RENCANA ANGGARAN BIAYA

Proyek : Rumah type 410 / 240 m2 (Lebar 12 M)

LOKASI : Cengkareng Jakarta Barat

No. Uraian Pekerjaan

I PRA DESIGN
1 Design arsitek
2 Design Struktur
3 Design M/E
4 Urus IMB
Diluar biaya untuk P2B kelapangan ( by owner)
5 Gbr koordinasi + as build drw
6 Koordinasi lapangan metting
Sub. Total Pra Design :
II PEKERJAAN PERSIAPAN.
1 Bongkar bangunan lama
2 Bongkar pondasi lama
3 Buang puing bongkaran pakai bachoe
3 Pekerjaan pembersihan
4 Gudang bahan
5 Koordinasi keamanan dgn lingkungan
6 Air kerja/Listrik kerja
Sub.Total Pek.Persiapan :
III PEKERJAAN TANAH & URUGAN
1 Pasang bouwplank papan 2/20 kaso 5/7 kayu borneo
2 Galian tanah untuk pondasi termasuk pembuangan di lokasi
3 Pemadatan tanah pondasi dengan stamper
4 Urugan pasir bawah lantai tebal 12 cm
5 Urugan pasir bawah pondasi tebal 5 cm
6 Urugan tanah merah 1m
7 Lantai Kerja bawah pondasi dan tie beam Tebal 5 cm
8 Rolag pasangan batu bata
9 Pondasi batu kali
Sub.Total Pek.Tanah & Pondasi :
IV PEKERJAAN BETON & STRUKTUR
1 Besi angkur pondasi batu kali
2 Beton Pondasi tapak
- Beton K225
- Besi Ø 8 mm
- Besi Ø 10 mm
- Besi dia 12 mm
- Besi dia 13 mm
- Besi dia 16 mm
- Begisting
3 Beton Tie Beam
- Beton K225
- Besi dia. 13 mm
- Besi Ø 8 mm
- Begisting triplek
4 Beton kolom lantai 1
- Beton K225
- Besi Ø 8 mm
- Besi dia. 10 mm
- Besi dia 12 mm
- Besi dia. 13 mm
- Besi dia. 16 mm
- Begisting
5 Beton kolom lantai 2
- Beton K225
- Besi Ø 8 mm
- Besi dia. 10 mm
- Besi dia 12 mm
- Besi dia. 13 mm
- Besi dia. 16 mm
- Begisting
6 Beton balok lt. 2
- Beton K225
- Besi Ø 8 mm
- Besi dia. 10 mm
- Besi dia 12 mm
- Besi dia. 13 mm
- Besi dia. 16 mm
- Begisting
7 Beton plat lantai t = 12 cm
 - Beton K225
- Besi Ø 8 mm
- Begisting
8 Beton ring balok + sopi sopi
- Beton K225
- Besi Ø 8 mm
- Besi dia 12 mm
- Besi dia 13 mm
- Begisting
9 Beton plat lantai t = 10 cm
- Beton K225
- Besi Ø 8 mm
- Begisting
10 Beton tangga lt. dasar ke lt. atas, K225
- Beton K225
- besi beton Dia. 12 - 100
- besi beton Dia. 8 - 200
- begisting
11 Beton canopy diatas jendela (atas dan bawah jendela), K225
12 Beton meja dapur & wastafel K225 tebal 100 mm
13 Balok kongliong diatas kusen
14 sewa mobil beton
Sub.Total Pek.Beton/Struktur :
V PEKERJAAN KAP / KUDA - KUDA + ATAP.
1 Rangka atap baja ringan Zincalum
2 Nok Genteng beton
3 Nok Ujung Genteng
4 Genteng kaca
4 Nok Genteng beton segitiga
5 Atap genteng beton type Safari ex. CP/setara
6 Lapisan bawah atap genteng/Alumunium foil
7 Rangka lisplank dan woodplank 0.9/20 + 0.9/10
8 Waterproofing dak beton
9 screed waterproffing
Sub.Total Pek.Kap/Kuda - Kuda + Atap :
VI PEKERJAAN DINDING
LANTAI 1
1 Pas. Bata 1 : 3
2 Pas. Bata 1:5
 3 Plester bata + Acian 1 : 3
4 Plesteran + acian 1:5
5 Expose beton tangga dan canopy
6 Pedestal kolom
7 Keramik pada kolom ( krmik by owner)
8 Profilan beton
9 Tambak depan finish lt 1 + lt 2
LANTAI 2
1 Pas. Bata 1 : 3
2 Pas. Bata 1:5
3 Plester bata + Acian 1 : 3
4 Plesteran + acian 1:5
5 Keramik pada kolom ( krmik by owner)
6 Railling tangga besi hollow 40x40mm/20x20mm
7 Railling balkon besi hollow 40x40 mm
LANTAI ATAP
1 Pas. Bata 1 : 3
2 Plester bata + Acian 1 : 3
Sub.Total Pek.Dinding :
VII PEKERJAAN PINTU DAN JENDELA
Lantai 1
1 Kusen dan pintu P1
2 Kusen dan pintu P2 PVC
3 Kusen dan pintu P2A Pvc + rel
4 Kusen dan pintu P3 tanpa kusen
5 Kusen dan pintu PJ1 Kayu kamper
6 Kusen dan pintu PJ2
7 Kusen dan pintu PJ5
8 Kusen dan jendela J1 al
9 Kusen dan jendela J1' al
10 Kusen dan jendela J2 al
11 Kusen dan jendela J4
12 Kusen + daun pintu PG2
13 Krepyak diatas pintu garasi (sudah sepaket garasi bawah)
14 Pintu Garasi ex wina 4 Daun
Lantai 2
1 Kusen dan pintu P1 double teakwood
2 Kusen dan pintu P1b teakwood geser
 3 Kusen dan pintu P2 PVC
4 Kusen dan pintu PJ2 kayu kamper
5 Kusen dan pintu PJ3 kamper
6 Kusen dan pintu PJ4 al
7 Kusen dan jendela J1 al
8 Kusen dan jendela J1' al
9 Kusen dan jendela J3 al
10 Kusen dan pintu PJK

Sub.Total Pek.Pintu dan Jendela :

VIII PEKERJAAN PLAFOND
LANTAI I
1 Plafond Gypsum 9 mm
2 Plafond Kalsiboard tebal 4 mm + rangka metal furing
3 List plafond profil gypsum ( L1 ) finish cat
4 List plafond kayu profil 1x3 cm ( L2 ) finish cat
5 Plapond drop di ruang makan
Plapond ex knouf rangka hollow list lebar 5 cm
LANTAI II
1 Plafond Gypsum 9 mm (Jayaboard/Elepant/knauf ) + rangka metal furing
2 Plafond Kalsiboard tebal 4 mm + rangka metal furing
3 List plafond profil gypsum ( L1 ) finish cat
4 List plafond kayu profil 1x3 cm ( L2 ) finish cat
5 Plapond drop di ruang keluarga
6 Manhole 200 x 175 cm
Sub.Total Pek.Plafond :
IX PEKERJAAN PENGECATAN.
LANTAI I
1 Cat dinding Eksterior (ex. Mowilex) Dulux Watershield
2 Cat dinding Interior (ex. Catylac) Catylac
3 Cat plafond (ex. Cendana) Catylac
4 Cat plafond expose (ex. Catylac) Catylac
Cat dinding dalam ex catylac,cat dinding luar ex dulux/mowilex weather shield,car dasar aklali re
LANTAI II
1 Cat dinding Eksterior (ex. Mowilex) Dulux Watershield
2 Cat dinding Interior (ex. Catylac)
3 Cat lisplank kalsiplank (ex. Mowilex Weathercoat)
4 Cat plafond (ex. Catylac)
5 Cat plafond expose (ex. Catylac)
 6 Cat dinding luar aquaproff
LANTAI ATAP
1 Cat dinding Eksterior ( dinding parapet )
Sub.Total Pek.Pengecatan :
X PEKERJAAN FINISHING LANTAI DAN DINDING
LANTAI I
1 Pemadatan Tanah Lantai Dasar
2 Urug pasir padat bawah lantai dasar t = 5 cm
3 Lantai kerja 5 cm - readymix K175
4 Keramik Lantai Homogenious Tile 60 x 60cm niro granit GEA00ELDA
5 Keramik Lantai 40 x 40cm ex ikad glossy type sx 7218p1
6 Keramik Lantai 25 x 25cm untuk kamar mandi ex Ikad Rustic type SL 1240P1
7 Dinding keramik toilet 25 x 40 cm ex ikad type matt DX 12181 DO
8 Plint keramik Homogenious Tile 10 x 60cm niro granit GEA00ELDA
9 Plint keramik 10 x 40 cm
10 Keramik meja & dinding dapur type ikad matt type DX 12181DO
11 Keramik meja wastafel Ikad matt type DX 12181DO

LANTAI II
1 Keramik Lantai Homogenious Tile 60 x 60cm niro granit
2 Keramik Lantai 40 x 40cm ex ikad glossy type sx 7218p1
3 Keramik Lantai 25 x 25cm untuk kamar mandi ex Ikad Rustic type SL 1240P1
4 Dinding keramik toilet 25 x 40 cm
5 Plint keramik Homogenious Tile 10 x 60cm GEA00ELDA
6 Plint keramik 10 x 40 cm
7 Keramik meja wastafel uk 25x40 matt type DX12181DO
8 Water proofing dak kamar mandi dan t. cuci

LANTAI ATAP
1 Screed dak atap
2 Waterproofing dak atap
Sub.Total Pek.Finishing Lantai & Dinding :
XI PEKERJAAN LISTRIK.
1 Instalasi penerangan (NYM 2x2.5 mm)+Fitting
2 Instalasi penerangan lampu downlight (NYM 2x2.5 mm)+Fitting
3 Instalasi stop kontak (NYM 3x2.5 mm)
4 Instalasi stop kontak AC (NYM 3x2.5 mm)
5 Instalasi lampu taman
6 Instalasi line lampu
 7 Instalasi line stop kontak
8 Instalasi line ac
9 Saklar tunggal (Broco)
10 Saklar seri (Broco)
11 Saklar hotel (Broco)
12 Outlet stop kontak (Broco)
13 Outlet stop kontak AC/Pompa + water heater (Broco)
14 Panel listrik (Hager isi 8 group, MCB ex Merlin Gerin)
15 Kabel toevour dari meter PLN menuju panel listrik
16 Kartu jaminan listrik
17 Outlet stop kontak antena TV + instalasi kabel
18 Outlet stop kontak telepon + instalasi kabel
Sub.Total Pek.Listrik :

XII PEKERJAAN SANITARY & PLUMBING

Pekerjaan instalasi pipa PVC lengkap fitting, klem, alat bantu, dll
LANTAI 1
1 Instalasi air bersih dia 1/2"
2 Instalasi air bersih dia 3/4"
3 Instalasi air panas 1/2"
4 Instalasi air kotor dari wastafel dan kitchen dia 1 1/4"
5 Instalasi air kotor dari AC dia 1"
6 Instalasi air kotor dari WC dia 6"
7 Instalasi air kotor dari WC dia 4"
8 Instalasi air kotor dari WC dia 3"
9 Instalasi air kotor dari saluran air hujan dia 4"
10 Instalasi air kotor dari KM dia 3"
LANTAI 2
1 Instalasi air bersih dia 1/2"
2 Instalasi air bersih dia 3/4"
3 Instalasi air panas 1/2"
4 Instalasi air kotor dia 1 1/4"
5 Instalasi air kotor dari AC dia 1"
6 Instalasi air kotor dari WC dia 3"
7 Instalasi air kotor dari saluran air hujan dia 4"
8 Instalasi air kotor dari KM dia 3"
Pipa ir bersih ex aw wavin.Pipa air kotor ex D wavin.air panas ex wavin tigris

Pekerjaan Sanitary Fixtures

 LANTAI I
1 Closed duduk ex. TOTO CW 421J/SW420 JP
2 Lavatory ex. TOTO LW 642 CJ
3 Kran taman ex toto T26-13
4 Jet washer/spray ex. TOTO tb 19 CSNNS
5 Hand shower ex. Toto TX 433 SD
6 Floor drain dia 3" ex. Toto TX 1 BV1
7 Tissue holder TX703 AC
8 Kitchent sink stainless
9 Kran kitchen zink ex. TOTO TX 603KCS
10 Bath tub type komplit FB 1700-70 kran tx 433 sd
11 Bak kontrol uk. 30x30 cm, pasangan bata diplester tutup plat beton
12 Septictank + rembesan
LANTAI II
1 Closed duduk ex.TOTO cw 421/sw420JP
2 Lavatory ex. TOTO type lw 642cj
3 Jet washer/spray ex. TOTO tb 19 CSNNS
4 Hand shower type Ts309 RYNZ
5 Floor drain dia 3" ex. Toto TX 1 BV1
6 Roof drain 4" Cast iron dan talang PVC dia. 3"
7 Tissue holder TX703 AC
Sub.Total Pek.Sanitary & Plumbing :
XIII PEK. LAIN-LAIN
1 Pondasi tanggulan samping carport (pasangan batu bata + 0.4 m)
- Galian tanah
- Pondasi pasangan bata rollag
- Pasangan dinding bata 1 : 5
- Plester
-aci
- Cat
2 Carport + Garasi
- Pemadatan tanah
- Urugan pasir tebal 5 cm
- Lantai kerja 5 cm readymix K175
- Finish Keramik ( keramik by owner)
3 Bak meter air pam + tutup ( tambahan tinggi 1 m )
5 Tempat sampah
6 Antirayap dasar pondasi / lantai
7 Cor deker depan + floor Hardener
8 Pembersihan sepanjang proyek
9 Pagar
- Galian tanah
- Pondasi batu kali
- Sloof beton
- Kolom 15x15 cm
- Ring Balok 15x15 cm
- Pasangan dinding bata 1 : 5
- Plester + aci 1 : 5
- Pagar pintu luar + finish cat
- Cat dinding Eksterior
Sub.Total Pek.Lain-Lain :

JUMLAH SUB TOTAL

Jasa 10 %
TOTAL
PPN10%
DIBULATKAN
luas bersih 420,02 m2

Harga Total bobot durasi

Unit Vol.
Satuan (Rp) Harga (Rp)

Ls 1.00 6,300,000 6,300,000 0.264%

Ls 1.00 8,400,000 8,400,000 0.352%
Ls 1.00 2,100,000 2,100,000 0.088%
Ls - - - 0.000%
0.000%
Ls 1.00 4,200,000 4,200,000 0.176%
Ls 0.00 - - 0.000%
21,000,000 0.879%
0.000%
Ls 1.00 37,811,351 37,811,351 1.583%
Ls 1.00 2,895,000 2,895,000 0.121%
Ls 1.00 9,272,908 9,272,908 0.388%
m2 240.00 16,775 4,026,000 0.169%
m2 8.00 1,301,390 10,411,120 0.436%
Ls 1.00 200,000 200,000 0.008%
Ls 1.00 500,000 500,000 0.021%
65,116,380 2.726%
0.000%
m' 128.00 93,620 11,983,296 0.502%
m3 180.54 42,601 7,691,166 0.322%
m2 23.46 96,588 2,265,943 0.095%
m3 28.80 283,075 8,152,560 0.341%
m3 1.17 283,075 332,047 0.014%
m3 240.00 281,075 67,458,000 2.824%
m3 9.03 1,396,521 12,606,395 0.528%
m' 15.15 1,467,449 22,234,787 0.931%
m3 91.84 845,444 77,645,531 3.251%
210,369,726 8.807%
0.000%
kg 60.77 15,897 965,986 0.040%
0.000%
m3 19.30 900,401 17,381,962 0.728%
kg 8.85 7,089 62,727 0.003%
kg 20.59 8,641 177,891 0.007%
kg 0 7,065 - 0.000%
kg 0 8,750 - 0.000%
kg 0 9,284 - 0.000%
m2 0.46 112,599 51,615 0.002%
0.000%
m3 5.37 900,401 4,835,151 0.202%
kg 573.14 8,750 5,014,972 0.210%
kg 659.73 7,089 4,676,557 0.196%
m2 12.60 316,850 3,992,304 0.167%
0.000%
m3 6.59 900,401 5,933,036 0.248%
kg 196.78 7,089 1,394,903 0.058%
kg 195.19 8,641 1,686,707 0.071%
kg 331.57 7,065 2,342,698 0.098%
kg 69.96 8,750 612,171 0.026%
kg 43.57 9,284 404,514 0.017%
m2 20.10 316,850 6,367,465 0.267%
0.000%
m3 6.98 900,401 6,286,173 0.263%
kg 209.34 7,089 1,483,960 0.062%
kg 229.92 8,641 1,986,802 0.083%
kg 342.78 7,065 2,421,869 0.101%
kg 68.00 8,750 595,028 0.025%
kg 41.03 9,284 380,926 0.016%
m2 20.10 316,850 6,367,465 0.267%
0.000%
m3 14.78 900,401 13,311,318 0.557%
kg 346.55 7,089 2,456,573 0.103%
kg 0 8,641 9,050,016 0.379%
kg 1,047.31 7,065 4,307,651 0.180%
kg 609.68 8,750 9,163,942 0.384%
kg 1,047.31 9,284 2,033,972 0.085%
m2 219.08 325,865 - 0.000%
0.000%
m3 25.36 900,401 22,835,957 0.956%
kg 4,457.43 7,089 31,596,951 1.323%
m2 211.35 444,850 94,018,942 3.936%
0.000%
m3 5.19 900,401 4,673,448 0.196%
kg 221.59 7,089 1,570,753 0.066%
kg 0 7,065 - 0.000%
kg 1,090.36 8,750 9,540,658 0.399%
m2 95.51 22,180 0.000%
0.000%
m3 15.72 900,401 14,152,664 0.593%
kg 3,385.08 7,089 23,995,486 1.005%
m2 157.18 444,850 69,922,279 2.927%
0.000%
m3 236.85 900,401 213,262,560 8.928%
kg 1,672.27 7,089 11,854,026 0.496%
kg 53.37 7,065 377,107 0.016%
m2 640.21 313,290 200,570,131 8.397%
m3 0 908,920 - 0.000%
m3 0.49 908,920 449,097 0.019%
m3 0 908,920 - 0.000%
ls 1.00 400,000 400,000 0.017%
814,966,412 34.119%
0.000%
m2 53.03 136,985 7,264,352 0.304%
m' 27.00 146,776 3,962,952 0.166%
bh 6.00 37,000 222,000 0.009%
bh 77 32,500 2,507,700 0.105%
bh 93.10 17,500 1,629,310 0.068%
m2 707.07 178,365 126,116,897 5.280%
m2 53.03 30,105 1,596,480 0.067%
m' 41.00 130,133 5,335,433 0.223%
m2 79.48 142,521 11,327,545 0.474%
m2 79.48 72,540 5,765,476 0.241%
165,728,146 6.938%
0.000%
0.000%
m2 236.80 317,900 75,278,720 3.152%
m2 251.67 302,100 76,030,715 3.183%
m2 473.60 114,795 54,366,893 2.276%
m2 503.35 121,215 61,013,308 2.554%
m2 9.18 37,510 344,342 0.014%
bh - Rp - - 0.000%
m2 - - - 0.000%
m' 0.79 8,500 6,691 0.000%
Ls 1.00 579,500 579,500 0.024%
0.000%
m2 223.67 317,900 71,103,104 2.977%
m2 325.97 302,100 98,475,537 4.123%
m2 447.33 114,795 51,351,229 2.150%
m2 651.94 121,215 79,024,881 3.308%
m2 - - - 0.000%
m' 34.42 400,000 13,768,000 0.576%
m' 31.95 400,000 12,780,000 0.535%
0.000%
m2 51.04 317,900 16,225,298 0.679%
m2 102.08 114,795 11,718,040 0.491%
354,446,089 14.839%
0.000%
0.000%
unit 4.00 1,987,786 7,951,145 0.333%
unit 1.00 578,675 578,675 0.024%
unit 2.00 623,861 1,247,722 0.052%
unit 1.00 3,271,592 3,271,592 0.137%
unit 1.00 5,482,453 5,482,453 0.230%
unit 1.00 5,951,645 5,951,645 0.249%
unit 1.00 8,752,711 8,752,711 0.366%
unit 3.00 1,681,341 5,044,024 0.211%
unit 1.00 486,474 486,474 0.020%
unit 1.00 5,236,653 5,236,653 0.219%
unit 1.00 3,745,726 3,745,726 0.157%
unit 1.00 6,979,244 6,979,244 0.292%
unit 1.00 215,288 215,288 0.009%
unit 1.00 3,000,000 3,000,000 0.126%
0.000%
unit 4.00 1,987,786 7,951,145 0.333%
unit 0.00 - - 0.000%
 unit 5.00 578,675 2,893,375 0.121%
unit 1.00 5,951,645 5,951,645 0.249%
unit 1.00 4,069,515 4,069,515 0.170%
unit 1.00 8,582,250 8,582,250 0.359%
unit 8.00 1,681,341 13,450,731 0.563%
unit 0.00 486,474 - 0.000%
unit 1.00 7,729,430 7,729,430 0.324%
unit 1.00 5,536,438 5,536,438 0.232%
0.000%
114,107,881 4.777%
0.000%
0.000%
m2 161.56 45,743 7,390,158 0.309%
m2 161.56 118,571 19,156,379 0.802%
m' 225.70 77,584 17,510,777 0.733%
m' - 27,814 - 0.000%
ls - 156,215 - 0.000%
0.000%
0.000%
m2 147.40 106,123 15,642,457 0.655%
m2 147.40 118,571 17,477,410 0.732%
m' 251.00 77,584 19,473,659 0.815%
m' - 27,814 - 0.000%
ls - 156,215 - 0.000%
bh 0.00 - - 0.000%
96,650,839 4.046%
0.000%
0.000%
m2 26.56 27,152 721,149 0.030%
m2 532.27 21,708 11,554,411 0.484%
m2 21,708 - 0.000%
m2 21,708 - 0.000%
ield,car dasar aklali resisting primer ex dulux 0.000%
0.000%
m2 83.62 27,152 1,815,206 0.076%
m2 420.03 21,708 11,404,384 0.477%
m' 27,152 - 0.000%
m2 21,708 - 0.000%
m2 21,708 - 0.000%
m2 2.70 26,569 71,737 0.003%
0.000%
m2 26,569 - 0.000%
25,566,887 1.070%
0.000%
0.000%
m2 210.00 96,588 20,283,375 0.849%
m3 10.50 283,075 2,972,288 0.124%
m3 10.50 1,014,620 10,653,510 0.446%
m2 128.30 266,973 34,252,636 1.434%
m2 36.91 142,508 5,259,952 0.220%
m2 14.64 112,840 1,651,976 0.069%
m2 73.81 127,244 9,391,909 0.393%
m' 264.04 59,004 15,579,522 0.652%
m' 132.02 54,783 7,232,452 0.303%
m2 46.36 88,494 4,102,361 0.172%
m2 1.05 88,494 92,919 0.004%
0.000%
0.000%
m2 108.20 266,973 28,886,479 1.209%
m2 35.10 142,508 5,002,013 0.209%
m2 16.50 112,840 1,861,858 0.078%
m2 144.00 127,244 8,496,634 0.356%
m' 264.04 59,004 14,464,903 0.606%
m' 132.02 54,783 11,682,978 0.489%
m2 1.05 88,494 149,647 0.006%
m2 122.30 142,521 17,430,282 0.730%
0.000%
0.000%
m2 79.48 72,540 5,765,476 0.241%
m2 79.48 142,521 11,327,545 0.474%
216,540,712 9.066%
0.000%
ttk 51.00 245,000 12,495,000 0.523%
ttk 34.00 245,000 8,330,000 0.349%
ttk 55.00 245,000 13,475,000 0.564%
ttk 6.00 275,000 1,650,000 0.069%
ttk 3.00 285,000 855,000 0.036%
ttk 88.00 245,000 21,560,000 0.903%
ttk 55.00 275,000 15,125,000 0.633%
ttk 6.00 275,000 1,650,000 0.069%
bh 6.00 22,300 133,800 0.006%
bh 11.00 25,500 280,500 0.012%
bh 5.00 25,500 127,500 0.005%
bh 55.00 29,200 1,606,000 0.067%
bh 14.00 64,900 908,600 0.038%
bh 2.00 87,500 175,000 0.007%
m' 19.97 120,000 2,396,400 0.100%
ls 1.00 400,000 400,000 0.017%
bh 4.00 245,000 980,000 0.041%
bh 1.00 270,000 270,000 0.011%
82,417,800 3.451%
0.000%
0.000%
0.000%
0.000%
m' 1.80 37,467 67,441 0.003%
m' 20.46 49,167 1,005,964 0.042%
m' 20.50 103,767 2,127,231 0.089%
m' 4.20 38,457 161,521 0.007%
m' 17.40 41,667 725,012 0.030%
m' 2.18 117,207 255,512 0.011%
m' 45.19 69,867 3,157,306 0.132%
m' 0 55,047 - 0.000%
m' 36.66 69,867 2,561,337 0.107%
m' 23.00 55,047 1,266,089 0.053%
0.000%
m' 3.00 37,467 112,402 0.005%
m' 42.47 49,167 2,088,138 0.087%
m' 31.90 103,767 3,310,179 0.139%
m' 0.00 38,457 - 0.000%
m' 13.20 41,667 550,009 0.023%
m' 22.00 55,047 1,211,042 0.051%
m' 26.50 69,867 1,851,485 0.078%
m' 62.10 55,047 3,418,441 0.143%
0.000%
0.000%
0.000%
 0.000%
bh 2.00 1,975,000 3,950,000 0.165%
bh 5.00 1,368,700 6,843,500 0.287%
bh 6.00 382,200 2,293,200 0.096%
bh 2.00 104,000 208,000 0.009%
bh 2.00 1,375,000 2,750,000 0.115%
bh 2.00 114,000 228,000 0.010%
bh 2.00 1,955,000 3,910,000 0.164%
bh 1.00 410,000 410,000 0.017%
bh 1.00 94,000 94,000 0.004%
bh 1.00 4,847,600 4,847,600 0.203%
bh 2.00 570,500 1,141,000 0.048%
unit 1.00 2,120,500 2,120,500 0.089%
- 0.000%
bh 3.00 1,975,000 5,925,000 0.248%
bh 5.00 1,368,700 6,843,500 0.287%
bh 4.00 104,000 416,000 0.017%
bh 4.00 1,375,000 5,500,000 0.230%
bh 5.00 114,000 570,000 0.024%
bh 1.00 312,350 312,350 0.013%
bh 4.00 1,955,000 7,820,000 0.327%
56,182,650 2.352%
0.000%
0.000%
m3 0.90 42,601 38,341 0.002%
m1 10.00 1,467,449 14,674,490 0.614%
m2 4.00 302,100 1,208,400 0.051%
m2 9.56 72,540 693,482 0.029%
m2 9.56 42,255 403,958 0.017%
m2 9.56 26,569 254,001 0.011%
0.000%
m2 31.50 96,588 3,042,506 0.127%
m3 0.75 283,075 212,306 0.009%
m3 1.58 1,014,620 1,598,027 0.067%
m2 - - - 0.000%
unit 1.00 70,000 70,000 0.003%
unit 2.00 800,000 1,600,000 0.067%
ls 1.00 100,000 100,000 0.004%
m3 14.36 60,807 872,945 0.037%
ls 1.00 300,000 300,000 0.013%
0.000%
m3 3.60 42,601 153,363 0.006%
m3 1.56 287,062 447,817 0.019%
m3 0.36 1,006,815 362,453 0.015%
m3 - 1,644,459 - 0.000%
m3 - 1,170,535 - 0.000%
m2 5.08 302,100 1,534,668 0.064%
m2 4.62 121,215 560,013 0.023%
m2 75.04 350,000 26,264,750 1.100%
m2 27,152 - 0.000%
54,391,520 2.277%

2,277,485,042
227748504.18477
2,505,233,546
250523354.60325
NO KODE PEKERJAAN
I PEKERJAAN PERSIAPAN
I.1 Pra Design
I.1.1 Design Arsitektur
I.1.2 Design Struktural
I.1.3 Design M/E
I.2 Project & Engineering Team
I.2.1 Manajemen Proyek, Koordinasi RT/RW dan Biaya Administrasi
I.2.4 Gbr koordinasi + as build drw
I.3 Site Management
I.3.1 Pekerjaan Pembongkaran dan Pembersihan Area Eksisting
I.4 Konstruksi
I.4.1 Pekerjaan Pengukuran dan Bowplank
I.5 Safety & Security
I.5.2 Biaya Keamanan
I.7 Site Facilities
I.7.1 Gudang Sementara dan Bedeng
I.7.2 Pagar Sementara
I.7.3 Pengadaan Air Bersih
I.7.4 Pengadaan Listrik
I.8 PEKERJAAN TANAH
I.8.1 Galian tanah pondasi setempat & batu kali
I.8.2 Pemadatan tanah bawah pondasi setempat & batu kali
I.8.3 Urugan pasir bawah pondasi setempat
I.8.4 Lantai kerja bawah pondasi setempat
I.8.5 Urugan kembali+perataan
I.8.7 Urugan pasir bawah lantai dasar t.5cm (trmsk carport)
I.8.8 Urugan pasir bawah pondasi batu kali (t = 5 cm)
II STRUKTUR
II.1 Pekerjaan Pondasi
II.1.1 Pondasi batu kali
II.1.2 Pembesian pondasi setempat
II.1.3 Pembetonan pondasi setempat
II.1.4 Pondasi rollag bata
II.2 Struktur Atas lt.1
II.2.1 Pekerjaan Tiebeam
II.2.1.1 Pembesian Tiebeam
II.2.1.2 Bekisting Tiebeam
II.2.1.3 Pengecoran Tiebeam
II.2.2 Pekerjaan kolom
II.2.2.1 Pembesian kolom
II.2.2.2 Bekisting kolom
II.2.2.3 Pengecoran kolom
 II.3 Struktur Atas lt.2
II.3.1 Pekerjaan Balok
II.3.1.1 Pembesian balok
II.3.1.3 Bekisting balok
II.3.1.4 Pengecoran balok
II.3.2 Pekerjaan Plat
II.3.2.1 Pembesian plat
II.3.2.2 Bekisting plat
II.3.2.3 Pengecoran Plat
II.3.3 Pekerjaan kolom
II.3.3.1 Pembesian kolom
II.3.3.2 Bekisting kolom
II.3.3.3 Pengecoran kolom
II.4 Struktur Dak dan Atap
II.4.1 Pekerjaan Atap dan ListPlank
II.4.1.2 Pekerjaan atap baja ringan zincalum
II.4.1.3 Pekerjaan genteng beton
II.4.1.4 Pekerjaan nok
II.4.1.5 Pekerjaan sun stop soil
II.4.1.7 Pekerjaan listplank
II.4.2 Pekerjaan Plat
II.4.2.1 Pembesian plat
II.4.2.2 Bekisting plat
II.4.2.3 Pengecoran Plat
II.4.4 Pekerjaan Balok
II.4.4.1 Pembesian balok
II.4.4.2 Bekisting balok
II.4.4.3 Pengecoran balok
III ARSITEKTUR
Lantai 1
III.1 Pekerjaan kusen. Pintu dan jendela alumunium
III.1.1 Pekerjaan Pintu
III.1.2 Pekerjaan Jendela
III.1.3 Pekerjaan Pintu Jendela
III.2 Pekerjaan kusen Pintu kayu
III.2.1 Pekerjaan Pintu
III.2.2 Pekerjaan Jendela
III.2.3 Pekerjaan Pintu Jendela
III.3 Pekerjaan kusen Pintu PVC
III.3.1 Pekerjaan Pintu
III.4 Pekerjaan langit-langit
III.4.1 Pemasangan plafond gypsum
III.4.2 Pemasangan list profil gypsum
III.5 Pekerjaan penutup lantai dan dinding
III.5.1 Pasang keramik
III.5.2 Plint lantai keramik
 III.5.3 Finishing carport dengan batu alam
III.6 Pekerjaan plester dan acian
III.6.1 Pasangan dinding bata
III.6.2 Pekerjaan plester dan acian
III.6.6 Pasang batu alam
Lantai 2
III.7 Pekerjaan kusen. Pintu dan jendela alumunium
III.7.1 Pasang kusen dan pintu
III.7.2 Pasang kusen dan jendela
III.8 Pekerjaan kusen. Pintu kayu
III.8.1 Pasang kusen dan pintu
III.9 Pengecatan
III.9.1 Pengecatan dalam
III.9.2 Pengecatan luar
III.8 Pekerjaan langit-langit
III.8.1 Pemasangan plafond
III.8.2 Pemasangan list profil gypsum
III.9 Pekerjaan penutup lantai dan dinding
III.9.1 Pasang keramik
III.9.2 Plint lantai keramik
III.10 Pasangan plester dan acian
III.10.1 Pasangan dinding bata
III.10.2 Pekerjaan plester dan acian
MEKANIKAL
IV DAN PLUMBING
Lantai 1
IV.1 Pekerjaan sanitary
IV.1.1 instalasi air bersih
IV.1.2 instalasi air panas
IV.1.3 instalasi air kotor
IV.2 Pekerjaan listrik
IV.2.1 instalasi penerangan
IV.2.2 instalasi stop kontak
IV.2.3 instalasi lampu taman
IV.2.4 instalasi line lampu
IV.2.5 instalasi line ac
lantai 2
IV.3 Pekerjaan sanitary
IV.3.1 instalasi air bersih
IV.3.2 instalasi air panas
IV.3.3 instalasi air kotor
PEKERJAAN
V LAIN-LAIN
V.1 Septictank+rembesan
V.2 Meja dapur kotor
V.3 Waterproofing k. mandi, dak talang & kanopi
V.4 Menara water tower h:1.00M
V.5 Bak air Fiber 1.000ltr+radar
V.6 Anti rayap (lentrek/stedfast)
BOBOT RENCANA
AKUMULASI BOBOT RENCANA
 Produktifitas 1
Volume Harga satuan RAB DURASI
hari 1 orang

1 6300000 Rp 6,300,000 90
1 8400000 Rp 8,400,000 90
1 2100000 Rp 2,100,000 90

1 200000 Rp 200,000 119

1 4200000 Rp 4,200,000

1 4200000 Rp 42,000,000 14

128 93620 Rp 11,983,296 4

1 200000 Rp 200,000 4

8 1301390 Rp 10,411,120 3
75 350000 Rp 26,264,750 1
1 500000 Rp 500,000 119
1 500000 Rp 500,000 119

181 42601 Rp 7,691,166 10

23 96588 Rp 2,265,943 10
1 283075 Rp 332,047 2
9 1396521 Rp 12,606,395 5
240 281075 Rp 67,458,000 4
29 283075 Rp 8,152,560 2
1 283075 Rp 332,047 1

92 845444 Rp 77,645,531 6
29 15730 Rp 240,618 4
19 900401 Rp 17,381,962 5
15 1467449 Rp 22,234,787 3

1233 15839 Rp 9,691,528 6

13 316850 Rp 3,992,304 6
5 900401 Rp 4,835,151 4

837 40829 Rp 6,440,993 8

20 316850 Rp 6,367,465 10
7 900401 Rp 5,933,036 4
3051 40829 Rp 27,012,155 8
219 325865 Rp 71,389,906 5
15 900401 Rp 13,311,318 7

6
6
4

891 40829 Rp 6,868,585 8

20 316850 Rp 6,367,465 10
7 900401 Rp 6,286,173 4

53 136985 Rp 7,264,352 10
707 178365 Rp 126,116,897 4
3
3
2

6
6
4

8
5
7

2 6271592 Rp 6,271,592 3
7 11365482 Rp 14,728,165 3
3 36387957 Rp 21,683,601 3

5 4987786 Rp 10,951,145 4
4
1 5482453 Rp 5,482,453 4

1 578675 Rp 578,675 3

323 164314 Rp 26,546,538 4

226 77584 Rp 17,510,777 2

301 826553 Rp 54,751,752 6

792 227575 Rp 48,959,855 3
 6

488 620000 Rp 151,309,435 14

977 236010 Rp 115,380,201 14
1 579500 Rp 579,500 4

6 9160925 Rp 11,475,625 3
9 9897246 Rp 26,716,599 3

7 17545384 Rp 23,508,743 4

420 21708 Rp 11,404,384 5

84 27152 Rp 1,815,206 2

295 224694 Rp 33,119,866 4

251 77584 Rp 19,473,659 2

305 738059 Rp 44,396,630 6

396 113787 Rp 26,147,881 4

601 937900 Rp 185,803,939 14

1201 236010 Rp 142,208,945 14

22 86635 Rp 1,073,405 6
21 103767 Rp 2,127,231 5
129 447161 Rp 8,126,777 7

85 490000 Rp 20,825,000 5
116 795000 Rp 30,250,000 2
3 285000 Rp 855,000 1
88 245000 Rp 21,560,000 5
6 275000 Rp 1,650,000 3

45 86635 Rp 2,200,540 6
32 103767 Rp 3,310,179 5
124 260087 Rp 7,030,977 7

5
3
4
3
2
 4
Rp 1,731,091,823
Resource Resource BOBOT
1 2 3 4

0.36%
0.49%
0.12%

0.01%
0.24%

2.43%

0.69%

0.01%

0.60%
1.52%
0.03%
0.03%

0.44%
0.13%
0.02%
0.73%
3.90%
0.47%
0.02%

4.49%
0.01%
1.00%
1.28%

0.00%
0.56%
0.23%
0.28%

0.37%
0.37%
0.34%
1.56%
4.12%
0.77%

0.00%
0.00%
0.00%

0.40%
0.37%
0.36%

0.42%
7.29%
0.00%
0.00%
0.00%

0.00%
0.00%
0.00%

0.00%
0.00%
0.00%

0.36%
0.85%
1.25%

0.63%
0.00%
0.32%

0.03%

1.53%
1.01%

3.16%
2.83%
0.00%

8.74%
6.67%
0.03%

0.66%
1.54%
0.00%
1.36%

0.66%
0.10%

1.91%
1.12%

2.56%
1.51%

10.73%
8.21%

0.06%
0.12%
0.47%

1.20%
1.75%
0.05%
1.25%
0.10%

0.13%
0.19%
0.41%

0.00%
0.00%
0.00%
0.00%
0.00%
 0.00%
100.00%
 MEI
5 6 7 8 9 10 11 12 13 14
 MEI
15 16 17 18 19 20 21 22 23 24
25 26 27 28 29 30 31 1 2 3
 J
4 5 6 7 8 9 10 11 12 13
 JUNI
14 15 16 17 18 19 20 21 22 23
24 25 26 27 28 29 30 1 2 3
4 5 6 7 8 9 10 11 12 13
 JULI
14 15 16 17 18 19 20 21 22 23
24 25 26 27 28 29 30 31 1 2
3 4 5 6 7 8 9 10 11 12
 AGUSTUS
13 14 15 16 17 18 19 20 21 22
23 24 25 26 27 28 29 30 31 1
2 3 4 5 6 7 8 9 10 11
 SEPTEMBER
12 13 14 15 16 17 18 19 20 21
22 23 24 25 26 27 28 29 30 1
2 3 4 5 6 7 8 9 10 11
 OKTOBER
12 13 14 15 16 17 18 19 20 21
22 23 24 25 26 27 28 29 30 31
1 2 3 4 5 6 7 8 9 10
 NOVEMBER
11 12 13 14 15 16 17 18 19 20
21 22 23 24 25 26 27 28 29 30
1 2 3 4 5 6 7 8 9 10
 DESEMBER
11 12 13 14 15 16 17 18 19 20
21 22 23 24 25 26 27 28 29 30
31 1 2 3 4 5 6 7 8 9
 JANUARI
10 11 12 13 14 15 16 17 18 19
20 21 22 23 24 25 26 27 28 29
30 31