RENCANA ANGGARAN BIAYA

NAMA PROYEK : Cibungbulang Town Hills

LOKASI : JL. TAMAN CIMANGGU BOGOR
TYPE RUKO : 82/48

NO URAIAN PEKERJAAN UNIT VOL HARGA SATUAN TOTAL HARGA BOBOT

A PEKERJAAN TANAH DAN PONDASI Rp 28,393,028.00

1 Pasang Bowplank tinggi 1.0m m 32.00 Rp 40,000.00 Rp 1,280,000.00 0.40%
POER PLAT PC 8 TTK)
2 Galian Tanah Keras dalam max. 2.0m m 9.39 Rp 109,000.00 Rp 1,023,074.00 0.32%
3 Urugan Pasir Urug m 0.43 Rp 250,000.00 Rp 107,750.00 0.03%
4 Beton Lantai Kerja tebal 5,0cm m 0.43 Rp 2,000,000.00 Rp 862,000.00 0.27%
5 Bekisting Poer m 6.40 Rp 100,000.00 Rp 640,000.00 0.20%
6 Pembesian Polos kg 197.76 Rp 14,500.00 Rp 2,867,520.00 0.90%
7 Beton 1:2:3 m 1.02 Rp 3,000,000.00 Rp 3,072,000.00 0.96%
KOLOM POER 30/30
8 Bekisting Balok Triplex 9 mm m 9.60 Rp 125,000.00Rp 1,200,000.00 0.38%
9 Pembesian Polos kg 89.59 Rp 14,500.00Rp 1,299,084.00 0.41%
10 Beton 1:2:3 m 0.72 Rp 3,000,000.00Rp 2,160,000.00 0.68%
Pondasi Batu Kali Rp -
11 Galian Tanah Keras dalam max. 1.0m m 10.00 Rp 109,000.00 Rp 1,090,000.00 0.34%
12 Urugan Pasir Urug m 1.00 Rp 250,000.00 Rp 250,000.00 0.08%
13 Pondasi Batu Kali m 8.00 Rp 250,000.00 Rp 2,000,000.00 0.63%
SLOOF S1 20/25
14 Bekisting Sloof m 20.00 Rp 125,000.00 Rp 2,500,000.00 0.78%
15 Pembesian Polos kg 140.80 Rp 14,500.00 Rp 2,041,600.00 0.64%
16 Beton 1:2:3 m 2.00 Rp 3,000,000.00 Rp 6,000,000.00 1.88%

B PEKERJAAN STRUKTUR BETON BERTULANG 0.00%

LANTAI 1
KOLOM 30/30 (8 TTK)
1 Bekisting Kolom Triplex 9 mm m 44.80 Rp 125,000.00 Rp 5,600,000.00 1.75%
2 Pembesian Polos kg 335.58 Rp 14,500.00 Rp 4,865,968.00 1.52%
3 Beton 1:2:3 m 2.88 Rp 3,000,000.00 Rp 8,640,000.00 2.70%
BALOK 20/35
4 Bekisting Balok Tripleks 9 mm m 40.00 Rp 125,000.00 Rp 5,000,000.00 1.56%
5 Pembesian Polos kg 306.24 Rp 14,500.00 Rp 4,440,480.00 1.39%
6 Beton 1:2:3 m 2.80 Rp 3,000,000.00 Rp 8,400,000.00 2.63%
PLAT LANTAI 2
7 Bekisting Plat Bondex m 35.00 Rp 450,000.00 Rp 15,750,000.00 4.93%
8 Wire Mesh M8 m 35.00 Rp 450,000.00 Rp 15,750,000.00 4.93%
9 Beton 1:2:3 m 4.20 Rp 3,000,000.00 Rp 12,600,000.00 3.94%
TANGGA
10 Bekisting Tangga Tripleks 9 mm m 6.00 Rp 125,000.00 Rp 750,000.00 0.23%
11 Pembesian Polos kg 115.00 Rp 14,500.00 Rp 1,667,500.00 0.52%
12 Beton 1:2:3 m 1.35 Rp 3,000,000.00 Rp 4,050,000.00 1.27%
LANTAI 2
PLAT DAK ATAP TOREN
13 Bekisting Triplex 9 mm m 4.50 Rp 125,000.00 Rp 562,500.00 0.18%
14 Wire Mesh M8 m 4.50 Rp 450,000.00 Rp 2,025,000.00 0.63%
15 Beton 1:2:3 m 0.54 Rp 3,000,000.00 Rp 1,620,000.00 0.51%
16 WaterProping m2 4.50 Rp 250,000.00 Rp 1,125,000.00 0.35%

C PEKERJAAN DINDING 0.00%

LANTAI 1
DINDING
 1 Pas Hebel Tebal 7,5 cm m 109.20 Rp 240,000.00 Rp 26,208,000.00 8.20%
LANTAI 2
DINDING
2 Pas Hebel Tebal 7,5 cm m 109.20 Rp 240,000.00 Rp 26,208,000.00 8.20%

D PEKERJAAN BETON BERTULANG PRAKTIS 0.00%

LANTAI 1
1 Kolom 15x15cm 412mm : 8mm-20cm m 23.40 Rp 3,000,000.00 Rp 70,200,000.00 21.95%
LANTAI 2
2 Kolom 15x15cm 412mm : 8mm-20cm m 23.40 Rp 3,000,000.00 Rp 70,200,000.00 21.95%
3 Balok Sopi 15x15cm 410mm : 8mm-20cm m 34.00 Rp 3,500,000.00 Rp 119,000,000.00 37.21%
BALOK KANOPI
4 Balok 15x20cm 410mm : 8mm-20cm m 4.00 Rp 3,500,000.00 Rp 14,000,000.00 4.38%
PLAT KANOPI
5 Bekisting Plat Tripleks 9 mm m 4.80 Rp 125,000.00 Rp 600,000.00 0.19%
6 Pembesian Polos kg 30.00 0.00%
7 Beton 1:2:3 m 0.58 Rp 3,000,000.00 Rp 1,728,000.00 0.54%

E PEKERJAAN ATAP 0.00%

LANTAI 1
1 Rangka Atap Baja Ringan m 6.00 Rp 275,000.00 Rp 1,650,000.00 0.52%
2 Listplank Papan Semen 20cm m 2.00 Rp 90,000.00 Rp 180,000.00 0.06%
3 Spandex Pasir m 7.20 Rp 210,000.00 Rp 1,512,000.00 0.47%
LANTAI 2
4 Rangka Atap Baja Ringan m 32.80 Rp 275,000.00 Rp 9,020,000.00 2.82%
5 Listplank Papan Semen 20cm m 4.00 Rp 90,000.00 Rp 360,000.00 0.11%
6 Spandex Pasir m 39.36 Rp 210,000.00 Rp 8,265,600.00 2.58%
7 Plesteran kemiringan Dak Beton 1:3 tebal 2cm m 4.80 Rp 910,000.00 Rp 4,368,000.00 1.37%

F PEKERJAAN PELAPIS DINDING 0.00%

LANTAI 1
1 Acian Plesteran tebal 12mm m 109.20 Rp 91,000.00 Rp 9,937,200.00 3.11%
2 Sekonengan Sudut Dinding m 7.56 Rp 25,000.00 Rp 189,000.00 0.06%
3 Plesteran Dudukan Kosen Aluminium m 0.00%
DAPUR
4 Meja Beton Lebar 60cm Tebal 7cm, Besi 10-15 & 8- m 2.00 Rp 2,400,000.00 Rp 4,800,000.00 1.50%
5 Pasangan Keramik Dinding 20/30 m 1.20 Rp 225,000.00 Rp 270,000.00 0.08%
6 Pasangan Keramik Dinding 60/60 m 1.20 Rp 250,000.00 Rp 300,000.00 0.09%
KM/TOILET
7 Pasangan Keramik Dinding 20/30 m 12.29 Rp 225,000.00 Rp 2,764,125.00 0.86%
LANTAI 2
8 Plesteran Beton m 5.00 Rp 91,000.00 Rp 455,000.00 0.14%
9 Acian Plesteran tebal 12mm m 109.20 Rp 91,000.00 Rp 9,937,200.00 3.11%
10 Sekonengan Sudut Dinding m 0.00%
11 Tali Air Keliling Kusen m 0.00%
PENEBALAN FACADE
12 Pasangan Batu Alam m 6.00 Rp 225,000.00 Rp 1,350,000.00 0.42%

G PEKERJAAN PLAFON 0.00%

LANTAI 1
1 Plafon Gypsum 9mm Ruang Dalam m 31.20 Rp 140,000.00 Rp 4,368,000.00 1.37%
2 Plafon Papan Semen 4mm Ruang Luar m 1.20 Rp 140,000.00 Rp 168,000.00 0.05%
LANTAI 2
3 Plafon Gypsum 9mm Ruang Dalam m 31.20 Rp 140,000.00 Rp 4,368,000.00 1.37%
4 Plafon Papan Semen 4mm Ruang Luar m 1.60 Rp 140,000.00 Rp 224,000.00 0.07%

H PEKERJAAN LANTAI 0.00%

LANTAI 1
 TERAS
1 Perataan dan Pemadatan Tanah Lantai m 4.80 Rp 36,000.00 Rp 172,800.00 0.05%
2 Urugan Pasir Lantai m 0.24 Rp 250,000.00 Rp 60,000.00 0.02%
3 Rabat Beton Tebal 2,5cm Tanpa Tulang m 4.80 Rp 200,000.00 Rp 960,000.00 0.30%
4 Pasangan Keramik Lantai 40X40 m 4.80 Rp 220,000.00 Rp 1,056,000.00 0.33%
LANTAI UTAMA
5 Perataan dan Pemadatan Tanah Lantai m 39.20 Rp 36,000.00 Rp 1,411,200.00 0.44%
6 Urugan Pasir Lantai m 3.92 Rp 250,000.00 Rp 980,000.00 0.31%
7 Rabat Beton Tebal 2,5cm Tanpa Tulang m 39.20 Rp 200,000.00 Rp 7,840,000.00 2.45%
8 Pasangan Keramik Lantai 40X40 m 39.20 Rp 220,000.00 Rp 8,624,000.00 2.70%
9 Pasangan Plint Lantai Keramik 10X40 m 23.60 Rp 120,000.00 Rp 2,832,000.00 0.89%
TANGGA
10 Pasangan Keramik Lantai 40X40 m 8.40 Rp 220,000.00 Rp 1,848,000.00 0.58%
11 Pasangan Stepnoosing m 21.00 Rp 260,000.00 Rp 5,460,000.00 1.71%
KM BAWAH
12 Pasangan Keramik Lantai 30X30 m 3.00 Rp 220,000.00 Rp 660,000.00 0.21%
LANTAI 2
LANTAI UTAMA
13 Urugan Pasir Lantai m 0.76 Rp 250,000.00 Rp 189,000.00 0.06%
14 Pasangan Keramik Lantai 40X40 m 25.20 Rp 240,000.00 Rp 6,048,000.00 1.89%
15 Pasangan Plint Lantai Keramik 10X40 m 19.00 Rp 120,000.00 Rp 2,280,000.00 0.71%
KM ATAS
16 Pasangan Keramik Lantai 30X30 m 3.00 Rp 220,000.00 Rp 660,000.00 0.21%
17 WaterProofing m2 3.00 Rp 250,000.00 Rp 750,000.00 0.23%

I PEKERJAAN PINTU, JENDELA & KACA 0.00%

P1 (1 UNIT)
1 Kusen Aluminiun 4" Brown m 5.00 Rp 175,000.00 Rp 875,000.00 0.27%
2 Pintu Tripleks Rangka Kayu Kelas 1 uk.80x210 bh 1.00 Rp 2,500,000.00 Rp 2,500,000.00 0.78%
P2 (2 UNIT)
3 Pasang Pintu KM PVC unit 2.00 Rp 350,000.00 Rp 700,000.00 0.22%
J1 (1 UNIT)
4 Kusen Aluminiun 4" Brown m 2.80 Rp 175,000.00 Rp 490,000.00 0.15%
5 Slimar Jendela Aluminiun Brown m 2.00 Rp 1,200,000.00 Rp 2,400,000.00 0.75%
6 Pasang Kaca 5 mm m 0.48 Rp 150,000.00 Rp 72,000.00 0.02%
J2 (2UNIT)/ Bouvenly
7 Kusen Aluminiun 4" Brown m 3.20 Rp 175,000.00 Rp 560,000.00 0.18%
8 Pasang Kaca 5 mm m 1.90 Rp 150,000.00 Rp 285,000.00 0.09%
J3 (1 UNIT)
9 Kusen Aluminiun 4" Brown m 12.00 Rp 175,000.00 Rp 2,100,000.00 0.66%
10 Slimar Jendela Aluminiun Brown m 0.00 0.00%
11 Pasang Kaca 5 mm m 10.00 Rp 150,000.00 Rp 1,500,000.00 0.47%

J PEKERJAAN PENGECATAN 0.00%

CAT TEMBOK
1 Cat Tembok Dalam m 109.20 Rp 48,000.00 Rp 5,241,600.00 1.64%
2 Cat Tembok Luar m 23.00 Rp 64,000.00 Rp 1,472,000.00 0.46%
PLAFON
3 Cat Plafon m 31.20 Rp 48,000.00 Rp 1,497,600.00 0.47%

K PEKERJAAN INSTALASI SANITASI 0.00%

AIR BERSIH
1 Pemipaan PVC 3/4" m 32.00 Rp 32,000.00 Rp 1,024,000.00 0.32%
2 Pemipaan PVC 1/2" m 8.00 Rp 26,000.00 Rp 208,000.00 0.07%
3 Bak Meter PAM 30x40cm Pasangan Bata bh 1.00 Rp 200,000.00 Rp 200,000.00 0.06%
4 Toren Air 520Liter bh 1.00 Rp 700,000.00 Rp 700,000.00 0.22%
AIR HUJAN, LIMBAH & KOTORAN
5 Pemipaan PVC 1,5" m 4.00 Rp 25,000.00 Rp 100,000.00 0.03%
 6 Pemipaan PVC 2" m 2.00 Rp 55,000.00 Rp 110,000.00 0.03%
7 Pemipaan PVC 3" m 23.00 Rp 85,000.00 Rp 1,955,000.00 0.61%
8 Pemipaan PVC 4" m 19.00 Rp 118,000.00 Rp 2,242,000.00 0.70%
9 Bak Kontrol 30x30x30cm 1:3Bata bh 2.00 Rp 125,000.00 Rp 250,000.00 0.08%
10 Septic Tank(1,00x2,00x1,50) Pasangan Bata bh 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.39%
11 Resapan Septic Tank bh 1.00 Rp 800,000.00 Rp 800,000.00 0.25%

L PEKERJAAN AKESORIS INSTALASI SANITASI 0.00%

KM BAWAH
1 Tempat Sabun Dinding bh 1.00 Rp 75,000.00 Rp 75,000.00 0.02%
2 Closet Duduk bh 1.00 Rp 2,500,000.00 Rp 2,500,000.00 0.78%
3 Jet Washer bh 1.00 Rp 250,000.00 Rp 250,000.00 0.08%
4 Floor Drain bh 1.00 Rp 200,000.00 Rp 200,000.00 0.06%
KM ATAS
5 Floor Drain bh 1.00 Rp 200,000.00 Rp 200,000.00 0.06%
6 Closet Duduk bh 1.00 Rp 2,500,000.00 Rp 2,500,000.00 0.78%
7 Jet Washer bh 1.00 Rp 250,000.00 Rp 250,000.00 0.08%
DAPUR DAN TAMAN
8 Pantry Zink 1 Lubang 1 Sayap bh 1.00 Rp 350,000.00 Rp 350,000.00 0.11%
9 Kran Zink bh 1.00 Rp 175,000.00 Rp 175,000.00 0.05%
10 Kran Taman bh 2.00 Rp 75,000.00 Rp 150,000.00 0.05%

M PEKERJAAN INSTALASI LISTRIK 0.00%

LANTAI 1
1 Titik Lampu Dalam Bawah Plafond ttk 6.00 Rp 450,000.00 Rp 2,700,000.00 0.84%
2 Titik Lampu Dalam Bawah Dak ttk 1.00 Rp 450,000.00 Rp 450,000.00 0.14%
3 Titik Lampu Taman ttk 1.00 Rp 450,000.00 Rp 450,000.00 0.14%
4 Titik Stop Kontak Biasa ttk 5.00 Rp 115,000.00 Rp 575,000.00 0.18%
6 Saklar Hotel bh 1.00 Rp 115,000.00 Rp 115,000.00 0.04%
7 Arde/Pentanahan ttk 1.00 Rp 100,000.00 Rp 100,000.00 0.03%
8 Box Sikring 2 Group bh 1.00 Rp 250,000.00 Rp 250,000.00 0.08%
LANTAI 2
9 Titik Lampu Dalam Bawah Plafond ttk 7.00 Rp 450,000.00 Rp 3,150,000.00 0.99%
10 Titik Stop Kontak Biasa ttk 5.00 Rp 115,000.00 Rp 575,000.00 0.18%
11 Saklar Hotel bh 1.00 Rp 125,000.00 Rp 125,000.00 0.04%

N PEKERJAAN LUAR & HALAMAN 0.00%

1 Pagar Pasangan Bata Tinggi 2,50m m 4.90 Rp 75,000.00 Rp 367,500.00 0.11%
2 Carport Paving Blok m 20.00 Rp 175,000.00 Rp 3,500,000.00 1.09%

O PEKERJAAN LAIN-LAIN 0.00%

1 Rolling Door m 14.00 Rp 550,000.00 Rp 7,700,000.00 2.41%
2 Gembok m 1.00 Rp 250,000.00 Rp 250,000.00 0.08%

Rp 319,791,664.50 100.00%

Bandung, 28 Juli 2017

UNITRACO PERSADA

Abdul Ajiz
 93.75

0.09043 1.0048