RENCANA ANGGARAN BIAYA ( Penawaran ) Proyek : Pembangunan Bandara Sepinggan Item : Direksi Keet No.
Uraian
I 1 2 3
PENDAH PENDAHULU ULUAN AN Perizinan / administrasi Pe Penyiapan lahan Li L istrik dan air kerja
II 1 2 3 4 5 6 7 8 9 10 11
STRUKTUR STRUKTUR Galian Pondasi Lean Concrete Pasir Urug Tanah urug Pondasi Pondasi Beton Beton K225 K225 Bekisting Pe Pengecoran + pembesian K-225 Angkur Plat Strip Plat Lantai K225 wiremesh M6 WF 250x125x6x9
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
III FINISHING FINISHING 1 Pasangan bata 1 : 4 m2 2 GRC t = 4 mm m2 3 Gypsum t = 9 mm m2 4 Pa P artisi double Gypsum tinggi = 1,5 m m2 5 Screed Lantai m2 6 Keramik 40 x 40 polished m2 7 Keramik 40 x 40 unpolished m2 8 Keramik 30 x 30 unpolished m2 9 Penutup Atap Zinchalum ( trimdeck colorbound ) m2 10 Pas. Nok spandek colourbond tebal 0.45 mm m' 11 Pas. Flashing tebal 0.45 mm m' 12 Listplank GRC tinggi 30 cm m' 13 Pl Plafond Gypsum + rangka metal m2 14 List Plafond ( 7 cm ) m' 15 Kusen Aluminium m' 16 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 Glass 5mm + rangka rangka aluminium aluminium J2 J3
m2 m2
64.16 5.62
229,500.00 229,500.00
14,724,261.00 1,290,708.00
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
Pengurang Dimensi Uraian Panjang Lebar
Luas
326.4 76.8 14.4 76.8 19.2 22.4 19.2 48 9.6 612.8
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
1
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
0
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
4
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
4
223.521
82.72
6.88
6.88
23.12
Keterangan Gambar
No.
1. 2. 3. 4.
Dimensi Panjang Lebar
Uraian
Keramik 40 Keramik 40 Keramik 30 Keramik 30
x 40 x 40 x 30 x 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
3
Jumlah
18
Luas
1
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
