BQ Ruko

REKAPITULASI TOTAL
RENCANA ANGGARAN BIAYA

Pekerjaan : Struktur, Arsitektur, dan M/E
Proyek : RUKO
Lokasi :
Jumlah : 5 Unit
NO.
URAIAN
I.
PEKERJAAN PERSIAPAN
II.
PEKERJAAN TANAH
III.
PEKERJAAN STRUKTUR
IV.
PEKERJAAN DINDING
PEKERJAAN PELAPIS LANTAI
VI.
PEKERJAAN PINTU & JENDELA
VII.
PEKERJAAN PLAFOND
VIII.
PEKERJAAN PENGECATAN
IX.
PEKERJAAN SANITARY
X.
PEKERJAAN TAMPAK MUKA
XI.
PEKERJAAN TITIK LAMPU
XII.
PEKERJAAN ARMATUR
XIII.
PEKERJAAN AC, TELEPON, & OUTLET TV
XIV.
PEKERJAAN PLUMBING
XV.
PEKERJAAN ATAP
XVI. PEKERJAAN STAINLESS & BAJA

XVII. PEKERJAAN PENANGKAP PETIR
XVIII. PEKERJAAN LAIN LAIN
TOTAL-1
FEE (10%)
TOTAL-2
PPN 10%
GRAND TOTAL
Harga per m2 bangunan
LUAS lt 1
LUAS lt 2
LUAS lt 3
LUAS lt 4
KET: Penawaran diatas diluar pek Canopy baja
KET: Penawaran diatas diluar pek infrastruktur
KET: Penawaran diatas diluar pek penyambungan daya listrik
KET: Penawaran diatas diluar pek penyambungan air pdam / jetpump
AL
BIAYA
JUMLAH HARGA
Rp.
66,700,000
Rp.
39,314,936
Rp.
942,992,907
Rp.
647,771,110
Rp.
282,117,543
Rp.
467,209,113
Rp.
96,120,650
Rp.
87,139,140
Rp.
60,470,000
Rp.
35,304,000
Rp.
29,155,000
Rp.
19,455,000
Rp.
5,620,000
Rp.
116,592,100
Rp.
103,700,155
Rp.
104,151,247
Rp.
11,450,000
Rp.
8,024,384
3,123,287,284
312,328,728
3,435,616,012
343,561,601
3,779,177,613
2,605,908
376.25
408.125
408.125
125.895
1318.395 m2
RENCANA ANGGARAN
Proyek : RUKO
Lokasi :
NO.
I.
ITEM PEKERJAAN
PEKERJAAN PERSIAPAN
1 Pembersihan Site
2 Direksikeet dan Gudang Bahan
3 Pengukuran dan Pasang Bouwpalnk
4 Air Kerja
5 Listrik Kerja
6 Keamanan dan Koordinasi Lingkungan
7 Pagar Pengaman Proyek
8 Shop Drawing & As Built Drawing
9 Site Management +asuransi
10 Pembersihan selama pelaksanaan proyek & K3
Sub Total I.
II.
PEKERJAAN TANAH
1 Galian Tanah Pile Cap P1
2 Galian Tanah Sloof S1
3 Galian Pondasi Tangga
4 Galian Pondasi Batu kali
5 Urugan Pasir t = 10 cm di bawah Pile Cap P1
6 Urugan Pasir t = 10 cm di bawah Sloof S1
7 Urugan Pasir t = 10 cm di bawah Lantai
8 Lantai kerja 1:3:5 t = 5 cm di bawah Pile Cap P1
9 Lantai kerja 1:3:5 t = 5 cm di bawah Sloof S1
10 Lantai kerja 1:3:5 t = 5 cm di bawah Lantai
11 Pemadatan lantai dasar dibawah keramik
12 Urugan tanah Kembali
13 Buang tanah dan brangkal ke luar lokasi
Sub Total II.
III.
PEKERJAAN STRUKTUR
A
Lantai 1
1 Pondasi Batu kali
2 Borpile
- Besi Beton
- Beton k-225
2 Pile Cap Type P1

- Besi Beton
- Bekisting
- Beton k-225
4 Pondasi Tangga
- Besi Beton
- Bekisting
- Beton k-225
5 Sloof S1 (200x300)
- Besi Beton
- Bekisting
- Beton k-225
7 Kolom K1 (140x500)
- Besi Beton
- Bekisting
- Beton k-225
9 Tangga Beton
- Besi Beton
- Bekisting
- Beton k-225
B
Lantai 2
1 Kolom K3 (140x250)
- Besi Beton
- Bekisting
- Beton k-225
2 Balok B1 (200x500)
- Besi Beton
- Bekisting
- Beton k-225
3 Plat Beton (t=12cm)
- Besi 8
- Bekisting
- Beton k-225
- Waterproofing
4 Tangga Beton
- Besi Beton
- Bekisting
- Beton k-225
B
Lantai 3
1 Kolom K3 (140x250)
- Besi Beton
- Bekisting
- Beton k-225
2 Balok B1 (200x500)
- Besi Beton
- Bekisting
- Beton k-225
3 Plat Beton (t=12cm)
- Besi 8
- Bekisting
- Beton k-225
- Waterproofing
C
Lantai Atap
1 Balok B4 (140x450)
- Besi Beton
- Bekisting
- Beton k-225
2 Plat Beton Dak (t=12cm)
- Besi 8
- Bekisting
- Beton k-225
- Waterproofing
Sub Total III.
IV.
PEKERJAAN DINDING
A
Lantai 1
1 Pasangan Dinding
2 Plesteran
3 Acian
4 plesteran Aci Beton Expose
5 Kolom Praktis 10/10
6 Balok Praktis 10/10
7 Glassblock
B
Lantai 2
1 Pasangan Dinding
2 Plesteran
3 Acian
4 Acian Beton Expose
7 Glassblock
C
Lantai 3
1 Pasangan Dinding
2 Plesteran
3 Acian
7 Glassblock
C
Lantai 4
1 Pasangan Dinding
2 Plesteran
3 Acian
7 Glassblock
Sub Total IV.

V.
PEKERJAAN PELAPIS LANTAI

A
Lantai 1
1 Lantai Teras Granite Tile 60x60cm depan blkg
2 Lantai 1 Granite Tile 60x60cm
3 Lantai Tangga Granite Tile + Bordes
4 Plin 8cm
5 Lantai Toilet Keramik 20x20cm
6 Dinding Toilet Keramik 20x40cm
Lantai 2
B
3 Lantai Tangga Granite Tile + Bordes
5 Plin 8cm
Lantai 3
C
3 Dinding Toilet Keramik 20x40cm+kitchenzink
4 Plin 8cm
Lantai 4
D
1 Lantai 2 Keramik 40x40cm
Sub Total V.
VI.
PEKERJAAN PINTU & JENDELA

1 Type Henderson lipat
2 Type P1 (Pintu double kaca) lt 1

- Daun Pintu
- Floorhing dorma entrance depan
- Handle stainless
- Kunci tanam entrance
- Plat fitting stainless
3 Kaca framless depan
4 Type P2 (Pintu WC)+kmr
- Kusen
- Daun Pintu
- Finishing kusen
- Finishing Daun Pintu
- Handle + Lockcase + cylinder
- Engsel
4 Type PJ belakang lt1
- Kusen Alumunium
- Daun Pintu kaca rangka aluminium
- Daun Jendela Aluminium
- Casement 20"
- Rambuncis
- Handle + Lockcase + cylinder
- Engsel
- Kaca polos 5mm
- Silicon tembok
- Rooster
5 Type J1 besar depan lantai 2,3 ruko besar
- Kusen Alumunium
- Kaca polos 6mm
- Silicon tembok
6 Type J2 depan sedang ruko lebar 5
- Kusen Alumunium
- Casement 22"
- Rambuncis
- Kaca polos 5mm
- Silicon tembok
7 Type J3 depan kecil
- Kusen Alumunium
- Kaca polos 5mm mati
- Silicon tembok
8 Type J5 blkg sedang
- Kusen Alumunium
- Casement 22"
- Rambuncis
- Kaca polos 5mm
- Silicon tembok
- Rooster
9 Alumunium composit
10 pintu besi
Sub Total VI.
VII.
A
PEKERJAAN PLAFOND
Lantai 1
1 Pek. Plafond Gypsum
2 Plafond teras
2 List Plafond
B
Lantai 2
2 List Plafond
C
Lantai 3
2 List Plafond
D
Lantai 4
Sub Total VII.
VIII.
A
PEKERJAAN PENGECATAN
Lantai 1
1 Pengecatan Dinding Luar
2 Pengecatan Dinding Dalam

3 Pengecatan Plafond Gypsum
4 Pengecatan List Plafond
B
Lantai 2
C
Lantai 3
D
Lantai 4
Sub Total VIII.
IX.
PEKERJAAN SANITARY
A
Lantai 1
1 Wastafel
2 Closet Duduk
3 Shower Spray
4 Shower Set
5 Floor Drain
6 Cermin
7 Kran Taman
B
Lantai 2
1 Wastafel
2 Closet Duduk
3 Shower Spray
4 Shower Set
5 Floor Drain
6 Cermin
B
Lantai 3
1 Wastafel
2 Closet Duduk
3 Shower Spray
4 Shower Set
5 Floor Drain
6 Cermin
7 Kitchen zink
8 Kran bebek
9 Meja beton
C
Lantai Atap
1 Closet Jongkok
2 Floor Drain
3 Kran Dinding
4 Roof drain
Sub Total IX.
X.
PEKERJAAN TAMPAK MUKA

1 Rolag bata
2 Canopy Beton
3 Tali air Canopy Beton
4 Pembersihan Akhir
Sub Total X.
XI.
PEKERJAAN TITIK LAMPU

A Lantai 1
1 Inst. Penerangan Ruangan
2 Inst. Stop Kontak Ruangan
3 Kabel Feeder KWH ke Panel Lt.1
4 Pentanahan
B Lantai 2
3 Kabel Feeder Panel Lt.1 ke Panel Lt.2
B Lantai 3
B Lantai 4
Sub Total XI.

XII.
A
PEKERJAAN ARMATUR
Lantai 1
1 Fitting Lampu
2 Stop Kontak
3 Saklar Tunggal
4 Saklar Double
5 Panel Utama
B
Lantai 2
1 Fitting Lampu
2 Stop Kontak
3 Saklar Tunggal
4 Saklar Double
5 Panel Pembagi
B
Lantai 3
1 Fitting Lampu
2 Stop Kontak
3 Saklar Tunggal
4 Saklar Double
5 Panel Pembagi
B
Lantai 4
1 Fitting Lampu
2 Stop Kontak
3 Saklar Tunggal
4 Saklar Double
5 Panel Pembagi
Sub Total XII.
XIII.
PEKERJAAN AC, TELEPON, & OUTLET TV

1 Kabel Feeder dari KTB Telkom ke MDF
2 Instalasi Titik Telepon
3 Outlet Telepon
4 Outlet TV
Sub Total XIII.
XIV.
PEKERJAAN PLUMBING
1 Instalasi Air Bersih
4 Instalasi Air Kotor
5 Instalasi Air Kotor
6 Instalasi Air Hujan
7 Instalasi Air Hujan
8 Instalasi Air Panas
9 Instalasi Gas
10 Pelindung Pipa Gas

11 Accesoris
12 Torn Atas Kap.1m
13 Torn Tanam Kap.1m
14 Mesin Pompa + Rumah Pompa
15 Mesin Pompa Dorong
16 Pek. Septictank +cor samping
Sub Total XIV.
XV.
PEKERJAAN ATAP
1 Rangka Atap CNP 125.2,3mm
2 Penutup Atap Zincalum
3 Flashing
4 Talang
5 Lisplank
6 Waterproofing
Sub Total XV.
XVI.
PEKERJAAN STAINLESS & BAJA

1 Railling Tangga Ke Lantai 2
2 Railling Tangga Ke Lantai 3
3 Railling Tangga Ke Lantai Atap
4 Hand Railling Tangga Ke Lantai 2
5 Hand Railling Tangga Ke Lantai 3
6 Hand Railling Tangga Ke Lantai Atap
7 Tangga Putar
Sub Total XVI.
XVII.
PEKERJAAN PENANGKAP PETIR
1
2
3
4
Instalasi Penangkap Petir

Tiang Splitzen
Pentanahan
Bak Kontrol
Sub Total XVII.
XVII.
PEKERJAAN TAMBAHAN (Bila diperlukan)

1 Kabel radar torn nym 2x1,5
2 Bak kontrol air hujan depan+grill
3 Photocel teras 3Amp+kabel
4 Balok di Atas Folding Gate (140x250)
- Besi Beton
- Bekisting
- Beton k-225
Sub Total XVIII.
RENCANA ANGGARAN BIAYA
SPESIFIKASI
stamper
SII/Setara
SAT.
VOLUME
HAR-SAT
Ls
Ls
Ls
Ls
Ls
Ls
M'
Ls
Ls
Ls
1.00
1.00
1.00
1.00
1.00
1.00
94.00
1.00
1.00
1.00
2,800,000
7,000,000
3,500,000
8,000,000
8,000,000
9,000,000
100,000
2,000,000
14,000,000
3,000,000
M
M
M
M
M
M
M
M
M
M
m2
M
M
29.73
49.62
11.25
27.99
2.97
8.72
36.12
1.49
4.36
18.06
484.88
57.72
139.54
45,000
45,000
45,000
45,000
135,000
135,000
135,000
534,600
534,600
534,600
5,000
20,000
80,000
14.11
479,400
kg
m3
2,451.42
65.50
9,078
809,000
SII/Setara
kg
m2
m3
1,064.60
36.48
9.98
9,078
69,353
809,000
Kg
M
M
242.08
6.00
2.00
9,078
69,353
809,000
Kg
M
M
1,974.33
159.36
18.80
9,078
69,353
809,000
Kg
M
M
3,289.88
177.48
16.47
9,078
106,353
809,000
Kg
M
M
1,234.28
89.35
7.92
9,078
106,353
809,000
Kg
M
M
1,762.92
106.40
8.79
9,078
106,353
809,000
Kg
M
M
5,286.30
460.05
39.68
9,078
98,353
820,000
M
M
M
M
3,839.45
361.22
43.35
23.00
9,078
98,353
820,000
100,000
Multi 9mm + Kaso 5/7
Kg
M
M
1,234.28
89.35
7.92
9,078
106,353
809,000
SII/Setara
Kg
1,354.13
9,078
Papan Alba + Kaso 5/7
SII/Setara
SII/Setara
SII/Setara
SII/Setara
SII/Setara
SII/Setara
SII/Setara
ex. Penetron
SII/Setara
M
M
95.20
6.58
106,353
859,000
SII/Setara
Kg
M
M
4,856.83
440.32
38.24
9,078
98,353
820,000
M
M
M
M
3,839.45
361.22
43.35
23.00
9,078
98,353
820,000
100,000
Kg
M
M
3,929.93
350.44
26.57
9,078
98,353
820,000
M
M
M
M
2,059.67
192.75
23.13
40.00
9,078
98,353
820,000
100,000
M
M
M
M
m1
m1
bh
894.10
1,232.30
1,232.30
182.70
288.00
15.50
84,610
39,170
18,930
46,200
55,000
55,000
28,000
M
M
M
M
m1
m1
bh
780.50
1,134.70
1,134.70
182.70
288.00
15.50
84,610
39,170
18,930
46,200
55,000
55,000
28,000
SII/Setara
ex. Penetron
SII/Setara
SII/Setara
ex. Penetron
Bata Beton lokal

Cam 1:5
Portland Cement
Portland Cement
ex. Mulia
Bata Beton lokal

Cam 1:5
Portland Cement
Portland Cement
ex. Mulia
M
M
M
M
M
M
bh
840.00
1,253.70
1,253.70
182.70
323.00
18.50
86,610
41,170
20,930
46,200
55,000
55,000
28,000
M
M
M
M
M
M
bh
552.00
1,104.00
1,104.00
143.00
174.00
144.00
86,610
41,170
20,930
46,200
55,000
55,000
28,000
M
M
69.23
356.06
159,680
142,000
ex. garuda, ( anti slip 3 baris)
196,947
ex. Garuda cream
M'
M
M
65.00
174.75
12.00
96.00
M
M
M
M
M'
368.99
12.75
65.00
96.00
254.80
M
M
M
M'
393.99
16.50
138.00
254.80
31,000
128,530
137,780
0
142,000
128,530
196,947
137,780
31,000
0
142,000
128,530
137,780
31,000
M
M
M
95.55
2.40
14.40
128,530
128,530
137,780
Bata Beton lokal

Cam 1:5
Portland Cement
Portland Cement
ex. Mulia
Bata Beton lokal

Cam 1:5
Portland Cement
Portland Cement
ex. Mulia
ex. Garuda kasar

ex. Garuda cream
ex kia
ex kaisar
ex. Garuda cream

ex kia
ex. garuda, ( anti slip 3 baris)
ex kaisar
ex. Garuda cream
ex. Garuda cream

ex kia
ex kaisar
ex. Garuda cream
ex. Milan
ex kia
ex kaisar
tinggi 3,8m
Tempered glass
Melamik
ex. Dekkson
ex. Dekkson
ex. Dekkson
Kaca polos 10mm
Engineering Wood + Melaminto

Engineering + Melaminto
Melamik
Melamik
ex. Dekkson
ex. Dekkson
ex. Indal 3" PC White

ex. Dekkson
ex. Dekkson
ex. Dekkson 2BB
ex. Dekkson 8485;058
ex. Asahi

ex. Asahi

unit
5.00
24,472,000
unit
bh
bh
bh
bh
m2
12.00
0
4,200,000
unit
unit
ls
ls
unit
psg
22.00
22.00
22.00
22.00
22.00
33.00
M'
unit
unit
unit
unit
unit
psg
M
M'
bh
57.00
5.00
5.00
5.00
5.00
5.00
7.50
29.50
228.00
15.00
M'
unit
M
M'
35.60
4.00
12.00
142.40
M'
unit
115.60
10.00
inc
inc
inc
inc
66.30
350,000
0
682,500
1,155,000
150,000
200,000
350,000
55,000
0
85,000
1,300,000
750,000
280,000
45,000
350,000
55,000
115,000
6,000
45,000
0
85,000
850,000
115,000
6,000
0
85,000
850,000
unit
unit
M
M'
10.00
10.00
39.60
462.40
M'
unit
M
M'
111.60
0.00
23.76
446.40
275,000
45,000
115,000
6,000
0
85,000
700,000
95,000
6,000
M'
unit
unit
unit
M
M'
bh
m2
bh
82.80
12.00
12.00
12.00
22.68
331.20
24.00
207.34
5.00
85,000
850,000
275,000
45,000
115,000
6,000
45,000
490,000
1,800,000
351.25
70,000
44.64
263.30
70,000
380.24
207.80
70,000
70,000
M'
380.24
207.80
ex. Jayaboard / knauf 9 mm rangka hollow 4x4 2x4
95.55
70,000
ex. Kemtone Exterior/mowilex
316.35
25,000
ex. Dekkson
ex. Dekkson
ex. Asahi

ex. Asahi

ex. Dekkson
ex. Dekkson
ex. Asahi
ex seven
M'
M
M'
12,500
12,500
12,500
ex. Spectrum
ex. Spectrum
ex. Spectrum

ex. Spectrum
ex. Spectrum
ex. Spectrum

ex. Spectrum
ex. Spectrum
ex. Spectrum

ex. Spectrum
ex. Spectrum
ex. Toto LW 236 CJ

ex. Toto CW421J / SW421JP
ex. Toto TX20NB#W
ex. Toto TX433SDZ
ex. Toto TX1BN
t = 5mm ; uk. 60 x 75 cm (di bevel keliling)
ex. Toto T26-13
ex. Toto LW 236 CJ

ex. Toto TX20NB#W
ex. Toto TX433SDZ
ex. Toto TX1BN
ex. Toto LW 236 CJ

ex. Toto TX20NB#W
ex. Toto TX433SDZ
ex. Toto TX1BN
M
M
M'
892.35
351.25
263.30
13,000
13,000
2,500
M
M
M
M'
291.95
842.75
380.24
207.80
25,000
13,000
13,000
2,500
M
M
M
M'
291.95
842.75
380.24
207.80
25,000
13,000
13,000
2,500
M
M
M
350.31
382.40
95.55
25,000
13,000
13,000
unit
unit
unit
unit
unit
unit
unit
5.00
5.00
5.00
5.00
5.00
5.00
5.00
unit
unit
unit
unit
unit
unit
5.00
5.00
5.00
5.00
5.00
5.00
unit
unit
unit
unit
unit
5.00
5.00
5.00
5.00
5.00
1,250,000
1,657,000
210,000
1,000,000
240,000
275,000
285,000
0
1,250,000
1,657,000
210,000
1,000,000
240,000
275,000
0
1,250,000
1,657,000
210,000
1,000,000
240,000
unit
unit
unit
m2
5.00
5.00
5.00
12.00
unit
unit
unit
bh
1.00
5.00
5.00
20.00
275,000
750,000
150,000
300,000
0
400,000
240,000
205,000
100,000
M
M
M'
Ls
21.00
9.03
72.00
1.00
140,000
2,800,000
15,000
6,000,000
ttk
ttk
M'
ttk
33.00
20.00
72.00
5.00
135,000
135,000
30,000
350,000
ttk
ttk
M'
28.00
15.00
30.00
135,000
135,000
30,000
ttk
ttk
M'
28.00
15.00
30.00
135,000
135,000
30,000
ttk
ttk
M'
17.00
11.00
30.00
135,000
135,000
30,000
ex. Toto TX1BN

ex. Toto T23B13V7NB
U aluminium 1x1cm
Kabel NYM ex. Prima + pipa conduit

Pipa Galvanis + BC-6



ex. Broco
ex. Clipsal
ex. Clipsal
ex. Clipsal
Panel ex. Hager ; MCB ex. MG
ex. Broco
ex. Clipsal
ex. Clipsal
ex. Clipsal
Panel Ex. Hager ; MCB ex. MG
ex. Broco
ex. Clipsal
ex. Clipsal
ex. Clipsal
ex. Broco
ex. Clipsal
ex. Clipsal
ex. Clipsal
ex. Clipsal
ex. Clipsal
1/2" PVC ex. Maspion AW-Abu

3/4" PVC ex. Maspion AW-Abu
1" PVC ex. Maspion AW-Abu
3" PVC ex. Maspion D-Abu
1/2" ex. Rifeng
Pipa BSP 5/8"
pcs
pcs
pcs
pcs
unit
33.00
20.00
5.00
10.00
5.00
pcs
pcs
pcs
pcs
unit
28.00
15.00
5.00
5.00
5.00
pcs
pcs
pcs
pcs
unit
28.00
15.00
5.00
5.00
5.00
13,000
25,000
16,000
28,000
850,000
0
13,000
25,000
16,000
28,000
750,000
0
13,000
25,000
16,000
28,000
750,000
pcs
pcs
pcs
pcs
unit
17.00
11.00
7.00
5.00
5.00
13,000
25,000
16,000
28,000
750,000
ttk
ttk
ttk
ttk
5.00
15.00
15.00
5.00
180,000
180,000
55,000
239,000
M'
M'
M'
M'
M'
M'
M'
M'
M'
133.20
99.00
162.00
143.50
156.00
162.00
140.00
15.00
35.00
13,000
15,000
18,000
41,000
49,000
41,000
91,000
25,000
40,000
M'
Ls
unit
unit
unit
unit
unit
35.00
1.00
5.00
5.00
5.00
5.00
5.00
472.86
90,000
Zinalum 0,4mm TANPA INSULASI
472.86
85,000
Zinalum 0,4mm
M'
78.02
27.90
75,000
Pipa PVC 3/4"
ex. Pinguin
ex. Pinguin
ex. Panasonic 200 Watt
ex. Panasonic 125 Watt
Bio septitank
m2
ex. Elephant GRC polos dicat warna Coklat ex. Siev
M'
talang
Hollow uk.2x4, uk.4x4, t=1,2 mm (finish cat duco)
m1
m1
m1
m1
m1
m1
unit

Stainless 2" Hairlines
BC - 5 + Pipa PVC
SII/Setara
33.90
27.90
53.53
68.42
46.43
61.53
76.42
54.43
5.00
15,000
5,000,000
2,000,000
5,000,000
900,000
650,000
5,500,000
350,000
75,000
100,000
380,000
380,000
380,000
110,000
110,000
110,000
3,800,000
M'
ttk
ttk
unit
65.00
5.00
5.00
5
70,000
180,000
750,000
450,000
m1
bh
pcs
34.00
5.00
5.00
10,000
400,000
130,000
kg
217.15
8,663
m2
m3
23.04
1.26
96,038
746,500
total
JUMLAH
2,800,000
7,000,000
3,500,000
8,000,000
8,000,000
9,000,000
9,400,000
2,000,000
14,000,000
3,000,000
66,700,000
1,337,850
2,232,770
506,250
1,259,685
401,355
1,177,268
4,876,470
794,683
2,330,990
9,655,411
2,424,375
1,154,460
11,163,370
39,314,936
6,764,034
0
22,252,749
52,991,285
0
9,663,889
2,529,989
8,077,056
0
2,197,511
416,117
1,618,000
0
17,922,021
11,052,059
15,208,067
0
29,863,894
18,875,491
13,326,657
0
11,204,211
9,502,902
6,403,640
0
0
0
16,002,915
11,315,936
7,107,065
0
47,986,368
45,246,950
32,535,345
0
34,852,599
35,526,990
35,544,048
2,300,000
0
11,204,211
9,502,902
6,403,640
0
0
12,292,136
10,124,784
5,652,220
0
44,087,918
43,306,557
31,358,309
0
34,852,599
35,526,990
35,544,048
2,300,000
0
0
35,673,927
34,466,502
21,787,605
0
18,696,674
18,957,498
18,966,600
4,000,000
942,992,907
75,649,463
48,269,348
23,327,515
8,440,740
15,840,000
852,500
0
0
66,038,105
44,446,199
21,479,871
8,440,740
15,840,000
852,500
0
0
72,752,400
51,614,829
26,239,941
8,440,740
17,765,000
1,017,500
0
0
47,808,720
45,451,680
23,106,720
6,606,600
9,570,000
7,920,000
0
0
647,771,110
11,053,848
50,559,810
12,801,533
5,417,250
1,542,360
13,226,880
0
52,396,580
1,638,758
12,801,533
13,226,880
7,898,800
0
55,946,580
2,120,745
19,013,640
7,898,800
0
12,281,042
308,472
1,984,032
282,117,543
122,360,000
hilton cek ke besannya istana
0
50,400,000
23,205,000
0
15,015,000
25,410,000
3,300,000
4,400,000
7,700,000
1,815,000
0
4,845,000
6,500,000
3,750,000
1,400,000
225,000
1,750,000
412,500
3,392,213
1,368,000
675,000
0
3,026,000
3,400,000
1,380,000
854,400
0
9,826,000
8,500,000
2,750,000
450,000
4,554,000
2,774,400
0
9,486,000
0
2,257,200
2,678,400
7,038,000
10,200,000
3,300,000
540,000
2,608,200
1,987,200
1,080,000
101,596,600
9,000,000
467,209,113
24,587,500
3,124,800
3,291,250
0
26,616,800
2,597,500
0
26,616,800
2,597,500
0
6,688,500
96,120,650
7,908,750
1,208.70
11,600,550
4,566,250
658,250
0
7,298,750
10,955,750
4,943,120
519,500
0
7,298,750
10,955,750
4,943,120
519,500
0
8,757,750
4,971,200
1,242,150
87,139,140
6,250,000
8,285,000
1,050,000
5,000,000
1,200,000
1,375,000
1,425,000
0
6,250,000
8,285,000
1,050,000
5,000,000
1,200,000
1,375,000
0
6,250,000
8,285,000
1,050,000
5,000,000
1,200,000
17427828
1,375,000
3,750,000
750,000
3,600,000
0
400,000
1,200,000
1,025,000
2,000,000
60,470,000
2,940,000
25,284,000
1,080,000
6,000,000
35,304,000
4,455,000
2,700,000
2,160,000
1,750,000
3,780,000
2,025,000
900,000
3,780,000
2,025,000
900,000
2,295,000
1,485,000
900,000
29,155,000
429,000
500,000
80,000
280,000
4,250,000
0
364,000
375,000
80,000
140,000
3,750,000
0
364,000
375,000
80,000
140,000
3,750,000
0
221,000
275,000
112,000
140,000
3,750,000
19,455,000
900,000
2,700,000
825,000
1,195,000
5,620,000
1,731,600
1,485,000
2,916,000
5,883,500
7,644,000
6,642,000
12,740,000
375,000
1,400,000
525,000
5,000,000
10,000,000
25,000,000
4,500,000
3,250,000
27,500,000
116,592,100
23,318,420.00
42,557,737
40,193,418
5,851,500
9,765,000
2,542,500
2,790,000
103,700,155
20,343,164
26,000,162
17,644,988
6,768,811
8,406,363
5,987,760
19,000,000
104,151,247
4,550,000
900,000
3,750,000
2,250,000
11,450,000
340,000
2,000,000
650,000
0
1,881,079
20,830,249.42
2,212,715
940,590
8,024,384
3,134,867,284
3,448,354,012
2,615,570
3,793,189,413
2,877,127
81905523500
DAFTAR BAHAN
Proyek : RUKO
Lokasi :
NO.
BAHAN
SATUAN
Semen Portland
Zak
2
3
4
Besi beton merk HIJ

Kawat beton
Paku
Kg
kg
kg
5
6
7
8
9
10
Kayu dolken kecil

Kayu Alba super
Multiplek 10 mm 120 x 240
Multiplek 12 mm 120 x 241
Genteng victoria slate
Ready Mix K. 225Pioner
Btg
m3
lbr
lbr
bh
m3
11
12
13
14
Pasir Pasang
Pasir Beton
Batu Splits
Batu Belah Pondasi
m3
m3
m3
m3
15
16
17
Bata beton lokal

Conblock ukr.390x190x140 Cisangkan
bh
Batu Oyster 30x100
bh
m2
18
19
20
21
22
23
Keramik dinding 25/45 kaisar/setara

Keramik granite teras 60x60
Keramik Lantai border Rocktile 15x30cm Teras
Granite Lantai 60x60cm ex garuda
Granite Tangga 30/50 Sehati ex garuda
Keramik Lantai 25x25cm Toilet KIA/setara
m2
m2
m2
m2
m2
m2
24
Grevel beton Cisangkan 30cm
bh
HARGA
(Rp)
63,000
7,500
13,500
10,500
12,000
1,500,000
120,000
140,000
6,800
650,000
120,000
160,000
160,000
130,000
650
8,910
250,000
85,000
100,000
110,000
92,000
92,000
85,000
37,000
ANALISA SATUAN PEKERJAAN

Proyek : RUKO
Lokasi :
No
Uraian Pekerjaan
Koef.
A Pekerjaan Fundasi
1 Fundasi batu kali 1:5
Batu belah
Pasir pasang
Semen
Upah
1.000
1.300
0.575
2.800
1.000
B Pekerjaan Besi
1 Besi beton
Besi beton
Kawat beton
Upah
1.000
1.050
0.015
1.000
C Pekerjaan Bekisting
1 Bekisting Sloof,Pooer
Multiplek 9mm
Kayu alba 4/6
Paku
Upah
1.000
0.231
0.010
0.150
1.000
2 Bekisting Kolom
Multiplek 9mm
Kayu alba 4/6 & 5/7
Dolken kecil
Paku
Upah
1.000
0.231
0.020
1.000
0.150
1.000
3 Bekisting Balok,Plat lantai,Tangga

Multiplek 9mm
Kayu alba 4/6 & 3/20
Dolken kecil
Paku
Upah
1.000
0.231
0.010
2.000
0.150
1.000
4 Bekisting kolom,ringbalk praktis

Papan albasia 3/20
Paku
Upah
1.000
0.023
0.150
1.000
D Pekerjaan Beton
1 Beton sitemixed K225/m3
Semen
Split Pecah Mesin
Pasir Beton
Upah
1.000
8.00
0.80
0.70
1.00
2 Beton sitemixed K175

Semen
Split
Pasir Beton
Upah
1.000
7.000
0.780
0.470
1.000
3 Beton ready mix K225 > 30m3

Beton ready mix K225
Pengawalan
Pompa beton
Upah
1.000
1.05
1.00
1.00
1.00
4 Beton sitemixed 1:3:5

Semen
Batu Splits
Pasir Beton
Upah
1.000
4.000
0.840
0.520
1.000
E Pekerjaan Beton bertulang

1 Kolom praktis,Ring Balk ; 10/12 (48+6-150)
Beton K175
Besi
Bekisting
1.000
1.000
192.808
25.000
2 Kolom praktis,Ring Balk ; 14/12 (48+6-150)

Beton K175
Besi
Bekisting
1.000
1.000
142.118
17.857
E PEKERJAAN DINDING
1 Pas dinding conblok 14cm
Conblock ukr.390x190x140
1.000
13.0
Semen
Pasir pasang
Alat bantu Steger
Upah pasang
0.140
0.035
1.000
1.000
2 Pas bata beton Lokal aduk 1:5/m2

Bata beton lokal
Semen
Pasir pasang
Alat bantu Steger
Upah pasang
1.000
70.0
0.170
0.045
1.000
1.000
3 Plesteran dinding 1:5

Pasir pasang
Semen
Alat bantu Steger
Upah pasang
1.000
0.035
0.190
1.000
1.00
4 Acian
Semen
Upah pasang
1.000
0.110
1.00
5 Plesteran beton 1:3 tebal 2cm

Pasir pasang
Semen
Upah pasang
1.000
0.030
0.200
1.00
6 Dinding keramik 25/45

Keramik dinding 25/45 Roman (type Alpine White)
Semen
Pasir Pasang
Upah pasang
1.000
1.100
0.160
0.035
1.000
6 Dinding Oyster
Batu Oyster Javastone
Semen
Pasir Pasang
Upah pasang
Coating
1.000
1.050
0.200
0.045
1.000
1.000
F PEKERJAAN LANTAI
1 Keramik Lantai teras 30x30cm
Keramik Lantai Roman Rocktile 30x30cm Teras
1.000
1.100
Semen
Pasir Pasang
Upah pasang
0.160
0.030
1.000
1 Granite Lantai 60x60cm

Granite Lantai 60x60cm Sehati (type Verona)
Semen
Pasir Pasang
Upah pasang
1.000
1.110
0.160
0.040
1.000
3 Granite Tangga 30/50
1.000
1.200
0.160
0.040
3.333
1.000
Granite Lantai 60x60cm Sehati (type Verona)

Semen
Pasir Pasang
Upah antislip
Upah pasang
4 Keramik Lantai 25x25cm
Keramik Lantai 25x25cm Toilet Roman (type Matric Grey)
Semen
Pasir Pasang
Upah pasang
G PEKERJAAN SEPTIC TANK 2M3 + RESAPAN

Septick tank
1 Galian tanah
2 Pasir bawah dinding dasar
3 Lantai kerja
3 Sloof 15/30
-besi
-bekisting
-cor K175
4 Lantai beton 12cm
-besi
-cor K175
5 Kolom 20/20
-besi
-bekisting
-cor K175
6 Dinding bata 1/2 batu
7 Plesteran
8 Ringbalk 20/30
-besi
-bekisting
1.000
1.050
0.160
0.035
1.000
12.60
0.39
0.20
54.05
5.28
0.33
16.77
0.20
50.67
5.76
0.29
12.41
16.40
66.63
7.04
-cor K175
9 Tutup beton 20cm
-besi
-bekisting
-cor K175
10 Urugan kembali
11 Buang sisa tanah
Resapan
1 Galian tanah
3 Plesteran
4 Tutup beton 12cm
-besi
-bekisting
-cor K175
5 Buang sisa tanah
Torren tanam 1m3
1 Galian tanah
2 Pasir bawah dinding dasar
4 Sloof 15/30
-besi
-bekisting
-cor K175
5 Kolom 20/20
-besi
-bekisting
-cor K175
7 Plesteran
8 Ringbalk 20/30
-besi
-bekisting
-cor K175
9 Tutup beton 20cm
-besi
-bekisting
-cor K175
10 Urugan kembali
11 Buang sisa tanah
0.53
33.55
2.00
0.40
8.46
9.18
2.39
5.42
2.17
32.50
1.33
0.16
2.87
4.74
0.26
31.71
3.84
0.19
42.67
5.76
0.29
8.96
8.96
49.01
3.84
0.38
20.22
2.56
0.31
0.60
6.16
RJAAN
Sat.
m3
m3
m3
zak
m3
kg
kg
kg
kg
m2
lbr
m3
kg
m2
m2
lbr
m3
bh
kg
m2
m2
lbr
m3
bh
kg
m2
m2
m3
kg
m2
Hrg.Satuan
Jumlah
(Rp)
(Rp)
130,000
120,000
63,000
65,000
Jumlah
169,000
69,000
176,400
65,000
479,400
7,500
13,500
1,000
Jumlah
7,875
203
1,000
9,078
120,000
1,500,000
10,500
25,000
Jumlah
27,778
15,000
1,575
25,000
69,353
120,000
1,500,000
12,000
10,500
35,000
Jumlah
27,778
30,000
12,000
1,575
35,000
106,353
120,000
1,500,000
12,000
10,500
30,000
Jumlah
27,778
15,000
24,000
1,575
30,000
98,353
1,500,000
10,500
13,000
35,000
1,575
13,000
Jumlah
m3
zak
m3
m3
m3
m3
zak
m3
m3
m3
m3
m3
m3
m3
m3
m3
zak
m3
m3
m3
m3
m3
kg
m2
m3
m3
kg
m2
m2
bh
49,575
63,000
160,000
160,000
65,000
Jumlah
504,000
128,000
112,000
65,000
809,000
63,000
160,000
160,000
65,000
Jumlah
441,000
124,800
75,200
65,000
706,000
650,000
10,000
75,000
52,500
Jumlah
682,500
10,000
75,000
52,500
820,000
63,000
160,000
160,000
65,000
Jumlah
252,000
134,400
83,200
65,000
534,600
706,000
9,078
49,575
Jumlah
706,000
1,750,214
1,239,375
3,695,589
706,000
9,078
49,575
Jumlah
706,000
1,290,077
885,268
2,881,345
8,910
115,830
zak
m3
m2
m2
m2
bh
zak
m3
m2
m2
m2
m3
zak
m2
m2
m2
zak
m2
m2
m3
zak
m2
m2
m2
zak
m3
m2
m2
m2
zak
m3
m2
m2
m2
m2
63,000
120,000
2,000
16,000
Jumlah
8,820
4,200
2,000
16,000
146,850
650
63,000
120,000
3,000
20,000
Jumlah
45,500
10,710
5,400
3,000
20,000
84,610
120,000
63,000
23,000
Jumlah
4,200
11,970
23,000
39,170
63,000
12,000
Jumlah
6,930
12,000
18,930
120,000
63,000
30,000
Jumlah
3,600
12,600
30,000
46,200
85,000
63,000
120,000
30,000
Jumlah
93,500
10,080
4,200
30,000
137,780
250,000
63,000
120,000
85,000
10,000
Jumlah
262,500
12,600
5,400
85,000
10,000
375,500
110,000
121,000
zak
m3
m2
63,000
120,000
25,000
Jumlah
10,080
3,600
25,000
159,680
92,000
63,000
120,000
25,000
Jumlah
102,120
10,080
4,800
25,000
142,000
92,000
63,000
120,000
12,500
30,000
Jumlah
110,400
10,080
4,800
41,667
30,000
196,947
85,000
63,000
120,000
25,000
Jumlah
89,250
10,080
4,200
25,000
128,530
m3
m3
m3
40,000
125,000
534,600
504,000
48,750
104,247
kg
m2
m3
9,078
49,575
706,000
490,609
261,756
232,980
kg
m3
9,078
706,000
kg
m2
m3
m2
m2
9,078
49,575
706,000
84,610
39,170
152,269
141,200
459,927
285,552
203,328
1,050,010
642,388
kg
m2
9,078
49,575
604,840
349,008
m2
m2
zak
m3
m2
m2
m2
zak
m3
m1
m2
m2
m2
zak
m3
m2
m3
706,000
372,768
kg
m2
m3
m3
m3
9,078
49,575
706,000
10,000
55,000
m3
m2
m2
40,000
84,610
39,170
kg
m2
m3
m3
9,078
49,575
706,000
55,000
304,538
99,150
282,400
84,595
504,928
7,179,242
95,567
458,524
84,909
295,019
65,802
112,451
157,686
1,269,958
m3
m3
35,000
125,000
165,760
32,000
kg
m2
m3
9,078
49,575
706,000
kg
m2
m3
m2
m2
9,078
49,575
706,000
84,610
39,170
287,885
190,368
135,552
387,307
285,552
203,328
758,106
350,963
kg
m2
m3
9,078
49,575
706,000
444,916
190,368
271,104
kg
m2
m3
m3
m3
9,078
49,575
706,000
10,000
55,000
183,583
126,912
216,883
5,955
338,624
4,575,166
15,628,442
Jumlah

BQ Ruko

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BQ Ruko

Uploaded by

Copyright:

Available Formats

REKAPITULASI TOTAL

RENCANA ANGGARAN BIAYA

PEKERJAAN PELAPIS LANTAI

PEKERJAAN PINTU & JENDELA

PEKERJAAN TAMPAK MUKA

PEKERJAAN TITIK LAMPU

PEKERJAAN AC, TELEPON, & OUTLET TV

XVI. PEKERJAAN STAINLESS & BAJA

2 Pile Cap Type P1

Sub Total IV.

PEKERJAAN PELAPIS LANTAI

PEKERJAAN PINTU & JENDELA

2 Type P1 (Pintu double kaca) lt 1

2 Pengecatan Dinding Dalam

PEKERJAAN TAMPAK MUKA

PEKERJAAN TITIK LAMPU

Sub Total XI.

PEKERJAAN AC, TELEPON, & OUTLET TV

10 Pelindung Pipa Gas

PEKERJAAN STAINLESS & BAJA

PEKERJAAN PENANGKAP PETIR

Instalasi Penangkap Petir

PEKERJAAN TAMBAHAN (Bila diperlukan)

RENCANA ANGGARAN BIAYA

Multi 9mm + Kaso 5/7

Papan Alba + Kaso 5/7

Multi 9mm + Kaso 5/7

Multi 9mm + Kaso 5/7

Bata Beton lokal

Bata Beton lokal

ex. garuda, ( anti slip 3 baris)

ex. Garuda cream

Bata Beton lokal

Bata Beton lokal

ex. Garuda kasar

ex. Garuda cream

ex. Garuda cream

Engineering Wood + Melaminto

ex. Indal 3" PC White

ex. Indal 3" PC White

ex. Indal 3" PC White

ex. Jayaboard / knauf 9 mm rangka hollow 4x4 2x4

ex. Kemtone Exterior/mowilex

ex. Indal 3" PC White

ex. Indal 3" PC White

ex. Jayaboard / knauf 9 mm rangka hollow 4x4 2x4

ex. Jayaboard / knauf 9 mm rangka hollow 4x4 2x4

ex. Kemtone Exterior/mowilex

ex. Kemtone Exterior/mowilex

ex. Kemtone Exterior/mowilex

ex. Toto LW 236 CJ

ex. Toto LW 236 CJ

ex. Toto LW 236 CJ

t = 5mm ; uk. 60 x 75 cm (di bevel keliling)

ex. Toto CW421J / SW421JP

ex. Toto TX1BN

Kabel NYM ex. Prima + pipa conduit

Kabel NYM ex. Prima + pipa conduit

Kabel NYM ex. Prima + pipa conduit

Kabel NYM ex. Prima + pipa conduit

1/2" PVC ex. Maspion AW-Abu

Zinalum 0,4mm TANPA INSULASI

Pipa PVC 3/4"