RENCANA ANGGARAN BIAYA MATERIAL

KEGIATAN : PEMBAGUNAN GUDANG 15 X 30 MADIUM

PEKERJAAN : PEMBAGUNAN GUDANG 15 X 30 MADIUM
TAHUN ANGGARAN : 2022

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN (Rp) JUMLAH HARGA (Rp) KETERANGAN

I RANGKA BAJA BERAT

1 Kolom WF 200 ( 6 Batang ) Kg 1,536 16,000.00 24,576,000.00
2 RF WF 150 ( 16 Batang ) kg 2,688 16,000.00 43,008,000.00
3 CNP 125 x 2,3 m m ( 116 Batang ) Btg 116 382,000.00 44,312,000.00
4 SNI CNP 100 X 1,8 m m ( 75 Batang ) Btg 75 200,200.00 15,015,000.00
5 Plat 10 m m , 120 cm x 240 cm ( 2 lem bar ) Lbr 2 3,702,000.00 7,404,000.00
6 Plat 6 m m , 120 cm x 240 cm ( 2 lem bar ) Lbr 2 2,532,000.00 5,064,000.00
7 Besi Beton Polos D 12 m m ( 30 Batang ) Btg 30 115,000.00 3,450,000.00
8 Besi Beton Polos D 16 m m ( 6 Batang ) Btg 6 205,000.00 1,230,000.00
9 Besi Siku 50 x 50 4 m m ( 10 Batang ) Btg 10 215,000.00 2,150,000.00

Sub Total Rp 146,209,000.00

II ATAP
1 Atap Galvalum (0,40) , ( 85 Lembar ) Lbr 85 504,000.00 42,840,000.00
2 Spandek ( 0,40 ) Panjang 5 mtr ( 40 Lembar ) Lbr 40 280,000.00 11,200,000.00
3 Spandek ( 0,40 ) Panjang 3,5 mtr ( 40 Lembar ) Lbr 40 196,000.00 7,840,000.00
4 Spandek ( 0,40 ) Panjang 8 mtr ( 20 Lembar ) Lbr 20 448,000.00 8,960,000.00
5 Seng Licin ( 40 cm x 0,40 cm ) M 30 54,666.67 1,640,000.00
6 Seng Licin ( 60 cm x 0,40 cm ) M 40 56,000.00 2,240,000.00
7 Aluminium Foil ( 1,2 m x 40 m ) Roll 13 1,700,000.00 22,100,000.00

Sub Total Rp 96,820,000.00

III PEKERJAAN DINDING
A Material Besi
1 Besi polos 8 mm x 12 meter Btg 59 48,000.00 2,832,000.00
2 Besi polos 12 mm x 12 meter Btg 54 129,000.00 6,966,000.00
3 Kawat Bendrat 1 Roll @ 20 kg kg 20 20,000.00 400,000.00
B Pondasi, Dinding, Beton
1 Batu Gunung m3 18 133,333.33 2,400,000.00
2 Pasir m3 18 183,333.33 3,300,000.00
3 Batu Merah Biji 51,000 600.00 30,600,000.00
4 Semen Sak 150 60,000.00 9,000,000.00
5 Cipping m3 7 215,000.00 1,505,000.00
6 Plamor @ 20 Kg Sak 30 55,000.00 1,650,000.00
7 Cat Tembok Mowilex @ 20 Liter Kaleng 6 400,000.00 2,400,000.00

Sub Total Rp 61,053,000.00

IV PEKERJAAN PEMANCANGAN
A Pancang
1 Tiang Pancang D 30 Cm x 600 Cm Btg 16 2,100,000.00 33,600,000.00
B Isiang Tiang
1 Besi Ulir 16 mm x 12 meter Btg 48 170,000.00 8,160,000.00
2 Besi polos 8 mm x 12 meter Btg 24 48,000.00 1,152,000.00
3 Semen Sak 21 60,000.00 1,248,000.00
4 Pasir m3 1 183,333.33 238,333.33
5 Cipping m3 2 215,000.00 452,790.00

Sub Total Rp 44,851,123.33

V PILECAP
A Material Besi
1 Besi polos 12 mm x 12 meter Btg 24 129,000.00 3,096,000.00
2 Besi Ulir 14 mm x 12 meter Btg 96 150,000.00 14,400,000.00
3 Kawat Bendrat 1 Roll @ 20 kg kg 10 20,000.00 200,000.00
B Material Beton 0.00
1 Semen Sak 54 60,000.00 3,240,000.00
2 Cipping m3 4 215,000.00 783,675.00
3 Pasir Campuran m3 4 158,000.00 632,000.00

Sub Total Rp 22,351,675.00

VI KOLOM PLENDEESTAL
A Material Besi
1 Besi polos 10 mm x 12 meter Btg 25 90,000.00 2,250,000.00
2 Besi Ulir 14 mm x 12 meter Btg 22 150,000.00 3,300,000.00
3 Kawat Bendrat 1 Roll @ 20 kg kg 10 20,000.00 200,000.00
B Material Beton
1 Semen Sak 24 60,000.00 1,440,000.00
2 Cipping m3 2 215,000.00 522,450.00
3 Pasir Campuran m3 2 158,000.00 237,000.00

Sub Total Rp 7,949,450.00

VII SLOF
A Material Besi
1 Besi polos 10 mm x 12 meter Btg 80 90,000.00 7,200,000.00
2 Besi Ulir 14 mm x 12 meter Btg 36 150,000.00 5,400,000.00
3 Kawat Bendrat 1 Roll @ 20 kg kg 20 20,000.00 400,000.00
B Material Beton
1 Semen Sak 110 60,000.00 6,600,000.00
2 Cipping m3 12 215,000.00 2,580,000.00
3 Pasir Campuran m3 7 158,000.00 1,106,000.00

Sub Total Rp 23,286,000.00

\
TOTAL Rp 402,520,248.33