RENCANA ANGGARAN BIAYA

PEKERJAAN PEMBANGUNAN GUDANG

UKURAN : 23m X 46.5m
TAHUN 2023
PELAKSANA :

NO URAIAN PEKERJAAN VOLUME SATUAN UPAH BAHAN UPAH (Rp) BAHAN (Rp) TOTAL HARGA (RP)

1 2 3 4 3 6 7 8 9
I PEKERJAAN PENDAHULUAN/PERSIAPAN
1 Pekerjaan Perataan dan Pembersihan Lahan 1,125.00 m2 1,500 1,687,500 - 1,687,500
2 Air Kerja 1.00 ls 1,000,000 1,000,000 1,000,000 1,000,000 2,000,000
3 Listrik Kerja 1.00 ls 1,000,000 3,500,000 1,000,000 3,500,000 4,500,000
4 Kordinasi/ Keamanan dan Jaga Malam 1.00 ls 20,000,000 - 20,000,000 20,000,000
5 Pengukuran dan Bowplank 140.00 m' 10,000 15,000 1,400,000 2,100,000 3,500,000
6 Pembuatan Gudang Material dan Peralatan 1.00 ls 1,000,000 3,000,000 1,000,000 3,000,000 4,000,000
7 Mobilisasi dan Demobilisasi 1.00 ls 5,000,000 - 5,000,000 5,000,000
Sub Total 6,087,500 34,600,000 40,687,500

II PEKERJAAN PONDASI dan SLOOF

1 Pekerjaan Galian 39.38 m³ 90,613 3,568,320 - 3,568,320
2 Urugan Kembali 23.99 m³ 42,488 - 1,019,190 - 1,019,190
3 Galian Sloof 23.53 m³ 90,613 - 2,132,112 - 2,132,112
4 Cor Pondasi Tapak K300 14.27 m³ 277,200 920,200 3,956,060 13,132,634 17,088,694
Besi Beton 1,517.00 kg 2,214 18,225 3,358,258 27,647,322 31,005,581
Bekisting 48.40 m² 49,418 134,334 2,391,807 6,501,769 8,893,576
5 Cor Sloof K300 24.16 m³ 277,200 920,200 6,695,766 22,227,431 28,923,197
Besi Beton 2,602.58 kg 2,214 18,225 5,761,468 47,432,077 53,193,546
Bekisting 195.40 m² 49,418 134,334 9,656,180 26,248,878 35,905,058
4 Cor Sumbu Pedestal K300 4.41 m³ 277,200 920,200 1,222,452 4,058,082 5,280,534
Besi Beton 636.08 kg 2,214 18,225 1,408,122 11,592,559 13,000,681
Bekisting 54.00 m² 49,418 134,334 2,668,545 7,254,040 9,922,585
Sub Total 43,838,281 166,094,793 209,933,073

III PEKERJAAN LANTAI

1 Timbunan Tanah t=60cm 641.70 m³ 35,000 160,000 22,459,500 102,672,000 125,131,500
2 Wiremesh M6 1 Lapis 1,069.50 m² 20,000 51,000 21,390,000 54,544,500 75,934,500
3 Cor Lantai Beton t=10cm, K175 + Throwel 106.95 m³ 277,200 817,410 29,646,540 87,422,000 117,068,540
Sub Total 73,496,040 244,638,500 318,134,540

IV PEKERJAAN PONDASI dan SLOOF

A Kolom Baja
1 Kolom WF 250x125 3,195.00 kg 5,000 23,000 15,975,000 73,485,000 89,460,000
2 Joint Kolom WF 150x75x5x7 + Tiang Tengah 2,660.00 kg 5,000 23,000 13,300,000 61,180,000 74,480,000
3 Plat Tapak Kolom t=10mm 214.38 kg 5,000 24,000 1,071,900 5,145,120 6,217,020
4 Plat Perkuatan Kolom t=8mm 57.85 kg 5,000 24,000 289,250 1,388,400 1,677,650
5 Baut Angker dia 19mm - 60cm + Pasang 108.00 bh 15,000 55,000 1,620,000 5,940,000 7,560,000
6 Cat 157.91 m² 10,170 19,224 1,605,945 3,035,662 4,641,607
Sub Total 33,862,095 150,174,182 184,036,277

B Span / Kuda2
1 Kolom WF 250x125 8,165.00 kg 5,000 23,000 40,825,000 187,795,000 228,620,000
2 Plat Tapak Span t=10mm 1,671.78 kg 5,000 24,000 8,358,900 40,122,720 48,481,620
3 Plat Perkuatan Span t=8mm 448.00 kg 5,000 24,000 2,240,000 10,752,000 12,992,000
4 Baut Mur Span dia 16mm - 2,5" 162.00 bh 5,000 8,500 810,000 1,377,000 2,187,000
5 Cat 191.31 m² 10,170 19,224 1,945,623 3,677,743 5,623,366
Sub Total 54,179,523 243,724,463 297,903,986

C Atap
1 Gording CNP 125x50x20x3,2 5,602.24 kg 5,000 23,000 28,011,200 128,851,520 156,862,720
2 Plat tupai2 t=3mm 33.63 kg 5,000 24,000 168,150 807,120 975,270
3 Baut 3/8Sag Rod RB dia 10mm 840.00 bh 5,000 3,000 4,200,000 2,520,000 6,720,000
4 Zag Rod RB dia 10mm 265.83 kg 5,000 13,500 1,329,150 3,588,705 4,917,855
5 Ikatan Angin dia 12mm 218.39 kg 5,000 13,500 1,091,950 2,948,265 4,040,215
6 Trekstang 40.00 bh 10,000 50,000 400,000 2,000,000 2,400,000
7 Cat 737.43 m² 10,170 19,224 7,499,663 14,176,354 21,676,017
8 Seng Galvalum 0,45 + Aluminium Foil 1,729.08 m² 35,000 100,000 60,517,800 172,908,000 233,425,800
9 Atap Transparan 52.92 m² 35,000 80,000 1,852,200 4,233,600 6,085,800
10 Baut SDS 12-50 1,848.00 bh 1,500 2,000 2,772,000 3,696,000 6,468,000
 Sub Total 107,842,113 335,729,564 443,571,677

D Monitor
1 Kolom Monitor
- Double CNP 150x50x20x3,2 338.80 kg 5,000 23,000 1,694,000 7,792,400 9,486,400
- Plat t=10mm 49.46 kg 5,000 24,000 247,300 1,187,040 1,434,340
- Baut Mur Span dia 16mm-2,5" 112.00 bh 5,000 8,500 560,000 952,000 1,512,000
- Cat 34.46 m² 10,170 19,224 350,458 662,459 1,012,917
2 Span Monitor
- Double CNP 150x50x20x3,2 848.54 kg 5,000 23,000 4,242,700 19,516,420 23,759,120
- Plat t=10mm 109.90 kg 5,000 24,000 549,500 2,637,600 3,187,100
- Baut Mur Span dia 16mm-2,5" 196.00 bh 5,000 8,500 980,000 1,666,000 2,646,000
- Cat 120.38 m² 10,170 19,224 1,224,265 2,314,185 3,538,450
3 Atap Monitor
- CNP 125x50x20x3,2 1,251.20 kg 5,000 23,000 6,256,000 28,777,600 35,033,600
- Plat tupai2 t=3mm 98.91 kg 5,000 24,000 494,550 2,373,840 2,868,390
- Baut & Mur 1/2" 448.00 bh 5,000 3,000 2,240,000 1,344,000 3,584,000
- Zag Rod RB dia 13mm-1,5" 110.86 kg 5,000 13,500 554,300 1,496,610 2,050,910
- Cat 363.42 m² 10,170 19,224 3,695,981 6,986,386 10,682,367
- Seng Galvalum 0,45 142.20 m² 35,000 100,000 4,977,000 14,220,000 19,197,000
- Atap Transparan 20.16 m² 35,000 80,000 705,600 1,612,800 2,318,400
- Baut SDS 12-50 924.00 bh 1,500 2,000 1,386,000 1,848,000 3,234,000
- Rabung 33.00 m' 35,000 100,000 1,155,000 3,300,000 4,455,000
- Jerjak Besi Siku + 8mm 40.80 m² 75,000 100,000 3,060,000 4,080,000 7,140,000
Sub Total 34,372,654 102,767,340 137,139,994

V PEKERJAAN DINDING
1 Pasangan Batu Bata 1,245.01 m² 26,194 71,555 32,611,481 89,086,691 121,698,171
2 Plesteran Dinding 2,490.02 m² 26,331 28,282 65,565,339 70,422,746 135,988,085
3 Cor Balok dan Kolom Praktis 2.76 m³ 554,400 3,269,640 1,530,144 9,024,206 10,554,350
4 Pasangan Kaca Block/Roster 78.00 m² 35,000 135,000 2,730,000 10,530,000 13,260,000
5 Cat Dinding 2,490.02 m² 10,170 19,224 25,323,503 47,868,144 73,191,648
Sub Total 127,760,467 226,931,787 354,692,254

VI PEKERJAAN TALANG, PIPA, CANOPY & PINTU

1 Seng Plat Galvalum Lokal 0,40mm x 900mm 40.00 m² 35,000 100,000 1,400,000 4,000,000 5,400,000
2 Bangku Talang Siku 40x40x4 250.00 kg 5,000 15,000 1,250,000 3,750,000 5,000,000
3 Pipa dia 4" 171.00 m' 15,000 75,000 2,565,000 12,825,000 15,390,000
4 Elbow dia 4" 54.00 bh 15,000 35,000 810,000 1,890,000 2,700,000
5 Baut Klem Pipa SDS 12-25 108.00 bh 5,000 8,000 540,000 864,000 1,404,000
6 Pasang Canopy (Pintu & Parkiran) 35.00 m² 115,000 280,000 4,025,000 9,800,000 13,825,000
7 Pintu Besi Gudang uk. 4m x 5m 1.00 set 1,500,000 21,500,000 1,500,000 21,500,000 23,000,000
8 Pintu Besi Gudang uk. 3m x 4m 1.00 set 1,500,000 12,750,000 1,500,000 12,750,000 14,250,000
9 Pintu Besi uk 0,9m x 2,1m 1.00 set 750,000 3,200,000 750,000 3,200,000 3,950,000
10 Cat 74.56 m² 10,170 19,224 758,275 1,433,341 2,191,617
Sub Total 15,098,275 72,012,341 87,110,617

VII PEKERJAAN POS JAGA, KAMAR MANDI & PARKIRAN

1 Pasangan Batu Bata 37.20 m² 26,194 71,555 974,408 2,661,846 3,636,254
2 Plesteran Dinding 74.40 m² 26,331 28,282 1,959,045 2,104,181 4,063,226
3 Cor Balok dan Kolom Praktis 2.09 m³ 554,400 3,269,640 1,158,696 6,833,548 7,992,244
4 Instalasi Pipa Air Bersih & Kotor 1.00 m³ 750,000 1,700,000 750,000 1,700,000 2,450,000
5 Kran Air 2.00 ls 25,000 50,000 50,000 100,000 150,000
6 Closet Jongkok 2.00 set 75,000 225,000 150,000 450,000 600,000
7 Flor Drain 2.00 set 25,000 45,000 50,000 90,000 140,000
8 Pintu Kamar Mandi 2.00 bh 75,000 210,000 150,000 420,000 570,000
9 Pasang Plafon 9.90 m² 30,000 60,000 297,000 594,000 891,000
10 Pasang Atap 11.88 m² 35,000 100,000 415,800 1,188,000 1,603,800
11 Septick Tank 1.00 unit 1,500,000 3,500,000 1,500,000 3,500,000 5,000,000
12 Cat 48.36 m² 10,170 19,224 491,821 929,673 1,421,494
Sub Total 7,946,770 20,571,247 28,518,017

VIII INSTALASI LISTRIK & ACCESORIS

1 Instalasi Listrik, Titik Lampu + Accesoris 20.00 titik 200,000 350,000 4,000,000 7,000,000 11,000,000
2 Instalasi Saklar & Stop Kontak + Accesoris 20.00 titik 125,000 175,000 2,500,000 3,500,000 6,000,000
Sub Total 6,500,000 10,500,000 17,000,000

IX JALAN & DRAINASE

1 Timbunan Tanah & Sirtu 103.50 m² 45,000 185,000 4,657,500 19,147,500 23,805,000
2 Pasang Paving Block 345.00 m² 27,500 110,000 9,487,500 37,950,000 47,437,500
3 Bak Kontrol 18.00 m³ 115,000 250,000 2,070,000 4,500,000 6,570,000
4 Drainase Riol dia 30cm 95.00 m² 42,500 125,000 4,037,500 11,875,000 15,912,500
Sub Total 20,252,500 73,472,500 93,725,000

X PEMBERSIHAN AKHIR
1 Pembersihan Akhir 1.00 ls 25,000,000 25,000,000 - 25,000,000
Sub Total 25,000,000 - 25,000,000

Total 556,236,218 1,681,216,718 2,237,452,935