Rincian Anggaran Biaya

Proyek : Pekerjaan Perluasan Gudang, Pasang Dinding, Kanopi

Lokasi : PT. Sinar Sosro KP - Purwakarta

No Jenis Pekerjaan Volume Sat Harga Satuan Total

1 2 3 4 5 6
A Pekerjaan Persiapan
1 Mobilisasi & Demobilisasi 1 Ls 15,000,000 15,000,000
2 Pengadaan Alat Bantu 1 Ls 20,000,000 20,000,000
Sub. Total 35,000,000
B Pekerjaan Tanah
1 Urugan Sirtu P= 4m, L=36, T=0.35m 54.18 m3 512,500 27,767,250
1 Pemadatan 54.18 m3 165,000 8,939,700
Sub. Total 36,706,950

C Pekerjaan Pengecoran Plat Lantai

1 Pek. Pasang WireMesh 8mm 1 Lapis 154.80 m2 118,750 18,382,500
2 Pek. Pemasangan Plastik Cor 154.80 m2 43,750 6,772,500
3 Pek. Begisting Pengecoran Plat Lantai 0.2x47m 9.40 m2 200,000 1,880,000
4 Pek. Pengecoran Plat Lantai T=15cm 24.30 m3 1,850,000 44,955,000
Sub. Total 71,990,000

D Pekerjaan Dinding Bata

1 Pek. Galian Sloof 15x25 1.76 m3 150,000 264,375
2 Pek. Pasangan Sloof 25x50 5.88 m3 6,250,000 36,718,750
3 Pek. Galian Tapak 1x1x0.5 3.00 m3 150,000 450,000
4 Pek. Lantai Kerja 13.05 m2 1,000,000 13,050,000
5 Pek. Cor Tapak 1.20 m3 6,250,000 7,500,000
6 Pek. Cor Pedestal 15x15 0.04 m3 6,250,000 253,125
7 Pek. Pasang Dinding Bata 23.50 m2 162,500 3,818,750
8 Pek. Pasang Kolom Praktis 3 m 162,500 487,500
9 Pek. Pasang Ring Balok 47 m 187,500 8,812,500
10 Pek. Plesteran 47.00 m2 81,250 3,818,750
11 Pek. Acian 47.00 m2 43,750 2,056,250
12 Pek. Pengecatan 47.00 m2 40,000 1,880,000
Sub. Total 79,110,000
E Pekerjaan Dinding Spandek T=4m
1 Pek. Pasang Angkur 24 bh 75,000 1,800,000
2 Pek. Pasang Tiang Tengah 6 tiang 500,000 3,000,000
3 Pek. Rangka Dinding Clading Spandek 211.5 m2 187,500 39,656,250
4 Pek. Pasang Spandek 0.4 211.5 m2 112,500 23,793,750
5 Pek. Pengecetan Rangka Dinding Spandek 423 m2 52,000 21,996,000
6 Pek. Pengecetan Tiang Existing 1 Ls 15,000,000 15,000,000
Sub. Total - 105,246,000
F Pekerjaan Pintu 4x4x3 -
1 Pek. Pasang Rangka Pintu Siku 48 m2 187,500 9,000,000
2 Pek. Pasang Penutup Plat Seng Zincallum 48 m2 468,750 22,500,000
3 Pek, Pengecatan Rangka Pintu 96 m2 50,000 4,800,000
4 Pek. Dudukan Roda pintu Siku & besi beton 24 m 370,500 8,892,000
5 Pek Pengecoran rel Pintu 2.16 m3 1,825,000 3,942,000
6 Pek. Pasang roda pintu 12 bh 325,000 3,900,000
Sub. Total 53,034,000
Total Sub total I+II 327,479,450
PPH 4 % 13,099,178
Total Sub total I+II+PPH 4% 340,578,628
Total Keseluruhan (Dibulatkan) 340,578,000

Cirebon, 3 Desember 2021

Dibuat :