RENCANA ANGGARAN BIAYA

PEKERJAAN PONDASI POMPA

MARET 2018
MATERIAL LABOU
NO DESCRIPTION QTY UNIT
UNIT PRICE (IDR) SUBTOTAL UNIT PRICE (IDR)

A PREPARATION
1 Bowplank 14.00 m' 500,000.00
- Kaso 4/6 6.00 btg 60,000.00 360,000.00
- Paku 7 2.00 kg 20,000.00 40,000.00
- Benang Ukur 1.00 pak 15,000.00 15,000.00

2 Galian (pondasi Strauss H=5m ; Ø 0,4m 1.00 lot 2,000,000.00

SUBTOTAL 415,000.00
B PONDATION
1 Mob de Mob Alat 1.00 lot - 3,500,000.00
1 Strauss Pile Ukuran Dia. 30 cm 5.00 point - 800,000.00
Pembesian 920.00 kg - 2,000.00
- Besi D10mm, Length 12 meter 20.00 btg 65,000.00 1,300,000.00
- Besi D13mm, Length 12 meter 25.00 btg 120,000.00 3,000,000.00
- Bendrat 8.00 kg 25,000.00 200,000.00
Beton -
- Ready Mix K-250 2.12 m3 830,000.00 1,759,185.00 125,000.00
SUBTOTAL 6,259,185.00
2 PileCap Tebal 30 cm 1.80 m3
Bekisting 5.76 m2 60,000.00
- Trikplek 12mm 2.00 lbr 145,000.00 290,000.00
- Kaso 5/7 6.00 btg 60,000.00 360,000.00
- Paku 7 5.00 kg 20,000.00 100,000.00
- Paku 5 5.00 kg 15,000.00 75,000.00
 MATERIAL LABOU
NO DESCRIPTION QTY UNIT
UNIT PRICE (IDR) SUBTOTAL UNIT PRICE (IDR)
- Oli Bekas 5.00 liter 10,000.00 50,000.00
Pembesian 808.80 kg - 2,000.00
- Besi D13 mm, Length 12 meter 20.00 btg 110,000.00 2,200,000.00
- Besi D16 mm, Length 12 meter 16.00 btg 198,000.00 3,168,000.00
- Bendrat 10.00 kg 25,000.00 250,000.00
Beton -
- Ready Mix K-350 1.80 m3 960,000.00 1,728,000.00 250,000.00
SUBTOTAL 8,221,000.00

(PERENCANAAN) GRAND TOTAL 14,895,185.00

ANGGARAN BIAYA
PONDASI POMPA
ARET 2018
LABOUR MATERIAL & LABOUR
SUBTOTAL (IDR)

500,000.00 500,000.00
360,000.00
40,000.00
15,000.00

2,000,000.00 2,000,000.00
2,500,000.00 2,915,000.00

3,500,000.00 3,500,000.00
4,000,000.00 4,000,000.00
1,840,000.00 1,840,000.00
1,300,000.00
3,000,000.00
200,000.00
-
264,937.50 2,024,122.50
6,104,937.50 15,864,122.50

345,600.00 345,600.00
290,000.00
360,000.00
100,000.00
75,000.00
LABOUR MATERIAL & LABOUR
SUBTOTAL (IDR)
50,000.00
1,617,600.00 1,617,600.00
2,200,000.00
3,168,000.00
250,000.00
-
450,000.00 2,178,000.00
2,413,200.00 10,634,200.00

11,018,137.50 29,413,322.50