 476,000
Daun Pintu 1.00 pcs Rp 850,000 Rp 850,000
Engsel Pintu 4" 2.00 set Rp 86,000 Rp 172,000

3
 Handle Set 1.00 pcs Rp 250,000 Rp 250,000
2 Pintu Folding Gate (3,5x3) (Estimasi) 4.00 set Rp 6,300,000 Rp 25,200,000
3 Pintu WC Aluminium 1.00 set Rp 700,000 Rp 700,000
4 J2 4.00 pcs
Kusen J2 5.40 m' Rp 70,000 Rp 378,000
Jaluzi 4.00 pcs Rp 18,000 Rp 72,000
Daun Jendela 4.00 pcs Rp 400,000 Rp 1,600,000
Engsel 3" 4.00 set Rp 56,000 Rp 224,000
Hak Angin 4.00 set Rp 49,000 Rp 196,000
Selot 4.00 set Rp 51,000 Rp 204,000
5 Boven 1
Kusen 2.80 m' Rp 70,000 Rp 196,000
Jaluzi 5.00 pcs Rp 18,000 Rp 90,000
6 Boven 3 6.00 set
Kusen 42.60 m' Rp 70,000 Rp 2,982,000
Jaluzi 90.00 pcs Rp 18,000 Rp 1,620,000
7 Pengecatan Kusen 57.60 m' Rp 25,000 Rp 1,440,000
Rp 36,650,000
O Lain-lain
1 Transportasi truck pangkalanbun - Divisi 11 5.00 ret Rp 1,800,000 Rp 9,000,000
2 Perlengkapan kerja (artco, terpal dll) 1.00 lot Rp 5,000,000 Rp 5,000,000
3 Bahan Bakar Molen 100.00 liter Rp 10,000 Rp 1,000,000
4 Akomodasi transportasi 3.00 pp Rp 3,500,000 Rp 10,500,000
5 Supervisi 3.00 bulan Rp 2,000,000 Rp 6,000,000
Rp 31,500,000

Total Material Rp 375,100,950

Jasa Tukang Rp 100,000,000
Total Material + jasa tukang Rp 475,100,950
Jasa Kontraktor 10% Rp 47,510,095
TOTAL Rp 522,611,045

PPH 3% Rp 15,678,331
PPN 10% Rp 52,261,105
GRAND TOTAL Rp 590,550,481

Catatan : Tidak termasuk Listrik, Tempat Tangki Air, saluran, Cat Dinding dalam, Plafond Area dalam dan Keramik Lantai

Di Setujui Oleh, Hormat saya,

Rudy Tan Siau Khie Hadi Slamet Wijaya

PT. Kalimantan Sawit Kusuma PT. Pijar Nusantara Sakti