RENCANA ANGGARAN BIAYA

( Penawaran )

Proyek : Pembangunan Bandara Sepinggan

Item : Direksi Keet

No. Uraian Unit Qty Harga Satuan Harga

I PENDAHULUAN
1 Perizinan / administrasi LS 1.00 18,000,000.00 18,000,000.00
2 Penyiapan lahan m2 756.00 1,500.00 1,134,000.00
3 Listrik dan air kerja LS 1.00 21,500,000.00 21,500,000.00

II STRUKTUR
1 Galian Pondasi m3 32.44 65,000.00 2,108,860.00
2 Lean Concrete m3 1.44 1,100,000.00 1,586,200.00
3 Pasir Urug m3 2.60 250,000.00 650,000.00
4 Tanah urug m3 20.81 35,000.00 728,350.00
5 Pondasi Beton K225
6 Bekisting m2 52.00 151,724.50 7,889,673.79
7 Pengecoran + pembesian K-225 m3 7.49 2,835,544.18 21,232,554.79
8 Angkur Pcs 104.00 126,370.00 13,142,480.00
9 Plat Strip Pcs 26.00 250,000.00 6,500,000.00
10 Plat Lantai K225 wiremesh M6 m3 5.73 2,835,544.18 16,258,726.75
11 WF 250x125x6x9 kg 4,617.60 22,500.00 103,896,000.00

III FINISHING
1 Pasangan bata 1 : 4 m2 82.72 99,112.54 8,198,589.14
2 GRC t = 4 mm m2 223.52 78,125.00 17,462,578.13
3 Gypsum t = 9 mm m2 523.32 110,000.00 57,564,760.00
4 Partisi double Gypsum tinggi = 1,5 m m2 25.20 197,834.31 4,985,424.52
5 Screed Lantai m2 651.60 45,000.00 29,322,000.00
6 Keramik 40 x 40 polished m2 612.00 195,000.00 119,340,000.00
7 Keramik 40 x 40 unpolished m2 18.00 195,000.00 3,510,000.00
8 Keramik 30 x 30 unpolished m2 21.60 210,000.00 4,536,000.00
9 Penutup Atap Zinchalum ( trimdeck colorbound ) m2 781.00 200,424.99 156,531,919.96
10 Pas. Nok spandek colourbond tebal 0.45 mm m' 30.00 180,871.34 5,426,140.07
11 Pas. Flashing tebal 0.45 mm m' 81.00 180,871.34 14,650,578.19
12 Listplank GRC tinggi 30 cm m' 112.20 175,000.00 19,635,000.00
13 Plafond Gypsum + rangka metal m2 630.00 128,000.00 80,640,000.00
14 List Plafond ( 7 cm ) m' 284.00 21,000.00 5,964,000.00
15 Kusen Aluminium m' 253.33 136,000.00 34,452,880.00
16 Kunci dan Penggantung -
P1
Lever Handle Unit 7.00 265,387.48 1,857,712.39
Hinges Unit 21.00 124,938.91 2,623,717.17
Cylinder Unit 7.00 149,926.70 1,049,486.87
Lock Case Unit 7.00 168,021.30 1,176,149.08
Door Closer Unit 7.00 401,527.82 2,810,694.72

P2
Lever Handle Unit 4.00 265,387.48 1,061,549.94
Hinges Unit 12.00 124,938.91 1,499,266.95
Cylinder Unit 4.00 149,926.70 599,706.78
Lock Case Unit 4.00 168,021.30 672,085.19
Door Closer Unit 4.00 401,527.82 1,606,111.27
PJ
Lever Handle Unit 4.00 265,387.48 1,061,549.94
Hinges Unit 12.00 124,938.91 1,499,266.95
Cylinder Unit 4.00 149,926.70 599,706.78
Lock Case Unit 4.00 168,021.30 672,085.19
Door Closer Unit 4.00 401,527.82 1,606,111.27

J2
Hinges Unit 68.00 124,938.91 8,495,846.08
Arms Stay Unit 34.00 54,283.80 1,845,649.32
Rambuncis unit 34.00 54,283.80 1,845,649.32

J3 Hinges Unit 6.00 124,938.91 749,633.48

Arms Stay Unit 3.00 54,283.80 162,851.41
Rambuncis unit 3.00 54,283.80 162,851.41

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 m2 64.16 229,500.00 14,724,261.00
J3 m2 5.62 229,500.00 1,290,708.00
Pj m2 7.36 229,500.00 1,689,854.40

19 Plesteran + aci m2 105.84 78,000.00 8,255,520.00

20 Cat Interior m2 1,745.04 25,000.00 43,626,000.00
21 Cat Exterior m2 223.52 30,000.00 6,705,630.00
22 Cat list plafond m2 19.88 25,000.00 497,000.00

902,893,370.21

Dibuat Oleh,
CV. Mitra Kalimantan Abadi

Sam Ferry Awan

Back Up Quantity

Nama Proyek
Item

No. Uraian Dimensi Pengurang

Panjang Lebar Jumlah Luas Dimensi Jumlah Luas Luas Bersih
Uraian
Panjang Lebar
2 Gypsum Board 9 mm
a. keliling bangunan 102 3.2 1 326.4 J2 1.85 2.04 17 64.158
b. Sekat Horizontal 1 12 3.2 2 76.8 P1 2.15 0.9 7 13.545
c. Sekat Horizontal 2 4.5 3.2 1 14.4 PJ pintu 2.15 1.9 1 4.085
d. Sekat Horizontal 3 6 3.2 4 76.8 PJ jendela 2.08 3.7 1 7.696
e. Sekat Vertikal 1 6 3.2 1 19.2
f. Sekat Vertikal 2 7 3.2 1 22.4
g. Sekat Vertikal 3 6 3.2 1 19.2
h. Sekat Vertikal 4 7.5 3.2 2 48
i. Sekat Vertikal 5 3 3.2 1 9.6
612.8 89.484 523.316

Gypsum 1/2 partisi

3 a. Horizontal 3 1.2 2 7.2
b. vertikal 3 1.2 5 18
c. 0
d. 0
e. 0
f. 0
g. 0
h. 0

25.2 0 25.2

1. GRC
a. keliling bangunan 102 3.2 1 326.4 J2 1.85 2.04 17 64.158
P1 2.15 0.9 4 7.74
PJ pintu 2.15 1.9 1 4.085
PJ jendela 2.08 3.7 1 7.696
bata 6 3.2 1 19.2

326.4 102.88 223.521

4,5,6 Pasangan bata

a. Horizontal 1 6 3.2 2 38.4 P2 2.15 0.8 4 6.88
b. Horizontal 2 2 3.2 2 12.8
c. Vertikal 1 3 3.2 4 38.4

89.6 6.88 82.72

keramik dinding kamar mandi 20 / 20

a. Horizontal 1 2 1.5 4 12 P2 2.15 0.8 4 6.88
b. Vertikal 1 1.5 1.5 8 18

30 6.88 23.12
Keterangan Gambar
 Dimensi Luas Jumlah Luas Total
No. Uraian Panjang Lebar

1. Keramik 40 x 40 dalam gedung 30 21 630 1 630

2. Keramik 40 x 40 kanopi 3 6 18 1 18
3. Keramik 30 x 30 kamar mandi 6 3 18 1 18
4. Keramik 30 x 30 bak mandi 1.2 0.75 0.9 4 3.6
 Pengurang
Uraian Dimensi Luas Jumlah Luas Luas Bersih
Panjang Lebar

Kamar Mandi 6 3 18 1 18 612

18
18
3.6
 Dimensi
No. Uraian Luas Total
Panjang Lebar Luas SF
Gedung 31 22 682 1.1 750.2
kanopi 7 4 28 1.1 30.8
710 781
Item : Kusen

No. Uraian Dimensi

Keliling Jumlah Total Keliling
Panjang Lebar

1. P1 2.15 0.9 5.2 7 36.4

P2 2.15 0.8 5.1 4 20.4
PJ pintu 3.8 2.15 8.1 1 8.1
PJ jendela 2.08 3.54 11.24 1 11.24
J2 2.04 1.85 9.63 17 163.71
J3 3.04 1.85 13.48 1 13.48

253.33