Anda di halaman 1dari 3

RENCANA ANGGARAN BIAYA

PEKERJAAN: GUDANG uk. 25x50 M (2 unit)


LOKASI

: BENDA- CICURUG SUKABUMI

NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA SATUAN

JUMLAH

PEKERJAAN PERSIAPAN
1
2
3
4
5
6
7
8
9

II

Mobilisasi / demob peralatan


Mobilisasi / demob tenaga kerja
Penyediaan daya listrik dan air kerja
Gudang sementara dan ruangan kerja
Keamanan Proyek
Ijin-ijin Lingkungan & Koordinasi Lapangan
Safety equipment
Shop Drawing, As Built Drawing dan dokumentasi
Pengukuran (eutzet)

unit
unit
unit
Ls
Ls
Ls
Ls
Ls
Ls

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

15,000,000.00
7,500,000.00
35,000,000.00
10,000,000.00
7,500,000.00
7,000,000.00
10,000,000.00
5,000,000.00

15,000,000.00
7,500,000.00
35,000,000.00
10,000,000.00
7,500,000.00
7,000,000.00
10,000,000.00
5,000,000.00
97,000,000.00

150.00
94.50
69.30

47,707.00
52,552.00
13,695.00

216,150.00
766,876.00
2,835,194.00
3,539,838.00
4,813,501.00
68,000.00

7,156,050.00
4,966,164.00
949,063.50
14,962,983.75
10,122,763.20
71,446,888.80
29,734,639.20
115,524,024.00
7,616,000.00
262,478,576.45

PEKERJAAN SIPIL
A

PEKERJAAN TANAH dan PONDASI

1
2
3
4
5
6
7
8
9
10
11

Pengukuran dan pemasangan bouwplank


Galian tanah biasa sedalam sampai 1 meter
Urug kembali bekas galian
Kupas tanah
Pemadatan tanah
Urugan pasir bawah pondasi dan bawah lantai
Lantai kerja, 1 Pc : 3 Ps : 5 Kr
Pondasi plat 150x150, beton K225
Kolom pedestal 30/40, beton K-225
Sloof beton struktur 20/40, beton K-225

m'
m3
m3
m3
m3
m3
m3
m3
m3
m3

Pas. Angkur besi 1" x 800 mm

bh

69.23
13.20
25.20
8.40
24.00
112.00

m3

PEKERJAAN PASANGAN DAN PLESTERAN

Pasangan pondasi batu kali , ad. 1 Pc : 4 Ps

38.75

650,595.00

25,210,556.25

Kolom beton struktur 15/20, beton K-225

6.84

4,067,078.00

27,818,813.52

Kolom beton 15/15, beton K-225

m3

10.13

4,781,299.00

48,410,652.38

Balok latei 15/20, beton K-225

4.50

5,897,565.00

26,539,042.50

5
6
7
8
9

Ring balok beton 15/20, beton K-225


Pasangan bata Hebel
Pasangan Glass block
Plesteran 1 Pc : 5 Ps, tebal 25 mm
Acian dinding bata

m3
m
bh
m
m

4.50
1,384.00
224.00
2,768.00
2,768.00

3,552,915.00
120,000.00
75,000.00
37,345.00
17,006.00

15,988,117.50
166,080,000.00
16,800,000.00
103,370,960.00
47,072,608.00
477,290,750.15

PEKERJAAN LANTAI

Urugan sirtu tebal 15 cm (di padatkan)

m3

187.50

176,000.00

33,000,000.00

Lantai kerja, 1 Pc : 3 Ps : 5 Kr

m3

105.00

766,876.00

80,521,980.00

250.00
1,250.00

1,800,000.00
75,000.00

450,000,000.00
93,750,000.00

10.50

1,800,000.00

18,900,000.00
676,171,980.00

3
4

Cor lantai tebal 20 cm, beton K-250


finishing lantai epoxi 1000 mikron

Rabat keliling

245640875.xls.ms_office / rab

m
m3

Hal. 1 / 3

NO

URAIAN PEKERJAAN

III

SAT.

VOLUME

HARGA SATUAN

JUMLAH

PEKERJAAN KONSTRUKSI BAJA


A

BANGUNAN UTAMA (uk. 25x50 M)

Kolom WF 350.175.7.11
Rafter WF 300.150.6,5.9
Kolom gebel Wf 200.100.5,5.8
Konsol WF 150.75.6.9
Gordeng CNP 125.50.2,3
Base plat 16 mm
Plat joint 12 mm
Stefener plat 8 mm
Dudukan gordeng plat 6 mm
Trekstank besi 10 mm
Brecing besi 16 mm
Baudt HTB A325
Rangka listplank besi hollo 40x40
Penutup listplank Z/A tct 0,35
Flashing Listplank Z/A tct 0,35
Dudukan Talang plat setrip 40.4
Pasang talang datar, Z/A tct 0,40 mm, lebar 50 cm
Talang vertikal PVC 6" + gantungan plat setrip 30.3
Pasang atap Zincalumn tct 0,40
Pasang nok Z/A tct 0,40 mm
Roofing

2
3
4
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

KANOPY (uk. 3x8 M)

1
2
3
4
5
6
7
8
9
10

Konsol WF 200.100.55.8
Gordeng CNP 125.50.2,3
Gantungan konsol pipa 1"
Trekstank besi 10 mm
Brecing besi 16 mm
Rangka listplank besi hollo 40x40
Penutup listplank Z/A tct 0,35
Flashing listplank Z/A tct 0,35
Pasang atap zincalumn tct 0,40
Flashing dinding Z/A tct 0,35

245640875.xls.ms_office / rab

kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
bh
kg
m
m'
kg
m'
m'
m
m'
bh

8,928.00
10,556.00
1,320.60
420.00
6,717.54
301.44
791.28
376.80
275.54
255.57
381.65
350.00
1,848.83
160.00
160.00
200.96
106.00
60.00
1,590.00
53.00
6,360.00

17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
7,500.00
17,000.00
98,000.00
48,000.00
17,000.00
123,600.00
90,000.00
118,000.00
98,000.00
750.00

151,776,000.00
179,452,000.00
22,450,200.00
7,140,000.00
114,198,236.10
5,124,480.00
13,451,760.00
6,405,600.00
4,684,095.00
4,344,710.40
6,488,100.86
2,625,000.00
31,430,144.00
15,680,000.00
7,680,000.00
3,416,320.00
13,101,600.00
5,400,000.00
187,620,000.00
5,194,000.00
4,770,000.00
792,432,246.36

kg
kg
kg
kg
kg
kg
m
m'
m
m'

170.40
141.55
19.44
6.39
31.80
173.33
12.00
15.00
32.00
8.00

17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
17,000.00
98,000.00
48,000.00
118,000.00
48,000.00

2,896,800.00
2,406,370.40
330,480.00
108,617.76
540,675.07
2,946,576.00
1,176,000.00
720,000.00
3,776,000.00
384,000.00
15,285,519.23

Hal. 2 / 3

NO

URAIAN PEKERJAAN

IV

SAT.

VOLUME

HARGA SATUAN

JUMLAH

PEKERJAAN LAIN-LAIN
1
2
3
4
5
6
7

Pek. Saluran air hujan


Pek. Pintu
Pek. Pengecattan dengan cat besi dan zincromate
Pek. Pengecattan dengan cat tembok
Alat bantu kerja konstruksi (baud, mesin las, gerinda dll)
Transport baja
Pembersihan Lokasi Bekas bekrja

m'
ls
kg
m
kg
kg
ls

150.00
1.00
32,917.13
2,768.00
32,917.13
32,917.13
1.00

210,000.00
57,000,000.00
1,300.00
12,800.00
1,200.00
500.00
15,000,000.00

31,500,000.00
57,000,000.00
42,792,265.60
35,430,400.00
39,500,552.87
16,458,563.69
15,000,000.00
237,681,782.16

TOTAL
Ppn + Pph 12,5%
GRAND TOTAL
DIBULATKAN

245640875.xls.ms_office / rab

2,558,340,854.36
319,792,606.79
2,878,133,461.15
2,878,133,000.00

Hal. 3 / 3

Beri Nilai