RENCANA ANGGARAN BIAYA

PT. MULTICRANE PERKASA JBA YARD

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 130,963.00 Rp 18,353.00 Rp 149,316.00 Rp 25,383,720.00
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 38,146,118.00 Rp 6,837,147.00 Rp 44,983,265.00 Rp 44,983,265.00
JUMLAH Rp 93,331,035.00
B Pek. Tanah dan Urugan Pasir
1 Pek. Galian Tanah 1,5m m3 227.54 Rp - Rp 60,492.00 Rp 60,492.00 Rp 13,764,047.22
2 Pek. Pasir Urug m3 90.93 Rp 332,818.00 Rp 24,197.00 Rp 357,015.00 Rp 32,463,373.95
3 Pek. Urugan batu Split m3 90.93 Rp 502,194.00 Rp 109,570.00 Rp 611,764.00 Rp 55,627,700.52
4 Pek. Urugan Kembali Galian Tanah m3 91.01 Rp - Rp 43,371.00 Rp 43,371.00 Rp 3,947,368.19
5 Pek. Pengurugan & pemadatan tanah m3 545.74 Rp 69,394.00 Rp 43,371.00 Rp 112,765.00 Rp 61,540,089.19
JUMLAH Rp 167,342,579.07
C Pek. Pondasi
1 Pek. Pasangan Batu Kosong m3 20.69 Rp 318,848.00 Rp 103,626.00 Rp 422,474.00 Rp 8,738,874.69
2 Pek. Pondasi Foot Plate & Kolom Beton, Mutu Beton K300, Termasuk pembesian m3 72.19 Rp 2,898,623.00 Rp 1,055,772.00 Rp 3,954,395.00 Rp 285,457,889.06
3 Pek. Pondasi Pancang 30x30 Panjang 12 meter K450 / HSDP 120 ton Unit 768.00 Rp 358,227.00 Rp 153,526.00 Rp 511,753.00 Rp 393,026,304.00
4 Pek. Pondasi Sloof Uk. 40x60, Mutu Beton K300, termasuk pembesian m3 49.90 Rp 1,361,581.00 Rp 397,040.00 Rp 1,758,621.00 Rp 87,748,153.42
5 Pek. Pondasi Sloof Uk. 25x60, Mutu Beton K300, termasuk pembesian m3 16.54 Rp 1,298,865.00 Rp 370,162.00 Rp 1,669,027.00 Rp 27,601,534.01
JUMLAH Rp 802,572,755.18
D Pek. Struktur Baja Kolom & Atap
1 Pek. Kolom Baja K1 WF 300x150x6,5x9, Mutu Baja 550 Mpa Kg 5947.14 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 181,911,255.97
2 Pek. Daguan Balok 1/2 WF 200x100x5,5x8, Mutu Baja 550 Mpa Kg 728.64 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 22,287,640.32
3 Pek. Balok Baja WF 200x100x5,5x8, Mutu Baja 550 Mpa Kg 9067.52 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 277,357,301.76
4 Pek. Overstake Balok Baja WF 150x75x5x7, Mutu Baja 550 Mpa kg 185.96 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 5,687,991.54
5 Pek. Daguan Overstake 1/2 WF 150x75x5x7, Mutu Baja 550 Mpa kg 61.99 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 1,895,997.18
6 Pek. Kremona Besi Hollow Hitam 60x60, Mutu Besi 550 Mpa m1 68.00 Rp 500,212.00 Rp 214,377.00 Rp 714,589.00 Rp 48,592,052.00
7 Pek. Rangka Atap, CNP 125x50x20x2,3, Mutu Baja 550 Mpa Kg 8486.31 Rp 21,412.00 Rp 9,176.00 Rp 30,588.00 Rp 259,579,250.28
8 Pek. Tali Angin atap, Long drat Dia. 18mm L= 13m + Turn Buckel Set 12.00 Rp 426,691.00 Rp 182,867.00 Rp 609,558.00 Rp 7,314,696.00
9 Pek. Sagrod, Long drat Dia. 12mm + mur Set 145.00 Rp 21,094.00 Rp 9,040.00 Rp 30,134.00 Rp 4,369,430.00
10 Pek. Tali Angin Samping, Long drat Dia. 18mm + mur Set 22.00 Rp 191,665.00 Rp 82,142.00 Rp 273,807.00 Rp 6,023,754.00
11 Base Plat 400 x 250 t= 20mm, Mutu Baja 550 Mpa Kg 430.73 Rp 19,494.00 Rp 8,355.00 Rp 27,849.00 Rp 11,995,469.39
12 Joint Plat t= 16mm, Mutu Baja 550 Mpa Kg 475.13 Rp 19,494.00 Rp 8,355.00 Rp 27,849.00 Rp 13,232,006.77
13 Stiffener Plat t= 12mm, Mutu Baja 550 Mpa Kg 708.40 Rp 19,494.00 Rp 8,355.00 Rp 27,849.00 Rp 19,728,231.60
14 Mur & Baut Dia. 18 Pcs 395.00 Rp 10,957.00 Rp 1,096.00 Rp 12,053.00 Rp 4,760,935.00
15 Mur & Baut Dia. 14 Pcs 90.00 Rp 8,674.00 Rp 1,096.00 Rp 9,770.00 Rp 879,300.00
16 Angkur Dia. 19mm L= 700mm + Baut Set 126.00 Rp 68,481.00 Rp 41,089.00 Rp 109,570.00 Rp 13,805,820.00
 17 Atap Spandex + Alluminium Foil + Rough Wool m2 1211.12 Rp 216,087.00 Rp 92,609.00 Rp 308,696.00 Rp 373,868,671.26
18 Pek. Track Link, Plat Hitam 16,75m x 1,1m t=38mm + Besi beton Polos m2 154.77 Rp 502,194.00 Rp 114,135.00 Rp 616,329.00 Rp 95,389,239.33
JUMLAH Rp 1,348,679,042.39
E PEKERJAAN LANTAI
1 Pasang Paving Block Mutu K350 m2 1009.80 Rp 139,462.00 Rp 15,573.00 Rp 155,035.00 Rp 156,554,343.00
2 Pengecoran Ramp Mutu Beton K350 m3 40.39 Rp 1,905,587.00 Rp 662,075.00 Rp 2,567,662.00 Rp 103,713,003.50

JUMLAH Rp 260,267,346.50
TOTAL Rp 2,672,192,758.15
PEMBULATAN Rp 2,672,000,000.00