ESTIMASI RENCANA ANGGARAN BIAYA

LOKASI : BUARAN J014 (RENOVASI FASADE)

PROYEK : ALFAMART REGULER
LINGKUP PEKERJAAN : SIPIL
LUAS BANGUNAN : 239.28 M2
TANGGAL : 01 OKTOBER 2020
WAKTU PELAKSANAAN : 21 hari

Harga Satuan SAT Harga TOTAL TOTAL HARGA

Volume
NO. JENIS PEKERJAAN Satuan Material Upah Material Upah Upah
a b c d=axb e=axc f=d+e
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi dan pembuangan puing Ls 1.00 - 12,000,000 - 12,000,000 12,000,000
sub-total 12,000,000
III PEKERJAAN PASANGAN
1 Perbaikan bocoran total Ls 1.00 - 3,750,000 - 3,750,000 3,750,000
2 Hanging Locker Multiplek 9mm lapis HPL TACO Scandinavian Walnut (TH1205) SBO Unit 1.00
3 Drop box area kasir HPL Taco TH 869 LU Bleached Legno Logs m2 16.70 350,000 225,000 5,844,300 3,757,050 9,601,350
4 Partisi gypsum 9mm satu sisi ex. Knauf/Aplus + rangka hollow 35x35 ** Drop chiler m2 6.76 75,000 30,000 507,000 202,800 709,800
5 Partisi gypsum 9mm double ex. Knauf/Aplus + rangka hollow galvanis 35x35 ----> (Lihat Gambar)* sekat chiler m2 5.67 125,000 37,500 708,750 212,625 921,375
6 Drop boc chiler ACP red glossy Seven/alucobond, list kuning 5cm, LED strip putih m2 12.04 370,000 270,000 4,454,800 3,250,800 7,705,600
sub-total 22,688,125
IV PEKERJAAN FINISHING
1 Cat dinding dalam ex. Avitek Interior SW * all Lt 1 m2 146.05 10,000 8,250 1,460,451 1,204,872 2,665,323
2 Cat plafond ex. Avitek Interior * all Lt 1 m2 187.86 10,000 8,250 1,878,600 1,549,845 3,428,445
sub-total 6,093,768
V PEKERJAAN AREA TERBUKA
PEKERJAAN FINISHING
1 Cat dinding luar tampak depan ex. Avitex Eksterior SW Ting Ting m2 38.76 12,000 6,000 465,115 232,558 697,673
sub-total 697,673
VI PEKERJAAN TAMBAHAN
1 Aspalt shandseet (Batu Pecah 0,5 cm) max 2 cm Padat m2 88.20 100,000 55,000 8,820,000 4,851,000 13,671,000
2 Cat Garis Parkir ex. Nippon warna kuning traffic coat TFK 108 WB m2 6.84 50,000 15,000 342,000 102,600 444,600
3 Bongkar pasang tulisan UKM Ls 1.00 - 750,000 - 750,000 750,000
4 Servis + cat folldinggate 2 muka Ls 1.00 - - - - -
5 Plafond GRC 4mm u/ dibawah kanopi m2 22.50 85,000 30,000 1,912,500 675,000 2,587,500
6 Wastafel portable + asesoris unit 1.00 750,000 225,000 750,000 225,000 975,000
7 Instalasi air bersih u/ wastafel pipa pvc 1/2 inch m1 35.30 12,000 7,500 423,600 264,750 688,350
8 Perbaikan keramik teras + sales setara existing 50 % m2 93.93 85,000 45,000 7,984,050 4,226,850 12,210,900
9 Ps. Rumah brangkas model tanam cor keliling + tutup plat bordes + gembok unit 1.00 350,000 375,000 350,000 375,000 725,000
10 List plank GRC 6mm + cat u/ kanopi m1 11.50 45,000 12,000 517,500 138,000 655,500
11 Perbaikan dinding bergelombang & retak Ls 1.00 - 750,000 - 750,000 750,000
12 Tutup plat besi u/ dibawah tangga uk. 0.15x0.65 m Ls 1.00 150,000 75,000 150,000 75,000 225,000
13 Ps. bata u/ area depan uk. 0.94 x 2.1 m2 1.89 95,000 30,000 179,550 56,700 236,250
14 Plester aci dinding bata m2 3.78 35,000 25,000 132,300 94,500 226,800
15 Perbaikan keramik KM/WC uk. 20x20 m2 3.40 85,000 30,000 289,000 102,000 391,000
16 Perbaikan instalasi air kotor pipa 1" di bawah meja processing ke floor drain KM/WC m' 2.60 35,000 7,500 91,000 19,500 110,500
17 Rangka besi hollow 20x20x1,8mm kg 16.27 18,000 5,000 292,860 81,350 374,210
sub-total 35,021,610
VII PEKERJAAN ME
1 Bongkar lampu LED unit
2 Ps. Lampu downlight LED unit
3 Ps. Lampu LED strip putih m1
4 Ps. Lampu LED strip merah m2
5 Instalasi paralel m1
6 Instalasi induk m1
sub-total

SUB TOTAL (Rp).............................. 76,501,176

PEMBULATAN (Rp).............................. 76,501,000
PPN 10% (Rp).............................. 7,650,100
GRAND TOTAL (Rp).............................. 84,151,100