RENCANA ANGGARAN BIAYA

PEKERJAAN: GUDANG uk. 25x50 M (2 unit)

LOKASI : BENDA- CICURUG SUKABUMI

NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH

I PEKERJAAN PERSIAPAN
1 Mobilisasi / demob peralatan unit 1.00 15,000,000.00 15,000,000.00
2 Mobilisasi / demob tenaga kerja unit 1.00 7,500,000.00 7,500,000.00
3 Penyediaan daya listrik dan air kerja unit 1.00 35,000,000.00 35,000,000.00
4 Gudang sementara dan ruangan kerja Ls 1.00 10,000,000.00 10,000,000.00
5 Keamanan Proyek Ls 1.00 7,500,000.00 7,500,000.00
6 Ijin-ijin Lingkungan & Koordinasi Lapangan Ls 1.00 - -
7 Safety equipment Ls 1.00 7,000,000.00 7,000,000.00
8 Shop Drawing, As Built Drawing dan dokumentasi Ls 1.00 10,000,000.00 10,000,000.00
9 Pengukuran (eutzet) Ls 1.00 5,000,000.00 5,000,000.00
97,000,000.00
II PEKERJAAN SIPIL
A PEKERJAAN TANAH dan PONDASI
1 Pengukuran dan pemasangan bouwplank m' 150.00 47,707.00 7,156,050.00
2 Galian tanah biasa sedalam sampai 1 meter m3 94.50 52,552.00 4,966,164.00
3 Urug kembali bekas galian m3 69.30 13,695.00 949,063.50
4 Kupas tanah m3 -
5 Pemadatan tanah m3 -
6 Urugan pasir bawah pondasi dan bawah lantai m3 69.23 216,150.00 14,962,983.75
7 Lantai kerja, 1 Pc : 3 Ps : 5 Kr m3 13.20 766,876.00 10,122,763.20
8 Pondasi plat 150x150, beton K225 m3 25.20 2,835,194.00 71,446,888.80
9 Kolom pedestal 30/40, beton K-225 m3 8.40 3,539,838.00 29,734,639.20
10 Sloof beton struktur 20/40, beton K-225 m3 24.00 4,813,501.00 115,524,024.00
11 Pas. Angkur besi 1" x 800 mm bh 112.00 68,000.00 7,616,000.00
262,478,576.45
B PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasangan pondasi batu kali , ad. 1 Pc : 4 Ps m3 38.75 650,595.00 25,210,556.25
3
2 Kolom beton struktur 15/20, beton K-225 m 6.84 4,067,078.00 27,818,813.52
3 Kolom beton 15/15, beton K-225 m3 10.13 4,781,299.00 48,410,652.38
3
4 Balok latei 15/20, beton K-225 m 4.50 5,897,565.00 26,539,042.50
5 Ring balok beton 15/20, beton K-225 m3 4.50 3,552,915.00 15,988,117.50
6 Pasangan bata Hebel m² 1,384.00 120,000.00 166,080,000.00
7 Pasangan Glass block bh 224.00 75,000.00 16,800,000.00
8 Plesteran 1 Pc : 5 Ps, tebal 25 mm m² 2,768.00 37,345.00 103,370,960.00
9 Acian dinding bata m² 2,768.00 17,006.00 47,072,608.00
477,290,750.15
C PEKERJAAN LANTAI
1 Urugan sirtu tebal 15 cm (di padatkan) m3 187.50 176,000.00 33,000,000.00
2 Lantai kerja, 1 Pc : 3 Ps : 5 Kr m3 105.00 766,876.00 80,521,980.00
3
3 Cor lantai tebal 20 cm, beton K-250 m 250.00 1,800,000.00 450,000,000.00
4 finishing lantai epoxi 1000 mikron m² 1,250.00 75,000.00 93,750,000.00
5 Rabat keliling m3 10.50 1,800,000.00 18,900,000.00
676,171,980.00

245640875.xls.ms_office / rab Hal. 1 / 3

 NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH

III PEKERJAAN KONSTRUKSI BAJA

A BANGUNAN UTAMA (uk. 25x50 M)
1 Kolom WF 350.175.7.11 kg 8,928.00 17,000.00 151,776,000.00
2 Rafter WF 300.150.6,5.9 kg 10,556.00 17,000.00 179,452,000.00
3 Kolom gebel Wf 200.100.5,5.8 kg 1,320.60 17,000.00 22,450,200.00
4 Konsol WF 150.75.6.9 kg 420.00 17,000.00 7,140,000.00
6 Gordeng CNP 125.50.2,3 kg 6,717.54 17,000.00 114,198,236.10
7 Base plat 16 mm kg 301.44 17,000.00 5,124,480.00
8 Plat joint 12 mm kg 791.28 17,000.00 13,451,760.00
9 Stefener plat 8 mm kg 376.80 17,000.00 6,405,600.00
10 Dudukan gordeng plat 6 mm kg 275.54 17,000.00 4,684,095.00
11 Trekstank besi 10 mm kg 255.57 17,000.00 4,344,710.40
12 Brecing besi 16 mm kg 381.65 17,000.00 6,488,100.86
13 Baudt HTB A325 bh 350.00 7,500.00 2,625,000.00
14 Rangka listplank besi hollo 40x40 kg 1,848.83 17,000.00 31,430,144.00
15 Penutup listplank Z/A tct 0,35 m² 160.00 98,000.00 15,680,000.00
16 Flashing Listplank Z/A tct 0,35 m' 160.00 48,000.00 7,680,000.00
17 Dudukan Talang plat setrip 40.4 kg 200.96 17,000.00 3,416,320.00
18 Pasang talang datar, Z/A tct 0,40 mm, lebar 50 cm m' 106.00 123,600.00 13,101,600.00
19 Talang vertikal PVC 6" + gantungan plat setrip 30.3 m' 60.00 90,000.00 5,400,000.00
20 Pasang atap Zincalumn tct 0,40 m² 1,590.00 118,000.00 187,620,000.00
21 Pasang nok Z/A tct 0,40 mm m' 53.00 98,000.00 5,194,000.00
22 Roofing bh 6,360.00 750.00 4,770,000.00
792,432,246.36
B KANOPY (uk. 3x8 M)
1 Konsol WF 200.100.55.8 kg 170.40 17,000.00 2,896,800.00
2 Gordeng CNP 125.50.2,3 kg 141.55 17,000.00 2,406,370.40
3 Gantungan konsol pipa 1" kg 19.44 17,000.00 330,480.00
4 Trekstank besi 10 mm kg 6.39 17,000.00 108,617.76
5 Brecing besi 16 mm kg 31.80 17,000.00 540,675.07
6 Rangka listplank besi hollo 40x40 kg 173.33 17,000.00 2,946,576.00
7 Penutup listplank Z/A tct 0,35 m² 12.00 98,000.00 1,176,000.00
8 Flashing listplank Z/A tct 0,35 m' 15.00 48,000.00 720,000.00
9 Pasang atap zincalumn tct 0,40 m² 32.00 118,000.00 3,776,000.00
10 Flashing dinding Z/A tct 0,35 m' 8.00 48,000.00 384,000.00
15,285,519.23

245640875.xls.ms_office / rab Hal. 2 / 3

 NO URAIAN PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH

IV PEKERJAAN LAIN-LAIN
1 Pek. Saluran air hujan m' 150.00 210,000.00 31,500,000.00
2 Pek. Pintu ls 1.00 57,000,000.00 57,000,000.00
3 Pek. Pengecattan dengan cat besi dan zincromate kg 32,917.13 1,300.00 42,792,265.60
4 Pek. Pengecattan dengan cat tembok m² 2,768.00 12,800.00 35,430,400.00
5 Alat bantu kerja konstruksi (baud, mesin las, gerinda dll) kg 32,917.13 1,200.00 39,500,552.87
6 Transport baja kg 32,917.13 500.00 16,458,563.69
7 Pembersihan Lokasi Bekas bekrja ls 1.00 15,000,000.00 15,000,000.00

237,681,782.16
TOTAL 2,558,340,854.36
Ppn + Pph 12,5% 319,792,606.79
GRAND TOTAL 2,878,133,461.15
DIBULATKAN 2,878,133,000.00

245640875.xls.ms_office / rab Hal. 3 / 3