RENCANA ANGGARAN BIAYA BANGUNAN

(40x78)
PT. ARLISCO ELEKTRIKA PERKASA

Harga Satuan Total Harga

NO Uraian Pekerjaan Vol Sat
(Rp) (Rp)
A PEKERJAAN PERSIAPAN
1 Pasang Bouplank 320 m1 25,000.00 8,000,000.00
2 Gudang & Bedeng pekerja 1 ls 15,000,000.00 15,000,000.00
3 Listrik & Air kerja 1 ls 8,000,000.00 8,000,000.00
4 Keamanan & kuli turun 1 ls 40,000,000.00 40,000,000.00
5 Pembersihan lahan 6000 m2 1,000.00 6,000,000.00
6 Sewa Exafator & Dumptruck 1 ls 35,000,000.00 35,000,000.00
TOTAL A 112,000,000.00

B PEKERJAAN STRUKTUR & PONDASI

1 Tiang pancang ∆28x28x15m' 2016 m1 140,000.00 282,240,000.00
2 Tiang pancang □25x25x15m' 504 m1 180,000.00 90,720,000.00
3 Bobok tiang pancang 168 bh 80,000.00 13,440,000.00
4 MOB de MOB tiang pancang 3 ls 10,000,000.00 30,000,000.00
5 Galian tanah pondasi & sloof 303 m3 120,000.00 36,360,000.00
6 Lantai kerja pile cap & sloof 459 m2 60,000.00 27,540,000.00
7 Cor pondasi pile cap -
a. Beton K300 28 m3 1,050,000.00 29,400,000.00
b. Besi beton 4128 kg 11,000.00 45,408,000.00
c. Bekisting 162 m2 90,000.00 14,580,000.00
8 Cor sloof 25x45 -
a. Beton K300 78 m3 1,050,000.00 81,900,000.00
b. Besi beton 12720 kg 11,000.00 139,920,000.00
c. Bekisting 710 m2 90,000.00 63,900,000.00
9 Kolom pedestal -
a. Beton K300 26 m3 1,150,000.00 29,900,000.00
b. Besi beton 7320 kg 11,000.00 80,520,000.00
c. Bekisting 274 m2 110,000.00 30,140,000.00
TOTAL B 995,968,000.00

C PEKERJAAN LANTAI
1 Urugan makadam sirdam t=20cm 748 m3 280,000.00 209,440,000.00
2 Pemadatan (Wales 12 ton) 3744 m2 8,000.00 29,952,000.00
3 Plastik cor 3744 m2 4,000.00 14,976,000.00
4 BRC M7 (Dua lapis) 3744 m2 80,000.00 299,520,000.00
5 Cakar ayam 3744 bh 6,000.00 22,464,000.00
6 Dowel ɸ13-50cm 2088 bh 10,000.00 20,880,000.00
7 Nat Aspal bitumen 1044 m1 15,000.00 15,660,000.00
8 Bekisting & Relat 612 m1 20,000.00 12,240,000.00
9 Cor beton K300 t=20cm 748 m3 1,100,000.00 822,800,000.00
10 Finish floor Hardener (Hijau) 2928 m2 40,000.00 117,120,000.00
13 Pasangan granit tile (60x60) 192 m2 320,000.00 61,440,000.00
 14 Cor beton lantai 2 t=12cm 430 m3 1,100,000.00 473,000,000.00
15 Bekisting & Relat 792 m1 15,000.00 11,880,000.00
16 Cor babat t=8cm 237 m1 60,000.00 14,220,000.00
17 Pasangan lantai granit 408 m2 320,000.00 130,560,000.00
18 Nat Aspal bitumen 1082 m1 15,000.00 16,230,000.00
19 Finish floor Hardener (Hijau) 2602 m2 40,000.00 104,080,000.00
TOTAL C 2,376,462,000.00

D PEKERJAAN DINDING. PLAPON & CAT

1 Pasangan bata merah 2892 m2 110,000.00 318,120,000.00
2 Plester & Aci 5784 m2 65,000.00 375,960,000.00
3 Kolom & Balok praktis 2352 m1 98,000.00 230,496,000.00
4 Finish opening 2880 m1 60,000.00 172,800,000.00
5 Cor kolom & Balok pintu + finish 4 unit 5,500,000.00 22,000,000.00
6 Pasangan roster beton 340 m2 180,000.00 61,200,000.00
7 Finish kolom pedestal 100 bh 200,000.00 20,000,000.00
8 Tangga beton lapis keramik 2 ls 30,000,000.00 60,000,000.00
9 Pasangan plapon gipsum 584 m2 110,000.00 64,240,000.00
10 Pasangan list gipsum 254 m1 20,000.00 5,080,000.00
11 Cat tembok dalam & plapon (JOTUN) 4412 m2 23,000.00 101,476,000.00
12 Cat tembok luar (JOTUN) 1897 m2 32,000.00 60,704,000.00
13 Stek besi ɸ8 untuk pasangan bata 112 bh 4,000.00 448,000.00
14 Kusen almunium 3" 117 m1 100,000.00 11,700,000.00
15 Daun jendela cesmen 26 bh 700,000.00 18,200,000.00
16 Jendela kaca mati 26 bh 120,000.00 3,120,000.00
17 Kaca mati 5mm 325 m2 110,000.00 35,750,000.00
18 Pintu kaca almunium (Dobel Swing) 4 unit 4,000,000.00 16,000,000.00
19 Pintu kaca almunium 5 unit 2,000,000.00 10,000,000.00
20 Pasangan keramik dinding toilet (25x40) 369 m2 200,000.00 73,800,000.00
21 Pos satpam (4x4) 2 bh 65,000,000.00 130,000,000.00
22 Cor beton dinding loading dock 6.7 m3 3,000,000.00 20,100,000.00
TOTAL D 1,811,194,000.00

E PEKERJAAN SANITAIR
1 Closet Duduk 14 bh 1,800,000.00 25,200,000.00
2 Urinoir 7 bh 2,200,000.00 15,400,000.00
3 Kran Tembok 14 bh 150,000.00 2,100,000.00
4 Wastafel tanam 4 bh 1,300,000.00 5,200,000.00
5 Meja Wastafel 2 bh 2,800,000.00 5,600,000.00
6 Floor Drain 19 bh 120,000.00 2,280,000.00
7 Cermin Wastafel 2 bh 600,000.00 1,200,000.00
8 Pintu Toilet PVC 14 bh 750,000.00 10,500,000.00
9 Instalasi Air Kotor ɸ3" (15x12x12) 216 m1 75,000.00 16,200,000.00
10 Instalasi Air Kotor ɸ4" 216 m1 95,000.00 20,520,000.00
11 Instalasi Air Bersih ɸ1/2" & ɸ3/4" 1 ls 3,000,000.00 3,000,000.00
12 Septictank & Resapan Bio Asahi RC4 2 unit 14,500,000.00 29,000,000.00
 13 Sumur Pompa 1 unit 10,000,000.00 10,000,000.00
14 Tower Air + Tangki 1500 Liter 1 unit 12,000,000.00 12,000,000.00
TOTAL E 158,200,000.00

F PEKERJAAN JALAN, SALURAN & PAGAR

1 Saluran Udith tertutup 50x70 280 m1 700,000.00 196,000,000.00
2 Urugan makadam sirdam t=30cm 127 m3 270,000.00 34,290,000.00
3 Pemadatan 422 m2 8,000.00 3,376,000.00
4 Plastik cor 422 m2 4,000.00 1,688,000.00
5 Wire mesh M7 (2lapis) 422 m2 80,000.00 33,760,000.00
6 Cakar ayam 422 bh 60,000.00 25,320,000.00
7 Dowel ɸ13-50 132 bh 12,000.00 1,584,000.00
8 Nat Aspal 86 m1 15,000.00 1,290,000.00
9 Cor beton K300 t=20cm 85 m3 1,100,000.00 93,500,000.00
10 Bekisting & Relat 256 ls 25,000.00 6,400,000.00
11 Finish cor 422 m2 6,000.00 2,532,000.00
12 Pasang paving blok t= 6cm 129 m2 110,000.00 14,190,000.00
13 Pasangan Kanstin 175 m1 60,000.00 10,500,000.00
14 Urug limbah beton t= 40cm 224 m3 130,000.00 29,120,000.00
15 Galian pondasi Pagar panel & Pagar BRC 307 m3 100,000.00 30,700,000.00
16 Pagar panel t= 2m' 360 m1 480,000.00 172,800,000.00
17 Pasangan batu kali 220 m3 700,000.00 154,000,000.00
18 Pagar bata BRC t=2.2 110 m1 597,000.00 65,670,000.00
19 Pintu gerbang L=8m' 1 unit 11,000,000.00 11,000,000.00
TOTAL F 887,720,000.00

G PEKERJAAN KONSTRUKSI
1 Kolom WF 400
a. WF 400X200 20040 kg 14,700.00 294,588,000.00
b. Plat 16mm 1920 kg 14,700.00 28,224,000.00
c. Plat 10mm 2608 kg 14,700.00 38,337,600.00
d. Angkur ɸ 1" x 60cm 403 bh 65,000.00 26,195,000.00
2 Kolom WF 250 (LT. Dua) -
a. WF 250X125 1800 kg 14,700.00 26,460,000.00
b. Plat 10mm 1104 kg 14,700.00 16,228,800.00
3 Rafter WF 250 -
a. WF 250X125 21183 kg 14,700.00 311,390,100.00
b. Plat 12mm 372 kg 14,700.00 5,468,400.00
c. Plat 10mm 840 kg 14,700.00 12,348,000.00
d. Baud HTB 3/4" x 2" 504 bh 6,000.00 3,024,000.00
4 Over stek -
a. WF 200X100 1536 kg 14,700.00 22,579,200.00
b. Plat 10mm 300 kg 14,700.00 4,410,000.00
c. Baud HTB 5/8" x 2" 268 bh 6,000.00 1,608,000.00
5 Atap Monitor -
a. WF 150X75 2016 kg 14,700.00 29,635,200.00
6 Tea Beam WF 200 -
 a. WF 200X100 7987 kg 14,700.00 117,408,900.00
b. Plat 10mm 554 kg 14,700.00 8,143,800.00
c. Baud 5/8" x 1½" 499 bh 6,000.00 2,994,000.00
7 Balok Tingkat WF 400 -
a. WF 400X200 44692 kg 14,700.00 656,972,400.00
b. Plat 10mm 3300 kg 14,700.00 48,510,000.00
c. Plat 8mm 1680 kg 14,700.00 24,696,000.00
d. Baud 3/4" x 2" 1008 bh 6,000.00 6,048,000.00
8 Balok Tingkat WF 300 -
a. WF 300X150 20611 kg 14,700.00 302,981,700.00
b. Plat 10mm 1020 kg 14,700.00 14,994,000.00
c. Plat 8mm 822 kg 14,700.00 12,083,400.00
d. Baud 3/4" x 2" 1123 bh 6,000.00 6,738,000.00
9 Balok Tingkat WF 250 -
a. WF 250X125 44692 kg 14,700.00 656,972,400.00
b. Plat 10mm 2400 kg 14,700.00 35,280,000.00
c. Baud 5/8" x 2" 1872 bh 6,000.00 11,232,000.00
d. Bondex 0.8mm 3612 m2 120,000.00 433,440,000.00
e. Shear Conector 3612 bh 5,000.00 18,060,000.00
f. Wire Mesh M8 (1 lapis) 3612 m2 50,000.00 180,600,000.00
10 Gordeng CNP 125.50.20.2,3 20162 kg 14,700.00 296,381,400.00
11 Plat 6mm 720 kg 14,700.00 10,584,000.00
12 Baud gordeng 1/2" x 1" 3091 bh 2,000.00 6,182,000.00
13 Trekstang L=120cm 1310 bh 20,000.00 26,200,000.00
14 Trekstang L=40cm 31 bh 12,000.00 372,000.00
15 Talang datar Zingalum t=0.5 193 m1 180,000.00 34,740,000.00
16 Nok Zingalum t=0.5 96 m1 100,000.00 9,600,000.00
17 Flasing Zingalum t=0.5 108 m1 65,000.00 7,020,000.00
18 Atap Zingalum t=0.4 4128 m2 85,000.00 350,880,000.00
19 Atap transparan intec 480 m2 200,000.00 96,000,000.00
20 Aluminium Insulation Zelltech ZT 01B 4128 m2 59,000.00 243,552,000.00
21 Kanopi Baja 4x8 3 ls 19,500,000.00 58,500,000.00
22 Ikatan angin ɸ16 86 bh 230,000.00 19,780,000.00
23 Talang PVC ɸ6" Vinilon D 168 m1 140,000.00 23,520,000.00
24 Cat Zikromat 211675 kg 800.00 169,340,000.00
25 Cat Finishing 211675 kg 1,000.00 211,675,000.00
26 Tangga besi 1 unit 20,000,000.00 20,000,000.00
27 Pintu besi plat sliding (4.8 x 4.8) 2 unit 10,000,000.00 20,000,000.00
28 Pintu Rolling Door (Motor) 1 unit 35,000,000.00 35,000,000.00
TOTAL G 4,996,977,300.00

TOTAL A + B + C + D 11,338,521,300.00
Jasa 10% 1,133,852,130.00
Grand Total 12,472,373,430.00

Demikian penawaran dari kami, atas perhatian dan kesempatan yang Bapak berikan, kami
mengucapkan terima kasih.
Tangerang, ###
Dibuat Oleh,
PT. Blessindo Inti Land

( Rustono Fulia )
RINCIAN PEMBAYARAN PT ARLISCO E.P

NILAI KONTRAK : 12,472,373,430.00

KETERANGAN JUMLAH BAYAR

DOWN PAYMENT Rp 1,210,919,743
PEMBAYARAN I (PROGRESS 25%) Rp 1,816,379,615
PEMBAYARAN II (PROGRESS 40%) Rp 1,816,379,615
PEMBAYARAN III (PROGRESS 60%) Rp 2,421,839,486
PEMBAYARAN IV (PROGRESS 80%) Rp 2,421,839,486
PEMBAYARAN V (PROGRESS 100%) Rp 1,816,379,615
RATENSI 5% (SERAH TERIMA BANGUNAN) Rp 605,459,872
Rp 12,109,197,432
KEKURANGAN NILAI KONTRAK Rp 363,175,998
PEKERJAAN TAMBAHAN Rp 588,990,000
GRAND TOTAL Rp 952,165,998