CV.

ATHAAYAA
KONSTRUKSI Pusat Kolaka
Jln. Jend. Sudirman No.37 Kec. Latambaga, K

RENCANA ANGGARAN BIAYA (RAB

GERAI ATM PELABUHAN KOLAKA CABANG BAJOE

HARGA JUMLAH
NO URAIAN VOL SAT
SATUAN (Rp.) HARGA (Rp.)

PEMBANGUNAN GERAI ATM UKURAN 2.00 x 5.00 m

A Pekerjaan Persiapan
1 Pembersihan Lokasi 15.00 M2 10,586.67 158,800.00
2 Pembersihan & Pemasangan Bouwplank 24.00 M 2
112,366.67 2,696,800.00
3 Mobilisasi & Demobilisasi Personil & Peralatan 1.00 Ls 1,050,000.00 1,050,000.00

B Pekerjaan Galian dan Urugan

1 Galian Pondasi 9.66 M3 114,177.71 1,102,500.00
2 Urugan Tanah Kembali 7.86 M 3
28,080.45 220,600.00
3 Urugan Lantai 2.10 M3 125,476.19 263,500.00

C Pekerjaan Pasangan Pondasi

1 Pekerjaan Pondasi Foot Plate 1.80 M3 4,101,166.67 7,382,100.00
2 Pasangan Batu Kosong 1.34 M 3
526,044.78 704,900.00
3 Urugan Pasir 3.84 M3 125,494.79 481,900.00

D Pekerjaan Beton
1 Sloof 15/20 (1 m3=200 kg Besi) 0.48 M3 5,087,500.00 2,442,000.00
2 Balok Beton Bertulang 15/20 (200 kg Besi+Bekisting) 0.57 M 3
4,301,929.82 2,452,100.00
3 Kolom Beton Bertulang 15/20 (350 kg Besi+Bekisting) 0.63 M 3
9,608,888.89 6,053,600.00
4 Pelat Beton Bertulang 2.70 M3 7,661,148.15 20,685,100.00
5 Listplank Beton 0.18 M3 4,301,666.67 774,300.00
6 Beton Rabat (Dasar Lantai) 1.50 M 3
984,666.67 1,477,000.00

E Pekerjaan Pasangan Bata dan Plesteran

1 Pasangan Trasram 1PC : 3PS 3.30 M2 178,727.27 589,800.00
2 Pasangan Dinding Bata 1PC : 6PS 36.90 M 2
170,116.53 6,277,300.00
3 Plesteran Dinding 1PC : 6PS 73.80 M 2
56,334.69 4,157,500.00
F Pekerjaan Pasangan Keramik
1 Keramik Lantai 40/40 cm ex. Roman 19.80 M2 120,707.07 2,390,000.00
2 Plint Keramik Ruang Kantor 10/40 cm 2.53 M 2
38,181.82 96,600.00

G Pekerjaan Pengecatan
1 Pengecatan Dinding ex. Vinilex 73.80 M2 23,098.92 1,704,700.00
2 Cat Waterproofing Untuk Dinding Luar 27.00 M2 122,951.85 3,319,700.00
3 Cat Plat Beton Exoose Ruang ATM 15.00 M2 23,100.00 346,500.00

H Pekerjaan Kusen Pintu dan Atap

1 Pintu Aluminium Swing & Kusen Tremasuk Accessories 1.00 Unit 7,515,200.00 7,515,200.00
(1,65 m x 2,10 m) (ex. YKK Silver, T=8 mm)
2 Jendela Aluminium & Kusen Tremasuk Accessories (2,15 2.00 Unit 3,887,350.00 7,774,700.00
m x 2,22 m) Type-A (ex. YKK Silver, T=8 mm)
3 Jendela Aluminium & Kusen Tremasuk Accessories (2,15 1.00 Unit 4,196,800.00 4,196,800.00
m x 2,22 m) Type-B (ex. YKK Silver, T=8 mm)

I Pekerjaan Pasangan
1 Pasangan Ornamen Minimalis Warna Dark Grey di 0.88 M2 172,386.36 151,700.00
Kolom Tampak Depan

J Pekerjaan Elektrikal
1 Instalasi Listrik (Fitting, Lampu & Perlengkapan) 5.00 Ttk 218,980.00 1,094,900.00
2 Pasangan Stop Kontak ex. Broco 5.00 Ttk 35,960.00 179,800.00
3 Saklar Triple 1.00 Ttk 113,400.00 113,400.00
4 Saklar Ganda 1.00 Ttk 54,600.00 54,600.00
5 Perlengkapan Listrik (Kabel, Instalasi AC, T-Dos, Dll.) 1.00 Ls 2,100,000.00 2,100,000.00
6 AC Split 1PK Setara Daikin 1.00 Unit 2,100,000.00 2,100,000.00
7 Box MCB 1.00 Bh 152,200.00 152,200.00

REAL COST 92,260,600.00

PPn 10% 9,226,060.00
TOTAL COST 101,486,660.00
DIBULATKAN 101,486,000.00

Kolaka, 18 Agustus 2017

Diketahui Oleh, Dibuat Oleh,
CV. ATHAAYAA KONSTRUKSI CV. ATHAAYAA KONSTRUKSI
Pusat Kolaka Pusat Kolaka

ASYURA LOMPI MOH. SYARKAWI

Direktur Staff Teknik
NCANA ANGGARAN BIAYA (RAB)
AI ATM PELABUHAN KOLAKA CABANG BAJOE

JUMLAH
HARGA (Rp.)

158,800.00
2,696,800.00
1,050,000.00

1,102,500.00
220,600.00
263,500.00

7,382,100.00
704,900.00
481,900.00

2,442,000.00
2,452,100.00
6,053,600.00
20,685,100.00
774,300.00
1,477,000.00

589,800.00
6,277,300.00
4,157,500.00
 2,390,000.00
96,600.00

1,704,700.00
3,319,700.00
346,500.00

7,515,200.00

7,774,700.00

4,196,800.00

151,700.00

1,094,900.00
179,800.00
113,400.00
54,600.00
2,100,000.00
2,100,000.00
152,200.00

92,260,600.00
9,226,060.00
101,486,660.00
101,486,000.00

Kolaka, 18 Agustus 2017

Dibuat Oleh,
CV. ATHAAYAA KONSTRUKSI
Pusat Kolaka

MOH. SYARKAWI
Staff Teknik
RENCANA ANGGARAN GERAI
BIA ATM PELABUHAN KOLAK
PEMBANGUNAN GERAI ATM UKURAN 2. CABANG BAJOE

HARGA JUMLAH HARGA

NO URAIAN VOL SAT
SATUAN (Rp.) (Rp.)

A Pekerjaan Persiapan
1 Pembersihan Lokasi 15.00 M2 10,986.67 164,800.00
2 Pembersihan & Pemasangan Bouwplank 24.00 M2 116,645.83 2,799,500.00
3 Mobilisasi & Demobilisasi Personil & Peralatan 1.00 Ls 1,090,000.00 1,090,000.00

B Pekerjaan Galian dan Urugan

1 Galian Pondasi 9.66 M3 118,527.34 1,144,500.00
2 Urugan Tanah Kembali 7.86 M3 29,149.69 229,000.00
3 Urugan Lantai 2.10 M3 130,238.10 273,500.00

C Pekerjaan Pasangan Pondasi

1 Pekerjaan Pondasi Foot Plate 1.80 M3 4,257,388.89 7,663,300.00
2 Pasangan Batu Kosong 1.34 M3 546,119.40 731,800.00
3 Urugan Pasir 3.84 M3 130,260.42 500,200.00

D Pekerjaan Beton
1 Sloof 15/20 (1 m3=200 kg Besi) 0.48 M3 5,281,458.33 2,535,100.00
2 Balok Beton Bertulang 15/20 (200 kg Besi+Bek.) 0.57 M3 4,465,789.47 2,545,500.00
3 Kolom Beton Bertulang 15/20 (350 kg Besi+Bek.) 0.63 M3 9,974,920.63 6,284,200.00
4 Pelat Beton Bertulang 2.70 M3 7,953,000.00 21,473,100.00
5 Listplank Beton 0.18 M3 4,465,555.56 803,800.00
6 Beton Rabat (Dasar Lantai) 1.50 M3 1,022,200.00 1,533,300.00

E Pekerjaan Pasangan Bata dan Plesteran

1 Pasangan Trasram 1PC : 3PS 3.30 M2 185,545.45 612,300.00
2 Pasangan Dinding Bata 1PC : 6PS 36.90 M2
176,596.21 6,516,400.00
3 Plesteran Dinding 1PC : 6PS 73.80 M2 58,481.03 4,315,900.00

F Pekerjaan Pasangan Keramik

1 Keramik Lantai 40/40 cm ex. Roman 19.80 M2 125,308.08 2,481,100.00
2 Plint Keramik Ruang Kantor 10/40 cm 2.53 M2 39,644.27 100,300.00
G Pekerjaan Pengecatan
1 Pengecatan Dinding ex. Vinilex 73.80 M2 23,979.67 1,769,700.00

HARGA JUMLAH HARGA

NO URAIAN VOL SAT
SATUAN (Rp.) (Rp.)

2 Cat Waterproofing Untuk Dinding Luar 27.00 M2 127,637.04 3,446,200.00

3 Cat Plat Beton Exoose Ruang ATM 15.00 M2 23,980.00 359,700.00

H Pekerjaan Kusen Pintu dan Atap

1 Pintu Aluminium Swing & Kusen Tremasuk Accessories 1.00 Unit 7,801,500.00 7,801,500.00
(1,65 m x 2,10 m) (ex. YKK Silver, T=8 mm)
2 Jendela Aluminium & Kusen Tremasuk Accessories (2,15 2.00 Unit 4,035,450.00 8,070,900.00
m x 2,22 m) Type-A (ex. YKK Silver, T=8 mm)
3 Jendela Aluminium & Kusen Tremasuk Accessories (2,15 1.00 Unit 4,356,600.00 4,356,600.00
m x 2,22 m) Type-B (ex. YKK Silver, T=8 mm)

I Pekerjaan Pasangan
1 Pasangan Ornamen Minimalis Warna Dark Grey di 0.88 M2 178,977.27 157,500.00
Kolom Tampak Depan

J Pekerjaan Elektrikal
1 Instalasi Listrik (Fitting, Lampu & Perlengkapan) 5.00 Ttk 227,340.00 1,136,700.00
2 Pasangan Stop Kontak ex. Broco 5.00 Ttk 37,320.00 186,600.00
3 Saklar Triple 1.00 Ttk 117,700.00 117,700.00
4 Saklar Ganda 1.00 Ttk 56,700.00 56,700.00
5 Perlengkapan Listrik (Kabel, Instalasi AC, T-Dos, Dll.) 1.00 Ls 2,180,000.00 2,180,000.00
6 AC Split 1PK Setara Daikin 1.00 Unit 2,180,000.00 2,180,000.00
7 Box MCB 1.00 Bh 158,000.00 158,000.00

REAL COST 95,775,400.00

PPn 10% 9,577,540.00
TOTAL COST 105,352,940.00
DIBULATKAN 105,352,000.00

Kolaka, 18 Agustus 2017

Diketahui Oleh, Dibuat Oleh,

CV. ALRAFA NUSA UTAMA CV. ALRAFA NUSA UTAMA
 Pusat Kolaka Pusat Kolaka

AGUS SUJONO ALDI JUNAEDI

Direktur Staff Teknik
GERAI ATM PELABUHAN KOLAKA
CABANG BAJOE

JUMLAH HARGA
(Rp.)

164,800.00
2,799,500.00
1,090,000.00

1,144,500.00
229,000.00
273,500.00

7,663,300.00
731,800.00
500,200.00

2,535,100.00
2,545,500.00
6,284,200.00
21,473,100.00
803,800.00
1,533,300.00

612,300.00
6,516,400.00
4,315,900.00

2,481,100.00
100,300.00
 1,769,700.00

JUMLAH HARGA
(Rp.)

3,446,200.00
359,700.00

7,801,500.00

8,070,900.00

4,356,600.00

157,500.00

1,136,700.00
186,600.00
117,700.00
56,700.00
2,180,000.00
2,180,000.00
158,000.00

95,775,400.00
9,577,540.00
105,352,940.00
105,352,000.00