REKAPITULASI ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN PABRIK PERCETAKAN

KAB. MALANG, JAWA TIMUR

HARGA
NO JENIS PEKERJAAN SAT. VOL
SATUAN

I PERSIAPAN

II BANGUNAN UTAMA
A Pekerjaan Kontruksi Baja
B Lisplank Keliling
C Talang Air Hujan
D Kanopi Depan dan Samping
E Pekerjaan Arsitektur

Total
PPN 11%
Dibulatkan

Terbilang : Empat miliyar tujuh ratus tujuh belas juta rupiah

TOTAL
( Rp )

66,806,500.00

2,400,020,329.77

2,250,232,411.71

4,717,059,241.48

4,717,000,000.00
 RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN PABRIK PERCETAKAN - Malang Jawa Timur
TOTAL
NO JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN (Rp)
( Rp )
I PERSIAPAN
1 Mobilisasi dan Demobilisasi peralatan dan material ls 1.00 25,000,000.00 25,000,000.00
2 Pagar proyek (seng gelombang) m2 598.00 By owner
3 Pengukuran / Bouwplank m2 4,485.00 2,900.00 13,006,500.00
4 Air dan listrik kerja. bln 5.00 By owner
5 Direksi Kiet dan Ruang Maincont m2 24.00 1,200,000.00 28,800,000.00
6 Gudang matrial dan peralatan m2 72.00 By owner
7 Biaya operasional proyek. ls 1.00 By owner
8 Kebersihan lapangan. m2 4,485.00 By owner
9 Security, K.3 dan APD ls 1.00 By owner
Sub Total - I 66,806,500.00
II BANGUNAN UTAMA
A Pekerjaan Kontruksi Baja
1 Kolom WF 250x125x6x9 mm kg 15,520.18 29,000.00 450,085,220.00 -
2 Balok Induk WF 200x100x5,5x8 mm kg 2,489.05 29,000.00 72,182,450.00
3 Balok anak WF 150 x 75 x 5 x 7 mm kg 1,031.64 29,000.00 29,917,560.00
4 Kuda-kuda WF 200x100x5,5x8 mm kg 12,387.59 29,000.00 359,240,110.00
5 Besi INP 100 x 50 x 4,5 x 6,8 x 2,7 mm kg 444.59 23,000.00 10,225,570.00
6 Gording Kanal CNP 125x50x20x2,3 mm kg 11,950.00 23,000.00 274,850,000.00
7 Ikatan Kuda-Kuda Ø16 mm (Angin Atap) kg 1,457.13 14,106.00 20,554,275.78
8 Ikatan Kolom Ø13 mm (Angin Dinding) kg 521.11 14,106.00 7,350,777.66
9 Ikatan Gording Ø10 mm kg 1,002.49 14,106.00 14,141,123.94
10 Plat T. 8 mm kg 95.69 22,372.00 2,140,776.68
11 Plat T. 10 mm kg 265.30 22,372.00 5,935,291.60
12 Plat T. 12 mm kg 2,012.00 21,000.00 42,252,000.00
13 Mur, baut, ring Ø 3/4" set 1,048.02 16,500.00 17,292,330.00
14 Mur, baut, ring Ø 1/2" set 599.75 12,500.00 7,496,875.00
15 Angkur Ø 3/4", panjang 75 cm set 233.35 78,524.00 18,323,575.40
16 Spandek tebal 0,5 mm, untuk atap pabrik m2 3,550.00 105,000.00 372,750,000.00
17 Pas. Perdam panas aluminium bubble m2 3,550.00 29,500.00 104,725,000.00
18 Pasang Nok atap spandek tebal 0,5 mm m' 168.00 185,000.00 31,080,000.00
19 Pengecatan duco kontruksi baja kg 19,500.00 2,400.00 46,800,000.00
B Lisplank Keliling
1 Listplank keliling, Siku L. 40x40x4 mm kg 2,471.25 23,500.00 58,074,375.00
2 Spandek tebal 0,5 mm untuk lisplank m2 256.38 105,000.00 26,919,900.00
C Talang Air Hujan
1 Kanal CNP 125x50x20x2,3 mm kg 1,157.96 23,756.29 27,508,830.67
2 Siku L. 40x40x4 mm kg 2,530.49 18,950.00 47,952,785.50
3 Pasang talang zingalume T. 0,45 mm m2 246.56 125,000.00 30,820,000.00
D Kanopi Depan dan Samping
1 Besi Profil L. 75x75x6 mm kg 985.00 18,956.00 18,671,660.00
2 Gording Kanal CNP 125x50x20x2,3 mm kg 245.46 21,500.00 5,277,390.00
3 Listplank Pabrik Siku L. 40x40x4 mm kg 480.20 18,956.00 9,102,671.20
4 Ikatan Kuda-Kuda Ø16 mm kg 80.05 14,106.00 1,129,185.30
5 Ikatan Gording Ø10 mm kg 21.33 14,106.00 300,880.98
6 Pasang talang zingalume T. 0,45 mm m2 20.93 125,000.00 2,616,250.00
7 Spandek tebal 0,5 mm m2 58.60 105,000.00 6,153,000.00
Sub Total - II 2,121,869,864.71
E Pekerjaan Pondasi Beton dan Sloof
3 Pasir urug, T. 50 mm m3 37.20 185,000.00 6,882,000.00
4 Lantai kerja, T. 100 MM m3 3.80 985,000.00 3,743,000.00
5 Pondasi Tapak 1.000x1.000x300 mm
- Site Mix K. 250 m3 15.80 1,025,000.00 16,195,000.00
- Besi D 13 mm kg 1,220.00 13,579.49 16,566,975.36
- Bekisting m2 85.50 98,500.00 8,421,750.00
6 Kolom Pedestal 400x400 mm
- Site Mix K. 250 m3 18.68 1,025,000.00 19,147,000.00
- Besi Ø 8 mm kg 630.42 11,765.09 7,416,946.78
- Besi D 13 mm kg 118.13 13,579.49 1,604,144.92
- Bekisting m2 228.00 98,500.00 22,458,000.00
7 Balok Soof 200x300 mm
- Ready Mix K. 250 m3 28.80 1,025,000.00 29,520,000.00
- Besi Ø 8 mm kg 1,800.00 11,765.09 21,177,158.40
- Besi D 13 mm kg 2,950.00 13,579.49 40,059,489.60
- Bekisting m2 265.00 68,500.00 18,152,500.00
Sub Total - III 211,343,965.05
 JUMLAH PEKERJAAN BAJA PLUS 2,400,020,329.77

F Pekerjaan Arsitektur
1 Pekerjaan Galian m3 325.00 96,228.00 31,274,100.00
2 Pekerjaan Urug kembali m3 95.50 26,244.00 2,506,302.00
8 Pondasi Batu Kali 300x600x600 mm, 1 Pc : 4 Ps m3 128.00 516,000.00 66,048,000.00
9 Plat Beton Lantai - 1, tebal 12 cm
- Pasir urug, T. 5 mm m3 150.50 185,000.00 27,842,500.00
- Plastik cor m2 3,100.00 14,333.76 44,434,656.00
- Ready Mix K. 200 m3 348.00 950,000.00 330,600,000.00
- Wire mesh 2 lapis M8 mm m2 3,100.00 62,000.00 192,200,000.00
- Floor Hardener (Trowel), 3 kg/1 m2 m2 3,100.00 12,500.00 38,750,000.00
10 Plat beton lantai - 2, tebal 12 cm
- Ready Mix K. 200 m3 25.80 950,000.00 24,510,000.00
- Wire mesh 2 lapis M8 mm m2 216.00 62,000.00 13,392,000.00
- Plat Bondex 0,75 mm m2 216.00 19,500.00 4,212,000.00
11 Struktur Tangga
- Ready Mix K. 250 m3 3.12 950,000.00 2,964,000.00
- Besi Ø 10 mm kg 129.00 12,218.69 1,576,210.75
- Bekisting m2 23.55 118,929.60 2,800,792.08
12 Pekerjaan pasangan dinding hebel m2 2,501.00 120,000.00 300,120,000.00
13 Pekerjaan plesteran m2 5,002.00 54,200.00 271,108,400.00
14 Pekerjaan acian m2 5,002.00 26,500.00 132,553,000.00
15 Pekerjaan kolom praktis m' 848.00 68,899.68 58,426,928.64
16 Pekerjaan ringbalk m' 47.00 85,052.16 3,997,451.52
17 Pasang glass block 20x20 cm bh 385.00 24,608.45 9,474,252.48
18 Pasang keramik lantai 600x600, polished m2 225.00 336,657.60 75,747,960.00
19 Pasang keramik tangga 300x600 m2 16.50 290,001.60 4,785,026.40
20 Pasang keramik lantai toilet 300x300, unpolished m2 28.00 170,769.60 4,781,548.80
21 Pasang keramik dinding toilet 300x600 m2 129.00 290,001.60 37,410,206.40
22 Pasang plapon Spandrell, alumunium motif kayu m2 29.00 475,200.00 13,780,800.00
23 Pasang plafond gypsum board 9 mm m2 218.00 95,000.00 20,710,000.00
24 Pasang plafond GRC Board water resisten T. 6 mm m2 29.30 110,000.00 3,223,000.00
25 Pekerjaan Kusen Pintu dan Jendela
P.1 Type : 2 Daun, Double Swing set 1.00 5,616,000.00 5,616,000.00
Kusen :-
Daun : Kaca T. 8 mm
Acsesories : Flooring, Handle, Kunci
Ukuran : 2.500 x 2.000 mm

P.2 Type : 2 Daun, Double Swing set 1.00 5,184,000.00 5,184,000.00

Kusen : Alumunium
Daun : Alumunium dan Kaca T. 8 mm
Acsesories : Engsel, Handle, Kunci
Ukuran : 2.500 x 1.850 mm

P.3 Type : 1 Daun, Single Swing set 10.00 1,645,000.00 16,450,000.00

Kusen : Kayu Kamper oven
Daun : Kayu Solid HPL
Acsesories : Engsel, Handle, Kunci
Ukuran : 2.100 x 890 mm

P.4 Type : 1 Daun, Single Swing + Louvre set 16.00 1,450,000.00 23,200,000.00
Kusen : Alumunium motif kayu
Daun : Alumunium motif kayu
Acsesories : Engsel, Handle, Kunci
Ukuran : 1.800 x 797 mm

P.5 Type : 2 Daun, Kupu-Kupu set 1.00 950,000.00 950,000.00

Kusen : -
Daun : Alumunium motif kayu
Acsesories : Engsel, Handle
Ukuran : 1.100 x 800 mm

J.1 Type : 2 Daun, Kaca Mati set 2.00 2,160,000.00 4,320,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 8 mm
 Acsesories :-
Ukuran : 2.600 x 2.500 mm

J.2 Type : 5 Daun, Kaca Mati set 1.00 3,456,000.00 3,456,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 8 mm
Acsesories :-
Ukuran : 2.600 x 5.500 mm

J.3 Type : 2 Daun, Kombinasi set 3.00 4,752,000.00 14,256,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories : Engsel, Handle, Pengait
Ukuran : 2.600 x 2.120 mm

J.4 Type : 3 Daun, Kaca Mati set 3.00 1,850,000.00 5,550,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories :-
Ukuran : 500 x 1.960 mm

J.5 Type : 2 Daun, Kaca Mati set 4.00 1,250,000.00 5,000,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories :-
Ukuran : 500 x 1.320 mm

J.6 Type : 1 Daun, Kaca "S" set 14.00 685,000.00 9,590,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories :-
Ukuran : 400 x 600 mm

J.7 Type : 2 Daun, Kaca "S" set 3.00 1,250,000.00 3,750,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories :-
Ukuran : 400 x 1.120 mm

J.8 Type : 3 Daun, Kombinasi set 3.00 2,150,000.00 6,450,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories : Engsel, Handle, Pengait
Ukuran : 1.600 x 2.318 mm

J.9 Type : 1 Daun, Kaca Hidup set 2.00 1,728,000.00 3,456,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories : Engsel, Handle, Pengait
Ukuran : 1.600 x 700 mm

J.10 Type : 3 Daun, Kaca Mati set 2.00 3,024,000.00 6,048,000.00

Kusen : Alumunium warna Hitam
Daun : Kaca T. 6 mm
Acsesories :-
Ukuran : 1.600 x 1.940 mm

J.11 Type : 5 Daun, Kaca Mati set 1.00 5,250,000.00 5,250,000.00

Kusen : Alumunium warna Hitam ,
Daun : Kaca T. 8 mm
Acsesories :-
Ukuran : 2.600 x 5.500 mm

P.6 Pintu plat besi ukuran 5 m x 4 m, type sliding, 2 daun bh 2.00 7,250,000.00 14,500,000.00
 P.7 Pintu plat besi ukuran 2,1 x 0,90 m, type swing, 1 daun bh 1.00 6,100,000.00 6,100,000.00

26 Pekerjaan Sanitary
- Closet Jongkok Type CE 9 bh 6.00 215,000.00 1,290,000.00
- Closet Jongkok Type CE 6 bh 6.00 165,000.00 990,000.00
- Wastafel Type Lw 246 J/W bh 3.00 207,360.00 622,080.00
- Kran Dinding Type T23b13 bh 25.00 108,000.00 2,700,000.00
- Floor Drain Ø 2" bh 17.00 56,160.00 954,720.00
- Clean Out Ø4" bh 2.00 47,520.00 95,040.00

27 Pekerjaan Pengecatan
a Pekerjan cat plapon Interior m2 268.00 26,500.00 7,102,000.00
b Pekerjan cat dinding Interior m2 3,206.00 23,800.00 76,302,800.00
c Pekerjan cat dinding eksterior (watershield) m2 1,750.00 32,000.00 56,000,000.00

28 Pendukung Mesin (Ruangan penyekat dan pondasi mesin)

Pondasi Mesin (tidak di aci/kasaran)
a Pondasi beton, tebal 30 cm
- Ready Mix K. 350 m3 82.50 1,050,000.00 86,625,000.00
- Plastik cor m2 355.00 14,333.76 5,088,484.80
- Wire mesh 2 lapis M12 mm m2 425.00 36,500.00 15,512,500.00

b Ruang Penyekat
- Pekerjaan pasangan dinding bata, 1 Pc : 3 Ps. m2 321.00 120,000.00 38,520,000.00
- Pekerjaan plesteran m2 642.00 56,000.00 35,952,000.00
- Pekerjaan acian m2 642.00 26,500.00 17,013,000.00
- Pekerjaan kolom praktis m' 104.00 68,899.68 7,165,566.72
- Pekerjaan rinkbalk m' 132.00 85,052.16 11,226,885.12
- Kusen jendela alumunium 2 m x 18 m, kaca 6 mm, kaca mati bh 1.00 5,480,000.00 5,480,000.00

c Plapon Ruang Mesin

- Pasang plafond pvc. m2 301.00 77,200.00 23,237,200.00

TOTAL PEKERJAAN SIPIL - ARSITEKTUR 2,250,232,411.71

JUMLAH TOTAL 4,717,059,241.48

Pembulatan 4,717,000,000.00