RENCANA ANGGARAN BIAYA

PROYEK : GEDUNG 2 PONDOK PESANTREN EL-HUDA

LOKASI : GRAHA PRIMA BLOK IE, TAMBUN UTARA, KAB. BEKASI

NO URAIAN KEGIATAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

1 Pekerjaan Persiapan dan Pondasi 380,381,237.03

1.1 Pekerjaan Perisapan 4,900,000.00
Pembersihan Lahan & Bouwplank m 60.00 40,000.00 2,400,000.00
Alat / Material set 5.00 500,000.00 2,500,000.00
1.2 Pekerjaan Pondasi Foot Plat / Cakar Ayam 375,481,237.03
Pembersihan Lahan & Bouplank m 60.00 40,000.00 2,400,000.00
Galian Tanah Pondasi m3 67.50 108,625.00 7,332,187.50
Urugan Tanah m3 42.00 36,208.33 1,520,750.00
Pekerjaan Lantai Kerja m3 2.45 1,131,054.34 2,771,083.13
Pembesian Kg 18,720.00 17,817.25 333,538,920.00
Bekisting m2 50.00 104,621.00 5,231,050.00
Beton K-300 m3 17.33 1,309,509.17 22,687,246.40

2 Pekerjaan Struktur Lantai 1 574,819,572.42

2.1 Pekerjaan Sloof / Tie Beam Lantai 1 328,491,912.37
Pekerjaan Pasir Urug t = 10 cm m3 9.75 499,950.00 4,874,512.50
Pekerjaan Lantai Kerja t = 5 cm m3 4.88 1,131,054.34 5,513,889.90
Pembesian Kg 15,824.00 17,817.25 281,940,164.00
Bekisting m2 131.63 104,621.00 13,770,739.13
Beton K-300 m3 17.10 1,309,509.17 22,392,606.84
2.2 Pekerjaan Kolom Praktis 31,585,784.86
Pembesian Kg 936.00 17,817.25 16,676,946.00
Bekisting m2 57.60 222,004.06 12,787,434.00
Beton K-300 m3 1.62 1,309,509.17 2,121,404.86
2.3 Pekerjaan Kolom Utama / Kolom Struktur 55,482,245.91
Kolom 550x400
Pembesian Kg 882.00 17,817.25 15,714,814.50
Bekisting m2 26.10 104,621.00 2,730,608.10
Beton K-300 m3 10.78 1,309,509.17 14,116,508.87
Balok 500x500
Pembesian Kg 504.00 17,817.25 8,979,894.00
Bekisting m2 45.63 104,621.00 4,773,856.23
Beton K-300 m3 7.00 1,309,509.17 9,166,564.20
2.4 Pekerjaan Slab / Plat Lantai 1 139,002,799.88
Pekerjaan Tanah Dipadatkan m2 75.00 79,750.00 5,981,250.00
Pekerjaan Pasir Urug t = 10 cm m3 9.00 499,950.00 4,499,550.00
Pekerjaan Lantai Kerja t = 5 cm m3 4.50 1,131,054.34 5,089,744.52
Urugan Tanah (1 meter) m3 135.00 377,018.11 50,897,445.24
Pembesian kg 2,299.00 19,873.96 45,690,224.15
Bekisting m2 30.62 235,204.06 7,201,948.39
Beton K-300 m3 15.00 1,309,509.17 19,642,637.58
2.5 Pekerjaan Tangga 20,256,829.41
Pembesian kg 661.84 17,817.25 11,792,168.74
Bekisting m2 19.62 235,204.06 4,614,703.71
Beton K-300 m3 2.94 1,309,509.17 3,849,956.97
 3 Pekerjaan Struktur Lantai 2, 3, 4 1,280,966,951.92
3.1 Pekerjaan Balok Lantai 2,3,4 958,407,331.38
Balok 700x400
Pembesian Kg 7,020.00 17,817.25 125,077,095.00
Bekisting m2 17.40 104,621.00 1,820,405.40
Beton K-300 m3 7.84 1,309,509.17 10,266,551.91
Balok 400x250
Pembesian Kg 37,908.00 17,817.25 675,416,313.00
Bekisting m2 45.63 104,621.00 4,773,856.23
Beton K-300 m3 35.10 1,309,509.17 45,963,771.94
Balok 300x250
Pembesian Kg 4,725.00 17,817.25 84,186,506.25
Bekisting m2 38.50 104,621.00 4,027,908.50
Beton K-300 m3 5.25 1,309,509.17 6,874,923.15
3.2 Pekerjaan Kolom Utama / Kolom Struktur Lantai 2,3,4 134,251,302.27
Kolom 550x400
Pembesian Kg 1,955.00 17,817.25 34,832,723.75
Bekisting m2 65.25 104,621.00 6,826,520.25
Beton K-300 m3 26.95 1,309,509.17 35,291,272.18
Balok 500x500
Pembesian Kg 1,260.00 17,817.25 22,449,735.00
Bekisting m2 114.08 104,621.00 11,934,640.58
Beton K-300 m3 17.50 1,309,509.17 22,916,410.51
3.3 Pekerjaan Plat Lantai Lantai 2,3 145,069,620.24
Pembesian kg 4,598.00 19,873.96 91,380,448.29
Bekisting m2 61.24 235,204.06 14,403,896.79
Beton K-300 m3 30.00 1,309,509.17 39,285,275.16
3.4 Pekerjaan Tangga Lantai 2,3 43,238,698.04
Pembesian kg 1,323.68 19,873.96 26,306,757.68
Bekisting m2 39.24 235,204.06 9,229,407.41
Beton K-300 m3 5.88 1,309,509.17 7,702,532.95

4 Pekerjaan Struktur Atap 74,149,093.16

4.1 Pekerjaan Ring Balok Baja 36,233,549.71
Balok B3 WF 200x100x5,5x8 mm kg 979.05 24,686.20 24,168,950.05
Siku 120x120x12 mm kg 138.67 24,686.20 3,423,153.07
Mur baut dia. 16 A-325 bh 96.00 42,031.00 4,034,976.00
Pengecatan Zincromate kg 1,117.71 4,121.33 4,606,470.59
4.2 Pekerjaan Rangka Atap Baja 37,915,543.45
Rafter Siku 50x50x6 mm kg 1,316.17 24,686.20 32,491,177.84
Pengecatan Zincromate kg 1,316.17 4,121.33 5,424,365.61

5 Pekerjaan Arsitektur, Finishing , Sanitair, dan Listrik 276,451,215.28

5.1 Pekerjaan Dinding 116,627,489.56
Pek. Dinding Bata Merah m² 1,107.20 55,072.82 60,976,627.01
Pek. Plesteran + acian, campuran mortar tebal 10 mm m² 1,107.20 28,188.70 31,210,529.75
Pek. Cat dan Finishing m² 1,107.20 22,074.00 24,440,332.80
5.2 Pekerjaan Pintu dan Jendela 69,757,488.72
1 Pintu Kusen Kayu pcs 8.00 3,997,449.34 31,979,594.72
2 Pintu Kusen Aluminium pcs 12.00 2,048,832.50 24,585,990.00
3 Kusen Jendela Alumnium pcs 8.00 1,648,988.00 13,191,904.00
5.3 Pekerjaan Keramik 33,464,576.00
1 Keramik Lantai 40/40 m² 360.00 72,697.00 26,170,920.00
2 Keramik Lantai 20/20 m² 50.00 82,300.00 4,115,000.00
3 Keramik Dinding 20/25 m² 144.00 22,074.00 3,178,656.00
5.4 Pekerjaan Sanitair 49,997,661.00
1 Pek. Closed Jongkok pcs 12.00 473,000.00 5,676,000.00
2 Pek. Bak Air pcs 12.00 721,654.00 8,659,848.00
3 Pek. Wastafel pcs 12.00 1,800,178.00 21,602,136.00
4 Pek. Septic Tank & Bak Kontrol unit 1.00 10,200,424.00 10,200,424.00
5 Pek. Toren Air pcs 1.00 1,421,428.00 1,421,428.00
6 Pek. Pipa PVC m' 65.00 37,505.00 2,437,825.00
5.5 Pekerjaan Listrik 6,604,000.00
1 Titik Lampu bh 32.00 72,000.00 2,304,000.00
2 Instalasi Stop Kontak bh 16.00 21,000.00 336,000.00
3 Instalasi Saklar bh 32.00 17,000.00 544,000.00
4 Instalasi Kabel NYM supreme 2 x 10 m' 150.00 22,800.00 3,420,000.00
REKAPITULASI RENCANA ANGGARAN BIAYA

PROYEK : GEDUNG 2 PONDOK PESANTREN EL-HUDA

LOKASI : GRAHA PRIMA BLOK IE, TAMBUN UTARA, KAB. BEKASI

NO. URAIAN PEKERJAAN JUMLAH BIAYA (Rp)

1 Pekerjaan Persiapan dan Pondasi 380,381,237.03

2 Pekerjaan Struktur Lantai 1 574,819,572.42

3 Pekerjaan Struktur Lantai 2, 3, 4 1,280,966,951.92

4 Pekerjaan Struktur Atap 74,149,093.16

5 Pekerjaan Arsitektur, Finishing , Sanitair, dan Listrik 276,451,215.28

JUMLAH BIAYA 2,586,768,069.82

Terbilang :
0