RENCANA ANGGARAN BIAYA

SUMUR IMBUHAN

Pemilik : RSG MARANATHA

Lokasi : AREA TAMAN RSGM

HARGA SATUAN
NO. URAIAN PEKERJAAN + MATERIAL VOL. SAT.
(Rupiah)

A PEKERJAAN SUMUR IMBUHAN TYPE PERSEGI

1 Tukang 1 Orang 3 Hari Rp 175,000
2 Kenek 2 Orang 6 Hari Rp 110,000
3 Bata Merah 840 Pcs Rp 1,000
4 Pasir 2 m3 Rp 250,000
5 Semen 7 Zak Rp 75,000
6 Split 2 Karung Rp 30,000
7 Besi D8 4 Batang Rp 52,000
8 Besi D6 (Cincin 10x10) 100 pcs Rp 1,500
9 Kawat Bendrat 0.5 Kg Rp 20,000
10 Pipa AW 3 Inch 13.2 Batang Rp 220,000
11 Knee 3 Inch 8 Pcs Rp 20,000
12 Lem Pipa Asahi 1 Pcs Rp 35,000
13 Media Filter 1 ls Rp 500,000
14 Tangga Bambu 1 Pcs Rp 200,000
15 Buang Tanah Keluar Area Site 3 Rit Rp 250,000

B PEKERJAAN SUMUR IMBUHAN TYPE LINGKARAN

1 Tukang 1 Orang 2 Hari Rp 175,000
2 Kenek 2 Orang 4 Hari Rp 110,000
3 Buis Beton Berongga D 120 T 50 4 Pcs Rp 500,000
4 Tambang Dadung 5 M Rp 12,000
5 Karung 50 Pcs Rp 2,500
6 Knee 3 Inch 4 Pcs Rp 20,000
7 Media Filter 1 ls Rp 500,000
8 Buang Tanah Keluar Area Site 2 Rit Rp 250,000

C ADMINISTRASI

Biaya Survey 1 Ls Rp 100,000

Dokumentasi 1 Ls Rp 100,000
Komisi 5% % Rp 20,717,920
Biaya Penagihan 1 ls Rp 100,000
Operasional 2 Orang 2 Orang Rp 1,000,000
 JUMLAH HARGA
(Rupiah)

Rp 525,000
Rp 660,000
Rp 840,000
Rp 500,000
Rp 525,000
Rp 60,000
Rp 208,000
Rp 150,000
Rp 10,000
Rp 2,904,000
Rp 160,000
Rp 35,000
Rp 500,000
Rp 200,000
Rp 750,000

Rp 350,000
Rp 440,000
Rp 2,000,000
Rp 60,000
Rp 125,000
Rp 80,000
Rp 500,000
Rp 500,000

Rp 100,000
Rp 100,000
Rp 1,035,896
Rp 100,000
Rp 2,000,000

15,417,896.00
 RENCANA ANGGARAN BIAYA
SUMUR IMBUHAN

Pemilik : RSG MARANATHA

Lokasi : AREA TAMAN RSGM

HARGA SATUAN JUMLAH HARGA

NO. URAIAN PEKERJAAN + MATERIAL VOL. SAT.
(Rupiah) (Rupiah)

A PEKERJAAN SUMUR IMBUHAN TYPE PERSEGI

1 Galian Tanah (1,5 x 1,5) t=2m 4.5 m3 Rp 150,000 Rp 675,000
Galian Pipa OverFlow (0,15m x 20m) t=0,15m
2 Pondasi Bata Merah Sloof 15x20 cm beton bertulang 0.18 m3 Rp 4,000,000 Rp 720,000
3 Dinding Penahan Tanah Menggunakan Bata Merah 12 m2 Rp 200,000 Rp 2,400,000
4 Kolom Praktis 0.18 m3 Rp 4,000,000 Rp 720,000
5 Tutup sumur Plat Beton 1,8x1,8 t=15cm 3.24 m2 Rp 750,000 Rp 2,430,000

B PEKERJAAN SUMUR IMBUHAN TYPE LINGKARAN

1 Galian Tanah D = 1,2M T = 2M 2.2608 m3 Rp 150,000 Rp 339,120
2 Pondasi Buis Beton D = 120 (lingkar dalam 110) 4 Pcs Rp 700,000 Rp 2,800,000
3 Tutup sumur Plat Beton 1,8x1,8 t=15cm 1.1304 m2 Rp 750,000 Rp 847,800

C PEKERJAAN SALURAN DAN LAIN2

1 Pas.Pipa PVC 3" AW 52.8 M' Rp 120,000 Rp 6,336,000

2 Buang Tanah Keluar Area Site 5 Rit Rp 250,000 Rp 1,250,000
3 Media Filter 2 ls Rp 500,000 Rp 1,000,000
4 Mob Demob 1 ls Rp 1,200,000 Rp 1,200,000

20,717,920.00
 RENCANA ANGGARAN BIAYA
RENOVASI RUMAH TINGGAL

Pemilik : Bpk Wijayanto

Lokasi : Karawang

HARGA SATUAN
NO. URAIAN PEKERJAAN + MATERIAL VOL. SAT.
(Rupiah)

A PEKERJAAN PERSIAPAN
1 Pek.Plat lantai 60 m2 Rp 1,700,000
2 Tangga 1 ls Rp 7,500,000
GRAND TOTAL

Keterangan :
*Pembayaran wajib CASH DI AWAL
*Apabila ada permintaan desain maka WAJIB melakukan pembelian desain
 JUMLAH HARGA
(Rupiah)

Rp 102,000,000
Rp 7,500,000
109,500,000.00
 Panjang Panjang Total Berat/btg
No Nama
m' m' kg
1 S1
15 x 35 D12 53 265 11
Cincin D8-15 0.8 282.667 4.8

2 S2
15 x 25 D12 64 320 11
Cincin D8-15 0.6 256.000 4.8

3 S3
15 x 40 D12 15 75 11
Cincin D8 0.9 90.000 4.8

4 Pondasi

100 x 100 x 30
28.8 576 12.5
D13-15

20 titik
5 kolom praktis
10 x 10 D8 102 408 11
Cincin D8 - 15 0.3 204.000 4.8
34 titik
5 Ring Balok
10 x 10 D8 99 396 11
Cincin D8 - 15 0.3 198.000 4.8
 Jumlah
Berat/m' Berat Weist 2% Total Berat horizontal
Batang
kg kg kg kg bh m'
25
0.917 242.917 4.858 247.775 23
0.4 113.067 2.261 115.328 24

0.917 293.333 5.867 299.2 27 28

0.4 102.400 2.048 104.448 22

0.917 68.750 1.375 70.125 6 15

0.4 36.000 0.720 36.72 8

1.042 600.000 12.000 612 49

0.917 374.000 7.480 381.480 35 29.12933333

0.4 81.600 1.632 83.232 17 20

0.917 363.000 7.260 370.260 34

0.4 79.200 1.584 80.784 17
 vertikal

m'
28

36

2401.352
 LAPORAN PROGRES PROYEK KARAWANG
PT.MASWINDO BUMI MAS

PROGRES BOBOT RENCANA BOBOT REALISASI

NO URAIAN PEKERJAAN BOBOT
MINGGU 2 MINGGU 2 MINGGU 3 MINGGU 3 MINGGU 3
1 Pekerjaan Persiapan 9.9857 30.00% 0.0300 30.00% 0.0300

2 Pek.Galian
* Galian pondasi 0.3159 100.00% 0.0032 100.00% 0.0032
* Urugan kembali 0.2211 100.00% 0.0022 100.00% 0.0022
* Galian Septictank 1,5 x 1,5 x 1 m 0.1066 0.00% 0.0000 100.00% 0.0011

3 Pek. Pembesian
* Pembesian pondasi 2.4703 100.00% 0.0247 100.00% 0.0247
D13 - 15 (20 titik) 0.0000
* Pembesian Sloof S1 1.4656 100.00% 0.0147 100.00% 0.0147
D8 - 15
* Pembesian Sloof S2 1.6293 100.00% 0.0163 100.00% 0.0163
D8 - 15 0.0000
* Pembesian Sloof S3 0.4313 100.00% 0.0043 100.00% 0.0043
D8 - 15 0.0000
* Kolom Praktis 1.8758 80.00% 0.0150 80.00% 0.0150
* Ring balk 1.8206 0.00% 0.0000 0.0000

* Pengecoran Pondasi (100x100x30) 0.3510 100.00% 0.0035 100.00% 0.0035

* Pengecoran Sloof s1 (15x35) 0.9766 100.00% 0.0098 100.00% 0.0098
* Pengecoran Sloof s2 (15x25) 0.8424 100.00% 0.0084 100.00% 0.0084
* Pengecoran Sloof s2 (15x40) 0.3159 100.00% 0.0032 100.00% 0.0032
* Kolom Praktis (10x10) 0.3580 0.00% 0.0000 0.00% 0.0000
* Ring Balok 1.4040 0.00% 0.0000 0.00% 0.0000

5 Pek Dinding
* Pas Bata Hebel t=10cm 12.1092 25.00% 0.0303 75% 0.0908
Thinbed 0.0000
Plester t=2,5 cm 2.9588 0.00% 0.0000 10% 0.0030
Acian t=3mm 1.2230 0.00% 0.0000 0.00% 0.0000
* Pas Bata Merah SEPTICTANK 0.9350 0.00% 0.0000 0.00% 0.0000

6 Pek Lantai
* Granit HT 60x60 9.0555 0.00% 0.0000 0.00% 0.0000
Perekat 1.4742 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Lantai KM 0.7897 0.00% 0.0000 0.00% 0.0000
Perekat 0.0618 0.00% 0.0000 0.00% 0.0000
* Pas Dinding Keramik KM 1.6707 0.00% 0.0000 0.00% 0.0000
Perekat 0.0716 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Dinding Meja dapur 0.1316 0.00% 0.0000 0.00% 0.0000
Perekat 0.0063 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Meja dapur 0.1316 0.00% 0.0000 0.00% 0.0000
Perekat 0.0063 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Teras 0.9056 0.00% 0.0000 0.00% 0.0000
Perekat 0.1474 0.00% 0.0000 0.00% 0.0000

7 Pek Penggecatan
* Pek Cat Dinding 3.5506 0.00% 0.0000 0.00% 0.0000
* Pek cat plafond 3.7907 0.00% 0.0000 0.00% 0.0000

8 Pek Plafond
* Pas Gypsum Include Rangka 5.5983 0.00% 0.0000 0.00% 0.0000
* Pas PVC 0.5440 0.00% 0.0000 0.00% 0.0000

9 Pek Kusen
Kusen Pintu R.Tamu 90x200
* 0.6318 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Pintu R.Tamu Kayu Plywood fin.Cat 1.0530 0.00% 0.0000 0.00% 0.0000
Kusen Pintu R.Kamar 80x200
* 0.6318 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Pintu R.kamar Kayu Plywood fin.Cat 1.0530 0.00% 0.0000 0.00% 0.0000
* Pintu PVC Kamar Mandi 0.5002 0.00% 0.0000 0.00% 0.0000
* Jendela Double 120*150 1.2636 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Handle Pintu + lubang Kunci 0.4738 0.00% 0.0000 0.00% 0.0000
* Kusen Pintu tempat jemur 2.6324 0.00% 0.0000 0.00% 0.0000

10 Pek Mekanikal Elektrikal

* Pas MCB + Box 0.1106 0.00% 0.0000 0.00% 0.0000
 * Pas Titik Lampu 0.2369 0.00% 0.0000 0.00% 0.0000
* Pas Stop Kontak 0.1895 0.00% 0.0000 0.00% 0.0000
* Pas Saklar 0.1422 0.00% 0.0000 0.00% 0.0000
* Lampu 9 watt 0.2369 0.00% 0.0000 0.00% 0.0000
* Pas Paralon Air Kotor PVC 3" ABU 1.3338 0.00% 0.0000 0.00% 0.0000
* Pas Paralon WC PVC 3" ABU 1.3267 0.00% 0.0000 0.00% 0.0000
* Pas Pasralon Air Bersih 1 " 0.1685 0.00% 0.0000 0.00% 0.0000
* Kran Air 0.1264 0.00% 0.0000 0.00% 0.0000
* Kloset Jongkok 0.4212 0.00% 0.0000 0.00% 0.0000
* Kabel 0.5967 0.00% 0.0000 0.00% 0.0000

11 Pek Atap
Pas Rangka Atap baja ringan t=1mm 5.3351 0.00% 0.0000 0.00% 0.0000
Pas Genteng Beton flat 4.3347 0.00% 0.0000 0.00% 0.0000
* Pas Kitchen Zink 0.4054 0.00% 0.0000 0.00% 0.0000
* Paving area carport 0.9652 0.00% 0.0000 0.00% 0.0000
* Pagar Besi Hollow 4x4-4x2 t=1,2 1.3267 0.00% 0.0000 0.00% 0.0000
* pas batu alam 0.4675 0.00% 0.0000 0.00% 0.0000
* Topian Beton t=10cm 0.2948 0.00% 0.0000 0.00% 0.0000
include bekisting + besi
* Tandon air 500 L 1.2636 0.00% 0.0000 0.00% 0.0000
* Tutup Septiktank 0.1137 0.00% 0.0000 0.00% 0.0000
* Dak beton tempat toren 2.6324 0.00% 0.0000 0.00% 0.0000

PROGRES MINGGU INI 100.00 16.543%

RENCANA PROGRES MINGGU DEPAN 23.000%
 LAPORAN PROGRES PROYEK KARAWANG
PT.MASWINDO BUMI MAS

PROGRES BOBOT RENCANA BOBOT REALISASI

NO URAIAN PEKERJAAN BOBOT
MINGGU 2 MINGGU 2 MINGGU 3 MINGGU 3 MINGGU 3
1 Pekerjaan Persiapan 9.9857 30.00% 0.0300 50.00% 0.0499

2 Pek.Galian
* Galian pondasi 0.3159 100.00% 0.0032 100.00% 0.0032
* Urugan kembali 0.2211 100.00% 0.0022 100.00% 0.0022
* Galian Septictank 1,5 x 1,5 x 1 m 0.1066 0.00% 0.0000 100.00% 0.0011

3 Pek. Pembesian
* Pembesian pondasi 2.4703 100.00% 0.0247 100.00% 0.0247
D13 - 15 (20 titik) 0.0000
* Pembesian Sloof S1 1.4656 100.00% 0.0147 100.00% 0.0147
D8 - 15
* Pembesian Sloof S2 1.6293 100.00% 0.0163 100.00% 0.0163
D8 - 15 0.0000
* Pembesian Sloof S3 0.4313 100.00% 0.0043 100.00% 0.0043
D8 - 15 0.0000
* Kolom Praktis 1.8758 80.00% 0.0150 80.00% 0.0150
* Ring balk 1.8206 0.00% 0.0000 0.00% 0.0000
3 Pek. Pengecoran
* Pengecoran Pondasi (100x100x30) 0.3510 100.00% 0.0035 100.00% 0.0035
* Pengecoran Sloof s1 (15x35) 0.9766 100.00% 0.0098 100.00% 0.0098
* Pengecoran Sloof s2 (15x25) 0.8424 100.00% 0.0084 100.00% 0.0084
* Pengecoran Sloof s2 (15x40) 0.3159 100.00% 0.0032 100.00% 0.0032
* Kolom Praktis (10x10) 0.3580 0.00% 0.0000 0.00% 0.0000
* Ring Balok 1.4040 0.00% 0.0000 0.00% 0.0000

5 Pek Dinding
* Pas Bata Hebel t=10cm 12.1092 25.00% 0.0303 75% 0.0908
Thinbed 0.0000
Plester t=2,5 cm 2.9588 0.00% 0.0000 10% 0.0030
Acian t=3mm 1.2230 0.00% 0.0000 0.00% 0.0000
* Pas Bata Merah SEPTICTANK 0.9350 0.00% 0.0000 0.00% 0.0000

6 Pek Lantai
* Granit HT 60x60 9.0555 0.00% 0.0000 0.00% 0.0000
Perekat 1.4742 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Lantai KM 0.7897 0.00% 0.0000 0.00% 0.0000
Perekat 0.0618 0.00% 0.0000 0.00% 0.0000
* Pas Dinding Keramik KM 1.6707 0.00% 0.0000 0.00% 0.0000
Perekat 0.0716 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Dinding Meja dapur 0.1316 0.00% 0.0000 0.00% 0.0000
Perekat 0.0063 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Meja dapur 0.1316 0.00% 0.0000 0.00% 0.0000
Perekat 0.0063 0.00% 0.0000 0.00% 0.0000
* Pas Keramik Teras 0.9056 0.00% 0.0000 0.00% 0.0000
Perekat 0.1474 0.00% 0.0000 0.00% 0.0000

7 Pek Penggecatan
* Pek Cat Dinding 3.5506 0.00% 0.0000 0.00% 0.0000
* Pek cat plafond 3.7907 0.00% 0.0000 0.00% 0.0000

8 Pek Plafond
* Pas Gypsum Include Rangka 5.5983 0.00% 0.0000 0.00% 0.0000
* Pas PVC 0.5440 0.00% 0.0000 0.00% 0.0000

9 Pek Kusen
Kusen Pintu R.Tamu 90x200
* 0.6318 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Pintu R.Tamu Kayu Plywood fin.Cat 1.0530 0.00% 0.0000 0.00% 0.0000
Kusen Pintu R.Kamar 80x200
* 0.6318 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Pintu R.kamar Kayu Plywood fin.Cat 1.0530 0.00% 0.0000 0.00% 0.0000
* Pintu PVC Kamar Mandi 0.5002 0.00% 0.0000 0.00% 0.0000
* Jendela Double 120*150 1.2636 0.00% 0.0000 0.00% 0.0000
Allumunium 3" ex Alexindo Setara
* Handle Pintu + lubang Kunci 0.4738 0.00% 0.0000 0.00% 0.0000
* Kusen Pintu tempat jemur 2.6324 0.00% 0.0000 0.00% 0.0000

10 Pek Mekanikal Elektrikal

* Pas MCB + Box 0.1106 0.00% 0.0000 0.00% 0.0000
 * Pas Titik Lampu 0.2369 0.00% 0.0000 0.00% 0.0000
* Pas Stop Kontak 0.1895 0.00% 0.0000 0.00% 0.0000
* Pas Saklar 0.1422 0.00% 0.0000 0.00% 0.0000
* Lampu 9 watt 0.2369 0.00% 0.0000 0.00% 0.0000
* Pas Paralon Air Kotor PVC 3" ABU 1.3338 0.00% 0.0000 80.00% 0.0107
* Pas Paralon WC PVC 3" ABU 1.3267 0.00% 0.0000 80.00% 0.0106
* Pas Pasralon Air Bersih 1 " 0.1685 0.00% 0.0000 0.00% 0.0000
* Kran Air 0.1264 0.00% 0.0000 0.00% 0.0000
* Kloset Jongkok 0.4212 0.00% 0.0000 0.00% 0.0000
* Kabel 0.5967 0.00% 0.0000 0.00% 0.0000

11 Pek Atap
Pas Rangka Atap baja ringan t=1mm 5.3351 0.00% 0.0000 0.00% 0.0000
Pas Genteng Beton flat 4.3347 0.00% 0.0000 0.00% 0.0000
* Pas Kitchen Zink 0.4054 0.00% 0.0000 0.00% 0.0000
* Paving area carport 0.9652 0.00% 0.0000 0.00% 0.0000
* Pagar Besi Hollow 4x4-4x2 t=1,2 1.3267 0.00% 0.0000 0.00% 0.0000
* pas batu alam 0.4675 0.00% 0.0000 0.00% 0.0000
* Topian Beton t=10cm 0.2948 0.00% 0.0000 0.00% 0.0000
include bekisting + besi
* Tandon air 500 L 1.2636 0.00% 0.0000 0.00% 0.0000
* Tutup Septiktank 0.1137 0.00% 0.0000 0.00% 0.0000
* Dak beton tempat toren 2.6324 0.00% 0.0000 0.00% 0.0000

PROGRES MINGGU INI 100.00 16.543%

RENCANA PROGRES MINGGU DEPAN 27.126%