RENCANA ANGGARAN BIAYA

Project : PEMBANGUNAN JIPS

Date : 01.03.2024
Subject : Rencana Anggaran Biaya

DESKRIPSI HARGA SATUAN TOTAL HARGA

NO VOLUME TOTAL KETERANGAN
MATERIAL JASA MATERIAL JASA
1 Pekerjaan Persiapan
a Uizet/Pengukuran Lapangan 336.00 m2 - 23,483.25 - 7,890,372.00 7,890,372.00 1.05
b Pembersihan Lokasi 1,000.00 m2 - 15,750.00 - 15,750,000.00 15,750,000.00
c Bowplank 336.00 m 50,767.50 29,846.25 17,057,880.00 10,028,340.00 27,086,220.00

2 Pekerjaan Tiang Pancang

a Tiang pancang SQ 35 x 35 cm 1,664.00 m 225,750.00 - 375,648,000.00 - 375,648,000.00
b Jasa Pemancangan 1,664.00 m - 57,750.00 - 96,096,000.00 96,096,000.00
c Hendling 1,664.00 m - 26,250.00 - 43,680,000.00 43,680,000.00
d Welding 26.00 titik - 288,750.00 - 7,507,500.00 7,507,500.00
e Bobok Kepala Pancang 26.00 titik - 393,750.00 - 10,237,500.00 10,237,500.00
f Mobilisasi 1.00 ls - 13,125,000.00 - 13,125,000.00 13,125,000.00

3 Pekerjaan Tanah
a Galian Tanah 29.95 m3 - 137,655.00 - 4,123,042.56 4,123,042.56
b Galian sumur resapan 3.50 m3 - 137,655.00 - 481,792.50 481,792.50
c Galian Saptictank 3.50 m3 - 137,655.00 - 481,792.50 481,792.50
d Urukan Kembali 7.49 m3 - 30,555.00 - 228,795.84 228,795.84
e Urugan Limestone 100.80 m3 236,250.00 36,750.00 23,814,000.00 3,704,400.00 27,518,400.00

4 Pekerjaan PileCap
a Lantai Kerja 1.87 m3 567,295.00 124,005.00 1,061,976.24 232,137.36 1,294,113.60
b Bekisting 74.88 m2 91,875.00 40,881.75 6,879,600.00 3,061,225.44 9,940,825.44
c Tulangan 3,369.60 kg 13,293.00 3,270.75 44,792,092.80 11,021,119.20 55,813,212.00
d Cor Beton 22.46 m3 1,120,271.25 287,232.75 25,165,773.36 6,452,396.50 31,618,169.86

5 Pekerjaan Sloof
a Bekisting 110.70 m2 128,677.50 112,885.50 14,244,599.25 12,496,424.85 26,741,024.10
b Tulangan 1,307.43 kg 13,293.00 3,270.75 17,379,600.53 4,276,260.32 21,655,860.84
c Cor Beton 8.44 m3 1,120,271.25 287,232.75 9,449,487.99 2,422,808.25 11,872,296.24

6 Pekerjaan Plat Lantai 1

a Lantai Kerja 16.80 m3 567,295.00 124,005.00 9,530,556.00 2,083,284.00 11,613,840.00
b Wiremesh M7 336.00 m2 159,855.77 31,971.15 53,711,538.46 10,742,307.69 64,453,846.15
c Cor Beton 16.80 m3 1,120,271.25 287,232.75 18,820,557.00 4,825,510.20 23,646,067.20

7 Pekerjaan Kolom K1 Lantai 1

a Bekisting 187.20 m2 125,580.00 71,638.88 23,508,576.00 13,410,797.40 36,919,373.40
b Tulangan 3,276.00 kg 13,293.00 3,270.75 43,547,868.00 10,714,977.00 54,262,845.00
c Cor Beton 18.72 m3 1,120,271.25 287,232.75 20,971,477.80 5,376,997.08 26,348,474.88

8 Pekerjaan Kolom K2 Lantai 1

a Bekisting 52.80 m2 125,580.00 71,638.88 6,630,624.00 3,782,532.60 10,413,156.60
b Tulangan 504.00 kg 13,293.00 3,270.75 6,699,672.00 1,648,458.00 8,348,130.00
c Cor Beton 2.88 m3 1,120,271.25 287,232.75 3,226,381.20 827,230.32 4,053,611.52

9 Pekerjaan Balok B1 Lantai 2

a Bekisting 208.00 m2 130,305.00 98,203.88 27,103,440.00 20,426,406.00 47,529,846.00
b Tulangan 2,925.00 kg 13,293.00 3,270.75 38,882,025.00 9,566,943.75 48,448,968.75
c Cor Beton 13.00 m3 1,120,271.25 287,232.75 14,563,526.25 3,734,025.75 18,297,552.00

10 Pekerjaan Kolom K1 Lantai 2

a Bekisting 187.20 m2 125,580.00 71,638.88 23,508,576.00 13,410,797.40 36,919,373.40
b Tulangan 3,276.00 kg 13,293.00 3,270.75 43,547,868.00 10,714,977.00 54,262,845.00
c Cor Beton 18.72 m3 1,120,271.25 287,232.75 20,971,477.80 5,376,997.08 26,348,474.88

11 Pekerjaan Kolom K2 Lantai 2

a Bekisting 52.80 m2 125,580.00 71,638.88 6,630,624.00 3,782,532.60 10,413,156.60
b Tulangan 504.00 kg 13,293.00 3,270.75 6,699,672.00 1,648,458.00 8,348,130.00
c Cor Beton 2.88 m3 1,120,271.25 287,232.75 3,226,381.20 827,230.32 4,053,611.52

12 Pekerjaan Balok B2 Lantai 2

a Bekisting 82.20 m2 130,305.00 98,203.88 10,711,071.00 8,072,358.53 18,783,429.53
b Tulangan 1,155.94 kg 13,293.00 3,270.75 15,365,877.19 3,780,782.58 19,146,659.77
c Cor Beton 5.14 m3 1,120,271.25 287,232.75 5,755,393.55 1,475,658.25 7,231,051.80

13 Pekerjaan Plat Talang Atap

a Bekisting 88.80 m2 130,305.00 98,203.88 11,571,084.00 8,720,504.10 20,291,588.10
b Tulangan 1,278.72 kg 13,293.00 3,270.75 16,998,024.96 4,182,373.44 21,180,398.40
c Cor Beton 10.66 m3 1,120,271.25 287,232.75 11,937,610.44 3,060,752.18 14,998,362.62

14 Pekerjaan Plat Canopy Fasad

a Bekisting 121.00 m2 130,305.00 98,203.88 15,766,905.00 11,882,668.88 27,649,573.88
b Tulangan 1,742.40 kg 13,293.00 3,270.75 23,161,723.20 5,698,954.80 28,860,678.00
c Cor Beton 14.52 m3 1,120,271.25 287,232.75 16,266,338.55 4,170,619.53 20,436,958.08

15 Pekerjaan Tangga
a Bekisting 12.00 m2 130,305.00 98,203.88 1,563,660.00 1,178,446.50 2,742,106.50
b Tulangan 190.00 kg 13,293.00 3,270.75 2,525,670.00 621,442.50 3,147,112.50
c Cor Beton 3.12 m3 1,120,271.25 287,232.75 3,495,246.30 896,166.18 4,391,412.48
d Railing 8.00 m 997,500.00 157,500.00 7,980,000.00 1,260,000.00 9,240,000.00

16 Pekerjaan Penutup Lantai 1

a Granite 600 x 600 mm Polish 436.80 m2 326,812.50 80,031.00 142,751,700.00 34,957,540.80 177,709,240.80
b Keramik 400 x 400 mm unpolish 16.00 m2 131,250.00 64,911.00 2,100,000.00 1,038,576.00 3,138,576.00
17 Pekerjaan Penutup Lantai 2
a Granite 600 x 600 mm Polish 324.00 m2 326,812.50 80,031.00 105,887,250.00 25,930,044.00 131,817,294.00
b Keramik 300 x 300 mm unpolish 16.00 m2 106,312.50 64,911.00 1,701,000.00 1,038,576.00 2,739,576.00

18 Pekerjaan Dinding Lantai 1

a Dinding Bata Ringan 451.00 m2 131,391.75 47,223.75 59,257,679.25 21,297,911.25 80,555,590.50
b Plaster + Aci 830.60 m2 58,012.50 26,482.05 48,185,182.50 21,995,990.73 70,181,173.23
c Cat Dinding 830.60 m2 48,956.25 25,462.50 40,663,061.25 21,149,152.50 61,812,213.75
d Keramik 300 x 600 mm Polish 24.00 m2 128,362.50 58,611.00 3,080,700.00 1,406,664.00 4,487,364.00

19 Pekerjaan Dinding Lantai 2

a Dinding Bata Ringan 694.00 m2 131,391.75 47,223.75 91,185,874.50 32,773,282.50 123,959,157.00
b Plaster + Aci 1,364.00 m2 58,012.50 26,482.05 79,129,050.00 36,121,516.20 115,250,566.20
c Cat Dinding 1,364.00 m2 48,956.25 25,462.50 66,776,325.00 34,730,850.00 101,507,175.00
d Keramik 300 x 600 mm Polish 24.00 m2 128,362.50 58,611.00 3,080,700.00 1,406,664.00 4,487,364.00

20 Pekerjaan Plafon
a Plafon Gypsumboard Include Instalasi Lantai 1 324.00 m2 126,000.00 36,750.00 40,824,000.00 11,907,000.00 52,731,000.00
b Plafon Gypsumboard Include Instalasi Lantai 2 336.00 m2 126,000.00 36,750.00 42,336,000.00 12,348,000.00 54,684,000.00

21 Pekerjaan Pintu & Jendela Lantai 1

a PJ1 (Material Aluminium +Tempered Glass 12 mm) 2.00 unit 33,254,550.00 3,694,950.00 66,509,100.00 7,389,900.00 73,899,000.00
b P2 (Material Aluminium + Engineering Door) 4.00 unit 2,205,000.00 945,000.00 8,820,000.00 3,780,000.00 12,600,000.00
c P3 (Material UPVC) 2.00 unit 682,500.00 204,750.00 1,365,000.00 409,500.00 1,774,500.00
d J1 (Material Aluminium + Kaca) 9.00 unit 4,042,710.00 1,010,677.50 36,384,390.00 9,096,097.50 45,480,487.50

22 Pekerjaan Pintu & Jendela Lantai 2

a P2 (Material Aluminium + Engineering Door) 5.00 unit 2,205,000.00 945,000.00 11,025,000.00 4,725,000.00 15,750,000.00
b P3 (Material UPVC) 2.00 unit 682,500.00 204,750.00 1,365,000.00 409,500.00 1,774,500.00
c J1 (Material Aluminium + Kaca) 15.00 unit 4,042,710.00 1,010,677.50 60,640,650.00 15,160,162.50 75,800,812.50
d J2 (Material Aluminium + Kaca) 1.00 unit 19,920,600.00 2,213,400.00 19,920,600.00 2,213,400.00 22,134,000.00

23 Pekerjaan Electrical
a Lampu Downlight 35.00 unit 299,880.00 115,500.00 10,495,800.00 4,042,500.00 14,538,300.00
b Lampu TL 54.00 unit 339,675.00 202,125.00 18,342,450.00 10,914,750.00 29,257,200.00
c Lampu Spotlight 10.00 set 300,090.00 157,500.00 3,000,900.00 1,575,000.00 4,575,900.00
d Lampu Dinding Outdoor 2.00 unit 498,750.00 157,500.00 997,500.00 315,000.00 1,312,500.00
e Saklar Single 2.00 unit 301,875.00 115,500.00 603,750.00 231,000.00 834,750.00
f Saklar Double 3.00 unit 370,125.00 149,625.00 1,110,375.00 448,875.00 1,559,250.00
g Stop Kontak 7.00 unit 301,875.00 115,500.00 2,113,125.00 808,500.00 2,921,625.00

24 Pekerjaan Sanitair
a Closet Duduk 4.00 unit 3,060,750.00 314,737.50 12,243,000.00 1,258,950.00 13,501,950.00
b Jet Washer 4.00 unit 790,650.00 82,556.25 3,162,600.00 330,225.00 3,492,825.00
c Wastafel 4.00 unit 1,837,500.00 286,046.25 7,350,000.00 1,144,185.00 8,494,185.00
d Floor drain 4.00 unit 183,750.00 30,896.25 735,000.00 123,585.00 858,585.00
 e Fauchet 4.00 unit 78,750.00 19,556.25 315,000.00 78,225.00 393,225.00
f Roof Drain 10.00 unit 157,500.00 78,750.00 1,575,000.00 787,500.00 2,362,500.00
g Pipa PVC 3" 26.00 btg 417,375.00 54,521.25 10,851,750.00 1,417,552.50 12,269,302.50
h Saptic Tank 2.00 unit 3,885,000.00 664,046.25 7,770,000.00 1,328,092.50 9,098,092.50
i Sumur Resapan 4.00 unit 837,900.00 412,046.25 3,351,600.00 1,648,185.00 4,999,785.00
j Pipa 1" PVC AW 18.00 btg 102,375.00 27,431.25 1,842,750.00 493,762.50 2,336,512.50
k Pipa 1/2" PVC AW 8.00 btg 65,362.50 27,431.25 522,900.00 219,450.00 742,350.00

25 Pekerjaan Lain-Lain
a Slat Wall Fasad 76.00 m2 183,750.00 91,875.00 13,965,000.00 6,982,500.00 20,947,500.00
b Wall Painting 35.00 m2 131,250.00 65,625.00 4,593,750.00 2,296,875.00 6,890,625.00
c Bata Tempel 46.00 m2 262,500.00 131,250.00 12,075,000.00 6,037,500.00 18,112,500.00

TOTAL 2,100,377,967.56 774,965,637.45 2,875,343,605.01