RENCANA ANGGARAN BIAYA

PEKERJAAN STRUKTUR

Owner : Bp. H. Rojak

Proyek : Pembangunan Rumah Tinggal
Lokasi : Jl.Raya KH.Syuhada Kp.Baru ,Kel.Sentul Kec. Keragilan Kab Serang Provinsi - Banten

NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

A PEKERJAAN SUB STRUKTUR

A.I Tanah dan galian
3
1 Pekerjaan galian Pondasi P1 m 50,40 99.445,50 5.012.053,20
2 Pekerjaan galian kolam renang m3 110,00 99.445,50 10.939.005,00
3 Pekerjaan galian septictank m3 18,00 99.445,50 1.790.019,00
3
4 Urugan kembali m 44,60 24.861,38 1.108.817,33
3
5 Pasir urug pengisi septictank m 8,00 367.950,00 2.943.600,00
6 urugan tanah dipadatkan m3 171,00 136.950,00 23.418.450,00
Sub Total 45.211.944,53
A.II Pekerjaan pondasi & beton bertulang
1 Pondasi P1
3
- Pasir urug m 2,80 367.950,00 1.030.260,00
- Lantai kerja m3 2,80 1.124.244,52 3.147.884,67
- Bekisting batako m2 56,00 117.796,25 6.596.590,00
- Besi D13 kg 1.755,97 16.286,60 28.598.748,00
- Beton fc' 25 Mpa m3 8,96 1.636.682,91 14.664.678,84
2 Pondasi batu kali m3 169,24 1.202.300,00 203.472.442,80
3 Kolom Pedestal 40 x 40
- Besi D13 kg 1.030,35 16.286,60 16.780.911,20
- Besi Ø10 kg 217,19 16.286,60 3.537.238,31
- Bekisting Multiplek m2 58,24 223.322,00 13.006.273,28
3
- Beton fc' 25 Mpa m 7,17 1.636.682,91 11.731.743,08
Sub Total 302.566.770,17
B PEKERJAAN UPPER STRUKTUR
B.1 Struktur Lantai 1 (satu)
1 Sloof/Tieb beam S1.A
- Besi D13 kg 897,58 16.286,60 14.618.556,46
- Besi Ø10 kg 801,54 16.286,60 13.054.373,56
- Besi Ø8 kg 1.812,43 16.286,60 29.518.270,48
2
- Bekisting Multiplek m 103,68 256.190,00 26.561.779,20
- Beton fc' 25 Mpa m3 10,37 1.636.682,91 16.969.128,38
2 Sloof/Tieb beam S1.B
- Besi D13 kg 187,22 16.286,60 3.049.256,39
- Besi Ø10 kg 139,67 16.286,60 2.274.778,31
- Besi Ø8 kg 23,63 16.286,60 384.915,99
2
- Bekisting Multiplek m 16,26 256.190,00 4.165.649,40
- Beton fc' 25 Mpa m3 1,63 1.636.682,91 2.661.246,41
3 Kolom K1 (30x30)
- Besi D13 kg 1.181,10 16.286,60 19.236.062,64
- Besi Ø10 kg 515,39 16.286,60 8.394.015,92
NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

- Bekisting Multiplek m2 96,00 222.657,60 21.375.129,60

- Beton fc' 25 Mpa m3 7,20 1.636.682,91 11.784.116,93
4 Kolom pilar
- Besi D13 kg 472,44 16.286,60 7.694.425,06
- Besi Ø10 kg 853,59 16.286,60 13.902.015,76
- Bekisting Multiplek m2 37,68 222.657,60 8.389.738,37
3
- Beton fc' 25 Mpa m 9,42 1.636.682,91 15.417.552,98
4 Tangga beton putar
- Besi Ø12 kg 815,19 16.286,60 13.276.705,86
- Bekisting Multiplek m2 12,42 267.189,12 3.318.488,87
3
- Beton fc' 25 Mpa m 2,79 1.636.682,91 4.573.710,38
5 Rabat beton m3 19,00 1.124.244,52 21.360.645,95
6 Kanopi Beton diatas J1
- Besi D13 kg 117,60 16.286,60 1.915.349,26
- Besi Ø10 kg 284,54 16.286,60 4.634.112,62
2
- Bekisting Multiplek m 23,63 239.423,80 5.656.387,28
3
- Beton fc' 25 Mpa m 1,65 1.636.682,91 2.706.664,36
7 Kanopi Beton diatas J2
- Besi D13 kg 44,35 16.286,60 722.360,29
- Besi Ø10 kg 107,31 16.286,60 1.747.722,47
2
- Bekisting Multiplek m 8,91 239.423,80 2.133.266,06
- Beton fc' 25 Mpa m3 0,62 1.636.682,91 1.020.799,13
8 Kanopi Beton diatas J3
- Besi D13 kg 40,32 16.286,60 656.691,18
- Besi Ø10 kg 97,55 16.286,60 1.588.838,61
2
- Bekisting Multiplek m 8,10 239.423,80 1.939.332,78
- Beton fc' 25 Mpa m3 0,57 1.636.682,91 927.999,21
9 Kanopi Beton diatas BV
- Besi D13 kg 26,21 16.286,60 426.849,26
- Besi Ø10 kg 63,41 16.286,60 1.032.745,10
2
- Bekisting Multiplek m 5,27 239.423,80 1.260.566,31
- Beton fc' 25 Mpa m3 0,37 1.636.682,91 603.199,49
10 Meja beton dapur
- Besi Ø10 kg 89,62 16.286,60 1.459.594,36
2
- Bekisting Multiplek m 5,60 239.423,80 1.340.773,28
- Beton fc' 25 Mpa m3 0,56 1.636.682,91 916.542,43
Sub Total 287.630.086,14
B.2 Struktur Lantai 2 (dua)
1 Balok 25x15cm
- Besi D13 kg 39,20 16.286,60 638.364,91
- Besi Ø10 kg 25,77 16.286,60 419.700,80
- Bekisting Multiplek m2 3,90 256.190,00 999.141,00
- Beton fc' 25 Mpa m3 0,23 1.636.682,91 368.253,65
2 Balok 30x15cm
- Besi D13 kg 88,84 16.286,60 1.446.960,46
- Besi Ø10 kg 65,71 16.286,60 1.070.237,03
2
- Bekisting Multiplek m 10,20 256.190,00 2.613.138,00
NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

- Beton fc' 25 Mpa m3 0,31 1.636.682,91 500.824,97

3 Balok 30x20cm
- Besi D13 kg 79,70 16.286,60 1.298.008,65
- Besi Ø10 kg 157,56 16.286,60 2.566.148,60
- Bekisting Multiplek m2 9,76 256.190,00 2.500.414,40
- Beton fc' 25 Mpa m3 0,73 1.636.682,91 1.198.051,89
4 Balok 35x20cm
- Besi D13 kg 175,07 16.286,60 2.851.363,27
- Besi Ø10 kg 259,59 16.286,60 4.227.834,98
- Bekisting Multiplek m2 18,09 256.190,00 4.634.477,10
3
- Beton fc' 25 Mpa m 1,41 1.636.682,91 2.302.812,85
5 Balok 40x20cm
- Besi D13 kg 918,05 16.286,60 14.951.924,80
- Besi Ø10 kg 1.361,23 16.286,60 22.169.841,16
2
- Bekisting Multiplek m 105,40 256.190,00 27.002.426,00
3
- Beton fc' 25 Mpa m 8,43 1.636.682,91 13.800.510,27
6 Balok 50x25cm
- Besi D13 kg 78,39 16.286,60 1.276.729,82
- Besi Ø10 kg 77,49 16.286,60 1.262.040,29
- Bekisting Multiplek m2 7,50 256.190,00 1.921.425,00
3
- Beton fc' 25 Mpa m 0,75 1.636.682,91 1.227.512,18
7 Plat lantai 2
- Besi Ø10 kg 3.010,38 16.286,60 49.028.791,08
- Bekisting Multiplek m2 156,23 222.657,60 34.786.019,51
- Beton fc' 25 Mpa m3 19,53 1.636.682,91 31.962.575,90
8 Kolom K1 (30x30cm)
- Besi D13 kg 1.181,10 16.286,60 19.236.062,64
- Besi Ø10 kg 515,39 16.286,60 8.394.015,92
- Bekisting Multiplek m2 96,00 223.322,00 21.438.912,00
3
- Beton fc' 25 Mpa m 7,20 1.636.682,91 11.784.116,93
9 Tangga beton putar
- Besi Ø12 kg 815,19 16.286,60 13.276.705,86
- Bekisting Multiplek m2 12,42 267.189,12 3.318.488,87
3
- Beton fc' 25 Mpa m 2,79 1.636.682,91 4.573.710,38
10 Balkon
- Besi Ø10, D13 kg 458,81 16.286,60 7.472.398,90
2
- Bekisting Multiplek m 27,63 222.657,60 6.152.029,49
- Beton fc' 25 Mpa m3 2,51 1.636.682,91 4.106.028,24
11 Kanopi Beton diatas J1
- Besi D13 kg 117,60 16.286,60 1.915.349,26
- Besi Ø10 kg 284,54 16.286,60 4.634.112,62
- Bekisting Multiplek m2 23,63 239.423,80 5.656.387,28
- Beton fc' 25 Mpa m3 1,65 1.636.682,91 2.706.664,36
12 Kanopi Beton diatas J2
- Besi D13 kg 44,35 16.286,60 722.360,29
- Besi Ø10 kg 107,31 16.286,60 1.747.722,47
2
- Bekisting Multiplek m 8,91 239.423,80 2.133.266,06
NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

- Beton fc' 25 Mpa m3 0,62 1.636.682,91 1.020.799,13

13 Kanopi Beton diatas J3
- Besi D13 kg 40,32 16.286,60 656.691,18
- Besi Ø10 kg 97,55 16.286,60 1.588.838,61
- Bekisting Multiplek m2 8,10 239.423,80 1.939.332,78
- Beton fc' 25 Mpa m3 0,57 1.636.682,91 927.999,21
14 Kanopi Beton diatas BV
- Besi D13 kg 26,21 16.286,60 426.849,26
- Besi Ø10 kg 63,41 16.286,60 1.032.745,10
- Bekisting Multiplek m2 5,27 239.423,80 1.260.566,31
3
- Beton fc' 25 Mpa m 0,37 1.636.682,91 603.199,49
Sub Total 357.750.881,20
B.3 Struktur Lantai 3 (tiga)
1 Balok 25x15cm
- Besi D13 kg 39,20 16.286,60 638.364,91
- Besi Ø10 kg 25,77 16.286,60 419.700,80
- Bekisting Multiplek m2 3,90 256.190,00 999.141,00
- Beton fc' 25 Mpa m3 0,23 1.636.682,91 368.253,65
2 Balok 30x15cm
- Besi D13 kg 88,84 16.286,60 1.446.960,46
- Besi Ø10 kg 65,71 16.286,60 1.070.237,03
- Bekisting Multiplek m2 10,20 256.190,00 2.613.138,00
- Beton fc' 25 Mpa m3 0,31 1.636.682,91 500.824,97
3 Balok 30x20cm
- Besi D13 kg 79,70 16.286,60 1.298.008,65
- Besi Ø10 kg 157,56 16.286,60 2.566.148,60
- Bekisting Multiplek m2 9,76 256.190,00 2.500.414,40
- Beton fc' 25 Mpa m3 0,73 1.636.682,91 1.198.051,89
4 Balok 35x20cm
- Besi D13 kg 175,07 16.286,60 2.851.363,27
- Besi Ø10 kg 259,59 16.286,60 4.227.834,98
2
- Bekisting Multiplek m 18,09 256.190,00 4.634.477,10
- Beton fc' 25 Mpa m3 1,41 1.636.682,91 2.302.812,85
5 Balok 40x20cm
- Besi D13 kg 918,05 16.286,60 14.951.924,80
- Besi Ø10 kg 1.361,23 16.286,60 22.169.841,16
- Bekisting Multiplek m2 105,40 256.190,00 27.002.426,00
- Beton fc' 25 Mpa m3 8,43 1.636.682,91 13.800.510,27
6 Balok 50x25cm
- Besi D13 kg 78,39 16.286,60 1.276.729,82
- Besi Ø10 kg 77,49 16.286,60 1.262.040,29
- Bekisting Multiplek m2 7,50 256.190,00 1.921.425,00
3
- Beton fc' 25 Mpa m 0,75 1.636.682,91 1.227.512,18
7 Plat lantai 3
- Besi Ø10 kg 3.010,38 16.286,60 49.028.791,08
2
- Bekisting Multiplek m 156,23 222.657,60 34.786.019,51
- Beton fc' 25 Mpa m3 19,53 1.636.682,91 31.962.575,90
NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

8 Kolom K1 (30x30cm)
- Besi D13 kg 1.181,10 16.286,60 19.236.062,64
- Besi Ø10 kg 515,39 16.286,60 8.394.015,92
- Bekisting Multiplek m2 96,00 223.322,00 21.438.912,00
- Beton fc' 25 Mpa m3 7,20 1.636.682,91 11.784.116,93
9 Tangga beton putar
- Besi Ø12 kg 815,19 16.286,60 13.276.705,86
2
- Bekisting Multiplek m 12,42 267.189,12 3.318.488,87
- Beton fc' 25 Mpa m3 2,79 1.636.682,91 4.573.710,38
10 Balkon
- Besi Ø10, D13 kg 458,81 16.286,60 7.472.398,90
2
- Bekisting Multiplek m 27,63 222.657,60 6.152.029,49
3
- Beton fc' 25 Mpa m 2,51 1.636.682,91 4.106.028,24
11 Kanopi Beton diatas J1
- Besi D13 kg 117,60 16.286,60 1.915.349,26
- Besi Ø10 kg 284,54 16.286,60 4.634.112,62
- Bekisting Multiplek m2 23,63 239.423,80 5.656.387,28
- Beton fc' 25 Mpa m3 1,65 1.636.682,91 2.706.664,36
12 Kanopi Beton diatas J2
- Besi D13 kg 44,35 16.286,60 722.360,29
- Besi Ø10 kg 107,31 16.286,60 1.747.722,47
- Bekisting Multiplek m2 8,91 239.423,80 2.133.266,06
- Beton fc' 25 Mpa m3 0,62 1.636.682,91 1.020.799,13
13 Kanopi Beton diatas J3
- Besi D13 kg 40,32 16.286,60 656.691,18
- Besi Ø10 kg 97,55 16.286,60 1.588.838,61
- Bekisting Multiplek m2 8,10 239.423,80 1.939.332,78
- Beton fc' 25 Mpa m3 0,57 1.636.682,91 927.999,21
14 Kanopi Beton diatas BV
- Besi D13 kg 26,21 16.286,60 426.849,26
- Besi Ø10 kg 63,41 16.286,60 1.032.745,10
2
- Bekisting Multiplek m 5,27 239.423,80 1.260.566,31
- Beton fc' 25 Mpa m3 0,37 1.636.682,91 603.199,49
Sub Total 357.750.881,20
B.4 Struktur Lantai Atap
1 Ring balk atap
- Besi Ø10 kg 410,31 16.286,60 6.682.584,68
- Besi Ø8 kg 260,43 16.286,60 4.241.508,29
- Bekisting Multiplek m2 69,08 256.190,00 17.696.324,25
- Beton fc' 25 Mpa m3 3,45 1.636.682,91 5.652.693,59
2 Talang beton
- Besi Ø10 kg 1.401,22 16.286,60 22.821.166,66
2
- Bekisting Multiplek m 72,72 256.190,00 18.630.136,80
- Beton fc' 25 Mpa m3 9,09 1.636.682,91 14.877.447,62
3 Balok sopi sopi
- Besi D13 kg 191,62 16.286,60 3.120.895,12
- Besi Ø10 kg 284,13 16.286,60 4.627.481,08
NO URAIAN PEKERJAAN SATUAN INDEKS HARGA SATUAN JUMLAH

- Bekisting Multiplek m2 22,00 256.190,00 5.636.180,00

- Beton fc' 25 Mpa m3 1,76 1.636.682,91 2.880.561,92
4 Atap
2
- Rangka atap baja ringan C75, reng 0,45mm m 221,76 256.000,00 56.770.560,00
- Raluminium foil buble 2 layer m2 221,76 35.000,00 7.761.600,00
- Roof mesh 1,2mm m2 221,76 70.000,00 15.523.200,00
- Penutup atap genteng ex. KIA Natural/setara m2 221,76 365.500,00 81.053.280,00
1
- Nok atap ex. KIA Natural/setara m 60,00 360.000,00 21.600.000,00
Sub Total 289.575.620,00
C PEKERJAAN STRUKTUR LAINNYA
1 Balok Latiu 15x15cm
- Besi Ø10 kg 576,71 16.286,60 9.392.622,68
- Besi Ø8 kg 225,06 16.286,60 3.665.413,73
- Bekisting Multiplek m2 57,04 256.190,00 14.613.077,60
- Beton fc' 25 Mpa m3 3,21 1.636.682,91 5.251.297,11
2 kolom praktis 15x5cm
- Besi Ø10 kg 204,68 16.286,60 3.333.508,71
- Besi Ø8 kg 130,99 16.286,60 2.133.445,58
- Bekisting Multiplek m2 33,20 256.190,00 8.505.508,00
- Beton fc' 25 Mpa m3 1,87 1.636.682,91 3.056.505,33
3 Struktur kolam renang
- Pasir urug m3 5,50 367.950,00 2.023.725,00
- Lantai kerja m3 2,75 1.124.244,52 3.091.672,44
- Besi D13 kg 4.403,70 16.286,60 71.721.310,19
- Bekisting Multiplek m2 100,80 222.657,60 22.443.886,08
- Beton fc' 25 Mpa m3 28,80 1.636.682,91 47.136.467,71
Sub Total 196.368.440,16

Jumlah Pekerjaan Struktur 1.836.854.623,41