RENCANA ANGGARAN BIAYA DPT-OPBC

Lokasi : Orchid Park Bisnis Centre

Harga Satuan Jumlah Harga Jumlah Total

No Uraian Pekerjaan Spesifikasi Bahan Volume Sat Bahan & Alat Upah Bahan + Upah Bahan & Alat Upah Bahan + Upah
Rp Rp Rp Rp Rp Rp
a b c d e f g h(f+g) i(dxf) j(dxg) k(dxh)
I. PEKERJAAN PONDASI
1 Pasang Bouwplank Kayu Meranti (Kaso & Papan) 11.60 m1 7,500.00 5,000.00 12,500.00 87,000.00 58,000.00 145,000.00
2 Galian Tanah Pondasi Tapak DPT 19.58 m3 - 75,000.00 75,000.00 - 1,468,500.00 1,468,500.00
3 Urugan Tanah Kembali Bekas Galian - 14.27 m3 - 25,000.00 25,000.00 - 356,750.00 356,750.00
4 Urugan Pasir Bawah Pondasi Tapak + Sloof T = 5 cm 0.90 m3 250,000.00 15,000.00 265,000.00 225,000.00 13,500.00 238,500.00
5 Lantai Kerja Bawah Pondasi Tapak + Sloof T = 5 cm, Rabat Beton 1Pc : 3Psr : 5Krl 0.90 m3 800,000.00 125,000.00 925,000.00 720,000.00 112,500.00 832,500.00
6 Beton Pondasi Menerus DPT - - - -
a. Beton Ready Mix K-250 4.44 m3 1,000,000.00 125,000.00 1,125,000.00 4,440,000.00 555,000.00 4,995,000.00
b. Bekisting Papan / Multiplek 8.64 m2 36,500.00 15,000.00 51,500.00 315,360.00 129,600.00 444,960.00
c. Pembesian Sni Sesuai Gambar 320.44 kg 11,600.00 1,500.00 13,100.00 3,717,104.00 480,660.00 4,197,764.00
JUMLAH II 9,504,464.00 3,174,510.00 12,678,974.00
II. PEKERJAAN STRUKTUR
1 Beton Dinding Penahan Tanah
a. Beton Ready Mix K-250 8.96 m3 1,000,000.00 125,000.00 1,125,000.00 8,960,000.00 1,120,000.00 10,080,000.00
b. Bekisting Papan / Multiplek 94.72 m2 65,000.00 35,000.00 100,000.00 6,156,800.00 3,315,200.00 9,472,000.00
c. Pembesian Sni Sesuai Gambar 875.93 kg 11,600.00 1,500.00 13,100.00 10,160,788.00 1,313,895.00 11,474,683.00
d. Waterproofing type coating sisi Luar Sikatop 107 + Screed 1Pc : 3Psr 37.45 m2 50,000.00 10,000.00 60,000.00 1,872,500.00 374,500.00 2,247,000.00
e. Plester + Aci Sisi Dalam 1Pc : 5 Psr 37.45 m2 25,000.00 30,000.00 55,000.00 936,250.00 1,123,500.00 2,059,750.00
JUMLAH II 28,086,338.00 7,247,095.00 35,333,433.00
III OVERHEAD & PROFIT 10% 3,759,080.20 1,042,160.50 4,801,240.70
TOTAL ( I+II+III) 41,349,882.20 11,463,765.50 52,813,647.70
Dibulatkan 52,800,000.00