RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR GUDANG PAK TOTO

NO URAIAN PEKERJAAN VOL SAT

I PEKERJAAN PERSIAPAN
1 Pekerjaan Pengukuran dan Pasangan Bouwplank 234.00 m2
2 Los kerja / bedeng 65.00 m2
3 Persediaan Listrik Kerja by owner
4 Persediaan Air Kerja by owner
5 Pekerjaan Persiapan Lahan (Persiapan Lokasi Pekerjaan) 234.00 m2
6 Koordinasi Lingkungan by owner

II Pekerjaan Galian Tanah

1 Pekerjaan Galian Tanah Pondasi Setempat & Sloof 138.20 m3
2 Urugan pasir di plat dasar = 100 mm 23.40 m3
3 Lantai kerja t = 50 mm dengan site mix 1 : 3 : 5 234.00 m2

III PEKERJAAN BETON

1 Pekerjaan Pondasi Setempat 15.30 m3
2 Pekerjaan Sloof 8.66 m3
3 Pekerjaan Plat lantai Dasar t=10cm, wiremesh M8 1 Lapis 23.40 m3
4 Pekerjaan Kolom Struktur 250 x 250 7.61 m3
5 Pekerjaan Kolom Praktis 130 x 130 115.00 m'
5 Pekerjaan Balok
B1 = 300 x 600 5.30 m3
B2 = 250 x 450 6.40 m3
B3 = 200 x 300 7.30 m3
B4 = 150 x 200 2.10 m3
6 Pekerjaan Plat lantai Atas 34.78 m3

TOTAL PEKERJAAN STRUKT

FEE PELAKSANAAN 10
GRAND TOT
 HARGA SATUAN JUMLAH HARGA

(Rp) (Rp)

15,000.00 3,510,000.00
1,200,000.00 78,000,000.00

13,200.00 3,088,800.00

Jumlah 84,598,800.00

100,000.00 13,820,000.00
385,000.00 9,009,000.00
55,000.00 12,870,000.00

Jumlah 35,699,000.00

5,000,000.00 76,500,000.00
5,500,000.00 47,630,000.00
2,800,000.00 65,520,000.00
6,000,000.00 45,675,000.00
65,000.00 7,475,000.00

6,500,000.00 34,450,000.00
6,500,000.00 41,600,000.00
6,000,000.00 43,800,000.00
5,200,000.00 10,920,000.00
5,500,000.00 191,268,000.00

Jumlah 564,838,000.00

TOTAL PEKERJAAN STRUKTUR 685,135,800.00

FEE PELAKSANAAN 10% 68,513,580.00
GRAND TOTAL 753,649,380.00
RENCANA ANGGARAN BIAYA
PEKERJAAN STRUKTUR GUDANG PAK TOTO

NO URAIAN PEKERJAAN VOL SAT

I PEKERJAAN PERSIAPAN
1 Pekerjaan Pengukuran dan Pasangan Bouwplank 234.00 m2
2 Los kerja / bedeng 65.00 m2
3 Persediaan Listrik Kerja by owner
4 Persediaan Air Kerja by owner
5 Pekerjaan Persiapan Lahan (Persiapan Lokasi Pekerjaan) 234.00 m2
6 Koordinasi Lingkungan by owner

II Pekerjaan Galian Tanah

1 Pekerjaan Galian Tanah Pondasi Setempat & Sloof 138.20 m3
2 Urugan pasir di plat dasar = 100 mm 23.40 m3
3 Lantai kerja t = 50 mm dengan site mix 1 : 3 : 5 234.00 m2

III PEKERJAAN BETON

1 Pekerjaan Pondasi Setempat 15.30 m3
2 Pekerjaan Sloof 8.66 m3
3 Pekerjaan Plat lantai Dasar t=10cm, wiremesh M8 1 Lapis 23.40 m3
4 Pekerjaan Kolom Struktur 250 x 250 7.61 m3
5 Pekerjaan Kolom Praktis 130 x 130 115.00 m'
6 Pekerjaan Balok
B1 = 300 x 600 5.30 m3
B2 = 250 x 450 6.40 m3
B3 = 200 x 300 7.30 m3
B4 = 150 x 200 2.10 m3
7 Pekerjaan Plat lantai Atas 34.78 m3

TOTAL PEKERJAAN STRUKT

FEE PELAKSANAAN 10
GRAND TOT
 HARGA SATUAN JUMLAH HARGA

(Rp) (Rp)

15,000.00 3,510,000.00
1,200,000.00 78,000,000.00

13,200.00 3,088,800.00

Jumlah 84,598,800.00

110,000.00 15,202,000.00
385,000.00 9,009,000.00
55,000.00 12,870,000.00

Jumlah 37,081,000.00

5,500,000.00 84,150,000.00
6,500,000.00 56,290,000.00
3,500,000.00 81,900,000.00
7,500,000.00 57,093,750.00
65,000.00 7,475,000.00

6,500,000.00 34,450,000.00
6,500,000.00 41,600,000.00
6,500,000.00 47,450,000.00
6,500,000.00 13,650,000.00
5,600,000.00 194,745,600.00

Jumlah 618,804,350.00

TOTAL PEKERJAAN STRUKTUR 740,484,150.00

FEE PELAKSANAAN 10% 74,048,415.00
GRAND TOTAL 814,532,565.00
RENCANA ANGGARAN BIAYA
PEKERJAAN STRUKTUR BAJA PASAR PONCOL

NO URAIAN PEKERJAAN VOL

I PEKERJAAN PERSIAPAN
1 Pekerjaan Pengukuran dan Pasangan Bouwplank 234.00
2 Los kerja / bedeng 65.00
3 Persediaan Listrik Kerja by owner
4 Persediaan Air Kerja by owner
5 Pekerjaan Persiapan Lahan (Persiapan Lokasi Pekerjaan) 234.00
6 Koordinasi Lingkungan by owner

II Pekerjaan Galian Tanah

1 Pekerjaan Galian Tanah Pondasi Setempat & Sloof 138.20
2 Urugan pasir di plat dasar = 100 mm 23.40
3 Lantai kerja t = 50 mm dengan site mix 1 : 3 : 5 234.00

III PEKERJAAN BETON

1 Pekerjaan Pondasi Setempat 15.30
2 Pekerjaan Sloof 8.66
3 Pekerjaan Plat lantai Dasar t=10cm, wiremesh M8 1 Lapis 23.40
4 Pekerjaan Kolom Struktur 250 x 250 7.61
5 Pekerjaan Balok 7.61
B1 = 300 x 600 5.30
B2 = 250 x 450 6.40
B3 = 200 x 300 7.30
B4 = 150 x 200 2.10
6 Pekerjaan Plat lantai Atas 34.78

TOTAL PEKERJAAN
FEE PELAKS
GR
NO URAIAN PEKERJAAN VOL

III PEKERJAAN STRUKTUR BAJA ( termasuk cat dasar menie )

1 KOLOM H 150.150.7.10 16,884.00
2 POST KOLOM WF 100.50.5.7 797.57
3 RAFTER WF 200.100.5,5.8 17,399.77
4 RAFTER WF 200.100.5,5.8 1,071.73
5 GORDING C 150.65.20.3,2 52,010.51
6 VOUTE WF 200.100.5,5.8 3,049.71
7 VOUTE WF 100.50.5.7 679.80
8 EVES WF 100.50.5.7 560.79
9 BASE PLATE PLATE 16 mm 1,514.74
10 BASE PLATE POST KOLOM PLATE 12 mm 328.20
11 SAMBUNGAN PLATE 10 mm 1,104.50
12 RIB PLATE PLATE 9 mm 2,134.36
13 SAMBUNGAN PLATE 6 mm 246.15
14 BAUT HTB 20 536
15 BAUT HTB 16 3618
16 ANGKUR Ø 20 536
17 IKATAN ANGINGBESI Ø 16 1,830.00
18 TREK STANGBESI Ø 10 1,008.00
19 STANG SEKRUPBESI Ø 16 268.00
20 BAUT BESI Ø 10 268.00

II PEKERJAAN PENUTUP ATAP

1 Pekerjaan Penutup atap metal sheet 6,513.45
2 Pekerjaan nok atap metal sheet 376.50

TOTAL PEKERJAAN
FEE PELAKS
GR
 HARGA SATUAN JUMLAH HARGA

SAT

(Rp) (Rp)

m2 15,000.00 3,510,000.00
m2 1,200,000.00 78,000,000.00

m2 13,200.00 3,088,800.00

Jumlah 84,598,800.00

m3 110,000.00 15,202,000.00
m3 385,000.00 9,009,000.00
m2 55,000.00 12,870,000.00

Jumlah 37,081,000.00

m3 5,500,000.00 84,150,000.00
m3 6,500,000.00 56,290,000.00
m3 3,500,000.00 81,900,000.00
m3 7,500,000.00 57,093,750.00
m3 7,500,000.00 57,093,750.00
m3 6,500,000.00 34,450,000.00
m3 6,500,000.00 41,600,000.00
m3 6,500,000.00 47,450,000.00
m3 6,500,000.00 13,650,000.00
m3 6,500,000.00 226,044,000.00

Jumlah 699,721,500.00

TOTAL PEKERJAAN STRUKTUR 821,401,300.00

FEE PELAKSANAAN 10% 82,140,130.00
GRAND TOTAL 903,541,430.00
 HARGA SATUAN JUMLAH HARGA

SAT

(Rp) (Rp)

Jumlah 985,681,560.00
Dibulatkan

kg 29,500.00 498,078,000.00
kg 29,500.00 23,528,256.00
kg 29,500.00 513,293,334.18
kg 29,500.00 31,616,094.00
kg 29,500.00 1,534,309,897.50
kg 29,500.00 89,966,524.65
kg 29,500.00 20,054,161.95
kg 29,500.00 16,543,305.00
kg 29,500.00 44,684,830.00
kg 29,500.00 9,681,900.00
kg 29,500.00 32,582,750.00
kg 29,500.00 62,963,620.00
kg 29,500.00 7,261,425.00
bh 4,200.00 2,251,200.00
bh 4,200.00 15,195,600.00
bh 90,000.00 48,240,000.00
kg 15,500.00 28,365,000.00
kg 15,500.00 15,624,000.00
bh 55,000.00 14,740,000.00
bh 4,200.00 1,125,600.00
Jumlah 3,010,105,498.28

m2 145,000.00 944,450,250.00
m 115,000.00 43,297,500.00
Jumlah 987,747,750.00

TOTAL PEKERJAAN STRUKTUR 5,804,936,108.28

FEE PELAKSANAAN 10% 580,493,610.83
GRAND TOTAL 6,385,429,719.11
ANGGARAN BIAYA PEMBANGUNAN

PROYEK : IBU VINA

LOKASI : KRAMAT JATI

Harga Satuan (Rp)

NO URAIAN PEKERJAAN STN VOL

B PEKERJAAN STRUKTUR

I PEKERJAAN TANAH DAN GALIAN PONDASI

1 Pekerjaan galian tanah pondasi
1.1 Pondasi setempat m3 23.20
1.2 Sloof m3 8.15

2 Pekerjaa urugan pasir, tebal 100 mm untuk di :

2.1 Di bawah pondasi setempat m3 2.46
2.2 Dibawah Sloof m3 1.86
2.3 Dibawah plat lantai dasar m3 12.68

3 Pekerjaan Lantai Kerja tebal 50mm dengan site mix 1:3:5

3.1 Di bawah pondasi setempat m3 1.23
3.2 Dibawah Sloof m3 0.93
2.3 Dibawah plat lantai dasar m3 63.38

4 Pekerjaan pondasi setempat site mix 1:2:3

4.1 Type P1, Ukuran 1400 x 1400
- Begesting kayu m2 3.36
- Pembesian Type KSTI,KST kg 189.50
- Concrete beton site mix 1:2:3 m3 1.20

4.2 Type P1, 1250 x 1250

- Begesting kayu m2 4.00
- Pembesian Type KSTI,KST kg 172.00
- Concrete beton site mix 1:2:3 m3 1.25

4.3 Type P2, 1400 x 900

- Begesting kayu m2 0.95
- Pembesian Type KSTI,KST kg 31.70
- Concrete beton site mix 1:2:3 m3 0.25

4.4 Type P3, 1100 x 900

- Begesting kayu m2 1.20
- Pembesian Type KSTI,KST kg 69.60
- Concrete beton site mix 1:2:3 m3 0.30

4.5 Type P3, 900 x 800

- Begesting kayu m2 2.55
- Pembesian Type KSTI,KST kg 103.00
- Concrete beton site mix 1:2:3 m3 0.54

4.6 Type P3, 750 x 750

- Begesting kayu m2 2.55 126,385 77,855
 Harga Satuan (Rp)
NO URAIAN PEKERJAAN STN VOL

- Pembesian Type KSTI,KST kg 103.00 11,363 2,807

- Concrete beton site mix 1:2:3 m3 0.54 1,098,250 248,400

5 Pekerjaan Sloof Beton

5.1 Sloof Ukuran 150 x 250
- Begesting kayu m2 46.58 141,335 77,855
- Pembesian Type KSTI,KST kg 491.10 11,363 2,807
- Concrete beton site mix 1:2:3 m3 3.50 1,098,250 248,400

JUMLAH PEKERJAAN TANAH DAN PONDASI

II PEKERJAAN STRUKTUR BETON

1 Lantai Dasar
1.1 Kolom K1, Ukuran 130 x 700
- Begesting multipleks m2 8.96 308,775 64,239
- Pembesian kg 98.19 11,363 2,807
- Concrete beton Site Mix m3 0.49 1,098,250 248,400

1.2 Kolom K2A, Ukuran 130 x 600

- Begesting multipleks m2 7.88 308,775 64,239
- Pembesian kg 96.10 11,363 2,807
- Concrete beton Site Mix m3 0.42 1,098,250 248,400

1.3 Kolom K2B, Ukuran 130 x 600

- Begesting multipleks m2 39.42 308,775 64,239
- Pembesian kg 345.10 11,363 2,807
- Concrete beton Site Mix m3 2.11 1,098,250 248,400

1.4 Kolom K3, Ukuran 130 x 400

- Begesting multipleks m2 5.72 308,775 64,239
- Pembesian kg 51.30 11,363 2,807
- Concrete beton Site Mix m3 0.28 1,098,250 248,400

1.5 Kolom K4, Ukuran 130 x 250

- Begesting multipleks m2 12.31 308,775 98,860
- Pembesian kg 103.60 11,363 2,807
- Concrete beton Site Mix m3 0.53 1,098,250 248,400

1.6 Kolom K5, Ukuran 130 x 200

- Begesting multipleks m2 14.26 308,775 64,239
- Pembesian kg 133.80 11,363 2,807
- Concrete beton Site Mix m3 0.56 1,098,250 248,400

1.7 Kolom K6, Ukuran 150 x 150

- Begesting multipleks m2 9.72 308,775 64,239
- Pembesian kg 98.40 11,363 2,807
- Concrete beton Site Mix m3 0.36 1,098,250 248,400

1.8 Kolom Praktis 130 x 130

- Begesting multipleks m2 14.90 308,775 64,239
- Pembesian kg 52.00 11,363 2,807
- Concrete beton Site Mix m3 0.97 1,098,250 248,400
 Harga Satuan (Rp)
NO URAIAN PEKERJAAN STN VOL

1,418,388 315,446
2.1 Plat Lantai dasar tebal 100mm
- Pembesian kg 598.00 11,363 2,807
- Concrete beton site mix m3 12.80 1,098,250 248,400

2 Pekerjaan Tangga Lt. Dasar ke Lt. Atas

1.1 Plat beton tebal 150mm
- Begesting multipleks m2 3.10 201,250 42,858
- Pembesian kg 55.10 9,345 2,807
- Concrete beton Mutu K-300 m3 0.45 1,098,250 248,400

JUMLAH PEKERJAAN STRUKTUR LANTAI DASAR

PEKERJAAN LANTAI ATAS

1.3 Kolom K3, Ukuran 130 x 400
- Begesting multipleks m2 5.72 308,775 64,239
- Pembesian kg 47.50 11,363 2,807
- Concrete beton Site Mix m3 0.28 1,098,250 248,400

1.3 Kolom K4, Ukuran 130 x 250

- Begesting multipleks m2 8.21 308,775 64,239
- Pembesian kg 64.10 11,363 2,807
- Concrete beton Site Mix m3 0.35 1,098,250 248,400

1.3 Kolom K5, Ukuran 130 x 200

- Begesting multipleks m2 39.20 308,775 64,239
- Pembesian kg 341.00 11,363 2,807
- Concrete beton Site Mix m3 1.54 1,098,250 248,400

1.3 Kolom K6, Ukuran 150 x 150

- Begesting multipleks m2 6.48 268,500 55,860
- Pembesian kg 61.00 9,881 2,441
- Concrete beton Site Mix m3 0.24 955,000 216,000

1.3 Kolom Praktis 130 x 130

- Begesting multipleks m2 14.87 308,775 64,239
- Pembesian kg 52.00 11,363 2,807
- Concrete beton Site Mix m3 0.97 1,098,250 248,400

1.1 Balok Ukuran 200 x 300

- Begesting multipleks m2 16.94 314,525 65,964
- Pembesian kg 177.00 11,363 2,807
- Concrete beton Mutu K-225 m3 1.27 1,098,250 248,400

1.1 Balok Ukuran 150 x250

- Begesting multipleks m2 55.20 314,525 65,964
- Pembesian kg 499.50 11,363 2,807
 Harga Satuan (Rp)
NO URAIAN PEKERJAAN STN VOL

- Concrete beton Mutu K-225 m3 3.18 1,098,250 248,400

2.1 Plat Lantai tebal 120mm EL +4.35

- Begesting multipleks m2 124.00 480,355 65,964
- Pembesian kg 1,043.00 11,363 2,807
- Concrete beton Mutu K-225 m3 11.90 1,098,250 248,400

1 Pekerjaan Tangga bordes ke lantai2

1.1 Plat beton tebal 120mm
- Begesting multipleks m2 5.40 201,250 42,858
- Pembesian kg 93.00 11,363 2,807
- Concrete beton site mix m3 0.62 1,098,250 248,400
JUMLAH PEKERJAAN STRUKTUR LANTAI ATAS

PEKERJAAN RING BALOK

1.1 Ring Balok RB2A Ukuran 200 x300
- Begesting multipleks m2 14.76 314,525 65,964
- Pembesian kg 181.00 11,363 2,807
- Concrete beton site mix m3 0.85 1,098,250 248,400

1.1 Ring Balok Ukuran 150 x250

- Begesting multipleks m2 66.41 314,525 65,964
- Pembesian kg 606.00 11,363 2,807
- Concrete beton Mutu site mix m3 3.83 1,098,250 248,400

2.1 Plat Dak talang tebal 120mm

- Begesting multipleks m2 9.68 480,355 65,964
- Pembesian kg 327.50 11,363 2,807
- Concrete beton site mix m3 1.16 1,098,250 248,400

2.1 Plat Dak talang tebal 100mm

- Begesting multipleks m2 41.44 480,355 65,964
- Pembesian kg 102.00 11,363 2,807
- Concrete beton Mutu site mix m3 4.14 1,098,250 248,400

JUMLAH PEKERJAAN STRUKTUR RING BALOK

TOTAL PEKERJAAN STRUKTUR

 Jumlah Harga (Rp) Total Harga
Matrial Upah Rp.

- - -
- -

- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -
- - -

- - -
- - -
- - -

322,282 198,530 520,812

 Jumlah Harga (Rp) Total Harga
Matrial Upah Rp.
1,170,374 289,148 1,459,522
593,055 134,136 727,191

6,583,384 3,626,486 10,209,870

5,580,298 1,378,648 6,958,945
3,843,875 869,400 4,713,275

24,589,616

2,766,624 575,581 3,342,205

1,115,719 275,645 1,391,364
538,143 121,716 659,859

2,433,147 506,203 2,939,350

1,091,970 269,778 1,361,748
461,265 104,328 565,593

12,171,911 2,532,301 14,704,212

3,921,321 968,787 4,890,108
2,317,308 524,124 2,841,432

1,766,193 367,447 2,133,640

582,914 144,013 726,927
307,510 69,552 377,062

3,801,020 1,216,964 5,017,984

1,177,192 290,833 1,468,024
582,073 131,652 713,725

4,403,132 916,048 5,319,180

1,520,350 375,612 1,895,962
615,020 139,104 754,124

3,001,293 624,403 3,625,696

1,118,105 276,235 1,394,340
395,370 89,424 484,794

4,600,748 957,161 5,557,909

590,868 145,978 736,846
1,065,303 240,948 1,306,251
 Jumlah Harga (Rp) Total Harga
Matrial Upah Rp.

6,794,987 1,678,744 8,473,731

14,057,600 3,179,520 17,237,120

623,875 132,860 756,735

514,904 154,680 669,585
494,213 111,780 605,993

91,951,497

1,766,193 367,447 2,133,640

539,736 133,345 673,081
307,510 69,552 377,062

2,535,043 527,402 3,062,445

728,359 179,946 908,305
384,388 86,940 471,328

12,103,980 2,518,169 14,622,149

3,874,733 957,277 4,832,011
1,691,305 382,536 2,073,841

1,739,880 361,973 2,101,853

602,725 148,907 751,632
229,200 51,840 281,040

4,591,484 955,234 5,546,718

590,868 145,978 736,846
1,065,303 240,948 1,306,251

5,328,054 1,117,430 6,445,484

2,011,225 496,886 2,508,111
1,394,778 315,468 1,710,246

17,361,780 3,641,213 21,002,993

5,675,746 1,402,229 7,077,974
 Jumlah Harga (Rp) Total Harga
Matrial Upah Rp.
3,492,435 789,912 4,282,347

59,564,020 8,179,536 67,743,556

11,851,457 2,927,977 14,779,434
13,069,175 2,955,960 16,025,135
98,548,125

1,086,750 231,434 1,318,184

1,056,745 261,076 1,317,821
680,915 154,008 834,923
283,472,533

4,642,389 973,629 5,616,018

2,056,677 508,115 2,564,792
933,513 211,140 1,144,653

20,887,605 4,380,669 25,268,274

6,885,890 1,701,203 8,587,092
4,206,298 951,372 5,157,670

4,649,836 638,532 5,288,368

3,721,335 919,379 4,640,714
1,275,727 288,541 1,564,269

19,905,911 2,733,548 22,639,459

1,159,011 286,341 1,445,352
4,546,755 1,028,376 5,575,131

89,491,791

AAN STRUKTUR 489,505,437.28

VOLUME GALIAN PONDASI

BETON PONDASI
T P L JUMLAH
m m m ttk
P1 0.3 2.25 2.25 1 1.51875 m3
P2 0.25 1.9 1.9 1 0.9025 m3
P3 0.25 1.8 1.8 8 6.48 m3
P4 0.25 1.65 1.65 1 0.680625 m3
P5 0.2 1.6 1.6 6 3.072 m3
P6 0.2 1.5 1.5 4 1.8 m3
14.45388

GALIAN PONDASI

P1 1.5 2.45 2.45 1 9.00375 m3

P2 1.5 2.1 2.1 1 6.615 m3
P3 1.5 2 2 8 48 m3
P4 1.5 1.85 1.85 1 5.13375 m3
P5 1.5 1.8 1.8 6 29.16 m3
P6 1.5 1.7 1.7 4 17.34 m3
115.2525

GALIAN sloof

sloof 20x30 0.4 0.4 143.5 22.96

total galian tanah 138.2125

beton sloof 143.5 0.2 0.3 8.61

beron balok

B1 0.3 0.6 26.5 4.77

B2 0.25 0.45 52 5.85
B3 0.2 0.3 110.5 6.63
B4 0.15 0.2 36 1.08
18.33

kolom 25 x 25

beton 0.34375 25
besi D13 48 m'
besi 8 31 m'
79
31.25