Documente Academic
Documente Profesional
Documente Cultură
1.00 1.00 Ls
1.00 1754.88 1754.88 m²
0.25 47.38 47.38 m'
1.00 18.00 18.00 m²
1.00 1.00 Ls
1.00 1.00 Ls
582.12 m³
28.00 204.20
36.00 190.28
1.00 58.75
1.00 116.41
2.00 12.48
156.38 m³
32.00 117.50
12.00 38.88
124.42 m³
8.00 20.74
48.00 103.68
192.10 192.10 m³
394.20 m³
1.00 560.95
-1.00 -58.75
-2.00 -108.00
8.97 m³
28.00 4.64
36.00 4.32
8.97 m³
28.00 4.64
36.00 4.32
87.68 m³
28.00 24.68
28.00 43.40
28.00 19.60
111.69 m³
36.00 86.49
36.00 25.20
0.00 m'
84.00
72.00
0.00 m³
8.00
48.00
0.00 m³
32.00
20.00
64.00 55.30 55.30 m³
37.00 4.00 4.00 m³
82.00 6.64 6.64 m³
41.83 m³
28.00 34.27
7.00 7.56
51.24 m³
18.00 8.64
79.00 31.60
11.00 6.60
4.00 2.72
2.00 0.48
4.00 0.32
2.00 0.17
2.00 0.36
1.00 0.35
141.19 m³
1.00 149.59
2.00 1.50
1.00 1.50
1.00 0.90
1.00 1.05
-2.00 -3.74
-1.00 -0.32
-2.00 -1.15
-2.00 -0.32
-2.00 -0.32
1.00 6.53
-1.00 -0.98
-1.00 -0.33
-2.00 -0.72
-2.00 -12.00
4.45 m³
1.00 2.07
2.00 2.88
6.10 m³
1.00 6.53
-1.00 -0.29
-1.00 -0.14
0.60 m³
2.00 0.24
4.00 0.36
0.60 m³
4.00 0.24
4.00 0.36
2.00 0.22 0.22 m³
517.72 m²
1.00 171.20
2.00 255.64
72.00 75.60
2.00 72.80
125.69 m²
1.00 53.90
24.00 57.60
17.00 34.00
2.00 6.00
12.00 10.80
2.00 2.40
-10.00 -7.00
-3.00 -1.80
-7.00 -3.15
-1.00 -0.90
-22.00 -7.70
-1.00 -3.00
-1.00 -1.50
903.56 m²
1.00 377.30
24.00 403.20
17.00 238.00
2.00 42.00
12.00 75.60
2.00 16.80
2.00 44.00
-100.00 -13.00
-10.00 -23.80
-3.00 -6.12
-7.00 -10.71
-1.00 -3.06
-22.00 -26.18
-1.00 -10.20
-1.00 -5.10
-30.00 -17.29
-30.00 -17.29
-80.00 -10.40
-2.00 -14.40
-12.00 -16.33
-14.00 -19.05
2.00 251.37 226.23 m²
2.00 1807.12 1626.41 m²
1004.70 m²
64.00 537.60
37.00 74.00
28.00 171.36
7.00 37.80
18.00 43.20
79.00 158.00
11.00 33.00
4.00 13.60
2.00 2.40
4.00 1.60
2.00 0.85
1.00 42.92
2053.12 m'
4.00 16.00
4.00 16.00
2.00 13.60
2.00 12.00
2.00 9.60
2.00 8.00
2.00 12.00
2.00 13.60
2.00 4.80
2.00 1.60
2.00 1.70
8.00 450.24
8.00 525.28
2.00 80.00
2.00 340.00
2.00 272.00
2.00 276.70
80.00 80.00 80.00 Bh
81.00 81.00 81.00 Bh
520.20 m²
1.00 88.80
1.00 108.80
1.00 136.00
1.00 17.60
1.00 25.60
2.00 64.00
1.00 40.00
1.00 16.00
1.00 6.00
1.00 3.00
1.00 14.40
619.20 m²
2.00 38.40
2.00 38.40
1.00 38.40
1.00 81.60
3.00 57.60
1.00 19.20
1.00 27.20
1.00 27.20
2.00 48.00
1.00 3.20
2.00 240.00
89.08 m²
4.00 12.00
4.00 12.00
2.00 6.00
2.00 13.00
2.00 46.08
299.84 m²
4.00 44.80
4.00 44.80
2.00 22.40
1.00 33.60
2.00 61.44
2.00 65.28
2.00 9.60
1.00 2.96
1.00 6.16
1.00 8.80
4.00 8.40 8.40 m²
64.16 m²
23.00 43.47
11.00 10.40
1.00 1.47
2.00 5.04
2.00 2.52
1.00 1.26
458.46 m'
12.00 28.20
11.00 90.20
1.00 6.90
2.00 13.40
2.00 12.20
16.00 75.36
6.00 28.26
66.00 203.94
337.96 m'
44.00 144.32
66.00 193.64
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
105.00 105.00 105.00 bh
44.00 44.00 44.00 bh
220.00 220.00 220.00 bh
110.00 110.00 110.00 bh
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
56.60 m²
2.00 5.40
2.00 7.00
2.00 8.00
2.00 11.00
6.00 15.00
1.00 2.70
1.00 3.50
1.00 4.00
62.04 m²
44.00 26.40
66.00 35.64
0.00 m'
1.00
2.00
191.57 m²
1.00 83.20
33.00 79.20
24.00 48.00
1.00 1.50
28.00 25.20
2.00 2.40
4.00 4.00
4.00 8.00
4.00 3.20
-24.00 -16.80
-28.00 -9.80
-8.00 -3.60
1216.73 m²
1.00 540.80
33.00 514.80
24.00 312.00
1.00 9.75
28.00 163.80
2.00 15.60
4.00 26.00
4.00 52.00
4.00 20.80
-24.00 -57.12
-28.00 -33.32
-8.00 -12.24
-24.00 -32.66
-24.00 -32.66
-64.00 -36.89
-80.00 -10.40
-2.00 -14.40
2.00 383.15 326.95 m²
2.00 2433.45 2076.55 m²
910.18 m²
64.00 537.60
37.00 74.00
24.00 103.68
6.00 32.40
15.00 36.00
50.00 100.00
6.00 18.00
2.00 2.40
2.00 1.80
6.00 2.55
1.00 1.75
2678.98 m'
4.00 16.00
4.00 16.00
2.00 9.60
2.00 12.00
2.00 9.60
2.00 8.00
2.00 12.00
2.00 4.80
2.00 3.60
2.00 1.70
2.00 7.00
8.00 900.48
8.00 900.48
2.00 395.52
2.00 372.00
1.00 10.20
80.00 80.00 80.00 Bh
346.47 m²
1.00 60.00
2.00 80.00
4.00 160.00
2.00 19.20
1.00 13.63
1.00 13.64
528.00 m²
22.00 422.40
2.00 52.80
2.00 28.80
2.00 9.60
1.00 14.40
111.36 m²
2.00 65.28
2.00 46.08
286.08 m²
4.00 43.52
8.00 61.44
56.00 152.32
28.00 22.40
1.00 6.40
17.40 m²
6.00 12.60
2.00 4.80
91.98 m²
32.00 60.48
24.00 22.68
2.00 5.04
2.00 2.52
1.00 1.26
633.26 m'
8.00 18.80
24.00 196.80
48.00 226.08
62.00 191.58
496.79 m'
96.00 314.88
62.00 181.91
24.00 24.00 24.00 bh
8.00 8.00 8.00 bh
168.00 168.00 168.00 bh
96.00 96.00 96.00 bh
172.00 172.00 172.00 bh
110.00 110.00 110.00 bh
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
20.90 m²
1.00 3.20
1.00 3.50
1.00 4.00
1.00 2.70
1.00 3.50
1.00 4.00
108.00 m²
2.00 104.00
2.00 4.00
91.08 m²
96.00 57.60
62.00 33.48
191.57 m²
1.00 83.20
33.00 79.20
24.00 48.00
1.00 1.50
28.00 25.20
2.00 2.40
4.00 4.00
4.00 8.00
4.00 3.20
-24.00 -16.80
-28.00 -9.80
-8.00 -3.60
1216.73 m²
1.00 540.80
33.00 514.80
24.00 312.00
1.00 9.75
28.00 163.80
2.00 15.60
4.00 26.00
4.00 52.00
4.00 20.80
-24.00 -57.12
-28.00 -33.32
-8.00 -12.24
-24.00 -32.66
-24.00 -32.66
-64.00 -36.89
-80.00 -10.40
-2.00 -14.40
2.00 383.15 326.95 m²
2.00 2433.45 2076.55 m²
910.18 m²
64.00 537.60
37.00 74.00
24.00 103.68
6.00 32.40
15.00 36.00
50.00 100.00
6.00 18.00
2.00 2.40
2.00 1.80
6.00 2.55
1.00 1.75
2678.98 m'
4.00 16.00
4.00 16.00
2.00 9.60
2.00 12.00
2.00 9.60
2.00 8.00
2.00 12.00
2.00 4.80
2.00 3.60
2.00 1.70
2.00 7.00
8.00 900.48
8.00 900.48
2.00 395.52
2.00 372.00
1.00 10.20
80.00 80.00 80.00 Bh
346.47 m²
1.00 60.00
2.00 80.00
4.00 160.00
2.00 19.20
1.00 13.63
1.00 13.64
528.00 m²
22.00 422.40
2.00 52.80
2.00 28.80
2.00 9.60
1.00 14.40
111.36 m²
2.00 65.28
2.00 46.08
286.08 m²
4.00 43.52
8.00 61.44
56.00 152.32
28.00 22.40
1.00 6.40
17.40 m²
6.00 12.60
2.00 4.80
91.98 m²
32.00 60.48
24.00 22.68
2.00 5.04
2.00 2.52
1.00 1.26
633.26 m'
8.00 18.80
24.00 196.80
48.00 226.08
62.00 191.58
496.79 m'
96.00 314.88
62.00 181.91
24.00 24.00 24.00 bh
8.00 8.00 8.00 bh
168.00 168.00 168.00 bh
96.00 96.00 96.00 bh
172.00 172.00 172.00 bh
110.00 110.00 110.00 bh
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
20.90 m²
1.00 3.20
1.00 3.50
1.00 4.00
1.00 2.70
1.00 3.50
1.00 4.00
108.00 m²
2.00 104.00
2.00 4.00
91.08 m²
96.00 57.60
62.00 33.48
191.57 m²
1.00 83.20
33.00 79.20
24.00 48.00
1.00 1.50
28.00 25.20
2.00 2.40
4.00 4.00
4.00 8.00
4.00 3.20
-24.00 -16.80
-28.00 -9.80
-8.00 -3.60
1216.73 m²
1.00 540.80
33.00 514.80
24.00 312.00
1.00 9.75
28.00 163.80
2.00 15.60
4.00 26.00
4.00 52.00
4.00 20.80
-24.00 -57.12
-28.00 -33.32
-8.00 -12.24
-24.00 -32.66
-24.00 -32.66
-64.00 -36.89
-80.00 -10.40
-2.00 -14.40
2.00 383.15 326.95 m²
2.00 2433.45 2076.55 m²
910.18 m²
64.00 537.60
37.00 74.00
24.00 103.68
6.00 32.40
15.00 36.00
50.00 100.00
6.00 18.00
2.00 2.40
2.00 1.80
6.00 2.55
1.00 1.75
2678.98 m'
4.00 16.00
4.00 16.00
2.00 9.60
2.00 12.00
2.00 9.60
2.00 8.00
2.00 12.00
2.00 4.80
2.00 3.60
2.00 1.70
2.00 7.00
8.00 900.48
8.00 900.48
2.00 395.52
2.00 372.00
1.00 10.20
80.00 80.00 80.00 Bh
346.47 m²
1.00 60.00
2.00 80.00
4.00 160.00
2.00 19.20
1.00 13.63
1.00 13.64
528.00 m²
22.00 422.40
2.00 52.80
2.00 28.80
2.00 9.60
1.00 14.40
111.36 m²
2.00 65.28
2.00 46.08
286.08 m²
4.00 43.52
8.00 61.44
56.00 152.32
28.00 22.40
1.00 6.40
17.40 m²
6.00 12.60
2.00 4.80
91.98 m²
32.00 60.48
24.00 22.68
2.00 5.04
2.00 2.52
1.00 1.26
633.26 m'
8.00 18.80
24.00 196.80
48.00 226.08
62.00 191.58
496.79 m'
96.00 314.88
62.00 181.91
24.00 24.00 24.00 bh
8.00 8.00 8.00 bh
168.00 168.00 168.00 bh
96.00 96.00 96.00 bh
172.00 172.00 172.00 bh
110.00 110.00 110.00 bh
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
20.90 m²
1.00 3.20
1.00 3.50
1.00 4.00
1.00 2.70
1.00 3.50
1.00 4.00
108.00 m²
2.00 104.00
2.00 4.00
91.08 m²
96.00 57.60
62.00 33.48
286.29 m²
1.00 83.20
33.00 79.20
24.00 48.00
1.00 1.50
28.00 25.20
2.00 2.40
4.00 4.00
4.00 8.00
4.00 3.20
1.00 87.00
1.00 24.00
-24.00 -16.80
-28.00 -9.80
-8.00 -3.60
1488.09 m²
1.00 540.80
33.00 514.80
24.00 312.00
1.00 9.75
28.00 163.80
2.00 15.60
4.00 26.00
4.00 52.00
4.00 20.80
1.00 174.00
1.00 144.00
-24.00 -57.12
-28.00 -33.32
-8.00 -12.24
-24.00 -32.66
-24.00 -32.66
-64.00 -36.89
-80.00 -10.40
-2.00 -14.40
2.00 572.59 488.61 m²
2.00 2976.17 2539.67 m²
910.18 m²
64.00 537.60
37.00 74.00
24.00 103.68
6.00 32.40
15.00 36.00
50.00 100.00
6.00 18.00
2.00 2.40
2.00 1.80
6.00 2.55
1.00 1.75
2718.98 m'
4.00 16.00
4.00 16.00
2.00 9.60
2.00 12.00
2.00 9.60
2.00 8.00
2.00 12.00
2.00 4.80
2.00 3.60
2.00 1.70
2.00 7.00
8.00 900.48
8.00 900.48
2.00 395.52
2.00 372.00
1.00 10.20
8.00 12.00
8.00 28.00
80.00 80.00 80.00 Bh
346.47 m²
1.00 60.00
2.00 80.00
4.00 160.00
2.00 19.20
1.00 13.63
1.00 13.64
568.80 m²
22.00 422.40
2.00 52.80
2.00 28.80
2.00 9.60
1.00 14.40
1.00 40.80
111.36 m²
2.00 65.28
2.00 46.08
286.08 m²
4.00 43.52
8.00 61.44
56.00 152.32
28.00 22.40
1.00 6.40
17.40 m²
6.00 12.60
2.00 4.80
95.76 m²
32.00 60.48
24.00 22.68
2.00 5.04
2.00 2.52
1.00 1.26
2.00 3.78
646.06 m'
8.00 18.80
24.00 196.80
2.00 12.80
48.00 226.08
62.00 191.58
496.79 m'
96.00 314.88
62.00 181.91
24.00 24.00 24.00 bh
8.00 8.00 8.00 bh
168.00 168.00 168.00 bh
96.00 96.00 96.00 bh
172.00 172.00 172.00 bh
110.00 110.00 110.00 bh
12.00 12.00 12.00 bh
12.00 12.00 12.00 bh
26.90 m²
1.00 3.20
1.00 3.50
1.00 4.00
1.00 6.00
1.00 2.70
1.00 3.50
1.00 4.00
108.00 m²
2.00 104.00
2.00 4.00
91.08 m²
96.00 57.60
62.00 33.48
986.25 m²
1.00 1238.25
-2.00 -240.00
-1.00 -12.00
2015.13 m²
4.00 264.00
4.00 1708.00
1.00 43.13
1.00 68.10 68.10 m'
136.20 136.20 136.20 m'
796.21 m²
1.00 1238.25
-2.00 -152.24
-1.00 -213.90
-1.00 -75.90
RENCANA ANGGARAN BIAYA (RAB)
A. PEKERJAAN LANTAI I
I PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Ls 125,000.00 125,000.00
2 Pembersihan Lapangan 1754.88 m² 7,000.00 12,284,125.00
3 Pengukuran dan Bowplank 47.38 m' 57,400.00 2,719,325.00
4 Direksikeet (3 x 6) m 18.00 m² 944,541.73 17,001,751.18
5 Listrik Kerja 1.00 Ls 20,000,000.00 20,000,000.00
6 Air Kerja 1.00 Ls 5,000,000.00 5,000,000.00
Sub Total I 57,130,201.18
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 582.12 m³ 24,160.00 14,064,055.44
2 Galian Tanah Sloof 30/60 156.38 m³ 24,160.00 3,778,237.44
3 Galian Tanah Sloof 30/40 124.42 m³ 24,160.00 3,005,890.56
4 Urugan Tanah Kembali 192.10 m³ 8,820.00 1,694,322.84
5 Urugan Tanah pilihan 394.20 m³ 8,820.00 3,476,844.00
6 Urugan Pasir bawah pondasi 8.97 m³ 124,600.00 1,117,101.30
7 Lantai Kerja 8.97 m³ 538,100.00 4,824,335.55
Sub Total II 31,960,787.13
III PEKERJAAN PONDASI dan BETON
1 Pondasi P1 87.68 m³ 2,789,487.18 244,579,144.75
2 Pondasi P2 111.69 m³ 2,789,487.18 311,557,822.58
3 Tiang pancang Ø 40 m' 422,500.00 -
4 Sloof 30/40 0.00 m³ 3,049,634.11 -
5 Sloof 30/60 0.00 m³ 3,557,058.61 -
6 Kolom 40/60 55.30 m³ 3,535,710.00 195,510,620.16
7 Kolom 15/20 4.00 m³ 3,062,270.00 12,236,830.92
8 Kolom 15/15 6.64 m³ 2,597,415.00 17,252,030.43
9 Balok 30/60 41.83 m³ 3,806,970.00 159,253,169.04
10 Balok 25/40 51.24 m³ 3,589,170.00 183,909,070.80
11 Plat Lantai 141.19 m³ 538,100.00 75,971,648.50
12 Plat Tangga lantai 1 4.45 m³ 3,700,370.00 16,479,153.75
13 Plat Dinding GWT 6.10 m³ 3,700,370.00 22,587,058.48
14 Plat meja dapur 0.60 m³ 3,700,370.00 2,220,222.00
15 Plat Wastafel 0.60 m³ 3,700,370.00 2,220,222.00
16 Plat bak cuci piring 0.22 m³ 3,700,370.00 821,482.14
Sub Total III 1,244,598,475.55
IV PEKERJAAN PASANGAN
1 Pasangan bata merah 1 : 4 (penahan tanah) 1/2 bata 517.72 m² 86,733.00 44,903,061.83
2 Pasangan batu merah tebal 1/2 bt 1:3 125.69 m² 93,559.50 11,759,025.76
3 Pasangan batu merah tebal 1/2 bt 1:6 903.56 m² 86,733.00 78,368,683.71
4 Plesteran 1 : 3 226.23 m² 28,564.00 6,462,119.41
5 Plesteran 1 : 6 1626.41 m² 25,245.00 41,058,782.20
6 Plesteran Beton 1004.70 m² 37,417.00 37,592,747.65
7 Benangan Sudut 2053.12 m' 11,010.00 22,604,807.16
8 Roster 20 x 40 80.00 Bh 17,175.00 1,374,000.00
9 Roster 20 x 65 81.00 Bh 18,175.00 1,472,175.00
Sub Total IV 245,595,402.72
V PEKERJAAN KERAMIK
1 Keramik lantai 60 x 60 520.20 m² 127,471.00 66,310,414.20
2 Keramik lantai 40 x 40 619.20 m² 109,291.00 67,672,987.20
3 Keramik Lantai KM 20 x 20 89.08 m² 105,971.00 9,439,896.68
4 Keramik Dinding 20 x 25 ex. Roman 299.84 m² 127,971.00 38,370,824.64
5 Granite 8.40 m² 111,965.50 940,510.20
Sub Total V 182,734,632.92
VI PEKERJAAN KAYU
1 Daun pintu dobel tripleks, rangka kayu kamper 64.16 m² 237,515.00 15,237,774.83
Sub Total VI 15,237,774.83
VII PEKERJAAN BESI DAN PENGGANTUNG
1 Pasang kusen aluminium 100.45.4 458.46 m' 123,922.53 56,813,523.10
2 Pasang daun jendela aluminium 60.60.4 337.96 m' 60,375.00 20,404,576.50
3 Kunci tanam pintu kupu tarung ex. ARCH 12.00 bh 121,721.88 1,460,662.56
4 Kunci tanam pintu biasa ex. ARCH 12.00 bh 140,200.00 1,682,400.00
5 Engsel pintu ex. ARCH 105.00 bh 17,898.00 1,879,290.00
6 Reiling jendela 44.00 bh 15,930.00 700,920.00
7 Hak angin jendela ex. ARCH 220.00 bh 14,298.00 3,145,560.00
8 Grendel jendela ex. ARCH 110.00 bh 15,530.00 1,708,300.00
9 Grendel tanam pintu kupu tarung ex. ARCH 12.00 bh 28,430.00 341,160.00
10 Grendel pintu biasa ex. ARCH 12.00 bh 17,330.00 207,960.00
11 Reilling Tangga 56.60 m² 400,000.00 22,640,000.00
12 Kaca bening 5 mm 62.04 m² 91,728.00 5,690,805.12
13 Grill Besi penutup saluran + cat 0.00 m' 65,349.38 -
Sub Total VII 116,675,157.28
VIII PEKERJAAN SANITASI
1 Pemasangan pipa PVC tipe AW Ø 3/4" 0.00 m' 12,617.69 -
2 Pemasangan pipa PVC tipe AW Ø 3" 0.00 m' 52,127.38 -
3 Pemasangan pipa PVC tipe AW Ø 4" 0.00 m' 74,024.67 -
4 Kusen + daun pintu PVC KM, t = 1 mm ( Komplit ) 18.00 m' 252,000.00 4,536,000.00
5 Closed duduk monoblock ex. TOTO 12.00 bh 1,518,752.50 18,225,030.00
6 Wastafel + Aksesoris ex. TOTO 4.00 bh 493,819.13 1,975,276.52
7 Kaca wastafel 4.00 bh 87,962.50 351,850.00
8 Kran 3/4" ex. SAN EI 20.00 bh 60,550.00 1,211,000.00
9 Jet sower 18.00 unit 225,000.00 4,050,000.00
10 Floor drain 30.00 bh 51,758.75 1,552,762.50
11 Pegangan Stainless steel Ø 1.5 mm 16.00 bh 255,000.00 4,080,000.00
12 Bak Kontrol 40.00 bh 220,590.00 8,823,600.00
13 Bak Cuci piring stainles steel 10.00 bh 235,790.00 2,357,900.00
Sub Total VIII 47,163,419.02
IX PEKERJAAN PENGECATAN
1 Cat Kayu 128.31 m² 22,770.44 2,921,674.96
2 Cat Dinding 2571.61 m² 14,378.13 36,974,904.17
3 Protection mortar 230.32 m² 20,615.00 4,748,046.80
4 Aspal waterproofing 230.32 m² 20,615.00 4,748,046.80
Sub Total IX 49,392,672.73
JUMLAH TOTAL 1,990,488,523.35
RENCANA ANGGARAN BIAYA (RAB)
B. PEKERJAAN LANTAI II
I PEKERJAAN BETON
1 Kolom 40/60 49.15 m³ 3,535,710.00 173,787,217.92
2 Kolom 15/20 3.55 m³ 3,062,270.00 10,877,183.04
3 Kolom 15/15 5.90 m³ 2,597,415.00 15,335,138.16
4 Balok 30/60 27.22 m³ 3,806,970.00 103,610,495.52
5 Balok 25/40 32.50 m³ 3,589,170.00 116,648,025.00
6 Plat Lantai 2 97.47 m³ 3,700,370.00 360,660,262.42
7 Plat Kanopi 24.25 m³ 3,700,370.00 89,737,672.87
8 Plat Balkon 1.24 m³ 3,700,370.00 4,588,458.80
9 Plat Tangga lantai 2 4.20 m³ 3,700,370.00 15,530,896.93
10 Plat meja dapur 0.24 m³ 3,700,370.00 888,088.80
11 Plat Wastafel 0.90 m³ 3,700,370.00 3,330,333.00
Sub Total I 894,993,772.46
II PEKERJAAN PASANGAN
1 Pasangan batu merah tebal 1/2 bt 1:3 191.57 m² 93,559.50 17,923,505.28
2 Pasangan batu merah tebal 1/2 bt 1:6 1216.73 m² 86,733.00 105,530,356.76
3 Plesteran 1 : 3 326.95 m² 28,564.00 9,339,051.85
4 Plesteran 1 : 6 2076.55 m² 25,245.00 52,422,426.47
5 Plesteran Beton 910.18 m² 37,417.00 34,056,205.06
6 Benangan Sudut 2678.98 m' 11,010.00 29,495,569.80
7 Roster 20 x 40 80.00 Bh 17,175.00 1,374,000.00
Sub Total II 250,141,115.21
III PEKERJAAN KERAMIK
1 Keramik lantai 60 x 60 346.47 m² 127,471.00 44,164,877.37
2 Keramik lantai 40 x 40 528.00 m² 109,291.00 57,705,648.00
3 Keramik Lantai KM 20 x 20 111.36 m² 105,971.00 11,800,930.56
4 Keramik Dinding 20 x 25 ex. Roman 286.08 m² 127,971.00 36,609,943.68
5 Granite 17.40 m² 111,965.50 1,948,199.70
Sub Total III 152,229,599.31
IV PEKERJAAN KAYU
1 Daun pintu dobel tripleks, rangka kayu kamper 91.98 m² 237,515.00 21,846,629.70
` Sub Total IV 21,846,629.70
V PEKERJAAN BESI DAN PENGGANTUNG
1 Pasang kusen aluminium 100.45.4 633.26 m' 123,922.53 78,475,181.35
2 Pasang daun jendela aluminium 60.60.4 496.79 m' 60,375.00 29,993,575.50
3 Kunci tanam pintu kupu tarung ex. ARCH 24.00 bh 121,721.88 2,921,325.12
4 Kunci tanam pintu biasa ex. ARCH 8.00 bh 140,200.00 1,121,600.00
5 Engsel pintu ex. ARCH 168.00 bh 17,898.00 3,006,864.00
6 Reilling jendela 96.00 bh 15,930.00 1,529,280.00
7 Hak angin jendela ex. ARCH 172.00 bh 14,298.00 2,459,256.00
8 Grendel jendela ex. ARCH 110.00 bh 15,530.00 1,708,300.00
9 Grendel tanam pintu kupu tarung ex. ARCH 12.00 bh 28,430.00 341,160.00
10 Grendel pintu biasa ex. ARCH 12.00 bh 17,330.00 207,960.00
11 Reilling Tangga 20.90 m² 400,000.00 8,360,000.00
12 Reilling balkon + Void 108.00 m² 412,000.00 44,496,000.00
13 Kaca bening 5 mm 91.08 m² 91,728.00 8,354,586.24
Sub Total V 182,975,088.21
VI PEKERJAAN SANITASI
1 Pemasangan pipa PVC tipe AW Ø 3/4" 0.00 m' 12,617.69 -
2 Pemasangan pipa PVC tipe AW Ø 3" 0.00 m' 52,127.38 -
3 Pemasangan pipa PVC tipe AW Ø 4" 0.00 m' 74,024.67 -
4 Kusen + daun pintu PVC KM, t = 1 mm ( Komplit ) 28.00 m' 252,000.00 7,056,000.00
5 Closed duduk monoblock ex. TOTO 14.00 bh 1,518,752.50 21,262,535.00
6 Wastafel + Aksesoris ex. TOTO 10.00 bh 493,819.13 4,938,191.30
7 Kaca wastafel 10.00 bh 87,962.50 879,625.00
8 Kran 3/4" ex. SAN EI 13.00 bh 60,550.00 787,150.00
9 Jet sower 28.00 unit 225,000.00 6,300,000.00
10 Floor drain 36.00 bh 51,758.75 1,863,315.00
11 Bak Cuci piring stainles steel 10.00 bh 235,790.00 2,357,900.00
Sub Total VI 45,444,716.30
VII PEKERJAAN PENGECATAN
1 Cat Kayu 183.96 m² 22,770.44 4,188,849.87
2 Cat Dinding 2050.99 m² 14,378.13 29,489,326.98
3 Cat Plafond 993.21 m² 14,378.13 14,280,497.53
4 Protection mortar 133.68 m² 20,615.00 2,755,813.20
5 Aspal waterproofing 133.68 m² 20,615.00 2,755,813.20
Sub Total VII 53,470,300.78
JUMLAH TOTAL 1,601,101,221.97
RENCANA ANGGARAN BIAYA (RAB)
D. PEKERJAAN LANTAI IV
I PEKERJAAN BETON
1 Kolom 40/60 49.15 m³ 3,535,710.00 173,787,217.92
2 Kolom 15/20 3.55 m³ 3,062,270.00 10,877,183.04
3 Kolom 15/15 5.90 m³ 2,597,415.00 15,335,138.16
4 Balok 30/60 27.22 m³ 3,806,970.00 103,610,495.52
5 Balok 25/40 32.50 m³ 3,589,170.00 116,648,025.00
6 Plat Lantai 4 97.47 m³ 3,700,370.00 360,660,262.42
7 Plat Kanopi 24.25 m³ 3,700,370.00 89,737,672.87
8 Plat Balkon 1.24 m³ 3,700,370.00 4,588,458.80
9 Plat Tangga lantai 4 4.20 m³ 3,700,370.00 15,530,896.93
10 Plat meja dapur 0.24 m³ 3,700,370.00 888,088.80
11 Plat Wastafel 0.90 m³ 3,700,370.00 3,330,333.00
Sub Total I 894,993,772.46
II PEKERJAAN PASANGAN
1 Pasangan batu merah tebal 1/2 bt 1:3 191.57 m² 93,559.50 17,923,505.28
2 Pasangan batu merah tebal 1/2 bt 1:6 1216.73 m² 86,733.00 105,530,356.76
3 Plesteran 1 : 3 326.95 m² 28,564.00 9,339,051.85
4 Plesteran 1 : 6 2076.55 m² 25,245.00 52,422,426.47
5 Plesteran Beton 910.18 m² 37,417.00 34,056,205.06
6 Benangan Sudut 2678.98 m' 11,010.00 29,495,569.80
7 Roster 20 x 40 80.00 Bh 17,175.00 1,374,000.00
Sub Total II 250,141,115.21
III PEKERJAAN KERAMIK
1 Keramik lantai 60 x 60 346.47 m² 127,471.00 44,164,877.37
2 bed room 528.00 m² 109,291.00 57,705,648.00
3 Keramik Lantai KM 20 x 20 111.36 m² 105,971.00 11,800,930.56
4 Keramik Dinding 20 x 25 ex. Roman 286.08 m² 127,971.00 36,609,943.68
5 Granite 17.40 m² 111,965.50 1,948,199.70
Sub Total III 152,229,599.31
IV PEKERJAAN KAYU
1 Daun pintu dobel tripleks, rangka kayu kamper 91.98 m² 237,515.00 21,846,629.70
Sub Total IV 21,846,629.70
V PEKERJAAN BESI DAN PENGGANTUNG
1 Pasang kusen aluminium 100.45.4 633.26 m' 123,922.53 78,475,181.35
2 Pasang daun jendela aluminium 60.60.4 496.79 m' 60,375.00 29,993,575.50
3 Kunci tanam pintu kupu tarung ex. ARCH 24.00 bh 121,721.88 2,921,325.12
4 Kunci tanam pintu biasa ex. ARCH 8.00 bh 140,200.00 1,121,600.00
5 Engsel pintu ex. ARCH 168.00 bh 17,898.00 3,006,864.00
6 Reilling jendela 96.00 bh 15,930.00 1,529,280.00
7 Hak angin jendela ex. ARCH 172.00 bh 14,298.00 2,459,256.00
8 Grendel jendela ex. ARCH 110.00 bh 15,530.00 1,708,300.00
9 Grendel tanam pintu kupu tarung ex. ARCH 12.00 bh 28,430.00 341,160.00
10 Grendel pintu biasa ex. ARCH 12.00 bh 17,330.00 207,960.00
11 Reilling Tangga 20.90 m² 400,000.00 8,360,000.00
12 Reilling balkon + Void 108.00 m² 412,000.00 44,496,000.00
13 Kaca bening 5 mm 91.08 m² 91,728.00 8,354,586.24
Sub Total V 182,975,088.21
VI PEKERJAAN SANITASI
1 Pemasangan pipa PVC tipe AW Ø 3/4" 0.00 m' 12,617.69 -
2 Pemasangan pipa PVC tipe AW Ø 3" 0.00 m' 52,127.38 -
3 Pemasangan pipa PVC tipe AW Ø 4" 0.00 m' 74,024.67 -
4 Kusen + daun pintu PVC KM, t = 1 mm ( Komplit ) 28.00 m' 252,000.00 7,056,000.00
5 Closed duduk monoblock ex. TOTO 14.00 bh 1,518,752.50 21,262,535.00
6 Wastafel + Aksesoris ex. TOTO 10.00 bh 493,819.13 4,938,191.30
7 Kaca wastafel 10.00 bh 87,962.50 879,625.00
8 Kran 3/4" ex. SAN EI 13.00 bh 60,550.00 787,150.00
9 Jet sower 28.00 unit 225,000.00 6,300,000.00
10 Floor drain 36.00 bh 51,758.75 1,863,315.00
11 Bak Cuci piring stainles steel 10.00 bh 235,790.00 2,357,900.00
Sub Total VI 45,444,716.30
VII PEKERJAAN PENGECATAN
1 Cat Kayu 183.96 m² 22,770.44 4,188,849.87
2 Cat Dinding 2050.99 m² 14,378.13 29,489,326.98
3 Cat Plafond 993.21 m² 14,378.13 14,280,497.53
4 Protection mortar 133.68 m² 20,615.00 2,755,813.20
5 Aspal waterproofing 133.68 m² 20,615.00 2,755,813.20
Sub Total VII 53,470,300.78
JUMLAH TOTAL 1,601,101,221.97
RENCANA ANGGARAN BIAYA (RAB)
E. PEKERJAAN LANTAI V
I PEKERJAAN BETON
1 Kolom 40/60 106.75 m³ 3,535,710.00 377,444,113.92
2 Kolom 15/20 7.71 m³ 3,062,270.00 23,623,881.92
3 Kolom 15/15 5.90 m³ 2,597,415.00 15,335,138.16
4 Balok 30/60 27.22 m³ 3,806,970.00 103,610,495.52
5 Balok 25/40 32.50 m³ 3,589,170.00 116,648,025.00
6 Ring Balok 20/30 24.12 m³ 3,286,470.00 79,269,656.40
7 Plat Lantai 5 97.47 m³ 3,700,370.00 360,660,262.42
8 Plat Kanopi 24.25 m³ 3,700,370.00 89,737,672.87
9 Plat Balkon 1.24 m³ 3,700,370.00 4,588,458.80
10 Plat Tangga lantai 5 4.06 m³ 3,700,370.00 15,019,357.79
11 Plat dak 98.63 m³ 3,700,370.00 364,948,991.25
Sub Total I 1,550,886,054.04
II PEKERJAAN PASANGAN
1 Pasangan batu merah tebal 1/2 bt 1:3 286.29 m² 93,559.50 26,785,461.12
2 Pasangan batu merah tebal 1/2 bt 1:6 1488.09 m² 86,733.00 129,066,223.64
3 Plesteran 1 : 3 488.61 m² 28,564.00 13,956,578.60
4 Plesteran 1 : 6 2539.67 m² 25,245.00 64,113,917.79
5 Plesteran Beton 910.18 m² 37,417.00 34,056,205.06
6 Benangan Sudut 2718.98 m' 11,010.00 29,935,969.80
7 Roster 20 x 40 80.00 Bh 17,175.00 1,374,000.00
Sub Total II 299,288,356.01
III PEKERJAAN KERAMIK
1 Keramik lantai 60 x 60 346.47 m² 127,471.00 44,164,877.37
2 Keramik lantai 40 x 40 568.80 m² 109,291.00 62,164,720.80
3 Keramik Lantai KM 20 x 20 111.36 m² 105,971.00 11,800,930.56
4 Keramik Dinding KM 20 x 25 ex. Roman 286.08 m² 127,971.00 36,609,943.68
5 Granite 17.40 m² 111,965.50 1,948,199.70
Sub Total III 156,688,672.11
IV PEKERJAAN KAYU
1 Daun pintu dobel tripleks, rangka kayu kamper 95.76 m² 237,515.00 22,744,436.40
Sub Total IV 22,744,436.40
V PEKERJAAN BESI DAN PENGGANTUNG
1 Pasang kusen aluminium 100.45.4 646.06 m' 123,922.53 80,061,389.73
2 Pasang daun jendela aluminium 60.60.4 496.79 m' 60,375.00 29,993,575.50
3 Kunci tanam pintu kupu tarung ex. ARCH 24.00 bh 121,721.88 2,921,325.12
4 Kunci tanam pintu biasa ex. ARCH 8.00 bh 140,200.00 1,121,600.00
5 Engsel pintu ex. ARCH 168.00 bh 17,898.00 3,006,864.00
6 Reilling jendela 96.00 bh 15,930.00 1,529,280.00
7 Hak angin jendela ex. ARCH 172.00 bh 14,298.00 2,459,256.00
8 Grendel jendela ex. ARCH 110.00 bh 15,530.00 1,708,300.00
9 Grendel tanam pintu kupu tarung ex. ARCH 12.00 bh 28,430.00 341,160.00
10 Grendel pintu biasa ex. ARCH 12.00 bh 17,330.00 207,960.00
11 Reilling Tangga 26.90 m² 400,000.00 10,760,000.00
12 Reilling balkon + Void 108.00 m² 412,000.00 44,496,000.00
13 Kaca bening 5 mm 91.08 m² 91,728.00 8,354,586.24
Sub Total V 186,961,296.59
VI PEKERJAAN SANITASI
1 Pemasangan pipa PVC tipe AW Ø 3/4" 0.00 m' 12,617.69 -
2 Pemasangan pipa PVC tipe AW Ø 3" 0.00 m' 52,127.38 -
3 Pemasangan pipa PVC tipe AW Ø 4" 0.00 m' 74,024.67 -
4 Kusen + daun pintu PVC KM, t = 1 mm ( Komplit ) 28.00 m' 252,000.00 7,056,000.00
5 Closed duduk monoblock ex. TOTO 14.00 bh 1,518,752.50 21,262,535.00
6 Wastafel + Aksesoris ex. TOTO 10.00 bh 493,819.13 4,938,191.30
7 Kaca wastafel 10.00 bh 87,962.50 879,625.00
8 Kran 3/4" ex. SAN EI 13.00 bh 60,550.00 787,150.00
9 Jet sower 28.00 unit 225,000.00 6,300,000.00
10 Floor drain 40.00 bh 51,758.75 2,070,350.00
11 Bak Cuci piring stainles steel 10.00 bh 235,790.00 2,357,900.00
12 Tandon air silinder W.T Dia 300, t = 300 4.00 bh 4,500,000.00 18,000,000.00
Sub Total VI 63,651,751.30
VII PEKERJAAN PENGECATAN
1 Cat Kayu 232.38 m² 22,770.44 5,291,394.50
2 Cat Dinding 2584.13 m² 14,378.13 37,154,918.52
3 Cat Plafond 1789.42 m² 14,378.13 25,728,504.44
4 Protection mortar 133.68 m² 20,615.00 2,755,813.20
5 Aspal waterproofing 1119.93 m² 20,615.00 23,087,356.95
6 Cat Genting 2015.13 m² 18,377.13 37,032,204.02
Sub Total VII 131,050,191.63
VIII PEKERJAAN ATAP DAN PENUTUP ATAP
1 Rangka Atap Galvalum ex smartruss 986.25 m² 188,013.46 185,428,274.93
2 Penutup Atap Genteng Glasuur 2015.13 m² 64,317.05 129,606,895.38
3 Bubungan 68.10 m' 64,317.05 4,379,991.11
4 Lisplank 136.20 m' 138,325.00 18,839,865.00
5 Langit-langit kalsiboard + rangka kayu meranti 796.21 m² 97,900.00 77,948,959.00
Sub Total VIII 416,203,985.41
JUMLAH TOTAL 2,827,474,743.49
REKAPITULASI
A. PEKERJAAN LANTAI I
B. PEKERJAAN LANTAI II
E. PEKERJAAN LANTAI V
JUMLAH Rp 9,621,266,932.75
PPN Rp 962,126,693.28
JUMLAH TOTAL Rp 10,583,393,626.03
PEMBULATAN Rp 10,583,393,000.00
Achmad Tjiptono, ST
Direktur
ANALISA HARGA SATUAN
B BAHAN
C PERALATAN
B BAHAN
C PERALATAN
A. TENAGA
B BAHAN
C PERALATAN
C PERALATAN
1 Pipa PVC tipe AW Dia 3/4 " M335 Ljr 1.2000 5,875.00 7,050.00
2 Perlengkapan Harga Pipa 0.3500 2,056.25 719.69
1 Pipa PVC tipe AW Dia 3 " M340 Ljr 1.2000 35,750.00 42,900.00
2 Perlengkapan Harga Pipa 0.3500 12,512.50 4,379.38
1 Pipa PVC tipe AW Dia 4 " M341 Ljr 1.2000 52,307.50 62,769.00
2 Perlengkapan Harga Pipa 0.3500 18,307.63 6,407.67
1 Wastafel Komplit (Kran + Sipon ) Lux M247 Unit 1.2000 296,293.75 355,552.50
2 Perlengkapan Harga Pipa 0.1200 35,555.25 4,266.63
III. SEMEN
1 M037 Portland Cement (PC) 1 kg 1,350.00
3 M039 Portland Cement (PC) Warna 1 kg 3,500.00
VIII. KAYU
Kayu Borneo
1 M054 Reng : 2/3, 3/5 1 m3 4,364,250.00
2 M055 Usuk : 5/7 1 m3 4,364,250.00
3 M056 Balok 1 m3 4,364,250.00
4 M057 Papan (2x20) cm 1 m3 4,628,750.00
5 M058 Papan (3x20) cm 1 m3 4,628,750.00
6 M059 Papan (3x30) cm 1 m3 4,628,750.00
Kayu Meranti
7 M060 Reng : 2/3, 3/5 1 m3 2,100,000.00
8 M061 Usuk : 5/7 1 m3 2,100,000.00
9 M062 Balok 1 m3 2,100,000.00
10 M063 Papan (2x20) cm 1 m3 3,250,000.00
11 M064 Papan (3x20) cm 1 m3 3,300,000.00
12 M065 Kayu Bekesting 1 m3 1,750,000.00
Kayu Kruing
13 M066 Reng : 2/3, 3/5 1 m3 4,250,000.00
14 M067 Usuk : 5/7 1 m3 5,057,690.00
15 M068 Balok 1 m3 6,600,000.00
16 M069 Papan (2x20) cm 1 m3 4,400,000.00
17 M070 Papan (3x20) cm 1 m3 4,000,000.00
18 M071 Papan (3x30) cm 1 m3 6,650,000.00
Kayu Bengkirai
19 M072 Reng : 2/3, 3/5 1 m3 4,364,250.00
20 M073 Usuk : 5/7 1 m3 4,364,250.00
21 M074 Balok 1 m3 4,364,250.00
22 M075 Papan (2x20) cm 1 m3 4,628,750.00
23 M076 Papan (3x20) cm 1 m3 4,628,750.00
24 M077 Papan (3x30) cm 1 m3 4,628,750.00
Kayu Kamper
25 M078 Reng : 2/3, 3/5 1 m3 5,819,000.00
26 M079 Usuk : 5/7 1 m3 5,819,000.00
27 M080 Balok 1 m3 7,000,000.00
28 M081 Papan (2x20) cm 1 m3 7,000,000.00
29 M082 Papan (3x20) cm 1 m3 7,000,000.00
30 M083 Papan (3x30) cm 1 m3 7,000,000.00
Kayu Lain-lain
31 M084 Sirap 1 m3 5,422,250.00
32 M085 Bakar 1 m3 5,752,875.00
33 M086 Kayu Albasiah 1 m3 6,414,125.00
34 M087 Kayu Ramin 1 m3 7,406,000.00
35 M088 Bambu Dia 10 cm 1 btg 20,400.00
36 M089 Dolken Kayu Dia 8 cm 1 btg 15,000.00
37 M090 List Kayu Profil 1 m1 13,800.00
38 M091 List Kayu 2/4 1 m3 2,777,250.00
39 M092 Gedeg (2.00 x 3.00) m 1 lbr 33,062.50
40 M093 Bilik Bambu 1 m2 66,125.00
40 M093.a Kayu Bekisting 1 m3 2,250,000.00
40 M093.b Kayu Terentang 1 m3 1,250,000.00
Kayu Jati Ex. Malang
41 M094 Reng : 2/3, 3/5 1 m3 11,902,500.00
42 M095 Usuk : 5/7 1 m3 11,902,500.00
43 M096 Balok 1 m3 11,902,500.00
44 M097 Papan (2x20) cm 1 m3 13,225,000.00
45 M098 Papan (3x20) cm 1 m3 13,225,000.00
46 M099 Papan (3x30) cm 1 m3 13,225,000.00
NO. KODE BAHAN BANGUNAN SATUAN HARGA KET.
A. PEKERJAAN LANTAI I
JUMLAH Rp 12,328,869,983.88
PPN Rp 1,232,886,998.39
JUMLAH TOTAL Rp 13,561,756,982.27
PEMBULATAN Rp 13,561,756,000.00
Achmad Tjiptono, ST
Direktur
KURVA S
Nilai Bobot
No Uraian Pekerjaan
(Rp.) (%) 1 2
1 PEKERJAAN PERSIAPAN Rp 57,130,201.18 2.870%
2 PEKERJAAN TANAH Rp 31,960,787.13 1.606%
3 PEKERJAAN PONDASI dan BETON Rp 1,244,598,475.55 62.527%
4 PEKERJAAN PASANGAN Rp 245,595,402.72 12.338%
5 PEKERJAAN KERAMIK Rp 182,734,632.92 9.180%
6 PEKERJAAN KAYU Rp 15,237,774.83 0.766%
7 PEKERJAAN BESI DAN PENGGANTUNG Rp 116,675,157.28 5.862%
8 PEKERJAAN SANITASI Rp 47,163,419.02 2.369%
9 PEKERJAAN PENGECATAN Rp 49,392,672.73 2.481%
SUB TOTAL Rp 1,990,488,523.35 100.000%
RENCANA REALISASI
PELAKSANAAN
PROGRES
KURVA S
Waktu Pelaksanaan
3 4 5 6 7 8 9 10 11 12 13 14 15 16