MANAJEMEN KONSTRUKSI - IMAM BK.

(40030217060010)

MANAJEMEN KONSTRUKSI
POS JAGA
DATE. SEMESTER 5

RAB PERSENTASE ESTIMASI

BULAN 1 BULAN 2
NO DESKRIPSI SPESIFIKASI TEKNIS VOL SAT PEKERJAAN PEKERJAAN
HARGA SAT BIAYA M1 M2 M3 M4 M5 M6 M7 M8

A. PEKERJAAN PERSIAPAN 1 2 3 4 5 6 7 8
100.00
1 Pembersihan Lahan 24.00 m2 16,775 402,600 0.162523934 0.0203154917 0.0203154917 0.0203154917 0.0203154917 0.0203154917 0.0203154917 0.0203154917 0.0203154917 0.0203154917
2 Pagar Kawasan Pagar Sementara dari Seng Gelombang Tinggi 2 m 28.00 m' 646,694 18,107,432 7.309714558 0.91371432 0.91371432 0.91371432 0.91371432 0.91371432 0.91371432 0.91371432 0.91371432 0.91371432
3 Bowplank 20.00 m' 157,794 3,155,880 1.273984184 0.636992092 0.6369920920 0.6369920920
4 Gudang Gudang Bahan dan Peralatan 6.00 m2 1,476,062 8,856,372 3.575192293 0.446899037 0.446899037 0.446899037 0.446899037 0.446899037 0.446899037 0.446899037 0.446899037 0.446899037
5 Air Kerja 12.00 bln 300,000 3,600,000 1.453269155 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444
6 Listrik kerja 12.00 bln 300,000 3,600,000 1.453269155 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444 0.1816586444
sub total 37,722,284
B. BANGUNAN INDUK 0 DURASI
I PEKERJAAN GALIAN 0 1 minggu
1 Galian Pondasi Menerus Menggali Tanah Biasa Sedalam 1 m 13.54 m3 75,762 1,025,817 0.414108029 0.414108029 0.414108029
2 Urugan Tanah Kembali 7.58 m3 18,425 139,662 0.056379375 0.056379375 0.056379375
sub total 1,165,479
II PEKERJAAN PONDASI 0 2 minggu
1 Aanstamping 1.42 m3 646,156 917,542 0.370398553 0.185199276 0.185199276 0.185199276
2 Lantai Kerja Beton Mutu f'c=24,0 Mpa (K275) 0.47 m3 1,229,996 578,098 0.233370046 0.116685023 0.116685023 0.116685023
3 Pondasi Batu Kali Pondasi Batu Belah 1SP : 5 PP 4.06 m3 1,073,374 4,357,898 1.759222051 0.879611026 0.879611026 0.879611026
sub total 5,853,538
III PEKERJAAN STRUKTUR 0 3 minggu
80.00
1 Sloof Sloof beton ukuran 15x30 cm (ukuran finish), besi 0.90 m' 5,250,000 4,725,000 1.907415766 0.635805255 0.635805255 0.635805255 0.635805255
6 dia 12mm SNI, begel dia 6mm SNI -150mm

Kolom Praktis Lantai Dasar kolom 15 x 15 cm, besi 4 x dia 8 mm SNI, begel dia 1.58 m' 125,000 197,500 0.079727961 0.026575987 0.026575987 0.026575987 0.026575987
6mm SNI -150mm
2 Balok Induk Balok beton ukuran 15x30 cm (ukuran finish), 1.08 m3 5,250,000 5,670,000 2.28889892 0.762966307 0.762966307 0.762966307 0.762966307
besi 8 dia 12mm SNI, begel dia 6mm SNI -150mm

3 Balok Lateui balok 15 x 15cm, besi 4 x 10mm SNI, begel dia 0.72 m3 4,000,000 2,880,000 1.162615324 0.387538441 0.387538441 0.387538441 0.387538441
3.5 Ring Balok atas 6mm
BalokSNI -150mm
beton ukuran 15x20 cm (ukuran finish), 1.26 m3 4,000,000 5,040,000 2.034576818 0.678192273 0.678192273 0.678192273 0.678192273
4.1 Topi-topi beton, sirip beton, dan Dak Atap besi 4 dia 10cm,
Dak beton 12mmpembesian
SNI, begel dia 6mmdiaSNI8 mm
1 lapis -150mm
SNI 5.12 m3 4,000,000 20,480,000 8.267486751 2.755828917 2.755828917 2.755828917 2.755828917
(dak beton 10 cm) + talang beton jarak 20cm sub total 38,992,500
IV PEKERJAAN DINDING 0 2 minggu
1 Dinding Bata Ringan Bata Ringan Citicon 60x10x20 cm 216.00 m2 69,720 15,059,520 6.079315531 3.039657765 3.039657765 3.039657765
sub total 15,059,520
V PEKERJAAN ATAP & PLAFOND 0 1 minggu
1 Rangka Plafond Hollo Galvanis 4x4 cm 141.00 m2 45,000 6,345,000 2.561386886 2.561386886 2.561386886
2 Plafond Gypsumboard 9 mm Knauff 141.00 m2 45,000 6,345,000 2.561386886 2.561386886 2.561386886
3 List Plafond Tali Air 28.00 m' 20,000 560,000 0.226064091 60.000.226064091 0.226064091
sub total 13,250,000
VI PEKERJAAN PASANGAN & KERAMIK 0 2 minggu
1 Plesteran 769.12 m2 45,000 34,610,400 13.97172966 6.98586483 6.98586483 6.98586483
2 Acian 764.56 m2 26,500 20,260,840 8.179014954 4.089507477 4.089507477 4.089507477
3 Finishing sudut 43.00 m' 20,000 860,000 0.347169854 0.173584927 0.173584927 0.173584927
4 Pasangan Keramik Lantai Platinum Sicillia 60x60 cm Grey Unpolished 138.50 m2 82,000 11,357,000 4.584660499 2.29233025 2.29233025 2.29233025
5 List Keramik Utama Sesuai Keramik Utama 7x60 cm 26.00 m' 30,000 780,000 0.314874984 0.157437492 0.157437492 0.157437492
6 Pasangan Keramik Lantai Toilet Platinum Sicillia 60x60 cm Grey Unpolished 2.50 m2 82,000 205,000 0.082755605 0.041377802 0.041377802 0.041377802
7 Pasangan Keramik Dinding Toilet Keramik Mozaik 25x60 cm Light Grey 3.32 m2 30,000 99,600 0.040207113 0.020103557 0.020103557 0.020103557
sub total 68,172,840
VII PEKERJAAN PINTU & JENDELA 0 2 minggu
1 Kusen Alumunium Alumunium Dacon 17.88 m' 100,000 1,788,000 0.721790347 0.360895174 0.360895174 0.360895174
2 Pintu Depan Utama Alumunium Alcomexindo 3.00 m' 90,000 270,000 0.108995187 0.054497593 0.054497593 0.054497593
3 Kaca Mati Kaca bening 5 mm 0.84 bh 150,000 126,000 0.05086442 0.02543221 0.02543221 0.02543221
4 Handle + Slot Tunggal Solid 6.00 bh 150,000 900,000 0.363317289 0.181658644 0.181658644 0.181658644
5 Kunci Tunggal Solid 6.00 bh 250,000 1,500,000 0.605528815 0.302764407 0.302764407 0.302764407
6 Engsel Pintu Solid 12.00 bh 50,000 600,000 0.242211526 0.121105763 0.121105763 0.121105763
sub total 5,184,000
VII PEKERJAAN ELEKTRIKAL 0 40.00 1 minggu
1 Instalasi Titik Lampu Prima / Eterna 5.00 ttk 125,000 625,000 0.252303673 0.252303673 0.252303673
2 Instalasi Stop Kontak Prima / Eterna 4.00 ttk 125,000 500,000 0.201842938 0.201842938 0.201842938
3 Instalasi Saklar Prima / Eterna 4.00 ttk 125,000 500,000 0.201842938 0.201842938 0.201842938
4 Lampu Down Light Phillip 3.00 ttk 85,000 255,000 0.102939899 0.102939899 0.102939899
5 Lampu Outbow Phillip 2.00 ttk 200,000 400,000 0.161474351 0.161474351 0.161474351

6 Lampu Taman Phillip 2.00 m1 175,000 350,000 0.141290057 0.141290057 0.141290057

7 Stop Kontak 4.00 ttk 60,000 240,000 0.09688461 0.09688461 0.09688461
8 Saklar Ganda 2.00 ttk 60,000 120,000 0.048442305 0.048442305 0.048442305
9 Saklar Tunggal 2.00 ttk 60,000 120,000 0.048442305 0.048442305 0.048442305
10 MCB Schneider 1.00 ttk 300,000 300,000 0.121105763 0.121105763 0.121105763
sub total 3,410,000
VIII PEKERJAAN MEKANIKAL & SANITAIR 0 2 minggu
1 Instalasi Air Bersih PVC 1" Rucika 8.00 m' 23,800 190,400 0.076861791 0.038430895 0.038430895 0.038430895
2 Instalasi Air Bersih PVC 0,5" Rucika 0.15 m' 20,000 3,000 0.001211058 0.000605529 0.000605529 0.000605529
3 Instalasi Air Kotor 3" Rucika 10.00 m' 52,400 524,000 0.211531399 0.1057657 0.1057657 0.1057657
4 Instalasi Air Fekal 4" Rucika 6.00 m' 84,800 508,800 0.205395374 0.102697687 0.102697687 0.102697687
5 Kran Meja Dapur China 1.00 bh 400,000 400,000 0.161474351 0.080737175 0.080737175 0.080737175
6 Kran Biasa China 2.00 bh 60,000 120,000 0.048442305 20.000.024221153 0.024221153 0.024221153
7 Kran Mixer & Hand Shower Set China 1.00 set 2,000,000 2,000,000 0.807371753 0.403685877 0.403685877 0.403685877
8 Closet duduk + Kran T + Jetshower American Standard / TOTO CW421 1.00 set 2,300,000 2,300,000 0.928477516 0.464238758 0.464238758 0.464238758
9 Floor Drain China 1.00 bh 125,000 125,000 0.050460735 0.025230367 0.025230367 0.025230367
sub total 6,171,200
IX PEKERJAAN FINISHING 0 1 minggu
1 Cat Dinding Eksterior eks dulux weathershield- ICI 1,197.00 m2 32,500 38,902,500 15.70438981 15.70438981 15.70438981
2 Cat Dinding Interior eks dulux - ICI 235.00 m2 25,000 5,875,000 2.371654524 2.371654524 2.371654524
3 Cat Plafond eks Maxilite 141.00 m2 18,500 2,608,500 1.053014609 1.053014609 1.053014609
sub total 47,386,000
C. PEKERJAAN LAIN-LAIN & KAWASAN 0 2 minggu
Rooftank Tandon pinguin 1000 ltr sandstone series 1.00 unit 2,400,000 2,400,000 0.968846104 0.484423052 0.484423052 0.484423052
Septictank pasangan bata + tutup beton 1.00 ls 2,500,000 2,500,000 1.009214691 0.504607346 0.504607346 0.504607346
Bak kontrol pasangan bata 1.00 ls 450,000 450,000 0.181658644 0.090829322 0.090829322 0.090829322
sub total 5,350,000
TOTAL 247,717,361 96
JUMLAH PROGRESS TIAP MINGGU 3.15 4.23 4.48 7.52 20.20 21.84 14.04 24.54
KOMULATIF PROGRESS TIAP MINGGU 3.15 7.38 11.85 19.38 39.58 61.42 75.46 100.0