RENCANA ANGGARAN BIAYA (RAB) C.

POS SECURITY
Proyek : Pembangunan Pabrik PP Board
Lokasi : Purwakarta
Owner : PT. Kishi Board Indonesia
Kontraktor : CV. Hadi Karya Konstruksi

Harga Satuan Jumlah Harga

No Pekerjaan Volume Satuan Bahan Upah Alat Subtotal Bahan Upah Alat Total
Rp Rp Rp Rp Rp Rp Rp Rp

A PEKERJAAN PONDASI
Pekerjaan Bowplank, Tanah & Pasangan Batu Kali
1 Galian Tanah Ex.Dipadatkan Dalam Max 1,50M/m3 11.76 m3 - 238,633.33 1,371.75 240,005.08 - 2,806,328.00 16,131.78 2,822,459.78
2 Pemadatan Tanah Pondasi/m2 (dgn Timbrisan Manual) 7.84 m2 - 7,333.33 2,500.00 9,833.33 - 57,493.33 19,600.00 77,093.33
3 Urugan Pasir Urug/m3 0.08 m3 - 344,766.50 66,666.67 411,433.17 - 27,029.69 5,226.67 32,256.36
4 Besi Angkur Sloof dia 10mm50cm/bh Polos 20.00 bh - - - 163,775.23 - - - 3,275,504.59
Pekerjaan Pondasi Plat Setempat
5 Bekisting Pond.Plat Setempat/m2 2xpakai dgn Papan 2/20 11.76 m2 108,745.21 56,500.00 - 165,245.21 1,278,843.63 664,440.00 - 1,943,283.63
6 Pembesian Ulir/kg 254.68 kg 23,763.28 7,533.33 500,000.00 531,296.62 6,052,123.09 1,918,617.96 127,341,900.00 135,312,641.05
7 Beton 1:3:5/m3,dgn Koral 1.74 m3 1,529,958.50 256,888.89 181,250.00 1,968,097.39 2,662,127.79 446,986.67 315,375.00 3,424,489.46
Pekerjaan Sloof
8 Bekisting Sloof/m2 2xpakai dgn Papan 2/20 5.28 m2 660,247.97 75,333.33 - 735,581.30 3,486,109.26 397,760.00 - 3,883,869.26
9 Pembesian Polos/kg 253.22 kg 23,342.61 7,533.33 500,000.00 530,875.95 5,910,818.67 1,907,591.42 126,610,050.00 134,428,460.09
10 Beton 1:3:5/m3,dgn Koral 1.73 m3 1,529,958.50 256,888.89 181,250.00 1,968,097.39 2,646,828.21 444,417.78 313,562.50 3,404,808.48

SUB TOTAL BIAYA PEKERJAAN PONDASI 22,036,850.65 8,670,664.85 254,621,845.95 288,604,866.03

B PEKERJAAN STRUKTUR
Kolom K1
11 Beton 1:2:3/m3,dgn Seplit 1.31 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 2,314,142.25 337,166.67 237,890.63 2,889,199.54
12 Pembesian Ulir/kg 192.11 kg 23,763.28 7,533.33 500,000.00 531,296.62 4,565,179.05 1,447,233.38 96,055,312.50 102,067,724.93
13 Bekisting Kolom/m2 2xpakai dgn Papan 2/20 21.00 m2 161,864.21 75,333.33 - 237,197.55 3,399,148.49 1,582,000.00 - 4,981,148.49
Kolom K2
14 Beton 1:2:3/m3,dgn Seplit 0.32 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 555,394.14 80,920.00 57,093.75 693,407.89
15 Pembesian Ulir/kg 46.11 kg 23,763.28 7,533.33 500,000.00 531,296.62 1,095,642.97 347,336.01 23,053,275.00 24,496,253.98
16 Bekisting Kolom/m2 2xpakai dgn Papan 2/20 8.40 m2 161,864.21 75,333.33 - 237,197.55 1,359,659.40 632,800.00 - 1,992,459.40
Balok B1
17 Beton 1:2:3/m3,dgn Seplit 1.73 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 3,050,259.88 444,417.78 313,562.50 3,808,240.16
18 Pembesian Ulir/kg 253.22 kg 23,763.28 7,533.33 500,000.00 531,296.62 6,017,340.77 1,907,591.42 126,610,050.00 134,534,982.19
19 Bekisting Balok/m2 2xpakai dgn Papan 2/20 5.28 m2 157,047.09 113,000.00 - 270,047.09 829,208.61 596,640.00 - 1,425,848.61
Balok B2
20 Beton 1:2:3/m3,dgn Seplit 1.73 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 3,050,259.88 444,417.78 313,562.50 3,808,240.16
21 Pembesian Ulir/kg 253.22 kg 23,763.28 7,533.33 500,000.00 531,296.62 6,017,340.77 1,907,591.42 126,610,050.00 134,534,982.19
22 Bekisting Balok/m2 2xpakai dgn Papan 2/20 5.28 m2 157,047.09 113,000.00 - 270,047.09 829,208.61 596,640.00 - 1,425,848.61
Pelat Dak
23 Beton 1:2:3/m3,dgn Seplit 1.25 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 2,200,418.69 320,597.33 226,200.00 2,747,216.02
24 Pembesian Ulir/kg 182.67 kg 23,763.28 7,533.33 500,000.00 531,296.62 4,340,833.11 1,376,112.19 91,334,880.00 97,051,825.30
25 Bekisting Bondek 1mm 16.00 m2 117,668.90 94,166.67 - 211,835.56 1,882,702.37 1,506,666.67 - 3,389,369.03

SUB TOTAL BIAYA PEKERJAAN STRUKTUR 519,846,746.50

RENCANA ANGGARAN BIAYA (RAB) C. POS SECURITY

C PEKERJAAN PASANGAN DINDING

Kusen
26 Kosen Kayu Bangkirai Kw.Politur/m3 1.00 m3 - - - 12,482,925.00 - - - 12,482,925.00
27 Kosen Kayu Jati Kwalitet Politur/m3 1.00 m3 - - - 74,989,000.00 - - - 74,989,000.00
28 Beton Angkur/Locis Kosen dia 10mm/bh 2.00 bh - - - 92,328.78 - - - 184,657.57
Pasangan Bata
29 Pas.Batu Bata Kampung Tebal 1/2 Batu 1:5/m2 9.60 m2 1,469,285.08 96,333.33 12,645.11 1,578,263.53 14,105,136.80 924,800.00 121,393.06 15,151,329.85
30 Pas.Batu Bata Kampung Tebal 1/2 Batu 1:6/m2 Sopisopi 1.04 m2 1,459,161.57 110,783.33 12,645.11 1,582,590.01 1,517,528.03 115,214.67 13,150.91 1,645,893.61

SUB TOTAL BIAYA PEKERJAAN PASANGAN DINDING 104,453,806.03

D PEKERJAAN PELAPIS DINDING

31 Plesteran Bata 1:5/m2 T.1,52cm 19.20 m2 29,112.19 75,333.33 2,500.00 106,945.53 558,954.11 1,446,400.00 48,000.00 2,053,354.11
32 Plesteran Bata 1:5/m2 T.1,52cm Sopisopi 2.08 m2 29,112.19 86,633.33 2,500.00 118,245.53 60,553.36 180,197.33 5,200.00 245,950.69
33 Plesteran Bata 1:3/m2 T.23cm 9.60 m2 52,963.27 113,000.00 2,500.00 168,463.27 508,447.37 1,084,800.00 24,000.00 1,617,247.37
34 Acian Plesteran Tebal 12mm/m2 30.88 m2 9,556.53 64,222.22 - 73,778.75 295,105.49 1,983,182.22 - 2,278,287.71
35 Sekonengan Sudut Dinding/m' 32.00 m' 14,334.79 32,111.11 - 46,445.90 458,713.20 1,027,555.56 - 1,486,268.76
36 Tali Air Keliling Kosen/m' 98.40 m' 9,556.53 32,111.11 - 41,667.64 940,362.06 3,159,733.33 - 4,100,095.39
37 Tali Air Lekuk Dinding/m' 75.10 m' 19,113.05 48,166.67 - 67,279.72 1,435,390.06 3,617,316.67 - 5,052,706.72

SUB TOTAL BIAYA PEKERJAAN PELAPIS DINDING 16,833,910.75

E PEKERJAAN PENUTUP PLAFOND

38 Rangka Plafond Kaso 4X6/m2 (Bawah Kap/Kudakuda) 13.69 m2 54,167.66 47,083.33 - 101,251.00 741,555.32 644,570.83 - 1,386,126.15
39 Plafond Gypsum 12mm/m2 13.69 m2 70,764.01 54,333.33 - 125,097.34 968,759.30 743,823.33 - 1,712,582.63
40 List Sudut Profil Gypsum 7,5x7,5/m' 14.80 m' 46,433.74 67,916.67 - 114,350.40 687,219.32 1,005,166.67 - 1,692,385.98

SUB TOTAL BIAYA PEKERJAAN PENUTUP PLAFOND 4,791,094.77

F PEKERJAAN PELAPIS LANTAI

41 Pas.Keramik Lantai Lokal 40X40/m2 Platinum 13.69 m2 142,735.16 47,083.33 2,750.00 192,568.49 1,954,044.34 644,570.83 37,647.50 2,636,262.67
42 Pas.Plint Keramik Lantai Lokal 10X40/m' Platinum 13.69 m' 28,749.00 20,716.67 1,050.00 50,515.66 393,573.75 283,611.17 14,374.50 691,559.41

SUB TOTAL BIAYA PEKERJAAN PELAPIS LANTAI 3,327,822.09

G PEKERJAAN PINTU, JENDELA, KACA

28 Pek. Kusen Pintu Jendela Alumunium uk. 2,2 X 2,70 M' 1.00 bh - - - 4,037,418.82 - - - 4,037,418.82
27 Pek. Kusen Jendela Alumunium uk. 2,65 X 1,50 M' 2.00 bh - - - 4,021,101.40 - - - 8,042,202.80

SUB TOTAL BIAYA PEKERJAAN PINTU, JENDELA, KACA 12,079,621.62

H PEKERJAAN ENGSEL & KUNCI

26 Kunci Pintu Masuk Utama/bh Cisa 1.00 bh 2,743,500.00 272,222.22 - 3,015,722.22 2,743,500.00 272,222.22 - 3,015,722.22
25 Kunci Jendela Swing/bh 1.00 bh 182,900.00 77,777.78 - 260,677.78 182,900.00 77,777.78 - 260,677.78
24 Kunci Jendela Sorong/bh 1.00 bh 274,350.00 77,777.78 - 352,127.78 274,350.00 77,777.78 - 352,127.78

SUB TOTAL BIAYA PEKERJAAN ENGSEL & KUNCI 3,628,527.78

I PEKERJAAN PENGECATAN
23 Cat Tembok Dalam/m2 56.00 m2 6,401.50 75,333.33 12,803.00 94,537.83 358,484.00 4,218,666.67 716,968.00 5,294,118.67
22 Cat Tembok Luar/m2 65.60 m2 9,145.00 75,333.33 12,803.00 97,281.33 599,912.00 4,941,866.67 839,876.80 6,381,655.47

SUB TOTAL BIAYA PEKERJAAN PENGECATAN 11,675,774.13

RENCANA ANGGARAN BIAYA (RAB) C. POS SECURITY

J PEKERJAAN INSTALASI SANITASI

Air Bersih
21 Pemipaan PVC AW dia 3/4"/m' (Dibawah Lantai) 2.00 m' 53,612.56 42,691.32 1,875.00 98,178.88 107,225.13 85,382.64 3,750.00 196,357.76
20 Pemipaan PVC AW dia 1/2"/m' (Didalam Dinding) 3.00 m' 26,749.13 67,943.57 8,401.97 6,858.75 80,247.38 203,830.71 25,205.91 20,576.25
Air Kotor
19 Pemipaan PVC AW dia 1,5"/m' (Bawah Wastafel/K'Zink) 2.00 m' 32,922.00 40,444.44 - 73,366.44 65,844.00 80,888.89 - 146,732.89
18 Pemipaan PVC AW dia 3"/m' (Bawah Lantai) 1.00 m' 58,299.38 73,024.65 2,250.00 133,574.03 58,299.38 73,024.65 2,250.00 133,574.03
17 Pemipaan PVC AW dia 4"/m' (Bawah Lantai) 1.00 m' 74,074.50 83,135.76 3,375.00 160,585.26 74,074.50 83,135.76 3,375.00 160,585.26
16 Septic Tank Kap.2,00M3 (1,00x2,00x1,50M)/bh Dind.Pas.Bata Kampung 1.00 bh - - - 57,432,215.67 - - - 57,432,215.67
15 Resapan Septic Tank Panjang 2,00M/bh 1.00 bh - - - 1,865,931.79 - - - 1,865,931.79

SUB TOTAL BIAYA PEKERJAAN INSTALASI SANITASI 59,955,973.65

K PEKERJAAN ACCESSORIES INSTALASI SANITAIR

14 Tempat Sabun Dinding Lokal TOTO/bh Type1 1.00 bh 238,684.50 439,166.67 7,500.00 685,351.17 238,684.50 439,166.67 7,500.00 685,351.17
13 Gantungan Handuk Lokal TOTO Lurus/bh Type1 1.00 bh 1,689,996.00 91,666.67 - 1,781,662.67 1,689,996.00 91,666.67 - 1,781,662.67
12 Wall Shower Lokal TOTO/bh Type1 1.00 bh 1,374,036.25 91,666.67 - 1,465,702.92 1,374,036.25 91,666.67 - 1,465,702.92
11 Kran Tembok Lokal TOTO/bh Type1 1.00 bh 505,261.25 91,666.67 - 596,927.92 505,261.25 91,666.67 - 596,927.92
10 Floor Drain Lokal TOTO/bh Type1 1.00 bh 710,360.74 404,444.44 - 1,114,805.18 710,360.74 404,444.44 - 1,114,805.18
9 Closet Jongkok Lokal TOTO/bh Type1 1.00 bh 6,011,876.41 1,213,333.33 - 7,225,209.74 6,011,876.41 1,213,333.33 - 7,225,209.74

SUB TOTAL BIAYA PEKERJAAN ACCESSORIES INSTALASI SANITAIR 12,869,659.59

L PEKERJAAN INSTALASI LISTRIK

8 Titik Lampu Dalam/ttk Bawah Plafond 4.00 ttk 134,614.40 123,000.00 3,750.00 261,364.40 538,457.60 492,000.00 15,000.00 1,045,457.60
7 Titik Lampu Dalam/ttk Bawah Dak 4.00 ttk 148,331.90 164,000.00 3,750.00 316,081.90 593,327.60 656,000.00 15,000.00 1,264,327.60
6 Titik Stop Kontak Biasa/ttk 3.00 ttk 103,722.59 145,500.00 3,750.00 252,972.59 311,167.77 436,500.00 11,250.00 758,917.77
5 Titik Stop Kontak Khusus/ttk Kabel 3x2,5mm 2.00 ttk 359,782.59 194,000.00 3,750.00 557,532.59 719,565.18 388,000.00 7,500.00 1,115,065.18
4 Box Sikring/bh 4 Group 1.00 bh 960,135.00 481,250.00 7,500.00 1,448,885.00 960,135.00 481,250.00 7,500.00 1,448,885.00

SUB TOTAL BIAYA PEKERJAAN INSTALASI LISTRIK 5,632,653.15

M PEKERJAAN TANGGA KELUAR

57 Beton 1:2:3/m3,dgn Seplit 0.16 m3 1,763,156.00 256,888.89 181,250.00 2,201,294.89 275,933.91 40,203.11 28,365.63 344,502.65
58 Pembesian Ulir/kg 22.91 kg 23,763.28 7,533.33 500,000.00 531,296.62 544,343.25 172,565.35 11,453,452.50 12,170,361.11
59 Bekisting Kolom/m2 2xpakai dgn Papan 2/20 15.00 m2 161,864.21 75,333.33 - 237,197.55 2,427,963.21 1,130,000.00 - 3,557,963.21

SUB TOTAL BIAYA PEKERJAAN TANGGA 16,072,826.96

TOTAL PEKERJAAN POS SECURITY Rp 1,059,773,283.05

Purwakarta, 31 Maret 2023
Disetujui Oleh, Disiapkan Oleh,
Owner Kontraktor
PT. KISHI BOARD INDONESIA CV. HADI KARYA KONSTRUKSI
Purwakarta Jawa Barat

Deni Kusumanegara Nurhadi, ST

Direktur Utama Direktur Utama