Professional Documents
Culture Documents
Foot Sal
Foot Sal
a
b c Bawah 0.25 1.1 0.25 9
D16-150
a
b c Bawah 0.25 1.1 0.25 9
D16-150
WORKSHOP 11X30
SKET GAMBAR
8.80 m
250x125
15
250x125
6 m
17 m
17
Bahan
pnjg/tnggi jmlh P tot Berat
Kolom 250x125 6.00 12.00 72.00 29.60
Kuda-kuda 250x125 9.80 12.00 117.60 29.60
Balok Ring 200x100 28.00 2.00 56.00 21.30
Gording 150x65x20 30.00 19.33 579.99 3.20
Track stank Dia 12 10.80 76.00 820.79 0.89
Ikatan angin Dia 16 13.20 10.00 132.00 1.56
Base Pelat 12 mm 0.00 12.00 0.01 7,850.00
Pelat sambung 10 mm 0.00 132.00 0.04 7,850.00
Penyambung
Baut Dia 16 6.00 42.00 252.00
Angkur Dia 19 4.00 12.00 48.00
Upah + Bahan
Jumlah Total
Catatan :
1 Kolom WF 250x125
2 Kuda-kuda WF 250x125
3 Belum termasuk pasang atap
4 Belum termasuk pasang Dinding
Berat WF 250x125 = 29.6 kg/m' ok
200x100 = 21.3 kg/m' ok
175x90 = 18.1 kg/m'
150x100 = 21.1 kg/m'
Gording 150x65x20 = 3.2 kg/m'
WF 250x125
Tot
2,131.20 kg 15500
3,480.91 kg
1,192.80 kg
1,855.98 kg
729.68 kg
205.92 kg
79.13 kg
323.81 kg
252.00 bh 1,260,000.00
48.00 bh 3,360,000.00
204,608,385.61
REKAPITULASI RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN WORKSHOP 20x36
LOKASI :
NO ITEM PEKERJAAN
1 2
A PENDAHULUAN
JUMLAH PENDAHULUAN
JUMLAH
DIBULATKAN
Terbilang :
RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN WORKSHOP
LOKASI : 0
1 2 3 4
A PENDAHULUAN
1 Direksi keet 12.00 m2
2 Pagar sementara 15.00 m'
3 Mobilisasi dan demobilisasi 1.00 Ls
4 Membersihkan lokasi 525.00 m2
VI PEKERJAAN LAIN-LAIN
1 Drainase keliling gudang 98.00 m'
JUMLAH HARGA
Rp 18,625,000.00
Rp 18,625,000.00
Rp 2,940,000.00
Rp 313,432,350.32
Rp 455,739,393.45
Rp 772,111,743.77
Rp 16,660,000.00
Rp 52,042,500.00
Rp 38,000,000.00
Rp 94,840,000.00
Rp 23,940,000.00
Rp 14,700,000.00
Rp 240,182,500.00
Rp 1,030,919,243.77 476
Rp 1,030,900,000.00 Rp 2,165,756.30
Dibuat Oleh :
Penawar
CV. ---------------------
Nama Jelas
Jabatan
N BIAYA
6 7
350,000.00 4,200,000.00
120,000.00 1,800,000.00
10,000,000.00 10,000,000.00
5,000.00 2,625,000.00
18,625,000.00
30,000.00 2,940,000.00 ok
2,940,000.00
4,000,000.00 5,760,000.00 ok
40,000.00 19,200,000.00 ok
55,000.00 1,422,960.00 ok
15,000.00 240,030.00 ok
160,000.00 188,160.00 ok
900,000.00 1,058,400.00 ok
1,250,000.00 7,560,000.00 ok
17,500.00 15,570,280.32 ok
120,000.00 2,419,200.00 ok
1,250,000.00 18,600,000.00 ok
17,500.00 31,065,720.00 ok
100,000.00 9,920,000.00 ok
160,000.00 297,600.00 ok
900,000.00 1,674,000.00 ok
100,000.00 84,000,000.00 ok
140,000.00 13,440,000.00 ok
950,000.00 88,920,000.00 ok
45,000.00 7,776,000.00 ok
25,000.00 4,320,000.00 ok
313,432,350.32
1,250,000.00 3,675,000.00 ok
17,500.00 9,538,620.00 ok
160,000.00 5,376,000.00 ok
80,000.00 4,720,000.00 ok
160,000.00 4,720,000.00 ok
900,000.00 26,550,000.00 ok
1,250,000.00 110,625,000.00 ok
17,500.00 44,648,800.00 ok
100,000.00 1,350,000.00 ok
23,000.00 49,017,600.00 ok
23,000.00 80,060,834.41 ok
23,000.00 27,434,400.00 ok
23,000.00 42,687,438.92 ok
23,000.00 3,564,540.00 ok
23,000.00 2,274,930.00 ok
23,000.00 4,549,860.00 ok
23,000.00 1,819,944.00 ok
23,000.00 7,447,687.50 ok
23,000.00 16,782,660.67 ok
23,000.00 4,736,077.94 ok
40,000.00 1,920,000.00 ok
5,000.00 1,260,000.00 ok
3,500.00 980,000.00 ok
455,739,393.45
772,111,743.77
35,000.00 16,660,000.00
16,660,000.00
4,500,000.00 3,847,500.00 ok
4,500,000.00 9,855,000.00 ok
140,000.00 15,120,000.00 ok
45,000.00 9,720,000.00 ok
25,000.00 5,400,000.00 ok
45,000.00 4,860,000.00 ok
30,000.00 3,240,000.00 ok
52,042,500.00
2,500,000.00 5,000,000.00 ok
500,000.00 1,000,000.00 ok
3,200,000.00 32,000,000.00 ok
38,000,000.00
140,000.00 82,320,000.00
100,000.00 3,000,000.00
100,000.00 9,520,000.00
94,840,000.00
500,000.00 10,000,000.00
45,000.00 90,000.00
50,000.00 250,000.00
300,000.00 6,000,000.00
320,000.00 1,600,000.00
2,500,000.00 2,500,000.00
3,500,000.00 3,500,000.00
23,940,000.00
150,000.00 14,700,000.00
14,700,000.00
240,182,500.00
1,012,294,243.77
REKAPITULASI RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN WORKSHOP 20x36
LOKASI :
NO ITEM PEKERJAAN
1 2
A PENDAHULUAN
JUMLAH PENDAHULUAN
JUMLAH
PPN 10%
JUMLAH + PPN 10%
DIBULATKAN
Terbilang : Err:511
RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN WORKSHOP
LOKASI : 0
1 2 3 4
A PENDAHULUAN
1 Direksi keet 12.00 m2
2 Pagar sementara 24.00 m'
3 Mobilisasi dan demobilisasi 1.00 Ls
4 Membersihkan lokasi 800.00 m2
II PEKERJAAN DINDING
1 Kolom praktis 3.24 m3
2 Ring balk praktis 4.14 m3
3 Pasangan bata 1 : 4 819.44 m2
4 Plesteran dinding 1 : 4 1638.88 m2
5 Aci dinding 1638.88 m2
6 Cat dinding luar 745.00 m2
7 Cat dinding dalam 893.88 m2
VI PEKERJAAN LAIN-LAIN
1 Drainase keliling gudang 130.00 m'
2 Pagar teras 12.00 m'
3 Tangga naik besi 1.00 unit
JUMLAH PEKERJAAN ARSITEKTUR
JUMLAH PEKERJAAN BANGUNAN GUDANG
GGARAN BIAYA
JUMLAH HARGA
Rp 21,080,000.00
Rp 21,080,000.00
Rp 3,600,000.00
Rp 243,062,771.93
Rp 906,488,338.00
Rp 72,043,986.67
Rp 1,225,195,096.60
Rp 16,688,000.00
Rp 325,946,600.00
Rp 137,500,000.00
Rp 145,126,000.00
Rp 25,530,000.00
Rp 37,300,000.00
Rp 688,090,600.00
Rp 1,934,365,696.60 720
Rp 193,436,569.66
Rp 2,127,802,266.26
Rp 2,127,800,000.00 Rp 2,955,277.78
Dibuat Oleh :
Penawar
CV. ---------------------
Nama Jelas
Jabatan
N BIAYA
6 7
350,000.00 4,200,000.00
120,000.00 2,880,000.00
10,000,000.00 10,000,000.00
5,000.00 4,000,000.00
21,080,000.00
30,000.00 3,600,000.00 ok
3,600,000.00
4,500,000.00 11,340,000.00 ok
40,000.00 50,400,000.00 ok
55,000.00 1,829,520.00 ok
15,000.00 320,512.50 ok
160,000.00 241,920.00 ok
900,000.00 1,360,800.00 ok
1,450,000.00 9,135,000.00 ok
16,500.00 17,163,749.43 ok
120,000.00 3,024,000.00 ok
1,450,000.00 53,940,000.00 ok
16,500.00 65,564,070.00 ok
100,000.00 24,800,000.00 ok
160,000.00 595,200.00 ok
900,000.00 3,348,000.00 ok
243,062,771.93
1,450,000.00 10,444,350.00 ok
16,500.00 20,594,574.00 ok
160,000.00 13,171,200.00 ok
80,000.00 6,688,000.00 ok
160,000.00 6,688,000.00 ok
900,000.00 37,620,000.00 ok
1,450,000.00 242,440,000.00 ok
16,500.00 73,967,106.40 ok
100,000.00 2,400,000.00 ok
20,000.00 204,764,000.00 ok
20,000.00 90,392,400.00 ok
20,000.00 42,624,000.00 ok
20,000.00 112,950,400.00 ok
20,000.00 3,099,600.00 ok
20,000.00 1,978,200.00 ok
20,000.00 3,956,400.00 ok
20,000.00 9,693,180.00 ok
20,000.00 4,648,770.00 ok
20,000.00 2,546,640.00 ok
20,000.00 5,741,517.60 ok
50,000.00 6,300,000.00 ok
10,000.00 1,680,000.00 ok
7,500.00 2,100,000.00 ok
906,488,338.00
20,000.00 22,720,000.00 ok
20,000.00 17,136,000.00 ok
20,000.00 1,507,200.00 ok
10,000.00 960,000.00 ok
140,000.00 9,800,000.00 ok
16,500.00 9,770,786.67 ok
1,450,000.00 10,150,000.00 ok
72,043,986.67
1,225,195,096.60
200,000.00 14,000,000.00 ok
140,000.00 1,792,000.00 ok
45,000.00 576,000.00 ok
25,000.00 320,000.00 ok
16,688,000.00
4,900,000.00 15,876,000.00 ok
4,900,000.00 20,286,000.00 ok
140,000.00 114,721,600.00 ok
45,000.00 73,749,600.00 ok
25,000.00 40,972,000.00 ok
45,000.00 33,525,000.00 ok
30,000.00 26,816,400.00 ok
325,946,600.00
2,500,000.00 2,500,000.00 ok
50,000,000.00 100,000,000.00 ok
3,000,000.00 3,000,000.00 ok
3,200,000.00 32,000,000.00 ok
137,500,000.00
140,000.00 116,116,000.00 ok
100,000.00 3,770,000.00 ok
100,000.00 11,940,000.00 ok
120,000.00 8,400,000.00 ok
40,000.00 2,800,000.00 ok
30,000.00 2,100,000.00 ok
145,126,000.00
500,000.00 12,000,000.00 ok
45,000.00 180,000.00 ok
50,000.00 250,000.00 ok
275,000.00 6,600,000.00 ok
300,000.00 1,500,000.00 ok
2,500,000.00 2,500,000.00 ok
2,500,000.00 2,500,000.00 ok
25,530,000.00
150,000.00 19,500,000.00 ok
650,000.00 7,800,000.00 ok
10,000,000.00 10,000,000.00 ok
37,300,000.00
688,090,600.00
1,913,285,696.60
Perhitungan Tulangan Pile Cap
Uraian P L h Jmlh
Pondasi Poer Pelat 1.2 1.2 0.35 12
Arah P Atas
D16-200
a b c
a
b c Bawah
D16-150
Arah L Atas
D16-200
a b c
a
b c Bawah
D16-150
a b c jnlh P Tot Dia Berat/m' Berat
Jumlah 48.95 kg
Jumlah 587.36 kg