RENCANA ANGGARAN BIAYA

Pekerjaan : UNGASAN RESIDENCE

Lokasi : UNGASAN - BADUNG - BALI
Pemilik : Kel Ibu. RIA
Dibuat : Februari 2023
RAB / KONTRAK
HARGA SATUAN JUMLAH HARGA NILAI RAB
NO JENIS PEKERJAAN VOLUME SATUAN PROGRES (%)
Rp. Rp. PROGRES
I PEKERJAAN PERSIAPAN
1 Pembuatan Gudang / Barak pekerja 20.00 m2 610,000 12,200,000 100 12,200,000
2 Uitzet / Pasang papan Bouwplank 80.00 m' 68,620 5,489,565 100 5,489,565
3 Pengadaan Listrik Kerja dan Air Kerja (supply by owner)
4 Listrik Kerja & Air kerja 10.00 bln 343,671 3,436,706 100 3,436,706
5 Ijin Tenaga Kerja yang Tinggal di Barak 15.00 orang 227,596 3,413,946 100 3,413,946
6 Pembersihan Area dg menggunakan esvakator 1.00 ls 7,580,000 7,580,000 100 7,580,000
7 Keamanan & Sosialisasi (Setempat) untuk pekerjaan 10.00 bln 284,496 2,844,955 100 2,844,955
Sub Jumlah I 34,965,173
II PEKERJAAN STRUKTUR BANGUNAN
A PEKERJAAN TANAH & PASIR
1 Galian tanah pondasi menerus 95.31 m3 69,986 6,670,076 100 6,670,076
2 Galian tanah pondasi setempat 85.54 m3 69,986 5,986,314 100 5,986,314
3 Urugan lime stone, Pemadatan & Perataan tanah bekas galian 85.82 m3 102,418 8,789,547 100 8,789,547
4 Pasir urug dibawah pondasi 3.81 m3 482,960 1,841,525 100 1,841,525
5 Pasir urug dibawah Lantai kerja Ruangan, tebal 5cm 6.25 m3 482,960 3,018,498 100 3,018,498
6 Buang tanah sekitar lokasi diratakan 34.76 m3 48,222 1,676,197 100 1,676,197
Sub Jumlah A 27,982,157
B PEKERJAAN PONDASI & PEK. BETON LANTAI SATU
1 Lantai kerja dibawah Pondasi tapak beton 4.67 m3 1,166,716 5,443,898 100 5,443,898
2 Plastik cor diatas urugan pasir 88.75 m2 2,276 201,992 100 201,992
3 Pondasi Beton Tapak, TP, Readymix K 250
a. Beton Pile cap TP Dimensi 100x100x35cm 8.91 m3 1,207,285 10,756,912 100 10,756,912
Pembesian D 13 1297.30 kg 23,973 31,100,698 100 31,100,698
Begisting pasangan bataco pres 86.20 m2 97,490 8,403,632 100 8,403,632
4 Pasangan batu kosongan, Tebal 15 cm 15.25 m3 633,401 9,658,730 100 9,658,730
5 Pasang Pondasi batu kali, specie 1:4 39.77 m3 855,649 34,027,441 100 34,027,441
6 Pondasi rollag bata 11.00 m' 102,184 1,124,022 100 1,124,022
7 Beton Sloof, Readymix K 250
a. Beton Sloof SL-1, 20x30cm 6.09 m3 1,204,554 7,332,121 100 7,332,121
Pembesian D 12 843.42 kg 23,973 20,219,663 100 20,219,663
Pembesian Ø 8 mm 357.30 kg 23,035 8,230,644 100 8,230,644
Begisting pasangan bataco pres 60.87 m2 97,490 5,934,212 100 5,934,212
b. Beton Sloof SL-2, 15x20cm 0.30 m3 1,204,554 359,198 100 359,198
Pembesian D 12 69.35 kg 23,973 1,662,633 100 1,662,633
Pembesian Ø 8 mm 25.50 kg 23,035 587,495 100 587,495
Begisting pasangan bataco pres 3.98 m2 97,490 387,620 100 387,620
8 Beton Slab lantai, Tebal 7 cm, K 175 0.00 m3 0 - 0
Besi Wire Mesh M 6 - 1 lapis 0.00 kg 0 - 0
 9 Beton Kolom K 1, Dimensi 15x40 cm, K 300 (Incl. kolom Pedestal) 10.14 m3 1,320,344 13,388,286 100 13,388,286
Pembesian D 13 1558.59 kg 23,973 37,364,728 100 37,364,728
Pembesian Ø 8 mm 494.96 kg 23,035 11,401,676 100 11,401,676
Begisting Multiplex 9mm, 2 kali pakai 120.70 m2 108,791 13,131,085 100 13,131,085
10 Beton Kolom Praktis, Dimensi 15x15cm 0.59 m3 1,207,285 717,127 100 717,127
Pembesian Ø 10 mm 65.16 kg 23,035 1,500,884 100 1,500,884
Pembesian Ø 8 mm 44.79 kg 23,035 1,031,825 100 1,031,825
Begisting praktis 15.84 m2 83,044 1,315,421 100 1,315,421
11 Beton Balok lantai, Dimensi 15x15cm 0.92 m3 1,320,344 1,212,076 100 1,212,076
Pembesian Ø 10 mm 107.74 kg 23,035 2,481,904 100 2,481,904
Pembesian Ø 8 mm 65.43 kg 23,035 1,507,207 100 1,507,207
Begisting praktis 18.36 m2 83,044 1,524,692 100 1,524,692
12 Beton Tangga 1 3.46 m3 1,320,344 4,565,749 100 4,565,749
Pembesian D 13 425.52 kg 23,973 10,201,195 100 10,201,195
Begisting Multiplex 9mm 19.00 m2 152,124 2,890,357 100 2,890,357
13 Beton Tangga 2 3.67 m3 1,320,344 4,839,060 0
Pembesian D 13 433.77 kg 23,973 10,398,976 0
Begisting Multiplex 9mm 19.87 m2 152,124 3,021,944 0
Sub Jumlah B 267,925,101
C PEKERJAAN STRUKTUR LANTAI DUA
1 Beton Balok Lantai B-1, 20x40cm 6.85 m3 1,320,344 9,044,355 100 9,044,355
Pembesian D 13 1016.38 kg 23,973 24,366,116 100 24,366,116
Pembesian Ø 10 mm 301.50 kg 23,035 6,945,084 100 6,945,084
Pembesian Ø 8 mm 327.57 kg 23,035 7,545,640 100 7,545,640
Begisting Multiplex 9mm, 2 kali pakai 97.75 m2 152,124 14,870,124 100 14,870,124
2 Beton Balok Lantai B-2, 15x20cm 0.98 m3 1,320,344 1,287,335 100 1,287,335
Pembesian D 12 154.40 kg 23,973 3,701,529 100 3,701,529
Pembesian Ø 8 mm 58.54 kg 23,035 1,348,447 100 1,348,447
Begisting Multiplex 9mm, 2 kali pakai 11.63 m2 152,124 1,768,442 100 1,768,442
3 Beton Balok Lantai 20x40 ~ 10x30cm (Janggutan) 2.40 m3 1,320,344 3,167,505 100 3,167,505
Pembesian Ø 10 mm 237.66 kg 23,035 5,474,596 100 5,474,596
Begisting Multiplex 9mm, 2 kali pakai 46.33 m2 152,124 7,047,906 100 7,047,906
4 Beton Balok Lantai BT, 1000x12cm 0.98 m3 1,320,344 1,287,335 100 1,287,335
Pembesian D 13 105.27 kg 23,973 2,523,712 100 2,523,712
Pembesian Ø 8 mm 25.20 kg 23,035 580,515 100 580,515
Begisting Multiplex 9mm, 2 kali pakai 4.30 m2 152,124 654,133 100 654,133
5 Beton plat lantai, tbl 12 cm 17.51 m3 1,320,344 23,116,579 100 23,116,579
Pembesian Ø 10 mm 2629.30 kg 23,035 60,567,006 100 60,567,006
Begisting Multiplex 9mm, 2 kali pakai 145.88 m2 161,185 23,513,699 100 23,513,699
6 Penambahan Biaya pengecoran dengan Pompa Beton 28.71 m3 284,496 8,167,013 100 8,167,013
7 Beton Kolom K 1, Dimensi 15x40 cm, K 300 3.43 m3 1,320,344 4,531,420 100 4,531,420
Pembesian D 13 479.57 kg 23,973 11,496,841 100 11,496,841
Pembesian Ø 8 mm 164.99 kg 23,035 3,800,566 100 3,800,566
Begisting Multiplex 9mm, 2 kali pakai 50.20 m2 108,791 5,461,313 100 5,461,313
8 Beton Kolom Praktis, Dimensi 15x15cm 2.08 m3 1,207,285 2,509,946 100 2,509,946
Pembesian Ø 10 mm 228.04 kg 23,035 5,253,064 100 5,253,064
Pembesian Ø 8 mm 159.78 kg 23,035 3,680,506 100 3,680,506
Begisting praktis 55.44 m2 83,044 4,603,973 100 4,603,973
Sub Jumlah C 248,314,703
D PEKERJAAN STRUKTUR LANTAI ATAP
 1 Beton Balok Lantai B-1, 20x40cm 3.41 m3 1,320,344 4,499,732 0
Pembesian D 13 505.66 kg 23,973 12,122,333 0
Pembesian Ø 10 mm 150.00 kg 23,035 3,455,196 0
Pembesian Ø 8 mm 167.56 kg 23,035 3,859,790 0
Begisting Multiplex 9mm, 2 kali pakai 28.10 m2 152,124 4,274,685 0
2 Beton Balok Lantai RB, 15x20cm 2.39 m3 1,320,344 3,151,661 0
Pembesian Ø 10 mm 210.07 kg 23,035 4,839,141 0
Pembesian Ø 8 mm 143.66 kg 23,035 3,309,244 0
Begisting Multiplex 9mm, 2 kali pakai 12.17 m2 152,124 1,851,806 0
3 Dak Beton, tbl 12 cm 5.58 m3 1,320,344 7,372,800 0
Pembesian Ø 10 mm 803.84 kg 23,035 18,516,739 0
Begisting Multiplex 9mm, 2 kali pakai 46.54 m2 161,185 7,500,754 0
4 Penambahan Biaya pengecoran dengan Pompa Beton 11.38 m3 660,030 7,510,477 0
Sub Jumlah D 82,264,358
Sub Jumlah II 626,486,320
III PEKERJAAN ATAP
1 Atap 1 kuda-kuda baja ringan, Penutup Atap Genteng Metal pasir 28.60 m2 446,506 12,770,073 0
2 Atap 2 kuda-kuda baja ringan, Penutup Atap Genteng Metal pasir 48.68 m2 446,506 21,733,682 0
3 Atap 3 kuda-kuda baja ringan, Penutup Atap Genteng Metal pasir 17.50 m2 446,506 7,813,856 0
4 Atap 1 Transparan Rangka Hollow Galvanis dengan Penutup Atap Solarflat 5.00 m2 739,688 3,698,442 0
5 Atap 2 Transparan Rangka Hollow Galvanis dengan Penutup Atap Solarflat 2.40 m2 739,688 1,775,252 0
6 Atap 3 Transparan Rangka Hollow Galvanis dengan Penutup Atap Solarflat 18.80 m2 739,688 13,906,142 0
7 Atap 4 Transparan Rangka Hollow Galvanis dengan Penutup Atap Solarflat 7.00 m2 739,688 5,177,819 0
8 List Profil Plat Baja m' - 0
9 Water Profing Dak Talang Cementbase langsung dirabat 38.52 m2 128,400 4,945,833 0
Sub Jumlah III 66,875,266
IV PEKERJAAN ARSITEKTUR
IV. 1. PEKERJAAN PASANGAN DINDING, FINISHING DINDING & LANTAI
A LANTAI SATU
1 Pas. dinding Bataco press mesin 220.64 m2 102,184 22,545,318 100 22,545,318
2 Plesteran & Acian dinding, specie 1:5 364.06 m2 81,329 29,608,216 80 23,686,573
3 Dinding Keramik kamar mandi, Ukuran 30x60cm
Roman dLorenzo Light W63322R
Powder Room 17.84 m2 311,935 5,564,923 0
Guest Bathroom 11.68 m2 311,935 3,643,402 0
BathRoom 18.04 m2 311,935 5,627,310 0
4 Lantai Granite Tile, Polish, HT Roman / setara
Glazed Engress carara white - EGP169 uk. 60x60cm Roman
Living Room 17.20 m2 311,935 5,365,284 0
Bed Room 21.45 m2 311,935 6,691,009 0
Guest Room 17.60 m2 311,935 5,490,058 0
5 Lantai Granite Tile, Polish, HT Roman / setara
Glazed Engress Brown - uk. 60x60cm Roman
Dining Room 37.78 m2 311,935 11,784,909 0
Tanga di living Room 1.00 ls 10,241,839 10,241,839 0
Entrance Area 10.00 m2 311,935 3,119,351 0
6 Keramik lantai KM/WC, uk. 40x40 cm, ex. Roman / Setara
Roman Grey Colour
Powder Room 5.44 m2 221,227 1,203,473 0
Guest Room 3.00 m2 221,227 663,680 0
 BathRoom 5.53 m2 221,227 1,223,383 0
Bawah tangga 3.00 m2 221,227 663,680 0
Service Area 5.53 m2 221,227 1,223,383 0
7 Keramik lantai uk. 60x60 cm, ex. Roman / Setara
Roman Dark Grey Colour
Teras 12.40 m2 311,935 3,867,996 0
Tangaga luar 1.00 ls 9,103,857 9,103,857 0
8 Pekerjaan Plint lantai tinggi 10 cm
Jenis Matrial / Spek Mengikuti Finishing lantai setempat
Lantai Teras 6.80 m' 93,581 636,348 0
Ruangan Dalam 73.90 m' 109,177 8,068,202 0
9 Batu Alam andesit Dark Grey colour
Shower 3.00 m2 297,369 892,107 0
Jalan Ke Entrance 10.00 m2 297,369 2,973,690 0
10 Rabatan Beton
Carport 33.00 m2 116,672 3,850,163 0
11 Wood Dek kayu Bengkirai lebar 9 cm
Rabatan Beton tebal 10 cm 24.00 m2 116,672 2,800,119 0
Bantalan 24.00 m2 139,972 3,359,323 0
Kayu Bengkirai & Finish 24.00 m2 466,573 11,197,744 0
Sub Jumlah IV. 1. A. 161,408,768
B LANTAI DUA
1 Pas. dinding Bataco press mesin 293.44 m2 102,184 29,984,297 65 19,489,793
2 Plesteran & Acian dinding, specie 1:5 484.18 m2 81,329 39,377,424 0
3 Dinding Keramik kamar mandi, Ukuran 30x60cm
Roman dLorenzo Light W63322R
Master Bathroom 30.00 m2 311,935 9,358,054 0
4 Lantai Granite Tile, Polish, HT Roman / setara
Glazed Engress carara white - EGP169 uk. 60x60cm Roman
Master bedroom 33.50 m2 311,935 10,449,827 0
5 Keramik lantai uk. 60x60 cm, ex. Roman / Setara
Roman Dark Grey Colour
Balcony 10.00 m2 311,935 3,119,351 0
Jalan ke BBQ Area 15.00 m2 311,935 4,679,027 0
6 Keramik lantai KM/WC, uk. 40x40 cm, ex. Roman / Setara
Roman Grey Colour
Maid Room 5.00 m2 221,227 1,106,133 0
Toliet 2.89 m2 221,227 639,345 0
7 Keramik Dinding KM/WC, uk. 20x40 cm, ex. Roman / Setara
Roman White Colour
Toilet 5.00 m2 221,227 1,106,133 0
8 Pekerjaan Plint lantai tinggi 10 cm
Jenis Matrial / Spek Mengikuti Finishing lantai setempat
Ruangan dalam 35.66 m' 93,581 3,337,082 0
Balkon 12.00 m' 109,177 1,310,128 0
9 Rabatan Beton
Laundry dll 33.00 m2 116,672 3,850,163 0
10 Meja beton finishing Keramik area Kitchen 1.00 ls 853,487 853,487 0
11 Batu andesit brown Colour
Master bathroom 12.31 m2 297,369 3,660,612 0
 12 Koral Putih
shower master bathroom 1.69 m2 523,472 884,667 0
13 Wood Dek kayu Bengkirai lebar 9 cm
Bantalan kayu bengkirai 22.00 m2 139,972 3,079,380 0
Kayu Bengkirai termasuk Finishing 22.00 m2 466,573 10,264,599 0
Sub Jumlah IV. 1. B. 127,059,709
C LANTAI ATAP
1 Pas. dinding Bataco press mesin 88.01 m2 102,184 8,993,194 0
2 Plesteran & Acian dinding, specie 1:5 176.02 m2 81,329 14,315,485 0
Sub Jumlah IV. 1. C. 23,308,679
Sub Jumlah IV. 1. 311,777,156
IV. 2. PEKERJAAN PLAFOND
LANTAI SATU
1 Plafond gypsum, tebal 9mm, ex. Jayaboard, Rangka hollow galv.
Termasuk compound, shadownline dan U Hairline
Dining Room 40.36 m2 91,039 3,674,317 0
Ruang bawah tangga 2.89 m2 91,039 263,101 0
Bedroom 21.45 m2 91,039 1,952,777 0
Guestroom 18.00 m2 91,039 1,638,694 0
Teras 14.00 m2 91,039 1,274,540 0
2 Plafond GRC, tebal 9mm, ex. Jayaboard, Rangka hollow galv.
Termasuk compound, shadownline dan U Hairline
Powder Room 5.44 m2 100,937 549,095 0
Bathroom in Bed Bedroom 5.44 m2 100,937 549,095 0
Bathroom in Guestroom 2.89 m2 100,937 291,707 0
3 List plafond Gypsum / Cornice gypsum (7x6 cm)
Dining Room 26.50 m' 19,346 512,661 0
Ruang bawah tangga 6.80 m' 19,346 131,551 0
Bedroom 16.30 m' 19,346 315,335 0
Guestroom 14.00 m' 19,346 270,840 0
Teras 19.50 m' 19,346 377,241 0
Powder Room 10.20 m' 19,346 197,326 0
Bathroom in Bed Bedroom 10.20 m' 19,346 197,326 0
Bathroom in Guestroom 6.80 m' 19,346 131,551 0
LANTAI DUA
1 Plafond gypsum, tebal 9mm, ex. Jayaboard, Rangka hollow galv.
Termasuk compound, shadownline dan U Hairline
Master Bed Room 35.00 m2 91,039 3,186,350 0
Atas living 26.60 m2 91,039 2,421,626 0
Maid Room 4.00 m2 91,039 364,154 0
Laundry dan Void 13.30 m2 91,039 1,210,813 0
2 Plafond GRC, tebal 9mm, ex. Jayaboard, Rangka hollow galv.
Termasuk compound, shadownline dan U Hairline
Toilet 2.89 m2 100,937 291,707 0
BathRoom Master bed 14.00 m2 100,937 1,413,113 0
3 Plafond PVC, Rangka hollow galv. Motif Kayu
Balcony 10.00 m2 216,217 2,162,166 0
4 List plafond Gypsum / Cornice gypsum (7x6 cm)
Master Bed Room 48.00 m' 19,346 928,593 0
Atas living 21.70 m' 19,346 419,802 0
 Maid Room 8.00 m' 19,346 154,766 0
Laundry dan Void 17.50 m' 19,346 338,550 0
Toilet 6.80 m' 19,346 131,551 0
BathRoom Master bed 17.00 m' 19,346 328,877 0
Sub Jumlah IV. 2. 25,679,225
Sub Jumlah IV 337,456,381

V PEKERJAAN KUSEN, DAUN PINTU, DAUN JENDELA & RAILLING

Pengadaan & Pemasangan Kusen Pintu & Kusen Jendela
Pengadaan & Pemasangan Alat-alat pengunci & penggantung
Pengadaan & Pemasangan Kaca, serta
Finsihing Kusen daun pintu, daun Jendela Polituran
1 Kusen Type P 1 1.00 unit 10,616,677 10,616,677 50 5,308,338
Kusen 6/12 Kayu Bingkarai
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
2 Kusen Type P 2 2.00 unit 7,178,635 14,357,270 50 7,178,635
Kusen 6/12 Kayu Bingkarai
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
3 Kusen Type P 3 1.00 unit 8,280,132 8,280,132 50 4,140,066
Kusen 6/12 Kayu Bingkarai
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
4 Kusen Type P 4 1.00 unit 6,758,687 6,758,687 50 3,379,344
Kusen 6/12 Kayu Bingkarai
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
5 Kusen Type P 5 6.00 unit 5,397,933 32,387,597 50 16,193,798
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
Engsel 4" BB Dekson, Door Closser
6 Kusen Type P 6 1.00 unit 15,578,250 15,578,250 50 7,789,125
Kusen 6/12 Kayu Bingkarai
Daun Pintu Kaca Frame Kayu, Kunci Cylinder ex. Deckson,
Engsel 4" BB Dekson, Door Closser
7 Kusen Type J 1 1.00 unit 5,343,866 5,343,866 50 2,671,933
Kusen 6/12 Kayu Bingkarai
Daun kaca Mati
8 Kusen Type J 2 1.00 unit 9,618,630 9,618,630 50 4,809,315
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
9 Kusen Type J 3 1.00 unit 2,675,991 2,675,991 50 1,337,996
Kusen 6/12 Kayu Bingkarai
Daun kaca Mati
10 Kusen Type J 4 1.00 unit 3,664,862 3,664,862 50 1,832,431
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
 11 Kusen Type J 5 1.00 unit 2,683,320 2,683,320 50 1,341,660
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
12 Kusen Type J 6 1.00 unit 3,825,988 3,825,988 50 1,912,994
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
13 Kusen Type J 7 1.00 unit 3,443,929 3,443,929 50 1,721,965
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
14 Kusen Type J 8 2.00 unit 2,801,231 5,602,463 50 2,801,231
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
15 Kusen Type J 9 1.00 unit 4,091,295 4,091,295 50 2,045,648
Kusen 6/12 Kayu Bingkarai
Daun kaca Frame Kayu
Engsel 3" BB Dekson, Door Closser
16 Secondary Skin Jendela 8.3 m2 1,422,478 11,806,565 0
17 Railling balkon besi pipa finish duco 18.00 m' 853,487 15,362,759 0
18 Railling Tangga 1, besi pipa finish duco 7.60 m' 853,487 6,486,498 0
19 Railling Tangga 2, pipa besi finish duco 8.70 m' 853,487 7,425,334 0
20 Tangga lingkar service area 1 ls 8,534,866 8,534,866 0

Sub Jumlah V 178,544,979

VI PEKERJAAN MEKANIKAL, ELEKTRIKAL, PLUMBING & SANITARY
A PEKERJAAN INSTALASI AIR HUJAN, AIR BEKAS & AIR KOTOR
1 Pipa tegak air hujan dia. 3" PVC set. Wavin D, termasuk Kawat ayam 54.00 m' 99,525 5,374,354 0
2 Pipa Air Bekas, dia. 3" PVC setara Wavin D 41.90 m' 99,525 4,170,101 100 4,170,101
3 Pipa Vecalin Horizontal dia. 4" PVC setara Wavin D 12.00 m' 117,847 1,414,159 100 1,414,159
4 Pipa Air Bekas & Air Hujan PVC Ø 4" Wavin D / Setara 47.60 m' 117,847 5,609,498 100 5,609,498
5 Roof Drain Cast iron, Ø 3", setara Antasan 5.00 bh 267,426 1,337,129 0
6 Bak Kontrol pasangan bata, finish plaster, Uk. 50x50x70 cm 3.00 bh 814,512 2,443,536 0
Penutup plat beton
7 Pembuatan Resapan air hujan 3.00 bh 1,253,509 3,760,526 100 3,760,526
Sub Jumlah A 24,109,302
B PEKERJAAN PLUMBING AIR BERSIH
1 Titik Air bersih 16.00 ttk 48,364 773,828 20 154,766
2 Instalasi air bersih PVC ex. RUCIKA Ø 1/2" 20.00 m' 26,743 534,852 20 106,970
3 Instalasi air bersih PVC ex. RUCIKA Ø 3/4" 20.00 m' 29,588 591,751 0
4 Instalasi air bersih PVC ex. RUCIKA Ø 1" 54.00 m' 34,424 1,858,894 0
5 Instalasi air bersih PVC ex. RUCIKA Ø 1 1/4" 28.00 m' 41,394 1,159,035 0
6 Stop palve Ø 1 1/4" ex. Kitz komplit watermur 3.00 bh 489,332 1,467,997 0
7 Stop palve Ø 1" ex. Kitz komplit watermur 3.00 bh 421,053 1,263,160 0
8 Instalsi air Panas 1" PPR-PN 20 36 m' 112,091 4,035,285 0
9 Instalasi air panas 1/2" PPR-PN 20 12 m' 51,437 617,242 0
10 Water Heater Ariston 30 L / setara 4 unit 3,755,341 15,021,365 0
 Sub Jumlah B 27,323,407
C PENGADAAN & PEMASANGAN SANITARY
Toilet / Kamar mandi (Lantai Satu)
1 Closet American Standard My Winston Single Flush CCST 4.00 unit 2,125,000 8,500,000 0
2 Jet WashAmerican Standard Jet washer kloset Toilet BS2-002 Stainless 4.00 bh 238,976 955,905 0
3 KRAN AMERICAN STANDARD MY WINSTONE WALL FFAST602-000500BF0 5.00 bh 200,285 1,001,424 0
4 Floor drain American standard F074A267 ( Toilet ) 9.00 bh 130,868 1,177,812 0
5 Pengadaan dan Pemasangan Wastafel American standar 4.00 unit 2,105,267 8,421,068 0
6 Pengadaan dan Pemasangan Kran Wastafel Tx 123 LESV4 5.00 unit 1,684,214 8,421,068 0
7 Pengadaan dan Pemasangan Stop Kran Wastafel TX 277 sv5 5.00 unit 345,947 1,729,733 0
8 Pengadaan dan Pemasangan Sipon 5.00 set 864,866 4,324,332 0
9 Pengadaan dan Pemasangan Bak Zink 1.00 bh 2,560,460 2,560,460 0
10 Pengadaan dan Pemasangan Kran Bak Zink 1.00 unit 1,684,214 1,684,214 0
11 Pengadaan dan Pemasangan Stop Kran TX 277 sv5 1.00 bh 345,947 345,947 0
12 Pengadaan dan Pemasangan Leher Angsa Bak Zink 1.00 set 864,866 864,866 0
13 Kaca Cermin bevel (Standart) 5.00 bh 779,518 3,897,589 0
14 Hand shower american standard full set + kran cabang 3.00 unit 580,371 1,741,113 0
15 Kaca Sekat Shower bahan Tempered 7.00 m2 967,285 6,770,994 0
16 Kaca Sekat Closet di Master bed Room 1.00 ls 2,844,955 2,844,955 0
TEMPAT LAINNYA
1 Kran dinding ex TOTO T 23 B13V7NB (Taman & Ruang Cuci jemur) 3.00 bh 252,632 757,896 0
2 Closet jongkok Ina 1.00 bh 1,081,083 1,081,083 0
3 Bak Air 1.00 bh 398,294 398,294 0
4 Kran taman ex TOTO T 26 - 13 (Carport) 1.00 bh 312,945 312,945 0
5 Torn / Tangki air Penguin, Kavasitas 650 Ltr 2.00 bh 2,219,065 4,438,130 0
ex. Profil tank / setara
6 Mesin pompa Tekan ex. Sanyo 125 W, SANYO P-H137AC / PH 137 AC 1.00 unit 1,081,083 1,081,083 0
7 Septic tank komplit rembesan ex. BIORICH Capacity 8-10 Orang 1.00 unit 9,672,848 9,672,848 100 9,672,848
Alternatif septic tank Konvensional
Sub Jumlah C 72,983,759
D PEKERJAAN ELEKTRIKAL
1 Instalasi titik lampu 76.00 ttk 153,172 11,641,102 30 3,492,331
2 Instalasi stop kontak 19.00 ttk 174,566 3,316,763 0
3 Instalasi Stop kontak TV/Telephone setara Broco 3.00 ttk 175,932 527,796 0
4 Saklar tunggal setara Broco 7.00 bh 39,829 278,806 0
5 Saklar seri setara Broco 1.00 bh 45,519 45,519 0
6 Stop kontak setara Broco 17.00 bh 42,674 725,464 0
7 Stop kontak TV/Telephone setara Broco 3.00 bh 113,798 341,395 0
8 Exhaust fan, ex. Maspion 12" / Setara 4.00 unit 455,193 1,820,771 0
9 Lampu Downlight LED 5-7 w 62.00 set 91,039 5,644,392 0
10 Lampu Outbow General Lamp ,fitting broco ,lampu philips 20 watt 8.00 bh 176,387 1,411,098 0
11 Lampu baret kotak, Baret LED kotak 24 W 220 V cahaya putih 6500K 5.00 bh 142,248 711,239 0
LAIN-LAIN
1 Box Panel (Box Panel metal + MCB + MCCB) 3.00 unit 1,405,408 4,216,224 0
2 Kabel feeder 4x6mm NYY Supreme 18.00 m' 85,918 1,546,518 0
3 SDP 1.00 unit 4,779,525 4,779,525 0
4 Penangkal Petir 2.00 unit 5,120,920 10,241,839 0

Sub Jumlah D 47,248,450

 Sub Jumlah VI 171,664,918

VII PEKERJAAN FINISHING

PEKERJAAN PENGECATAN LANTAI SATU
1 Pengecatan dinding luar setara Catyllac 201.69 m2 39,829 8,033,187 0
2 Pengecatan dinding dalam setara Catylac 173.40 m2 39,829 6,906,414 0
3 Pengecatan plafond setara Catylac 110.47 m2 39,829 4,399,951 0
4 Pengecatan List plafond 110.30 m' 8,691 958,576 0
PEKERJAAN PENGECATAN LANTAI DUA
1 Pengecatan dinding luar setara Catylac 288.40 m2 39,829 11,486,633 0
2 Pengecatan dinding dalam setara Catylac 210.45 m2 39,829 8,382,172 0
3 Pengecatan plafond setara Catylac 60.79 m2 39,829 2,421,228 0
4 Pengecatan List plafond 119.00 m' 8,691 1,034,185 0
PEKERJAAN PENGECATAN LANTAI ATAP
1 Pengecatan dinding luar setara Catylac 176.02 m2 40,868 7,193,547 0
Sub Jumlah VII 50,815,892

VIII PEKERJAAN FAÇADE

LANTAI SATU
1 Ban Plesteran & Sudutan 55.98 m' 103,253 5,780,125 20 1,156,025
2 Plesteran exposed lisplank / dak beton 13.66 m' 166,677 2,276,813 0
LANTAI DUA & ATAP
1 Ban Plesteran & Sudutan 40.23 m' 103,253 4,153,884 30 830,777
2 Plesteran exposed lisplank / dak beton 12.15 m' 166,677 2,025,130 40 405,026
Sub Jumlah VIII 14,235,952
IX PEKERJAAN TEMPELAN BATU ALAM DAN MAINAN KAYU
1 Plaster kamprot (Tampak Muka) 100.28 m2 91,012 9,126,723 0
2 Plaster kamprot (Area Dalam) 47.6 m2 91,012 4,332,190 0
3 Pas Grill Kayu 14 m' 426,743 5,974,406 0
4 Kayu Dinding di BBQ Area 1 ls 9,672,848 9,672,848 0
Sub Jumlah IX 29,106,168
X PEKERJAAN PAGAR, HALAMAN & CARPORT
1 Pasangan Pagar samping Kanan & Kiri, Tinggi 3,50 m 16.00 m' 2,041,158 32,658,532 70 22,860,972
2 Pasangan Pagar samping Kanan & Kiri, Tinggi 1,50 m 10.60 m' 1,271,100 13,473,658 30 4,042,097

Sub Jumlah X 46,132,189

X1 PEKERJAAN SWIMMING POOL DAN RUANG MESIN
A Struktur
1 Pekerjaan Galian Tanah 48.18 m3 400,000 19,272,000 100 19,272,000
2 Pekerjaan Pembuangan Galian Tanah 48.18 m3 65,320 3,147,126 100 3,147,126
3 Beton Lantai dan Dinding k-300 13.98 m3 1,207,285 16,871,812 100 16,871,812
Pembesian D 13 218.18 kg 23,973 5,230,534 100 5,230,534
Pembesian Ø 10 mm 1377.88 kg 23,035 31,740,032 100 31,740,032
Pembesian Ø 8 mm 102.61 kg 23,035 2,363,664 100 2,363,664
Begisting pasangan bataco pres 16.26 m2 97,490 1,584,699 100 1,584,699
Begisting Multiplex 9mm 55.81 m2 161,185 8,996,392 100 8,996,392
4 Pekerjaan Water Profing cement base 66.34 m2 47,071 3,122,695 0
Sub Jumlah A 92,328,953
B Finishing
1 Finish Kolam pakai Keramik atau moziaik 30x30cm 50.34 m2 330,427 16,633,713 0
 2 Topping Kolam Batu Andesit 20x40cm tebal 3cm 21.8 m' 148,684 3,241,322 0
3 Pekerjaan Pasangan Keramik 30 x 30 Di ruang Mesin 16 m2 221,227 3,539,625 0
Sub Jumlah B 23,414,659
c Plumbing
1 Pengadaan dan pemasangan Pipa PVC 2" AW ex. Wavin 44.00 m' 117,847 5,185,250 100 5,185,250
2 Pengadaan dan pemasangan Pipa PVC 1 1/2" AW ex. Wavin 18.00 m' 41,394 745,094 100 745,094
3 Pengadaan dan pemasangan Pipa Haeder PVC 2" AW ex. Wavin 2.00 m' 705,549 1,411,098 100 1,411,098
4 Pengadaan dan Pemasangan Ball Valve 2 " ex Astral 4.00 m' 557,611 2,230,445 0
5 Pengadaan dan Pemasangan Ball Valve 1 " ex Astral 1.00 bh 421,053 421,053 0
Pompa dan Outlet
1 Pengadaan dan Pemasangan Pompa Sirkulasi 1.00 unit 8,307,270 8,307,270 0
Capacty 1 Hp, Merk Hayward , Type powerflow sp1580-51
Pengadaan dan Pemasangan Foot Valve 1 1/2 " 1.00 bh 625,890 625,890 0
(input pompa dalam air balancing tank)
2 Pengadaan dan Pemasangan Check Valve 1 1/2 " 1.00 bh 625,890 625,890 0
(mencegah tekanan balik ke pompa)
3 Pengadaan dan Pemasangan Ball Valve 2 " 1.00 bh 557,611 557,611 0
(pengeoperasian aliran ke pompa dan ke kolam)
4 Pengadaan dan Pemasangan Sand Filter 1.00 unit 6,145,104 6,145,104 0
Merk Moux, 1 Hp
5 Pengadaan dan Pemasangan Wall Inlet 4.00 bh 199,147 796,588 0
6 Pengadaan dan Pemasangan Floor Inlet 2.00 bh 512,092 1,024,184 0
7 Pengadaan dan Pemasangan MainDrain ex emoux 1.00 bh 853,487 853,487 0
8 Pengadaan dan Pemasangan Vacum Fitting 1.00 bh 176,387 176,387 0
9 Pengadaan dan Pemasangan Skimmer Box 1.00 bh 2,048,368 2,048,368 0
10 Pengadaan dan Pemasangan lampu Kolam type UPL 100LED 3.00 bh 2,315,339 6,946,016 0
11 Pengadaan Vacum Hose (perlengkapan selang pembersihan kolam) 1.00 bh 1,991,469 1,991,469 0
Sub Jumlah C 40,091,203
Sub Jumlah XI 155,834,815
XII PEKERJAAN AKHIR
1 Membersihakn / buang puing-puing bongkaran pembangunan 1.00 ls 6,000,000 6,000,000 30 1,800,000
dan sampah proyek selama pelaksanaan
Sub Jumlah XII 6,000,000

TOTAL 1,718,118,054 TOTAL RAB

847,137,111
PROGRES