A.

RENCANA ANGGARAN BIAYA RUKO 3 LANTAI

Total Pekerjaan Lantai
satuanURAIAN PEKERJAANNo
I. PEKERJAANPONDASI
1 Direlasikeet/gudang/loskerja
1.00 unit

600,000

HargaSatua
2Uitzet/pasangbouwplank16.00m'30,000Rp.480,0003Mobilisasi/Demobilisasils2,500,000Rp.2,500,0004GalianTanah
3
30,000Rp.3,863,4005Urugantanahkembali104.54m
3
20,000Rp.2,090,8006PasirUrugtebal5cm2.53m
3
125,000Rp.316,2506Lantaikerja(betonmutuBo)t=5cm1.13m
3
600,000Rp.675,0007Pasanganbatukali(dibwhsloof)24.24m
3
450,000Rp.10,908,000TotalPekerjaanFondasi278.22m
3
Rp.21,433,450IIPEKERJAANBETON
1Pondasitapak(1,5x1,5m)3.38m
3
3,350,000Rp.11,306,2502Pondasitapak(1,5x2,3m)1.13m
3
3,350,000Rp.3,768,7503PekerjaanSloof20/404.04m
3
3,350,000Rp.13,534,0004PekerjaanSloof15/300.20m
3
3,350,000Rp.678,3755BalokB125/4010.10m
3
3,450,000Rp.34,845,0006BalokB220/400.72m
3
3,450,000Rp.2,484,0007BalokB415/300.14m
3
3,350,000Rp.452,2508BalokB515/15(Ringbalk)0.83m
3
2,250,000Rp.1,873,1259KolomK1(35/35)5.51m
3
3,800,000Rp.20,947,50010KolomK2(30/30)1.80m
3
3,800,000Rp.6,840,00011KolomK315/300.28m
3
3,600,000Rp.1,004,40012KolomKP15/150.42m
3
2,250,000Rp.941,62513Platt=12cm14.04m
3

3,225,000Rp.45,279,00014TanggaBeton2.38m4,200,000Rp.10,006,920TotalPekerjaanBeton44.96m
3
Rp.153,961,195IIIPEKERJAANDINDING
1Pasanganbata(1pc:5ps)362.70m
2
68,000Rp.24,663,6002Sopisopibata(1pc:5ps)22.00m
2
72,000Rp.1,584,0003Plesterdindingbata(1pc:5ps)+acian362.70m
2
32,500Rp.11,787,750
Rp.38,035,350IVPEKERJAANLANTAI
1Pasangankeramiklantai30x30189.00m
2
72,000Rp.13,608,0002Pasangankeramikltkamarmandi20x209.00m
2
74,000Rp.666,000Pasangankeramikdindingkamarmandi20x2039.00m
2
76,000Rp.2,964,0003Borderkeramik10x203.90m
2
148,000Rp.577,2004Borderkeramikteras10x201.12m
2
148,000Rp.165,7605UruganPasirpadatt.5cm3.15m
3
125,000Rp.393,750
Rp.18,374,710VPEKERJAANKUSEN,PINTU,JENDELA,BOVENLICH,KACA
1JendelaMukalt.2+kaca(kusenalu4/10)1.00unit9,000,000Rp.9,000,0002JendelaMukalt.3+kaca(kusenalu4/10)1.00
Rp.19,200,000VIPEKERJAANATAP&PLAFOND
1Balokkayuuk.8/12Meranti0.22m
3
3,600,000Rp.777,6002Kaso5/70.19m
3
3,700,000Rp.699,3003papanlisplank3/20,kayuMeranti9.00m'95,000Rp.855,0004Asbes63.00m
2
65,000Rp.4,095,000TotalPekerjaanKusen,Pintu,Jendela,Bovenlich,Kaca
JumlahHarga
TotalPekerjaanDinding
Volume
A.RENCANAANGGARANBIAYARUKO3LANTAI
TotalPekerjaanLantai
satuanURAIANPEKERJAANNo

5Asbesnok4.50m'70,000Rp.315,0006PlafondGypsum162.00m
2
65,000Rp.10,530,0007LisprofilPlafondGypsum111.00m'24,000Rp.2,664,0008Tripleks4mmplafond(Toilet)9.00m

2
67,000Rp.603,0009ListPlafondKayu(toilet)21.00m'20,000Rp.420,000
Rp.20,958,900VIIPEKERJAANPENGECATAN
1Catdinding362.70m
2
18,000Rp.6,528,6002Catplafond171.00m
2
19,000Rp.3,249,0003CatListplafond132.00m'12,000Rp.1,584,000
Rp.11,361,600VIIIPEKERJAANINSTALASIAIRBERSIH&AIRKOTOR
1PipaPVCdiameter1/2"2.00m'7,000Rp.14,000PipaPVCdiameter3/4"23.00m'10,000Rp.230,0002PipaPVCdiameter
Rp.10,099,000IXPEKERJAANSANITAIR
1KlosetjongkokmerekEx.KIA3.00bh150,000Rp.450,0002Bakairfibreglassuk.60x60x603.00bh200,000Rp.600,0003
Rp.2,320,000XPEKERJAANLAIN-LAIN
1Railingbesitangga+Void10.70m'85,000Rp.909,5002Fin.Kolomdepan9.00m
2
175,000Rp.1,575,0003FoldingGate1.00ls6,000,000Rp.6,000,0004Parkir,Koralsikatmotif27.00m
2
270,000Rp.7,290,000
Rp.15,774,500XIPEKERJAANINSTALASILISTRIK
1BoxMCB2.00bh300,000Rp.600,0002Boxmeter1.00bh500,000Rp.500,0003TitiklampuTermasukKabelNYM3x2.510
Rp.6,820,000RekapitulasiRABRuko3Lantai:
IPEKERJAANPERSIAPAN/PONDASIRp.21,433,450IIPEKERJAANBETONRp.153,961,195IIIPEKERJAANDINDINGR

Rp.318,338,705
TOTAL16UNIT
Rp.5,093,419,280

REKAPITULASIRENCANAANGGARANBIAYA(RAB)
A
TotalBiayaKonstruksiRuko2(Dua)Lantai:27UnitBlokN-8No.8,9,10BlokN-9No.11,12BlokN-10No.1,2,3,5,6,7,8,9
Rp.6,109,712,415
BTotalBiayaKonstruksiRuko3(Tiga)Lantai:16UnitBlokN7No.6,7,8,9,10,11,12,15,16,17,18,19,20,21,22&23=
Rp.5,093,419,280
CTotalBiayaPekerjaanJalan&SaluranSaluranblok6,7,8,10=
Rp.1,185,234,750
DLandClearing
=
Rp.225,000,000
EIzinMendirikanBangunan(IMB)=
Rp.338,855,543
F.Landscape=
Rp.20,000,000TotalKeseluruhanRAB

=
Rp.12,972,221,988

C.RENCANAANGGARANBIAYA
PekerjaanJalan&Saluran

IPEKERJAANPERSIAPAN
1AirKerjaLsRp.1,000,000Rp.1,000,0002Mobilisasi/DemobilisasiPeralatanLsRp.10,000,000Rp.10,000,0003Pengukur
3
Rp.32,500Rp.2,275,0004DireksiKeet/BedengLsRp.1,500,000Rp.1,500,00
IIPEKERJAANROW12
1 Galiantanahbadanjalan/saluran2,010.00m
2,010.00 m3
30,000.00
2 Gelarsirdamt=35cm
603.00 m3
185,000.00
3 Abubatut=5cm
201.00 m3
190,000.00
4 Pavingt=8cm
4,020.00 m2
82,000.00
5 Pemadatan
4,020.00 m2
8,000.00
6 SaluranbatukaliL=175cm
176.88 m3
450,000.00
7 DeukerSaluranair
30.00 m1
650,000.00

IIIPEKERJAANROW10
1 Galiantanahbadanjalan/saluran
2 Gelarsirdamt=35cm
3 Abubatut=5cm
4 Pavingt=8cm
5 Pemadatan
6 SaluranbatukaliL=175cm
7 DeukerSaluranair

195.00
58.50
19.50
390.00
390.00
79.28
8.00

m3
m3
m3
m2
m2
m3
m1

30,000
185,000
190,000
82,000
8,000
450,000
650,000

IVPEKERJAANROW14
1 Galiantanahbadanjalan/saluran
2 Gelarsirdamt=35cm
3 Abubatut=5cm
4 Pavingt=8cm
5 Pemadatan
6 SaluranbatukaliL=175cm
7 DeukerSaluranair

1,170.00
351.00
117.00
2,340.00
2,340.00
79.20
24.00

m3
m3
m3
m2
m2
m3
m1

30,000
185,000
190,000
82,000
8,000
450,000
650,000

25.00 m2
125.00 m2

600,000
32,500

V PEKERJAAN BETON TUMBUK/PLESTERAN

1 Cor beton tumbuk t=10cm
2 Plesteran ban saluran

D
E

LAND CLEANING
IZIN MENDIRIKAN BANGUNAN (IMB)
1 Ruko 2 lantai = 3% x Rp 5.883.426.770
2 Ruko 3 lantai = 3% x Rp 5.411.757.985

15000 m2

15000

Rp.600,000

No
I.
1
2
3
4
5
6
7
8

sils2,500,000Rp.2,500,0004GalianTanah128.78m

II.
1
2
3
4
5
6
7
8
9
10
11
12
13
14

alPekerjaanBeton44.96m

ndelaMukalt.3+kaca(kusenalu4/10)1.00unit9,000,000Rp.9,000,0003Pintutoilet+daun3.00unit400,000Rp.1,200,000

,0004Asbes63.00m

008Tripleks4mmplafond(Toilet)9.00m

Rekapitulasi RAB Ruko 3 Lantai :

I.
II.
III.
V.
VI.
VII.

m'10,000Rp.230,0002PipaPVCdiameter3'(airbekas)22.50m'30,000Rp.675,0003PipaPVCdiameter4'(darikloset)23.00m'50,000Rp.1,1

uk.60x60x603.00bh200,000Rp.600,0003keranairmerekSAN-EI9.00bh100,000Rp.900,0004RoofDrain2.00bh80,000Rp.160,0005Floor

ralsikatmotif27.00m

3TitiklampuTermasukKabelNYM3x2.510.00bh170,000Rp.1,700,000NYM2x1.5&Fitting+Inbow+Teedus(Acessories)4Lamputempel2.

Rp.153,961,195IIIPEKERJAANDINDINGRp.38,035,350IVPEKERJAANLANTAIRp.18,374,710VPEKERJAANKUSEN,PINTU,JENDELA,

-9No.11,12BlokN-10No.1,2,3,5,6,7,8,9,10,11&1221,22,23,25,26,27,28,29,30,31&32=

11,12,15,16,17,18,19,20,21,22&23=

sRp.10,000,000Rp.10,000,0003Pengukuran/Bowplank70.00m

60,300,000.00
111,555,000.00
38,190,000.00
329,640,000.00
32,160,000.00
79,596,000.00
19,500,000.00

5,850,000
10,822,500
3,705,000
31,980,000
3,120,000
35,676,000
5,200,000

35,100,000
64,935,000
22,230,000
191,880,000
18,720,000
35,640,000
15,600,000

15,000,000
4,062,500

225,000,000

176,502,803
162,352,740
338,855,543

Uraiam Pekerjaan
PEKERJAANPONDASI
Direlasikeet/gudang/loskerja
Uitzet/pasangbouwplank
Mobilisasi/Demobilisasils
Galian tanah
Urugantanahkembali
PasirUrugtebal5cm
Lantaikerja(betonmutuBo)t=5cm
Pasanganbatukali(dibwhsloof)
TotalPekerjaanFondasi

Satuan
1.00 Unit
16.00 m'
1.00 Satuan
128.78 m3
104.54 m3
2.53 m3
1.13 m3
24.24 m3
278.22 m3

Harga satuan
600,000
30,000
2,500,000
30,000
20,000
125,000
600,000
450,000

PEKERJAANBETON
Pondasitapak(1,5x1,5m)

Pondasitapak(1,5x2,3m)
PekerjaanSloof20/40
PekerjaanSloof15/30
BalokB125/40
BalokB220/40
BalokB415/30
BalokB515/15 (Ringbalk)
KolomK1(35/35)
KolomK2(30/30)
KolomK315/30
KolomKP15/15
Platt=12cm
TanggaBeton
TotalPekerjaanBeton44.96m

3.375 m3
1.125 m3
4.04 m3
0.2025 m3
10.1 m3
0.72 m3
0.135 m3
0.8325 m3
5.5125 m3
1.8 m3
0.279 m3
0.4185 m3
14.04 m3
2.3826 m3
44.96 m4

3,350,000
3,350,000
3,350,000
3,350,000
3,450,000
3,450,000
3,350,000
2,250,000
3,800,000
3,800,000
3,600,000
2,250,000
3,225,000
4,200,000

aun3.00unit400,000Rp.1,200,000

Rekapitulasi RAB Ruko 3 Lantai :

PEKERJAANPONDASI
PEKERJAANBETON
PEKERJAAN DINDING
IVPEKERJAAN LANTAI
PEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA
PEKERJAAN ATAP &PLAFOND
VIIPEKERJAANPENGECATAN

VIIIPEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR

IXPEKERJAANSANITAIR
XPEKERJAANLAIN-LAIN
XIPEKERJAAN INSTALASI LISTRIK
Total 1 Unit
TOTAL 16 UNIT

5,093,419,280

PipaPVCdiameter4'(darikloset)23.00m'50,000Rp.1,150,0004Septiktank+rembesan1.00unit1,750,000Rp.1,750,0005SumurPantek1.00

900,0004RoofDrain2.00bh80,000Rp.160,0005Floordrain3.00bh70,000Rp.210,000

Fitting+Inbow+Teedus(Acessories)4Lamputempel2.00bh400,000Rp.800,0005Saklardobel4.00bh80,000Rp.320,0006SaklarSingel4.00

18,374,710VPEKERJAANKUSEN,PINTU,JENDELA,BOVENLICH,KACARp.19,200,000VIPEKERJAANATAP&PLAFONDRp.20,958,90

30,31&32=

Total
600,000
480,000
2,500,000
3,863,400
2,090,800
316,250
675,000
10,908,000
21,433,450

11,306,250
3,768,750
13,534,000
678,375
34,845,000
2,484,000
452,250
1,873,125
20,947,500
6,840,000
1,004,400
941,625
45,279,000
10,006,920
153,961,195

21,433,450
153,961,195
38,035,350
18,374,710
19,200,000
20,958,900
11,361,600

10,099,000
2,320,000
15,774,500
6,820,000
318,338,705
Rp.5,093,419,280

750,000Rp.1,750,0005SumurPantek1.00Ls2,000,000Rp.2,000,0006PompaLG250W1.00bh2,000,000Rp.2,000,0007Bakkontrol1.00bh28

bh80,000Rp.320,0006SaklarSingel4.00bh50,000Rp.200,0007Stopkontak4.00bh50,000Rp.200,0008BiayaPenyambunganDayaListrikL

ERJAANATAP&PLAFONDRp.20,958,900VIIPEKERJAANPENGECATANRp.11,361,600VIIIBIAYAPENYAMBUNGANPAMlsRp.2.000.0

007Bakkontrol1.00bh280,000Rp.280,0008BiayaPenyambunganPAMLs2,000,000Rp.2,000,000

ambunganDayaListrikLs2,500,000Rp.2,500,000

NGANPAMlsRp.2.000.000Rp.10,099,000IXBIAYAPENYAMBUNGANDAYALISTRIKlsRp.2.500.000Rp.2,320,000XPEKERJAANLAIN-

320,000XPEKERJAANLAIN-LAINRp.15,774,500XIPEKERJAANINSTALASILISTRIKRp.6,820,000TotalPekerjaanAtap&PlafondTotalP

ekerjaanAtap&PlafondTotalPekerjaanPengecatanTotalPekerjaanInstalasiAirBersih&AirKotorTotalPekerjaanInstalasiListrikTotalPe

kerjaanInstalasiListrikTotalPekerjaanLain-LainTotalPekerjaanSanitair

Ringbalk
15x15
keliling
4.5

Platt=12cm
luas lantai
pjg
lobang tangga

0.8325 m3
0.0225 m2
37 m
14 m

14.04 m3
58.5 m2
13 m3
1 m3