RENCANA ANGGARAN BIAYA

( Penawaran )
Proyek : Pembangunan Bandara Sepinggan
Item : Direksi Keet
No.

Uraian

I
1
2
3

PENDAHULUAN
Perizinan / administrasi
Penyiapan lahan
Listrik dan air kerja

II
1
2
3
4
5
6
7
8
9
10
11

STRUKTUR
Galian Pondasi
Lean Concrete
Pasir Urug
Tanah urug
Pondasi Beton K225
Bekisting
Pengecoran + pembesian K-225
Angkur
Plat Strip
Plat Lantai K225 wiremesh M6
WF 250x125x6x9

III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

Unit

Qty

Harga Satuan

Harga

1.00
756.00
1.00

18,000,000.00
1,500.00
21,500,000.00

18,000,000.00
1,134,000.00
21,500,000.00

m3
m3
m3
m3

32.44
1.44
2.60
20.81

65,000.00
1,100,000.00
250,000.00
35,000.00

2,108,860.00
1,586,200.00
650,000.00
728,350.00

m2
m3
Pcs
Pcs
m3
kg

52.00
7.49
104.00
26.00
5.73
4,617.60

151,724.50
2,835,544.18
126,370.00
250,000.00
2,835,544.18
22,500.00

7,889,673.79
21,232,554.79
13,142,480.00
6,500,000.00
16,258,726.75
103,896,000.00

82.72
223.52
523.32
25.20
651.60
612.00
18.00
21.60
781.00
30.00
81.00
112.20
630.00
284.00
253.33

99,112.54
78,125.00
110,000.00
197,834.31
45,000.00
195,000.00
195,000.00
210,000.00
200,424.99
180,871.34
180,871.34
175,000.00
128,000.00
21,000.00
136,000.00

8,198,589.14
17,462,578.13
57,564,760.00
4,985,424.52
29,322,000.00
119,340,000.00
3,510,000.00
4,536,000.00
156,531,919.96
5,426,140.07
14,650,578.19
19,635,000.00
80,640,000.00
5,964,000.00
34,452,880.00
-

7.00
21.00
7.00
7.00
7.00

265,387.48
124,938.91
149,926.70
168,021.30
401,527.82

1,857,712.39
2,623,717.17
1,049,486.87
1,176,149.08
2,810,694.72

LS
m2
LS

FINISHING
Pasangan bata 1 : 4
m2
GRC t = 4 mm
m2
Gypsum t = 9 mm
m2
Partisi double Gypsum tinggi = 1,5 m
m2
Screed Lantai
m2
Keramik 40 x 40 polished
m2
Keramik 40 x 40 unpolished
m2
Keramik 30 x 30 unpolished
m2
Penutup Atap Zinchalum ( trimdeck colorbound ) m2
Pas. Nok spandek colourbond tebal 0.45 mm
m'
Pas. Flashing tebal 0.45 mm
m'
Listplank GRC tinggi 30 cm
m'
Plafond Gypsum + rangka metal
m2
List Plafond ( 7 cm )
m'
Kusen Aluminium
m'
Kunci dan Penggantung
P1
Lever Handle
Unit
Hinges
Unit
Cylinder
Unit
Lock Case
Unit
Door Closer
Unit
P2
Lever Handle
Hinges
Cylinder
Lock Case
Door Closer

Unit
Unit
Unit
Unit
Unit

4.00
12.00
4.00
4.00
4.00

265,387.48
124,938.91
149,926.70
168,021.30
401,527.82

1,061,549.94
1,499,266.95
599,706.78
672,085.19
1,606,111.27

Lever Handle
Hinges
Cylinder
Lock Case
Door Closer

Unit
Unit
Unit
Unit
Unit

4.00
12.00
4.00
4.00
4.00

265,387.48
124,938.91
149,926.70
168,021.30
401,527.82

1,061,549.94
1,499,266.95
599,706.78
672,085.19
1,606,111.27

Hinges
Arms Stay
Rambuncis

Unit
Unit
unit

68.00
34.00
34.00

124,938.91
54,283.80
54,283.80

8,495,846.08
1,845,649.32
1,845,649.32

Hinges
Arms Stay
Rambuncis

Unit
Unit
unit

6.00
3.00
3.00

124,938.91
54,283.80
54,283.80

749,633.48
162,851.41
162,851.41

17 Daun Pintu rangka kayu lapis multipleks

unit

13.00

1,200,000.00

15,600,000.00

18 Kaca clear Glass 5mm + rangka aluminium

J2
J3
Pj

m2
m2
m2

64.16
5.62
7.36

229,500.00
229,500.00
229,500.00

14,724,261.00
1,290,708.00
1,689,854.40

19 Plesteran + aci
20 Cat Interior

m2
m2

105.84
1,745.04

78,000.00
25,000.00

8,255,520.00
43,626,000.00

PJ

J2

J3

21 Cat Exterior
22 Cat list plafond

m2
m2

223.52
19.88

30,000.00
25,000.00

6,705,630.00
497,000.00

902,893,370.21

Dibuat Oleh,
CV. Mitra Kalimantan Abadi

Sam Ferry Awan

Back Up Quantity
Nama Proyek
Item
No.

Uraian

2
a.
b.
c.
d.
e.
f.
g.
h.
i.

Gypsum Board 9 mm
keliling bangunan
Sekat Horizontal 1
Sekat Horizontal 2
Sekat Horizontal 3
Sekat Vertikal 1
Sekat Vertikal 2
Sekat Vertikal 3
Sekat Vertikal 4
Sekat Vertikal 5

Gypsum 1/2 partisi

3 a. Horizontal
b. vertikal
c.
d.
e.
f.
g.
h.

Dimensi
Panjang Lebar

102
12
4.5
6
6
7
6
7.5
3

3
3

Jumlah

3.2
3.2
3.2
3.2
3.2
3.2
3.2
3.2
3.2

1.2
1.2

1
2
1
4
1
1
1
2
1

2
5

Luas

326.4
76.8
14.4
76.8
19.2
22.4
19.2
48
9.6
612.8

Pengurang
Dimensi
Uraian
Panjang Lebar
J2
P1
PJ pintu
PJ jendela

1.85
2.15
2.15
2.08

Jumlah

2.04
0.9
1.9
3.7

17
7
1
1

GRC
a. keliling bangunan

102

3.2

326.4

J2
P1
PJ pintu
PJ jendela
bata

1.85
2.15
2.15
2.08
6

2.04
0.9
1.9
3.7
3.2

17
4
1
1
1

326.4
4,5,6

Pasangan bata
a. Horizontal 1
b. Horizontal 2
c. Vertikal 1

6
2
3

3.2
3.2
3.2

2
2
4

1.5
1.5

4
8

64.158
13.545
4.085
7.696

89.484

523.316

25.2

38.4
12.8
38.4

12
18

30

64.158
7.74
4.085
7.696
19.2

102.88

P2

2.15

0.8

89.6

keramik dinding kamar mandi 20 / 20

a. Horizontal 1
2
b. Vertikal 1
1.5

Luas Bersih

7.2
18
0
0
0
0
0
0
25.2

1.

Luas

6.88

6.88

P2

2.15

0.8

223.521

82.72

6.88

6.88

23.12

Keterangan Gambar

No.

1.
2.
3.
4.

Dimensi
Panjang Lebar

Uraian

Keramik
Keramik
Keramik
Keramik

40
40
30
30

x
x
x
x

40
40
30
30

dalam gedung
kanopi
kamar mandi
bak mandi

30
3
6
1.2

21
6
3
0.75

Luas

Jumlah

630
18
18
0.9

Luas Total

1
1
1
4

630
18
18
3.6

Uraian

Kamar Mandi

Pengurang
Dimensi
Luas
Panjang Lebar
6

Jumlah

18

Luas

Luas Bersih

18

612
18
18
3.6

No. Uraian
Gedung
kanopi

Dimensi
Panjang Lebar
Luas
SF
31
22
682
7
4
28
710

Luas Total
1.1
1.1

750.2
30.8
781

Item :

Kusen

No.

Uraian

1.

P1
P2
PJ pintu
PJ jendela
J2
J3

Dimensi
Panjang Lebar
2.15
2.15
3.8
2.08
2.04
3.04

0.9
0.8
2.15
3.54
1.85
1.85

Keliling
5.2
5.1
8.1
11.24
9.63
13.48

Jumlah Total Keliling

7
4
1
1
17
1

36.4
20.4
8.1
11.24
163.71
13.48
253.33