RENCANA ANGGARAN BIAYA

Proiect : Pembangunan Kantor Pemuda Demokrat Indonesia Bersatu {pDlB}Jobsite : Blok K, Teluk Jambe - Karawang Barat

No. URAIAN PEKERIMN )Al VOLUME HARGA SATUAN ]UMLAH HARGA/D n1

BOBOT

I. PEKER]AAI{ PERSIAPAN

aqLe-riq ls _ r.qqq1.000

1,600,000 3,600,000 a.u4q9p-q!{qe!:', pglqqto(4rt ruggrlgtr$@! lap,qlcen * ls 3,7s0,000 3,750,000 0.182Pasano ttowolank m' 74.000 2?.5AA 1.665.000 0.081

Sub lumlah 9.015.000 U.TJO

II. PEKER]AAN PONDASIP,qrcarqbsjp_! lqlz9,: jtq m 840.00 186,500 1s6,660,000 7 EOI

_b- eqolcr-ll .p3 !!4 ng beto n ttk 140.00 45.000 5,300 000 o io5

Galian Tanah balok sloof 20x45 m3 2B.BO 15,250 439.200 - 0121u ruga n pasjr_ba wa h _pelS@qqf 63 6.50 18s,000 1,202.s00 U.U5ULantai kela balok sloof & p-i!g clp p2 47.50 38,s00 1.828.7s0 0.089elle, lqp rqlqq g qqA?o 63 B.10 2,854,420

"8,nueu1.119

urLroan tanan kembali m 11.60 7-850 91.060 0.004Sub Jumlah t89.642.312 9.179

III. PEKERJAAf{ STRUKTUR BETON BERTULANGqs _B,qlslgru4qr a04q m3 45.70 581 146 163.6s8.393 7.92Iq9{ !q!et 3!sp,rytq ri

1i233.00 JOI 146 t18,r77.833 ,fio

Lantai cor beton dengan floqr deck 79.20 290.531 23-010.Oss 1.114l-l Cor tanqqa beton p3 RRN 3.227.220 ?8 3qq q?6 1.375

Sub Jumlah 333.245.8r7 t6.129

.P_4!qtqe!_4!!d![s ba!a_{]gla!- spesie lpc:4ps 62 968.00 B5-s00 83 73? nfln 4 0{?

z q?-s-q!gqn h9!s!,!_e{ulqlg l- t3_L!I slool4r.1-1q_ m3 14.30 2,8s4,420 40.818.206 1.976lgt_slssll51e5 4.20 2,375,403 9,976.693 0.483Cor Kolom praktis 15/15 ml 6,80 7 t85 50? 14 A6R ?1 ? fi 7)nCor Kolom struktur 15/_40 6',13 28.80 3,580,149 103,108,297 4.991

J Plesteran dindlno cliaci I : 4 rt12 1.936.00 21.608 41.833.088 2.025Sub lumlah 294.336.498 t4.246

Y. PEKERJAAN PINTU & JEI{DELA1 lel Kq!9n pirtluljeluglq jlc!]u!r!!q

Kusen Ptnru PUI Atumn + t€ca tempellite 12-mm lq(p unit 4.00 6,928, i50 27,712.600 I.JTI[Stg41ftlF PlllLltnll !q!r.ryU!LpQ!91 untt 15.00 1,078,320 16,I74,800 0.783[s99! .P!!u P_2 [Unry_c_P]lq!,( U_q.cprg! ie{'g!qp !q! unit 23.00 212,s00 4,887,500 0.237

I Bq!tgEq4!!q!q!l{! mr 1,600.00 8s.000 136.000.000 6.583Kaca temperlite 5mm dark blue m2 400.00 650.000 250 00n ono L2.584

Sub Jumlah 444,774.900 1.528

vI. PEKERJA.AN PLAFONDI 8g!g_le_plCQ!-o qes! hSllS\+'lql4o

Bs lska clllu( lElclE -9yplln_bss.jglern 62 534.00 3s,503 18,958,854 e91S(pola rangka 61 x 61)Ssrqkarn&&Ls&49R.q xluw_q,(psla 01x9 lL Jy1 2 66.00 32,292 2,131,2s0

Praronc pagran daram gypsum board 9 mn qgpxq$ m2 s34.00 28,21s 1s.066.s83 4.729Plafond GRC fiberflat 4 mm KM/WC !!:|2

m'66.00 27.328 1,803.633 0_087

q List plaford gypsq5 baggqlhi4q s cm 468.00 13.2s0 5.201.O00 0.300E List plafond kavu 3/3 KM/WC m r42.00 1 | 5t' 447 a0.n o o))

Sub Jumlah 44.608,621I I.LJy

1.. :::: :iii : _'r ti :utr ; I "..:-. . !-.,t,".-"

,l.,

PEKERJAAN LANTAILantpl uF_eA Srq4it 60 x 6-Q cm

_ry3{!r3,_ !SQ! qlEnSlIqtGraq! llnpcjlqLe$4 iC ?q i 20;m - -ryq!q,_!c49!qqf!Ldeff _

_crqlit €Q x 90 snlludilS tqUWE\^I-qt!q,

-qq{ejqlul q m-enqiitat

craq! leqsqa q lolqp-i 60 i_oqqrt',_qqrffi{srq _ _menqkilat

gr,._ry12 816.0i .-Eryoti 191,760,0ac 9.281

m2 80.0( 235,000 18-800.00n 0.910

_ 91q,8

48.0C _ _ 2,llp-oq

-LLA8Q,!Qq0s4d

5ub Jumlah 296.570.000 14.354

_!IIr.I-2

eE!{E8J4A!LM9IA,L49I _LrsrRr KPelelilqq.L

- _ ,-

Panel pqmbagiKabel indukInstalaSi peneranqanqtoplQnlek qlnsa

., _--.Stop kontak daya

nkttk

1.00 66,000 66.000 0,0033.00 1_380-000 4 14n Onn n ?nn

m1 6) On 0.8s54 rrk r380n 7

:::Yl,Y.Y-YY

_5

6 -lI:m1

76.0047.OO

__ Zqqqoe255.000

, 17,860,90q-T"e64

0.539Sub lumlah 80.536.000 3.898

qEIGEJAAI IX_s_r.AlAgr ArR.Pekerisar' qftrlesi air.b-e1q!!r-

- -

LgteUaqn inslqla9j qtlkotot -telqjoeq ltqlqlqStfrrUa __ -l9l9Iq?!r!!!ql 9-,_s9ra'rwsr9!gr!rd!! -_ _-_ _Septic tankWater treatment -

Ground tankKran tembok

rx.I nk s8.00 135.000 7.830.000 0 379

2ttk 48.00 165,000 7,920,000 o.ts3

18.qA1q.99-9.00

4 m' 345,000 l? 41fi ooo 0.601m' 1.855.000 16,785.000 0 81?m3 18.00 s65.000 17 17n Antl

- oizm' 16.00 1.550-000 26 4nO Onn 1 )74

U bh 1B.00 1q5.9!0 -?,33!.qqq0"161

385 00n 2.310.000 0.1125uD Jumlah 97.69s.000 4.729

PEKERJAAI{ SANITAIR;]-o!e! d!d'{Lfo-IQ

x.bh - 18,98

18.002,150,000 38.700.000 1,873

rFl!pg,t,U!!_!.9, rlqlIlLqss _ihower dush TOTOJrinoar TOTOruastrtafet fOiOi+i!cs'e(@ie!l!C,q! iq,glqp {roofdiain) stainii-ss steit -

bh 85.000 1.530.000 A fi74bh 16.00 385_000 6 16n nnn n ?oAbh _ 11?,.0!

t?4q22.00

1.86s.000 ?7 3Rn nnn 1.0830.7990-0-.19

bl'bho .-'jgrYYL

\7$7s 393,2s0

I 'anoki air fiber al:c< 5OO lt lennlern *drD=n hh 2.00 985,000 1.970.000 0.095Sub lumlah 87,996,250 4.259

-XI:'lExqBJAAil LE!'fqqqAILNlq-t_p!A&& q -[s! pgtq lglqvi n i hx-lenqqn,piqltllrtlcpicl4t_q@.@plcialp""_irtcp) -

I m2 626.00 32.000 20-032.000 0-q70

.dL !r.u!s!ng qal?u iI-Y!!!_gxde{tsqlrplCqlqlr,lepir*sA|daqglqz_Fpg_.e!!-u!qtu-tupl

m2 q9_6.0_q 34.000 30 464 nnn I.474

:9! ulllYlrlflYer l!s!er_)tq! _.Vaterffqfing

m 785.00 38.000 29.830 00n 1 444m2 382.000 135.000 51-570_000 ) 496

Sub Jumlah 131.895.000 6.384

XII, 'EKERJAAN LAIil LAITII-7-600.000 -*0^168

1 qqrbe1;;ihan a!!iras railinq tanqqa nesi moOEi milrimtis

-- l5 1.000 7.600.000m' 56_000 86n nnn 48.160.000

5ub Jumlah 5s.760.000 2.699

ffiK pffiFj#{ffi SS* ';#JffiJruffiJ ffiffiffiJfrfr;Hia$tqrc' : .$1" llr" $*h ri$ \r,. iit't .i$Lp"l': "rn;:-:i:l* Sglr: iEJ?itji],iti*. ff3{i$:!3 ter, {#?ll8:gd?41

.s*-

I RENCANAANGGARANBIAYA

%

'Ji;:r."1.f.1i{,4l,g ELEKTnIK4L ell.iTfif+i*Rn }

Jakarta, 19 Juni 2012

PT. PRAKASA SARANA BHAKTI

lr. SupardiGeneral Manager

Project : Pembangunan Kantor pemuda Demokrat lndonesia Bersatu {pDrB)Jobsite : Blok 6 Teluk Jambe - Karewang Barat

NO URAIAN PEKERJAAN JUMLAHRP

BOBOTPEKERJAANlt

I

1,,.I

lrrrI

l'uI

V

VI

vtl

v[l

lx

x

xl

xtl

IPEKERJAAN PERSIAPAN

I

IPEKERJAAN PONDASIII

lrereruenrrr sTRUKTUR BEToN BERTULANG

IPEKERJAAN DINDINGI

I

IPEKERJAAN PINTU & JENDELA

PEKERJAAN PLAFOND

PEKERJAAN LANTAI

PEKERJAAN INSTALA$I LISTRIK

PEKERJAAN INSTALASI AtR

PEKERJAAN SANITAIR

PEKERJAAN PENGECATAN

PEKERJAAN LAIN LAIN

9,015,000.00

189,642,312.00

333,245,916.92

294,335,497.51

444,774,900.00

44,609,620,95

296,570,000.00

80,536,000.00

97,695,000.00 ]

l

87,996,250.00 I

I

r31,896,000.00 i

55,760,000.00 |

I

O.44o/o

9.18V1

76.13o/o

14.250/o

21.53o/a

2.16o/s

14.358/o

I

3.e0%l

I

4.73%l

I4.260/0l

I

6.3s%l

I

2.700/a

JUMLAHIS.dXII 2,065,076,397.17 100%

PPN 10 % 206,607,639.72 "l0o/l

JUMLAH 2,272,584,035.99JUMLAH DIBULATKAN 2,272,700,000.00

ferOit"ng , Oua mityar Aua Ratus fujun F!!