Anggaran Tabel 2. Rencana Anggaran No. Komponen Biaya Rp 2 ...
RENCANA ANGGARAN BIAYA
7
Click here to load reader
-
Upload
ridwan-prayogi -
Category
Documents
-
view
13 -
download
0
Transcript of RENCANA ANGGARAN BIAYA
RENCANA ANGGARAN BIAYA
KEGIATAN : PEMBANGUNAN HOTEL IJEN PADJADJARAN SUITES
PEKERJAAN : PEKERJAAN BALOK LANTAI 1
LOKASI : JL. IJEN NIRWANA NO.9
TAHUN ANGGARAN : 2014
LantaiNo. Jenis PekerjaanKet.
VolumeSatuan Harga Sat. Jumlah
Lantai 11Balok B1 lantai 1
Beton 27,24m3 Rp 875.000,00 Rp 23.835.000,00 K 300
Besi Beton Ulir4.951,40kg Rp 18.500,00 Rp 91.600.863,00
Besi Beton Polos1.803,95kg Rp 12.500,00 Rp 22.549.428,00 D10
Bekesting136,20m2 Rp 337.326,37 Rp 45.943.851,59 Peri
Adibbon27,00lt Rp 25.000,00 Rp 675.000,00
Minyak Bekisting27,00lt Rp 2.860,00 Rp 77.220,00
Rp 184.681.362,59
2Balok B2 lantai 1
Beton 7,49m3 Rp 875.000,00 Rp 6.552.000,00 K 300
Besi Beton Ulir1.402,32kg Rp 18.500,00 Rp 25.942.831,20
Besi Beton Polos1.462,86kg Rp 12.500,00 Rp 18.285.696,00 D10
Bekesting37,44m2 Rp 337.326,37 Rp 12.629.499,29 Peri
Adibbon2,00lt Rp 25.000,00 Rp 50.000,00
Minyak Bekisting2,00lt Rp 2.860,00 Rp 5.720,00
Rp 63.465.746,49
3Balok B3 lantai 1
Beton 51,05m3 Rp 875.000,00 Rp 44.668.750,00 K 300
Besi Beton Ulir5.982,82kg Rp 18.500,00 Rp 110.682.096,00
Besi Beton Polos2.127,47kg Rp 12.500,00 Rp 26.593.380,00 D10
Bekesting255,25m2 Rp 337.326,37 Rp 86.102.555,94 Peri
Adibbon50,00lt Rp 25.000,00 Rp 1.250.000,00
Minyak Bekisting50,00lt Rp 2.860,00 Rp 143.000,00
Rp 269.439.781,94
4Balok B4 lantai 1
Beton 16,99m3 Rp 875.000,00 Rp 14.866.250,00 K 300
Besi Beton Ulir2.995,47kg Rp 18.500,00 Rp 55.416.139,50
Besi Beton Polos1.104,92kg Rp 12.500,00 Rp 13.811.545,00 D10
Bekesting84,95m2 Rp 337.326,37 Rp 28.655.875,13 Peri
Adibbon17,00lt Rp 25.000,00 Rp 425.000,00
Minyak Bekisting17,00lt Rp 2.860,00 Rp 48.620,00
Rp 113.223.429,63
5Balok B5 lantai 1
Beton 2,30m3 Rp 875.000,00 Rp 2.012.500,00 K 300
Besi Beton Ulir272,98kg Rp 18.500,00 Rp 5.050.211,40
Besi Beton Polos126,73kg Rp 12.500,00 Rp 1.584.147,50 D10
Bekesting11,50m2 Rp 337.326,37 Rp 3.879.253,26 Peri
Adibbon2,50lt Rp 25.000,00 Rp 62.500,00
Minyak Bekisting2,50lt Rp 2.860,00 Rp 7.150,00
Rp 12.595.762,16
6Balok B6 lantai 1
Beton 0,63m3 Rp 875.000,00 Rp 551.250,00 K 300
Besi Beton Ulir52,35kg Rp 18.500,00 Rp 968.475,00
Besi Beton Polos33,79kg Rp 12.500,00 Rp 422.336,50 D10
Bekesting3,15m2 Rp 337.326,37 Rp 1.062.578,07 Peri
Adibbon0,50lt Rp 25.000,00 Rp 12.500,00
Minyak Bekisting0,50lt Rp 2.860,00 Rp 1.430,00
Rp 3.018.569,57
7Balok B7 lantai 1
Beton 1,34m3 Rp 875.000,00 Rp 1.172.500,00 K 300
Besi Beton Ulir305,07kg Rp 18.500,00 Rp 5.643.872,70
Besi Beton Polos33,79kg Rp 12.500,00 Rp 422.336,50
Bekesting6,70m2 Rp 337.326,37 Rp 2.260.086,68 D10
Adibbon1,50lt Rp 25.000,00 Rp 37.500,00 Peri
Minyak Bekisting1,50lt Rp 2.860,00 Rp 4.290,00
Rp 9.540.585,88
8Balok B8 lantai 1
Beton 2,32m3 Rp 745.950,00 Rp 1.730.604,00 K 300
Besi Beton Ulir263,43kg Rp 18.500,00 Rp 4.873.371,75
Besi Beton Polos120,32kg Rp 12.500,00 Rp 1.503.937,50 D10
Bekesting11,60m2 Rp 337.326,37 Rp 3.912.985,89 Peri
Adibbon2,00lt Rp 25.000,00 Rp 50.000,00
Minyak Bekisting2,00lt Rp 2.860,00 Rp 5.720,00
Rp 12.076.619,14
9Balok B9 lantai 1
Beton 2,52m3 Rp 745.950,00 Rp 1.879.794,00 K 300
Besi Beton Ulir376,11kg Rp 18.500,00 Rp 6.958.035,00
Besi Beton Polos178,81kg Rp 12.500,00 Rp 2.235.082,50 D10
Bekesting12,60m2 Rp 337.326,37 Rp 4.250.312,26 Peri
Adibbon2,50lt Rp 25.000,00 Rp 62.500,00
Minyak Bekisting2,50lt Rp 2.860,00 Rp 7.150,00
Rp 15.392.873,76
Total Rp 683.434.731,16
RENCANA ANGGARAN BIAYA
KEGIATAN : PEMBANGUNAN HOTEL IJEN PADJADJARAN SUITES
PEKERJAAN : PEKERJAAN BALOK LANTAI 2-8
LOKASI : JL. IJEN NIRWANA NO.9
TAHUN ANGGARAN : 2014
LantaiNo. Jenis PekerjaanKet.
VolumeSatuan Harga Sat. Jumlah
Lantai 2-81Balok B1 lantai 2
Beton 23,31m3 Rp 875.000,00 Rp 20.395.200,00 K 300
Besi Beton Ulir5.203,16kg Rp 15.730,00 Rp 81.845.769,72
Besi Beton Polos1.803,95kg Rp 12.500,00 Rp 22.549.428,00 D10
Bekesting116,54m2 Rp 337.326,37 Rp 39.313.364,47 Peri
Adibbon23,00lt Rp 25.000,00 Rp 575.000,00
Minyak Bekisting5,00lt Rp 2.860,00 Rp 14.300,00
Rp 164.693.062,19
2Balok B2 lantai 2
Beton5,99m3 Rp 875.000,00 Rp 5.241.600,00
Besi Beton Ulir386,54kg Rp 18.500,00 Rp 7.150.908,60 K 300
Besi Beton Polos1.462,86kg Rp 12.500,00 Rp 18.285.696,00
Bekesting29,95m2 Rp 337.326,37 Rp 10.103.599,43 D10
Adibbon1,50lt Rp 25.000,00 Rp 37.500,00 Peri
Minyak Bekisting0,50lt Rp 2.860,00 Rp 1.430,00
Rp 40.820.734,03
3Balok B3 Lantai 2
Beton40,84m3 Rp 875.000,00 Rp 35.733.600,00
Besi Beton Ulir5.982,82kg Rp 18.500,00 Rp 110.682.096,00
Besi Beton Polos2.127,47kg Rp 12.500,00 Rp 26.593.380,00 K 300
Bekesting204,19m2 Rp 337.326,37 Rp 68.879.346,14
Adibbon20,00lt Rp 25.000,00 Rp 500.000,00 D10
Minyak Bekisting10,00lt Rp 2.860,00 Rp 28.600,00 Peri
Rp 242.417.022,14
4Balok B4 lantai 2
Beton13,39m3 Rp 875.000,00 Rp 11.716.468,75
Besi Beton Ulir2.995,47kg Rp 18.500,00 Rp 55.416.139,50
Besi Beton Polos1.104,92kg Rp 12.500,00 Rp 13.811.545,00
Bekesting66,95m2 Rp 337.326,37 Rp 22.584.422,13 K 300
Adibbon5,00lt Rp 25.000,00 Rp 125.000,00
Minyak Bekisting1,00lt Rp 2.860,00 Rp 2.860,00 D10
Rp 103.656.435,38
5Balok B5 lantai 1Peri
Beton1,75m3 Rp 875.000,00 Rp 1.531.162,50
Besi Beton Ulir272,98kg Rp 18.500,00 Rp 5.050.211,40
Besi Beton Polos126,73kg Rp 12.500,00 Rp 1.584.147,50
Bekesting8,75m2 Rp 337.326,37 Rp 2.951.437,07
Adibbon1,50lt Rp 25.000,00 Rp 37.500,00
Minyak Bekisting0,50lt Rp 2.860,00 Rp 1.430,00
Rp 11.155.888,47
6Balok B6 Lantai 1
Beton0,91m3 Rp 875.000,00 Rp 798.000,00
Besi Beton Ulir125,67kg Rp 18.500,00 Rp 2.324.850,60
Besi Beton Polos33,79kg Rp 12.500,00 Rp 422.336,50
Bekesting4,56m2 Rp 337.326,37 Rp 1.538.208,25
Adibbon1,00lt Rp 25.000,00 Rp 25.000,00
Minyak Bekisting0,25lt Rp 2.860,00 Rp 715,00
Rp 5.109.110,35
7Balok B7 lantai 1
Beton0,50m3 Rp 875.000,00 Rp 438.900,00
Besi Beton Ulir272,98kg Rp 18.500,00 Rp 5.050.211,40
Besi Beton Polos81,89kg Rp 12.500,00 Rp 1.023.603,00
Bekesting2,51m2 Rp 337.326,37 Rp 846.014,54
Adibbon0,50lt Rp 25.000,00 Rp 12.500,00
Minyak Bekisting0,25lt Rp 2.860,00 Rp 715,00
Rp 7.371.943,94
8Balok B8 lantai 1
Beton1,30m3 Rp 875.000,00 Rp 1.135.575,00
Besi Beton Ulir317,44kg Rp 18.500,00 Rp 5.872.721,40
Besi Beton Polos98,10kg Rp 12.500,00 Rp 1.226.287,50
Bekesting6,49m2 Rp 337.326,37 Rp 2.188.910,81
Adibbon1,50lt Rp 25.000,00 Rp 37.500,00
Minyak Bekisting0,75lt Rp 2.860,00 Rp 2.145,00
Rp 10.463.139,71
9Balok B9 Lantai 1
Beton2,35m3 Rp 875.000,00 Rp 2.058.000,00
Besi Beton Ulir501,48kg Rp 18.500,00 Rp 9.277.380,00
Besi Beton Polos237,56kg Rp 12.500,00 Rp 2.969.466,75
Bekesting11,76m2 Rp 337.326,37 Rp 3.966.958,11
Adibbon2,50lt Rp 25.000,00 Rp 62.500,00
Minyak Bekisting1,25lt Rp 2.860,00 Rp 3.575,00
Rp 18.337.879,86
Sub Total Rp 604.025.216,08
