RINCIAN ANGGARAN BIAYA

1. Rencana anggaran biaya pekerjaan struktur bawah

No. Uraian Pekerjaan Satuan Volume Harga Satuan (Rp) Jumlah (Rp)
A. PEKERJAAN PERSIAPAN
1 Pembersihan lapangan ls 1,00 173400 Rp173.400
2 Pemasangan Bouwplank m 139,34 156906 Rp21.863.282
3 Pagar sementara m 141,34 753.116 Rp106.445.415
4 Pembuatan kantor sementara m2 80,00 2829655,6 Rp226.372.448
5 Pembuatan gudang semen m2 48,00 4204860 Rp201.833.280
Jumlah Rp556.687.825
B. Pekerjaan Galian
1 Galian dengan alat lt.dasar m3 2310,00 173400 Rp400.554.000
2 Galian Pile Cape m3 449,38 173400 Rp77.921.972
3 Galian sloof m3 65,63 173400 Rp11.380.069
4 Galian sumpit m3 13,30 173400 Rp2.305.526
Jumlah Rp492.161.567
C. Pekerjaan Urugan
1 Plat lantai dasar m3 53,90 901700 Rp48.601.630
2 Sloof m3 7,07 901700 Rp6.373.216
3 Pile cape m3 22,97 901700 Rp20.708.442
4 Sumpit m3 0,78 901700 Rp699.719
Jumlah Rp76.383.007
D. Pekerjaan Lantai Kerja
1 Plat lantai dasar m3 38,50 2078400 Rp80.018.400
2 Sloof m3 5,05 2461125 Rp12.423.759
3 Pile cape m3 16,40 2517525 Rp41.297.480
4 Sumpit m3 0,55 2657745 Rp1.472.391
Jumlah Rp135.212.030
E. Pekerjaan Beton
1 Pile cap
Beton m3 383,76 2461125 Rp944.483.791
Besi kg 43750,68 27169,45 Rp1.188.681.967
Bekisting m2 476,30 266879 Rp127.113.667
Jumlah Rp2.260.279.425
2 Sloof
Beton m3 65,63 2461125 Rp161.521.173
 Besi kg 19207,32 27169,45 Rp521.852.266
Bekisting m2 437,52 266879 Rp116.765.968
Jumlah Rp800.139.406
3 GWT
Lantai kerja m3 10,42 2078400 Rp21.648.614
Urug pasir m3 20,83 901700 Rp18.784.214
Beton m3 162,63 2461125 Rp400.260.142
Besi kg 24441,37 27169,45 Rp664.058.662
Bekisting m2 1206,12 266879 Rp321.889.167
Integral m3 162,63 1663168 Rp270.486.001
Waterproofing coating m2 763,20 64950 Rp49.569.840
Waterstop m 117,00 15830 Rp1.852.110
Manhole 800 x 800 mm unit 6,00 1663168 Rp9.979.008
Pasangan dinding bata m2 232,40 15830 Rp3.678.892
Jumlah Rp1.762.206.651
4 Pondasi Genset
Lantai kerja m3 0,47 2078400 Rp968.534
Urug pasir m3 0,65 901700 Rp587.908
Beton m3 7,31 2461125 Rp18.000.668
Besi kg 606,11 27169,45 Rp16.467.703
Bekisting m2 10,94 250319 Rp2.739.491
Integral m3 7,31 1663168 Rp12.164.411
Waterproofing coating m2 12,19 64950 Rp791.741
Chemical anchor ttk 102,00 1663168 Rp169.643.136
Delatasi balok (aspalt+pasir) m 15,20 1663168 Rp25.280.154
Jumlah Rp246.643.746
5 Plat Lantai
Beton m3 115,50 2461125 Rp284.259.938
Besi kg 2870,73 27169,45 Rp77.996.074
Wiremesh M-10 kg 6555,86 37630 Rp246.697.162
Bekisting m2 16,74 2044888 Rp34.231.425
Integral m3 115,50 1663168 Rp192.095.904
Anti rayap ls 1,00 1663168 Rp1.663.168
Jumlah Rp836.943.671
6 Ramp
Beton m3 17,66 2461125 Rp43.470.851
Besi kg 4510,75 27169,45 Rp122.554.597
Bekisting m2 117,75 220890 Rp26.010.239
Jumlah Rp192.035.687
7 Kolom
Beton kolom m3 33,75 2461125 Rp83.062.969
Besi kg 12596,99 27169,45 Rp342.253.344
Bekisting m2 291,90 916088 Rp267.406.087
Jumlah Rp692.722.400
8 Tangga
Beton m3 3,65 2461125 Rp8.980.645
Besi kg 1198,66 27169,45 Rp32.566.906
Bekisting m2 27,38 880676 Rp24.110.267
 Jumlah Rp65.657.818
9 Plat Sumpit
Beton sump pit m3 2,22 2461125 Rp5.453.853
Besi kg 279,83 27169,45 Rp7.602.773
Bekisting m2 11,08 220890 Rp2.447.461
Waterproofing coating m2 11,08 64950 Rp719.646
Jumlah Rp16.223.733
10 Dinding Sumpit tebal 200 mm
Beton m3 3,25 2461125 Rp7.998.656
Besi kg 538,18 27169,45 Rp14.621.919
Bekisting m2 32,50 37630 Rp1.222.824
Waterproofing coating m2 16,25 64950 Rp1.055.308
Waterstop m 13,54 15830 Rp214.338
Jumlah Rp25.113.045
11 Plat Sewage Pit tebal 200 mm
Beton m3 4,75 2461125 Rp11.695.266
Besi kg 801,98 27169,45 Rp21.789.220
Bekisting m2 29,20 37630 Rp1.098.796
Waterproofing coating m2 14,60 64950 Rp948.270
Jumlah Rp35.531.552
12 Dinding Sewage Pit tebal 200mm
Beton m3 11,68 2461125 Rp28.738.557
Besi kg 1980,75 27169,45 Rp53.815.861
Bekisting m2 120,36 37630 Rp4.529.147
Waterproofing coating m2 68,40 64950 Rp4.442.580
Waterstop m 14,95 15830 Rp236.659
Jumlah Rp91.762.803
Total Rp8.285.704.365
2. Rencana anggaran biaya pekerjaan struktur atas

No. Uraian Pekerjaan Satuan Volume Harga Satuan (Rp) Jumlah (Rp)
A. PEKERJAAN BETON
1 Plat lantai
Beton m3 777,5 2461125 Rp1.913.524.688
Besi kg 26180,85 27169,45 Rp711.319.295
Wiremesh M-10 kg 55164,28 37630 Rp2.075.831.856
Bekisting boundex m2 6479,16 250319 Rp1.621.856.852
Jumlah Rp6.322.532.691
2 Tangga
Beton m3 54,18 215 Rp11.649
Besi kg 16300,7 450 Rp7.335.315
Bekisting m2 388,51 4584 Rp1.780.930
Jumlah Rp9.127.894
3 Kolam Renang
Beton m3 12,34 2461125 Rp30.370.283
Besi kg 1941,33 27169,45 Rp52.744.868
Bekisting m2 61,71 250319 Rp15.447.185
Waterproofing coating m2 61,71 64950 Rp4.008.065
Jumlah Rp102.570.401
B. PEKERJAAN BAJA
1 Balok
Baja WF kg 789,62 204857,5 Rp161.759.579
Chemical Anchor bh 139541,4 37630 Rp5.250.942.882
Mur baut bh 6645,99 37630 Rp250.088.604
Jumlah Rp5.662.791.065
2 Kolom
Baja WF kg 54,18 204857,5 Rp11.099.179
Chemical Anchor bh 16300,7 37630 Rp613.395.341
Mur baut bh 388,51 37630 Rp14.619.631
Jumlah Rp639.114.152
3 Akuarium
Baja WF kg 587,97 204857,5 Rp120.450.064
Chemical Anchor bh 20 37630 Rp752.600
Mur baut bh 22 37630 Rp827.860
 Jumlah Rp122.030.524
4 Rangka Kanopi
Baja WF kg 1242,62 204857,5 Rp254.560.027
Rangka siku kg 151,28 37630 Rp5.692.666
Chemical Anchor bh 20 37630 Rp752.600
Mur baut bh 152 37630 Rp5.719.760
Jumlah Rp266.725.053
5 Kolam Renang
Baja WF kg 2399,35 204857,5 Rp491.524.843
Chemical Anchor bh 108 37630 Rp4.064.040
Mur baut bh 162 37630 Rp6.096.060
Jumlah Rp501.684.943
Total Rp13.626.576.722

3. Rencana anggaran biaya pekerjaan struktur atap

No.
Uraian Pekerjaan Satuan Volume Harga Satuan (Rp) Jumlah (Rp)
A. PEKERJAAN BETON
1 Plat lantai
Beton m3 1242,62 2461125 Rp3.058.243.148
Besi kg 151,28 27169,45 Rp4.110.194
Wiremesh M-10 kg 20 37630 Rp752.600
Bekisting boundex m2 152 250319 Rp38.048.488
Jumlah Rp3.101.154.430
2 Balok
Beton m3 2399,35 2461125 Rp5.905.100.269
Besi kg 108 27169,45 Rp2.934.301
Bekisting m2 162 250319 Rp40.551.678
Jumlah Rp5.948.586.247
Total Rp9.049.740.677

Total Biaya Rp30.962.021.764