RENCANA ANGGARAN BIAYA

PT. MULTICRANE PERKASA JBA YARD

NAMA BANGUNAN : NEW WAREHOUSE

LUAS BANGUNAN SELURUHNYA : 1327.5 m2

NO URAIAN SAT. VOL. MATERIAL UPAH HARGA SATUAN JUMLAH HARGA

A Pek. Tanah dan Urugan Pasir

1 Pek. Pengurugan & pemadatan tanah m3 255.15 Rp 69,394.12 Rp 43,371.32 Rp 112,765.44 Rp 28,772,102.13
JUMLAH Rp 28,772,102.13
B Pek. Struktur Baja Kolom, Balok, & Atap
1 Pek. Kolom Mezzanine K2 WF 250x125x6x9, Mutu Baja 550 Mpa Kg 1347.98 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 41,232,399.33
2 Base Plat Mezzanine 300 x 250 t= 16mm, Mutu Baja 550 Mpa Kg 110.69 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 3,082,531.20
3 Joint Plat t= 13mm, Mutu Baja 550 Mpa Kg 61.99 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 1,726,217.47
4 Angkur Dia. 14mm L= 700mm + Baut Set 36.00 Rp 59,350.23 Rp 41,088.62 Rp 100,438.85 Rp 3,615,798.74
5 Balok Utama Mezzanine WF 250x125x6x9, Mutu Baja 550Mpa Kg 3,257.63 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 99,644,965.05
6 Daguan Balok Utama Mezzanine WF 250x125x6x9, Mutu Baja 550Mpa Kg 580.64 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 17,760,577.41
7 Balok Anak Mezzanine WF 100x50x5x7, Mutu Baja 550Mpa Kg 708.40 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 21,668,678.33
8 Bondex t=0,75mm + wiremesh M8 2 Layer + Beton K-300 m2 173.25 Rp 497,814.61 Rp 176,050.20 Rp 673,864.81 Rp 116,747,078.50
9 Railing Tangga Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 8.80 Rp 1,314,835.90 Rp 270,271.82 Rp 1,585,107.73 Rp 13,948,948.02
10 Pagar Railing Fixed, T= 1,2m Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 52.25 Rp 1,753,114.54 Rp 405,407.74 Rp 2,158,522.28 Rp 112,782,788.97
11 Pagar Railing Slide + Roda Rail, T= 1,2m Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 9.20 Rp 1,753,114.54 Rp 405,407.74 Rp 2,158,522.28 Rp 19,858,404.95
JUMLAH Rp 452,068,387.97
C PEKERJAAN LANTAI
1 Pengecoran Tebal 15cm dengan Mutu Beton K300 Area Mezzanine M8 2 layer m3 25.96 Rp 1,006,924.08 Rp 335,641.36 Rp 1,342,565.44 Rp 34,852,998.81
JUMLAH Rp 34,852,998.81

TOTAL Rp 515,693,488.90
PEMBULATAN Rp 516,000,000.00

NAMA BANGUNAN : NEW WAREHOUSE

LUAS BANGUNAN SELURUHNYA : 1,327.50 m2
NO URAIAN SAT VOL MATERIAL UPAH HARGA SATUAN JUMLAH HARGA
I. PEKERJAAN SIPIL & STRUKTUR BAJA
A Pek. Persiapan
1 Mob Demob Ls 1.00 Rp - Rp 25,000,000.00 Rp 25,000,000.00 Rp 25,000,000.00
2 Papan nama proyek ukuran 120x60cm bahan multiplek 9mm dengan Frame Siku 40x40 Ls 1.00 Rp 750,000.00 Rp - Rp 750,000.00 Rp 750,000.00
3 Sistem Manajemen Keselamatan Kerja Rp -
a. Pembuatan dokumen rencana keselamatan konstruksi Ls 1.00 Rp 15,000,000.00 Rp - Rp 15,000,000.00 Rp 15,000,000.00
b. Sosialisasi, Promosi, & Pelatihan K3 Ls 1.00 Rp 10,000,000.00 Rp - Rp 10,000,000.00 Rp 10,000,000.00
c. Alat Pelindung Kerja Ls 1.00 Rp 5,000,000.00 Rp - Rp 5,000,000.00 Rp 5,000,000.00
d. Alar Pelindung Diri Ls 1.00 Rp 10,000,000.00 Rp - Rp 10,000,000.00 Rp 10,000,000.00
e. Asuransi Ls 1.00 Rp 7,500,000.00 Rp - Rp 7,500,000.00 Rp 7,500,000.00
f. Sarana & Prasarana Kesehatan Ls 1.00 Rp 5,000,000.00 Rp - Rp 5,000,000.00 Rp 5,000,000.00
 g. Rambu Rambu Keselamatan Kerja Ls 1.00 Rp 3,000,000.00 Rp - Rp 3,000,000.00 Rp 3,000,000.00
h. Lain - lain termasuk pengendalian resiko keselamatan kerja ( Apar, Dll ) Ls 1.00 Rp 10,000,000.00 Rp - Rp 10,000,000.00 Rp 10,000,000.00
4 Project Engineering
a. Pembuatan shop drawing & Supervisi Lapangan ( Ars, Str, Mep ) Ls 1.00 Rp 7,500,000.00 Rp - Rp 7,500,000.00 Rp 7,500,000.00
b. Survey & Pembuatan laporan Kajian Kekuatan Struktur Tanah (Sondir) Ls 1.00 Rp 15,000,000.00 Rp - Rp 15,000,000.00 Rp 15,000,000.00
c. Analisa Perhitungan Struktur Ls 1.00 Rp 3,500,000.00 Rp - Rp 3,500,000.00 Rp 3,500,000.00
d. Administrasi dokumen Ls 1.00 Rp 3,500,000.00 Rp - Rp 3,500,000.00 Rp 3,500,000.00
5 Pembuatan Direksi Keet Unit 2.00 Rp 18,380,178.77 Rp 5,566,138.66 Rp 23,946,317.43 Rp 47,892,634.86
6 Pembuatan Gudang Proyek Unit 2.00 Rp 28,953,459.09 Rp 5,127,860.03 Rp 34,081,319.12 Rp 68,162,638.23
7 Pembuatan Toilet Portable Unit 3.00 Rp 684,810.37 Rp 456,540.24 Rp 1,141,350.61 Rp 3,424,051.84
3 Pengukuran dan Pasangan Bowplank m1 120.00 Rp 130,963.13 Rp 18,352.92 Rp 149,316.05 Rp 17,917,926.29
4 Persiapan Listrik & Air Kerja Ls 1.00 Rp 4,850,000.00 Rp 4,850,000.00 Rp 4,850,000.00
5 Persiapan Pembersihan Lahan Ls 1.00 Rp 13,095.00 Rp 13,095.00 Rp 13,095.00
6 Pembuatan Barak Mess Pekerja Ls 1.00 Rp 38,146,106.92 Rp 6,837,146.70 Rp 44,983,253.63 Rp 44,983,253.63

JUMLAH Rp 307,993,599.85
B Pek. Tanah dan Urugan Pasir
1 Pek. Galian Tanah 1,5m m3 247.28 Rp - Rp 73,959.52 Rp 73,959.52 Rp 18,288,340.22
2 Pek. Pasir Urug m3 42.53 Rp 332,817.84 Rp 24,196.63 Rp 357,014.47 Rp 15,182,040.39
3 Pek. Urugan batu Split m3 42.53 Rp 502,194.27 Rp 109,569.66 Rp 611,763.93 Rp 26,015,261.03
4 Pek. Urugan Kembali Galian Tanah m3 98.91 Rp 43,371.32 Rp 43,371.32 Rp 4,289,857.58
5 Pek. Pengurugan & pemadatan tanah m3 255.15 Rp 69,394.12 Rp 43,371.32 Rp 112,765.44 Rp 28,772,102.13

JUMLAH Rp 92,547,601.36
C Pek. Pondasi
1 Pek. Pasangan Batu Kosong m3 24.73 Rp 318,847.71 Rp 103,625.50 Rp 422,473.21 Rp 10,446,706.34
2 Pek. Pondasi Foot Plate & Kolom Beton, Mutu Beton K300, Termasuk pembesian m3 89.09 Rp 2,898,623.24 Rp 1,055,772.43 Rp 3,954,395.66 Rp 352,306,995.67
3 Pek. Pondasi Pancang 30x30 Panjang 12 meter K450/HSDP 120 ton m1 600.00 Rp 358,227.16 Rp 153,525.92 Rp 511,753.08 Rp 307,051,848.33
4 Pek. Pondasi Sloof Uk. 40x60, Mutu Beton K300, termasuk pembesian m3 47.52 Rp 1,361,581.19 Rp 397,040.12 Rp 1,758,621.31 Rp 83,569,684.64
5 Pek. Pondasi Sloof Uk. 30x60, Mutu Beton K300, termasuk pembesian m3 8.02 Rp 1,298,864.61 Rp 370,161.59 Rp 1,669,026.20 Rp 13,383,921.10

JUMLAH Rp 766,759,156.08
D Pek. Struktur Baja Kolom, Balok, & Atap
1 Pek. Kolom K1 WF 400x200x8x13, Mutu Baja 550 Mpa Kg 19276.07 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 589,620,214.89
2 Pek. Kolom Mezzanine K2 WF 250x125x6x9, Mutu Baja 550 Mpa Kg 1347.98 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 41,232,399.33
3 Pek. Daguan Balok Atap 1/2 WF 300x150x6,5x9, Mutu Baja 550 Mpa Kg 1114.21 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 34,081,735.48
4 Pek. Balok Atap WF 300x150x6,5x9, Mutu Baja 550 Mpa Kg 8356.59 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 255,613,016.11
5 Pek. Overstake WF 150x75x5x7, Mutu Baja 550 Mpa kg 212.52 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 6,500,603.50
6 Pek. Daguan Overstake 1/2 WF 150x75x5x7, Mutu Baja 550 Mpa kg 63.76 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 1,950,181.05
7 Pek. Rangka Atap, CNP 125x50x20x2,3, Mutu Baja 550 Mpa Kg 5311.10 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 162,457,046.35
8 Kolom Monitor Room WF 200x100x5,5x8, Mutu Baja 550 Mpa Kg 323.84 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 9,905,681.52
9 Balok Atap Monitor Room Wf 200x100x5,5x8, Mutu Baja 550 Mpa Kg 755.21 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 23,100,358.86
10 Pek. Tali Angin atap, Long drat Dia. 18mm L= 7 m + Turn Buckel Set 10.00 Rp 250,406.12 Rp 107,316.91 Rp 357,723.02 Rp 3,577,230.22
11 Pek. Tali Angin atap, Long drat Dia. 18mm L= 6 m + Turn Buckel Set 10.00 Rp 221,025.38 Rp 94,725.16 Rp 315,750.54 Rp 3,157,505.38
 12 Pek. Tali Angin atap, Long drat Dia. 18mm L= 6.5m + Turn Buckel Set 8.00 Rp 235,715.75 Rp 101,021.03 Rp 336,736.78 Rp 2,693,894.24
13 Pek. Tali Angin atap, Long drat Dia. 16mm L=4m + Turn Buckel Set 8.00 Rp 223,285.43 Rp 95,693.76 Rp 318,979.19 Rp 2,551,833.52
14 Pek. Sagrod, Long drat Dia. 12mm L=1,5m + mur Set 216.00 Rp 21,094.40 Rp 9,040.46 Rp 30,134.85 Rp 6,509,128.02
15 Base Plat 500 x 300 t= 20mm, Mutu Baja 550 Mpa Kg 738.44 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 20,564,886.71
16 Base Plat Mezzanine 300 x 250 t= 16mm, Mutu Baja 550 Mpa Kg 110.69 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 3,082,531.20
17 Joint Plat t= 13mm, Mutu Baja 550 Mpa Kg 61.99 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 1,726,217.47
18 Joint Plat t= 16mm, Mutu Baja 550 Mpa Kg 943.69 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 26,280,780.28
19 Joint Plat t= 18mm, Mutu Baja 550 Mpa Kg 531.30 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 14,796,149.75
20 Stiffener Plat t= 8mm, Mutu Baja 550 Mpa Kg 172.04 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 4,791,134.21
21 Stiffener Plat t= 12mm, Mutu Baja 550 Mpa Kg 708.40 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 19,728,199.67
22 Mur & Baut Dia. 18 Pcs 1,000.00 Rp 10,956.97 Rp 1,095.70 Rp 12,052.66 Rp 12,052,662.46
23 Mur & Baut Dia. 14 Pcs 500.00 Rp 8,674.26 Rp 1,095.70 Rp 9,769.96 Rp 4,884,980.62
24 Mur & Baut Dia. 12 Pcs 200.00 Rp 6,848.10 Rp 1,095.70 Rp 7,943.80 Rp 1,588,760.05
25 Angkur Dia. 19mm L= 700mm + Baut Set 144.00 Rp 68,481.04 Rp 41,088.62 Rp 109,569.66 Rp 15,778,030.86
26 Angkur Dia. 14mm L= 700mm + Baut Set 36.00 Rp 59,350.23 Rp 41,088.62 Rp 100,438.85 Rp 3,615,798.74
27 Atap Spandex + Alluminium Foil tebal : 0,4mm m2 1020.80 Rp 216,087.09 Rp 92,608.75 Rp 308,695.85 Rp 315,116,723.43
28 Kawat Ram Renggang 1 cm Cover Bawah atap & celah atap m2 1067.20 Rp 59,350.23 Rp 11,596.12 Rp 70,946.35 Rp 75,713,949.02
29 Atap Spandex Type Clear (2mm) m2 122.12 Rp 132,396.67 Rp 25,292.33 Rp 157,689.00 Rp 19,256,980.74
30 Balok Utama Lt 2 WF 300x150x6,5x9, Mutu Baja 550Mpa Kg 4178.30 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 127,806,508.06
31 Daguan Balok Utama Lt 2 WF 300x150x6,5x9, Mutu Baja 550Mpa Kg 891.37 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 27,265,388.39
32 Balok anak Lt 2 WF 150x75x5x7, Mutu Baja 550Mpa Kg 1062.60 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 32,503,017.49
33 Bondex t=0,75mm + wiremesh M8 2 Layer + Beton K-300 m2 198.00 Rp 497,814.61 Rp 176,050.20 Rp 673,864.81 Rp 133,425,232.58
34 Balok Utama Lt 3 WF 300x150x6,5x9, Mutu Baja 550Mpa Kg 4178.30 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 127,806,508.06
35 Daguan Balok Utama Lt 3 WF 300x150x6,5x9, Mutu Baja 550Mpa Kg 891.37 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 27,265,388.39
36 Balok anak Lt 3 WF 150x75x5x7, Mutu Baja 550Mpa Kg 1062.60 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 32,503,017.49
37 Bondex t=0,75mm + wiremesh M8 2 Layer + Beton K-300 m2 198.00 Rp 497,814.61 Rp 176,050.20 Rp 673,864.81 Rp 133,425,232.58
38 Balok Utama Mezzanine WF 250x125x6x9, Mutu Baja 550Mpa Kg 3257.63 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 99,644,965.05
39 Daguan Balok Utama Mezzanine WF 250x125x6x9, Mutu Baja 550Mpa Kg 580.64 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 17,760,577.41
40 Balok Anak Mezzanine WF 100x50x5x7, Mutu Baja 550Mpa Kg 708.40 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 21,668,678.33
41 Bondex t=0,75mm + wiremesh M8 2 Layer + Beton K-300 m2 173.25 Rp 497,814.61 Rp 176,050.20 Rp 673,864.81 Rp 116,747,078.50
42 Railing Tangga Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 8.80 Rp 1,314,835.90 Rp 270,271.82 Rp 1,585,107.73 Rp 13,948,948.02
43 Pagar Railing Fixed, T= 1,2m Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 52.25 Rp 1,753,114.54 Rp 405,407.74 Rp 2,158,522.28 Rp 112,782,788.97
44 Pagar Railing Slide + Roda Rail, T= 1,2m Mezzanine Pipa Galvanis Dia. 50 & Dia. 40 Finish Cat m1 9.20 Rp 1,753,114.54 Rp 405,407.74 Rp 2,158,522.28 Rp 19,858,404.95
45 Kawat ram Renggang 1 cm Cover Lubang angin ls 1.00 Rp 59,350.23 Rp 11,596.12 Rp 70,946.35 Rp 70,946.35
46 Corner Guard Kolom beton, Siku 50x50 L=1,5m Ttk 51.00 Rp 381,317.11 Rp 146,637.10 Rp 527,954.21 Rp 26,925,664.94
47 Tangga Beton Office Area Lengkap dengan Pembesian, Mutu Beton K250 m3 4.46 Rp 2,898,623.24 Rp 1,055,772.43 Rp 3,954,395.66 Rp 17,616,832.68

JUMLAH Rp 2,770,953,791.88
F Pek. Dinding
1 Pek. Pasang Dinding Bata Merah m2 369.00 Rp 80,519.51 Rp 65,918.02 Rp 146,437.53 Rp 54,035,448.45
2 Pek. Plaster dinding Bata Merah m2 738.00 Rp 15,055.02 Rp 37,611.84 Rp 52,666.86 Rp 38,868,141.11
3 Pek. Acian Dinding Semen Instan m2 738.00 Rp 3,481.01 Rp 25,074.56 Rp 28,555.57 Rp 21,074,010.41
4 Pek. Dinding Sandwich Panel Tebal 10mm m2 1,238.40 Rp 530,180.19 Rp 45,654.02 Rp 575,834.21 Rp 713,113,086.47
5 Pek. Support & Aksesori Sandwich Panel Ls 1.00 Rp 32,828,757.13 Rp 2,826,897.20 Rp 35,655,654.32 Rp 35,655,654.32
 6 Pek. Pasang Roster angin Uk. 1,26 x 1 m, cover dengan kawat Ram Unit 18.00 Rp 966,404.39 Rp 414,173.31 Rp 1,380,577.70 Rp 24,850,398.60
7 Pek. Pengecatan dinding m2 2,714.40 Rp 24,287.94 Rp 10,409.12 Rp 34,697.06 Rp 94,181,695.86
9 Cat finish Baja kg 201,180.57 Rp 1,278.31 Rp 547.85 Rp 1,826.16 Rp 367,388,106.63

JUMLAH Rp 1,349,166,541.84
G Pek. Pasangan Kusen Pintu, Jendela & Lain - Lain
1 Pek. kusen Pintu Kayu P1 Set 1.00 Rp 1,185,635.02 Rp 508,129.29 Rp 1,693,764.31 Rp 1,693,764.31
2 Pek. Daun Pintu Kayu P1 bh 1.00 Rp 2,214,676.73 Rp 949,147.17 Rp 3,163,823.90 Rp 3,163,823.90
3 Pek. kusen Pintu Kayu P2 Set 1.00 Rp 2,371,270.03 Rp 1,016,258.58 Rp 3,387,528.62 Rp 3,387,528.62
4 Pek. Daun Pintu Kayu P2 ( 2 gawang ) bh 1.00 Rp 4,429,353.45 Rp 1,898,294.34 Rp 6,327,647.79 Rp 6,327,647.79
5 Pek. Kusen + Daun Pintu PVC KM / WC P3 set 3.00 Rp 684,810.37 Rp 136,962.07 Rp 821,772.44 Rp 2,465,317.32
6 Roster Kaca Buram Toilet bh 6.00 Rp 47,936.73 Rp 20,544.31 Rp 68,481.04 Rp 410,886.22
7 Pek. Kusen Allumunium + Jendela 2 Gawang Kaca Bening 5mm Set 5.00 Rp 398,833.56 Rp 170,928.67 Rp 569,762.23 Rp 2,848,811.13
8 Pek. Kusen Allumunium + Jendela fixed Kaca Bening 10 mm uk. 1,26 x 1 m Set 6.00 Rp 523,469.04 Rp 224,343.88 Rp 747,812.92 Rp 4,486,877.52
9 Kusen pintu CNP 120x50x20x2,3 Set 1.00 Rp 1,046,938.09 Rp 448,687.75 Rp 1,495,625.84 Rp 1,495,625.84
10 Kawat Wiremesh Untuk Pintu unit 1.00 Rp 130,570.51 Rp 70,307.20 Rp 200,877.71 Rp 200,877.71
11 Rail Sleeding Door 2 Slide set 1.00 Rp 2,952,902.30 Rp 1,265,529.56 Rp 4,218,431.86 Rp 4,218,431.86
12 Kunci pintu tanam P1 Set 3.00 Rp 109,569.66 Rp 13,696.21 Rp 123,265.87 Rp 369,797.60
13 Kunci pintu Sleeding Set 1.00 Rp 205,443.11 Rp 45,654.02 Rp 251,097.13 Rp 251,097.13
14 Pek. Engsel Pintu Tanam Set 3.00 Rp 31,957.82 Rp 13,696.21 Rp 45,654.02 Rp 136,962.07
15 Tirai Pvc Curtain Clear tebal 3mm lebar 20cm, Uk. 5m x 4,5m, Loading Area Set 2.00 Rp 8,628,610.62 Rp 3,697,975.98 Rp 12,326,586.61 Rp 24,653,173.21
16 Hanging Mount Tirai Pvc Curtain Set 2.00 Rp 182,616.10 Rp 68,481.04 Rp 251,097.13 Rp 502,194.27
17 Automatic & Manual Rolling Door Lengkap dengan aksesoris & motor penggerak Set 2.00 Rp 19,174,690.28 Rp 8,217,724.40 Rp 27,392,414.68 Rp 54,784,829.36
JUMLAH Rp 111,397,645.87
TOTAL Rp 5,398,818,336.88
PEMBULATAN Rp 5,399,000,000.00

NAMA BANGUNAN : PARKIR UNIT BARU

LUAS BANGUNAN SELURUHNYA : 990 m2
NO URAIAN SAT VOL MATERIAL UPAH HARGA SATUAN JUMLAH HARGA
I. PEKERJAAN SIPIL & STRUKTUR BAJA
A Pek. Persiapan
1 Pengukuran dan Pasangan Bowplank m1 170.00 Rp 130,963.13 Rp 18,352.92 Rp 149,316.05 Rp 25,383,728.91
2 Persiapan Listrik & Air Kerja Ls 1.00 Rp 10,000,000.00 Rp - Rp 10,000,000.00 Rp 10,000,000.00
3 Persiapan Pembersihan Lahan Ls 1.00 Rp - Rp 12,964,050.00 Rp 12,964,050.00 Rp 12,964,050.00
4 Mess Pekerja Ls 1.00 Rp 38,146,117.88 Rp 6,837,146.70 Rp 44,983,264.59 Rp 44,983,264.59

JUMLAH Rp 93,331,043.50
B Pek. Tanah dan Urugan Pasir
1 Pek. Galian Tanah 1,5m m3 227.54 Rp - Rp 60,491.58 Rp 60,491.58 Rp 13,763,952.21
2 Pek. Pasir Urug m3 90.93 Rp 332,817.84 Rp 24,196.63 Rp 357,014.47 Rp 32,463,325.88
3 Pek. Urugan batu Split m3 90.93 Rp 502,194.27 Rp 109,569.66 Rp 611,763.93 Rp 55,627,693.96
4 Pek. Urugan Kembali Galian Tanah m3 91.01 Rp - Rp 43,371.32 Rp 43,371.32 Rp 3,947,397.61
5 Pek. Pengurugan & pemadatan tanah m3 545.74 Rp 69,394.12 Rp 43,371.32 Rp 112,765.44 Rp 61,540,329.55
 JUMLAH Rp 167,342,699.22
C Pek. Pondasi
1 Pek. Pasangan Batu Kosong m3 20.69 Rp 318,847.71 Rp 103,625.50 Rp 422,473.21 Rp 8,738,858.38
2 Pek. Pondasi Foot Plate & Kolom Beton, Mutu Beton K300, Termasuk pembesian m3 72.19 Rp 2,898,623.24 Rp 1,055,772.43 Rp 3,954,395.66 Rp 285,457,936.98
3 Pek. Pondasi Pancang 30x30 Panjang 12 meter K450 / HSDP 120 ton Unit 768.00 Rp 358,227.16 Rp 153,525.92 Rp 511,753.08 Rp 393,026,365.86
4 Pek. Pondasi Sloof Uk. 40x60, Mutu Beton K300, termasuk pembesian m3 49.90 Rp 1,361,581.19 Rp 397,040.12 Rp 1,758,621.31 Rp 87,748,168.88
5 Pek. Pondasi Sloof Uk. 25x60, Mutu Beton K300, termasuk pembesian m3 16.54 Rp 1,298,864.61 Rp 370,161.59 Rp 1,669,026.20 Rp 27,601,520.78

JUMLAH Rp 802,572,850.88
D Pek. Struktur Baja Kolom & Atap
1 Pek. Kolom Baja K1 WF 300x150x6,5x9, Mutu Baja 550 Mpa Kg 5947.14 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 181,912,423.96
2 Pek. Daguan Balok 1/2 WF 200x100x5,5x8, Mutu Baja 550 Mpa Kg 728.64 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 22,287,783.42
3 Pek. Balok Baja WF 200x100x5,5x8, Mutu Baja 550 Mpa Kg 9067.52 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 277,359,082.58
4 Pek. Overstake Balok Baja WF 150x75x5x7, Mutu Baja 550 Mpa kg 185.96 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 5,688,028.06
5 Pek. Daguan Overstake 1/2 WF 150x75x5x7, Mutu Baja 550 Mpa kg 61.99 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 1,896,009.35
6 Pek. Kremona Besi Hollow Hitam 60x60, Mutu Besi 550 Mpa m1 68.00 Rp 500,212.45 Rp 214,376.76 Rp 714,589.21 Rp 48,592,066.21
7 Pek. Rangka Atap, CNP 125x50x20x2,3, Mutu Baja 550 Mpa Kg 8486.31 Rp 21,411.74 Rp 9,176.46 Rp 30,588.20 Rp 259,580,916.95
8 Pek. Tali Angin atap, Long drat Dia. 18mm L= 13m + Turn Buckel Set 12.00 Rp 426,690.55 Rp 182,867.38 Rp 609,557.93 Rp 7,314,695.11
9 Pek. Sagrod, Long drat Dia. 12mm + mur Set 145.00 Rp 21,094.40 Rp 9,040.46 Rp 30,134.85 Rp 4,369,553.53
10 Pek. Tali Angin Samping, Long drat Dia. 18mm + mur Set 22.00 Rp 191,665.09 Rp 82,142.18 Rp 273,807.27 Rp 6,023,760.00
11 Base Plat 400 x 250 t= 20mm, Mutu Baja 550 Mpa Kg 430.73 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 11,995,449.98
12 Joint Plat t= 16mm, Mutu Baja 550 Mpa Kg 475.13 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 13,231,985.35
13 Stiffener Plat t= 12mm, Mutu Baja 550 Mpa Kg 708.40 Rp 19,494.27 Rp 8,354.69 Rp 27,848.95 Rp 19,728,199.67
14 Mur & Baut Dia. 18 Pcs 395.00 Rp 10,956.97 Rp 1,095.70 Rp 12,052.66 Rp 4,760,801.67
15 Mur & Baut Dia. 14 Pcs 90.00 Rp 8,674.26 Rp 1,095.70 Rp 9,769.96 Rp 879,296.51
16 Angkur Dia. 19mm L= 700mm + Baut Set 126.00 Rp 68,481.04 Rp 41,088.62 Rp 109,569.66 Rp 13,805,777.00
17 Atap Spandex + Alluminium Foil + Rough Wool m2 1211.12 Rp 216,087.09 Rp 92,608.75 Rp 308,695.85 Rp 373,868,489.29
18 Pek. Track Link, Plat Hitam 16,75m x 1,1m t=38mm + Besi beton Polos m2 154.77 Rp 502,194.27 Rp 114,135.06 Rp 616,329.33 Rp 95,389,290.46

JUMLAH Rp 1,348,683,609.09
E PEKERJAAN LANTAI
1 Pasang Paving Block Mutu K350 m2 1009.80 Rp 139,462.09 Rp 15,572.59 Rp 155,034.68 Rp 156,554,015.36
2 Pengecoran Ramp Mutu Beton K350 m3 40.39 Rp 1,905,587.11 Rp 662,074.66 Rp 2,567,661.77 Rp 103,712,994.38

JUMLAH Rp 260,267,009.74
TOTAL Rp 2,672,197,212.43
PEMBULATAN Rp 2,672,000,000.00

JUMLAH NILAI KESELURUHAN Rp 8,587,000,000.00