rab saluran drainase g. batu

Upload: elfan-kedmon

Post on 15-Jul-2015

3.317 views

Category:

Documents


60 download

TRANSCRIPT

RENCANA ANGGARAN BIAYA PROYEK LENGKONG KECIL 62rab/No.3/dn/Desember/10Tanggal 21 Desember 2010

NO

URAIAN PEKERJAAN

VOL

SAT

HARGA SATUAN

JUMLAH HARGA

STRUKTURI1 2 3 4 5

PEKERJAAN PERSIAPANPengukuran+bowplank Pagar pengaman proyek Direksi kit Penyediaan air kerja Penyediaan listrik kerja 121.78 15.00 18.00 1.00 1.00 ml ml m2 ls ls 15,000 75,000 200,000 8,000,000 3,200,000 1,826,700 1,125,000 3,600,000 8,000,000 3,200,000 17,751,700

II1 2 3 4 5 6 7

PEKERJAAN PONDASIPondasi strousz D30(asumsi h=4,5m) Galian tanah pondasi plat stempat Galian tanah pondasi tangga Galian tanah pondasi batu kali Urugan pasir padat dibawah pondasi T:5cm Lantai kerja beton tumbuk 1:3:5 dibwh pondasi T:5cm Pile Cap beton bertulang *Beqisting bata *Beton bertulang 1:2:3 80.64 28.22 1.76 53.58 26.19 32.70 m2 m3 m3 m3 m3 m3 46,750 1,898,891 1,500,000 380,250 12,000 2,542,256 324.00 28.22 3.60 77.94 7.37 7.37 ml m3 m3 m3 m3 m3 #REF! 25,000 25,000 25,000 105,000 484,850 #REF! 705,500 90,000 1,948,500 773,850 3,573,345 3,769,920 53,586,713 2,640,000 20,373,795 314,280 83,131,786 #REF!

8 9 10 11

Pondasi tangga,telapak beton bertulang Pondasi batu kali H:80cm Urugan kembali Sloof beton bertulang 20/40

III1 2 3 4 5 6

PEKERJAAN STRUKTUR

Lantai DasarKolom beton bertulang K1:25/60 Kolom beton bertulang K2:25/50 Kolom,balok praktis Lantai peluran,T:6cm Plat kanopi beton bertulang Tangga beton bertulang 7.20 6.00 257.09 364.14 3.38 2.23 ml m3 m1 m2 m3 m3 4,340,579 4,180,487 37,360 34,243 1,979,354 3,477,244 31,252,169 25,082,920 9,604,960 12,469,064 6,690,217 7,754,255 6.30 5.25 25.96 m3 m3 m3 4,235,446 4,085,867 2,652,831 26,683,308 21,450,800 68,867,499 301.59 39.60 2.25 2.23 ml m3 m3 m3 37,360 1,944,282 1,979,354 3,477,244 11,267,493 76,993,585 4,453,547 7,754,255 6.72 25.96 m3 m3 3,717,401 2,652,831 24,980,934 68,867,499 7.80 205.34 39.60 4.50 m3 ml m3 m3 3,032,295 37,360 1,944,282 1,979,354 23,651,899 7,671,564 76,993,585 8,907,094 521,396,646

Lantai Dua1 2 3 Kolom beton bertulang K1:25/60 Kolom beton bertulang K2:25/50 Balok beton bertulang(B1:25/50,B2:25/40,B3:20/40, B4:20/40,B515/40) 4 5 6 7 Kolom,balok praktis Lantai beton bertulang T:12,5cm Plat kanopi beton bertulang Tangga beton bertulang

Lantai Tiga/Dak1 2 Kolom beton bertulang K1:20/40 Balok beton bertulang(B1:25/50,B2:25/40,B3:20/40, B4:20/40,B515/40) 3 4 5 6 Ring balk 15/25 Kolom,balok praktis Lantai beton bertulang T:12,5cm Plat kanopi beton bertulang

IV1 2 3 4 5 6

PEKERJAAN DINDING

Lantai dasarDinding bata beton Plesteran dinding,ex.Andatu Plesteran dinding benteng luar,plesteran standar 1:6 Acian dinding Acian beton tangga+plester beton Acian beton plat kanopi+plester beton 607.72 778.94 352.52 1,131.46 17.70 22.50 m2 m2 m2 m2 m2 m2 61,850 33,000 29,500 11,050 52,850 57,850 37,587,482 25,705,020 10,399,340 12,502,633 935,445 1,301,625 637.31 865.43 323.02 1,188.45 17.70 15.00 m2 m2 m2 m2 m2 m2 61,850 33,000 29,500 11,050 52,850 57,850 39,417,624 28,559,190 9,529,090 13,132,373 935,445 867,750 474.70 695.55 194.08 889.63 4.50 m2 m2 m2 m2 m2 61,850 33,000 29,500 11,050 57,850 29,360,195 22,953,150 5,725,360 9,830,412 260,325 249,002,458

Lantai dua1 2 3 4 5 6 Dinding bata beton Plesteran dinding,ex.Andatu Plesteran dinding benteng luar,plesteran standar 1:6 Acian dinding Acian beton tangga+plester beton Acian beton plat kanopi+plester beton

Lantai tiga/Dak1 2 3 4 5 Dinding bata beton Plesteran dinding,ex.Andatu Plesteran dinding benteng luar,plesteran standar 1:6 Acian dinding Acian beton plat kanopi+plester beton

V1 2

PEKERJAAN ATAPAtap jemuran solartuf+rangka besi Atap zincalum bjls 0,45mm+rangka baja cnp 150 51.96 50.23 m2 m2 350,000 200,000 18,186,000 10,046,000

rab

Page 1

NO3

URAIAN PEKERJAANhanya area belakang/r.pembantu+dapur Glasswool+alumfoil+mesh hanya area belakang/r.pembantu+dapur

VOL50.23

SATm2

HARGA SATUAN27,500

JUMLAH HARGA1,381,325 -

4 5

Atap solartuff area atas tangga rangka besi Lisplank kayu bengkirai hanya area belakang/r.pembantu+dapur

96.17 15.00

m2 ml

350,000 75,000

33,659,500 1,125,000 -

6

Talang plat gantung hanya area belakang/r.pembantu+dapur

15.00

ml

125,000

1,875,000 -

7

Pipa talang vertikal 4" +klem+cat

144.00

ml

45,000

6,480,000 72,752,825

XI

PEKERJAAN LAIN LAIN1 Pembersihan akhir+buang barangkal 2 Septik tank+bidang rsapan 2.5mx1.5mx1.5m(3 unit) 3 Grill selokan depan L:60cm 100.00 3.00 15.00 rit unit ml 55,000 5,500,000 450,000 5,500,000 16,500,000 6,750,000 28,750,000

Jumlah real cost Overhead+fee 10% Total Luas Bangunan:*Lantai 1,r.dalam 100%,teras depan belakang 50% *Lantai 2,r.dalam 100% *Lantai 3,r.dalam 100%,taman+dak tanpa atap 50% 346.14 348.57 285.80 m2 m2 m2

#REF! #REF! #REF!

Total luas Bangunan Nilai Bangunan/m2

980.51

m2

#REF!

FINISHINGV1 2

PEKERJAAN PLAFOND

Lantai DasarPek.plafond gypsum+rangka hollow 2/4 lantai 1 Pek.list Alum U 314.80 234.39 m2 ml 65,000 15,000 20,462,000 3,515,850 316.83 223.03 m2 ml 65,000 15,000 20,593,950 3,345,450 298.66 266.50 m2 ml 65,000 15,000 19,412,900 3,997,500 71,327,650

Lantai Dua1 2 Pek.plafond gypsum+rangka hollow 2/4 lantai 1 Pek.list Alum U

Lantai Tiga/Dak1 2 Pek.plafond gypsum+rangka hollow 2/4 lantai 1 Pek.list Alum U

VI1 2 3 4 5

PEKERJAAN LANTAI Lantai DasarCarport/halaman depan,paving blok Lantai toko+teras keramik 45x45,romangres type adelaide Plin lantai Lantai km/wc keramik 20x20,romangres Dinding km/wc keramik 20x25,romangres tinggi dinding/h:+2,8m,hit.awal h:2,2m 97.50 351.28 234.39 8.52 63.00 m2 m2 ml m2 m2 145,000 104,050 25,405 88,300 109,050 14,137,500 36,550,684 5,954,678 752,316 6,870,150 43.20 m2 106,175 4,586,760 26.80 ml 30,618 820,549 269.76 223.03 11.97 73.08 m2 ml m2 m2 104,050 25,405 88,300 109,050 28,068,528 5,666,077 1,056,951 7,969,374 43.20 m2 106,175 4,586,760 26.80 17.39 ml m2 30,618 30,000 820,549 521,700 m2 104,050 10,566,278 93.80 15.81 80.64 ml m2 m2 25,405 88,300 109,050 2,382,989 1,396,023 8,793,792 karena tanpa atap,jadi ada pekerjaan waterproofing, * Waterproofing r.tidur utama,membran * Cor 1:3:5 6cm pelindung waterproofing membran r.tidur utama * Acian r.tidur utama 101.55 15.00 m2 m2 16,875 96,175 101.55 101.55 m2 m2 75,000 39,243 7,616,250 3,985,076 1,713,656 1,442,625 -

6

Lantai tangga 1-2 keramik 33.3x33.3,romangres type adelaide

7

Plin tangga

Lantai Dua1 2 3 4 Lantai toko keramik 45x45,romangres type adelaide Plin lantai Lantai km/wc keramik 20x20,romangres Dinding km/wc keramik 20x25,romangres tinggi dinding/h:+2,8m,hit.awal h:2,2m 5 Lantai tangga 2-3 krmk 33.3x33.3,romangres type adelaide 6 7 Plin tangga Waterproofing toilet cement base

Lantai Tiga/Dakkarena area r.tidur utama tanpa atap zincalum,jadi tdk ada pekerjaan keramik 1 Lantai r.tidur utama keramik 45x45,romangres type adelaide 2 3 4 Plin lantai Lantai km/wc keramik 20x20,romangres Dinding km/wc keramik 20x25,romangres tinggi dinding/h:+2,8m,hit.awal h:2,2m 101.55

5

Lantai r.t.pemb keramik 33.3x33.3,romangres type adelaide

rab

Page 2

NO6 7 8 Plin lantai

URAIAN PEKERJAANLantai km/wc pembantu keramik 20x20,romangres Dinding km/wc pembantu keramik 20x25,romangres, tinggi dinding/h:+2,8m,hit.awal h:2.2m

VOL27.00 8.13 59.22

SATml m2 m2

HARGA SATUAN24,618 88,300 109,050

JUMLAH HARGA664,673 717,879 6,457,941 -

9 10 11 12 13

lantai dapur krmk 33.3x33.3,romangres type adelaide Plin lantai Lantai jemuran krmk33.3x33.3,romangres typ adelaide Plin lantai Lantai selasar tangga krmk 45x45,romangres type adelaide

26.22 36.90 26.46 40.50 30.39

m2 ml m2 ml m2

96,175 24,618 96,175 24,618 104,050

2,521,709 908,386 2,544,791 997,009 3,162,080 -

14 15 16 17 18 19 20

Plin lantai Lantai teras krmk 33.3x33.3,romangres type adelaide Plin lantai Meja dapur+meja cuci,keramik romangres Dinding meja dapur+meja cuci,keramik romangres Bak mandi keramik 20x20,romangres Waterproofing toilet cement base, telah dikurangi lt.km/wc r.tidur utama

49.50 7.68 22.50 11.97 9.99 18.57 24.12

ml m2 ml m2 m2 m2 m2

25,405 96,175 24,618 109,050 109,050 109,050 30,000

1,257,548 738,624 553,894 1,305,329 1,089,410 2,025,059 723,600 -

21 22 23

Waterproofing dak+jemuran,membran Cor 1:3:5 6cm plindung waterproofing membran pd dak Acian dak

53.17 77.29 77.29

m2 m2 m2

75,000 39,243 16,875

3,987,750 3,033,053 1,304,269 190,252,264

VII1

PEKERJAAN KUSEN+DAUN PINTU

Lantai DasarPintu besi henderson rel+assesoris original,kunci yale t=2,8 2 3 4 5 6 7 8 9 10 11 12 13 Kusen pintu+jendela aluminium,tmpk belakang YKK Daun pintu alumunium+kaca Daun jendela+kaca bening 5mm(1,4mx0,7m) Pintu km/wc pvc+assesoris Kaca bening 5mm Glassbox Kunci pintu ex,SES Engsel pintu bearing Engsel jendela bearing Door stoper karet Spring knipe Railling tangga 1-2 76.20 3.00 12.00 3.00 6.48 120.00 3.00 3.00 12.00 3.00 12.00 15.44 ml bh bh unit m2 bh bh psg psg bh bh ml 120,000 1,000,000 450,000 400,000 70,000 27,500 275,000 25,000 20,000 100,000 45,000 450,000 37.13 m2 1,100,000 40,843,000 9,144,000 3,000,000 5,400,000 1,200,000 453,600 3,300,000 825,000 75,000 240,000 300,000 540,000 6,948,000 0.15 106.50 9.00 15.00 m3 ml bh bh 11,000,000 120,000 950,000 925,000 1,650,000 12,780,000 8,550,000 13,875,000 3.00 3.00 3.00 24.00 3.00 24.00 9.03 bh bh psg psg bh bh ml 850,000 275,000 25,000 20,000 100,000 45,000 450,000 2,550,000 825,000 75,000 480,000 300,000 1,080,000 4,063,500 0.15 11.40 6.00 3.00 3.00 3.00 27.00 12.00 12.00 13.00 12.00 13.00 m3 ml bh bh bh unit m2 bh psg psg bh bh 11,000,000 120,000 1,250,000 450,000 450,000 400,000 70,000 275,000 25,000 20,000 100,000 45,000 1,650,000 1,368,000 7,500,000 1,350,000 1,350,000 1,200,000 1,890,000 3,300,000 300,000 260,000 1,200,000 585,000 140,450,100

Lantai Dua1 2 3 4 Kusen alumunium YKK(salah) Samarinda Kusen jendela alumunium,tampak belakang+depan Daun jendela+kaca bening 6mm(2,4mx1m) tampak dpn Daun jendela+kaca bening 6mm(2,4mx0,7m)tampak belakang 5 6 7 8 9 10 11 Daun pintu u/km/wc alumunium Kunci pintu ex,SES Engsel pintu bearing Engsel jendela bearing Door stoper karet Spring knipe Railling tangga 2-3

Lantai Tiga/Dak1 2 3 4 5 6 7 8 9 10 11 12 Kusen alumunium YKK(salah) Samarinda Kusen pintu+jendela aluminium,ke arah dak Daun pintu alumunium,triplek+HPL Daun jendela alumunium Daun jendela+kaca bening 5mm(1,4mx0.8m) Pintu km/wc pvc+assesoris Kaca bening 5mm Kunci pintu ex,SES Engsel pintu bearing Engsel jendela bearing Door stoper karet Spring knipe

VIII PEKERJAAN INSTALASI LISTRIK Lantai Dasar1 Inst.titik lampu,kabel supreme,saklar panasonic,ddkn down light 2 Inst.stop kontak standard kabel supreme,stop kontak ex panasonic 3 4 5 6 7 Inst.titik kabel TV standr TV kabel,saklar ex panasonic Inst.titik telephone kabel untuk 10 extention Panel sub induk+isi Panel induk+isi Kabel touvour 3.00 3.00 3.00 3.00 10.00 ttk ttk unit unit ml 250,000 220,000 500,000 750,000 50,000 9.00 ttk 240,000 45.00 ttk 340,000 15,300,000 2,160,000 750,000 660,000 1,500,000 2,250,000 500,000 45.00 ttk 340,000 15,300,000 9.00 ttk 240,000 2,160,000 -

Lantai Dua1 Inst.titik lampu,kabel supreme,saklar panasonic,ddkn down light 2 Inst.stop kontak standard kabel supreme,stop kontak ex panasonic

rab

Page 3

NO3 4 5 6

URAIAN PEKERJAANInst.titik kabel TV standar TV kabel,saklar ex supreme Inst.titik telephone kabel untuk 10 extention Panel sub induk+isi Kabel touvour

VOL3.00 6.00 3.00 15.00

SATttk ttk unit ml

HARGA SATUAN250,000 220,000 500,000 50,000

JUMLAH HARGA750,000 1,320,000 1,500,000 750,000 -

Lantai Tiga/Dak1 Inst.titik lampu,kabel supreme,saklar panasonic,ddkn down light 2 Inst.stop kontak standard kabel supreme,stop kontak ex panasonic 3 4 5 6 7 Inst.titik kabel TV standar TV kabel,saklar ex pnasonic Inst.titik telephone kabel untuk 10 extention Panel sub induk+isi Kabel touvour Penangkal petir *Pipa GV 3/4" *Socket GV 3/4" *Split tembaga 3/4" *Kawat hantar BC 35qmm(1kg=3m') *Sambungan kawat hantar BC 35qmm *Bor Grounding h:6m *upah kerja 6.00 6.00 6.00 134.00 4.00 2.00 134.00 ml bh bh ml bh ttk ml 60,000 10,000 85,000 30,000 125,000 150,000 5,000 3.00 6.00 3.00 15.00 ttk ttk unit ml 250,000 220,000 500,000 50,000 15.00 ttk 240,000 45.00 ttk 340,000

15,300,000 3,600,000 750,000 1,320,000 1,500,000 750,000 360,000 60,000 510,000 4,020,000 500,000 300,000 670,000 74,540,000

IX1 2 3 4 5 6 7 8 9 10 11 12 13

PEKERJAAN INSTALASI AIR Lantai DasarPVC Rucika 1/2" AW PVC Rucika 3/4" AW PVC Rucika 1" AW PVC Maspion 3" D PVC Maspion 4" D PVC Maspion 5" D Kloset duduk ex TOTO CW421 Jet washer ex TOTO Kran bak Floor drain ex stainles TX1B Reservoar 2m3 3 unit (tangki tanam) Bak kontrol Rembesan 8.00 12.00 48.00 72.00 72.00 36.00 3.00 3.00 3.00 3.00 3.00 6.00 3.00 ml ml ml ml ml ml bh bh unit bh unit bh unit 15,000 20,000 25,000 30,000 42,500 65,000 1,400,000 200,000 175,000 215,000 4,500,000 250,000 750,000 120,000 240,000 1,200,000 2,160,000 3,060,000 2,340,000 4,200,000 600,000 525,000 645,000 13,500,000 1,500,000 2,250,000 8.00 12.00 36.00 60.00 60.00 76.50 3.00 3.00 3.00 3.00 3.00 6.00 ml ml ml ml ml ml bh bh unit bh bh bh 15,000 20,000 25,000 30,000 42,500 35,000 1,400,000 200,000 675,000 300,000 1,000,000 215,000 120,000 240,000 900,000 1,800,000 2,550,000 2,677,500 4,200,000 600,000 2,025,000 900,000 3,000,000 1,290,000 8.00 12.00 24.00 48.00 48.00 3.00 3.00 6.00 6.00 24.00 12.00 3.00 ml ml ml ml ml bh set bh bh bh bh bh 15,000 20,000 25,000 30,000 42,500 1,400,000 650,000 175,000 215,000 75,000 175,000 3,250,000 120,000 240,000 600,000 1,440,000 2,040,000 4,200,000 1,950,000 1,050,000 1,290,000 1,800,000 2,100,000 9,750,000 79,222,500

Lantai Dua1 2 3 4 5 6 7 8 9 10 11 12 PVC Rucika 1/2" PVC Rucika 3/4" PVC Rucika 1" PVC Maspion 3" PVC Maspion 4" Instalasi pipa gas untuk water heater7kompor Kloset duduk ex TOTO Jet washer ex TOTO Shower lengkap Tirai shower+gantungan stainless Washtafel+kran Floor drain ex stainles TX1B

Lantai Tiga/Dak1 2 3 4 5 6 7 8 9 10 11 12 PVC Rucika 1/2" PVC Rucika 3/4" PVC Rucika 1" PVC Maspion 3" PVC Maspion 4" Kloset duduk ex TOTO Zink+kran lengkap Kran dinding Floor drain ex stainless TX1B Roof drain ex stainless Stop kran ex kitz 1" Torn stainless 1000lt+dudukan besi

X1 2

PEKERJAAN PENGECATAN Lantai DasarCat dinding luar+dalam dipisah ex mowilex Cat Plafond+canopy ex cendana 1,131.46 314.80 m2 m2 14,000 9,500 15,840,440 2,990,600 982.05 m2 14,000 13,748,700 316.83 206.40 m2 m2 9,500 22,500 3,009,885 4,644,000 683.23 m2 14,000 9,565,220 298.66 206.40 30.00 m2 m2 ml 9,500 22,500 10,000 2,837,270 4,644,000 300,000 57,580,115

Lantai Dua1 Cat dinding luar+dalam ex mowilex exterior-interior dipisah 2 Cat Plafond+canopy ex cendana 3 Cat dinding luar elastomerik

Lantai Tiga/Dak1 Cat dinding luar+dalam ex mowilex exterior-interior dipisah 2 Cat plafond ex cendana 3 Cat dinding luar elastomerik 4 Lisplang

rab

Page 4

NO

URAIAN PEKERJAAN1 Pembersihan akhir+buang barangkal 2 Paving blok 8cm ex cisangkan 3 Perbaikan saluran&trotoar,paving blok

VOL100.00 120.00 18.00

SATrit m2 m2

HARGA SATUAN55,000 145,000 200,000

JUMLAH HARGA5,500,000 17,400,000 3,600,000 26,500,000

XI PEKERJAAN LAIN-LAIN

Jumlah real cost Overhead+fee 10% Total

639,872,629 63,987,263 703,859,891

Luas Bangunan:*Lantai 1,r.dalam 100%,teras depan belakang 50% *Lantai 2,r.dalam 100% *Lantai 3,r.dalam 100%,taman+dak tanpa atap 50% 346.14 348.57 285.80 m2 m2 m2

Total luas Bangunan Nilai Bangunan/m2

980.51

m2

717,851

TOTAL #REF! DIBULATKAN 1,865,000,000 terbilang:(#Satu Milyar Delapan Ratus Enam Puluh Lima Juta Rupiah #)

Bandung, 6Januari 20110

( Ir. Taufan Jaya Sentosa )

rab

Page 5