Rencana Anggaran Biaya

PEKERJAAN GUDANG RANGKA BAJA

PELABUHAN CIREBON, PT PTP

No Uraian Pekerjaan Satuan Volume Satuan Jumlah

Upah Material Upah Material
I. PEKERJAAN PONDASI
A Pekerjaan Persiapan
1 Pekerjaan Direksi Keet & Gudang m2 48.00 1,200,000 57,600,000 0
2 Air Kerja & Listrik Kerja Bln 1.00 15,000,000 15,000,000 0
3 Mobilisasi Peralatan Dan Pekerja Ls 1.00 30,000,000 30,000,000 0
4 Keselamatan Kerja K3 dan Rambu rambu ls 1.00 10,000,000 10,000,000 0
5 Pengukuran ulang ls 1.00 10,000,000 10,000,000 0
6 Sewa Scafolding set 10.00 350,000 3,500,000 0
7 Sewa Alat Genset + BBM bulan 1.00 45,000,000 45,000,000 0
8 Sewa Alat Jack Hammer hari 8.00 1,500,000 12,000,000 0
9 Sewa Alat Beton Cutter hari 3.00 1,500,000 4,500,000 0
10 Sewa Alat Crane hari 7.00 7,500,000 52,500,000 0
11 Sewa Forklift 2,5 ton hari 7.00 1,200,000 8,400,000 0
12 Biaya Koordinasi ls 1.00 50,000,000 50,000,000 0
13 Biaya Akomondasi ls 1.00 25,000,000 25,000,000 0
14 Biaya Desain Struktur ls 1.00 25,000,000 25,000,000 0

B Pekerjaan Galian & Pondasi

1 Cutter lantai beton eksisting m' 67.20 150,000 10,080,000 0
2 Bobok beton lantai eksisting t=30 cm m3 3.02 1,350,000 4,082,400 0
3 Galian tanah biasa sedalam 50 cm m3 5.04 150,000 756,000 0
4 Buang tanah sejauh ±15 m m3 14.52 80,000 1,161,600 0
5 Urug kembali tanah galian m3 9.68 35,000 235,000 338,800 2,274,800
6 Urugan pasir urug m3 1.45 35,000 275,000 50,750 398,750
7 Lantai kerja beton tumbuk m3 1.01 65,000 875,000 65,520 882,000
Pondasi Tapak 300/600/600
8 -Beton K-300 m3 3.02 65,000 1,400,000 196,560 4,233,600
9 -Bekisting Pondasi m2 28.80 45,000 245,000 1,296,000 7,056,000
10 -Tulangan besi U-24 dia. 10 mm kg 123.33 2,000 28,000 246,667 3,453,333
Kolom uk. 300/350/350
11 -Beton K-300 m3 1.03 1,400,000 0 1,440,600
12 -Bekisting Kolom m2 26.40 65,000 245,000 1,716,000 6,468,000
13 -Tulangan besi U-24 dia. 8 mm kg 28.44 65,000 28,000 1,848,600 796,320
14 -Tulangan besi U-24 dia. 10 mm kg 51.31 65,000 28,000 3,334,933 1,436,587

II. PEKERJAAN STRUKTUR

A Pekerjaan Struktur Baja
1 Kolom KB1 WF 250x125x6x9 kg 2,440.53 3,000 28,000 7,321,600 68,334,933
2 kolom KB2 WF 200x100x5.5x7 kg 1,284.27 3,000 28,000 3,852,800 35,959,467
3 Rangka Kuda-kuda WF 200x100x5.5x8 kg 11,733.33 3,000 28,000 35,200,000 328,533,333
4 Rangka Ikatan antar Kuda Kuda kg 660.00 3,000 28,000 1,980,000 18,480,000
5 Gording C 125x50x20x3,2 kg 12,580.00 3,000 28,000 37,740,000 352,240,000
6 Trekstang Besi beton Ø 12 kg 510.03 3,000 28,000 1,530,090 14,280,840
7 Ikatan angin Besi beton Ø 12 kg 470.80 3,000 28,000 1,412,400 13,182,400
8 Plat strip 8x0.2 kg 217.88 3,000 28,000 653,640 6,100,640
9 Baut Ø12mm-5 pcs 440.00 7,500 0 3,300,000
10 Baut Ø8mm-5 pcs 1000.00 3,500 0 3,500,000
Pedestal 35x35 0
11 - Base Plate t.10 mm kg 233.13 3,000 28,000 699,390 6,527,640
12 - Stiffener t.10 mm kg 609.84 3,000 28,000 1,829,520 17,075,520
13 - Angkur Baut Ø19 p.600 mm bh 144.00 25,000 75,000 3,600,000 10,800,000
Rencana Anggaran Biaya
PEKERJAAN GUDANG RANGKA BAJA
PELABUHAN CIREBON, PT PTP

No Uraian Pekerjaan Satuan Volume Satuan Jumlah

Upah Material Upah Material
14 Cat meni Besi kg 28,918.24 500 3,000 14,459,120 86,754,720
15 Atap Zinkalum Spandex 0,4 mm m2 1,500.00 65,000 160,000 97,500,000 240,000,000
16 Nok ZinKalum m 60.00 25,000 75,000 1,500,000 4,500,000
17 Jarum ikatan angin pcs 726.00 500 2,500 363,000 1,815,000
18 Tulangan besi U-24 dia. 10 mm kg 562.50 2,000 28,000 1,125,000 15,750,000
19 Cat Finishing Besi kg 31,302.31 500 5,000 15,651,157 156,511,567

III. PEKERJAAN LANTAI DAN DINDING

1 Pasangan Bata m2 142.00 45,000 95,000 6,390,000 13,490,000
2 Plesteran + Acian Dinding m2 284.00 45,000 65,000 12,780,000 18,460,000
3 Kolom Praktis 10x10 m1 188.00 35,000 165,000 6,580,000 31,020,000
4 Rangka dinding C 100x50x20x3,2 kg 8,910.00 3,000 28,000 26,730,000 249,480,000
5 Dinding Zinkalum Spandex 0,4 mm m2 640.00 45,000 160,000 28,800,000 102,400,000
6 Pintu Dorong - Besi unit 3.00 3,500,000 45,000,000 10,500,000 135,000,000
7 Pekerjaan Cat Dinding m2 284.00 15,000 55,000 4,260,000 15,620,000
8 Jarum ikatan angin pcs 660.00 500 2,500 330,000 1,650,000
9 Tulangan besi U-24 dia. 10 mm kg 562.50 2,000 28,000 1,125,000 15,750,000
10 Jalusi Kremona m' 120.00 150,000 750,000 18,000,000 90,000,000
11 Pembersihan ls 1.00 3,500,000 3,500,000 0

Jumlah 719,086,547 2,084,956,050

Total Upah+Bahan 2,804,042,597
Ppn 280,404,260
Total 3,084,446,856
Terbilang :
Dua Milyar Delapan Ratus Dua Puluh Tiga Juta Seratus Delapan Ribu Delapan
Ratus Tujuh Puluh Satu Rupiah

Jakarta, 26 November 2020

PT. Sinar Cakra Abadi

Supriyatna
Direktur