RENCANA ANGARAN BIAYA STRUKTUR (ALTERNATIF I)

PROYEK GEDUNG KANTOR DAN PABRIK PT. ERAN TEKNITAMA

Desa WANAHERANG

NO URAIAN PEKERJAAN SAT VOL

(a) (b) (c) (d)

I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Peralatan Ls 1.00
2 Perlatan dan Perlengkapan Keselamatan Kerja (kerja) dan P3K Ls 1.00
3 Direksi Keet, Gudang dan Los Kerja Ls 1.00
4 Pagar Sementara Proyek-Pagar Seng t = 2 m (Materia bekas) Ls 1.00
5 Pengadaan Listrik dan Air Kerja Ls 1.00
6 Pengukuran dan Bowplank Ls 1.00
7 Gangguan dan Kerusakan Terhadap Lalu Lintas, Lingkungan Sekitar Proyek Ls 1.00
TOTAL I. PEKERJAAN PERSIAPAN Rp.

A PEKERJAAN BETON
1 Footplat 120*120*30
a. Beton K300 M 32.21
b. Bekisting M 163.20
C. Pembesian Kg 510.00
2 Sloof 30*25
a. Beton K300 M 38.09
b. Bekisting M 300.00
C. Pembesian Kg 1,000.00
SUB TOTAL B. BETON

B PEKERJAAN KONSTRUKSI BAJA

1 Kolom WF 400x200x8x13 Kg 9,200.00
2 Kolom WF 300x150x6,5x9 Kg 4,534.40
3 Kolom WF 250x125x6x9 Kg 4,215.00
4 Kolom WF 200x100x5,5x8 Kg 974.00
5 Tie Beam WF 250.125, 14 Btg * 355 kg Kg 4,660.00
6 Tie Beam / Ventilasi
a. CNP 125.50.20.2,3 * 6,3 m, 58 Btg * 28,45 kg Kg 1,320.00
 b. Besi Beton dia 8,164 Btg * 7,4 kg Kg 770.80
7 Tie Beam WF 150.75, 5 Btg * 168 kg Kg 840.00
8 Tie Beam WF 200.100, 8 Btg * 256 kg Kg 2,048.00
9 Kuda-kuda + poute WF 300x150x6x9 Kg 13,216.00
10 Kuda-kuda WF 200.100, 16 Btg * 256 kg Kg 3,496.00
11 Kuda-kuda WF 250.125, 12 Btg * 355 kg Kg 4,116.00
12 Overstek WF 150.75, 4,5 Btg * 168 Kg Kg 756.00
13 Balok rel hoist, WF 300.150, 2 Btg * 440 kg Kg 880.80
14 Balok rel pintu sliding WF 200.100, 2,5 Btg * 256 kg Kg 640.00
15 Gording CNP 125.50.20.2,3
a. Panjang 6,3 m : 614 Btg *28,45 kg Kg 15,281.50
b. Panjang 6 m : 70 Btg * 27,1 kg Kg 622.00
16 Trekstang RB dia 10 ,90 Btg * 7,4 kg Kg 560.00
17 Roof bracing RB dia 16, 72 Btg * 19 kg Kg 1,100.00
18 Dudukan talang datar FB 40,5 , 75 Btg * 14 kg Kg 1,050.00
19 Base plate t 16 mm, 4 lbr * 372,8 kg Kg 1,491.00
20 Join plate t 12 mm, 4 lbr * 280 kg Kg 1,120.00
21 Join plate t 10 mm, 2 lbr * 233 kg Kg 466.00
22 Dudukan gording plate t 6 mm, 5 lbr * 140 kg Kg 700.00
23 Kerangka listplang, hollow 40.40 M 63.00
24 Cat dasar Zincromate M 72,248.30
25 Cat finish setara Kansai M 72,248.30
26 Angkur dia 3/4 * 400 Bh 167.00

C PEKERJAAN PENUTUP ATAP

1 Atap Bangunan dan kanopi, Zincalum 0,50 M 4,268.00
2 Listplang Metal, Zincalum 0,40 M 584.00
3 Nok Atap, Zincalum 0,40 M 78.40
4 Talang dasar, Zincalum 0,40 M 187.00
5 Flashing atas M 57.00
6 Flashing sudut M 10.00

TOTAL PEKERJAAN PERSIAPAN R

Di Buat Oleh
Arief Perdana
Site Engineer
NATIF I)
ITAMA

HARGA SATUAN JUMLAH HARGA

(e) (f)

4,000,000.00 4,000,000.00
2,000,000.00 2,000,000.00
3,000,000.00 3,000,000.00
2,500,000.00 2,500,000.00
5,000,000.00 5,000,000.00
3,000,000.00 3,000,000.00
12,500,000.00 12,500,000.00
32,000,000.00

980,000.00 31,565,800.00
75,000.00 12,240,000.00
17,000.00 8,670,000.00

980,000.00 37,328,200.00
75,000.00 22,500,000.00
17,000.00 17,000,000.00
SUB TOTAL B. BETON Rp. 129,304,000.00

11,900.00 109,480,000.00
11,900.00 53,959,360.00
11,900.00 50,158,500.00
11,900.00 11,590,600.00
11,900.00 55,454,000.00

11,900.00 15,708,000.00
 9,000.00 6,937,200.00
11,900.00 9,996,000.00
11,900.00 24,371,200.00
11,900.00 157,270,400.00
11,900.00 41,602,400.00
11,900.00 48,980,400.00
11,900.00 8,996,400.00
11,900.00 10,481,520.00
11,900.00 7,616,000.00

11,900.00 181,849,850.00
11,900.00 7,401,800.00
11,900.00 6,664,000.00
11,900.00 13,090,000.00
11,900.00 12,495,000.00
11,900.00 17,742,900.00
11,900.00 13,328,000.00
11,900.00 5,545,400.00
11,900.00 8,330,000.00
74,000.00 4,662,000.00
1,000.00 72,248,300.00
1,250.00 90,310,375.00
52,500.00 8,767,500.00

82,500.00 352,110,000.00
76,000.00 44,384,000.00
95,000.00 7,448,000.00
98,700.00 18,456,900.00
75,000.00 4,275,000.00
75,000.00 750,000.00
1,482,461,005.00
TAL PEKERJAAN PERSIAPAN Rp. 1,643,765,005.00
 RENCANA ANGARAN BIAYA STRUKTUR (ALTERNATIF I)
PROYEK GEDUNG KANTOR DAN PABRIK PT. ERAN TEKNITAMA
Desa WANAHERANG

NO URAIAN PEKERJAAN SAT VOL

(a) (b) (c) (d)

I PEKERJAAN PERSIAPAN
1 Mobilisasi danDemobilisasi Peralatan Ls 1.00
2 Perlatan dan Perlengkapan Keselamatan Kerja (kerja) dan P3K Ls 1.00
3 Direksi Keet, Gudang dan Los Kerja Ls 1.00
4 Pagar Sementara Proyek-Pagar Seng t = 2 m (Materia bekas) Ls 1.00
5 Pengadaan Listrik dan Air Kerja Ls 1.00
6 Pengukuran dan Bowplank Ls 1.00
7 Gangguan dan Kerusakan Terhadap Lalu Lintas, Lingkungan Sekitar Proyek Ls 1.00
TOTAL I. PEKERJAAN PERSIAPAN Rp.

A PEKERJAAN BETON
1 Footplat 120*120*30
a. Beton K300 M 32.21
b. Bekisting M 163.20
C. Pembersihan Kg 510.00
2 Sloof 30*25
a. Beton K300 M 38.09
b. Bekisting M 275.00
C. Pembersihan Kg 1,000.00
SUB TOTAL B. BETON

B PEKERJAAN KONSTRUKSI BAJA

1 Kolom WF 400x200x8x13 Kg 10,400.00
2 Kolom WF 300x150x6,5x9 Kg 4,844.40
3 Kolom WF 250x125x6x9 Kg 4,615.00
4 Kolom WF 200x100x5,5x8 Kg 1,024.00
5 Tie Beam WF 250.125, 14 Btg * 355 kg Kg 4,970.00
6 Tie Beam / Ventilasi
a. CNP 125.50.20.2,3 * 6,3 m, 58 Btg * 28,45 kg Kg 1,650.00
 b. Besi Betondia 8,164 Btg * 7,4 kg Kg 770.80
7 Tie Beam WF 150.75, 5 Btg * 168 kg Kg 840.00
8 Tie Beam WF 200.100, 8 Btg * 256 kg Kg 2,048.00
9 Kuda-kuda + poute WF 300x150x6x9 Kg 17,616.00
10 Kuda-kuda WF 200.100, 16 Btg * 256 kg Kg 4,096.00
11 Kuda-kuda WF 250.125, 12 Btg * 355 kg Kg 4,206.00
12 Overstek WF 150.75, 4,5 Btg * 168 Kg Kg 756.00
13 Balok rel hoist, WF 300.150, 2 Btg * 440 kg Kg 880.80
14 Balok rel pintu sliding WF 200.100, 2,5 Btg * 256 kg Kg 640.00
15 Gording CNP 125.50.20.2,3
a. Panjang 6,3 m : 688 Btg *28,45 kg Kg 19,591.50
b. Panjang 6 m : 70 Btg * 27,1 kg Kg 1,897.00
16 Trekstang RB dia 10 ,90 Btg * 7,4 kg Kg 666.00
17 Roof bracing RB dia 16, 72 Btg * 19 kg Kg 1,368.00
18 Dudukan talang datar FB 40,5 , 75 Btg * 14 kg Kg 1,050.00
19 Base plate t 16 mm, 4 lbr * 372,8 kg Kg 1,491.00
20 Join plate t 12 mm, 4 lbr * 280 kg Kg 1,120.00
21 Join plate t 10 mm, 2 lbr * 233 kg Kg 466.00
22 Dudukan gording plate t 6 mm, 5 lbr * 140 kg Kg 700.00
23 Kerangka listplang, hollow 40.40 M 63.00
24 Cat dasar Zincromate M 83,248.30
25 Cat finish setara Kansai M 83,248.30
26 Angkur dia 3/4 * 400 Bh 280.00

C PEKERJAAN PENUTUP ATAP

1 Atap Bangunan dan kanopi, Zincalum 0,50 M 4,468.00
2 Listplang Metal, Zincalum 0,40 M 603.00
3 Nok Atap, Zincalum 0,40 M 85.40
4 Talang dasar, Zincalum 0,40 M 202.00
5 Flashing atas M 63.00
6 Flashing sudut M 10.00

TOTAL PEKERJAAN PERSIAPAN R

Di Buat Oleh
Arief Perdana
Site Engineer
NATIF I)
ITAMA

HARGA SATUAN JUMLAH HARGA

(e) (f)

5,000,000.00 5,000,000.00
2,000,000.00 2,000,000.00
3,000,000.00 3,000,000.00
2,500,000.00 2,500,000.00
5,000,000.00 5,000,000.00
3,000,000.00 3,000,000.00
12,500,000.00 12,500,000.00
33,000,000.00

1,050,000.00 33,820,500.00
75,000.00 12,240,000.00
17,000.00 8,670,000.00

1,050,000.00 39,994,500.00
75,000.00 20,625,000.00
17,000.00 17,000,000.00
SUB TOTAL B. BETON Rp. 132,350,000.00

11,800.00 122,720,000.00
11,800.00 57,163,920.00
11,800.00 54,457,000.00
11,800.00 12,083,200.00
11,800.00 58,646,000.00

11,800.00 19,470,000.00
 11,800.00 9,095,440.00
11,800.00 9,912,000.00
11,800.00 24,166,400.00
11,800.00 207,868,800.00
11,800.00 48,332,800.00
11,800.00 49,630,800.00
11,800.00 8,920,800.00
11,800.00 10,393,440.00
11,800.00 7,552,000.00

11,800.00 231,179,700.00
11,800.00 22,384,600.00
11,800.00 7,858,800.00
11,800.00 16,142,400.00
11,800.00 12,390,000.00
11,800.00 17,593,800.00
11,800.00 13,216,000.00
11,800.00 5,498,800.00
11,800.00 8,260,000.00
127,500.00 8,032,500.00
1,000.00 83,248,300.00
1,500.00 124,872,450.00
52500 14,700,000.00

98,500.00 440,098,000.00
85,000.00 51,255,000.00
95,000.00 8,113,000.00
112,000.00 22,624,000.00
75,000.00 4,725,000.00
75,000.00 750,000.00
1,793,354,950.00
TAL PEKERJAAN PERSIAPAN Rp. 1,958,704,950.00