RENCANA ANGGARAN BIAYA

Pekerjaan : PEMBANGUNAN KONSTRUKSI GARDU TOL

Lokasi :
Tahun Anggaran : TAHUN 2011

No JENIS PEKERJAAN VOLUME ANALIS HARGA SATUAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi - LS 1,000,000.00 1,000,000.00
2 Uitzeit / Bouwplank - LS 1,500,000.00 1,500,000.00
3 Papan Nama 2.00 Unit LS 750,000.00 1,500,000.00
4 Brak Kerja / Direksi Keet 150.00 m2 LS 750,000.00 112,500,000.00
5 Mobilisasi Alat Berat - LS 5,000,000.00 5,000,000.00

SUB TOTAL l 121,500,000.00

II PEKERJAAN STRUKTUR GARDU TOL

1 Galian Tanah 105.00 m³ Tn.1 26,200.00 2,751,000.00
2 Pondasi Minipile diam. 30cm
a Beton K-350 238.42 m³ Bt.12 788,407.00 788,407.00
b Tulangan baja 5,770.86 kg Bt.17 10,702.30 61,761,515.87
c Pelat baja dan angkur 3,252.29 kg LS 17,000.00 55,288,896.00
d Pemancangan minipile 480.00 m' LS 200,000.00 96,000,000.00
3 Urugan pasir pilecap 10.50 m³ Tn.11 116,980.00 1,228,290.00
4 Beton rabat alas pilecap 10.50 m³ Bt.2 579,167.50 6,081,258.75
5 Poer / pile cap pondasi
a Beton K-350 105.00 m³ Bt.12 788,407.00 82,782,735.00
b Tulangan baja 8,203.26 kg Bt.17 10,702.30 87,793,781.70
c Bekisting / Acuan struktur 155.00 m2 Bt.20 99,326.00 15,395,530.00
6 Base plate struktur 9,596.93 kg LS 17,000.00 163,147,725.00
7 Kolom Struktur 45,366.75 kg Bs.2.a 24,862.00 1,127,908,138.50
8 Balok Bawah Atap Struktur 36,530.25 kg Bs.2.a 24,862.00 908,215,075.50
9 Balok Atas Atap Struktur 29,415.00 kg Bs.2.a 24,862.00 731,315,730.00
10 Balok melintang atap struktur 23,962.50 kg Bs.2.a 24,862.00 595,755,675.00
11 Balok melintang kolom 7,987.50 kg Bs.2.a 24,862.00 198,585,225.00
12 Truss/rangka batang Kolom 11,867.62 kg Bs.1 17,949.50 213,017,783.49
13 Truss/rangka batang Balok 23,520.53 kg Bs.1 17,949.50 422,181,727.43
14 Gording pengaku C 100 8,064.38 kg LS 17,000.00 137,094,375.00

SUB TOTAL Il 4,907,092,869.24

lll PEKERJAAN JALAN GARDU TOL

1 Galian Tanah 700.00 m³ K.224 27,595.00 19,316,500.00
2 LPB kelas B 400.00 m³ K.513 214,644.33 85,857,732.00
3 LPA kelas A 300.00 m³ K.521 313,320.42 93,996,126.00
4 Prime coat 2,000.00 m2 EI-433 7,649.15 15,298,300.00
5 ATB tebal 5cm 2,000.00 m2 K.641 90,453.81 180,907,620.00
6 HRS tebal 3cm 2,000.00 m2 K.636 56,200.12 112,400,240.00

SUB TOTAL Ill 507,776,518.00

IV PEKERJAAN ARSITEKTURAL
1 Rangka finishing Galvalum 4,312.29 m² LS 250,000.00 1,078,072,500.00
2 Finishing Alucubon 4,312.29 m² LS 400,000.00 1,724,916,000.00

SUB TOTAL IV 2,802,988,500.00

V PEKERJAAN MEKANIKAL & ELEKTRIKAL

1 Pekerjaan M.E. 2,000.00 m² LS 100,000.00 200,000,000.00

SUB TOTAL V 200,000,000.00

REKAPITULASI

I PEKERJAAN PERSIAPAN 121,500,000.00

II PEKERJAAN STRUKTUR GARDU TOL 4,907,092,869.24

III PEKERJAAN JALAN GARDU TOL 507,776,518.00

IV PEKERJAAN ARSITEKTURAL 2,802,988,500.00

V PEKERJAAN MEKANIKAL & ELEKTRIKAL 200,000,000.00

JUMLAH TOTAL 8,539,357,887.24

PEMBULATAN 8,539,300,000.00

Terbilang : ( Delapan Milyar Lima Ratus Tiga Puluh Sembilan Juta Tiga Ratus Ribu Rupiah )
 PERHITUNGAN VOLUME
PEMBANGUNAN KONSTRUKSI GARDU TOL
TAHUN 2011

I PEKERJAAN PERSIAPAN

1 Pembersihan Lokasi : = LS

2 Uitzeit / Bouwplank : = LS

3 Papan Nama : = 2.00 unit

4 Brak Kerja / Direksi Keet : 10.00 x 15.00 = 150.00 m2

5 Mobilisasi Alat Berat : = LS

II PEKERJAAN STRUKTUR GARDU TOL

1 Galian Tanah :
- Pile cap pondasi : 1.00 x 1.75 x 6.00 x 2.00 ( 5.00 ) = 105.00 m3

2 Pondasi Minipile diam. 30cm :

a Beton K-350 : 0.50 x 6.00 x 8.00 x 2.00 ( 5.00 ) = 238.42 m3

b Tulangan baja :
- Tul. Utama 6 D 16 : 1.57 x 6.10 x 6.00 x 16.00 ( 5.00 ) = 4,589.60 kg
- Tul. Beugel d 8 - 150 : 0.39 x 0.94 x 40.00 x 16.00 ( 5.00 ) = 1,181.26 kg
= 5,770.86 kg
c Pelat baja dan angkur :
- pelat pangkal baja : 156.00 x 0.13 x 8.00 x 2.00 ( 5.00 ) = 1,567.49 kg
- pelat ujung sepatu baja : 156.00 x 0.05 x 3.00 x 16.00 ( 5.00 ) = 1,684.80 kg
= 3,252.29 kg

d Pemancangan minipile : 6.00 x 8.00 x 2.00 ( 5.00 ) = 480.00 m'

3 Urugan pasir pilecap : 0.10 x 1.75 x 6.00 x 2.00 ( 5.00 ) = 10.50 m3

tebal 10cm

4 Beton rabat alas pilecap : 0.10 x 1.75 x 6.00 x 2.00 ( 5.00 ) = 10.50 m3
tebal 10cm

5 Poer / pile cap pondasi :

a Beton K-350 : 1.00 x 1.75 x 6.00 x 2.00 ( 5.00 ) = 105.00 m3

b Tulangan baja :
- Tul. Lentur D 22 - 140 : 2.96 x 6.20 x 12.50 x 2.00 ( 5.00 ) = 2,296.74 kg
: 2.96 x 1.95 x 42.86 x 2.00 ( 5.00 ) = 2,476.67 kg
- Tul. Tekan d 12 - 150 : 0.88 x 6.20 x 11.67 x 2.00 ( 5.00 ) = 637.77 kg
; 0.88 x 1.95 x 40.00 x 2.00 ( 5.00 ) = 687.74 kg
- Tul. Geser d 12 - 150 : 0.88 x 6.20 x 6.67 x 4.00 ( 5.00 ) = 728.88 kg
: 0.88 x 1.95 x 40.00 x 4.00 ( 5.00 ) = 1,375.47 kg
= 8,203.26 kg

c Bekisting / Acuan struktur : 1.00 x 1.75 x 2.00 x 2.00 ( 5.00 ) = 35.00 m2

: 1.00 x 6.00 x 2.00 x 2.00 ( 5.00 ) = 120.00 m2
= 155.00 m2

6 Base plate struktur :

a Pelat baja tbl. 40mm : 312.00 x 0.24 x 6.00 x 2.00 ( 5.00 ) = 4,492.80 kg

b Pelat pengaku tbl. 20mm : 156.00 x 0.03 x 60.00 x 2.00 ( 5.00 ) = 2,808.00 kg

c Angkur diam. 25mm : 3.83 x 1.00 x 60.00 x 2.00 ( 5.00 ) = 2,296.13 kg

= 9,596.93 kg
 7 Kolom Struktur :
a Kolom WF 400 x 200 : 66.00 x 18.33 x 6.00 ( 5.00 ) = 36,293.40 kg

b Stiffener / pengaku : 5% x 36,293.40 = 1,814.67 kg

tbl. 9mm
10% x 36,293.40 = 3,629.34 kg
c Pelat sambungan :
10% x 36,293.40 = 3,629.34 kg
d Baut sambungan : = 45,366.75 kg

8 Balok Bawah Atap Struktur :

a Balok WF 300 x 150 : 36.76 x 53.00 x 3.00 ( 5.00 ) = 29,224.20 kg

b Stiffener tbl. 9mm : 5% x 29,224.20 = 1,461.21 kg

c Pelat sambungan : 10% x 29,224.20 = 2,922.42 kg

d Baut sambungan : 10% x 29,224.20 = 2,922.42 kg

= 36,530.25 kg
9 Balok Atas Atap Struktur :
a Balok WF 250 x 125 : 29.60 x 53.00 x 3.00 ( 5.00 ) = 23,532.00 kg

b Stiffener tbl. 9mm : 5% x 23,532.00 = 1,176.60 kg

c Pelat sambungan : 10% x 23,532.00 = 2,353.20 kg

d Baut sambungan : 10% x 23,532.00 = 2,353.20 kg

= 29,415.00 kg
10 Balok melintang atap struktur :
a Balok WF 200 x 100 : 21.30 x 10.00 x 18.00 ( 5.00 ) = 19,170.00 kg

b Stiffener tbl. 9mm : 5% x 19,170.00 = 958.50 kg

c Pelat sambungan : 10% x 19,170.00 = 1,917.00 kg

d Baut sambungan : 10% x 19,170.00 = 1,917.00 kg

= 23,962.50 kg
11 Balok melintang kolom :
a Balok WF 200 x 100 : 21.30 x 10.00 x 3.00 x 2.00 ( 5.00 ) = 6,390.00 kg

b Stiffener tbl. 9mm : 5% x 6,390.00 = 319.50 kg

c Pelat sambungan : 10% x 6,390.00 = 639.00 kg

d Baut sambungan : 10% x 6,390.00 = 639.00 kg

= 7,987.50 kg
12 Truss/rangka batang Kolom :
a Baja 2 L 70 :
- Memanjang : 6.15 x 1.30 x 44.00 x 3.00 ( 5.00 ) = 5,276.70 kg
- Melintang : 6.15 x 22.86 x 6.00 ( 5.00 ) = 4,217.39 kg

b Pelat kopel tbl. 6mm : 5% x 9,494.09 = 474.70 kg

c Baut pelat kopel : 10% x 9,494.09 = 949.41 kg

d Pelat buhul tbl. 9mm : 10% x 9,494.09 = 949.41 kg

= 11,867.62 kg

13 Truss/rangka batang Balok :

a Baja 2 L 60 :
- Memanjang : 5.19 x 104.55 x 3.00 ( 5.00 ) = 8,139.22 kg
- Melintang : 5.19 x 22.86 x 18.00 ( 5.00 ) = 10,677.21 kg

b Pelat kopel tbl. 6mm : 5% x 18,816.42 = 940.82 kg

c Baut pelat kopel : 10% x 18,816.42 = 1,881.64 kg

d Pelat buhul tbl. 9mm : 10% x 18,816.42 = 1,881.64 kg

= 23,520.53 kg
 14 Gording pengaku C 100 :
a Gording C 100 x 50 x 20 : 5.50 x 5.00 x 36.00 ( 5.00 ) = 4,950.00 kg
: 5.50 x 5.00 x 15.00 ( 5.00 ) = 2,062.50 kg
b Support & baut : 15% x 7,012.50 = 1,051.88 kg
= 8,064.38 kg

III PEKERJAAN JALAN GARDU TOL

1 Galian Tanah : 0.35 x 40.00 x 50.00 = 700.00 m3

2 LPB kelas B : 0.20 x 40.00 x 50.00 = 400.00 m3

3 LPA kelas A : 0.15 x 40.00 x 50.00 = 300.00 m3

4 Prime coat : 40.00 x 50.00 = 2,000.00 m2

5 ATB tebal 5cm : 40.00 x 50.00 = 2,000.00 m2

6 HRS tebal 3cm : 40.00 x 50.00 = 2,000.00 m2

IV PEKERJAAN ARSITEKTURAL

1 Rangka finishing Galvalum :

tebal 0.4mm
a Atap : 5.00 x 53.00 x 2.00 ( 5.00 ) = 2,650.00 m2
: 1.00 x 53.00 x 2.00 ( 5.00 ) = 530.00 m2

b Kolom : 7.50 x 1.00 x 2.00 ( 5.00 ) = 75.00 m2

: 7.50 x 5.00 x 2.00 ( 5.00 ) = 375.00 m2
: 10.83 x 1.30 x 2.00 ( 5.00 ) = 140.79 m2
: 10.83 x 5.00 x 2.00 ( 5.00 ) = 541.50 m2
= 4,312.29 m2
2 Finishing Alucubon :
a Atap : 5.00 x 53.00 x 2.00 ( 5.00 ) = 2,650.00 m2
: 1.00 x 53.00 x 2.00 ( 5.00 ) = 530.00 m2

b Kolom : 7.50 x 1.00 x 2.00 ( 5.00 ) = 75.00 m2

: 7.50 x 5.00 x 2.00 ( 5.00 ) = 375.00 m2
: 10.83 x 1.30 x 2.00 ( 5.00 ) = 140.79 m2
: 10.83 x 5.00 x 2.00 ( 5.00 ) = 541.50 m2
= 4,312.29 m2

V PEKERJAAN MEKANIKAL & ELEKTRIKAL

1 Pekerjaan M.E. : 40.00 x 50.00 = 2,000.00 m2