RENCANA ANGGARAN BIAYA

NAMA PROYEK : PEMBANGUNAN RUKO CIANJUR 10 UNIT

LOKASI : CIANJUR
OWNER
SUB. PEKERJAAN : STRUKTUR, ARSITEK, MEKANIKAL, ELEKTRIKAL & PLUMBING
DISIAPKAN OLEH

NO URAIAN VOLUME SAT HARGA SAT. JUMLAH

I. PEKERJAAN BONGKARAN DAN PERSIAPAN
1 Mobilisasi alat dan tukang 1.00 Ls 9,500,000.00 9,500,000.00
2 Pembersihan lokasi 540.00 M2 8,500.00 4,590,000.00
3 Bouvlank Uizet 102.00 M1 33,500.00 3,417,000.00
4 Persiapan air kerja 1.00 Ls 4,650,000.00 4,650,000.00
5 Persiapan Listrik kerja 1.00 Ls 4,650,000.00 4,650,000.00
6 Persiapan barak Pekerja 1.00 Ls 23,000,000.00 23,000,000.00
7 Kebersihan lokasi 1.00 Ls 4,650,000.00 4,650,000.00
SUB TOTAL 54,457,000.00
II. PEKERJAAN STRUKTUR
A. LANTAI DASAR
1 Mob demob alat pancang 1.00 Ls 15,000,000.00 15,000,000.00
2 Pemancangan mini Pile 25 x 25 1,056.00 m1 265,000.00 279,840,000.00
3 Bobok Kepala Tiang Pancang 88.00 titik 90,000.00 7,920,000.00
3 Galian Pile Cap uk 1.2 x 1.2 x 100 cm 89.23 m3 62,500.00 5,576,875.00
4 Galian pondasi Sloop uk 1.25 x 1.25 x 20 cm 139.86 m3 62,500.00 8,741,250.00
5 Galian pondasi batu kali t = 90 cm 59.52 m3 62,500.00 3,720,000.00
6 Urugan pasir dan Pemadatan pada Pile Cap t= 10 cm 6.34 m3 265,000.00 1,680,100.00
7 Urugan pasir dan Pemadatan pada sloop t=10 cm 11.10 m3 265,000.00 2,941,500.00
8 Urugan tanah peninggian feil T=100cm dalam bangunan, taman belakang dan teras 324.00 m3 77,500.00 25,110,000.00
9 Lantai KerJa dibawah Pil Cap t=5 cm 3.17 m3 831,000.00 2,634,270.00
10 Lantai KerJa dibawah Sloop t=5 cm 5.55 m3 831,000.00 4,612,050.00
11 Pasang pondasi batu kali t = 60 cm 25.11 m3 755,000.00 18,958,050.00
12 Pondasi rolaag bata pada teras depan 51.50 m1 45,000.00 2,317,500.00
13 Pondasi Pile Cap uk 100 x 100 x 50 cm
- Besi (Alas D13 - 15 & Tutup Ф8-15) 1,985.98 Kg 19,000.00 37,733,620.00
- Begisting 109.82 M2 137,500.00 15,100,250.00
- Beton K 225 26.40 M3 1,250,000.00 33,000,000.00
14 Pasang beton sloop 20/40 -
- Besi (8D13 & sengkang Ф8-15) 4,222.40 Kg 19,000.00 80,225,600.00
- Begisting 177.60 M2 137,500.00 24,420,000.00
- Beton K 225 17.76 M3 1,250,000.00 22,200,000.00
15 Pasang beton sloop 15/20 -
- Besi (4D13 & sengkang Ф8-20) 809.19 Kg 19,000.00 15,374,610.00
- Begisting 52.40 M2 137,500.00 7,205,000.00
- Beton K 225 3.93 M3 1,250,000.00 4,912,500.00
16 Pasang Kolom struktur 25/40 -
- Besi (14D16 & sengkang Ф8-15) 4,850.26 Kg 19,000.00 92,154,940.00
- Begisting 257.40 M2 165,000.00 42,471,000.00
- Beton K 225 19.80 M3 1,250,000.00 24,750,000.00
17 Tangga beton termasuk pondasinya -
- Besi 2,557.50 Kg 19,000.00 48,592,500.00
- Begisting 186.00 M2 165,000.00 30,690,000.00
- Beton K 225 15.50 M3 1,250,000.00 19,375,000.00
SUB TOTAL 877,256,615.00

B. LANTAI 2
1 Pasang Balok struktur 20/45
- Besi (8D16 & sengkang Ф8-12,5) 3,373.79 Kg 19,000.00 64,102,010.00
- Begisting 180.00 M2 187,500.00 33,750,000.00
- Beton K 225 16.20 M3 1,250,000.00 20,250,000.00
2 Pasang Balok struktur 20/40
- Besi (6D16 & sengkang Ф8-12,5) 2,613.42 Kg 19,000.00 49,654,980.00
- Begisting 185.00 M2 187,500.00 34,687,500.00
- Beton K 225 14.80 M3 1,250,000.00 18,500,000.00
3 Pasang Balok struktur 15/30
- Besi (4D16 & sengkang Ф8-12,5) 839.03 Kg 19,000.00 15,941,570.00
- Begisting 350.00 M2 187,500.00 65,625,000.00
- Beton K 225 3.94 M3 1,250,000.00 4,925,000.00
4 Pasang Plat Lantai beton t = 12 cm
- Besi (Ф8-20 double) + Extra 5,419.40 Kg 19,000.00 102,968,600.00
- Begisting 490.00 M2 187,500.00 91,875,000.00
- Beton K 225 58.80 M3 1,250,000.00 73,500,000.00
5 Pasang Kolom struktur 25/40
- Besi (12D16 & sengkang Ф8-12,5) 3,833.59 Kg 19,000.00 72,838,210.00
- Begisting 214.50 M2 177,500.00 38,073,750.00
- Beton K 225 16.50 M3 1,250,000.00 20,625,000.00
6 Lisplang dan topi beton
- Besi 684.00 Kg 19,000.00 12,996,000.00
- Begisting 13.00 M2 165,000.00 2,145,000.00
- Beton K 225 7.20 M3 1,250,000.00 9,000,000.00
7 Tangga beton
- Besi 2,062.50 Kg 19,000.00 39,187,500.00
- Begisting 150.00 M2 177,500.00 26,625,000.00
- Beton K 225 12.50 M3 1,250,000.00 15,625,000.00
SUB TOTAL 812,895,120.00
C. LANTAI 3
1 Pasang Balok struktur 20/45
- Besi (8D16 & sengkang Ф8-12,5) 3,373.79 Kg 19,000.00 64,102,010.00
- Begisting 180.00 M2 187,500.00 33,750,000.00
- Beton K 225 16.20 M3 1,250,000.00 20,250,000.00
2 Pasang Balok struktur 20/40
- Besi (6D16 & sengkang Ф8-12,5) 2,189.62 Kg 19,000.00 41,602,780.00
- Begisting 139.50 M2 187,500.00 26,156,250.00
- Beton K 225 12.40 M3 1,250,000.00 15,500,000.00
3 Pasang Balok struktur 15/30
- Besi (4D16 & sengkang Ф8-12,5) 839.03 Kg 19,000.00 15,941,570.00
- Begisting 350.00 M2 187,500.00 65,625,000.00
- Beton K 225 3.94 M3 1,250,000.00 4,925,000.00
4 Pasang Plat Lantai beton t = 12 cm
- Besi (10D16 & sengkang Ф8-12,5) 3,498.12 Kg 19,000.00 66,464,280.00
- Begisting 369.00 M2 187,500.00 69,187,500.00
- Beton K 225 44.28 M3 1,250,000.00 55,350,000.00
5 Pasang Kolom struktur 25/40
- Besi (8D16 & sengkang Ф8-12,5) 2,792.11 Kg 19,000.00 53,050,090.00
- Begisting 214.50 M2 187,500.00 40,218,750.00
- Beton K 225 16.50 M3 1,250,000.00 20,625,000.00
6 Lisplang dan topi beton
- Besi 684.00 Kg 19,000.00 12,996,000.00
- Begisting 13.00 M2 165,000.00 2,145,000.00
- Beton K 225 7.20 M3 1,250,000.00 9,000,000.00
7 Tangga beton
- Besi 1,336.50 Kg 19,000.00 25,393,500.00
- Begisting 97.20 M2 177,500.00 17,253,000.00
- Beton K 225 8.10 M3 1,250,000.00 10,125,000.00
SUB TOTAL 669,660,730.00
III. PEKERJAAN ATAP DAN TOPING TANGGA
1 Pasang Balok struktur 20/45
- Besi (8D16 & sengkang Ф8-12,5) 3,373.79 Kg 19,000.00 64,102,010.00
- Begisting 180.00 M2 187,500.00 33,750,000.00
- Beton K 225 16.20 M3 1,250,000.00 20,250,000.00
2 Pasang Balok struktur 20/40
- Besi (6D16 & sengkang Ф8-12,5) 1,709.32 Kg 19,000.00 32,477,080.00
- Begisting 108.90 M2 187,500.00 20,418,750.00
- Beton K 225 9.68 M3 1,250,000.00 12,100,000.00
3 Pasang Balok struktur 15/30
- Besi (4D16 & sengkang Ф8-12,5) 383.56 Kg 19,000.00 7,287,640.00
- Begisting 160.00 M2 187,500.00 30,000,000.00
- Beton K 225 1.80 M3 1,250,000.00 2,250,000.00
4 Pasang Plat Lantai beton t = 10 cm
 - Besi (Ф8-20 double) + Extra 3,886.80 Kg 19,000.00 73,849,200.00
- Begisting 410.00 M2 187,500.00 76,875,000.00
- Beton K 225 49.20 M3 1,250,000.00 61,500,000.00
5 Lisplang dan topi beton
- Besi 684.00 Kg 19,000.00 12,996,000.00
- Begisting 13.00 M2 177,500.00 2,307,500.00
- Beton K 225 7.20 M3 1,250,000.00 9,000,000.00
6 Pasang Kolom toping tangga Baja UNP 100mm untuk balok toping tangga termasu 777.15 kg 23,000.00 17,874,450.00
7 Baja UNP 100mm untuk balok toping tangga termasuk baut, angkur dan finish Cat 942.00 Kg 23,000.00 21,666,000.00
8 Pasang Plat Lantai toping tangga t = 10 cm
- Besi (Ф8-20 double) + Extra 533.25 Kg 19,000.00 10,131,750.00
- Begisting 90.00 M2 177,500.00 15,975,000.00
- Beton K 225 9.00 M3 1,250,000.00 11,250,000.00
9 Finishing Expose dak toping tangga 90.00 m2 30,250.00 2,722,500.00
10 Water prooping dak atap 90.00 m2 58,000.00 5,220,000.00
11 Screeding atap 90.00 m2 32,000.00 2,880,000.00
SUB TOTAL 546,882,880.00
IV. PEKERJAAAN DINDING
A. LANTAI DASAR
1 Pasangan bata hebel t=10 cm 1,168.90 m2 175,000.00 204,557,500.00
2 Pasang Kolom Praktis dan ring balok 225.00 m1 104,040.00 23,409,000.00
3 Balok gantung uk. 13 x 20 cm untuk ovening tampak depan 70.00 m1 175,000.00 12,250,000.00
4 Plesteran dinding hebel 2,337.80 m2 47,940.00 112,074,132.00
5 Acian dinding 2,337.80 m2 26,010.00 60,806,178.00
6 Plesteran kolom 264.00 m2 55,590.00 14,675,760.00
7 Acian kolom 264.00 m2 28,152.00 7,432,128.00
8 Plesteran acian topi dan lisplang beton 120.00 M1 75,735.00 9,088,200.00
9 Opening pintu dan jendela 30.00 unit 306,000.00 9,180,000.00
10 Opening pintu tampak depan 95.00 m1 165,750.00 15,746,250.00
11 Pasang keramik dinding toilet 20 x 25 t=200 cm 135.00 m2 192,525.00 25,990,875.00
SUB TOTAL 495,210,023.00
B. LANTAI 2
1 Pasangan bata hebel t=10 cm 567.80 m2 175,000.00 99,365,000.00
2 Pasang Kolom Praktis dan ring balok 175.00 m1 104,040.00 18,207,000.00
3 Balok gantung uk. 13 x 20 cm untuk ovening tampak depan 70.00 m1 175,000.00 12,250,000.00
4 Plesteran dinding hebel 1,135.60 m2 47,940.00 54,440,664.00
5 Acian dinding 1,135.60 m2 26,010.00 29,536,956.00
6 Plesteran kolom 237.60 m2 55,590.00 13,208,184.00
7 Acian kolom 237.60 m2 28,152.00 6,688,915.20
8 Plesteran acian topi dan lisplang beton 120.00 M1 75,735.00 9,088,200.00
9 Opening pintu dan jendela 30.00 unit 306,000.00 9,180,000.00
10 Opening pintu tampak depan 95.00 m1 165,750.00 15,746,250.00
11 Pasang keramik dinding toilet 135.00 m2 192,525.00 25,990,875.00
SUB TOTAL 293,702,044.20
B. LANTAI 3
1 Pasangan bata hebel t=10 cm 656.93 m2 175,000.00 114,962,750.00
2 Pasang Kolom Praktis dan ring balok 185.00 m1 104,040.00 19,247,400.00
3 Balok gantung uk. 13 x 20 cm untuk ovening tampak depan 70.00 m1 175,000.00 12,250,000.00
4 Plesteran dinding hebel 1,313.86 m2 47,940.00 62,986,448.40
5 Acian dinding 1,313.86 m2 26,010.00 34,173,498.60
6 Plesteran kolom 237.60 m2 55,590.00 13,208,184.00
7 Acian kolom 237.60 m2 28,152.00 6,688,915.20
8 Plesteran acian topi dan lisplang beton 120.00 M1 75,735.00 9,088,200.00
9 Opening pintu dan jendela 30.00 unit 306,000.00 9,180,000.00
10 Opening pintu tampak depan 95.00 m1 165,750.00 15,746,250.00
11 Pasang keramik dinding toilet 135.00 m2 192,525.00 25,990,875.00
SUB TOTAL 323,522,521.20
B. LANTAI ATAP DAN TALANG
1 Pasangan hebel Parapert dan Toping Tangga 154.00 m2 175,000.00 26,950,000.00
2 Pasang Kolom Praktis dan ring balok 80.00 m1 104,040.00 8,323,200.00
3 Plesteran dinding bata 308.00 m2 47,940.00 14,765,520.00
4 Acian dinding 308.00 m2 26,010.00 8,011,080.00
SUB TOTAL 58,049,800.00
V. PEKERJAAN LANTAI
A. LANTAI DASAR
 1 Peratan lantai dan Pemadatan 549.00 m2 9,500.00 5,215,500.00
2 Cor lantai kerja t = 5 cm 41.18 m3 831,000.00 34,220,580.00
3 Pasang keramik lantai 40 x 40 polisd 460.00 m2 175,000.00 80,500,000.00
4 Pasang keramik teras 30 x 30 polised 65.25 m2 155,000.00 10,113,750.00
5 Pasang keramik lantai Toilet 20 x 20 kulit jeruk 35.00 m2 161,000.00 5,635,000.00
6 Pasang plint lantai 10 x 40 cm 285.00 m1 40,000.00 11,400,000.00
7 Pasang plint lantai 10 x 30 cm 30.00 m1 35,500.00 1,065,000.00
8 Pasang keramik tangga 40 x 40 132.90 m2 210,000.00 27,909,000.00
9 Pembuatan trap tangga 45.00 m1 53,000.00 2,385,000.00
10 Pembuatan trap tanggaPasang keramik tangga selasar 30 x 30 cm 40.50 m2 190,000.00 7,695,000.00
SUB TOTAL 186,138,830.00
B. LANTAI 2
1 Pasang keramik lantai 40 x 40 polos 212.50 m2 175,000.00 37,187,500.00
2 Pasang keramik teras 30 x 30 polised 200.25 m2 155,000.00 31,038,750.00
3 Pasang keramik lantai Toilet 20 x 20 kulit jeruk 35.00 m2 161,000.00 5,635,000.00
4 Pasang plint lantai 10 x 40 cm 210.00 m1 40,000.00 8,400,000.00
5 Pasang plint lantai 10 x 30 cm 30.00 m1 35,500.00 1,065,000.00
6 Pasang keramik tangga 40 x 40 132.90 m2 210,000.00 27,909,000.00
SUB TOTAL 111,235,250.00
B. LANTAI 3
1 Pasang keramik lantai 40 x 40 polos 325.00 m2 175,000.00 56,875,000.00
2 Pasang keramik teras 30 x 30 200.25 m2 155,000.00 31,038,750.00
3 Pasang keramik lantai Toilet 20 x 20 kulit jeruk 212.50 m2 161,000.00 34,212,500.00
4 Pasang plint lantai 10 x 40 cm 210.00 m1 40,000.00 8,400,000.00
5 Pasang plint lantai 10 x 30 cm 45.00 m1 35,500.00 1,597,500.00
6 Screed lantai 45.00 m2 42,000.00 1,890,000.00
7 Pasang keramik tangga 40 x 40 132.90 m2 210,000.00 27,909,000.00
SUB TOTAL 161,922,750.00
B. LANTAI ATAP
1 Waterprooping dak 432.50 m2 32,000.00 13,840,000.00
2 Screed dak termasuk pasangan raam 432.50 m2 42,500.00 18,381,250.00
3 acian dak beton 432.50 m2 25,000.00 10,812,500.00
SUB TOTAL 43,033,750.00
VI. PEKERJAAN PLUMBING DAN SANITARI
1 Westafel gantung 30.00 unit 1,975,692.00 59,270,760.00
2 Ploor drain toilet 30.00 bh 274,350.00 8,230,500.00
3 Ploor drain balcony 40.00 bh 246,450.00 9,858,000.00
4 Roop Draint talang 60.00 bh 337,125.00 20,227,500.00
5 Kran tembok toilet dan teras 50.00 bh 162,750.00 8,137,500.00
6 Kran taman 10.00 bh 209,250.00 2,092,500.00
7 Tempat sabun toilet 30.00 bh 325,500.00 9,765,000.00
8 Kloset Duduk 30.00 bh 2,249,976.90 67,499,307.00
9 Sepiktank dan rembesan 10.00 unit 3,255,000.00 32,550,000.00
10 Kaca Cermin diatas Westafel uk. 50 x 75 cm 30.00 unit 544,228.27 16,326,848.10
11 Kitchen zing lengkap beton dan keramik bh 2,162,250.00 -
12 Kran kitchen zink bh 418,500.00 -
SUB TOTAL 233,957,915.10
VII. PEKERJAAN KUSEN
A. LANTAI DASAR
1 Kusen dan daun pintu toilet (almunium) 30.00 unit 1,250,000.00 37,500,000.00
2 Pintu kaca 10.00 unit 18,750,000.00 187,500,000.00
3 Kusen Pintu tipe PJ Almunium,daun pintu kaca dan engsel kupu-kupu Belakang le 10.00 unit 3,325,000.00 33,250,000.00
4 Bovenly lengkap lengkap asesoris 10.00 bh 950,000.00 9,500,000.00
B. LANTAI 2
1 Kusen dan daun pintu toilet (almunium) 10.00 unit 1,250,000.00 12,500,000.00
2 Kusen almunium ,Pintu kaca 6mm frame almunium lengkap engsel tanam dan he 10.00 unit 12,500,000.00 125,000,000.00
3 Kusen Pintu Ɵpe PJ Almunium,daun pintu kaca dan engsel kupu-kupu Belakanglen 10.00 unit 3,325,000.00 33,250,000.00
4 Bovenly lengkap 10.00 bh 950,000.00 9,500,000.00
C. LANTAI 3
1 Kusen dan daun pintu toilet (almunium) 10.00 unit 1,250,000.00 12,500,000.00
2 Kusen Almunium dan jendela kaca 6mm frame almunium, kaca mati 6mm termas 10.00 unit 625,000.00 6,250,000.00
3 Kusen Pintu Ɵpe PJ Almunium,daun pintu kaca dan engsel kupu-kupu Belakanglen 10.00 unit 3,325,000.00 33,250,000.00
4 Bovenly lengkap 10.00 bh 1,250,000.00 12,500,000.00
5 Kusen pintu almunium , daun Pintu almuniumk dan lengkap asesoris pada toping 10.00 unit 1,500,000.00 15,000,000.00
SUB TOTAL 527,500,000.00
 VIII. PEKERJAAN PLAFON
A. LANTAI DASAR
1 Pasang plafon gypsum rangka holow 446.50 m2 96,000.00 42,864,000.00
2 Pasang plafon GRC pada toilet 35.00 m2 89,000.00 3,115,000.00
3 Pasang list gypsum 640.00 m1 17,500.00 11,200,000.00
B. LANTAI 1
1 Pasang plafon gypsum rangka holow 370.00 m2 96,000.00 35,520,000.00
2 Pasang plafon GRC pada toilet 35.00 m2 89,000.00 3,115,000.00
3 Pasang list gypsum 610.00 m1 17,500.00 10,675,000.00
B. LANTAI 2
1 Pasang plafon gypsum rangka holow 397.50 m2 96,000.00 38,160,000.00
2 Pasang plafon GRC pada toile 35.00 m2 89,000.00 3,115,000.00
3 Pasang list gypsum 630.00 m1 17,500.00 11,025,000.00
SUB TOTAL 158,789,000.00
IX. PEKERJAAN PENGECATAN
1 Cat dinding luar 828.00 m2 32,250.00 26,703,000.00
2 Cat dinding dalam 5,334.46 m2 19,500.00 104,021,970.00
3 Cat Plafon 1,319.00 m2 20,000.00 26,380,000.00
SUB TOTAL 157,104,970.00
X. PEKERJAAN LAIN-LAIN
1 Pekerjaan pariasi tampak depan bagian atas Ruko 45.00 m1 825,000.00 37,125,000.00
2 Railling balcon 49.00 m1 925,000.00 45,325,000.00
3 Railling Tangga 350.00 m1 575,000.00 201,250,000.00
4 Reiling balcon belakang 85.00 m1 525,000.00 44,625,000.00
5 Pinishing kolom lengkung pada tampak depan 11.00 unit 1,600,000.00 17,600,000.00
- SUB TOTAL 345,925,000.00
PEKERJAAN MEKANIKAL & ELEKTRIKAL -
I. PEKERJAAN LISTRIK -
1 Tarikan kabel untuk titik lampu 290.00 ttk 180,420.00 52,321,800.00
2 tarikan kabel untk stop kontak 140.00 ttk 180,420.00 25,258,800.00
3 Kabel Toopoor 190.00 m1 77,655.00 14,754,450.00
4 Tarikan kabel untu titik AC lengkap armater 60.00 ttk 367,350.00 22,041,000.00
5 Tarikana kabel data / telephone 50.00 ttk 325,500.00 16,275,000.00
6 Tarikan kabel instalasi TV 30.00 ttk 325,500.00 9,765,000.00
7 Sparing air ex pembuangan AC 60.00 ttk 279,000.00 16,740,000.00
8 Box Sikring /MCB 30.00 bh 441,750.00 13,252,500.00
9 Saklar tunggal 70.00 bh 30,225.00 2,115,750.00
10 Saklar Ganda 60.00 bh 34,875.00 2,092,500.00
11 Stop kontak 140.00 bh 30,225.00 4,231,500.00
12 Soket data / Tlp 50.00 bh 53,475.00 2,673,750.00
13 Soket TV 30.00 bh 53,475.00 1,604,250.00
SUB TOTAL 183,126,300.00
II. PEKERJAAN PLUMBING
1 PVC 4" untuk air kotor 320.00 m1 59,752.50 19,120,800.00
2 PVC 3" untuk air tinja 265.00 m1 49,290.00 13,061,850.00
3 PVC 3" untuk air kotor (air bekas) 210.00 m1 49,290.00 10,350,900.00
3 PVC 2,5" untuk air hujan 640.00 m1 44,175.00 28,272,000.00
4 PVC 1,5" untuk air kotor 80.00 m1 30,225.00 2,418,000.00
5 PVC 3/4" dan 1/2 " untuk air bersih 480.00 m1 19,995.00 9,597,600.00
6 Piting dan insulasi 1.00 ls 4,449,910.50 4,449,910.50
7 Sumur pantek tanpa mesin / Sambungan PAM 10.00 unit 2,325,000.00 23,250,000.00
8 Watertorn 1000 liter 10.00 unit by owner by owner
SUB TOTAL 110,521,060.50
REKAP TOTAL 6,350,891,559.00