RENCANA ANGGARAN BIAYA

PROYEK VILLA
TAMPAK HILL LOMBOK
KODE PEKERJA:
PEKERJAAN

No. Uraian Pekerjaan Spesifikasi Satuan Volume Harga Total Bobot

Satuan
A. Pekerjaan Persiapan
1 Pembersihan lahan m2 1,050.00 105,000 110,250,000 2.50%
2 Pekerjaan Bouwplank dan pengukuran m1 140.00 225,000 31,500,000 0.71%
3 Bedeng dan Direksi Keet ls 1.00 12,000,000 12,000,000 0.27%
4 Listrik & air kerja ls 1.00 45,000,000 45,000,000 1.02%
5 Anti rayap m2 1,050.00 48,750 51,187,500 1.16%
Total A = 249,937,500 5.66%
B. Pekerjaan Tanah & Pondasi
1 Galian pondasi Batu Kali m3 172.65 175,500 30,300,075 0.69%
2 Urugan pasir bawah pondasi t = 10 cm m3 9.20 305,500 2,810,600 0.06%
3 Galian Pondasi Cakar Ayam m3 117.20 175,000 20,510,000 0.46%
4 Urugan pasir bawah pondasi Cakar Ayamt = 10 cm m3 22.88 305,500 6,989,840 0.16%
5 Lantai kerja tebal 5 cm bawah Cakar Aya t = 5 cm m3 11.44 227,500 2,602,600 0.06%
6 Pondasi batu kali ad. 1:4 m3 132.80 1,170,000 155,376,000 3.52%
7 Urugan tanah sisa galian dipadatkan m3 39.85 48,750 1,942,688 0.04%
Total B = 220,531,803 4.99%
C. Pekerjaan Struktur
1 Pondasi Cakar Ayam ad. 1:4 m3 90.15 2,750,000 247,912,500 5.61%
2 Sloof Beton Mutu Beton K225 m3 67.78 2,750,000 186,395,000 4.22%
3 Dinding Beton (Rw) Mutu Beton K225 m3 318.45 2,750,000 875,737,500 19.82%
4 Kolom Beton 13/40 Mutu Beton K225 m3 5.95 2,750,000 16,362,500 0.37%
5 Kolom Beton 25/40 Mutu Beton K225 m3 44.35 2,750,000 121,948,750 2.76%
6 Kolom Beton 40/70 Mutu Beton K225 m3 16.44 2,750,000 45,210,000 1.02%
7 Kolom Beton 40/80 Mutu Beton K225 m3 7.65 2,750,000 21,037,500 0.48%
8 Kolom WF WF 250, WF 300, WF 350 m3 5.02 3,780,000 18,975,600 0.43%
9 Ring balk WF 150 kg 3,696.00 18,000 66,528,000 1.51%
10 Ring balk WF 250 kg 3,905.00 18,000 70,290,000 1.59%
11 Ring balk WF 300 kg 2,640.00 18,000 47,520,000 1.08%
12 Ring balk WF 350 kg 3,570.00 18,000 64,260,000 1.45%
13 Ring balk WF 400 kg 1,584.00 18,000 28,512,000 0.65%
14 Pelat Beton Tangga Mutu Beton K225 Ls 1.00 4,500,000 4,500,000 0.10%
15 Pelat dak Lantai Beton t = 12 cm Mutu Beton K225 m3 51.96 2,750,000 142,890,000 3.23%
16 Over Left Kaca Tempered 12mm m2 98.00 850,000 83,300,000 1.89%
17 Water profing dak Topi beton Ls 1.00 5,500,000 5,500,000 0.12%
Total C = 2,046,879,350 46.32%
D. Pekerjaan Bata & Plaster
1 Pasangan bata 1/2 batu ad. 1:5 m2 782.50 102,375 80,108,438 1.81%
2 Plester + Acian ad. 1:5 m2 1,565.00 84,500 132,242,500 2.99%
3 Finishing lubang angin GRC 5 cm ls 1.00 12,500,000 12,500,000 0.28%
4 Keramik dinding toilet Utama Roman Gol A KW1 m2 37.80 235,000 8,883,000 0.20%
5 Keramik dinding toilet Anak Roman Gol A KW1 m2 97.20 235,000 22,842,000 0.52%
6 Keramik dinding Ruang Bilas Roman Gol A KW 1 m2 54.00 235,000 12,690,000 0.29%
7 Pas. Batu alam dinding bata Paras jogya m2 31.50 325,000 10,237,500 0.23%
8 Pas. Batu alam Kolom Renang Palimanan m2 81.00 325,000 26,325,000 0.60%
Total D = 305,828,438 6.92%
E. Pekerjaan Pintu & Jendela
1 Pintu Pompa Type DO1 Daun Pintu Frame Stainless unit 1.00 7,581,600 7,581,600 0.17%
2 Pintu dan Kusen Type DO2 Daun Pintu Kusen Kayu unit 5.00 2,106,000 10,530,000 0.24%
3 Pintu dan Kusen Type DO3 Daun Pintu Kusen Kayu unit 2.00 2,106,000 4,212,000 0.10%
4 Pintu dan Kusen Type DO4 Daun Pintu Sliding Kusen Alumunium unit 1.00 2,310,000 2,310,000 0.05%
5 Pintu dan Kusen Type DO5 Daun Pintu Kaca unit 1.00 3,360,000 3,360,000 0.08%
6 Pintu dan Kusen Type SO1-SO7 Daun Pintu Sliding Plat Besi Alumunium ( 3 Pintu) unit 7.00 16,380,000 114,660,000 2.59%
7 Pintu dan Kusen Type SO6 Daun Pintu Sliding Plat Besi Alumunium ( 2 Pintu) unit 1.00 9,525,000 9,525,000 0.22%
8 Pintu dan Kusen Type SO8 Daun Pintu Sliding Plat Besi Alumunium ( 4 Pintu) unit 1.00 19,050,000 19,050,000 0.43%
9 Pintu dan Kusen Type WO1 dan WO2 Daun Pintu Kaca Frame Less unit 2.00 2,250,000 4,500,000 0.10%
10 Pintu dan Kusen Type SO9 Daun Pintu Frame Plate (6 Pintu) unit 1.00 32,760,000 32,760,000 0.74%
11 Pintu dan Kusen Type SO10 Daun Pintu Frame Plate (2 Pintu) unit 1.00 2,250,000 2,250,000 0.05%
12 Pintu Sliding Kaca Alumunium (DO6) Daun Pintu Sliding Kaca 12mm (2 Daun) unit 1.00 9,525,000 9,525,000 0.22%
13 Daun Jendela dan Kaca Mati Daun Jendela Kaca 6mm (2Daun) unit 1.00 2,250,000 2,250,000 0.05%
14 Daun Pintu Sliding dan Kaca Mati Kusen Alumunium Kaca (3 Daun) unit 1.00 16,380,000 16,380,000 0.37%
15 Daun Pintu Master Bed Room Daun Pintu 2 bh Solid Kayu Unit 1.00 5,500,000 5,500,000 0.12%
Total E = 244,393,600 5.53%
F. Pekerjaan Konstruksi Atap & Penutup Atap
1 Rangka atap baja ringan Beton Bertulang m3 29.28 2,750,000 80,520,000 1.82%
2 Water Profing Atap Listplank GRC t = 8 mm ex. Elephant m2 23.00 39,375 905,625 0.02%
3 Rangka Atap Over Laeft Kca Tempered Ls 1.00 3,750,000 3,750,000 0.08%
` Total F = 85,175,625 1.93%
G. Pekerjaan Finishing Lantai
1 Lantai kerja tebal 5 cm bawah keramik lantai m2 23.87 227,500 5,430,425 0.12%
2 Pasir urug tebal 5 cm bawah keramik lantai m3 23.87 305,500 7,292,285 0.17%
3 Keramik lantai utama Granite Gol A KW1 m2 144.00 235,000 33,840,000 0.77%
4 Keramik lantai teras Roman Gol A KW1 m2 107.50 235,000 25,262,500 0.57%
6 Keramik lantai Toilet Roman Gol A KW1 m2 34.00 235,000 7,990,000 0.18%
7 Keramik Lantai Ruang Pompa Roman Gol A KW1 m2 38.00 235,000 8,930,000 0.20%
8 Keramik Lantai Ruang Tangga Roman Gol A KW1 Ls 1.00 6,750,000 6,750,000 0.15%
9 Plin lantai utama Roman Gol A KW1 ls 1.00 4,750,000 4,750,000 0.11%
Total G = 100,245,210 2.27%
H. Pekerjaan Plafond
1 Rangka plafond dalam hollow 40 x 40 m2 323.50 75,000 24,262,500 0.55%
2 Rangka plafond luar hollow 40 x 40 m2 107.00 75,000 8,025,000 0.18%
3 Plafond dalam Gypsum 9 mm ex. Elephant m2 323.50 78,750 25,475,625 0.58%
4 Plafond luar Potongan Belahan Bambu m2 107.00 65,000 6,955,000 0.16%
5 Acian plafond exposed ls 1.00 367,500 367,500 0.01%
6 List plafond Gypsum 5 cm ls 1.00 1,575,000 1,575,000 0.04%
Total H = 66,660,625 1.51%
I. Pekerjaan Pengecatan
1 Cat dinding dalam Cat tembok ex. Catylac m2 545.51 18,375 10,023,746 0.23%
2 Cat dinding luar #REF! m2 547.75 23,625 12,940,594 0.29%
3 Cat plafond Cat tembok ex. Catylac m2 323.50 18,375 5,944,313 0.13%
Total I = 28,908,653 0.65%
J. Pekerjaan Sanitary
1 Closet duduk + jet washer ex. Amstart setara unit 4.00 2,940,000 11,760,000 0.27%
2 Wastafel + cermin ex. Amstart Setara unit 4.00 2,310,000 9,240,000 0.21%
3 Meja Wastafel Solid Batu Alam Ruang Powder unit 1.00 12,500,000 12,500,000 0.28%
4 Shower set ex. Amstart setara unit 4.00 1,470,000 5,880,000 0.13%
5 Kran bak mandi ex. Amstart setara unit 4.00 236,250 945,000 0.02%
6 Kran taman ex. Amstart setara unit 1.00 183,750 183,750 0.00%
7 Floor drain ex. Amstart setara bh 8.00 84,500 676,000 0.02%
Total J = 41,184,750 0.93%
K. Pekerjaan Plumbing
Instalasi Air Bersih
1 Pipa 1/2 " PVC PE ex westpex m1 24.00 29,250 702,000 0.02%
2 Pipa 3/4 " PVC PE ex westpex m1 45.00 30,875 1,389,375 0.03%
3 Stop valve ex. Kitz unt 6.00 1,023,000 6,138,000 0.14%
Instalasi Air Kotor / Air Bekas
4 Instalasi Air Kotor Cair/Air bekas Pipa 3" PVC D + Accessories m1 35.00 57,500 2,012,500 0.05%
5 Instalasi Air Kotor Padat Pipa 4" PVC D + Accessories m1 35.00 74,750 2,616,250 0.06%
6 Roof drain ex. Ina IF 68 C - 3 bh 4.00 23,625 94,500 0.00%
7 Bak Kontrol Pas. Bata Merah + Plester Aci 30x30x50 Cm bh 2.00 455,000 910,000 0.02%
8 Septitank + rembesan Konvensional bh 2.00 3,750,000 7,500,000 0.17%
Total K = 21,362,625 0.48%
L. Pekerjaan Elektrikal
1 Titik lampu NYM 3 x 1.5 Standart PLN titik 112.00 115,500 12,936,000 0.29%
2 Stop Kontak NYM 3 x 2.5 + Armatur Ex. Broco titik 6.00 94,500 567,000 0.01%
3 Saklar tunggal Armature ex. Panasonic bh 5.00 94,500 472,500 0.01%
4 Saklar ganda Armature ex. Panasonic bh 2.00 94,500 189,000 0.00%
5 Single Switch Armature ex. Panasonic bh 7.00 94,500 661,500 0.01%
6 Double Switch Armature ex. Panasonic bh 10.00 94,500 945,000 0.02%
7 Dimer Armature ex. Panasonic bh 4.00 94,500 378,000 0.01%
8 Tuble Light Armature ex. Panasonic unit 6.00 94,500 567,000 0.01%
9 Untad Armature ex. Panasonic unit 2.00 94,500 189,000 0.00%
10 Kabel Data ex. Hager incl. MCB + Sikering & Grounding (daya unit 3.00 141,750 425,250 0.01%
2200 w)
11 Lampu LED Artolite + lampu Philip 18 watt bh 2.00 577,500 1,155,000 0.03%
12 Down Light Artolite + lampu Philip 18 watt bh 31.00 236,250 7,323,750 0.17%
13 Pendan Light Artolite + lampu Philip 18 watt bh 6.00 94,500 567,000 0.01%
14 Spoth Light Artolite + lampu Philip 18 watt bh 3.00 75,000 225,000 0.01%
15 Fan Ceiling Artolite + lampu Philip 18 watt bh 8.00 275,000 2,200,000 0.05%
16 Gloor Light Artolite + lampu Philip 18 watt bh 14.00 135,000 1,890,000 0.04%
17 Pendan Light Artolite + lampu Philip 18 watt bh 6.00 175,000 1,050,000 0.02%
18 Mcb Armature ex. Hager bh 2.00 350,000 700,000 0.02%
19 Mesin Diesel Merk Mitsubidhi 8KVA - 8000 watt bh 1.00 125,000,000 125,000,000 2.83%
Total L = 157,441,000 3.56%
M Pekerjaan Ware House
1 Pekerjaan Rumah Ware House Unit Rumah Pompa Unit 1.00 225,000,000 225,000,000 5.09%

Total L = 225,000,000 5.09%

N Pekerjaan Swimming Pool
1 Pekerjaan Swimming Pool Unit 2.00 275,000,000 550,000,000 12.45%
2 Pekerjaa LandScape Unit 1.00 75,000,000 75,000,000 1.70%
Total L = 625,000,000 14.14%

JUMLAH TOTAL = 4,418,549,178 100.00%

Total = 4,418,549,178
Jasa Kontraktor 10% 441,854,918
Geand Total = 4,860,404,095
Harga per m2 8,679,293.03
 REKAPITULASI RAB
PROYEK VILLA
TAMPAK HILL LOMBOK

No. Uraian Pekerjaan Spesifikasi Satuan Volume Harga Total Bobot

Satuan
A. Pekerjaan Persiapan 249,937,500.00

B Pekerjaan Tanahn Dan Pondasi 220,531,803

C Pekerjaan Struktur 2,046,879,350

D Pekerjaan Bata dan Plaster 305,828,438

E Pekerjaan Pintu dan Jendela 244,393,600

F Pekerjaan Konstruksi Atap 85,175,625

G Pekerjaan Finishing Lantai 100,245,210

H Pekerjaan Plapond 66,660,625

I Pekerjaan Pengecatan 28,908,653

J Pekerjaan Sanitary Air 41,184,750

K Pekerjaan Plumbing 21,362,625

L Pekerjaan Elektrikal 157,441,000

M Pekerjaan Ware House 225,000,000

N Pekerjaan Kolam Renang dan Landscape 625,000,000

4,418,549,177.5

JUMLAH TOTAL = 4,418,549,178

Jasa Kontraktor 10% 441,854,918
Geand Total = 4,860,404,095
Harga per m2 8,679,293.03