RENCANA ANGGARAN BIAYA PEMBANGUNAN GUDANG

PELABUHAN INTERNASIONAL TANJUNG BONANG

REMBANG - JAWA TENGAH
18-Mar-17

LUAS GUDANG : 340 M X 110M

NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH
Rp Rp
I PEKERJAAN PERSIAPAN
1 Uitset/Ukur Tanah Dasar ( Surveyor ) 37,400.00 m2 2,700.00 100,980,000.00
2 Pagar Keliling 1,060.00 ml 177,200.00 187,832,000.00
3 Mob Demob 1.00 ls 140,000,000.00 140,000,000.00
4 bowplank 1,840.00 mtr 43,740.00 80,481,600.00
5 Direksi kit,kantor, gudang, dan pos jaga 404.00 m2 978,000.00 395,112,000.00
toilet sudah termasuk
6 Air kerja (air tangki) asumsi 12 bulan 770.00 tangki 575,000.00 442,750,000.00
7 Listrik Kerja -
*genset 32 kva recondition 2.00 unit 53,000,000.00 106,000,000.00
Sub Jumlah - I - 1,453,155,600.00
II PEKERJAAN TANAH
1 Galian tanah pondasi dan sloof 3,480.00 m3 79,620.00 277,077,600.00
2 Galian tanah pondasi batu kali 1,053.00 m3 79,620.00 83,839,860.00
3 Galian tanah Pondasi batu kali u/dinding trapesium 928.00 m3 79,620.00 73,887,360.00
3 Urugkan Pasir bawah pondasi 174.00 m3 147,304.00 25,630,896.00
4 Urugkan Pasir bawah pondasi batu kali 621.00 m3 147,304.00 91,475,784.00
5 Urugkan kembali 988.60 m3 47,620.00 47,077,132.00
6 Pemadatan tanah 37,400.00 m2 27,904.00 1,043,609,600.00
Sub Jumlah - II - 1,642,598,232.00
III PEKERJAAN BETON DAN PONDASI
1 Pile Cap K-250. Uk 250.150.40 (beton k250) 435.00 m3 3,738,213.60 1,626,122,916.00
2 borepile diameter30cm-10m komplit *@2titik/kolom 580.00 titik 2,730,000.00 1,583,400,000.00
3 Pasangan Pondasi Batu Kali 478.00 m3 728,300.00 348,127,400.00
4 Pasangan Pondasi Batu Kali u/dinding trapesium 174.00 m3 728,300.00 126,724,200.00
2 Sloof 30/40 (beton k250) 969.40 m3 3,738,213.60 3,623,824,263.84
3 Kolom pedestal 50x80 (beton k250) 609.00 m3 3,738,213.60 2,276,572,082.40
11 balok ring dan balok ikat dinding 15/20 (k225) 178.00 m3 3,518,000.00 626,204,000.00
12 Lantai kerja pile cap T-10cm 174.00 m3 767,006.00 133,459,044.00
13 Lantai Beton bertulang ,tul M8 (t = 12 cm ) 4,488.00 m3 3,525,000.00 15,820,200,000.00
14 cor beton depan pintu t=20cm 190.00 m3 3,525,000.00 669,750,000.00
15 Acian Lantai dlm gudang +depan pintu 38,312.00 m2 37,500.00 1,436,700,000.00
16 Finishing lantai Trowel Floor Hardener 38,312.00 m2 7,080.00 271,248,960.00
17 Cutting lantai+sealant 38,312.00 m2 14,760.00 565,485,120.00
Sub Jumlah - III - 29,107,817,986.24
IV PEKERJAAN PASANGAN
1 Lantai kerja Pondasi t-7cm 121.80 m3 767,006.00 93,421,330.80
2 Pasangan Dinding, Bata 5,942.00 m2 84,650.00 502,990,300.00
3 Plasteran dan acian 11,884.00 m2 57,250.00 680,359,000.00
4 Pasangan bata Trapesium tebal 60cm 5,104.00 m2 84,650.00 432,053,600.00
5 plester+aci area trapesium 3,420.00 m2 57,250.00 195,795,000.00
6 cat area trapesium 3,420.00 m2 38,640.00 132,148,800.00
7 Cat Dinding Luar Weathershield (termasuk trapesium) 9,362.00 m2 41,640.00 389,833,680.00
8 Cat Dinding Dalam 5,942.00 m2 37,640.00 223,656,880.00
Sub Jumlah - IV - 2,650,258,590.80
V PEKERJAAN KONSTRUKSI BAJA DAN PEKERJAAN ATAP UTAMA
1 Kuda - kuda lengkung pipa 6" sc40 476,676.48 kg 27,920.00 13,308,807,321.60
pipa 2" 58,724.80 kg 27,920.00 1,639,596,416.00
2 plat flendes kuda2 atas t20mm 39,838.24 kg 24,720.00 984,801,292.80
3 Plat t=12mm (sambungan kuda kuda ) 12,388.70 kg 18,200.00 225,474,340.00
4 baut mur 3/4" sambungan kuda2 lengkung 3,870.00 kg 66,200.00 256,194,000.00
5 Kolom WF400.200 ex.GG 229,680.00 kg 18,700.00 4,295,016,000.00
6 Plat flendes Pedestal t=16mm 5,733.25 kg 17,700.00 101,478,525.00
7 Angker 1,827.00 kg 9,800.00 17,904,600.00
8 Regel Pengaku Kuda - kuda (UNP80 siku50.50.5)
h= 75cm 114.00 m1 610,200.00 69,562,800.00
h=150cm 1,044.00 m1 987,304.00 1,030,745,376.00
9 plat penopang regel 1,224.00 kg 18,200.00 22,276,800.00
10 Baut mur 5/8" peganngan regel atas 139.00 kg 57,800.00 8,034,200.00
11 Trakstang o10 10,237 kg 22,320.00 228,492,072.00
12 ikatan Angin o16 6,320 kg 22,400.00 141,568,000.00
13 jarum keras m16 928 kg 22,400.00 20,787,200.00
14 Baut Trakstang 2,060 kg 48,625.00 100,167,500.00
15 Gording Cnp.150.65.20 148,626.00 kg 18,720.00 2,782,278,720.00

Page 1 of 2
 16 plat kupingan gording t6mm 780.50 kg 18,200.00 14,205,100.00
17 baut gording 1/2" 881.70 kg 48,625.00 42,872,662.50
18 Atap Galvalum spandek 0,40m+baut 7,015.00 m2 97,800.00 686,067,000.00
19 Clading wall zincalume +rangka cnp 125 (komplit) 1,919.40 m2 478,000.00 917,473,200.00
20 balok gantungan pintu WF250.125 exGG 6,748.80 kg 18,700.00 126,202,560.00
21 Pintu 6X6.6 +Rel Pintu (komplit) 4,593.60 m2 1,250,000.00 5,742,000,000.00

22 Zincromate 1,456,050.50 kg 325.00 473,216,412.50

23 ongkir baja 1,041,048.97 kg 100.00 104,104,897.00
24 avor talang 116.00 titik 43,000.00 4,988,000.00
25 Pipa pvc 6'D atap kanopi (jorongan talang) 1,348.00 mtr 112,440.00 151,569,120.00
26 Aksesories (Klip Out dor knee dan T) 360.00 ttk 2,500.00 900,000.00
27 Talang galvalume sheet + rangka Siku L 40.40 komplit 686.00 mtr 337,800.00 231,730,800.00
Sub Jumlah - V - 33,496,784,115.40
VI PEKERJAAN ATAP KANOPI/SOSORAN
1 Rangka kanopi siku dobel 50.50.5 & siku 40.40 4,485.70 kg 21,700.00 97,339,690.00
2 Gording Cnp.150.65.20 25,890.00 kg 18,720.00 484,660,800.00
3 plat kupingan gording t6mm 3,926.00 kg 17,730.00 69,607,980.00
4 baut mur 1/2" 63.70 kg 48,625.00 3,097,412.50
5 Atap Galvalum spandek 0,4mm 1,064.00 m2 97,800.00 104,059,200.00
6 avor talang 76.00 titik 43,000.00 3,268,000.00
7 Talang galvalume sheet + rangka Siku L 40.40 komplit 265.00 mtr 337,800.00 89,517,000.00
8 Pipa pvc 6'D atap kanopi 980.00 mtr 132,440.00 129,791,200.00
9 Aksesories (Klip Out dor knee dan T) 812.00 ttk 2,500.00 2,030,000.00
10 transport kirim atap galvalume (induk+sosoran) 1.00 ls 87,000,000.00 87,000,000.00
Sub Jumlah - VI - 1,070,371,282.50
VII PEKERJAAN DRAINASE
1 Bak Kontrol 50.50. t=50cm 119.00 unit 217,300.00 25,858,700.00
2 Saluran tepi terbuka (kanan kiri gudang saja) 686.00 m1 582,250.00 399,423,500.00
Sub Jumlah - VII 425,282,200.00

VIIi PEKERJAAN AKHIR

Pembersihan akhir 37,400.00 m2 7,500.00 280,500,000.00
Sub Jumlah - VIII 280,500,000.00

TOTAL 70,126,768,006.94
Catatan :
1 Pekerjaan ME belum masuk di RAB
2 Spesifikasi dan volume dihitung berdasar gambar diajukan terlampir

Page 2 of 2