2 lantaiB. RENCANA ANGGARAN BIAYA RUKO 2 LANTAINoURAIAN PEKERJAANPLTQtyVolumesatuanHargaJumlahSatuanHargaIPEKERJAAN PONDASI1Direlasi keet/gudang/los kerja1.00unit500,000Rp.$500,0002Uitzet/pasang bouwplank63118.00m'30,000Rp.540,0003Mobilisasi / DemobilisasiLs2,250,000Rp.$2,250,0001Galian tanah531.351.178.71m330,000Rp.2,361,1502Urugan tanah kembali530.60.853.27m320,000Rp.1,065,3003Pasir urug tebal 5 cm5310.052.65m3125,000Rp.331,2504Lt. kerja (beton mutu Bo) t=5 cm1.21.20.05100.72m3600,000Rp.432,0005Pasangan batu kali (di bwh sloof)530.60.825.44m3450,000Rp.11,448,000Total Pekerjaan Fondasi160.78m3-Rp.$18,927,700IIPEKERJAAN BETON1Pondasi tapak (1,2x1,2m)1.21.20.25103.60m33,350,000Rp.12,060,0002Pekerjaan Sloof 20/40530.20.44.24m33,350,000Rp.14,204,0003Pekerjaan Sloof 15/30100.150.30.45m33,350,000Rp.1,507,5004Balok B1 25/40530.250.45.30m33,450,000Rp.18,285,0005Balok B2 20/404.50.20.40.36m33,450,000Rp.1,242,0006Balok B5 15/15 (Ringbalk)380.150.21.14m32,250,000Rp.2,565,0007Kolom K2 (30/30)0.30.34.25103.83m33,800,000Rp.14,535,0008Kolom K3 15/300.150.33.120.28m33,600,000Rp.1,004,4009Kolom KP 15/150.150.153.1140.98m32,250,000Rp.2,197,12510Plat t=12cm650.127.80m33,225,000Rp.25,155,00011Tangga Beton0.31.10.19191.19m34,200,000Rp.5,003,460Total Pekerjaan BetonSubtotal29.16m3Rp.97,758,485IIIPEKERJAAN DINDING1Pasangan bata (1pc:5 ps)783.2249.60m268,000Rp.16,972,8002Sopi sopi bata (1 pc :5 ps)11211.00m272,000Rp.792,0003Plester dinding bata (1pc:5ps)+acian843.2268.80m232,500Rp.8,736,000Total Pekerjaan DindingSubtotal529.40m3Rp.26,500,800IVPEKERJAAN LANTAI1Pasangan keramik lantai 30x301452140.00m272,000Rp.$10,080,0002Pasangan keramik lt kamar mandi 20x201.5226.00m274,000Rp.$444,000Pasangan keramik dinding kamar mandi 20x206.52226.00m276,000Rp.$1,976,0003Border keramik 10x20 (KM)6.50.121.30m2148,000Rp.$192,4004Border keramik teras 10x2012.20.11.22m2148,000Rp.$180,5605Urugan Pasir padat t.5 cm1450.053.50m3125,000Rp.$437,500Total Pekerjaan LantaiSubtotal178.02m3Rp.13,310,460VPEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA1Jendela Muka /depan+kaca (alum 4/10)11.00unit9,000,000Rp.$9,000,0002Pintu toilet22.00unit400,000Rp.$800,000Total Pek. Kusen, Pintu, Jendela, Bovenlich, kaca3.00unitRp.9,800,000VIPEKERJAAN ATAP & PLAFOND1Baja Ringan + Alumunium foil50.080.12556.25m3135,000Rp.$7,593,7502Kaso 5/760.050.0790.19m33,700,000Rp.$699,3003papan lisplank 3/20,kayu Meranti5210.00m'95,000Rp.$950,0004Asbes51680.00m265,000Rp.$5,200,0005Asbes nok4.50m'70,000Rp.$315,0006Plafond Gypsum602120.00m265,000Rp.$7,800,0007Lis profil Plafond Gypsum38276.00m'24,000Rp.$1,824,0008Tripleks 4 mm plafond (Toilet)326.00m267,000Rp.$402,0009List Plafond Kayu (toilet)7214.00m'20,000Rp.$280,000Total Pekerjaan Atap & PlafonRp.25,064,050VIIPEKERJAAN PENGECATAN1Cat dinding268.80m218,000Rp.$4,838,4002Cat plafond126.00m219,000Rp.$2,394,0003Cat List plafond90.00m'12,000Rp.$1,080,000Total Pekerjaan PengecatanRp.8,312,400VIIIPEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR1Pipa PVC diameter 1/2"11.00m'7,000Rp.$7,000Pipa PVC diameter 3/4"18.518.50m'10,000Rp.$185,0002Pipa PVC diameter 3'(air bekas)1919.00m'30,000Rp.$570,0003Pipa PVC diameter 4'(dari kloset)18.518.50m'50,000Rp.$925,0004Septik tank + rembesan1.00unit1,750,000Rp.$1,750,0005Sumur Pantek1.00Ls2,000,000Rp.$2,000,0006Pompa LG250W1.00bh2,000,000Rp.$2,000,0007Bak kontrol1.00bh280,000Rp.$280,0008Biaya Penyambungan PAMLs2,000,000Rp.$2,000,000Total Pekerjaan Instalasi Air Bersih & air KotorRp.9,717,000IXPEKERJAAN SANITAIR1Kloset jongkok merek Ex. KIA122.00bh150,000Rp.$300,0002Bak air fibre glass uk. 60x60x60122.00bh200,000Rp.$400,0003keran air merek SAN-EI122.00bh100,000Rp.$200,0004Roof Drain11.00bh80,000Rp.$80,0005Floor drain122.00bh70,000Rp.$140,000Total Pekerjaan SanitairRp.1,120,000XPEKERJAAN LAIN-LAIN1Railing besi tangga+Void10.7110.70m'85,000Rp.$909,5002Fin. Kolom depan90.529.00m2175,000Rp.$1,575,0003Folding Gate111.00bh6,000,000Rp.$6,000,0004Parkir, Koral sikat motif64.5127.00m2270,000Rp.$7,290,000Total Pekerjaan Lain-LainRp.15,774,500XIPEKERJAAN INSTALASI LISTRIK1Box MCB2.00bh300,000Rp.$600,0002Box meter1.00bh500,000Rp.$500,0003Titik lampu Termasuk Kabel NYM3x2.510.00bh170,000Rp.$1,700,000NYM 2x1.5 & Fitting+Inbow+Tee dus (Acessories)4Lampu tempel depan2.00bh400,000Rp.$800,0005Saklar dobel4.00bh80,000Rp.$320,0006Saklar Singel4.00bh50,000Rp.$200,0007Stop kontak4.00bh50,000Rp.$200,0008Biaya Penyambungan Daya ListrikLs2,500,000Rp.$2,500,000Total Pekerjaan Lain-LainRp.6,820,000Rekapitulasi RAB Ruko 2 Lantai :IPEKERJAAN PONDASIRp.$18,927,700IIPEKERJAAN BETONRp.$97,758,485IIIPEKERJAAN DINDINGRp.$26,500,800IVPEKERJAAN LANTAIRp.$13,310,460VPEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACARp.$9,800,000VIPEKERJAAN ATAP & PLAFONDRp.$25,064,050VIIPEKERJAAN PENGECATANRp.$8,312,400VIIIPEKERJAAN INSTALASI AIR BERSIH & AIR KOTORRp.$9,717,000IXPEKERJAAN SANITAIRRp.$1,120,000XPEKERJAAN LAIN-LAINRp.$15,774,500XIPEKERJAAN INSTALASI LISTRIKRp.$6,820,000T O T A LRp.$233,105,395per m272$3,237,575TOTAL UNIT27UNITRp.$6,293,845,665

3 lantaiA. RENCANA ANGGARAN BIAYA RUKO 3 LANTAINoURAIAN PEKERJAANPLTQtyVolumesatuanHargaJumlahSatuanHargaIPEKERJAAN PONDASI1Direlasi keet/gudang/los kerja50.51.71.51.00unit600,000Rp.600,0002Uitzet/pasang bouwplank50.50.60.816.00m'30,000Rp.480,0003Mobilisasi / Demobilisasi50.510.05ls2,500,000Rp.2,500,0004Galian Tanah128.78m330,000Rp.3,863,4005Urugan tanah kembali104.54m320,000Rp.2,090,8006Pasir Urug tebal 5 cm2.53m3125,000Rp.316,2506Lantai kerja (beton mutu Bo) t=5 cm1.51.50.05101.13m3600,000Rp.675,0007Pasangan batu kali (di bwh sloof)50.50.60.824.24m3450,000Rp.10,908,000Total Pekerjaan Fondasi278.22m3Rp.21,433,450IIPEKERJAAN BETON1Pondasi tapak (1,5x1,5m)1.51.50.2563.38m33,350,000Rp.11,306,2502Pondasi tapak (1,5x2,3m)1.51.50.2521.13m33,350,000Rp.3,768,7503Pekerjaan Sloof 20/4050.50.20.44.04m33,350,000Rp.13,534,0004Pekerjaan Sloof 15/304.50.150.30.20m33,350,000Rp.678,3755Balok B1 25/4050.50.250.4210.10m33,450,000Rp.34,845,0006Balok B2 20/404.50.20.420.72m33,450,000Rp.2,484,0007Balok B4 15/301.50.150.320.14m33,350,000Rp.452,2508Balok B5 15/15 (Ringbalk)370.150.150.83m32,250,000Rp.1,873,1259Kolom K1 (35/35)0.350.354.5105.51m33,800,000Rp.20,947,50010Kolom K2 (30/30)0.30.33.1201.80m33,800,000Rp.6,840,00011Kolom K3 15/300.150.33.120.28m33,600,000Rp.1,004,40012Kolom KP 15/150.150.153.160.42m32,250,000Rp.941,62513Plat t=12cm58.50.12214.04m33,225,000Rp.45,279,00014Tangga Beton0.31.10.19382.38m34,200,000Rp.10,006,920Total Pekerjaan BetonSubtotal44.96m3Rp.153,961,195IIIPEKERJAAN DINDING1Pasangan bata (1pc:5 ps)1173.1362.70m268,000Rp.24,663,6002Sopi sopi bata (1 pc :5 ps)11222.00m272,000Rp.1,584,0003Plester dinding bata (1pc:5ps)+acian1173.1362.70m232,500Rp.11,787,750Total Pekerjaan DindingRp.38,035,350IVPEKERJAAN LANTAI1Pasangan keramik lantai 30x30144.53189.00m272,000Rp.13,608,0002Pasangan keramik lt kamar mandi 20x201.5239.00m274,000Rp.666,000Pasangan keramik dinding kamar mandi 20x206.52339.00m276,000Rp.2,964,0003Border keramik 10x206.50.133.90m2148,000Rp.577,2004Border keramik teras 10x2011.20.11.12m2148,000Rp.165,7605Urugan Pasir padat t.5 cm144.50.053.15m3125,000Rp.393,750Total Pekerjaan LantaiRp.18,374,710VPEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACAVPEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACA1Jendela Muka lt.2+kaca (kusen alu 4/10)1.00unit9,000,000Rp.9,000,0002Jendela Muka lt.3+kaca (kusen alu 4/10)1.00unit9,000,000Rp.9,000,0003Pintu toilet+daun133.00unit400,000Rp.1,200,000Total Pekerjaan Kusen, Pintu, Jendela, Bovenlich, KacaRp.19,200,000VIPEKERJAAN ATAP & PLAFOND1Balok kayu uk. 8/12 Meranti4.50.080.1250.22m33,600,000Rp.777,6002Kaso 5/760.050.0790.19m33,700,000Rp.699,3003papan lisplank 3/20,kayu Meranti4.529.00m'95,000Rp.855,0004Asbes4.51463.00m265,000Rp.4,095,0005Asbes nok4.50m'70,000Rp.315,0006Plafond Gypsum543162.00m265,000Rp.10,530,0007Lis profil Plafond Gypsum373111.00m'24,000Rp.2,664,0008Tripleks 4 mm plafond (Toilet)339.00m267,000Rp.603,0009List Plafond Kayu (toilet)7321.00m'20,000Rp.420,000Total Pekerjaan Atap & PlafondRp.20,958,900VIIPEKERJAAN PENGECATAN1Cat dinding362.70m218,000Rp.6,528,6002Cat plafond171.00m219,000Rp.3,249,0003Cat List plafond132.00m'12,000Rp.1,584,000Total Pekerjaan PengecatanRp.11,361,600VIIIPEKERJAAN INSTALASI AIR BERSIH & AIR KOTOR1Pipa PVC diameter 1/2"22.00m'7,000Rp.14,000Pipa PVC diameter 3/4"2323.00m'10,000Rp.230,0002Pipa PVC diameter 3'(air bekas)22.522.50m'30,000Rp.675,0003Pipa PVC diameter 4'(dari kloset)2323.00m'50,000Rp.1,150,0004Septik tank + rembesan1.00unit1,750,000Rp.1,750,0005Sumur Pantek1.00Ls2,000,000Rp.2,000,0006Pompa LG250W1.00bh2,000,000Rp.2,000,0007Bak kontrol1.00bh280,000Rp.280,0008Biaya Penyambungan PAMLs2,000,000Rp.2,000,000Total Pekerjaan Instalasi Air Bersih & Air KotorRp.10,099,000IXPEKERJAAN SANITAIR1Kloset jongkok merek Ex. KIA133.00bh150,000Rp.450,0002Bak air fibre glass uk. 60x60x60133.00bh200,000Rp.600,0003keran air merek SAN-EI339.00bh100,000Rp.900,0004Roof Drain22.00bh80,000Rp.160,0005Floor drain133.00bh70,000Rp.210,000Total Pekerjaan SanitairRp.2,320,000XPEKERJAAN LAIN-LAIN1Railing besi tangga+Void10.7110.70m'85,000Rp.909,5002Fin. Kolom depan90.529.00m2175,000Rp.1,575,0003Folding Gate111.00ls6,000,000Rp.6,000,0004Parkir, Koral sikat motif64.5127.00m2270,000Rp.7,290,000Total Pekerjaan Lain-LainRp.15,774,500XIPEKERJAAN INSTALASI LISTRIK1Box MCB2.00bh300,000Rp.600,0002Box meter1.00bh500,000Rp.500,0003Titik lampu Termasuk Kabel NYM3x2.510.00bh170,000Rp.1,700,000NYM 2x1.5 & Fitting+Inbow+Tee dus (Acessories)4Lampu tempel2.00bh400,000Rp.800,0005Saklar dobel4.00bh80,000Rp.320,0006Saklar Singel4.00bh50,000Rp.200,0007Stop kontak4.00bh50,000Rp.200,0008Biaya Penyambungan Daya ListrikLs2,500,000Rp.2,500,000Total Pekerjaan Instalasi ListrikRp.6,820,000Rekapitulasi RAB Ruko 3 Lantai :IPEKERJAAN PERSIAPAN/ PONDASIRp.$21,433,450IIPEKERJAAN BETONRp.$153,961,195IIIPEKERJAAN DINDINGRp.$38,035,350IVPEKERJAAN LANTAIRp.$18,374,710VPEKERJAAN KUSEN,PINTU,JENDELA, BOVENLICH, KACARp.$19,200,000VIPEKERJAAN ATAP & PLAFONDRp.$20,958,900VIIPEKERJAAN PENGECATANRp.$11,361,600VIIIBIAYA PENYAMBUNGAN PAM ls Rp.2.000.000Rp.$10,099,000IXBIAYA PENYAMBUNGAN DAYA LISTRIK ls Rp.2.500.000Rp.$2,320,000XPEKERJAAN LAIN-LAINRp.$15,774,500XIPEKERJAAN INSTALASI LISTRIKRp.$6,820,000T O T A LRp.$318,338,705TOTAL 16 UNITRp.$5,093,419,280

RekapREKAPITULASI RENCANA ANGGARAN BIAYA (RAB)ATotal Biaya Konstruksi Ruko 2 (Dua) Lantai :27 UnitBlok N-8 No. 8,9,10Blok N-9 No. 11, 12Blok N-10 No. 1,2,3, 5,6,7,8,9,10, 11 & 1221, 22, 23, 25, 26, 27, 28, 29, 30, 31 & 32Total Biaya=Rp.6,109,712,415BTotal Biaya Konstruksi Ruko 3 (Tiga) Lantai :16 UnitBlok N7 No. 6,7,8,9,10, 11, 12, 15, 16, 17, 18,19,20,21,22 & 23Total Biaya=Rp.5,093,419,280CTotal Biaya Pekerjaan Jalan & SaluranSaluran blok 6,7,8,10=Rp.1,185,234,750DLand Clearing=Rp.225,000,0000.0EIzin Mendirikan Bangunan (IMB)=Rp.338,855,543F.Landscape=Rp.20,000,000Total Keseluruhan RAB=Rp.12,972,221,988

Jalan&saluranC. RENCANA ANGGARAN BIAYAPekerjaan Jalan & SaluranNoURAIAN PEKERJAANPLTQtyVolumeSatuanHarga SatuanTotal Harga SatuanIPEKERJAAN PERSIAPAN1Air KerjaLsRp.1,000,000Rp.$1,000,0002Mobilisasi / Demobilisasi PeralatanLsRp.10,000,000Rp.$10,000,0003Pengukuran / Bowplank70.00m3Rp.32,500Rp.$2,275,0004Direksi Keet / BedengLsRp.1,500,000Rp.$1,500,000IIPEKERJAAN ROW 121Galian tanah badan jalan / saluran335100.51,675.002,010.00m3Rp.30,000Rp.$60,300,0002Gelar Sirdam t=35cm335100.35502.50603.00m3Rp.185,000Rp.$111,555,0003Abu batu t=5cm335100.05167.50201.00m3Rp.190,000Rp.$38,190,0004Paving t=8cm335103,350.004,020.00m2Rp.82,000Rp.$329,640,0005Pemadatan335103,350.004,020.00m2Rp.8,000Rp.$32,160,0006Pasang saluran batu kali L=100cm3350.44147.40176.88m3Rp.450,000Rp.$79,596,0007Deuker Saluran Air30.00m'Rp.650,000Rp.$19,500,000IIIPEKERJAAN ROW 101Galian tanah badan jalan / saluran506.50.5162.50195.00m3Rp.30,000Rp.$5,850,0002Gelar Sirdam t=35cm506.50.3548.7558.50m3Rp.185,000Rp.$10,822,5003Abu batu t=5cm506.50.0516.2519.50m3Rp.190,000Rp.$3,705,0004Paving t=8cm506.5325.00390.00m2Rp.82,000Rp.$31,980,0005Pemadatan506.5325.00390.00m2Rp.8,000Rp.$3,120,0006Saluran batu kali L=175cm501.3212566.0679.28m3Rp.450,000Rp.$35,673,7507Deuker Saluran Air8.00m'Rp.650,000Rp.$5,200,000IVPEKERJAAN ROW 141Galian tanah badan jalan / saluran150130.5975.001,170.00m3Rp.30,000Rp.$35,100,0002Gelar Sirdam t=35cm150130.35292.50351.00m3Rp.185,000Rp.$64,935,0003Abu batu t=5cm150130.0597.50117.00m3Rp.190,000Rp.$22,230,0004Paving t=8cm150131,950.002,340.00m2Rp.82,000Rp.$191,880,0005Pemadatan150131,950.002,340.00m2Rp.8,000Rp.$18,720,0006Saluran batu kali L=100cm1500.4466.0079.20m3Rp.450,000Rp.$35,640,0007Deuker Saluran Air24.00m'Rp.650,000Rp.$15,600,000VPEKERJAAN BETON TUMBUK/PLESTERAN1Cor Beton Tumbuk t 10 cm25.00m3Rp.600,000Rp.$15,000,0002Plesteran Ban Saluran125.00m2Rp.32,500Rp.$4,062,500Total$1,185,234,750DLAND CLEARING15,000.00m2Rp.15,000Rp.$225,000,000EIZIN MENDIRIKAN BANGUNAN (IMB) :1Ruko 2 lantai = 3% x Rp. 5.883.426.770Rp.176,502,8032Ruko 3 lantai = 3% x Rp.5.411.757.985Rp.162,352,740Rp.338,855,543