Rab Main Cont Villa Lombok [PDF]

Citation preview

RENCANA ANGGARAN BIAYA PROYEK VILLA TAMPAK HILL LOMBOK KODE PEKERJA: PEKERJAAN



No.



Uraian Pekerjaan



Spesifikasi



Satuan Volume



Harga Satuan



Total



Bobot



A. 1 2 3 4 5



Pekerjaan Persiapan Pembersihan lahan Pekerjaan Bouwplank dan pengukuran Bedeng dan Direksi Keet Listrik & air kerja Anti rayap



m2 m1 ls ls m2



1,050.00 105,000 140.00 225,000 1.00 12,000,000 1.00 45,000,000 1,050.00 48,750 Total A =



110,250,000 31,500,000 12,000,000 45,000,000 51,187,500 249,937,500



2.50% 0.71% 0.27% 1.02% 1.16% 5.66%



B. 1 2 3 4 5 6 7



Pekerjaan Tanah & Pondasi Galian pondasi Batu Kali t = 10 cm Urugan pasir bawah pondasi Galian Pondasi Cakar Ayam Urugan pasir bawah pondasi Cakar Ayamt = 10 cm Lantai kerja tebal 5 cm bawah Cakar Aya t = 5 cm ad. 1:4 Pondasi batu kali dipadatkan Urugan tanah sisa galian



m3 m3 m3 m3 m3 m3 m3



172.65 9.20 117.20 22.88 11.44 132.80 39.85



175,500 305,500 175,000 305,500 227,500 1,170,000 48,750 Total B =



30,300,075 2,810,600 20,510,000 6,989,840 2,602,600 155,376,000 1,942,688 220,531,803



0.69% 0.06% 0.46% 0.16% 0.06% 3.52% 0.04% 4.99%



C. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17



Pekerjaan Struktur Pondasi Cakar Ayam Sloof Beton Dinding Beton (Rw) Kolom Beton 13/40 Kolom Beton 25/40 Kolom Beton 40/70 Kolom Beton 40/80 Kolom WF Ring balk WF 150 Ring balk WF 250 Ring balk WF 300 Ring balk WF 350 Ring balk WF 400 Pelat Beton Tangga Pelat dak Lantai Beton t = 12 cm Over Left Kaca Tempered 12mm Water profing dak Topi beton



m3 m3 m3 m3 m3 m3 m3 m3 kg kg kg kg kg Ls m3 m2 Ls



90.15 67.78 318.45 5.95 44.35 16.44 7.65 5.02 3,696.00 3,905.00 2,640.00 3,570.00 1,584.00 1.00 51.96 98.00 1.00



2,750,000 2,750,000 2,750,000 2,750,000 2,750,000 2,750,000 2,750,000 3,780,000 18,000 18,000 18,000 18,000 18,000 4,500,000 2,750,000 850,000 5,500,000 Total C =



247,912,500 186,395,000 875,737,500 16,362,500 121,948,750 45,210,000 21,037,500 18,975,600 66,528,000 70,290,000 47,520,000 64,260,000 28,512,000 4,500,000 142,890,000 83,300,000 5,500,000 2,046,879,350



5.61% 4.22% 19.82% 0.37% 2.76% 1.02% 0.48% 0.43% 1.51% 1.59% 1.08% 1.45% 0.65% 0.10% 3.23% 1.89% 0.12% 46.32%



D. 1 2 3 4 5 6 7 8



Pekerjaan Bata & Plaster Pasangan bata 1/2 batu Plester + Acian Finishing lubang angin Keramik dinding toilet Utama Keramik dinding toilet Anak Keramik dinding Ruang Bilas Pas. Batu alam dinding bata Pas. Batu alam Kolom Renang



ad. 1:5 ad. 1:5 GRC 5 cm Roman Gol A KW1 Roman Gol A KW1 Roman Gol A KW 1 Paras jogya Palimanan



m2 m2 ls m2 m2 m2 m2 m2



782.50 102,375 1,565.00 84,500 1.00 12,500,000 37.80 235,000 97.20 235,000 54.00 235,000 31.50 325,000 81.00 325,000 Total D =



80,108,438 132,242,500 12,500,000 8,883,000 22,842,000 12,690,000 10,237,500 26,325,000 305,828,438



1.81% 2.99% 0.28% 0.20% 0.52% 0.29% 0.23% 0.60% 6.92%



E. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15



Pekerjaan Pintu & Jendela Pintu Pompa Type DO1 Pintu dan Kusen Type DO2 Pintu dan Kusen Type DO3 Pintu dan Kusen Type DO4 Pintu dan Kusen Type DO5 Pintu dan Kusen Type SO1-SO7 Pintu dan Kusen Type SO6 Pintu dan Kusen Type SO8 Pintu dan Kusen Type WO1 dan WO2 Pintu dan Kusen Type SO9 Pintu dan Kusen Type SO10 Pintu Sliding Kaca Alumunium (DO6) Daun Jendela dan Kaca Mati Daun Pintu Sliding dan Kaca Mati Daun Pintu Master Bed Room



Daun Pintu Frame Stainless Daun Pintu Kusen Kayu Daun Pintu Kusen Kayu Daun Pintu Sliding Kusen Alumunium Daun Pintu Kaca Daun Pintu Sliding Plat Besi Alumunium ( 3 Pintu) Daun Pintu Sliding Plat Besi Alumunium ( 2 Pintu) Daun Pintu Sliding Plat Besi Alumunium ( 4 Pintu) Daun Pintu Kaca Frame Less Daun Pintu Frame Plate (6 Pintu) Daun Pintu Frame Plate (2 Pintu) Daun Pintu Sliding Kaca 12mm (2 Daun) Daun Jendela Kaca 6mm (2Daun) Kusen Alumunium Kaca (3 Daun) Daun Pintu 2 bh Solid Kayu



unit unit unit unit unit unit unit unit unit unit unit unit unit unit Unit



1.00 5.00 2.00 1.00 1.00 7.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00 1.00 1.00



7,581,600 2,106,000 2,106,000 2,310,000 3,360,000 16,380,000 9,525,000 19,050,000 2,250,000 32,760,000 2,250,000 9,525,000 2,250,000 16,380,000 5,500,000 Total E =



7,581,600 10,530,000 4,212,000 2,310,000 3,360,000 114,660,000 9,525,000 19,050,000 4,500,000 32,760,000 2,250,000 9,525,000 2,250,000 16,380,000 5,500,000 244,393,600



0.17% 0.24% 0.10% 0.05% 0.08% 2.59% 0.22% 0.43% 0.10% 0.74% 0.05% 0.22% 0.05% 0.37% 0.12% 5.53%



F. 1 2 3



Pekerjaan Konstruksi Atap & Penutup Atap Beton Bertulang Rangka atap baja ringan Listplank GRC t = 8 mm ex. Elephant Water Profing Atap Rangka Atap Over Laeft Kca Tempered



m3 m2 Ls



29.28 23.00 1.00



2,750,000 39,375 3,750,000 Total F =



80,520,000 905,625 3,750,000 85,175,625



1.82% 0.02% 0.08% 1.93%



G.



Pekerjaan Finishing Lantai



ad. 1:4 Mutu Beton K225 Mutu Beton K225 Mutu Beton K225 Mutu Beton K225 Mutu Beton K225 Mutu Beton K225 WF 250, WF 300, WF 350



Mutu Beton K225 Mutu Beton K225



`



1 2 3 4 6 7 8 9



Lantai kerja tebal 5 cm bawah keramik lantai Pasir urug tebal 5 cm bawah keramik lantai Granite Gol A KW1 Keramik lantai utama Roman Gol A KW1 Keramik lantai teras Roman Gol A KW1 Keramik lantai Toilet Roman Gol A KW1 Keramik Lantai Ruang Pompa Roman Gol A KW1 Keramik Lantai Ruang Tangga Roman Gol A KW1 Plin lantai utama



m2 m3 m2 m2 m2 m2 Ls ls



23.87 23.87 144.00 107.50 34.00 38.00 1.00 1.00



227,500 305,500 235,000 235,000 235,000 235,000 6,750,000 4,750,000 Total G =



5,430,425 7,292,285 33,840,000 25,262,500 7,990,000 8,930,000 6,750,000 4,750,000 100,245,210



0.12% 0.17% 0.77% 0.57% 0.18% 0.20% 0.15% 0.11% 2.27%



H. 1 2 3 4 5 6



Pekerjaan Plafond Rangka plafond dalam Rangka plafond luar Plafond dalam Plafond luar Acian plafond exposed List plafond



Gypsum 5 cm



m2 m2 m2 m2 ls ls



323.50 107.00 323.50 107.00 1.00 1.00



75,000 75,000 78,750 65,000 367,500 1,575,000 Total H =



24,262,500 8,025,000 25,475,625 6,955,000 367,500 1,575,000 66,660,625



0.55% 0.18% 0.58% 0.16% 0.01% 0.04% 1.51%



I. 1 2 3



Pekerjaan Pengecatan Cat dinding dalam Cat dinding luar Cat plafond



Cat tembok ex. Catylac #REF! Cat tembok ex. Catylac



m2 m2 m2



545.51 547.75 323.50



18,375 23,625 18,375 Total I =



10,023,746 12,940,594 5,944,313 28,908,653



0.23% 0.29% 0.13% 0.65%



J. 1 2 3 4 5 6 7



Pekerjaan Sanitary Closet duduk + jet washer Wastafel + cermin Meja Wastafel Solid Batu Alam Shower set Kran bak mandi Kran taman Floor drain



ex. Amstart setara ex. Amstart Setara Ruang Powder ex. Amstart setara ex. Amstart setara ex. Amstart setara ex. Amstart setara



unit unit unit unit unit unit bh



4.00 4.00 1.00 4.00 4.00 1.00 8.00



2,940,000 2,310,000 12,500,000 1,470,000 236,250 183,750 84,500 Total J =



11,760,000 9,240,000 12,500,000 5,880,000 945,000 183,750 676,000 41,184,750



0.27% 0.21% 0.28% 0.13% 0.02% 0.00% 0.02% 0.93%



K.



PE ex westpex PE ex westpex ex. Kitz



m1 m1 unt



24.00 45.00 6.00



29,250 30,875 1,023,000



702,000 1,389,375 6,138,000



0.02% 0.03% 0.14%



4 5 6 7 8



Pekerjaan Plumbing Instalasi Air Bersih Pipa 1/2 " PVC Pipa 3/4 " PVC Stop valve Instalasi Air Kotor / Air Bekas Instalasi Air Kotor Cair/Air bekas Instalasi Air Kotor Padat Roof drain Bak Kontrol Septitank + rembesan



Pipa 3" PVC D + Accessories Pipa 4" PVC D + Accessories ex. Ina IF 68 C - 3 Pas. Bata Merah + Plester Aci 30x30x50 Cm Konvensional



m1 m1 bh bh bh



35.00 35.00 4.00 2.00 2.00



57,500 74,750 23,625 455,000 3,750,000 Total K =



2,012,500 2,616,250 94,500 910,000 7,500,000 21,362,625



0.05% 0.06% 0.00% 0.02% 0.17% 0.48%



L. 1 2 3 4 5 6 7 8 9 10



Pekerjaan Elektrikal Titik lampu Stop Kontak Saklar tunggal Saklar ganda Single Switch Double Switch Dimer Tuble Light Untad Kabel Data



titik titik bh bh bh bh bh unit unit unit



112.00 6.00 5.00 2.00 7.00 10.00 4.00 6.00 2.00 3.00



115,500 94,500 94,500 94,500 94,500 94,500 94,500 94,500 94,500 141,750



12,936,000 567,000 472,500 189,000 661,500 945,000 378,000 567,000 189,000 425,250



0.29% 0.01% 0.01% 0.00% 0.01% 0.02% 0.01% 0.01% 0.00% 0.01%



11 12 13 14 15 16 17 18 19



Lampu LED Down Light Pendan Light Spoth Light Fan Ceiling Gloor Light Pendan Light Mcb Mesin Diesel



NYM 3 x 1.5 Standart PLN NYM 3 x 2.5 + Armatur Ex. Broco Armature ex. Panasonic Armature ex. Panasonic Armature ex. Panasonic Armature ex. Panasonic Armature ex. Panasonic Armature ex. Panasonic Armature ex. Panasonic ex. Hager incl. MCB + Sikering & Grounding (daya 2200 w) Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Artolite + lampu Philip 18 watt Armature ex. Hager Merk Mitsubidhi 8KVA - 8000 watt



bh bh bh bh bh bh bh bh bh



2.00 31.00 6.00 3.00 8.00 14.00 6.00 2.00 1.00



577,500 236,250 94,500 75,000 275,000 135,000 175,000 350,000 125,000,000 Total L =



1,155,000 7,323,750 567,000 225,000 2,200,000 1,890,000 1,050,000 700,000 125,000,000 157,441,000



0.03% 0.17% 0.01% 0.01% 0.05% 0.04% 0.02% 0.02% 2.83% 3.56%



M 1



Pekerjaan Ware House 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 1 2



Pekerjaan Swimming Pool Pekerjaan Swimming Pool Pekerjaa LandScape



275,000,000 75,000,000 Total L =



550,000,000 75,000,000 625,000,000



12.45% 1.70% 14.14%



JUMLAH TOTAL =



4,418,549,178



100.00%



Total = Jasa Kontraktor 10% Geand Total = Harga per m2



4,418,549,178 441,854,918 4,860,404,095 8,679,293.03



1 2 3



hollow 40 x 40 hollow 40 x 40 Gypsum 9 mm ex. Elephant Potongan Belahan Bambu



Unit Unit



2.00 1.00



REKAPITULASI RAB PROYEK VILLA TAMPAK HILL LOMBOK No.



Uraian Pekerjaan



Spesifikasi



Satuan Volume



Harga Satuan



Total



A.



Pekerjaan Persiapan



249,937,500.00



B



Pekerjaan Tanahn Dan Pondasi



C



Pekerjaan Struktur



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



220,531,803 2,046,879,350



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 = Jasa Kontraktor 10%



4,418,549,178 441,854,918



Geand Total =



4,860,404,095



Harga per m2



8,679,293.03



Bobot