galian tapak

1.00 1.00 1.50 1.50 35.00 52.50

galian sloof
0.40 0.50 40.00 8.00 5.00 40.00
0.40 0.50 24.00 4.80 7.00 33.60
Galian tanah reservoir
30.00 50.00 1.20 1,800.00 1.00 1,800.00
1,926.10

BETON TAPAK
1.20 1.00 0.50 0.60 45.00 27.00 8
0.50 0.50 1.20 0.30 45.00 13.50 4
40.50 32
besi tapak
2.60 6.00 2.00 31.20 45 1,404.00
Luas penampang Ø16 = 1/4 (n) d2 = 1/4(3.14)(0.016)2 =
volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =
Bekisting
1.20 45.00 54.00

kolom pedistral
0.5 0.5 1.3 0.33 45.00 14.63
bekisting
1.5 1.5 1 2.25 45 101.25
besi beton uk 16 mm
1.5 12 1 18.00 45 810.00
Luas penampang Ø16 = 1/4 (n) d2 = 1/4(3.14)(0.016)2 =
volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

besi beton cincin uk 8 mm

1.2 9 1 10.80 45 486.00
Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 =
volume Ø8 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

total 1,469.47
sloof beton
0.3 0.3 48 4.32 6 25.92
0.3 0.4 24 2.88 12 34.56
total 60.48
bekisting
0.6 48 1 28.80 6 172.80
0.6 24 1 14.40 12 172.80
345.60
 besi beton sloof 12 mm memanjang
8 48 1 384.00 6 2,304.00
cincin dia 8 mm
1.2 320 1 384.00 6 2,304.00
besi beton sloof 12 mm melintang
8 24 1 192.00 12 2,304.00
cincin dia 8 mm
1.2 160 1 192.00 12 2,304.00

Luas penampang Ø12 = 1/4 (n) d2 = 1/4(3.14)(0.012)2 =

volume Ø12 = luas penampang x panjang batang =
berat besi Ø12 = Volume x 7850 kg/m3 =

Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 =

volume Ø8 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

pekerjaan lantai
beton lantai
48 24 0.15 172.80 1 172.80
bekisting
0.15 48 2 14.40 1 14.40
0.15 24 2 7.20 1 7.20
total 21.60
besi beton lantai uk. 10 mm
120 40 2 9,600.00 1 9,600.00
240 24 2 11,520.00 1 11,520.00
total 21,120.00
Luas penampang Ø10 = 1/4 (n) d2 = 1/4(3.14)(0.010)2 =
volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

dinding beton k.225

dia 10mm 266.6667 2.3 2 1,226.67 2 2,453.33
dia 8mm 40 15.33333 2 1,226.67 2 2,453.33
dia 10mm 160 2.3 2 736.00 2 1,472.00
dia 8mm 24 15.33333 2 736.00 2 1,472.00
total besi dia 10 mm 3,925.33
total besi dia 8 mm 3,925.33
Luas penampang Ø10 = 1/4 (n) d2 = 1/4(3.14)(0.010)2 =
volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =
Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 =
volume Ø8 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =
 beton k.225 m3
40 2.3 0.2 18.40 2 36.80
24 2.3 0.2 11.04 2 22.08
58.88
40 0.6 0.25 6 2 12.00
24 0.6 0.25 3.6 2 7.20
19.20
78.08
bekisting dinding
50 2.3 2 230.00 2 460.00
30 2.3 2 138.00 2 276.00
736.00

PEK KOLOM STRUKTUR 0,3 x 0,3

BETON K.225
0.4 0.4 2.3 0.37 21 7.73
BEKISTING
1.4 2.3 1 3.22 21 67.62

BESI BETON
DIA 12 MM 2.3 9 1 20.70 21 434.70
DIA 8 MM 15.33333 1.30 1 19.93 21 418.60

Luas penampang Ø12 = 1/4 (n) d2 = 1/4(3.14)(0.012)2 =

volume Ø12 = luas penampang x panjang batang =
berat besi Ø12 = Volume x 7850 kg/m3 =
Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 =
volume Ø8 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

PEKERJAAN BALOK BTON UK. 20 X 30

0.3 0.4 40 4.80 6 28.80
0.3 0.4 24 2.88 12 34.56
total 63.36
BEKISTING
bekisting
0.5 48 1 24.00 6 144.00
0.5 24 1 12.00 12 144.00
288.00
besi beton BALOK 16 mm memanjang
6 48 1 288.00 6 1,728.00
cincin dia 8 mm
0.9 320 1 288.00 6 1,728.00
besi beton sloof 12 mm melintang
6 24 1 144.00 12 1,728.00
cincin dia 8 mm
 0.9 160 1 144.00 12 1,728.00

Luas penampang Ø16 = 1/4 (n) d2 = 1/4(3.14)(0.016)2 =

volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 =

volume Ø8 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =

PEKERJAAN ATAP BETON

beton lantai
48 24 0.15 172.80 1 172.80
bekisting
40 24 1 960.00 1 960.00
0.15 24 2 7.20 1 7.20
total 967.20
besi beton lantai uk. 10 mm
120 40 2 9,600.00 1 9,600.00
240 24 2 11,520.00 1 11,520.00
total 21,120.00
Luas penampang Ø10 = 1/4 (n) d2 = 1/4(3.14)(0.010)2 =
volume Ø16 = luas penampang x panjang batang =
berat besi Ø16 = Volume x 7850 kg/m3 =
0.00020096 m2
0.00020096 m2 x 1,404.00 m = 0.28214784 m3
0.28214784 m3 x 7,850 kg/m3 = 2,214.86 kg

0.00020096 m2
0.00020096 m2 x 810.00 m = 0.1627776 m3
0.1627776 m3 x 7,850 kg/m3 = 1,277.80 kg

0.00005024
0.00005024 m3 x 486.00 m = 0.02441664 m3
0.02441664 m3 x 7,850 kg/m3 = 191.67 kg

12
 0.00011304 m2
0.00011304 m2 x 4,608.00 m = 0.52088832 m3
0.52088832 m3 x 7,850 kg/m3 = 4,088.97 kg

0.00005024
0.00005024 m2 x 4,608.00 m = 0.23150592 m3
0.23150592 m3 x 7,850 kg/m3 = 1,817.32 kg
total 5,906.29

0.00007850 m2
0.00007850 m2 x 21,120.00 m = 1.65792 m3
1.65792 m3 x 7,850 kg/m3 = 13,014.67 kg

0.00007850 m2
0.00007850 m2 x 3,925.33 m = 0.3081386667 m3
0.30813866667 m3 x 7,850 kg/m3 = 2,418.89 kg
0.00005024
0.00005024 0x 3,925.33 m = 0.1972087467 m3
0.19720874667 m3 x 7,850 kg/m3 = 1,548.09 kg

total 3,966.98
 92

0.00011304 m2
0.00011304 m2 x 434.70 m = 0.049138488 m3
0.049138488 m3 x 7,850 kg/m3 = 385.74 kg
0.00005024
0.00005024 0x 418.60 m = 0.021030464 m3
0.021030464 m3 x 7,850 kg/m3 = 165.09 kg

TOTAL 550.83
 0.00020096 m2
0.00020096 m2 x 3,456.00 m = 0.69451776 m3
0.69451776 m3 x 7,850 kg/m3 = 5,451.96 kg

0.00005024
0.00005024 m2 x 3,456.00 m = 0.17362944 m3
0.17362944 m3 x 7,850 kg/m3 = 1,362.99 kg
total 6,814.96

0.00007850 m2
0.00007850 m2 x 21,120.00 m = 1.65792 m3
1.65792 m3 x 7,850 kg/m3 = 13,014.67 kg
galian tanah

galian luas 12.00 8.00 1.20 115.20 1.00

galian tapak 0.80 0.80 0.80 0.51 26.00
galian sloof 0.30 0.40 8.00 0.96 4.00
galian sloof 0.30 0.40 3.00 0.36 3.00

pondasi tapak
beton pondasi tapak 0.80 0.80 0.30 0.19 12.00
beton kolom struktur 0.30 0.40 4.00 0.48 12.00

pondasi sloof
beton sloof uk 20 x 25 0.30 0.50 8.00 1.20 4.00
0.30 0.50 12.00 1.80 3.00

lantai beton
beton lantai 12.00 8.00 0.15 14.40 1.00
atap beton 13.20 9.20 0.15 18.22 1.00
Lisplank 44.80 0.90 0.10 44.80 4.03 1.00

PEK. DINDING
PASANG DINDING BATA HABEL 40.00 4.00 1.00 160.00 1.00
LANTAI KERAMIK 8.00 12.00 1.00 96.00 1.00
Keramik Dinding 20.00 4.00 1.00 80.00 1.00
pengecatan 40.00 4.00 1.00 160.00 2.00
115.20
13.31
3.84
1.08
133.43

2.30
5.76

4.80
5.40
10.20

14.40
18.22
4.03

160.00
96.00
80.00
320.00
 RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN RESEVOIR, RUMAH POMPA DAN PEMASANGAN MEKANIKAL ELEKTRIKAL SERTA
SISTEM BOOSTER PUMP INVENTER
LOKASI : PT . FREETREEN CIREBON
TAHUN ANGGARAN : 2020

NO URAIAN QUANTITY HARGA SATUAN HARGA PEKERJAAN

(Rp) (Rp)

l PEMBANGUNAN RESERVOIR
l UNIT PEKERJAAN : PERSIAPAN
1 Pembuatan Direksi Keet & Gudang Bahan 24.00 UNIT 935,000.00 22,440,000.00
2 Dokumentasi dan Pelaporan 1.00 LS 2,200,000.00 2,200,000.00
3 Pembuatan As Built Drawing 1.00 UIT 3,300,000.00 3,300,000.00
4 Biaya Tranportasi dan Mobilisasi 1.00 LS 5,500,000.00 5,500,000.00
SUB TOTAL. 1 33,440,000.00
ll PEKERJAAN GALIAN TANAH
1 Galian tanah biasa 1,926.10 m3 159,500.00 307,212,950.00
2 Buangan Tanah 1,926.10 m3 71,500.00 137,716,150.00
SUB TOTAL. II 444,929,100.00
lll PEKERJAAN STRUKTUR
1 Pekerjaan Pondasi Tapak
a Besi Beton Uk 16 mm 2,214.86 kg 19,250.00 42,636,065.47
b Bekisting 54.00 m2 192,500.00 10,395,000.00
c Beton K.225 40.50 m3 1,595,000.00 64,597,500.00
2 Pekerjaan Kolom Struktur pedistral
a Besi Beton Uk 12 mm 1,469.47 kg 19,250.00 28,287,389.59
b Bekisting 101.25 m2 192,500.00 19,490,625.00
c Beton K.225 14.63 m3 1,595,000.00 23,326,875.00
3 Pekerjaan Sloof uk 20 cm x 25 cm
a Besi Beton Uk 12 mm 5,906.29 kg 19,250.00 113,696,174.59
b Bekisting 345.60 m2 192,500.00 66,528,000.00
c Beton K.225 60.48 m3 1,595,000.00 96,465,600.00
4 Pekerjaan Lantai
a Urugan Pasir Pasang 115.20 m3 379,500.00 43,718,400.00
b Lantai kerja mutu beton k.125 57.60 m3 951,500.00 54,806,400.00
c Besi Beton Uk 10 mm 13,014.67 kg 19,250.00 250,532,436.00
d Bekisting 21.60 m2 192,500.00 4,158,000.00
e Beton K.225 172.80 m3 1,595,000.00 275,616,000.00
5 Pekerjaan Dinding Beton
a Besi Beton Uk 12 mm 3,966.98 kg 19,250.00 76,364,311.00
b Bekisting 736.00 m2 192,500.00 141,680,000.00
c Beton K.225 58.88 m3 1,595,000.00 93,913,600.00
2 Pekerjaan Kolom Struktur uk. 30 x30
a Besi Beton Uk 12 mm 550.83 kg 19,250.00 10,603,405.76
b Bekisting 67.62 m2 192,500.00 13,016,850.00
c Beton K.225 34.56 m3 1,595,000.00 55,123,200.00
6 Pekerjaan Balok uk. 20 x 30
a Besi Beton Uk 16 mm 6,814.96 kg 19,250.00 131,187,893.76
b Bekisting 288.00 m2 192,500.00 55,440,000.00
c Beton K.225 63.36 m3 1,595,000.00 101,059,200.00
7 Pekerjaan Atap Beton
a Besi Beton Uk 10 mm 21,120.00 kg 19,250.00 406,560,000.00
 HARGA SATUAN HARGA PEKERJAAN
NO URAIAN QUANTITY (Rp) (Rp)

b Bekisting 967.20 m2 192,500.00 186,186,000.00

c Beton K.225 172.80 m3 1,595,000.00 275,616,000.00
8 Pekerjaan Pengecatan 152.00 m2 107,250.00 16,302,000.00
SUB TOTAL. III 2,657,306,926.17
lV PEKERJAAN ARSITEKTUR
1 Pekerjaan Manhole uk 80 cm * 80 cm dengan stanlis 9.00 unit 4,950,000.00 44,550,000.00
3 Pekerjaan Tangga 4.00 unit 1,650,000.00 6,600,000.00
SUB TOTAL. IV 51,150,000.00
V PEKERJAAN PIPA DAN MEKANIKAL
1 Pengadaan dan pemasangan Pompa pengurasan reservoir 1.00 unit 41,250,000.00 41,250,000.00
Submersible dewatering
Merk Rotor
Type KTZ43,7
Outlet 4”
Capacity 90m3/H. Max
Head 18mtr max
Power
3,7kw,2pole,3phase380V
2 Pipa HDPE SDR 17 DN 50 mm 500.00 m' 105,140.00 52,570,000.00
3 Pipa HDPE SDR 17 DN 200 mm 8.00 m' 1,037,100.00 8,296,800.00
4 Stub End HDPE dia 200 mm ( mur baut, gascet,flange ) 2.00 bh 3,600,618.00 7,201,236.00
5 Stub End HDPE dia 50 mm ( mur baut, gascet,flange ) 10.00 bh 835,297.00 8,352,970.00
6 Pengadaan dan pemasangan Gate Valve dia 8" 1.00 Unit 13,700,000.00 13,700,000.00
SUB TOTAL. V 131,371,006.00
JUMLAH SUB TOTAL ( l s/d V) 3,318,197,032.17
ll PEMBANGUNAN RUMAH POMPA
l PEKERJAAN GALIAN TANAH
1 Galian tanah biasa 133.43 m3 159,500.00 21,282,404.00
2 Buangan Tanah 115.17 m3 71,500.00 8,234,512.00
SUB TOTAL. l 29,516,916.00
ll PEKERJAAN STRUKTUR
1 Pekerjaan Pondasi Tapak 2.30 m3 2,904,409.02 6,691,758.39
2 Pekerjaan Kolom Struktur 5.76 m3 4,861,872.79 28,004,387.29
3 Pekerjaan Sloof uk 20 cm x 25 cm 10.20 m3 4,574,897.07 46,663,950.08
4 Pekerjaan Lantai beton 14.40 m3 3,068,902.99 44,192,203.00
5 Pekerjaan Balok 10.20 m3 4,540,516.00 46,313,263.20
6 Pekerjaan Atap Beton 18.22 m3 5,025,243.06 91,539,827.50
7 Pekerjaan Lisplank 4.03 m3 4,540,516.00 18,307,360.51
8 Pekerjaan Tangga 1.60 m3 4,540,516.00 7,264,825.60
9 Reling Tangga Stanles 8.00 m 2,750,000.00 22,000,000.00
SUB TOTAL. Ll 310,977,575.57
lll PEKERJAAN DINDING
1 Pemasangan Dinding dengan hebel uk. 10 x 20x 40 160.00 M2 215,000.00 34,400,000.00
2 Pekerjaan Plester 320.00 M2 40,000.00 12,800,000.00
3 Pekerjaan acian 320.00 M2 32,500.00 10,400,000.00
4 Pekerjaan Keramik Lantai Uk. 30 x 30 96.00 M2 252,500.00 24,240,000.00
5 Pekerjaan Keramik Dinding Uk. 25 x 50 80.00 M2 290,000.00 23,200,000.00
6 Pekerjaan Pengecatan 320.00 M2 107,250.00 34,320,000.00
7 Pekerjaan Kusen Pintu Alumunium 2.00 unit 5,000,000.00 10,000,000.00
 HARGA SATUAN HARGA PEKERJAAN
NO URAIAN QUANTITY (Rp) (Rp)

8 Pekerjaan Jendela Alumunium 3.00 unit 8,150,000.00 24,450,000.00

SUB TOTAL. lll 173,810,000.00
lV PEKERJAAN ELEKTRIKAL
1 Instalasi Penerangan NYM 3x 2,5 mm 60.00 m' 50,000.00 3,000,000.00
2 Instalasi Stop Kontak NYM 2x 2,5 mm 48.00 m' 44,500.00 2,136,000.00
3 Lampu SL 50 WATT 10.00 unit 280,000.00 2,800,000.00
4 Stop kontak 8.00 unit 107,000.00 856,000.00
SUB TOTAL. lV 8,792,000.00
V PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
l MEKANIKAL
1 PEKERJAAN POMPA DISTRIBUSI (BOOSTER PUMP INVENTER) 3.00 unit 75,900,000.00 227,700,000.00
CDMF 15-5
Hyder. 4”x4”
Capacity 3x 15m3/h.
Head 57mtr
Power 3x4kw. 2p 3ph380V.
2 Pipa HDPE dan Accesories 1.00 unit 21,000,000.00 21,000,000.00
ll ELEKTRIKAL
1 Panel Rotor-Bedford WLD4000/X/4005. 3x3,7kw,380V. Touch screen 1.00 unit 26,500,000.00 26,500,000.00
box/internet type. B2000-4005. Controller touch screen 7”. 2pcs pressure
transmiter. 1bh pressure tank challenger GC60
2 Kabel NYY 4 x 95 mm 200.00 m 1,099,500.00 219,900,000.00
SUB TOTAL. V 495,100,000.00
JUMLAH SUB TOTAL ( l s/d V) 1,018,196,491.57

JUMLAH TOTAL. L S/D ll 4,336,393,523.74

PEMBULATAN 4,336,393,000.00
Luas penampang Ø10 = 1/4 (n) d2 = 1/4(3.14)(0.010)2 = 0.00007850
volume Ø16 = luas penampang x panjang batang = 0.00007850
berat besi Ø16 = Volume x 7850 kg/m3 = 0.0145539

Luas penampang Ø8 = 1/4 (n) d2 = 1/4(3.14)(0.008)2 = 0.00005024

volume Ø8 = luas penampang x panjang batang = 0.00005024
berat besi Ø16 = Volume x 7850 kg/m3 = 0.016800256

Luas penampang Ø16 = 1/4 (n) d2 = 1/4(3.14)(0.016)2 = 0.00020096

volume Ø16 = luas penampang x panjang batang = 0.00020096
berat besi Ø16 = Volume x 7850 kg/m3 = 0.079419392

Luas penampang Ø12 = 1/4 (n) d2 = 1/4(3.14)(0.012)2 = 0.00011304

volume Ø12 = luas penampang x panjang batang = 0.00011304
berat besi Ø12 = Volume x 7850 kg/m3 = 0.0124344
m2 p x vol x juml
m2 x 185.40 m = 0.014554 m3 1.50 80.0 1.00
m3 x 7,850 kg/m3 = 114.25 kg 16.35 4.00 1.00
total besi 10 mm

m2 x 334.40 m = 0.0168 m3 1.10 19.00 16.00

m3 x 7,850 kg/m3 = 131.88 kg total besi 8 mm

m2 t x vol x juml
m2 x 395.20 m = 0.079419 m3 3.80 8 13
m3 x 7,850 kg/m3 = 623.44 kg 1.24 18 13
total besi beton

m2 t x vol x juml
m2 x 110.00 m = 0.012434 m3 2.75 8 5
m3 x 7,850 kg/m3 = 97.61 kg 1.04 14 5
 x ttl panjang = Total Sat
120.00 kg besi beton dia 10 mm
65.40 kg besi beton dia 10 mm
185.40 114.25 kg besi beton dia 10 mm

334.40 kg cincin balk litee dia 8 mm

334.40 131.88

x ttl panjang = Total Sat

395.20 623.44 kg besi kolom
290.16 - kg cincin kolom
total besi beton 623.44 kg Volume besi beton

x ttl panjang = Total Sat

110.00 97.61 kg
72.80 - kg