RENCANA ANGGARAN BIAYA

NO. PEKERJAAN SATUAN VOLUME HARGA SAT. TOTAL HARGA

Renovasi Gudang

A PEKERJAAN SEMENTARA SUM 1.00 19,600,000

B PENAMBAHAN BANGUNAN SUM 1.00 222,870,486

C PEKERJAAN PONDASI TANKI & COR JALAN SUM 1.00 200,879,883

GRAND TOTAL 443,350,369

 RENCANA ANGGARAN BIAYA
NO. PEKERJAAN SATUAN VOLUME HARGA SAT. TOTAL HARGA

A PEKERJAAN SEMENTARA

1 Pembersihan lahan lot 1.00 500,000 500,000

2 Marking lot 1.00 250,000 250,000
3 Scaffolding lot 1.00 750,000 750,000
4 Pagar pengaman sementara lot 1.00 2,000,000 2,000,000
5 K3 (Kesehatan dan Keselamatan Kerja) lot 1.00 1,000,000 1,000,000
6 Kuli bongkar lot 1.00 1,200,000 1,200,000
8 Bongkar Pondasi exisitng lot 1.00 9,600,000 9,600,000
9 Pembuangan puing lot 1.00 1,500,000 1,500,000
10 Bongkar pit existing + grating m1 16.00 175,000 2,800,000

Sub Total 19,600,000

B PENAMBAHAN BANGUNAN

Bangunan Ukuran ( 15.24 x 18 m )

1 Kolom baja WF-300x150x6.5x9, h= 1000 kg 352.03 15,000 5,280,480

2 Kuda-kuda baja WF-250x125x6x9 kg 2,697.70 15,000 40,465,440
3 Tali angin ø16mm kg 220.69 15,000 3,310,416
4 Trextang ø12mm kg 220.44 15,000 3,306,528
5 Gording C-150x65x20x2.3@1200 kg 1,900.80 15,000 28,512,000
6 Plate joint kg 304.51 15,000 4,567,680
7 Baut HTB pcs 250.00 12,500 3,125,000
8 Pekerjaan atap Zinc. Alumn, t= 0.5 m2 342.00 155,000 53,010,000
9 Talang Zinc. Alumn + rangka m1 20.00 250,000 5,000,000
10 Flashing Zinc. Alumn m1 20.00 78,000 1,560,000
11 Cat finish rangka baja ( Zinchromate ) lot 1.00 5,126,400 5,126,400
12 Nok atap t= 0,5mm m1 20.00 78,000 1,560,000

Sub Total 154,823,944

Bangunan Ukuran ( 5.9 x 6 m )

1 Kolom baja WF-150x75x5x7, h= 4000 kg 134.40 15,000 2,016,000

2 Kuda-kuda baja WF-150x75x5x7 kg 416.64 15,000 6,249,600
3 Tali angin ø16mm kg 32.23 15,000 483,480
4 Trextang ø12mm kg 27.77 15,000 416,520
5 Gording C-150x65x20x2.3@1200 kg 369.60 15,000 5,544,000
6 Plate joint kg 42.60 15,000 639,000
7 Baut HTB pcs 70.00 12,500 875,000
8 Pekerjaan atap Zinc. Alumn, t= 0.5 m2 52.00 155,000 8,060,000
9 Talang Zinc. Alumn + rangka m1 8.00 250,000 2,000,000
10 Flashing Zinc. Alumn m1 8.00 78,000 624,000
11 Cat finish rangka baja ( Zinchromate ) lot 1.00 1,196,910 1,196,910
12 Nok atap t= 0,5mm m1 8.00 78,000 624,000

Sub Total 28,728,510

PEKERJAAN LAIN - LAIN

1 Lantai beton K-300, t=11 cm ( M8-150 1 lapis ) m2 36.00 350,000 12,600,000

finishing trowel
2 U-ditch 600 x 600 m1 18.00 650,000 11,700,000
3 Bongkar pasang pintu baja ( 4m x 3m ) unit 1.00 3,500,000 3,500,000
4 Sloof beton 200 x 400 untuk dudukan dinding bata m1 6.00 160,000 960,000
5 Pasang dinding bata merah finish plaster aci + cat m2 24.00 145,000 3,480,000
6 Support gantungan lampu C-150x65x20x2.3 kg 448.80 15,000 6,732,000
7 Support gantungan lampu besi 12mm kg 23.07 15,000 346,032

Sub Total 39,318,032

 RENCANA ANGGARAN BIAYA
NO. PEKERJAAN SATUAN VOLUME HARGA SAT. TOTAL HARGA

C PEKERJAAN PONDASI TANKI + COR JALAN

1 Pondasi tanki uk 4.25 m x 7.85 m Include : m2 33.36 825,000 27,524,063

Galian dan buangan tanah
Cor beton K-300
Besi D13@200
Bekisting
2 Chemical Anchor D13@300 lot 1.00 2,500,000 2,500,000
3 Asphalt, t= 100 m2 48.20 155,000 7,471,000
4 PVC diameter 3" m1 8.50 45,000 382,500
5 Bongkar taman existing lot 1.00 800,000 800,000
6 Galian tanah m3 126.00 75,000 9,450,000
7 Buangan tanah m3 126.00 25,000 3,150,000
8 Urugan Tanah merah m3 54.00 115,000 6,210,000
9 Urugan Sirtu, t= 200 m3 36.00 165,000 5,940,000
10 Cor Jalan K-300, t= 200 Include : m2 180.00 285,000 51,300,000
Cor beton K-300
Besi D13@200
Bekisting
11 Dowel D16@600, L= 600 lot 1.00 7,500,000 7,500,000
12 Expansion joint lot 1.00 750,000 750,000
13 Pasangan dinding diatas rangka baja m2 96.00 215,000 20,640,000
Include plaster aci & kolom praktis
14 Canopy ukuran 8 x 9 m
15 Kolom WF-150x75x5x7 kg 201.60 15,000 3,024,000
16 Span WF-150x75x5x7 kg 453.60 15,000 6,804,000
17 Tali angin ø16mm kg 45.50 15,000 682,560
18 Trextang ø12mm kg 163.40 15,000 2,451,060
19 Gording C-150x65x20x2.3@1200 kg 653.40 15,000 9,801,000
20 Plate joint kg 72.48 15,000 1,087,200
21 Baut HTB pcs 85.00 12,500 1,062,500
22 Pekerjaan atap Zinc. Alumn, t= 0.5 m2 90.00 155,000 13,950,000
23 Grating lebar 30cm finish cat minyak m1 22.00 325,000 7,150,000
24 Grating lebar 60cm finish cat minyak m1 18.00 625,000 11,250,000

Sub Total 200,879,883