mu S aw it

S um berm as
S arana
****** **?<*” ■
PT. SAWIT SUMBERMAS SARANA, Tbk.
Jl. H. Udan Said No. 47, Telp : 0532 23095
Pangkalan Bun, 74112
: F-ENG.GN-007.R1
: 01
: 01 September 2011
: 1 dari 2

RENCANA ANGGARAN BIAYA

Harga Satuan Jumlah Harga

NO Uraian Pekerjaan Spesifikasi Volume
(RP-) (RP)
I PEKERJAAN BUILDING STRUCTURE
A PEKERJAAN PERSIAPAN 3,547,295.80
1 Pengukuran dan pemasangan bouwplank 45.80 M1 51,251 2,347,295.80
2 Pembersihan 1.00 Ls 1,200,000 1,200,000.00

B PEKERJAAN BONGKAR 2,937,500.00

1 Pembongkaran Canopy dan Cladding (panjang 2 m) 40.95 M2 50,000 2,047,500.00
2 Pembongkaran pagar besi 13.80 M' 50,000 690,000.00
3 Bobok kolom pedestal existing untuk sloop 2.00 Bh 100,000 200,000.00

C PEKERJAAN PONDASI BUILDING 2,026,533.60

1 Galian tanah biasa < 1 meter 2.40 M3 79,665 191,196.00
2 Urugan pasir bawah pondasi Tebal 5 cm 0.15 M3 244,728 36,709.20
3 Beton lantai kerja Tebal 5 cm 0.15 M3 920,902 138,135.30
4 Pasang pondasi tapak 100 x 100 x 20 cm
- Pembesian 012-150 SNI 80.77 Kg 12,387 1,000,493.10
- Cor Beton K-175 1 Pc : 2 Ps : 3 Kr 0.60 M3 1,100,000 660,000.00

D PEKERJAAN SLOOP, KOLOM DAN LANTAI BUILDING 26,879,182.68

1 Tanah Timbun parit bangunan 2.59 M3 125,656 325,700.35
2 Beton lantai kerja (tebal 5 cm) 1 Pc : 3 Ps : 5 Kr 2.91 M3 920,902 2,679,824.82
3 Membuat beton lantai bawah keramik 1 Pc : 3 Ps : 5 Kr 5,82 M3 920,902 5,359,649.64
4 Wiremesh M8 (1 layer) 58.20 M2 66,078 3,845,740.84
5 Sloof ukuran 30/20 cm
- Bekisting Kayu kelas III 19.28 M2 72,998 1,407,401.44
- Pembesian 08-150 SNI 37.62 Kg 11,396 428,683.82
- Pembesian 6 012 SNI 140.08 Kg 12,387 1,735,117.72
- Cor Beton K-175 1 Pc : 2 Ps : 3 Kr 1.446 M3 1,100,000 1,590,600.00
6 Kolom pedestal ukuran 30/20 cm
- Bekisting Kayu kelas III 0.73 M2 91,731 66,780.35
- Pembesian 08-150 SNI 6.52 Kg 11,396 74,246.27
- Pembesian 6 012 SNI 12.21 Kg 12,387 151,192.83
- Cor Beton K-175 1 Pc : 2 Ps : 3 Kr 0.13 m3 1,100,000 138,600.00
7 Pemasangan Keramik lantai 40x40 cm 64.02 M2 126,230 8,081,244.60
8 Beton penutup parit sludge 1 Pc : 2 Ps : 3 Kr 0.90 m3 1,100,000 994,400.00

E PEKERJAAN STRUKTUR 31,417,204.59

1 Rafter WF 200x100x5.5x8 576.80 Kg 22,500 12,978,000.00
2 Overstek WF 100x50x5x7 21.00 Kg 22,500 472,500.00
3 Tie Beam WF 100x50x5x7 105.47 Kg 22,500 2,373,000.00
4 Kolom WF 200x100x5.5x8 288.00 Kg 22,500 6,480,000.00
5 Gording CNP 125x50x20x2.3 248.42 Kg 18,400 4,570,866.67
6 Anchore SR-24 D19mm + 2 Nut 12.00 Pcs 48,000 576,000.00
8 Bolt HTB-ASTM A325 3/4" + 2 Nut 82.00 Pcs 7,700 631,400.00
9 Base Plate Kolom Uk. 300x200x16mm 23.98 Kg 22,500 539,460.00
10 End Plate Rafter Uk. 400x120x12mm 28.80 Kg 22,500 648,000.00
11 End Plate Overstek Uk. 300x100x12mm 18.00 Kg 22,500 405,000.00
12 End Plate Tie Beam Uk. 400x120x12mm 19.20 Kg 22,500 432,000.00
13 Sagrod Uk. 012mm 11.19 Kg 18,400 205,873.92
14 Bracing 016mm 50.56 Kg 18,400 930,304.00
15 Turnbuckle 4.00 Pcs 43,700 174,800.00

F PEKERJAAN ATAP 9,394,380.00

1 Penutup Atap Zincalum Trimdeck Tebal atap 0.45 mm 97.20 M2 96,650 9,394,380.00
 Harga Satuan Jumlah Harga
NO Uraian Pekerjaan Spesifikasi Volume
(Rp.) (R p )
II PEKERJAAN SLUDGE CENTRIFUGE FOUNDATION
A PEKERJAAN TANAH 941,631.77
1 Galian untuk pondasi sludge sedalam 30 cm 13.482 m3 31,724 427,702.97
2 Urugan pasir 2.1 m3 244,728 513,928.80

B PEKERJAAN PONDASI SLUDGE CENTRIFUGE 63,672,444.36

1 Bekisting Kayu kelas III dan Plywood 113.01 m2 103,656 11,714,614.50
2 Cor lantai kerja 1 Pc : 2 Ps : 3 Kr 2.10 m3 920,902 1,933,894.20
3 Pembesian 012 -150 SNI 1214.40 Kg 12,387 15,042,486.68
4 Cor beton 1 Pc : 2 Ps : 3 Kr 14.046 m3 1.100.000 15,450,820.00
5 Timbunan tanah dan pemadatan 35.1 m3 78,117 2,741,906.70
6 Cor lantai kerja di atas tanah timbunan (tebal 5 cm) 1 Pc : 3 Ps : 5 Kr 1.445 m3 920,902 1,330,703.39
7 Cor beton tumbuk (tebal 30 cm) 1 Pc : 3 Ps : 5 Kr 8.67 m3 920,902 7,984,220.34
8 Pasang keramik dinding 20 x 25 cm 52.50 m2 132,510 6,957,172.53
9 Cor penutup parit kecil 1 Pc : 3 Ps : 5 Kr 0.56 m3 920,902 516,626.02

TOTAL 140,557,859.79
DIBULATKAN 140,500,000.00

Pangkalan Bun,

Disetujui Oleh, Diperiksa Oleh, Diperiksa Oleh, Dibuat Oleh,

Genaa Rai Chimmathiri Nissi Siahaan Kori Angqraini

Chief Engineer Project Controller Engineering Estimator Civil
 1665

PONDASI SLUDGE CENTRIFUGES EXISTING

85 120 150

PARIT SLUDGE

130 130 130 120

o
r-

PONDASI SLUDGE CENTRIFUGES EXTENSION

PARIT AIR HU JAN

PARIT SLUDGE

PARIT INDUK AIR HUJAN

150 1130 150

POT. A

DENAH
V SKALA1: 85

m SAW IT
SUM BERMAS
SARANA
SAWIT SUMBERMAS SARANA
HEAD OFFICE : JL. H. UDAN SAID No. 47
Telp. (0532) 23095, 25235 Fax (0532) 21396
Pangkalan Bun 74113 - Kalimantan Tengah
PREPARED BY

f)

KORI ANGGRAINI
ESTIMATOR QPL
i
CHECKED BY

r BAMBAN 3 IRAWAN
KA QVJ GINEERiNG
APPROVED BY

NISSI SIAHAAN
PROJECT CONTROLLER
APPROVED BY

GENGA RAJ CHIMMATHIRI

CHIEF ENGINEER
Title:

GAMBAR EXTENSION
PONDASI SLUDGE CENTRIFUGES SCALA : NTSC

K a ty a Nyata U n tu k Negerl Drg. No : Sheet j Of Rev

DATE : DATE \J DATE : DATE :
0
 0.45 mm ZINC ALUM

POTONGAN
SKALA1: 50

PREPARED BY CHECKED BY APPROVED BY APPROVED BY Title:

SAW IT SUMBERM AS SARANA /-t) A GAM BAR POTONGAN
S A W IT HEAD OFFICE : JL. H. UDAN SAID No. 47 \y~~J
SUMBERM AS Telp. (0532) 23095, 25235 Fax (0532) 21396 /
SARANA
Pangkalan Bun 74113 - Kalimantan Tengah K
KORI ANGGRAINI
/
i BAMBAfKj i IRAWAN NISSI SIAHAAN GENGA RAJ CHIMMATHIRI
PONDASI SLUDGE CENTRIFUGES SCAIA ; NTSC
ESTIMATOR C1RL 5IN&S3MG
Katya Nyata UntuK __ FROJECTCONTROLLER CHIEF ENGINEER
Sheet Of Rev
DATE : DATE : 7 DATE : DATE :
Drg. No: 0