RENCANA ANGGARAN BIAYA PEKERJAAN BAJA

NO. JENIS PEKERJAAN Sat Volume HARGA SATUAN (Rp) HARGA TOTAL (Rp)

- Baseplate dan Plat Joint tbl 10 mm kg 64,142.37 30,145.69 1,933,616,177.55

- Base Plat dan Pengaku tbl 12 mm kg 24,372.05 30,145.69 734,712,380.31
- Baja H-Beam 400x400 kg 82,320.00 30,430.83 2,505,066,266.40
300x300 kg 56,000.00 30,430.83 1,704,126,711.84
250x250 kg 24,500.00 30,430.83 745,555,436.43
200x200 kg 12,400.00 30,430.83 377,342,343.34
- Balok Profil IWF 600x200 kg 95,166.57 31,381.31 2,986,451,343.60
500x200 kg 32,950.00 31,381.31 1,034,014,063.67
400x200 kg 25,234.00 31,381.31 791,875,899.32
250x125 kg 53,800.00 33,125.50 1,782,151,826.29
300x150 kg 76,900.00 30,537.76 2,348,353,923.18
- Gording C 150.50.20.2,5 & dudukan kg 10,388.80 30,656.57 318,484,942.67
- Gording C.200.75.20.3 & dudukan kg 48,708.39 30,656.57 1,493,232,298.59
- Span Screw D16 bh 308.00 79,471.62 24,477,259.58
- Pipa Baja dia.165.6 kg 2,003.14 31,048.64 62,194,775.65
- Pipa SHSJ 35 kg 75,543.00 31,048.64 2,345,507,521.81

JumlaH Harga 21,187,163,170.24

DIBULATKAN 21,187,163,000.00

Terbilang : DUA PULUH SATU MILYAR SEMBILAN RATUS ENAM PULUH EMPAT JUTA TIGA RATUS DELAPAN PULUH RIBU RUPIAH
NO. JENIS PEKERJAAN Sat Volume Volume Konversi

- Angkur D 20 cm, l 80 cm bh 656.00

- Angkur D 25 cm, l 100 cm bh 1,952.00
- Plat Baja 8 mm Selimut Balok kg 504,779.86 2,699 lbr
- Base plat 12 mm kg 64,142.37 229 lbr
- Base Plat 10 mm kg 24,372.05 105 lbr
- Plat Joint 10 mm kg 33,319.43 143 lbr
- End Plat 10 mm kg 22,064.76 95 lbr
- Baja H-Beam 200 kg 171,002.75 285 Btg
- Balok IWF 350 kg 285,166.57 479 Btg
- Rafter IWF 250 kg 2,871.20 8 Btg
- IWF 400 kg 2,174.16 3 Btg
- Gording C 150.50.20.2,5 kg 10,388.80 346 Btg
- Gording C.200.75.20.3 kg 48,708.39 876 Btg
- Jarum Keras D.16 mm bh 308.00
- Pipa Baja dia.165.6 mm bh 2,003.14
- Pipa SHSJ.350 kg 72,560.00
 RENCANA ANGGARAN BIAYA PEKERJAAN BAJA

NO. JENIS PEKERJAAN Sat Volume HARGA SATUAN (Rp) HARGA TOTAL (Rp)

- Angkur Dia 20mm, l 80 cm bh 656.00 162,483.69 106,589,298.49

- Angkur Dia 25mm, l 100 cm bh 1,952.00 302,865.05 591,192,573.66
- Baseplate dan Plat Joint kg 64,142.37 30,145.69 1,933,616,177.55
- Base Plat dan Pengaku kg 24,372.05 30,145.69 734,712,380.31
- Plat Joint dan Pengaku kg 33,319.43 30,145.69 1,004,437,141.20
- End Plat dan Pengaku kg 22,064.76 30,145.69 665,157,524.42
- Grouting m2 96.86 80,000.00 7,748,800.00
- Baja H-Beam kg 171,002.75 30,430.83 5,203,756,322.73
- Balok Profil IWF kg 285,166.57 30,537.76 8,708,348,939.12
- Rafter IWF kg 2,871.20 33,125.50 95,109,931.67
- IWF 400 (incl Base Plate) kg 2,174.16 31,381.31 68,227,982.30
- Gording C 150.50.20.2,5 & dudukan kg 10,388.80 30,656.57 318,484,942.67
- Gording C.200.75.20.3 & dudukan kg 48,708.39 30,656.57 1,493,232,298.59
- Gording, dudukan, Trekstang dan Ikatan Angin kg 1,120.02 30,656.57 34,335,973.13
- Trekstang dan Ikatan Angin kg 11,769.73 30,656.57 360,819,568.46
- Span Screw D16 bh 308.00 79,471.62 24,477,259.58
- Pipa Baja dia.165.6 kg 2,003.14 31,048.64 62,194,775.65
- Plat Baja Selimut Balok kg 504,779.86 30,145.69 15,216,938,367.44
- Cat Baja dan Cat Finishing m2 1,001.44 30,650.00 30,694,080.83
- Cat Baja dan Zincromate m2 29,529.66 37,450.00 1,105,885,590.56
- Pipa SHSJ.350 kg 72,560.00 31,048.64 2,252,889,424.34

JumlaH Harga 40,018,849,352.69

DIBULATKAN 40,018,849,000.00

Terbilang : EMPAT PULUH MILYAR DELAPAN BELAS JUTA DELAPAN RATUS EMPAT PULUH SEMBILAN RIBU RUPIAH
HARGA SATUAN PABRIKASI, DELIVERY DAN INSTALASI PEKERJAAN BAJA

Harga Harga Material BEBAN

Harga Dasar Jasa Toko PPN PPH Operasional Cat Cat AKOMODASI & PROFIT
Harga Material Satuan Satuan SEWA ALAT Terbuang DISKONTO JUMLAH HARGA
NO JENIS MATERIAL Harga Pembulatan & Upah Zincromate Finishing TRANSPOR
Non PPn 10% DELIVERY INSTALASI (Rp/Kg)
ANGKAT SATUAN (Rp)
5% 10% 3% Fabrikasi Dico Dico 1.50% 10% 3.98%
(Rp) /Kg (Rp) /Kg

- Wf Rafter Bending 14,220.00 711.00 14,931.00 14,930.00 Kg - 447.90 8,000.00 - - 1,500.00 3,000.00 500.00 500.00 223.95 2,865.40 1,158.25 33,125.50 Kg
- Wf 150 - 250 14,220.00 711.00 14,931.00 14,930.00 Kg - 447.90 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 223.95 2,565.40 1,038.85 29,706.10 Kg
- Wf 298 - 350 14,895.00 744.75 15,639.75 15,630.00 Kg - 468.90 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 234.45 2,636.45 1,067.97 30,537.76 Kg
- Wf 400 15,570.00 778.50 16,348.50 16,340.00 Kg - 490.20 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 245.10 2,708.51 1,097.50 31,381.31 Kg
- Hb 100 - 200 14,805.00 740.25 15,545.25 15,540.00 Kg - 466.20 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 233.10 2,627.31 1,064.22 30,430.83 Kg
- Gording CNP 150 - 200 14,985.00 749.25 15,734.25 15,730.00 Kg - 471.90 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 235.95 2,646.60 1,072.13 30,656.57 Kg
- Plat Baja 14,580.00 729.00 15,309.00 15,300.00 Kg - 459.00 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 229.50 2,602.95 1,054.24 30,145.69 Kg
- Pipa Baja dia.165.6mm 15,300.00 765.00 16,065.00 16,060.00 Kg - 481.80 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 240.90 2,680.09 1,085.85 31,048.64 Kg
- Pipa SHSJ 35 15,300.00 765.00 16,065.00 16,060.00 Kg - 481.80 5,000.00 - - 1,500.00 3,000.00 500.00 500.00 240.90 2,680.09 1,085.85 31,048.64 Kg
- Span Screw D16 60,000.00 3,000.00 63,000.00 63,000.00 bh - 1,890.00 - - - - 5,000.00 - - 6,800.00 2,781.62 79,471.62 bh
- Angkur D 20mm, P. 80 cm 105,600.00 5,280.00 110,880.00 110,880.00 bh - 3,326.40 11,933.33 - - 3,580.00 11,933.33 1,193.33 - 13,952.00 5,685.29 162,483.69 bh
- Angkur D 25mm, P. 100 cm 203,500.00 10,175.00 213,675.00 213,670.00 bh - 6,410.10 19,250.00 - - 5,775.00 19,250.00 1,925.00 - 25,987.00 10,597.95 302,865.05 bh

Total Bahan 1,256,443.23 2,107.80

10,723.95 9
Angkur D 20mm, P. 80 cm 2.387 83,533.333 234.20
Angkur D 25mm, P. 100 cm 3.850 134,750.000

HARGA SATUAN PABRIKASI, DELIVERY DAN INSTALASI PEKERJAAN BAJA

- Plat & Gording CNP 720,665.41 Kg

- Baja H-Beam 171,002.75 Kg
- Balok Profil IWF 285,166.57 Kg
- Rafter IWF 2,871.20 Kg
- IWF 400 (incl Base Plate) 2,174.16 Kg
- Pipa Baja 74,563.14 Kg
- Total Berat BAJA 1,256,443.23 Kg

Material Rata-rata Rp 14,360 Rp 18,042,524,805

Upah pabrikasi Rp 5,000 Rp 6,282,216,158
Pengiriman Rp 1,500 Rp 1,884,664,847
Instalasi Rp 3,000 Rp 3,769,329,695
Akomodasi & Transport Rp 500 Rp 628,221,616
Sewa Peralatan Angkat Rp 500 Rp 628,221,616
Material terbuang Rp 234 Rp 294,259,005
Rp 31,529,437,741
RAB Material Angkur, Baut, Span, Cat 1,866,587,603
Rp 33,396,025,345
PPn 0% Rp -
PPH 3% Rp 945,883,132
Profit 10% Rp 3,339,602,534
Beban Diskonto 4% Rp 1,329,161,809
TOTAL HARGA Rp 39,010,672,820.03
HARGA SATUAN PABRIKASI, DELIVERY DAN INSTALASI PEKERJAAN BAJA
Harga Harga
Jasa Toko Operasional Cat Cat AKOMODASI & BEBAN
Harga Material Non Satuan Satuan PROFIT JUMLAH HARGA
NO JENIS MATERIAL Harga Dasar & Upah Zincromate Finishing TRANSPOR DISKONTO
5% PPn 10% DELIVERY INSTALASI (Rp/Kg) (10%) SATUAN (Rp)
Fabrikasi Dico Dico (4%)
(Rp) /Kg (Rp) /Kg

- Wf Rafter Bending 15,750.00 15,750.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,022.50 818.00 22,290.50 Kg
- Wf 150 - 250 15,750.00 15,750.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,022.50 818.00 22,290.50 Kg
- Wf 298 - 350 x 1.1 + pph 3% 16,200.00 16,200.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,045.00 836.00 22,781.00 Kg
- Wf 400 x 1.1 + pph 3% 17,000.00 17,000.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,085.00 868.00 23,653.00 Kg
- Hb 100 - 200 x 1.1 + pph 3% 16,100.00 16,100.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,040.00 832.00 22,672.00 Kg
- Gording CNP 150 - 200 x 1.1 + pph 3% 13,800.00 13,800.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 925.00 740.00 20,165.00 Kg
- Plat Baja x 1.1 + pph 3% 14,500.00 14,500.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 960.00 768.00 20,928.00 Kg
- Pipa Baja dia.165.6mm x 1.1 + pph 3% 17,000.00 17,000.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,085.00 868.00 23,653.00 Kg
- Pipa SHSJ 35 x 1.1 + pph 3% 17,000.00 17,000.00 Kg 2,000.00 - - 1,000.00 1,500.00 200.00 1,085.00 868.00 23,653.00 Kg
- Span Screw D16 x 1.1 + pph 3% 60,000.00 60,000.00 bh - - - - 5,000.00 - 3,250.00 - 68,250.00 bh
- Angkur D 20 cm, l 80 cm 132,000.00 132,000.00 bh - - - - 10,000.00 - 7,100.00 - 149,100.00 bh
- Angkur D 25 cm, l 100 cm 270,000.00 270,000.00 bh - - - - 10,000.00 - 14,000.00 - 294,000.00 bh

Total Bahan 1,256,443.23 Kg

- Plat & Gording CNP 720,665.41 Kg
- Baja H-Beam 171,002.75 Kg
- Balok Profil IWF 285,166.57 Kg
- Rafter IWF 2,871.20 Kg
- IWF 400 (incl Base Plate) 2,174.16 Kg
- Pipa Baja 74,563.14 Kg
- Total Berat BAJA 1,256,443.23 Kg

Material Rp 15,000 Rp 18,846,648,473

Upah Rp 2,000 Rp 2,512,886,463
Pengiriman Rp 1,000 Rp 1,256,443,232
Instalasi Rp 1,500 Rp 1,884,664,847
Akomodasi & Transport Rp 200 Rp 251,288,646
Rp 24,751,931,662
RAB Material Angkur Cat dll 1,412,631,483
Rp 26,164,563,145
Profit 5% Rp 1,308,228,157
Beban Diskonto 4% Rp 1,046,582,526
TOTAL HARGA Rp 28,519,373,828.33
1 m2 Pekerjaan Under Coating & Finish Coating
Koefisien Satuan Material Harga Satuan
0.1500 Kg Cat Jotun Rp 85,000.00
1
0.0800 Kg Thinner Super Rp 15,000.00
Jumlah
Koefisien Satuan Pekerja Harga Satuan
0.0850 Kg Tukang Cat Ahli Rp 120,000.00
2
0.0500 Kg Tenaga Bantu Rp 100,000.00
Jumlah
Koefisien Satuan Peralatan Harga Satuan
3 0.1000 set Air Compressor Dico Rp 15,000.00
Jumlah
Harga Satuan Pekerjaan

1 m2 Pekerjaan Zincromate
Koefisien Satuan Material Harga Satuan
0.1500 Kg Cat Zincromate Rp 45,000.00
1
0.0800 Kg Thinner Super Rp 15,000.00
Jumlah
Koefisien Satuan Pekerja Harga Satuan
0.1500 Kg Tukang Cat Ahli Rp 120,000.00
2
0.1000 Kg Tenaga Bantu Rp 100,000.00
Jumlah
Koefisien Satuan Peralatan Harga Satuan
3 0.1000 set Air Compressor Dico Rp 15,000.00
Jumlah
Harga Satuan Pekerjaan
 Jumlah Harga Harga Satuan
Rp 12,750.00 Rp 102,000.00 Rp 145,000.00
Rp 1,200.00 Rp 15,000.00
Rp 13,950.00
Jumlah Harga Harga Satuan
Rp 10,200.00 Rp 120,000.00
Rp 5,000.00 Rp 100,000.00
Rp 15,200.00
Jumlah Harga Harga Satuan
Rp 1,500.00 Rp 15,000.00
Rp 1,500.00
Rp 30,650.00

Jumlah Harga Harga Satuan

Rp 6,750.00 Rp 40,500.00 Rp 75,000.00
Rp 1,200.00 Rp 15,000.00
Rp 7,950.00
Jumlah Harga Harga Satuan
Rp 18,000.00 Rp 120,000.00
Rp 10,000.00 Rp 100,000.00
Rp 28,000.00
Jumlah Harga Harga Satuan
Rp 1,500.00 Rp 15,000.00
Rp 1,500.00
Rp 37,450.00
 #REF!

NO SAT
JENIS PEKERJAAN

BAJA
Baseplate dan Plat Joint tbl 10 mm kg
Base Plat dan Pengaku tbl 12 mm kg
Baja H-Beam 400x400 kg
300x300 kg
250x250 kg
200x200 kg
Balok Profil IWF 600x200 kg
500x200 kg
400x200 kg
250x125 kg
300x150 kg
Gording C 150.50.20.2,5 & dudukan kg
Gording C.200.75.20.3 & dudukan kg
Span Screw D16 bh
Pipa Baja dia.165.6 bh
Pipa SHSJ 35 kg
VOLUME HARGA SATUAN

64,142.37
24,372.05
82,320.00
56,000.00
24,500.00
12,400.00
95,166.57
32,950.00
25,234.00
53,800.00
76,900.00
10,388.80
48,708.39
308.00
2,003.14
75,543.00
 21,187,163,000 SATU MILYAR Seratus DELAPAN PULUH TUJUH JUTA Seratus ENAM PULUH TIGA RIBU RUPIAH
Sesuaikan sel yang berwarna merah dengan Sel yang akan ditulis terbilang pada Sheet anda
0 21187163000 2.12E+10
1 SATU
2 DUA 21 MILYARAN
3 TIGA TIGA RIBU 187 JUTAAN
4 EMPAT ENAM PULUH 163 RIBUAN
5 LIMA Seratus 000 RATUSAN
6 ENAM TUJUH JUTA
7 TUJUH DELAPAN PULUH
8 DELAPAN Seratus
9 SEMBILAN SATU MILYAR