Sie sind auf Seite 1von 14

RENCANA ANGGARAN BIAYA

MEZZANINE GUDANG KIMIA FARMA ( 15 m' x 17 m')

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH

A. Pekerjaan Sipil

1 Bongkaran lantai beton 4.80 m3 Rp 500,000 Rp 2,400,000.00

2 Pancangan galam

- Dibawah Pondasi Poer Plat galam p.7 m 588.00 btg Rp 25,000 Rp 14,700,000.00
3 Lantai kerja t.5 cm 1.20 m3 Rp 1,500,000 Rp 1,800,000.00

4 Beton Bertulang Camp. 1 : 2 : 3

- Pondasi Poer Plat 120x120 t.30 cm 5.18 m3 Rp 3,485,000 Rp 18,066,240.00

- Neut Kolom 30/30 1.84 m3 Rp 3,600,000 Rp 6,609,600.00

- Cor Lantai kembali beton tebal 12 cm 2.07 m3 Rp 3,300,000 Rp 6,842,880.00

5 Cor Lantai mezzanine gudang mutu beton K.300 25.5 m3 Rp 1,100,000 Rp 28,050,000.00

I = Rp 78,468,720.00

B. Pekerjaan Rangka Baja

1 Angker kolom 0 5/8" x 60 cm 54 bh Rp 85,000 Rp 4,590,000.00

2 Tiang H.Beam 250.257.8.13 2,066.03 Kg Rp 16,000 Rp 33,056,528.80

3 Balok Utama WF.250.125.6.9 4,583.94 Kg Rp 16,000 Rp 73,343,100.54

4 Balok Pembagi WF.200.100.5,5.8 4,457.14 Kg Rp 16,000 Rp 71,314,266.06

5 Bolt/ Nut HTB - 3/4"- 3" 324 pcs Rp 7,000 Rp 2,268,000.00

6 Bolt/ Nut HTB - 1/2"- 2" 648 pcs Rp 5,200 Rp 3,369,600.00


7 Tangga besi WF200 & Siku 70.70.7 + Plat bordes 8.1 m1 Rp 1,600,000 Rp 12,960,000.00

8 Pengecatan baja dengan zincromate (Nippon paint) 1.5 peel Rp 1,000,000 Rp 1,500,000.00

9 Pasang Bondex 0.65 & Wiremess M6 255 m2 Rp 175,000 Rp 44,625,000.00

II = Rp 247,026,495.40

C. Pekerjaan Pengecatan dan lain-lain


1 Partisi ruangan uk.4m x 4m di Lt..2 (mezzanine) 96 m2 Rp 120,000 Rp 11,520,000.00

2 Plafond Gyfsum Uk. 15m x 35m 255 m2 Rp 190,000 Rp 48,450,000.00

3 Cat plafond uk.15m x 35m 255 m2 Rp 70,000 Rp 17,850,000.00

4 Cat dinding partisi 192 m2 Rp 55,000 Rp 10,560,000.00

III = Rp 88,380,000.00

D. Pekerjaan Pasangan
1 Pasang granit lantai 255 m2 Rp 200,000 Rp 51,000,000.00

IV = Rp 51,000,000.00

I + II + III + IV = Rp 464,875,215.40
k300 1065000 10% 1171500
K300 980000 10% 1078000
Pompa 4000000 2249500

102,000.00
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN ( Rp)

A. Pekerjaan Persiapan
1 Pembersihan lapangan / pembongkaran ex office/atap gudang 1.00 ls 12,000,000.00
2 Relokasi furniture, dan barang milik owner 4.00 ls 7,000,000.00
3 Direksi keet/gudang 1.00 ls 18,000,000.00
4 Air kerja 4.00 Bln 1,250,000.00
5 Listrik kerja 4.00 Bln 1,600,000.00
6 Dokumentasi 5.00 set 800,000.00
7 Keamanan 4.00 Bln 4,000,000.00
8 Bouwplank 85.00 m' 80,000.00
SUB TOTAL
B. Pekerjaan Tanah
1 Galian pondasi
- Pondasi P1 61.20 m³ 90,000.00
- Pondasi P2 112.20 m³ 90,000.00
- Pondasi P2A 8.10 m³ 90,000.00
2 Urugan tanah pondasi
- Pondasi P1 56.04 m³ 180,000.00
- Pondasi P2 103.20 m³ 180,000.00
- Pondasi P2A 6.39 m³ 180,000.00
3 Pemadatan tanah lantai & pondasi m³
SUB TOTAL
C. Pekerjaan Pondasi
1 Pondasi Raft Fondation K-225
- Pondasi P1 1.2x1.2x0.3 5.16 m³ 3,500,000.00
- Pondasi P2 9.00 m³ 3,500,000.00
- Pondasi P2A 1.71 m³ 3,500,000.00
2 Pasir urug bawah pondasi
- Pondasi P1 1.20 m³ 250,000.00
- Pondasi P2 2.10 m³ 250,000.00
- Pondasi P2A 0.45 m³ 250,000.00
3 Cerucuk galam Ø 100 mm ( Ø 100 mm L = 7 meter)
- Pondasi P1 432.00 ttk 85,000.00
- Pondasi P2 750.00 ttk 85,000.00
- Pondasi P2A 144.00 ttk 85,000.00
4 Lantai kerja di bawah pondasi
- Pondasi P1 2.40 m³ 975,000.00
- Pondasi P2 4.20 m³ 975,000.00
- Pondasi P2A 0.90 m³ 975,000.00
5 Plastik cor
SUB TOTAL
D. Pekerjaan beton lantai dasar
1 Pekerjaan Sloof Beton K-225
- Sloof S1 25/45 (Gudang) 10.02 m³ 3,500,000.00
- Sloof S2 20/30 (Office) 11.58 m³ 3,500,000.00
- Sloof S3 15/30
a. Office 3.74 m³ 3,500,000.00
b. Gudang 6.68 m³ 3,500,000.00
- Sloof S4 8/15 2.19 m³ 3,500,000.00
2 Pekerjaan Kolom Beton K-225
- Office
a. Kolom 20/40 13.92 m³ 3,500,000.00
b. Kolom 15/15 0.48 m³ 3,500,000.00
- Gudang
a. Kolom 30/30 (Pedestal) 7.24 m³ 3,500,000.00
3 Pekerjaan Kolom Baja
- Angkur 5/8" 60 cm 48.00 bh 102,000.00
- Baja WF 250 1278.72 kg 35,000.00
- Cat Zincromate 1.00 piel 1,200,000.00
4 Pasang Bondex Office 300.00 m² 150,500.00
5 Plat beton lantai dasar Gudang K-300 wires mesh 1 layer M6 mm 36.00 m³ 3,500,000.00
6 Plat beton lantai dasar Office K-225 wires mesh 2 layer M6 mm 57.00 m³ 3,500,000.00
7 Beton tangga K225 8.97 m³ 3,500,000.00
8 Floor hardener warna hijau ex sika (Gudang) 540.00 m² 69,500.00
SUB TOTAL
Beton lantai dua
1 Pekerjaan Balok Beton K-225 lantai 2
- Balok B2 20/30 10.70 m³ 3,500,000.00
- Balok B4 15/30 0.85 m³ 3,500,000.00
2 Pekerjaan Kolom beton K-225 lantai 2
- Kolom 20/40 19.32 m³ 3,700,000.00
- Kolom15/15 0.15 m³ 3,700,000.00
3 Pekerjaan Baja Lantai 2 Gudang
- Balok Baja B1 WF 200 2904.72 kg 35,000.00
- Balok Baja B3 WF 100 981.33 kg 35,000.00
- 'Bolt/ Nut HTB - 3/4"- 3" 324.00 pcs 9,000.00
- Bolt/ Nut HTB - 1/2"- 2" 648.00 pcs 7,200.00
- Cat Zincromate 1.50 piel 1,200,000.00
4 Plat beton K-225 wires mesh 2 layer M6 mmLantai 2
- Office 33.00 m³ 3,500,000.00
- Gudang 34.83 m³ 3,500,000.00
5 Pekerjaan pasang bondex
- Office 300.00 m² 150,500.00
- Gudang 232.20 m² 150,500.00
6 Ringbalk
- Ringbalk 15/30 2.21 m³ 3,700,000.00
SUB TOTAL
Beton Atas
1 Pekerjaan Kolom Beton K-225
- Kolom 20/40 1.34 m³ 3,700,000.00
- Kolom15/15 0.21 m³ 3,700,000.00
1 Pekerjaan Ringbalk Beton K-225
- Ringbalk 15/20 2.26 m³ 3,700,000.00
- Ringbalk 15/30 0.61 m³ 3,700,000.00
SUB TOTAL
E. Pekerjaan Dinding dan Beton lantai dasar
1 Pasangan bata ringan 1:5 475.00 m² 250,000.00
2 Plester/aci 1:5 950.00 m² 115,000.00
3 Beton kolom praktis 2.19 m² 3,500,000.00
4 Partis gypsum 2 muka ex elephant 9mm 105.00 m² 190,000.00
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 105.00 m² 60,000.00
6 cat dinding dalam ex vinelx 922 454.00 m² 45,000.00
7 Penebalan ban banan jendela lisplank bata ringan 1.00 ls 8,000,000.00
SUB TOTAL
Pekerjaan Dinding dan Beton lantai dua
1 Pasangan bata ringan 1:5 454.30 m² 250,000.00
2 Plester/aci 1:5 908.60 m² 115,000.00
3 Beton kolom praktis 2.19 m² 3,500,000.00
4 Partisi gypsum 2 muka ex elephant 9mm 167.60 m² 190,000.00
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 167.60 m² 60,000.00
6 cat dinding dalam ex vinelx 922 1,243.80 m² 45,000.00

Pekerjaan Dinding dan Beton Atas


1 Pasangan bata ringan 1:5 82.00 m² 250,000.00
2 Plester/aci 1:5 164.00 m² 115,000.00
SUB TOTAL
F. Pekerjaan Lantai keramik
Lantai 1
1 Granite Tile 60 x 60 cm ex dakara DKR 6002A 270.50 m² 350,000.00
2 Keramik dinding KM 30 x 30ex. Mulia T rata pintu 27.00 m² 270,000.00
3 Keramik lantai KM ex mulia 22.00 m² 305,000.00
4 Keramik tangga + step nosing area kantor 22.00 m² 215,000.00
5 Plin lantai granite dan triplek + hpl di gypsum 112.00 m' 80,000.00
6 Tali air plint lantai dipartisi bata 87.00 m' 30,000.00
Lantai 2
7 Granite Tile 60 x 60 cm ex dakara DKR 6002A 192.00 m² 350,000.00
8 Keramik dinding KM 30 x 30ex. Mulia T rata pintu 77.00 m² 270,000.00
9 Plin lantai granite dan triplek + hpl di gypsum 97.90 m' 305,000.00
10 Keramik lantai KM ex mulia 22.00 m² 215,000.00
SUB TOTAL
G. Pekerjaan Kusen, Pintu & Jendela
1 Pintu Jendela entrance
- Kusen alumunium 4" ex. Alexindo finish white coating 22.40 m' 180,000.00
- Pintu kaca temperlite 2.00 bh 7,800,000.00
floor hing ex dorma bts 84, pat fitting 24, top fiting
lockcse ex solid LC101 L 40
- Kaca Polos 8 mm ex Asahi Mas 6.00 m² 350,000.00
- Handle Pintu ex. Solid HRE 31.01 US 1.00 psg 350,000.00
Sealant white down corning 22.40 m' 65,000.00

2 Pintu P1 Mushala, fakturis dan marketing 25.00 unit


- Kusen alumunium 4" ex. Alexindo finish white coating 125.00 m' 180,000.00
- Daun pintu multiplek fin HPL ex taco 25.00 bh 2,100,000.00
- Handle Pintu ex. Solid HRE 31.01 US 25.00 psg 350,000.00
lockcse ex solid LC101 L 40 25.00 set 80,000.00
- Engsel Pintu 4"x3"x3 mm ex. Solid 25.00 bh 97,500.00
- Sealant 125.00 m' 65,000.00

3 Pintu P2 area gudang dan toilet 8.00 unit


- Kusen alumunium 4" ex. Alexindo finish white coating 40.00 m' 280,000.00
- Daun pintu multiplek fin HPL ex taco 8.00 bh 2,100,000.00
- Handle Pintu ex. Solid HRE 31.01 US 8.00 set 350,000.00
- Engsel Pintu 4"x3"x3 mm ex. Solid 24.00 bh 97,500.00
- Sealant 40.00 m' 65,000.00

4 Jendala J1 9.00 unit


- Kusen alumunium 4" ex. Alexindo finish powder coating 117.00 m' 180,000.00
- Bingkai daun jendela sedang alumunium finish powder coating 9.00 bh 1,250,000.00
- Kaca Polos 6 mm ex Asahi Mas 27.00 M2 300,000.00
- Engsel Casement ex solid 9.00 set 145,000.00
- Rambuncis ex. Solid 9.00 bh 71,000.00
.- Sealant 117.00 m' 65,000.00
SUB TOTAL
H. Pekerjaan Plafond dasar dan dua
1 Plafond gypsum t. 9 mm 475.20 m² 130,000.00
2 rangka holo 4 x 4 , 2 x4 tebal 0,5 475.20 m² 60,000.00
3 Manhole 3.00 unit 150,000.00
4 Compound sudut 97.79 m' 12,000.00
5 cat plafonf ex vinelx A 300 475.20 m² 45,000.00
SUB TOTAL
I. Pekerjaan Atap
1 Kuda-kuda baja ringan 75 345.60 m2 210,000.00
2 spandek tebal 0,35 379.50 m2 95,000.00
3 Almunium foil 379.50 m2 33,000.00
4 Nok 41.08 m' 62,000.00
5 talang bjls 60.00 m' 165,000.00
SUB TOTAL
J. Pekerjaan Sanitair & Instalasi Air
1 Monoblok ex. Toto CW 421J 4.00 bh 3,050,000.00
2 Instalasi air kotor 3" 47.82 m' 130,000.00
3 Instalasi air kotor 4 " 66.00 m' 160,000.00
4 instalasi air bersih 1.00 ls 9,000,000.00
5 Bak kontrol 4.00 bh 850,000.00
6 Pas. Kran dinding ex. Toto T23B13V7NB 6.00 bh 290,000.00
7 Kitchen zink ex. Royal singgle bow 1.00 set 500,000.00
8 Pas. Kran kitchen zink ex. T 30 AR 13 V7N 1.00 bh 375,000.00
9 Floor drain ex. Toto TX 1B 4.00 bh 340,000.00
10 Jet washer ex. Toto THX 20 NBW 4.00 bh 380,000.00
11 Waterproofing KM + tes rendam 16.03 m² 465,000.00
12 Wastafel ex. Toto LW 246 white 4.00 set 1,200,000.00
13 Urine air ex toto 57 2.00 set 2,575,000.00
14 Gate valve 5.00 bh 180,000.00
15 Biofill @ 1000 liter 2.00 unit 7,300,000.00
SUB TOTAL
K. Pekerjaan Pengecatan
1 Cat dinding luar + orange ex mowilwx wether shield 597.45 m2 75,000.00
SUB TOTAL
L. Pekerjaan Listrik lantai dasar dan dua
1 Instalasi titik lampu ex supreme 3 x 2,5 113.00 ttk 380,000.00
2 lampu downlight 10 watt LED EX Panasonic 69.00 ttk 600,000.00
3 lampu 2 x 18 LED bohlamp ex philihs 11.00 ttk 350,000.00
4 Industri lampu 15 " lamp ex philiph 33 watt 16.00 ttk 435,000.00
5 Instalasi stop kontak ex supreme 3 x 2,5 12.00 ttk 380,000.00
6 Stop kontak EX Panasonic WEJP1131-7 12.00 ttk 35,000.00
7 Panel Box mccb dann mcb ex scheider 2.00 unit 11,000,000.00
8 Instalasi TV 2.00 ttk 225,000.00
9 Outlet TV EX Panasonic WEJ2164 2.00 ttk 95,000.00
10 Instalasi telephon 5.00 ttk 200,000.00
11 Outlet telephon EX Panasonic wej2501 5.00 ttk 60,000.00
12 Saklar single ex panasonic WEJ5531 8.00 ttk 45,000.00
13 Saklar seri ex pansonic WEJ5531 11.00 ttk 52,000.00
14 Sparing AC Ø 1" dan refrigrant AC SUPPLY BY OWNER 20.00 ttk 2,300,000.00
15 Kabel tuvur 4 X 25 + BC 4 mm 8.92 m' 180,000.00
16 Arde pentanahan 1.00 unit 2,875,000.00
18 Instalasai Pompa 3X2,5 Machniery supply by owner 1.00 ttk 350,000.00
19 Stop kontak pompa 1.00 ttk 75,000.00
SUB TOTAL
M. Pekerjaan lain-lain
1 Railling dan handrailling tangga (Railling besi hollow + handrailling kayu finishign duco 33.00 m' 825,000.00
black doft) hollow 4 x 6
2 Profilan Kolom dan Tampak 33.15 m' 150,000.00
3 Railling balkon holo 4 x6 dan 2 x 4 1,2 22.00 m' 825,000.00
4 Logo kantor facia 1.00 ls 17,500,000.00
5 canopy depan gudang dan kantor ex alderon grey coloured / holo 4 x6, 4 x 4 finishing 37.80 m' 735,000.00
duco
6 perbaikan dinding yang rusak 722.00 m² 50,000.00
7 garage dor ax ashley 2.00 set 90,000,000.00
8 Folding door 30.00 m² 1,950,000.00
SUB TOTAL
N. Pagar Belakang
1 Pondasi Batu Kali 18.68 m³ 537,000.00
2 Pancang galam 170.00 ttk 85,000.00
3 lantai kerja 1.12 m³ 925,000.00
4 Pas Bata 77.00 m² 285,000.00
5 sloof 20/30 1.12 m³ 3,500,000.00
6 Kolom 20/30 1.12 m³ 3,500,000.00
7 Ring balk 15/20 0.56 m³ 3,500,000.00
SUB TOTAL
JUMLAH
PPN 10%
JUMLAH KESELURUHAN
PEMBULATAN
JUMLAH

12,000,000.00
28,000,000.00
18,000,000.00
5,000,000.00
6,400,000.00
4,000,000.00
16,000,000.00
6,800,000.00
96,200,000.00

5,508,000.00
10,098,000.00
729,000.00

10,087,200.00
18,576,000.00
1,150,200.00

46,148,400.00

18,060,000.00
31,500,000.00
5,985,000.00

300,000.00
525,000.00
112,500.00

36,720,000.00
63,750,000.00
12,240,000.00

2,340,000.00
4,095,000.00
877,500.00

176,505,000.00

35,063,437.50
40,530,000.00

13,072,500.00
23,380,000.00
7,654,500.00

48,720,000.00
1,680,000.00

25,326,000.00

4,896,000.00
44,755,200.00
1,200,000.00
45,150,000.00
126,000,000.00
199,500,000.00
31,383,333.33
37,530,000.00
685,840,970.83

37,450,000.00
2,975,000.00

71,484,000.00
555,000.00
101,665,179.00
34,346,529.00
2,916,000.00
4,665,600.00
1,800,000.00

115,500,000.00
121,905,000.00

45,150,000.00
34,946,100.00

8,177,000.00
583,535,408.00

4,958,000.00
777,000.00

8,362,000.00
2,257,000.00
16,354,000.00

118,750,000.00
109,250,000.00
7,665,000.00
19,950,000.00
6,300,000.00
20,430,000.00
8,000,000.00
290,345,000.00

113,575,000.00
104,489,000.00
7,665,000.00
31,844,000.00
10,056,000.00
55,971,000.00

20,500,000.00
18,860,000.00
362,960,000.00

94,675,000.00
7,290,000.00
6,710,000.00
4,730,000.00
8,960,000.00
2,610,000.00

67,200,000.00
20,790,000.00
29,859,500.00
4,730,000.00
247,554,500.00

4,032,000.00
15,600,000.00

2,100,000.00
350,000.00
1,456,000.00

-
22,500,000.00
52,500,000.00
8,750,000.00
2,000,000.00
2,437,500.00
8,125,000.00

-
11,200,000.00
16,800,000.00
2,800,000.00
2,340,000.00
2,600,000.00

-
21,060,000.00
11,250,000.00
8,100,000.00
1,305,000.00
639,000.00
7,605,000.00
205,549,500.00

61,776,000.00
28,512,000.00
450,000.00
1,173,480.00
21,384,000.00
113,295,480.00

72,576,000.00
36,052,500.00
12,523,500.00
2,546,960.00
9,900,000.00
133,598,960.00

12,200,000.00
6,216,600.00
10,560,000.00
9,000,000.00
3,400,000.00
1,740,000.00
500,000.00
375,000.00
1,360,000.00
1,520,000.00
7,453,950.00
4,800,000.00
5,150,000.00
900,000.00
14,600,000.00
79,775,550.00

44,808,750.00
44,808,750.00

42,940,000.00
41,400,000.00
3,850,000.00
6,960,000.00
4,560,000.00
420,000.00
22,000,000.00
450,000.00
190,000.00
1,000,000.00
300,000.00
360,000.00
572,000.00
46,000,000.00
1,605,600.00
2,875,000.00
350,000.00
75,000.00
175,907,600.00

27,225,000.00

4,972,500.00
18,150,000.00
17,500,000.00
27,783,000.00

36,100,000.00
180,000,000.00
58,500,000.00
370,230,500.00
10,031,160.00
14,450,000.00
1,036,740.00
21,945,000.00
3,922,800.00
3,922,800.00
1,961,400.00
57,269,900.00
3,685,879,518.83
368,587,951.88
4,054,467,470.72
4,054,460,000.00
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION

VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN

A. Pekerjaan Persiapan
1 Pembersihan lapangan / pembongkaran ex office/atap gudang 1.00 1.00 ls -
2 Relokasi furniture, dan barang milik owner 1.00 4.00 ls -
3 Bongkaran plate lantai gudang 0.00 450.00 m²
4 Direksi keet/gudang 1.00 1.00 ls -
5 Air kerja 4.00 5.00 Bln -
6 Listrik kerja 4.00 5.00 Bln -
7 Photo proyek 5.00 5.00 set -
8 Keamanan 4.00 5.00 Bln -
9 Bouwplank 85.00 85.00 m' -
SUB TOTAL -
B. Pekerjaan Tanah
1 Galian pondasi 67.50 m³
- Pondasi P1 61.20 0.00 m³ -
- Pondasi P2 112.20 0.00 m³ -
- Pondasi P2A 8.10 0.00 m³ -
2 Urugan tanah pondasi 20.32 m³
- Pondasi P1 56.04 0.00 m³ -
- Pondasi P2 103.20 0.00 m³ -
- Pondasi P2A 6.39 0.00 m³ -
3 Pemadatan tanah lantai & pondasi 0.00 51.97 m² -
SUB TOTAL -
C. Pekerjaan Pondasi
1 Pondasi Raft Fondation K-225 13.50 m³
- Pondasi P1 1.2x1.2x0.3 5.16 0.00 m³ -
- Pondasi P2 9.00 0.00 m³ -
- Pondasi P2A 1.71 0.00 m³ -
2 Pasir urug bawah pondasi 1.90 m³
- Pondasi P1 1.20 0.00 m³ -
- Pondasi P2 2.10 0.00 m³ -
- Pondasi P2A 0.45 0.00 m³ -
3 Cerucuk galam Ø 100 mm ( Ø 100 mm L = 7 meter) 750.00 ttk
- Pondasi P1 432.00 0.00 ttk -
- Pondasi P2 750.00 0.00 ttk -
- Pondasi P2A 144.00 0.00 ttk -
4 Lantai kerja di bawah pondasi 0.78 m³
- Pondasi P1 2.40 0.00 m³ -
- Pondasi P2 4.20 0.00 m³ -
- Pondasi P2A 0.90 0.00 m³ -
5 Plastik cor 0.00 82.81 -
SUB TOTAL -
D. Pekerjaan beton lantai dasar
1 Pekerjaan Sloof Beton K-225 10.20
- Sloof S1 25/45 (Gudang) 10.02 0.00 m³ -
- Sloof S2 20/30 (Office) 11.58 0.00 m³ -
- Sloof S3 15/30
a. Office 3.74 0.00 m³ -
b. Gudang 6.68 0.00 m³ -
- Sloof S4 8/15 2.19 0.00 m³ -
2 Pekerjaan Kolom Beton K-225 5.76
- Office
a. Kolom 20/40 13.92 0.00 m³ -
b. Kolom 15/15 0.48 0.00 m³ -
- Gudang
a. Kolom 30/30 (Pedestal) 7.24 0.00 m³ -
3 Pekerjaan Kolom Baja
- Angkur 5/8" 60 cm 48.00 0.00 bh -
- Baja WF 250 1278.72 0.00 kg -
- Cat Zincromate 1.00 0.00 piel -
4 Pasang Bondex Office 300.00 0.00 m² -
5 Plat beton lantai dasar Gudang K-300 wires mesh 1 layer M6 mm 36.00 86.60 m³ -
6 Plat beton lantai dasar Office K-225 wires mesh 2 layer M6 mm 57.00 m³ -
7 Beton tangga K225 8.97 3.30 m³ -
8 Floor hardener warna hijau ex sika (Gudang) 525.00 465.00 m² -
SUB TOTAL -
Beton lantai dua
1 Pekerjaan Balok Beton K-225 lantai 2 14.30 m³
- Balok B2 20/30 10.70 0.00 m³ -
- Balok B4 15/30 0.85 0.00 m³ -
2 Pekerjaan Kolom beton K-225 lantai 2 m³
- Kolom 20/40 19.32 0.00 m³ -
- Kolom15/15 0.15 0.00 m³ -
3 Pekerjaan Baja Lantai 2 Gudang 4875.00 kg
- Balok Baja B1 WF 200 2904.72 0.00 kg -
- Balok Baja B3 WF 100 981.33 0.00 kg -
- 'Bolt/ Nut HTB - 3/4"- 3" 324.00 0.00 pcs -
- Bolt/ Nut HTB - 1/2"- 2" 648.00 0.00 pcs -
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION

VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN

- Cat Zincromate 1.50 0.00 piel -


4 Plat beton K-225 wires mesh 2 layer M6 mmLantai 2 47.50 m³
- Office 33.00 0.00 m³ -
- Gudang 34.83 0.00 m³ -
5 Pekerjaan pasang bondex
- Office 300.00 0.00 m² -
- Gudang 232.20 0.00 m² -
6 Ringbalk
- Ringbalk 15/30 2.21 0.00 m³ -
SUB TOTAL -
Beton Atas
1 Pekerjaan Kolom Beton K-225
- Kolom 20/40 1.34 0.00 m³ - -
- Kolom15/15 0.21 0.00 m³ - -
2 Pekerjaan Ringbalk Beton K-225
- Kolom 15/20 2.26 0.00 m³ - -
- Kolom15/30 0.61 0.00 m³ - -
SUB TOTAL -
E. Pekerjaan Dinding dan Beton lantai dasar
1 Pasangan bata ringan 1:5 475.00 475.00 m² -
2 Plester/aci 1:5 950.00 950.00 m² -
3 Beton kolom praktis 2.19 2.19 m² -
4 Partis gypsum 2 muka ex elephant 9mm 105.00 105.00 m² -
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 105.00 105.00 m² -
6 cat dinding dalam ex vinelx 922 454.00 454.00 m² -
7 Penebalan ban banan jendela lisplank bata ringan 1.00 1.00 ls -
SUB TOTAL -
Pekerjaan Dinding dan Beton lantai dua
1 Pasangan bata ringan 1:5 454.30 454.30 m² - -
2 Plester/aci 1:5 908.60 908.60 m² - -
3 Beton kolom praktis 2.19 2.19 m² - -
4 Partisi gypsum 2 muka ex elephant 9mm 167.60 167.60 m² - -
5 rangka holo 4 x 4 , 2 x4 tebal 0,5 167.60 167.60 m² - -
6 cat dinding dalam ex vinelx 922 1,243.80 1,243.80 m² - -

Pekerjaan Dinding dan Beton Atas


1 Pasangan bata ringan 1:5 82.00 0.00 m² - -
2 Plester/aci 1:5 164.00 0.00 m² - -
SUB TOTAL -
F. Pekerjaan Lantai keramik
Lantai 1
1 Granite Tile 60 x 60 cm ex dakara DKR 6002A 270.50 270.50 m² -
2 Keramik dinding KM 30 x 30ex. Mulia T rata pintu 27.00 27.00 m² -
3 Keramik lantai KM ex mulia 22.00 22.00 m² -
4 Keramik tangga + step nosing area kantor 22.00 22.00 m² -
5 Plin lantai granite dan triplek + hpl di gypsum 112.00 112.00 m' -
6 Tali air plint lantai dipartisi bata 87.00 87.00 m' -
Lantai 2
7 Granite Tile 60 x 60 cm ex dakara DKR 6002A 192.00 192.00 m² -
8 Keramik dinding KM 30 x 30ex. Mulia T rata pintu 77.00 77.00 m² -
9 Plin lantai granite dan triplek + hpl di gypsum 97.90 97.90 m' -
10 Keramik lantai KM ex mulia 22.00 22.00 m² -
SUB TOTAL -
G. Pekerjaan Kusen, Pintu & Jendela
1 Pintu Jendela entrance
- Kusen alumunium 4" ex. Alexindo finish white coating 22.40 22.40 m' -
- Pintu kaca temperlite 2.00 2.00 bh -
floor hing ex dorma bts 84, pat fitting 24, top fiting
lockcse ex solid LC101 L 40
- Kaca Polos 8 mm ex Asahi Mas 6.00 6.00 m² -
- Handle Pintu ex. Solid HRE 31.01 US 1.00 1.00 psg -
Sealant white down corning 22.40 22.40 m' -

2 Pintu P1 Mushala, fakturis dan marketing 25.00 25.00 unit -


- Kusen alumunium 4" ex. Alexindo finish white coating 125.00 125.00 m' -
- Daun pintu multiplek fin HPL ex taco 25.00 25.00 bh -
- Handle Pintu ex. Solid HRE 31.01 US 25.00 25.00 psg -
lockcse ex solid LC101 L 40 25.00 25.00 set -
- Engsel Pintu 4"x3"x3 mm ex. Solid 25.00 25.00 bh -
- Sealant 125.00 125.00 m' -

3 Pintu P2 area gudang dan toilet 8.00 8.00 unit -


- Kusen alumunium 4" ex. Alexindo finish white coating 40.00 40.00 m' -
- Daun pintu multiplek fin HPL ex taco 8.00 8.00 bh -
- Handle Pintu ex. Solid HRE 31.01 US 8.00 8.00 set -
- Engsel Pintu 4"x3"x3 mm ex. Solid 24.00 24.00 bh -
- Sealant 40.00 40.00 m' -
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION

VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN

4 Jendala J1 9.00 9.00 unit -


- Kusen alumunium 4" ex. Alexindo finish powder coating 117.00 117.00 m' -
- Bingkai daun jendela sedang alumunium finish powder coating 9.00 9.00 bh -
- Kaca Polos 6 mm ex Asahi Mas 27.00 27.00 M2 -
- Engsel Casement ex solid 9.00 9.00 set -
- Rambuncis ex. Solid 9.00 9.00 bh -
.- Sealant 117.00 117.00 m' -
SUB TOTAL -
H. Pekerjaan Plafond dasar dan dua
1 Plafond gypsum t. 9 mm 475.20 475.20 m² -
2 rangka holo 4 x 4 , 2 x4 tebal 0,5 475.20 475.20 m² -
3 Manhole 3.00 3.00 unit -
4 Compound sudut 97.79 97.79 m' -
5 cat plafonf ex vinelx A 300 475.20 475.20 m² - -
SUB TOTAL -
I. Pekerjaan Atap
1 Kuda-kuda baja ringan 75 345.60 345.60 m2 -
2 spandek tebal 0,35 379.50 379.50 m2 -
3 Almunium foil 379.50 379.50 m2 -
4 Nok 41.08 41.08 m' -
5 talang bjls 60.00 60.00 m' -
SUB TOTAL -
J. Pekerjaan Sanitair & Instalasi Air
1 Monoblok ex. Toto CW 421J 4.00 4.00 bh -
2 Instalasi air kotor 3" 47.82 47.82 m' -
3 Instalasi air kotor 4 " 66.00 66.00 m' -
4 instalasi air bersih 1.00 1.00 ls -
5 Bak kontrol 4.00 4.00 bh -
6 Pas. Kran dinding ex. Toto T23B13V7NB 6.00 6.00 bh -
7 Kitchen zink ex. Royal singgle bow 1.00 1.00 set -
8 Pas. Kran kitchen zink ex. T 30 AR 13 V7N 1.00 1.00 bh -
9 Floor drain ex. Toto TX 1B 4.00 4.00 bh -
10 Jet washer ex. Toto THX 20 NBW 4.00 4.00 bh -
11 Waterproofing KM + tes rendam 16.03 16.03 m² -
12 Wastafel ex. Toto LW 246 white 4.00 4.00 set -
13 Urine air ex toto 57 2.00 2.00 set -
14 Gate valve 5.00 5.00 bh -
15 Biofill @ 1000 liter 2.00 0.00 unit -
SUB TOTAL -
K. Pekerjaan Pengecatan
1 Cat dinding luar + orange ex mowilwx wether shield 597.45 294.80 m2 -
SUB TOTAL -
L. Pekerjaan Listrik lantai dasar dan dua
1 Instalasi titik lampu ex supreme 3 x 2,5 113.00 113.00 ttk -
2 lampu downlight 10 watt LED EX Panasonic 69.00 69.00 ttk -
3 lampu 2 x 18 LED bohlamp ex philihs 11.00 11.00 ttk -
4 Industri lampu 15 " lamp ex philiph 33 watt 16.00 16.00 ttk -
5 Instalasi stop kontak ex supreme 3 x 2,5 12.00 12.00 ttk -
6 Stop kontak EX Panasonic WEJP1131-7 12.00 12.00 ttk -
7 Panel Box mccb dann mcb ex scheider 2.00 2.00 unit -
8 Instalasi TV 2.00 2.00 ttk -
9 Outlet TV EX Panasonic WEJ2164 2.00 2.00 ttk -
10 Instalasi telephon 5.00 5.00 ttk -
11 Outlet telephon EX Panasonic wej2501 5.00 5.00 ttk -
12 Saklar single ex panasonic WEJ5531 8.00 8.00 ttk -
13 Saklar seri ex pansonic WEJ5531 11.00 11.00 ttk -
14 Sparing AC Ø 1" dan refrigrant AC SUPPLY BY OWNER 20.00 20.00 ttk -
15 Kabel tuvur 4 X 25 + BC 4 mm 8.92 8.92 m' -
16 Arde pentanahan 1.00 1.00 unit -
18 Instalasai Pompa 3X2,5 Machniery supply by owner 1.00 1.00 ttk -
19 Stop kontak pompa 1.00 1.00 ttk -
SUB TOTAL -
M. Pekerjaan lain-lain
1 Railling dan handrailling tangga (Railling besi hollow + handrailling kayu finishign duco 33.00 33.00 m' -
black doft) hollow 4 x 6
2 Profilan Kolom dan Tampak 33.15 33.15 m' -
3 Railling balkon holo 4 x6 dan 2 x 4 1,2 22.00 22.00 m' -
4 Logo kantor facia 1.00 1.00 ls -
5 canopy depan gudang dan kantor ex alderon grey coloured / holo 4 x6, 4 x 4 finishing 37.80 37.80 m' -
duco
6 perbaikan dinding yang rusak 722.00 722.00 m² -
7 garage dor ax ashley 2.00 2.00 set -
8 Folding door 30.00 30.00 m² -
SUB TOTAL -
N. Pagar Belakang
1 Pondasi Batu Kali 18.68 0.00 m³ -
2 Pancang galam 170.00 0.00 ttk -
RENCANA ANGGARAN BIAYA
REHAB KIMIA FARMA TRADING & DISTRIBUTION

VOLUME VOL.KONSU
NO URAIAN PEKERJAAN SATUAN HARGA SATUAN ( Rp) JUMLAH
KOREKSI LTAN

3 lantai kerja 1.12 0.00 m³ -


4 Pas Bata 77.00 0.00 m² -
5 sloof 20/30 1.12 0.00 m³ -
6 Kolom 20/30 1.12 0.00 m³ -
7 Ring balk 15/20 0.56 0.00 m³ -
SUB TOTAL -
JUMLAH -
PPN 10% = [F] × 10% -
JUMLAH KESELURUHAN = [F] + [G] -
PEMBULATAN = [H] -