RENCANA ANGGARAN BIAYA PROYEK LENGKONG KECIL 62 rab/No.3/dn/Desember/10 Tanggal 21 Desember 2010
NO
URAIAN PEKERJAAN
VOL
SAT
HARGA SATUAN
JUMLAH HARGA
STRUKTUR I
PEKER KERJAAN AAN PE PERSIAPAN APAN
1
Pengukuran+bowplank
1 2 1 .7 8
ml
15,000
1,826,700
2
Pagar pengaman proyek
1 5 .0 0
ml
75,000
1,125,000
3
Direksi kit
1 8 .0 0
m2
2 0 0 ,0 0 0
3,600,000
4
Penyediaan air kerja
1 .0 0
ls
8,000,000
8,000,000
5
Penyediaan listrik kerja
1 .0 0
ls
3,200,000
3,200,000 17,751,700
II
PEKER EKERJ JAAN AAN PONDASI DASI
1
Pondasi strousz D30(asumsi h=4,5m)
2
Galian tanah pondasi plat stempat
3
Galian tanah pondasi tangga
4
Galian tanah pondasi batu kali
324.00
ml
28.22
m3
#REF! 25,000
#REF!
3 .6 0
m3
25,000
90,000
77.94
m3
25,000
1,948,500
705,500
5
Urugan pasir padat dibawah pondasi T:5cm
7.37
m3
1 0 5 ,0 0 0
773,850
6
Lantai kerja beton tumbuk 1:3:5 dibwh pondasi T:5cm
7.37
m3
4 8 4 ,8 5 0
3,573,345
*Beqisting bata
80.64
m2
46,750
3,769,920
*Beton bertulang 1:2:3
28.22
m3
1,898,891
53,586,713
1.76
m3
1,500,000
2,640,000
5 3 .5 8
m3
3 8 0 ,2 5 0
20,373,795
7
Pile Cap beton bertulang
8
Pondasi tangga,telapak beton bertulang
9
Pondasi batu kali H:80cm
-
10
Urugan kembali
2 6 .1 9
m3
12,000
314,280
11
Sloof beton bertulang 20/40
3 2 .7 0
m3
2,542,256
83,131,786
III III
PEKE PEKER RJAAN JAAN STRU STRUKTU KTUR R
1
Kolom beton bertulang K1:25/60
7.20
ml
4,340,579
31,252,169
2
Kolom beton bertulang K2:25/50
6.00
m3
4,180,487
25,082,920
3
Kolom,balok praktis
257.09
m1
37,360
9,604,960
4
Lantai peluran,T:6cm
3 6 4 .1 4
m2
34,243
12,469,064
5
Plat kanopi beton bertulang
3 .3 8
m3
1,979,354
6,690,217
6
Tangga beton bertulang
2.23
m3
3,477,244
7,754,255
6.30
m3
4,235,446
26,683,308
#REF!
Lantai Dasar
Lantai Dua 1
Kolom beton bertulang K1:25/60
2
Kolom beton bertulang K2:25/50
3
Balok beton bertulang(B1:25/50,B2:25/40,B3:20/40,
-
5.25
m3
4,085,867
21,450,800
25.96
m3
2,652,831
68,867,499
301.59
ml
37,360
11,267,493
3 9 .6 0
m3
1,944,282
76,993,585
B4:20/40,B515/40)
-
4
Kolom,balok praktis
5
Lantai beton bertulang T:12,5cm
6
Plat kanopi beton bertulang
2 .2 5
m3
1,979,354
4,453,547
7
Tangga beton bertulang
2.23
m3
3,477,244
7,754,255
6.72
m3
3,717,401
24,980,934
25.96
m3
2,652,831
68,867,499
7 .8 0
m3
3,032,295
23,651,899
Lantai Tiga/Dak 1 2
Kolom beton bertulang K1:20/40 Balok beton bertulang(B1:25/50,B2:25/40,B3:20/40,
-
B4:20/40,B515/40) 3
Ri Ring balk 15/25
4
Kolom,balok praktis
5
Lantai beton bertulang T:12,5cm
6
Plat kanopi beton bertulang
-
205.34
ml
37,360
7,671,564
3 9 .6 0
m3
1,944,282
76,993,585
4 .5 0
m3
1,979,354
8,907,094 521,396,646
IV
PEKER EKERJ JAAN AAN DIN DINDIN DING
Lantai dasar 1
Dinding bata beton
607.72
m2
61,850
37,587,482
2
Plesteran dinding,ex.Andatu
7 7 8 .9 4
m2
33,000
25,705,020
3
Plesteran dinding benteng luar,plesteran standar 1:6
3 5 2 .5 2
m2
29,500
10,399,340
4
Acian dinding
1,131.46
m2
11,050
12,502,633
5
Acian beton tangga+plester beton
17.70
m2
52,850
935,445
6
Acian beton plat kanopi+plester beton
22.50
m2
57,850
1,301,625
1
Dinding bata beton
637.31
m2
61,850
39,417,624
2
Plesteran dinding,ex.Andatu
8 6 5 .4 3
m2
33,000
28,559,190
3
Plesteran dinding benteng luar,plesteran standar 1:6
3 2 3 .0 2
m2
29,500
9,529,090
4
Acian dinding
1,188.45
m2
11,050
13,132,373
5
Acian beton tangga+plester beton
17.70
m2
52,850
935,445
6
Acian beton plat kanopi+plester beton
15.00
m2
57,850
867,750
Lantai dua
-
Lantai tiga/Dak
-
1
Dinding bata beton
474.70
m2
61,850
29,360,195
2
Plesteran dinding,ex.Andatu
6 9 5 .5 5
m2
33,000
22,953,150
3
Plesteran dinding benteng luar,plesteran standar 1:6
1 9 4 .0 8
m2
29,500
5,725,360
4
Ac A cian dinding
889.63
m2
11,050
9,830,412
5
Acian beton plat kanopi+plester beton
4.50
m2
57,850
260,325
V
PEKERJAAN ATAP
249,002,458
NO
URAIAN PEKERJAAN
VOL
SAT
HARGA SATUAN
JUMLAH HARGA
hanya area belakang/r.pembantu+dapur 3
-
Glasswool+alumfoil+mesh
50.23
m2
27,500
1,381,325
Atap solartuff area atas tangga rangka besi
96.17
m2
350,000
33,659,500
Lisplank kayu bengkirai
15.00
ml
75,000
1,125,000
15.00
ml
125,000
1,875,000
hanya area belakang/r.pembantu+dapur 4 5
-
hanya area belakang/r.pembantu+dapur 6
-
Talang plat gantung hanya area belakang/r.pembantu+dapur
7
-
Pipa talang vertikal 4" +klem+cat
144.00
ml
45,000
6,480,000 72,752,825
XI
PEKERJAAN LAIN LAIN 1 Pembersihan akhir+buang barangkal
100.00
2 Septik tank+bidang rsapan 2.5mx1.5mx1.5m(3 unit) 3 Grill selokan depan L:60cm
rit
3.00
unit
15.00
ml
55,000
5,500,000
5,500,000
16,500,000
450,000
6,750,000 28,750,000
Jumlah real cost
#REF!
Overhead+fee 10%
#REF!
Total
#REF!
Luas Bangunan: *Lantai 1,r.dalam 100%,teras depan belakang 50%
346.14
m2
*Lantai 2,r.dalam 100%
348.57
m2
*Lantai 3,r.dalam 100%,taman+dak tanpa atap 50%
285.80
m2
Total luas Bangunan
980.51
m2
#REF!
Nilai Bangunan/m2
FINISHING V
PEKERJAAN PLAFOND
Lantai Dasar 1
Pek.plafond gypsum+rangka hollow 2/4 lantai 1
314.80
m2
65,000
20,462,000
2
Pek.list Alum U
234.39
ml
15,000
3,515,850
Lantai Dua
-
1
Pek.plafond gypsum+rangka hollow 2/4 lantai 1
316.83
m2
65,000
20,593,950
2
Pek.list Alum U
223.03
ml
15,000
3,345,450
Lantai Tiga/Dak
-
1
Pek.plafond gypsum+rangka hollow 2/4 lantai 1
298.66
m2
65,000
2
Pek.list Alum U
266.50
ml
15,000
19,412,900 3,997,500 71,327,650
VI
PEKERJAAN LANTAI Lantai Dasar
1
Carport/halaman depan,paving blok
97.50
m2
145,000
14,137,500
2
Lantai toko+teras keramik 45x45,romangres type adelaide
351.28
m2
104,050
36,550,684
3
Plin lantai
234.39
ml
25,405
5,954,678
4
Lantai km/wc keramik 20x20,romangres
8.52
m2
88,300
752,316
5
Dinding km/wc keramik 20x25,romangres
63.00
m2
109,050
6,870,150
43.20
m2
106,175
4,586,760
26.80
ml
30,618
820,549
m2
104,050
28,068,528
tinggi dinding/h:+2,8m,hit.awal h:2,2m 6
Lantai tangga 1-2 keramik 33.3x33.3,romangres type
-
adelaide
-
7
Plin tangga
1
Lantai toko keramik 45x45,romangres type adelaide
269.76
2
Plin lantai
223.03
ml
25,405
5,666,077
3
Lantai km/wc keramik 20x20,romangres
11.97
m2
88,300
1,056,951
4
Dinding km/wc keramik 20x25,romangres
73.08
m2
109,050
7,969,374
Lantai Dua
-
tinggi dinding/h:+2,8m,hit.awal h:2,2m 5
Lantai tangga 2-3 krmk 33.3x33.3,romangres type
43.20
m2
106,175
4,586,760
adelaide
-
6
Plin tangga
26.80
ml
30,618
820,549
7
Waterproofing toilet cement base
17.39
m2
30,000
521,700
Lantai Tiga/Dak
-
karena area r.tidur utama tanpa atap zincalum,jadi tdk ada pekerjaan keramik 1
Lantai r.tidur utama keramik 45x45,romangres type
-
101.55
m2
104,050
10,566,278
25,405
2,382,989
adelaide
-
2
Plin lantai
93.80
ml
3
Lantai km/wc keramik 20x20,romangres
15.81
m2
88,300
1,396,023
4
Dinding km/wc keramik 20x25,romangres
80.64
m2
109,050
8,793,792
tinggi dinding/h:+2,8m,hit.awal h:2,2m
-
karena tanpa atap,jadi ada pekerjaan waterproofing,
-
* Waterproofing r.tidur utama,membran
101.55
m2
75,000
7,616,250
* Cor 1:3:5 6cm pelindung waterproofing membran r.tidur
101.55
m2
39,243
3,985,076
101 55
m2
16 875
1,713,656
utama * Acian r tidur utama
-
NO
URAIAN PEKERJAAN
VOL
SAT
HARGA SATUAN
JUMLAH HARGA
6
Plin lantai
27.00
ml
24,618
7
Lantai km/wc pembantu keramik 20x20,romangres
8.13
m2
88,300
8
Dinding km/wc pembantu keramik 20x25,romangres,
717,879
59.22
m2
109,050
6,457,941
9
lantai dapur krmk 33.3x33.3,romangres type adelaide
26.22
m2
96,175
2,521,709
10
Plin lantai
36.90
ml
24,618
908,386
11
Lantai jemuran krmk33.3x33.3,romangres typ adelaide
26.46
m2
96,175
2,544,791
12
Plin lantai
40.50
ml
24,618
997,009
13
Lantai selasar tangga krmk 45x45,romangres type
30.39
m2
104,050
3,162,080
14
Plin lantai
49.50
ml
25,405
1,257,548
15
Lantai teras krmk 33.3x33.3,romangres type adelaide
7.68
m2
96,175
738,624
16
Plin lantai
22.50
ml
24,618
553,894
17
Meja dapur+meja cuci,keramik romangres
11.97
m2
109,050
1,305,329
18
Dinding meja dapur+meja cuci,keramik romangres
9.99
m2
109,050
1,089,410
19
Bak mandi keramik 20x20,romangres
18.57
m2
109,050
2,025,059
20
Waterproofing toilet cement base,
24.12
m2
30,000
723,600
tinggi dinding/h:+2,8m,hit.awal h:2.2m
664,673
-
adelaide
-
telah dikurangi lt.km/wc r.tidur utama
-
21
Waterproofing dak+jemuran,membran
53.17
m2
75,000
3,987,750
22
Cor 1:3:5 6cm plindung waterproofing membran pd dak
77.29
m2
39,243
3,033,053
23
Acian dak
77.29
m2
16,875
1,304,269 190,252,264
VII
PEKERJAAN KUSEN+DAUN PINTU
Lantai Dasar 1
Pintu besi henderson rel+assesoris original,kunci yale
37.13
m2
1,100,000
40,843,000
76.20
ml
120,000
9,144,000
3.00
bh
1,000,000
3,000,000
t=2,8
-
2
Kusen pintu+jendela aluminium,tmpk belakang YKK
3
Daun pintu alumunium+kaca
4
Daun jendela+kaca bening 5mm(1,4mx0,7m)
12.00
bh
450,000
5,400,000
5
Pintu km/wc pvc+assesoris
3.00
unit
400,000
1,200,000
6
Kaca bening 5mm
6.48
m2
70,000
453,600
7
Glassbox
120.00
bh
27,500
3,300,000
8
Kunci pintu ex,SES
3.00
bh
275,000
825,000
9
Engsel pintu bearing
3.00
psg
25,000
75,000
10
Engsel jendela bearing
12.00
psg
20,000
240,000 300,000
11
Door stoper karet
3.00
bh
100,000
12
Spring knipe
12.00
bh
45,000
540,000
13
Railling tangga 1-2
15.44
ml
450,000
6,948,000
Lantai Dua 1
Kusen alumunium YKK(salah) Samarinda
2
Kusen jendela alumunium,tampak belakang+depan
3
Daun jendela+kaca bening 6mm(2,4mx1m) tampak dpn
4
Daun jendela+kaca bening 6mm(2,4mx0,7m)tampak
5
Daun pintu u/km/wc alumunium
6
Kunci pintu ex,SES
7
Engsel pintu bearing
8
Engsel jendela bearing
9
Door stoper karet
10
Spring knipe
11
Railling tangga 2-3
0.15
m3
11,000,000
1,650,000
106.50
ml
120,000
12,780,000
9.00
bh
950,000
8,550,000
15.00
bh
925,000
13,875,000
3.00
bh
850,000
2,550,000
3.00
bh
275,000
825,000
3.00
psg
25,000
75,000
24.00
psg
20,000
480,000
3.00
bh
100,000
300,000
24.00
bh
45,000
1,080,000
9.03
ml
450,000
4,063,500
0.15
m3
11,000,000
1,650,000
belakang
-
Lantai Tiga/Dak
-
1
Kusen alumunium YKK(salah) Samarinda
2
Kusen pintu+jendela aluminium,ke arah dak
11.40
ml
120,000
1,368,000
3
Daun pintu alumunium,triplek+HPL
6.00
bh
1,250,000
7,500,000
4
Daun jendela alumunium
3.00
bh
450,000
1,350,000
5
Daun jendela+kaca bening 5mm(1,4mx0.8m)
3.00
bh
450,000
1,350,000
6
Pintu km/wc pvc+assesoris
3.00
unit
400,000
1,200,000
7
Kaca bening 5mm
27.00
m2
70,000
1,890,000
8
Kunci pintu ex,SES
12.00
bh
275,000
3,300,000 300,000
9
Engsel pintu bearing
12.00
psg
25,000
10
Engsel jendela bearing
13.00
psg
20,000
260,000
11
Door stoper karet
12.00
bh
100,000
1,200,000
12
Spring knipe
13.00
bh
45,000
585,000 140,450,100
VIII PEKERJAAN INSTALASI LISTRIK Lantai Dasar 1
Inst.titik lampu,kabel supreme,saklar panasonic,ddkn
45.00
ttk
340,000
15,300,000
9.00
ttk
240,000
2,160,000
ttk
250,000
750,000
down light
-
2
Inst.stop kontak standard kabel supreme,stop kontak
3
Inst.titik kabel TV standr TV kabel,saklar ex panasonic
3.00
4
Inst.titik telephone kabel untuk 10 extention
3.00
ttk
220,000
660,000
5
Panel sub induk+isi
3.00
unit
500,000
1,500,000
6
Panel induk+isi
7
Kabel touvour
ex panasonic
-
3.00
unit
750,000
2,250,000
10.00
ml
50,000
500,000
45.00
ttk
340,000
15,300,000
Lantai Dua 1
Inst.titik lampu,kabel supreme,saklar panasonic,ddkn down light
-
NO
URAIAN PEKERJAAN
VOL
SAT
HARGA SATUAN
JUMLAH HARGA
3
Inst.titik kabel TV standar TV kabel,saklar ex supreme
3.00
ttk
250,000
750,000
4
Inst.titik telephone kabel untuk 10 extention
6.00
ttk
220,000
1,320,000
5
Panel sub induk+isi
6
Kabel touvour
3.00
unit
500,000
1,500,000
15.00
ml
50,000
750,000
45.00
ttk
340,000
15,300,000
Lantai Tiga/Dak 1
Inst.titik lampu,kabel supreme,saklar panasonic,ddkn
-
down light 2
Inst.stop kontak standard kabel supreme,stop kontak
15.00
ttk
240,000
3,600,000
ttk
250,000
750,000
ex panasonic
-
3
Inst.titik kabel TV standar TV kabel,saklar ex pnasonic
3.00
4
Inst.titik telephone kabel untuk 10 extention
6.00
ttk
220,000
1,320,000
5
Panel sub induk+isi
3.00
unit
500,000
1,500,000
6
Kabel touvour
15.00
ml
50,000
750,000
7
Penangkal petir 6.00
ml
60,000
360,000
*Socket GV 3/4"
6.00
bh
10,000
60,000
*Split tembaga 3/4"
6.00
bh
85,000
510,000
134.00
ml
30,000
4,020,000
*Sambungan kawat hantar BC 35qmm
4.00
bh
125,000
500,000
*Bor Grounding h:6m
2.00
ttk
150,000
300,000
134.00
ml
5,000
*Pipa GV 3/4"
*Kawat hantar BC 35qmm(1kg=3m')
*upah kerja
-
670,000 74,540,000
IX
PEKERJAAN INSTALASI AIR Lantai Dasar
1
PVC Rucika 1/2" AW
8.00
ml
15,000
2
PVC Rucika 3/4" AW
12.00
ml
20,000
240,000
3
PVC Rucika 1" AW
48.00
ml
25,000
1,200,000
4
PVC Maspion 3" D
72.00
ml
30,000
2,160,000
5
PVC Maspion 4" D
72.00
ml
42,500
3,060,000
6
PVC Maspion 5" D
36.00
ml
65,000
2,340,000
7
Kloset duduk ex TOTO CW421
3.00
bh
1,400,000
4,200,000
8
Jet washer ex TOTO
3.00
bh
200,000
600,000
9
Kran bak
3.00
unit
175,000
525,000
10
Floor drain ex stainles TX1B
3.00
bh
215,000
645,000
11
Reservoar 2m3 3 unit (tangki tanam)
3.00
unit
4,500,000
13,500,000
12
Bak kontrol
6.00
bh
250,000
1,500,000
13
Rembesan
3.00
unit
750,000
2,250,000
Lantai Dua
120,000
-
1
PVC Rucika 1/2"
8.00
ml
15,000
120,000
2
PVC Rucika 3/4"
12.00
ml
20,000
240,000
3
PVC Rucika 1"
36.00
ml
25,000
900,000
4
PVC Maspion 3"
60.00
ml
30,000
1,800,000
5
PVC Maspion 4"
60.00
ml
42,500
2,550,000
6
Instalasi pipa gas untuk water heater7kompor
76.50
ml
35,000
2,677,500
7
Kloset duduk ex TOTO
3.00
bh
1,400,000
4,200,000
8
Jet washer ex TOTO
3.00
bh
200,000
600,000
9
Shower lengkap
3.00
unit
675,000
2,025,000
10
Tirai shower+gantungan stainless
3.00
bh
300,000
900,000
11
Washtafel+kran
3.00
bh
1,000,000
3,000,000
12
Floor drain ex stainles TX1B
6.00
bh
215,000
1,290,000
Lantai Tiga/Dak
-
1
PVC Rucika 1/2"
8.00
ml
15,000
120,000
2
PVC Rucika 3/4"
12.00
ml
20,000
240,000
3
PVC Rucika 1"
24.00
ml
25,000
600,000
4
PVC Maspion 3"
48.00
ml
30,000
1,440,000
5
PVC Maspion 4"
48.00
ml
42,500
2,040,000
6
Kloset duduk ex TOTO
3.00
bh
1,400,000
4,200,000
7
Zink+kran lengkap
3.00
set
650,000
1,950,000
8
Kran dinding
6.00
bh
175,000
1,050,000
9
Floor drain ex stainless TX1B
6.00
bh
215,000
1,290,000
10
Roof drain ex stainless
24.00
bh
75,000
1,800,000
11
Stop kran ex kitz 1"
12.00
bh
175,000
2,100,000
12
Torn stainless 1000lt+dudukan besi
3.00
bh
3,250,000
9,750,000 79,222,500
X
PEKERJAAN PENGECATAN Lantai Dasar
1
Cat dinding luar+dalam dipisah ex mowilex
2
Cat Plafond+canopy ex cendana
1,131.46
m2
14,000
15,840,440
314.80
m2
9,500
2,990,600
Lantai Dua 1 Cat dinding luar+dalam ex mowilex exterior-interior
982.05
m2
14,000
13,748,700
2 Cat Plafond+canopy ex cendana
316.83
m2
9,500
3,009,885
3 Cat dinding luar elastomerik
206.40
m2
22,500
4,644,000
683.23
m2
14,000
9,565,220
2 Cat plafond ex cendana
298.66
m2
9,500
2,837,270
3 Cat dinding luar elastomerik
206 40
m2
22 500
4,644,000
dipisah
-
Lantai Tiga/Dak 1 Cat dinding luar+dalam ex mowilex exterior-interior
-
dipisah
-
NO
URAIAN PEKERJAAN
XI
VOL
SAT
HARGA SATUAN
JUMLAH HARGA
PEKERJAAN LAIN-LAIN
1 Pembersihan akhir+buang barangkal
100.00
rit
55,000
5,500,000
2 Paving blok 8cm ex cisangkan
120.00
m2
145,000
17,400,000
18.00
m2
200,000
3 Perbaikan saluran&trotoar,paving blok
3,600,000 26,500,000
Jumlah real cost
639,872,629
Overhead+fee 10%
63,987,263
Total
703,859,891
Luas Bangunan: *Lantai 1,r.dalam 100%,teras depan belakang 50%
346.14
m2
*Lantai 2,r.dalam 100%
348.57
m2
*Lantai 3,r.dalam 100%,taman+dak tanpa atap 50%
285.80
m2
980.51
m2
Total luas Bangunan
717,851
Nilai Bangunan/m2
TOTAL #REF! DIBULATKAN 1,865,000,000 terbilang:(#Satu Milyar Delapan Ratus Enam Puluh Lima Juta Rupiah #)
Bandung,
6Januari 20110
( Ir. Taufan Jaya Sentosa )
