REKAP ANGGARAN BIAYA

PROYEK PEMBANGUNAN BELL MART DAN SPBU

NO URAIAN JUMLAH

1 PEKERJAAN BANGUNAN BELLMART 2 LANTAI 2,545,188,334.30

D

2 PROYEK PEMBANGUNAN BELLMART (PEKERJAAN GUDANG) 674,157,334.50

R
A

3 PROYEK PEMBANGUNAN BELLMART (PEKERJAAN SPBU) 3,725,345,536.50

FT

GRAND TOTAL 6,944,691,205.30

Catatan :
PT

RAB ini tidak termasuk :

1 Tangki pendam dan instalasinya
2 Dispenser / Pompa SPBU dan instalasinya
G
A
R
U
D
A
C
A
TU
R
K
EN
C
A
N
A
20
22
 RENCANA ANGGARAN BIAYA
PEKERJAAN BANGUNAN BELLMART 2 LANTAI

URAIAN HARGA HARGA

VOL SAT
JENIS PEKERJAAN DAN BAHAN SATUAN BHN+UPAH
A PEKERJAAN PERSIAPAN
1 Direksi keet & gudang material 30.00 M2 500,000.00 15,000,000.00
D

2 Pembersihan lahan 1.00 LS 3,500,000.00 3,500,000.00

R

3 Bowplank 70.00 M' 85,000.00 5,950,000.00

4 Pembuatan Bak Adukan 2.00 bh 250,000.00 500,000.00
A

SUB TOTAL PEKERJAAN PERIAPAN 24,950,000.00

FT

B PEKERJAAN TANAH, URUGAN

1 Galian tanah Foot Plat 29.00 M3 90,000.00 2,610,000.00
2 Urugan Tanah Kembali 20.03 M3 60,000.00 1,201,800.00
3 Urugan tanah peninggian 20 cm & pemadatan stamper 46.08 M3 225,000.00 10,368,000.00
PT

SUB TOTAL PEKERJAAN TANAH DAN URUGAN 14,179,800.00

C PEK. FOOT PLAT & COR DAN COR BETON
1 Urug pasir Bawah lantai kerja 1 X 1 X 0,05 1.10 M3 350,000.00 385,000.00
G

2 Lantai kerja rabat beton 110x110x0,05 K.100 1.00 M3 900,000.00 900,000.00

A

3 Cor foot plat dan pembesian K.225 1.1x1.1x0,35 6.08 M3 3,750,000.00 22,800,000.00
4 Cor kolom pedestal 40x40 dan pembesian K.250 5.60 M3 4,250,000.00 23,800,000.00
R

5 Pasang batu kosong aanstamping 20 cm 6.50 M3 600,000.00 3,900,000.00

U

6 Pasang pondasi 1:3:10 32.50 M3 950,000.00 30,875,000.00

7 Cor slooff 15x30 (83.2m) 4.09 M3 4,000,000.00 16,360,000.00
D

8 Angkur Dia 19 panjang 60 cm 96.00 BH 75,000.00 7,200,000.00

A

9 Bungkus beton WF (174m) 13.09 M3 100,000.00 1,309,000.00

10 Finishing Aci bungkus kolom IWF 70.00 M3 45,000.00 3,150,000.00
C

11 Tangga beton +Finishing 2.00 Unit 15,000,000.00 30,000,000.00

12 Dak Beton lantai 2 ( wire mesh + bondex ) 43.20 M3 4,350,000.00 187,920,000.00
A

SUB TOTAL PEKERJAAN BETON 328,599,000.00

TU

D PEKERJAAN BAJA ( PEMBESIAN )

1 Base Plate 40x30 x1,4 217.70 Kg 35,000.00 7,619,500.00
2 Kolom Utama IWF 3500x175x7x11 2,281.60 Kg 35,000.00 79,856,000.00
R

3 Kolom gable IWF 3500 x 175x7x12 1,488.00 Kg 35,000.00 52,080,000.00

4 Kolom gable IWF 3500 x 175x7x11 347.20 Kg 35,000.00 12,152,000.00
K

5 Ring balok IWF 200x100x5.5x8 1,365.30 Kg 35,000.00 47,785,500.00

6 End plate 8mm 31.10 Kg 35,000.00 1,088,500.00
EN

7 Rafter type 1 IWF 150x75x5x7 389.80 Kg 35,000.00 13,643,000.00

8 End plate 8mm 7.80 Kg 35,000.00 273,000.00
9 Rafter type 2 IWF 150x75x5x7 1,820.30 Kg 35,000.00 63,710,500.00
C

10 End plate 8mm 19.40 Kg 35,000.00 679,000.00

A

11 Balok joglo IWF 150x75x5x7 336.00 Kg 35,000.00 11,760,000.00

12 Over stek IWF 200 512.00 Kg 35,000.00 17,920,000.00
N

13 Volute IWF 200 187.70 Kg 35,000.00 6,569,500.00

A

14 End plate 10mm 71.30 Kg 35,000.00 2,495,500.00

15 Balok Utama IWF350x175x7x11 7,440.00 Kg 35,000.00 260,400,000.00
20

16 Volute IWF 350 696.40 Kg 35,000.00 24,374,000.00

17 End plate 12mm 500.10 Kg 35,000.00 17,503,500.00
18 Balok anak IWF 200x100x5.5x8 2,688.00 Kg 35,000.00 94,080,000.00
22

19 Endplate 10 mm 152.00 Kg 35,000.00 5,320,000.00

20 CNP 125x50x20 1,821.60 Kg 35,000.00 63,756,000.00
21 Plat 12x10x0,5mm dudukan gordeng 43.70 Kg 35,000.00 1,529,500.00
22 Tali angin dia16 114.00 Kg 25,000.00 2,850,000.00
23 Span screw M18 12.00 bh 60,000.00 720,000.00
 URAIAN HARGA HARGA
VOL SAT
JENIS PEKERJAAN DAN BAHAN SATUAN BHN+UPAH
24 Baud + moor 3/8” x 2” 792.00 bh 3,500.00 2,772,000.00
25 Baud + moor 5/8” x 2” 714.00 Bh 7,500.00 5,355,000.00
26 Saqrod dia 12 149.80 kg 25,000.00 3,745,000.00
27 Zincromate & Painting Finish 24,198.90 kg 950.00 22,988,955.00
SUB TOTAL PEK.BAJA/PEMBESIAN 823,025,955.00
D

E PEK. PASANGAN BATA DAN KERAMIK

R

1 Pasang Dinding Bata Ringan 379.00 M2 155,000.00 58,745,000.00

2 Plesteran 1 Pc : 2 Ps tebal 15 mm 758.00 M2 75,000.00 56,850,000.00
A

3 Acian 758.00 M2 45,000.00 34,110,000.00

FT

4 Urug pasir Bawah lantai Keramik 11.70 M3 350,000.00 4,095,000.00

5 Pasangan Granit 60 x 60 Lt 1 231.00 M2 300,000.00 69,300,000.00
6 Pasangan Granit 60 x 60 Lt 2 308.00 M2 300,000.00 92,400,000.00
PT

SUB TOTAL PEKERJAAN PASANGAN BATA /KERAMIK 315,500,000.00

F PEKERJAAN KUSEN ,KACA & PINTU
1 Pek. Kusen Allumium Alexindo 4" Lt 1 73.50 M' 165,000.00 12,127,500.00
2 Pek. Kaca 8 mm Lt 1 29.40 M2 375,000.00 11,025,000.00
G

3 Pek.Pintu kaca Lt 1 2.00 Unit 7,000,000.00 14,000,000.00

A

4 Pek. Kusen Allumium Alexindo 4" Lt 2 73.50 M' 165,000.00 12,127,500.00

5 Pek. Kaca 8 mm Lt 2 29.40 M2 375,000.00 11,025,000.00
R

6 Pek.Pintu kaca temper Lt2 2.00 Unit 7,000,000.00 14,000,000.00

U

SUB TOTAL PEKERJAAN PASANGAN KUSEN,KACA

74,305,000.00
& PINTU
D

G PEKERJAAN ATAP & PLAFOND

1 Atap Spandex Pasir 230.00 m2 125,000.00 28,750,000.00
A

2 Jasa Pasang Spandek 230.00 m2 25,000.00 5,750,000.00

3 Aluminium Foil 120 X 50 M 230.00 m2 35,000.00 8,050,000.00
C

4 Rukmeesh 230.00 m2 75,000.00 17,250,000.00

A

5 Jasa Pemasangan Alumium Foil/Rukmeesh 230.00 m2 20,000.00 4,600,000.00

6 Nok Spandek lapis Pasir 6.00 lbr 175,000.00 1,050,000.00
TU

7 Jasa pasang nok spandek 6.00 lbr 25,000.00 150,000.00

8 Ruving atap 3,000.00 pcs 500.00 1,500,000.00
9 Plafond Gybsum rangka Hollo Lt 1 & 2 10.79 m2 155,000.00 1,672,708.33
R

SUB TOTAL PEKERJAAN ATAP 68,772,708.33

H PEKERJAAN LISTRIK
K

1 Instalasi titik lampu Lt1 12.00 Ttk 275,000.00 3,300,000.00

EN

2 Instalasi titik lampu Lt2 12.00 M' 275,000.00 3,300,000.00

3 Insatalasi AC Lt1 3.00 Ttk 750,000.00 2,250,000.00
4 Insatalasi AC Lt2 3.00 Ttk 750,000.00 2,250,000.00
C

5 Instalasi saklar tunggal Lt1 1.00 Ttk 300,000.00 300,000.00

A

6 Instalasi saklar ganda Lt1 3.00 Ttk 300,000.00 900,000.00

7 Instalasi saklar tunggal Lt2 2.00 Ttk 300,000.00 600,000.00
N

8 Instalasi saklar ganda Lt2 3.00 Ttk 300,000.00 900,000.00

A

9 Instalasi stopn kontak Lt 1 10.00 Ttk 350,000.00 3,500,000.00

10 Instalasi stopn kontak Lt 2 10.00 Ttk 350,000.00 3,500,000.00
12 Saklar,BOX MCB 4.00 Group 750,000.00 3,000,000.00
20

SUB TOTAL PEKERJAAN LISTRIK 23,800,000.00

I PEKERJAAN SANITAIR
22

1 Saluran Air kotor PVC 4" Rucika 20.00 M' 135,000.00 2,700,000.00
2 Saluran air sisa PVC 3" Rucika 20.00 M' 110,000.00 2,200,000.00
3 Saluran air bersih PVC 1" Rucika 25.00 M' 60,000.00 1,500,000.00
4 Knee 4" 5.00 bh 30,000.00 150,000.00
5 Knee 3" 5.00 bh 25,000.00 125,000.00
 URAIAN HARGA HARGA
VOL SAT
JENIS PEKERJAAN DAN BAHAN SATUAN BHN+UPAH
6 T 4" 4.00 bh 30,000.00 120,000.00
7 T 3" 4.00 bh 25,000.00 100,000.00
8 Menara Air 1.00 unit 12,500,000.00 12,500,000.00
9 Torn Air 1000 L 1.00 Unit 5,000,000.00 5,000,000.00
SUB TOTAL PEKERJAAN SANITAIR 24,395,000.00
D

J PEKERJAAN PENGECATAN
R

1 Pengecatan exterior Lt1 & 2 379.00 M2 45,000.00 17,055,000.00

2 Pengecatan Interior LT 1& 2 379.00 M2 40,000.00 15,160,000.00
A

3 Pengecatan Plafond Lt 1 & 2 468.00 M2 40,000.00 18,720,000.00

FT

SUB TOTAL PEKERJAAN PENGECATAN 50,935,000.00

K MUSHALLA
1 Mushalla ukuran 4 x 5 M 20.00 M2 2,000,000.00 40,000,000.00
PT

SUB TOTAL MUSHALLA 40,000,000.00

L INTERIOR MINIMARKET
1 Meja Cashier Shelving 1.00 Unit 6,000,000.00 6,000,000.00
2 komputer Cashier lengkap 2.00 Unit 7,500,000.00 15,000,000.00
G

3 Rak display single 50.00 Unit 1,500,000.00 75,000,000.00

A

4 Rak display double 88.00 Unit 2,000,000.00 176,000,000.00

5 Rak display type A3 10.00 Unit 2,250,000.00 22,500,000.00
R

6 AC SPLIT DAIKIN INVERTER 3 PK 6.00 Unit 35,000,000.00 210,000,000.00

U

SUB TOTAL INTERIOR 504,500,000.00

TOTAL RAB MINI MARKET 2,292,962,463.33
D

PPN 11% 252,225,870.97

A

TOTAL RAB MINI MARKET + PPN 2,545,188,334.30

C
A
TU
R
K
EN
C
A
N
A
20
22
 RENCANA ANGGARAN BIAYA ( R A B )
PROYEK PEMBANGUNAN BELLMART (PEKERJAAN GUDANG)

URAIAN HARGA HARGA

VOLUME
JENIS PEKERJAAN DAN BAHAN SATUAN BHN+UPAH
A PEKERJAAN PERSIAPAN
1 Pembersihan lahan 1.00 LS 1,500,000.00 1,500,000.00
2 Bowplank 1.00 LS 1,000,000.00 1,000,000.00
D

3 Pembuatan Bak Adukan 2.00 bh 250,000.00 500,000.00

R

SUB TOTAL PEKERJAAN PERIAPAN 3,000,000.00

B PEKERJAAN TANAH DAN URUGAN
A

1 Galian tanah Foot Plat 14.50 m3 90,000.00 1,305,000.00

2 Urugan Tanah Kembali 10.20 m3 60,000.00 612,000.00
FT

3 Galian tanah Pondasi batu kali 7.90 m3 90,000.00 711,000.00

4 Urugan tanah peninggian 20cm & pemadatan stamper 46.00 m3 225,000.00 10,350,000.00
SUB TOTAL PEKERJAAN TANAH DAN URUGAN 12,978,000.00
PT

C PEKERJAAN FOOTPLAT & COR BETON

1 Urug pasir Bawah pondasi 1 X 1 X 0,05 0.30 M3 350,000.00 105,000.00
2 Lantai kerja rabat beton 100x100x0.05 K 100 0.36 M3 900,000.00 324,000.00
3 Cor foot plate dan pembesian k 225 1.1x1.1x035 2.80 M3 3,750,000.00 10,500,000.00
G

4 Cor kolom pedestal 30x30 1.08 M3 4,250,000.00 4,590,000.00

A

5 Pasang batu kosong aanstamping 20 cm 2.64 M3 600,000.00 1,584,000.00

6 Pasang pondasi 1:3:10 13.20 M3 950,000.00 12,540,000.00
R

7 Cor sloof 15x30(80m) 1.98 M3 4,000,000.00 7,920,000.00

8 Angkur dia 19 Panjang .40 cm 32.00 Bh 75,000.00 2,400,000.00
U

9 Tangga beton +Finishing 1.00 Unit 15,000,000.00 15,000,000.00

D

10 Dak Beton lantai 2 ( wire mesh + bondex ) 16.50 M3 4,350,000.00 71,775,000.00

SUB TOTAL PEKERJAAN BETON 126,738,000.00
A

D PEKERJAAN BAJA ( PEMBESIAN )

1 Base Plate 30x20x1,2 46.65 kg 35,000.00 1,632,750.00
C

2 Kolom IWF 200x100x5,5x8 768.00 kg 35,000.00 26,880,000.00

3 Kuda - kuda IWF 200x100x5,5x8 512.00 kg 35,000.00 17,920,000.00
A

4 Ringbalk IWF 150x175x5x7 280.00 kg 35,000.00 9,800,000.00

TU

5 Volute IWF 200 53.00 kg 35,000.00 1,855,000.00

6 Endplate 10 mm 32.40 kg 35,000.00 1,134,000.00
7 CNP 125x50x20 1,349.33 kg 35,000.00 47,226,550.00
R

8 PLAT 12x10x0,5 mm Dudukan gordeng 2.67 kg 35,000.00 93,450.00

9 TALI ANGIN Dia 16 152.00 kg 25,000.00 3,800,000.00
9 Span screw M 18 8.00 bh 60,000.00 480,000.00
K

10 Baud+Mur 3/8" x 2" 220.00 bh 3,500.00 770,000.00

EN

11 Baud+Mur 5/8" x 2" 140.00 bh 7,500.00 1,050,000.00

12 Trekstang M10 80.00 bh 25,000.00 2,000,000.00
13 Pintu henderson Gudang 14.00 m2 1,750,000.00 24,500,000.00
C

14 Zincromate & Painting Finish 3,196.00 kg 950.00 3,036,200.00

15 Lift barang 1.00 bh 100,000,000.00 100,000,000.00
A

SUB TOTAL PEK.BAJA/PEMBESIAN 242,177,950.00

E PEKERJAAN PASANGAN BATA DAN KERAMIK
N

1 Pasang Dinding Bata Ringan 197.00 m2 155,000.00 30,535,000.00

A

2 Plesteran 394.00 m2 75,000.00 29,550,000.00

3 Acian 394.00 m2 45,000.00 17,730,000.00
4 Urug pasir Bawah lantai Keramik 11.70 m3 350,000.00 4,095,000.00
20

5 Pasangan keramik 50 x 50 220.00 m2 250,000.00 55,000,000.00

SUB TOTAL PEKERJAAN PASANGAN BATA /KERAMIK 136,910,000.00
22

G PEKERJAAN ATAP & PLAFOND

1 Atap Spandek Lapis Pasir 144.00 m2 125,000.00 18,000,000.00
2 Jasa pasang spandek 144.00 m2 25,000.00 3,600,000.00
3 Alumunium foil 144.00 m2 35,000.00 5,040,000.00
4 Rukmeesh 144.00 M2 75,000.00 10,800,000.00
 URAIAN HARGA HARGA
VOLUME
JENIS PEKERJAAN DAN BAHAN SATUAN BHN+UPAH
5 Jasa pasang alumunium foil/rukmeesh 144.00 M3 20,000.00 2,880,000.00
6 Plasing Atap 22.00 M’ 50,000.00 1,100,000.00
7 Roofing Atap 660.00 Pcs 500.00 330,000.00
SUB TOTAL PEKERJAAN ATAP 41,750,000.00
H PEKERJAAN LISTRIK
1 Instalasi titik lampu 10.00 Ttk 275,000.00 2,750,000.00
D

2 Instalasi saklar tunggal 2.00 Ttk 300,000.00 600,000.00

3 Instalasi saklar ganda 4.00 Ttk 300,000.00 1,200,000.00
R

4 Instalasi stopn kontak 6.00 Ttk 350,000.00 2,100,000.00

A

5 Saklar,BOX MCB 2.00 Group 750,000.00 1,500,000.00

SUB TOTAL PEKERJAAN LISTRIK 8,150,000.00
FT

I PEKERJAAN TOILOET & SANITAIR

1 Saluran Air kotor PVC 4" Rucika 5.00 m' 135,000.00 675,000.00
2 Saluran air sisa PVC 3" Rucika 5.00 m' 110,000.00 550,000.00
PT

3 Saluran air bersih PVC 1" Rucika 10.00 m' 60,000.00 600,000.00
4 Knee 4" 3.00 bh 30,000.00 90,000.00
5 Knee 3" 3.00 bh 25,000.00 75,000.00
6 T 4" 3.00 bh 30,000.00 90,000.00
G

7 T 3" 3.00 bh 25,000.00 75,000.00

SUB TOTAL PEKERJAAN SANITAIR
A

2,155,000.00
G PEKERJAAN PENGECATAN
R

1 Pengecatan exterior Lt1 & 2 394.00 m2 45,000.00 17,730,000.00

2 Pengecatan Interior LT 1& 2 394.00 m2 40,000.00 15,760,000.00
U

SUB TOTAL PEKERJAAN PENGECATAN 33,490,000.00

D

TOTAL RAB BANGUNAN GUDANG 607,348,950.00

PPN 11% 66,808,384.50
A

TOTAL RAB BANGUNAN GUDANG + PPN 674,157,334.50

C
A
TU
R
K
EN
C
A
N
A
20
22
 RENCANA ANGGARAN BIAYA ( R A B )
PROYEK PEMBANGUNAN BELLMART (PEKERJAAN SPBU)

Harga Satuan Jumlah Harga

No Uraian Jenis Pekerjaan Volume Satuan
( Rp ) ( Rp )
A PEKERJAAN PERSIAPAN
1 Pembersihan dan pengukuran lokasi 1.00 ls Rp 7,500,000.00 Rp 7,500,000.00
1
2 Pagar proyek dari spandek 160.00 m Rp 250,000.00 Rp 40,000,000.00
D

3 Listrik + solar dan air kerja 1.00 ls Rp 15,000,000.00 Rp 15,000,000.00

4 Soil test 1.00 ls Rp 15,000,000.00 Rp 15,000,000.00
R

SUB TOTAL PEKERJAAN PERIAPAN Rp 77,500,000.00

A

B PEKERJAAN TANAH
3
1 Galian tanah untuk pondasi 98.40 m Rp 90,000.00 Rp 8,856,000.00
FT

1
2 Galian drainase 172.00 m Rp 60,000.00 Rp 10,320,000.00
3
3 Urug kembali dan pemadatan galian pondasi 39.36 m Rp 60,000.00 Rp 2,361,600.00
3
4 Urug pasir bawah pondasi + lantai kerja 14.76 m Rp 1,250,000.00 Rp 18,450,000.00
PT

SUB TOTAL PEKERJAAN TANAH Rp 39,987,600.00

C PEKERJAAN PONDASI, BETON BERTULANG DAN BAJA
1 Pondasi plat lajur 29.10 m3 Rp 5,500,000.00 Rp 160,050,000.00
2 Pilecap untuk dudukan tangki BBM, dispenser dan totem 5.30 m3 Rp 5,500,000.00 Rp 29,150,000.00
G

3 Formwork / bekisting kayu 1.00 ls Rp 17,500,000.00 Rp 17,500,000.00

4 Pekerjaan sloof beton 9.24 m3 Rp 4,000,000.00 Rp 36,960,000.00
A

5 Pekerjaan kolom beton 4.23 m3 Rp 4,250,000.00 Rp 17,977,500.00

R

6 Pekerjaan ring balok + kanopi beton 4.96 m3 Rp 4,250,000.00 Rp 21,080,000.00

7 U-ditch 30x30x120cm untuk gutter 90.00 m1 Rp 375,000.00 Rp 33,750,000.00
U

8 Pagar samping kanan dan kiri t=4m panel beton precast + tiang 60.00 m1 Rp 1,500,000.00 Rp 90,000,000.00
9 Paving K400 1000.00 m2 Rp 300,000.00 Rp 300,000,000.00
D

1
10 Cansteen 100.00 m Rp 275,000.00 Rp 27,500,000.00
A

11 IWF 400.200.8.13 18084.00 kg Rp 35,000.00 Rp 632,940,000.00

12 CNP 125.50.20.2,3 1829.00 kg Rp 35,000.00 Rp 64,015,000.00
13 Plat flendes + simpul 1166.00 kg Rp 35,000.00 Rp 40,810,000.00
C

14 Jarum keras 9.00 unit Rp 250,000.00 Rp 2,250,000.00

A

15 Angkur 40.00 unit Rp 75,000.00 Rp 3,000,000.00

16 Sag rod 10mm 90.00 unit Rp 25,000.00 Rp 2,250,000.00
TU

17 Zincromate & Painting Finish 21079.00 kg Rp 950.00 Rp 20,025,050.00

SUB TOTAL PEKERJAAN PONDASI, BETON BERTULANG DAN BAJA Rp 1,499,257,550.00
D PEKERJAAN DINDING, LANTAI, ATAP DAN CEILING
R

1 Pasangan dinding bata ringan 145.00 m2 Rp 155,000.00 Rp 22,475,000.00

2 Plesteran 1 : 5 dinding + acian 290.00 m2 Rp 120,000.00 Rp 34,800,000.00
K

3 Pengecatan dinding interior 116.00 m2 Rp 40,000.00 Rp 4,640,000.00

4 Pengecatan dinding eksterior 174.00 m2 Rp 45,000.00 Rp 7,830,000.00
EN

5 Pasangan keramik lantai 40 x 40 79.00 m2 Rp 250,000.00 Rp 19,750,000.00

2
6 Pasangan keramik dinding 20 x 40 86.00 m Rp 275,000.00 Rp 23,650,000.00
7 Lantai rabat beton + wiremesh 72.00 m2 Rp 250,000.00 Rp 18,000,000.00
C

8 Plafond rangka hollow + gypsum 9 mm finish cat 151.00 m2 Rp 155,000.00 Rp 23,405,000.00

9 Plafond spandrel 185.00 m2 Rp 750,000.00 Rp 138,750,000.00
A

10 Plafond kalsiboard 4 mm finish cat 45.00 m2 Rp 155,000.00 Rp 6,975,000.00

m2
N

11 Rangka baja ringan untuk atap 213.00 Rp 250,000.00 Rp 53,250,000.00

12 Roof mesh 397.00 m2 Rp 75,000.00 Rp 29,775,000.00
A

13 Alumunium foil 397.00 m2 Rp 35,000.00 Rp 13,895,000.00

2
14 Jasa pasang Roof mesh dan alumunium foil 397.00 m Rp 20,000.00 Rp 7,940,000.00
20

15 Talang galvalum 85.00 m1 Rp 225,000.00 Rp 19,125,000.00

2
16 Penutup atap spandek lapis pasir 397.00 m Rp 125,000.00 Rp 49,625,000.00
17 Jasa pasang atap spandek 397.00 m2 Rp 25,000.00 Rp 9,925,000.00
22

18 Roster dinding expose 20x20 22.00 m2 Rp 800,000.00 Rp 17,600,000.00

19 Cover fasade bangunan kantor - ACP-PVDF ex. Seven 182.00 m2 Rp 1,250,000.00 Rp 227,500,000.00
20 Cover fasade kanopi - ACP-PVDF ex. Seven 161.00 m2 Rp 1,250,000.00 Rp 201,250,000.00
2
21 Cover fasade totem / signpole - ACP-PVDF ex. Seven 32.00 m Rp 1,250,000.00 Rp 40,000,000.00
22 Aksesoris totem / signpole (acrylic board,logo, stainless frame, lighting) 1.00 ls Rp 30,000,000.00 Rp 30,000,000.00
23 Lettering akrilik dengan lampu LED 1.00 ls Rp 47,500,000.00 Rp 47,500,000.00
24 Lettering galvalum tanpa lampu LED 1.00 ls Rp 25,000,000.00 Rp 25,000,000.00
SUB TOTAL PEKERJAAN DINDING, LANTAI, ATAP DAN CEILING Rp 1,072,660,000.00

RAB BELLMART 13122022 Page 1 of 3

 Harga Satuan Jumlah Harga
No Uraian Jenis Pekerjaan Volume Satuan
( Rp ) ( Rp )
E PEKERJAAN KUSEN DAN PINTU
1
1 Kusen alumunium 4" powder coating putih 82.00 m Rp 165,000.00 Rp 13,530,000.00
1
2 Slimar jendela alumunium powder coating putih 33.00 m Rp 200,000.00 Rp 6,600,000.00
2
3 Kaca clear 5mm 26.00 m Rp 250,000.00 Rp 6,500,000.00
1
4 Sealant 97.60 m Rp 20,000.00 Rp 1,952,000.00
5 Pintu toilet (PVC) 9.00 unit Rp 750,000.00 Rp 6,750,000.00
D

6 Pintu toilet (Spandrel) 2.00 unit Rp 2,500,000.00 Rp 5,000,000.00

R

7 Pintu kaca alumunium 4.00 unit Rp 3,500,000.00 Rp 14,000,000.00

2
8 Pintu besi hollow galvaniz dicat (gudang LPG + gudang belakang) 20.00 m Rp 1,000,000.00 Rp 20,000,000.00
A

9 Aksesoris jendela alumunium (engsel, hook) 4.00 set Rp 750,000.00 Rp 3,000,000.00

10 Aksesoris pintu kaca alumunium (engsel, handle, lockset,door closer) 4.00 set Rp 1,500,000.00 Rp 6,000,000.00
FT

SUB TOTAL PEKERJAAN KUSEN DAN PINTU Rp 83,332,000.00

F PEKERJAAN LISTRIK
1 Instalasi kabel listrik NYM 3x2,5mm 14.00 titik Rp 375,000.00 Rp 5,250,000.00
PT

2 Instalasi kabel lampu NYM 2x1,5mm 25.00 titik Rp 275,000.00 Rp 6,875,000.00

3 Downlight LED 4 inchi 12 watt 12.00 unit Rp 175,000.00 Rp 2,100,000.00
4 Spotlight LED 3 inchi 7,5 watt 2.00 unit Rp 150,000.00 Rp 300,000.00
5 Spotlight LED wheaterproof 12 watt 2.00 unit Rp 250,000.00 Rp 500,000.00
G

6 Single switch 10.00 unit Rp 300,000.00 Rp 3,000,000.00

7 Double switch 8.00 unit Rp 300,000.00 Rp 2,400,000.00
A

8 Power outlet 18.00 unit Rp 350,000.00 Rp 6,300,000.00

R

9 AC power outlet + switch breaker 4.00 unit Rp 750,000.00 Rp 3,000,000.00

10 Pemasangan jalur instalasi AC 3 titik + pipa + drain 1.00 ls Rp 7,500,000.00 Rp 7,500,000.00
U

11 Exhaust fan 5.00 unit Rp 750,000.00 Rp 3,750,000.00

D

12 Ceiling fan 1.00 unit Rp 1,250,000.00 Rp 1,250,000.00

13 MCB 20 A 2.00 unit Rp 450,000.00 Rp 900,000.00
A

14 MCB 16 A 4.00 unit Rp 350,000.00 Rp 1,400,000.00

15 MCB 10 A 5.00 unit Rp 350,000.00 Rp 1,750,000.00
C

16 Tarikan kabel induk 1.00 ls Rp 17,500,000.00 Rp 17,500,000.00

17 Penangkal petir Kurn 1.00 ls Rp 35,000,000.00 Rp 35,000,000.00
A

18 Box panel MCB 2.00 unit Rp 7,500,000.00 Rp 15,000,000.00

SUB TOTAL PEKERJAAN LISTRIK Rp 113,775,000.00
TU

G PEKERJAAN PLUMBING DAN SANITARY

1 Pipa primer PVC 4" D (talang air hujan dan saluran kotoran) 172.00 m1 Rp 135,000.00 Rp 23,220,000.00
2 Pipa sekunder PVC 3" D (saluran air kotor primer) 41.00 m1 Rp 110,000.00 Rp 4,510,000.00
R

3 Pipa PVC 2" D (saluran air kotor sekunder) 62.00 m1 Rp 45,000.00 Rp 2,790,000.00
4 Pipa PVC 3/4" AW 68.00 m1 Rp 40,000.00 Rp 2,720,000.00
K

5 Pipa PVC 1/2" AW 28.00 m1 Rp 30,000.00 Rp 840,000.00

6 Pengadaan closet duduk ex. Amstad 7.00 unit Rp 2,750,000.00 Rp 19,250,000.00
EN

7 Pengadaan jetwasher spray 7.00 unit Rp 350,000.00 Rp 2,450,000.00

8 Pengadaan kran dinding 15.00 unit Rp 125,000.00 Rp 1,875,000.00
9 Floor drain 10.00 unit Rp 100,000.00 Rp 1,000,000.00
C

10 Gantungan pakaian 5.00 unit Rp 600,000.00 Rp 3,000,000.00

11 Washtafel + keran 5.00 unit Rp 2,250,000.00 Rp 11,250,000.00
A

12 Urinoir lengkap 3.00 unit Rp 3,000,000.00 Rp 9,000,000.00

N

13 Bak kontrol beton dengan saringan dan tutup 10.00 unit Rp 1,000,000.00 Rp 10,000,000.00
14 Bak fiber 1.00 unit Rp 750,000.00 Rp 750,000.00
A

15 Septic tank bio kapasitas 4-5 orang 2.00 unit Rp 15,000,000.00 Rp 30,000,000.00
16 Resapan 1.00 unit Rp 7,500,000.00 Rp 7,500,000.00
20

17 Grease trap 1.00 unit Rp 5,000,000.00 Rp 5,000,000.00

18 Pompa air distribusi 2.00 unit Rp 7,500,000.00 Rp 15,000,000.00
SUB TOTAL PEKERJAAN PLUMBING DAN SANITARY Rp 150,155,000.00
22

RAB BELLMART 13122022 Page 2 of 3

 Harga Satuan Jumlah Harga
No Uraian Jenis Pekerjaan Volume Satuan
( Rp ) ( Rp )
H PEKERJAAN LAIN-LAIN
1
1 Retaining wall utk area totem 30.00 m Rp 450,000.00 Rp 13,500,000.00
1
2 Gutter cover 25cm 90.00 m Rp 850,000.00 Rp 76,500,000.00
3 Tiang bendera 7m, besi pipa 2 inchi dicat 3.00 unit Rp 3,500,000.00 Rp 10,500,000.00
4 Genset 100 KVA 1.00 unit Rp 185,000,000.00 Rp 185,000,000.00
2
5 Landscape 24.00 m Rp 500,000.00 Rp 12,000,000.00
D

6 APAR 9kg 1.00 unit Rp 2,000,000.00 Rp 2,000,000.00

R

7 APAR 50kg + docking 1.00 unit Rp 20,000,000.00 Rp 20,000,000.00

SUB TOTAL PEKERJAAN LAIN - LAIN Rp 319,500,000.00
A

TOTAL RAB SPBU Rp 3,356,167,150.00

PPN 11% Rp 369,178,386.50
FT

TOTAL RAB SPBU + PPN Rp 3,725,345,536.50

PT
G
A
R
U
D
A
C
A
TU
R
K
EN
C
A
N
A
20
22

RAB BELLMART 13122022 Page 3 of 3