RENCANA ANGGARAN BIAYA

PEKERJAAN : GUDANG PUPUK FARMPION

LOKASI : BERGAS-UNGARAN
HARGA SAT
NO

JENIS PEKERJAAN

VOL

SAT

AGUS

BASUKI

I
1
2
3
4

Pekerjaan persiapan
Pengukuran dan Pemasangan Bouplank
Pembersihan lahan
Lain -lain (Pompa air + listrik u / kerja )
Pagar seng keliling proyek t = 2m'

217.90
1,856.00
1.00
300.00

m'
m2
ls
m2

22,000.00
6,500.00
1,500,000.00

22,000.00
2,500.00
1,500,000.00
-

4,793,800.00
4,640,000.00
1,500,000.00
-

10,933,800.00

35,000.00
2,500.00
3,500,000.00
65,000.00

II
1
2
3
4
5

pekerjaan tanah
Galian tanah Pondasi Footplat
Galian tanah pondasi bt. Belah
Urugan tanah padas
Pemadatan urugan tanah ( 2-3 kali )
Urug tanah kembali

31.68
98.16
1,028.44
4,596.00
64.92

m3
m3
m3
m3
m3

38,000.00
35,000.00
150,000.00
25,000.00
15,000.00

35,000.00
35,000.00
55,000.00
5,000.00
15,000.00

1,108,800.00
3,435,600.00
56,564,200.00
22,980,000.00
973,800.00

85,062,400.00

35,000.00
35,000.00
55,000.00
5,000.00
15,000.00

III
1
2
3

Pekerjaan Pondasi
Pondasi batu belah 1Pc : 5 ps
Cor pondasi Foot plat
Cor kolom bawah slof 30/40

148.70
12.96
3.84

m3
m3
m3

600,000.00
4,000,000.00
4,000,000.00

435,000.00
3,250,000.00
3,250,000.00

64,684,500.00
42,120,000.00
12,480,000.00

119,284,500.00

435,000.00
3,250,000.00
3,250,000.00

IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14

Pekerjaan pasangan ,Cor Dll

cor sloof 20/30
cor sloof 15/20
cor kolom struktur t=2,5 m uk 30/40
kolom praktis 15/15
Cor ring praktis 15/15
Cor lantai floor Hardener t=10 cm ,tul wiremess 8
Pasang paving halaman depan K -350
Pasang paving halaman belakang / samping K - 125
Pasang batako 1 pc : 8 Ps
Plester dinding batako sisi luar 1 Pc : 8 Ps
Acian dinding batako sisi luar
Pasang sekat partisi rangka hollow + calsiboard
Sponengan kolom beton
Pekerjaan siar nut bataco sisi dalam

13.68
3.77
8.40
3.58
5.92
108.00
416.00
108.75
927.10
927.10
927.10
81.60
834.00
927.10

m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2

4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
4,000,000.00
85,000.00
60,000.00
135,000.00
33,000.00
22,500.00
120,000.00

3,250,000.00
3,000,000.00
3,250,000.00
3,000,000.00
3,000,000.00
1,250,000.00
70,000.00
60,000.00
65,000.00
32,500.00
13,000.00
150,000.00
10,000.00
10,000.00

44,460,000.00
11,310,000.00
27,300,000.00
10,740,000.00
17,760,000.00
135,000,000.00
29,120,000.00
6,525,000.00
60,261,500.00
30,130,750.00
12,052,300.00
12,240,000.00
8,340,000.00
9,271,000.00

414,510,550.00

3,250,000.00
3,000,000.00
3,250,000.00
3,000,000.00
3,000,000.00
1,250,000.00
70,000.00
60,000.00
65,000.00
32,500.00
13,000.00
150,000.00
10,000.00
10,000.00

HARGA SAT
NO

JENIS PEKERJAAN

V
1
2
3

Pekerjaan Saluran
Pas pondasi saluran
Plester + aci sisi dalam saluran
Bak kontrol saluran + tutup beton

VI

6
7
8
9
10
11
12
13
14
15
16
17
18
19

Pekerjaan Konstruksi baja

Penutup Atap dan talang
kolom IWF 250 .150.6,5.9
( termasuk plat landas 8 mm dan angkur 19 mm )
kuda kuda IWF 298.149.6,8 2 x 10 unit
( termasuk sepatu gording dan plat sambung )
Gording CNP 125 .50.2,3
Baut gording
Kres angin 16 mm ,jarum nok / gording 10 mm
lisplank CNP 200 .75 .2,3,angkur talang L 40 .40.4
Spanscrup
Atap seng KD 0,40 /bjls 0.3
Nok zincalum
Mur baut 3/4 " x 2 "
Pintu besi dorong 2,16 x 2,16
Pintu besi plat bordes dorong 2,16 m x 2,5 ( 3 unit )
Talang datar zincalum 0,5 mm L 120 cm
Talang tegak tepi PCV D 4" termasuk klem
Cat dasar zicromate
Angin -Angin Besi 10 mm rangka besi siku 40.40.4
baut -baut
Pintu pagar depan 6 x 3 m
Pekerjaan Kanopi pintu utama masuk gudang
Pekerjaan besi beton regel

VII
1
2
3

Peke rjaan Cat

Cat partisi
Cat untuk pintu dan pagar
Cat dinding batako luar

1
2
3
4
5

VOL

SAT

AGUS

BASUKI

95.52
230.80
12.00

m3
m2
unit

600,000.00
55,000.00
135,000.00

435,000.00
45,500.00
135,000.00

41,551,200.00
10,501,400.00
1,620,000.00

53,672,600.00

435,000.00
45,500.00
250,000.00

993.28

kg

10,500.00

10,500.00

600,986,085.00

17,500.00

21,369.73

kg

10,500.00

10,500.00

11,761.68
1.00
3,567.64

kg
ls
kg

10,500.00
1,500,000.00
10,500.00

10,500.00
1,500,000.00
10,500.00

36.00
1,212.20
58.00
1.00
29.60
16.20
116.00
90.00
36,478.68
49.33
1.00
18.00
1.00
86.50

bh
m2
m'
ls
m2
m2
m'
m'
kg
m2
ls
m2
unit
m2

25,000.00
75,000.00
40,000.00
2,500,000.00
750,000.00
750,000.00
200,000.00
75,000.00
3,500.00
150,000.00
750,000.00
750,000.00

25,000.00
45,000.00
40,000.00
2,500,000.00
750,000.00
750,000.00
155,000.00
65,000.00
1,500.00
120,000.00
750,000.00
750,000.00

163.20
127.60
927.10

m2
m2
m2

17,500.00
33,000.00
27,500.00

10,429,440.00
224,382,165.00
123,497,640.00
1,500,000.00
37,460,220.00
900,000.00
54,549,000.00
2,320,000.00
2,500,000.00
22,200,000.00
12,150,000.00
17,980,000.00
5,850,000.00
54,718,020.00
5,919,600.00
750,000.00
13,500,000.00
10,380,000.00
2,856,000.00
4,210,800.00

120,000.00

17,500.00
33,000.00

17,500.00
17,500.00
2,500,000.00
17,500.00
150,000.00
45,000.00
90,000.00
2,500,000.00
750,000.00
850,000.00
155,000.00
65,000.00
1,500.00
120,000.00
3,500,000.00
750,000.00
25,000,000.00
120,000.00

7,066,800.00

25,000.00
35,000.00
25,000.00

JUMLAH TOTAL
JASA PEMBORONG 7%
GRAND TOTAL
PEMBULATAN
HARGA PER M2

1,291,516,735.00
90,406,171.45
1,381,922,906.45
1,420,600,000.00
1,028,216.45

JUMLAH
AGUS

JUMLAH TOTAL
BASUKI

AGUS

BASUKI

4,793,800.00
12,064,000.00
1,500,000.00

7,626,500.00
4,640,000.00
3,500,000.00
19,500,000.00

1,203,840.00
3,435,600.00
154,266,000.00
114,900,000.00
973,800.00

1,108,800.00
3,435,600.00
56,564,200.00
22,980,000.00
973,800.00

274,779,240.00

85,062,400.00

89,220,000.00
51,840,000.00
15,360,000.00

64,684,500.00
42,120,000.00
12,480,000.00

156,420,000.00

119,284,500.00

54,720,000.00
15,080,000.00
33,600,000.00
14,320,000.00
23,680,000.00
432,000,000.00
35,360,000.00
6,525,000.00
125,158,500.00
30,594,300.00
20,859,750.00
9,792,000.00

44,460,000.00
11,310,000.00
27,300,000.00
10,740,000.00
17,760,000.00
135,000,000.00
29,120,000.00
6,525,000.00
60,261,500.00
30,130,750.00
12,052,300.00
12,600,000.00
8,340,000.00
9,271,000.00

18,357,800.00

35,266,500.00

801,689,550.00
414,870,550.00

JUMLAH
AGUS

JUMLAH TOTAL
BASUKI

57,312,000.00
12,694,000.00
1,620,000.00

41,551,200.00
10,501,400.00
3,000,000.00

10,429,440.00

17,382,400.00

224,382,165.00

373,970,275.00

123,497,640.00
1,500,000.00
37,460,220.00

205,829,400.00
2,500,000.00
62,433,700.00

900,000.00
90,915,000.00
2,320,000.00
2,500,000.00
22,200,000.00
12,150,000.00
23,200,000.00
6,750,000.00
127,675,380.00
7,399,500.00
750,000.00
13,500,000.00

5,400,000.00
54,549,000.00
5,220,000.00
2,500,000.00
22,200,000.00
13,770,000.00
17,980,000.00
5,850,000.00
54,718,020.00
5,919,600.00
3,500,000.00
13,500,000.00
25,000,000.00
10,380,000.00

2,856,000.00
4,210,800.00
25,495,250.00

4,080,000.00
4,466,000.00
23,177,500.00

JUMLAH TOTAL
JASA PEMBORONG 10%
GRAND TOTAL
PEMBULATAN
HARGA PER M2

AGUS

71,626,000.00

BASUKI

55,052,600.00

707,529,345.00
902,602,395.00

32,562,050.00

31,723,500.00

2,062,963,985.00
206,296,398.50
2,269,260,383.50
2,269,000,000.00
1,222,521.55

1,643,862,445.00
164,386,244.50
1,808,248,689.50
1,808,200,000.00
1,345,386.90