RENCANA ANGGARAN BIAYA

PERBAIKAN PLAFON LOBBY KANTOR

PT PURI PANCA PUJIBANGUN

Surabay, 23 Desember 2019

No. Jenis Pekerjaan Vol./Sat [Link] Jumlah Total
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pembongkaran plafon yang rusak 3.00 lembar - -
2 Pembersihan plafon gypsum dan atap seng - - -
Sub total I - -
II PEKERJAAN PENAMBALAN SENG
1 Pengecekan atap seng yang berlubang - - -
2 Pemasangan Lakban Seng - - -
Sub total II - -
III PEKERJAAN PLAFON
1 Urug pasir alas pondasi t : 5 cm 0.85 m3 189,760.00 161,296.00
2 Pas, pondasi batu kali 6.10 m3 525,000.00 3,202,500.00
Sub total III 3,363,796.00 5,004,746.00
IV [Link] BERTULANG / STRUKTUR
1 Beton pondasi poer 1.800 m3 2,195,000.00 3,951,000.00
2 Beton sloof
- Uk. 15 x 30 0.64 m3 2,168,000.00 1,390,230.00
3 Beton kolom
- Uk. 30 x 30 ( K1 ) 1.80 m3 2,200,000.00 3,960,000.00
- Uk. 15 x 15 ( Kpr ) 0.45 m3 1,786,500.00 803,925.00
4 Beton balok konstruksi
- Uk. 30 x 25 1.07 m3 2,386,000.00 2,550,037.50
5 Beton lantai
- Tangga 2.57 m3 2,350,000.00 6,039,500.00
- Beton lantai kerja 2.10 m3 390,000.00 819,000.00
Sub total IV 19,513,692.50 24,518,438.50
V PEKERJAAN DINDING
1 Pas. Dinding bata ruangan 57.00 m2 38,400.00 2,188,800.00
2 Plester & aci 114.00 m2 34,700.00 3,955,800.00
Sub total V 6,144,600.00 30,663,038.50
VI PEKERJAAN LANTAI
1 [Link] Ruang Tamu Uk. 30 x 30 11.24 m2 86,620.00 973,608.80
2 [Link] Ruang Tidur 1 Uk. 30 x 30 9.00 m2 86,620.00 779,580.00
3 [Link] Ruang Tidur 2 Uk. 30 x 30 11.63 m2 86,620.00 1,006,957.50
4 [Link] Ruang Dapur Uk. 30 x 30 3.00 m2 86,620.00 259,860.00
5 [Link] Ruang Makan Uk.30 x 30 10.85 m2 86,620.00 939,393.90
6 [Link] Teras Depan Uk.30 x 30 4.00 m2 86,620.00 346,480.00
7 [Link] KM/WC Uk.20 x 20 4.50 m2 80,300.00 361,350.00
Sub total VI 4,667,230.20 35,330,268.70
VIII PEKERJAAN PLAFOND
1 Pas. Rgk pipa holow + Pas Gypsum 54.21 m2 65,000.00 3,523,650.00
Sub total VIII 3,523,650.00 38,853,918.70
IX [Link] & Acc
A. Lantai Bawah
1 Instalasi lampu penerangan 3.00 titik 175,000.00 525,000.00
2 Instalasi stop kontak 3.00 titik 165,000.00 495,000.00
Sub total A 1,020,000.00 39,873,918.70
B Acc. Pekerjaan Listrik
1 Saklar tunggal broco 2.00 bh 9,500.00 19,000.00
2 Saklar ganda broco 2.00 bh 12,500.00 25,000.00
3 Stop kontak broco 3.00 bh 15,500.00 46,500.00
4 Lampu Biasa 3.00 bh 55,000.00 165,000.00
Sub total B 255,500.00 40,129,418.70
 X PEK. SANITARY & INST. AIR
1 Pas. Closet
- Closet duduk KM / WC 1.00 bh 1,750,000.00 1,750,000.00
2 Pembuatan bak kontrol ( 40 x 40 x 60 ) 2.00 bh 95,000.00 190,000.00
3 Pas. Kran tembok
- Kran KM / WC + tempat cuci + taman 3.00 bh 96,000.00 288,000.00
4 Pas. Pipa [Link] bersih PVC 1/2" 12.00 m' 12,000.00 144,000.00
5 Pas. Pipa [Link] bersih PVC 1 1/4" 10.00 m' 15,000.00 150,000.00
6 Pas. Pipa air kotor PVC 4" 9.00 m' 56,000.00 504,000.00
7 Pntu WC ( PVC ) 1.00 unit 550,000.00 550,000.00
8 Knee drat dia.1/2" 3.00 bh 7,500.00 22,500.00
9 Knee drat dia. 1 1/4" 4.00 bh 9,000.00 36,000.00
10 Tee dia.1 1/4" 3.00 bh 5,000.00 15,000.00
11 Vlok sock dia.1 1/4" - 1/2" 4.00 bh 6,000.00 24,000.00
12 Knee dia.4" 3.00 bh 10,000.00 30,000.00
SUB TOTAL X 3,703,500.00 43,832,918.70
XI PEKERJAAN PENGECATAN /
FINISHING
1 Pengecatan dinding Vinilex 114.00 m2 25,500.00 2,907,000.00
2 Pengecatan plafond [Link] 54.21 m2 25,500.00 1,382,355.00
3 Finishing politur daun pintu ( kuas ) 6.20 m2 62,500.00 387,500.00
4 Finishing politur daun Jendela ( kuas ) 5.10 m2 62,500.00 318,750.00
5 Finishing politur kusen ( kuas ) 22.00 m' 53,000.00 1,166,000.00
SUB TOTAL XI 6,161,605.00 49,994,523.70
TOTAL PEKERJAAN BANGUNAN BARU 49,994,523.70
Dibulatkan 49,994,000.00

Luas Bangunan Lantai I 52.21 m2

Total Biaya Pekerjaan Lantai I 49,994,000.00
Harga per m2 957,556.02

PEKERJAAN LANTAI II
Jakarta, 9 Juni 2008
No. Jenis Pekerjaan Vol./Sat [Link] Jumlah Total
1 2 3 4 5 6
I [Link] BERTULANG / STRUKTUR
1 Beton kolom
- Uk. 30 x 30 ( K2 ) 2.52 m3 2,200,000.00 5,544,000.00
- Uk. 15 x 15 ( Kpr ) 0.47 m3 1,786,500.00 844,121.25
2 Beton balok konstruksi
- Uk. 20 x 30 2.07 m3 2,300,000.00 4,761,000.00
3 Beton lantai
- Beton pelat lantai t = 12 cm 4.86 m3 2,350,000.00 11,421,000.00
Sub total I 22,570,121.25 22,570,121.25
II PEKERJAAN DINDING
1 Pas. Dinding bata ruangan 113.75 m2 38,400.00 4,368,000.00
2 Plester & aci 227.50 m2 34,700.00 7,894,250.00
Sub total II 12,262,250.00 34,832,371.25
III PEKERJAAN LANTAI
1 [Link] Ruang Tidur 1 Uk. 30 x 30 9.00 m2 86,620.00 779,580.00
2 [Link] Ruang Tidur 2 Uk. 30 x 30 4.50 m2 86,620.00 389,790.00
3 [Link] Ruang keluarga Uk. 30 x 30 4.50 m2 86,620.00 389,790.00
4 [Link] balkon Uk.20 x 20 11.75 m2 80,300.00 943,525.00
5 [Link] Tangga Uk.30 x 30 8.40 m2 86,620.00 727,608.00
Sub total III 3,230,293.00 38,062,664.25
IV PEKERJAAN KUSEN, PINTU, JENDELA
( Kamper Samarinda )
1 Pek. Kusen 0.34 m3 9,000,000.00 3,064,500.00
2 Daun pintu
- Pintu ( Teakwood ) 3.00 unit 450,000.00 1,350,000.00
- Pntu WC ( PVC ) 2.00 unit 550,000.00 1,100,000.00
3 Daun Jendela
- J1 4.00 unit 350,000.00 1,400,000.00
- J1A 1.00 unit 400,000.00 400,000.00
4 Loster 16.00 unit 55,000.00 880,000.00
5 Pas. kunci pintu ruangan 3.00 bh 105,000.00 315,000.00
6 Pas. kunci pintu WC 2.00 bh 62,500.00 125,000.00
7 Pas. Grendel tanam p. 60 cm 3.00 bh 35,000.00 105,000.00
8 Pas. Engsel pintu ruangan ( 5" ) 3.00 psg 9,500.00 28,500.00
Sub total IV 8,768,000.00 46,830,664.25
V PEKEJAAN PLAFOND
1 Pas. Rangka pipa holow + Pas Gypsum 29.75 m2 65,000.00 1,933,750.00
Sub total V 1,933,750.00 48,764,414.25
VI [Link] & Acc
A. Lantai Bawah
1 Instalasi lampu penerangan 7.00 titik 175,000.00 1,225,000.00
2 Instalasi stop kontak 5.00 titik 165,000.00 825,000.00
Sub total A 2,050,000.00 50,814,414.25
B Acc. Pekerjaan Listrik
1 Saklar tunggal broco 2.00 bh 12,000.00 24,000.00
2 Saklar ganda broco 3.00 bh 12,500.00 37,500.00
3 Stop kontak broco 5.00 bh 15,500.00 77,500.00
4 Lampu Biasa 7.00 bh 55,000.00 385,000.00
Sub total B 524,000.00 51,338,414.25
VII PEK. SANITARY & INST. AIR
1 Pas. Closet jongkok 2.00 bh 225,000.00 450,000.00
2 Pas. Kran tembok
- Kran KM / WC 2.00 bh 96,000.00 192,000.00
3 Pas. Pipa [Link] bersih PVC 1/2" 15.00 m' 12,000.00 180,000.00
4 Pas. Pipa [Link] bersih PVC 1 1/4" 8.00 m' 15,000.00 120,000.00
5 Pas. Pipa air kotor PVC 4" 12.00 m' 56,000.00 672,000.00
6 Knee drat dia.1/2" 4.00 bh 7,500.00 30,000.00
7 Knee drat dia. 1 1/4" 3.00 bh 9,000.00 27,000.00
8 Tee dia.1 1/4" 4.00 bh 5,000.00 20,000.00
9 Vlok sock dia.1 1/4" - 1/2" 4.00 bh 6,000.00 24,000.00
10 Knee dia.4" 3.00 bh 10,000.00 30,000.00
SUB TOTAL VII 1,745,000.00 53,083,414.25
VIII PEKERJAAN PENGECATAN /
FINISHING
1 Pengecatan dinding vinilex 227.50 m2 25,500.00 5,801,250.00
2 Pengecatan plafond [Link] 29.75 m2 25,500.00 758,625.00
3 Finishing politur daun pintu ( kuas ) 9.30 m2 62,500.00 581,250.00
4 Finishing politur daun Jendela ( kuas ) 11.90 m2 62,500.00 743,750.00
5 Finishing politur kusen ( kuas ) 25.60 m' 53,000.00 1,356,800.00
SUB TOTAL VIII 9,241,675.00 62,325,089.25
IX PEKERJAAN RAILLING, TERALIS
& PAGAR BESI
1 Pas. Railling besi
- RL. Tangga 5.00 m' 350,000.00 1,750,000.00
- RL. Void 3.00 m' 350,000.00 1,050,000.00
SUB TOTAL IX 1,750,000.00 64,075,089.25
X PEKERJAAN ATAP
1 Pek. Atap
a. Pasang Rangka Atap Atap baja ringan 77.36 m2 125,000.00 9,669,750.00
b. Pasang sopi -sopi baru 13.75 m2 49,600.00 682,000.00
c. Beton bertulang untuk sopi - sopi 1.07 m2 1,686,500.00 1,797,134.40
2 Pas. Gentengpres beton 77.358 m2 61,700.00 4,772,988.60
3 Pas. Nok genteng pres beton 4.500 m' 76,000.00 342,000.00
Sub total X 17,263,873.00 81,338,962.25
TOTAL PEKERJAAN LANATI II 81,338,962.25
Dibulatkan 81,338,000.00

Luas Bangunan Lantai II 34.00

Total Biaya Pekerjaan Lantai II 81,338,000.00
Harga per m2 2,392,294.12

Luas Bangunan Lantai I dan Lantai II 86.21

Total Biaya Pekerjaan Lantai I dan Lantai II 131,332,000.00
Harga per m2 1,523,396.36
 RENCANA ANGGARAN BIAYA
PERBAIKAN PLAFON LOBBY KANTOR
PT PURI PANCA PUJIBANGUN

No. Bahan dan Uraian Pekerjaan Jenis Satuan Ukuran Harga (Rp.) Jumlah (Rp.)
1 Pemasangan Gypsum
-    Gypsum Board Alpus 9 mm (1,20 x 2,40 m)/lmbr Lmbr 3 @60.000 180,000
-    Sekrup Gypsum Drywall “FULECO” (2,5 cm / 1 ich) pack 1 35,000 35,000
2 Pendempulan
-    Cornice (lem dempul) Compound “A Plus” kg 5 @10.000 50,000
3 Penggosokan
-    Amplas Halus Halus meter 1 10,000 10,000
4 Pengecetan
-    Cat Paragon Putih kg 2 @30.000 60,000
-    Kuas Roll Merk “ACE” pc 1 35,000 35,000
5 Penambalan Seng Bocor
-    Lakban Seng “PERFEKT band” m 1 9,000 9,000
6 Biaya Tukang (1 orang) hari 1 100,000 100,000
JUMLAH Rp479,000.00

Surabaya, 23 Desember 2019

PT. Puri Panca Pujibangun PT. Puri Panca Pujibangun
Dipersiapkan Oleh, Disetujui Oleh,

Adrian Lazuardi Hidayati Nuriyah

Spv. Umum & Personalia Manager Umum & Personalia