1 2 3 4 5 ( 4 x 5)
Umum
1.1 Momdemob Ls 1.000 30,582,000 30,582,000
Pengukuran dan Pemasangan
1.3 Bouwplank m' 118.101 103,000 12,164,438
Jumlah ; 42,746,438
Pekerjaan Tanah
2.1 Galian struktur 0 - 6 m
U - Ditch m3 758.486 85,000 64,471,311
Bak Kontrol m3 630.564 85,000 53,597,939
Box culvert 4120 x 4120 mm m3 2,671.250 85,000 227,056,250
Timbunan tanah berikut Pemadatan
2.2 tanah tiap 20 cm (Menggunakan hasil
galian setempat)
Pekerjaan Struktur
4.0 Crushed stone
Exit flow m3 3.482 68,200 237,457
4.1 Beton Mutu Rendah Fc'10 mpa
U - Ditch m3 8.937 150,000 1,340,604
Bak Kontrol m3 2.808 150,000 421,200
Box culvert 4120 x 4120 mm m3 13.003 150,000 1,950,480
4.2 Crushed stone Cuison m3 24.749 68,200 1,687,852
4.3 Bekisting
U - Ditch m2 127.190 296,900 37,762,711
Bak Kontrol m2 98.780 296,900 29,327,782
Box culvert 4120 x 4120 mm m2 170.500 296,900 50,621,450
4.4 Pembesian
U - Ditch kg 9,164.11 15,350 140,669,016
Bak Kontrol kg 16,011.68 15,350 245,779,266
Box culvert 4120 x 4120 mm kg 21,262.08 15,350 326,372,960
4.5 Beton Mutu Fc'35 mpa / K - 425
U - Ditch m3 82.75 150,000 12,413,002
Bak Kontrol m3 77.50 150,000 11,625,000
Box culvert 4120 x 4120 mm m3 162.63 150,000 24,394,387
Jumlah ; 884,603,167
Rencana Anggaran Biaya
1 2 3 4 5 ( 4 x 5)
130.74
Pekerjaan Finishing
5.1 Pembesian pendukung
Fence Ø 22 kg 62.76 3,000 188,280
Fence Ø 16 kg 11.38 3,000 34,140
Tangga besi Ø 19 kg 50.10 3,000 150,300
5.2 Settlemanet Seam unit 10.00
Cover M10 Cement mortar m3 0.38 150,000 57,000
Polyethylene foam Board m2 29.26 120,000 3,511,200
Bailey m 12.88 13,300 171,304
Ploymer Modified Asphalt bailey m2 32.96 207,000 6,822,720
Baut penguat bh 780.00 34,500 26,910,000
Plat besi kg 359.40 23,500 8,445,900
5.3 Base replacement A, B Group Soil 129.65 301,580 39,098,641
5.4 Waterproofing
Beton FC'40 m3 2.86 150,000 429,000
Lean concrete fc 10 m3 1.56 150,000 234,000
Aspal polimer waterproofing m2 102.96 227,700 23,443,992
Polyuretane waterproofing 2 muka m2 214.24 197,800 42,376,672
5.5 Paved
Beton Mutu Fc'30 mpa m3 51.24 150,000 7,686,000
Pembesian kg 1,848.74 3,000 5,546,220
Crushed stone Cuison m3 9.99 68,200 681,318
Jumlah ; 165,786,687
Direktur utama
Rencana Anggaran Biaya
1 2 3 4 5 ( 4 x 5)
Umum
1.1 Momdemob Ls 1.000 30,582,000 30,582,000
1.3 Pengukuran dan Pemasangan Bouwplank m' 118.101 103,000 12,164,438
Jumlah ; 42,746,438
Pekerjaan Tanah
2.1 Galian struktur 0 - 6 m
U - Ditch m3 758.486 37,000 28,063,982
Bak Kontrol m3 630.564 37,000 23,330,868
Box culvert 4120 x 4120 mm m3 2,671.250 37,000 98,836,250
Timbunan tanah berikut Pemadatan
2.2 tanah tiap 20 cm (Menggunakan hasil
galian setempat)
Pekerjaan Struktur
4.0 Crushed stone
Exit flow m3 3.482 68,200 237,457
4.1 Beton Mutu Rendah Fc'10 mpa
U - Ditch m3 8.937 797,500 7,127,546
Bak Kontrol m3 2.808 797,500 2,239,380
Box culvert 4120 x 4120 mm m3 13.003 797,500 10,370,052
4.2 Crushed stone Cuison m3 24.749 68,200 1,687,852
4.3 Bekisting
U - Ditch m2 127.190 296,900 37,762,711
Bak Kontrol m2 98.780 296,900 29,327,782
Box culvert 4120 x 4120 mm m2 170.500 296,900 50,621,450
4.4 Pembesian
U - Ditch kg 9,164.11 15,350 140,669,016
Bak Kontrol kg 16,011.68 15,350 245,779,266
Box culvert 4120 x 4120 mm kg 21,262.08 15,350 326,372,960
4.5 Beton Mutu Fc'35 mpa / K - 425
U - Ditch m3 82.75 1,124,100 93,023,034
Bak Kontrol m3 77.50 1,124,100 87,117,750
Box culvert 4120 x 4120 mm m3 162.63 1,124,100 182,811,534
Jumlah ; 1,215,147,790
Rencana Anggaran Biaya
1 2 3 4 5 ( 4 x 5)
130.74
Pekerjaan Finishing
5.1 Pembesian pendukung
Fence Ø 22 kg 62.76 15,350 963,366
Fence Ø 16 kg 11.38 15,350 174,683
Tangga besi Ø 19 kg 50.10 15,350 769,035
5.2 Settlemanet Seam unit 10.00
Cover M10 Cement mortar m3 0.38 797,500 303,050
Polyethylene foam Board m2 29.26 120,000 3,511,200
Bailey m 12.88 13,300 171,304
Ploymer Modified Asphalt bailey m2 32.96 207,000 6,822,720
Baut penguat bh 780.00 34,500 26,910,000
Plat besi kg 359.40 23,500 8,445,900
5.3 Base replacement A, B Group Soil 129.65 301,580 39,098,641
5.4 Waterproofing
Beton FC'40 m3 2.86 1,250,110 3,575,315
Lean concrete fc 10 m3 1.56 797,500 1,244,100
Aspal polimer waterproofing m2 102.96 227,700 23,443,992
Polyuretane waterproofing 2 muka m2 214.24 197,800 42,376,672
5.5 Paved
Beton Mutu Fc'30 mpa m3 51.24 1,024,300 52,485,132
Pembesian kg 1,848.74 15,350 28,378,159
Crushed stone Cuison m3 9.99 68,200 681,318
Jumlah ; 239,354,586
Direktur utama