RENCANA ANGGARAN BIAYA

PROYEK : PT. MITRA KARYA FOODINDO

PEKERJAAN : SIPIL
LOKASI : PARUNG – BOGOR

NO URAIAN VOLUME SAT HARGA SATUAN

A. PEKERJAAN PERSIAPAN
1 Direksi keet 1.00 Unit 15,000,000
2 Uizet Bowplank 1.00 ls 4,000,000
3 Pembersihan lahan 1.00 ls 7,500,000
4 Mob Demob 1.00 ls 10,000,000
Sub Total
B. PEKERJAAN TANAH
1 Galian tanah 129.60 m3 135,000
2 Bor strauss Ø4” panjang 4 m’ 288.00 m1 175,000
3 Urug pasir t = 5 cm 68.34 m3 325,000
4 Pemadatan 1366.80 m2 22,500
5 Urug kembali + buang galian 129.60 m3 40,000
6 Tambah urug tanah 349.70 m3 142,500
7 Urug Split 5/7 207.90 m3 357,000
8 Pipa venting dia.6” 387.00 m1 425,000
9 Saluran keliling bangunan U-ditch 40 (40x60) 145.00 m1 497,500
10 Galian Saluran U Ditch 145.00 m1 90,000
Sub Total
C. PEKERJAAN BETON DAN PEMBESIAN
1 Rabatan lantai kerja Sitemix 1 : 3 : 5 2.30 m3 850,000
2 Bor strauss Ø300 panjang 4 m’
- Sitemix 20.45 m3 1,150,000
- Besi beton 8D13 2760.58 kg 15,500
- Besi beton Ø8 - 150 378.78 kg 15,500
3 Pondasi Footplate PC1 800 x 1600
- Readymix K300 18.43 m3 1,200,000
- Begisting 69.12 m2 185,000
- Besi beton Ø16 - 150 1181.79 kg 15,500
- Besi beton Ø16 - 150 1393.90 kg 15,500
4 Sloof S1 200 x 500
- Readymix K300 52.90 m3 1,200,000
- Begisting 529.00 m2 185,000
- Besi beton 10D13 5513.66 kg 15,500
- Besi beton Ø8 - 150 1531.06 kg 15,500
5 Kolom Pedestal 300 x 400
- Readymix K300 12.96 m3 1,200,000
- Begisting 151.20 m2 185,000
- Besi beton 10D16 2159.03 kg 15,500
- Besi beton Ø8 - 150 387.77 kg 15,500
- Grouting 0.22 m2 550,000
6 Retaining wall 1 150 x 1500
- Readymix K300 45.45 m3 1,200,000
- Begisting 606.00 m2 185,000
- Besi beton 4D13 841.84 kg 15,500
- Wiremesh M8 double 606.00 m2 85,000
7 Retaining wall 2 150 x 900
- Readymix K300 5.67 m3 1,200,000
- Begisting 75.60 m2 185,000
- Besi beton 4D13 175.04 kg 15,500
- Wiremesh M8 double 75.60 m2 85,000
8 Retaining wall 3 150 x 700
- Readymix K300 6.51 m3 1,200,000
- Begisting 86.80 m2 185,000
- Besi beton 4D13 258.39 kg 15,500
- Wiremesh M8 double 86.80 m2 85,000
9 Lantai Dasar t = 7 cm
 - Readymix K250 11.34 m3 1,200,000
- Begisting 7.98 m2 185,000
- Wiremesh M8 single 162.00 m2 85,000
- Plastik Cor 162.00 m2 3,500
10 Lantai Dasar t = 10 cm
- Readymix K250 59.40 m3 1,200,000
- Begisting 16.20 m2 185,000
- Wiremesh M8 single 594.00 m2 85,000
- Plastik Cor 594.00 m2 3,500
11 Lantai Dasar t = 15 cm
- Readymix K300 82.80 m3 1,200,000
- Begisting 14.10 m2 185,000
- Wiremesh M8 double 1104.00 m2 85,000
- Plastik Cor 552.00 m2 3,500
12 Lantai Dasar t = 20 cm
- Readymix K350 75.60 m3 1,200,000
- Begisting 15.60 m2 185,000
- Wiremesh M8 double 756.00 m2 85,000
- Plastik Cor 378.00 m2 3,500
13 Kolom Praktis 120 x 120
- Sitemix 2.58 m3 1,150,000
- Begisting 86.02 m2 185,000
- Besi beton 4D12 681.80 kg 15,500
- Besi beton Ø8 - 150 265.14 kg 15,500
14 Ring balok 120 x 200
- Sitemix 11.71 m3 1,150,000
- Begisting 312.32 m2 185,000
- Besi beton 4D12 1732.91 kg 15,500
- Besi beton Ø8 - 150 918.98 kg 15,500
15 Lantai II office t = 12.5 cm
- Readymix K250 32.55 m3 1,200,000
- Begisting 10.62 m2 185,000
- Wiremesh M8 single 260.38 m2 132,500
- Bondek 260.38 m2 115,000
- Dowel Ø13 275.06 kg 15,500
16 Lantai II utility t = 12.5 cm
- Readymix K250 12.82 m3 1,200,000
- Begisting 3.95 m2 185,000
- Wiremesh M8 double 205.14 m2 85,000
- Bondek 102.57 m2 115,000
- Dowel Ø13 175.04 kg 15,500
Sub Total
D. PEKERJAAN PASANGAN
1 Pasangan dinding 1/2 bata 1263.80 m2 130,000
2 Plesteran dinding t 2527.60 m2 97,500
e
3 Pengecatan r 2527.60 m2 25,000
m
4 Pintu utama (PU) 1.00 unit 5,600,000
5 Pintu SD2 (Aluminium) 2.00 unit 5,600,000
6 Pintu SD3 (Aluminium) 17.00 unit 5,600,000
7 Pintu SD4 (Toilet) 12.00 unit 1,200,000
8 Pintu utility (Baja) 3.00 unit 6,000,000
9 Jendela W3 (Aluminium) 17.00 unit 3,000,000
10 Jendela W4 (Aluminium) 7.00 unit 3,000,000
11 Bouven BV (Aluminium) 13.00 unit 640,000
12 Closed Jongkok 14.00 unit 325,000
13 Keran 14.00 set 35,000
14 Wastafel 15.00 set 1,450,000
15 Instalasi pipa air bersih 1.00 ls 2,250,000
16 Pipa drainage produksi
- PVC Dia. 6inch + accessories 120.00 m1 125,000
- PVC Dia. 8inch + accessories 25.00 m1 155,000
- PVC Dia. 10inch + accessories 16.00 m1 490,000
17 Floordrain SS304 9.00 unit 67,500
18 Gutter SS304 78.00 m1 165,000
19 Biotank Cap 10m3 (Include Instalasi) 1.00 ls 47,500,000
Sub Total
G. PEKERJAAN FINISHING
1 Plafon Office (gyptile)
- Lantai 1 252.00 m2 285,000
- Lantai 2 252.00 m2 285,000
2 Plafon Produksi (kalsiboard) 261.00 m2 125,000
3 Finishing Floor
- Granit tile 473.00 m2 215,000
- Floor hardener netral 1443.00 m2 65,000
- Coating PU thk 3mm 670.00 m2 85,000
- Coating PU thk 6mm 228.00 m2 120,000
- Coating PU thk 9mm 82.00 m2 155,000
4 Keramik Dinding 378.28 m2 230,000
5 Partisi kalsiboard
- Partisi 114.80 m2 185,000
- Pengecatan 229.60 m2 25,000
Sub Total
TOTAL
DITAWAR

Terbilang = Tiga Milyar Lima Ratus Ribu Rupiah.

Note
Pembayaran
1 Down Payment (DP) 20 %
2 Pembayaran berikutnya progres
3 Retensi 5% 180 hari kalender
Hal lain
1 Volume dan item pekerjaan tidak mengikat,akan dihitung sesuai volume lapangan,
Bila mana terjadi perbedaan ,akan dijadikan kerja tambah/kurang
2 Hal lain yang berkaitan dengan kontrak kerja akan dibicaraka bersama.

Jakarta, 21 Februari 2022

Dibuat
Kontraktor
TOTAL HARGA

15,000,000
4,000,000
7,500,000
10,000,000
36,500,000

17,496,000
50,400,000
22,210,500
30,753,000
5,184,000
49,832,250
74,220,300
164,475,000
72,137,500
13,050,000
499,758,550

1,958,400

23,515,200
42,788,967
5,871,053

22,118,400
12,787,200
18,317,685
21,605,474

63,480,000
97,865,000
85,461,659
23,731,489

15,552,000
27,972,000
33,465,001
6,010,490
118,800

54,540,000
112,110,000
13,048,568
51,510,000

6,804,000
13,986,000
2,713,069
6,426,000

7,812,000
16,058,000
4,005,006
7,378,000
 13,608,000
1,476,300
13,770,000
567,000

71,280,000
2,997,000
50,490,000
2,079,000

99,360,000
2,608,500
93,840,000
1,932,000

90,720,000
2,886,000
64,260,000
1,323,000

2,967,552
15,912,960
10,567,895
4,109,737

13,468,800
57,779,200
26,860,067
14,244,234

39,057,000
1,965,163
34,500,350
29,943,700
4,263,393

15,385,500
730,288
17,436,900
11,795,550
2,713,069
1,615,907,619

164,294,000
246,441,000
63,190,000
5,600,000
11,200,000
95,200,000
14,400,000
18,000,000
 51,000,000
21,000,000
8,320,000
4,550,000
490,000
21,750,000
2,250,000

15,000,000
3,875,000
7,840,000
607,500
12,870,000
47,500,000
815,377,500

71,820,000
71,820,000
32,625,000

101,695,000
93,795,000
56,950,000
27,360,000
12,710,000
87,004,400

21,238,000
5,740,000
582,757,400
3,550,301,069
3,500,000,000