RENCANA ANGGARAN BIAYA PELAKSANAAN

PEMBANGUNAN GEDUNG TMC KAB. SEMARANG

TAHUN 2020

No uraian pekerjan vol sat harga jumlah

A pekerjaan persiapan
A1 Pembersihan lokasi 62.00 m2 350,000.00 21,700,000.00
A2 Pasang Rireksikeet dan gudang 1.00 ls 16,000,000.00 16,000,000.00
A3 Pek pagar pengaman area kerja 60.00 m2 90,000.00 5,400,000.00
A4 Pek persiapan listrik & air kerja 1.00 ls 5,000,000.00 5,000,000.00
A5 Alat bantu kerja 1.00 ls 15,000,000.00 15,000,000.00
A6 Transport tenaga kerja 16.00 orang 4,000,000.00 64,000,000.00
A7 Keamanan 3 bln 2.00 bln 12,000,000.00 24,000,000.00
total
D Pekerjaan lafond

D2 Pek plafond gypsum standard lt2 179.00 m2 180,000.00 32,220,000.00

D2.1 Pek plafond gypsum lantai 52.00 m2 100,000.00 5,200,000.00
d2.2 Drop ceilling 24.00 m1 50,000.00 1,200,000.00
total
E I Pekerjaan Dinding
E1 Pas Wallpaper 72.00 m2 140,000.00 10,080,000.00
e1.1 Pek. Perbaikan plaster aci 72.00 m3 90,000.00 6,480,000.00

e1.3 finish sekoneng/opening pintu & jendel 62.00 m1 20,000.00 1,240,000.00

e1.4 Pek partiisi 2 muka rangka holo 40.00 m2 190,000.00 7,600,000.00
e1.5 Partisi 1 muka rangka hollo 30.00 m2 90,000.00 2,700,000.00
e1.6 Back droop partisi panel finish hpl 40.00 m2 800,000.00 32,000,000.00
total
F pengecatan
f1 cat dinding lantai 1 107.20 m2 42,000.00 4,502,400.00

f1.2 cat plafond lt1 52.00 m2 45,000.00 2,340,000.00

total
G pek panel ACP & reling tgga
g1 cover acp dak depan 45.00 m2 750,000.00 33,750,000.00
g2 cover acp kolom 33.60 m2 750,000.00 25,200,000.00
g3 tampak depan 25.00 m2 750,000.00 18,750,000.00
g4 tampak samping 37.00 m2 750,000.00 27,750,000.00
g5 reling hollo balkon 5.00 m1 350,000.00 1,750,000.00
g6 reling tangga naik ke lt 2 8.00 m1 350,000.00 2,800,000.00
g7 reling jembatan penyambung gedung s 6.00 m1 350,000.00 2,100,000.00
total
H pekerjaan pintu & jendela
h1 frameles pintu 2.00 bh 6,500,000.00 13,000,000.00
h2 kusen pintu 5.00 bh 660,000.00 3,300,000.00
h3 pintu kaca tempered 6.00 bh 6,000,000.00 36,000,000.00
h4 daun pintu 4.00 bh 2,000,000.00 8,000,000.00
h5 kusen aluminium jendela 65.00 m1 120,000.00 7,800,000.00
h6 daun jendela 7.00 bh 650,000.00 4,550,000.00
h7 pek kaca tempered 12mm 35.40 m2 800,000.00 28,320,000.00
h8 pek kaca 5mm 25.00 m2 180,000.00 4,500,000.00
total
I pekerjaan plumbing
i1 saluran pembuangan air kotor wavin 4" 189.00 m1 60,000.00 11,340,000.00
1. saluran floor drain 40,00 -
2. saluran closet ke septiktang 45,00 -
 No uraian pekerjan vol sat harga jumlah
3. saluran roof drain 94,00 -
4. saluran washtafel 10,00 -
i2 saluran air bersih 38.00 m1 25,000.00 950,000.00
i3 pek closet duduk setara toto 2.00 bh 3,000,000.00 6,000,000.00
i4 pek washtafel setara toto 3.00 bh 1,200,000.00 3,600,000.00
i5 kran air bersih 6.00 bh 200,000.00 1,200,000.00
i6 florrdrain 3.00 bh 150,000.00 450,000.00
i7 roof drain 7.00 bh 200,000.00 1,400,000.00
total
J pekerjaan ME
j1 instalasi lampu lt 1 30.00 ttk 225,000.00 6,750,000.00
j2 instalasi lampu lt 2 72.00 ttk 225,000.00 16,200,000.00
j3 instalasi stop kontak lt 1 20.00 ttk 250,000.00 5,000,000.00
j4 instalasi stop kontak lt 2 8.00 ttk 250,000.00 2,000,000.00
j5 instalasi kabel data lt 1 11.00 ttk 400,000.00 4,400,000.00
j6 instalasi kabel data lt 2 2.00 ttk 400,000.00 800,000.00
j7 instalasi telphon lt 1 11.00 ttk 350,000.00 3,850,000.00
j8 instalasi telphon lt 2 2.00 ttk 350,000.00 700,000.00
j9 instalasi AC lt 1 10.00 ttk 450,000.00 4,500,000.00
j10 instalasi AC lt 2 4.00 ttk 450,000.00 1,800,000.00
j11 pek pipa refrigren 140.00 m1 75,000.00 10,500,000.00
j12 lampu downlight LED lt 1 20.00 bh 140,000.00 2,800,000.00
j13 lampu tiang depan lt 1 10.00 bh 250,000.00 2,500,000.00
j14 lampu downlight LED lt 2 57 bh 140,000.00 7,980,000.00
j15 lampu spot light 16.00 bh 250,000.00 4,000,000.00
j16 stop kontak lantai 14 bh 500,000.00 7,000,000.00
j17 stop kontak 14.00 bh 70,000.00 980,000.00
j18 saklar 22 bh 70,000.00 1,540,000.00
j19 panel lt 1 2.00 bh 7,000,000.00 14,000,000.00
j20 panel lt 2 1.00 bh 5,000,000.00 5,000,000.00
j21 kabel tovur 4*16mm 30.00 m1 250,000.00 7,500,000.00
j22 grounding panel 1.00 unit 7,000,000.00 7,000,000.00
j23 penangkal petir 1.00 unit 4,000,000.00 4,000,000.00
j24 kebersihan/buang sampah ke luar lokas 1.00 ls 2,500,000.00 2,500,000.00
total
grand total 622,472,400.00
Belum termasuk mebeler dan aspal

Jakarta 27 September 2019

Dwi Haryanto