RAB C4 rev

37
RENCANA ANGGARAN BIAYA Type 68 PROYEK GREENLIFE PT. RELIFE REALTY INDONESIA NO URAIAN PEKERJAAN SAT Qtty MATERIAL JASA Harga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) I PEKERJAAN PERSIAPAN Pembersihan Lahan m2 97.07 1,500 145,605 Boplank m2 97.07 4,000 388,280 2,000 194,140 SUBTOTAL II PEKERJAAN GALIAN galian pondasi m3 13.08 40,000 523,360 galian rolag m3 0.78 30,000 23,513 galian septiktank m3 9.00 35,000 315,000 SUBTOTAL 388,280 ### III PEKERJAAN PONDASI Pondasi Tapak m3 4.10 325,000 ### ### 512,000 fondasi Batu Kali m3 0.65 350,000 226,800 45,000 29,160 fondasi rolag batako m' 10.45 25,000 261,250 10,000 104,500 SUBTOTAL ### 645,660 IV PEKERJAAN URUGAN urugan pasir lantai m2 20.00 7,500 150,000 2,000 40,000 urug tanah kembali m3 9.60 8,000 76,800 SUBTOTAL 150,000 116,800 V PEKERJAAN BETON beton sloof m3 1.13 2,750,000 ### ### 453,500 beton kolom Struktur Lantai 1 m3 0.70 2,750,000 ### ### 280,000 beton kolom Praktis Lantai 1 m3 0.53 2,750,000 ### ### 157,500 beton kolom Lantai 2 m3 0.42 2,750,000 ### ### 166,400 dak beton lantai 2 m3 2.70 3,000,000 ### ### 877,500 Beton Tangga m3 1.00 2,750,000 ### ### 300,000 beton balok lantai 1 m3 1.33 2,800,000 ### ### 530,000 beton ring balk m3 0.66 2,750,000 ### ### 264,000 beton ring sopi m3 0.30 2,750,000 825,000 ### 105,000 beton kanopi + Finis espos m2 4.05 150,000 607,500 50,000 202,500 Beton dak torn air m3 0.23 2,750,000 618,750 ### 67,500 SUBTOTAL ### ### VI PEKERJAAN DINDING pasangan bata ringan Lantai 1 m2 140.00 100,000 ### 10,000 ### pasangan bata ringan Lantai 2 m2 77.50 100,000 ### 12,000 930,000 Plester + Acian Lantai 1 m2 280.00 37,000 ### 15,000 ### Plester + Acian Lantai 2 M2 155.00 37,000 ### 20,000 ### pasangan sopi-sopi M2 20.00 100,000 ### 12,000 240,000 Plester +Acian Sopi-sopi m2 20.00 37,000 740,000 17,500 350,000 Pasangan bata star m2 10.20 75,000 765,000 45,000 459,000 SUBTOTAL ### ### VII PEKERJAAN ATAP genteng m2 45.50 55,000 ### 3,000 136,500 nok m' 6.00 35,000 210,000 20,000 120,000 SUBTOTAL ### 256,500 IX PEKERJAAN LANTAI keramik Lt kamar mandi azrea gree m2 6.00 75,000 450,000 13,000 78,000 keramik lantai xenon Bon m2 55.00 75,000 ### 13,000 715,000 keramikdinding KM Canticabon 25x5 m2 22.40 75,000 ### 17,500 392,000

description

adm

Transcript of RAB C4 rev

Page 1: RAB C4 rev

RENCANA ANGGARAN BIAYAType 68

PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA

NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA

JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

I PEKERJAAN PERSIAPANPembersihan Lahan m2 97.07 1,500 145,605

Boplank m2 97.07 4,000 388,280 2,000 194,140 582,420

SUBTOTALII PEKERJAAN GALIAN

galian pondasi m3 13.08 40,000 523,360

galian rolag m3 0.78 30,000 23,513

galian septiktank m3 9.00 35,000 315,000

SUBTOTAL 388,280 1,056,013 1,444,293

III PEKERJAAN PONDASIPondasi Tapak m3 4.10 325,000 1,331,200 125,000 512,000

fondasi Batu Kali m3 0.65 350,000 226,800 45,000 29,160

fondasi rolag batako m' 10.45 25,000 261,250 10,000 104,500

SUBTOTAL 1,819,250 645,660 2,464,910

IV PEKERJAAN URUGANurugan pasir lantai m2 20.00 7,500 150,000 2,000 40,000

urug tanah kembali m3 9.60 8,000 76,800

SUBTOTAL 150,000 116,800 266,800

V PEKERJAAN BETONbeton sloof m3 1.13 2,750,000 3,117,813 400,000 453,500

beton kolom Struktur Lantai 1 m3 0.70 2,750,000 1,925,000 400,000 280,000

beton kolom Praktis Lantai 1 m3 0.53 2,750,000 1,443,750 300,000 157,500

beton kolom Lantai 2 m3 0.42 2,750,000 1,144,000 400,000 166,400

dak beton lantai 2 m3 2.70 3,000,000 8,100,000 325,000 877,500

Beton Tangga m3 1.00 2,750,000 2,750,000 300,000 300,000

beton balok lantai 1 m3 1.33 2,800,000 3,710,000 400,000 530,000

beton ring balk m3 0.66 2,750,000 1,815,000 400,000 264,000

beton ring sopi m3 0.30 2,750,000 825,000 350,000 105,000

beton kanopi + Finis espos m2 4.05 150,000 607,500 50,000 202,500

Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500

SUBTOTAL 26,056,813 3,403,900 29,460,713

VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 140.00 100,000 14,000,000 10,000 1,400,000

pasangan bata ringan Lantai 2 m2 77.50 100,000 7,750,000 12,000 930,000

Plester + Acian Lantai 1 m2 280.00 37,000 10,360,000 15,000 4,200,000

Plester + Acian Lantai 2 M2 155.00 37,000 5,735,000 20,000 3,100,000

pasangan sopi-sopi M2 20.00 100,000 2,000,000 12,000 240,000

Plester +Acian Sopi-sopi m2 20.00 37,000 740,000 17,500 350,000

Pasangan bata star m2 10.20 75,000 765,000 45,000 459,000

SUBTOTAL 41,350,000 10,679,000 52,029,000

VII PEKERJAAN ATAPgenteng m2 45.50 55,000 2,502,500 3,000 136,500

nok m' 6.00 35,000 210,000 20,000 120,000

SUBTOTAL 2,712,500 256,500 2,969,000

IX PEKERJAAN LANTAIkeramik Lt kamar mandi azrea green(habitat) m2 6.00 75,000 450,000 13,000 78,000

keramik lantai xenon Bon m2 55.00 75,000 4,125,000 13,000 715,000

keramikdinding KM Canticabon 25x50 m2 22.40 75,000 1,680,000 17,500 392,000

Page 2: RAB C4 rev

SUBTOTAL 6,255,000 1,185,000 7,440,000

Page 3: RAB C4 rev

X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela (Oven ) bh 2.00 500,000 1,000,000 25,000 50,000

kusen pintu bh 5.00 300,000 1,500,000 25,000 125,000

kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000

kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000

pintu panel bh 3.00 350,000 1,050,000 25,000 75,000

pintu double triplek bh 4.00 300,000 1,200,000 25,000 100,000

pintu KM fiber 0.00 0

jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000

engsel pintu bh 14.00 8,500 119,000 5,000 70,000

handle pintu bh 7.00 75,000 525,000 10,000 70,000

engsel jendela bh 14.00 7,500 105,000 5,000 70,000

slot jendela bh 7.00 7,500 52,500 4,000 28,000

hak angin bh 7.00 10,000 70,000 5,000 35,000

Pelitur Kusen, pintu dan jendela bh 20.00 20,000 400,000 13,500 270,000

SUBTOTAL 3,371,500 718,000 4,089,500

XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 900,000 1,800,000 90,000 180,000

shower bh 2.00 150,000 300,000 50,000 100,000

floor drain bh 2.00 45,000 90,000 10,000 20,000

kran bh 3.00 25,000 75,000 5,000 15,000

kran taman bh 1.00 25,000 25,000 7,500 7,500

pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000

knee 4'' bh 2.00 15,000 30,000 5,000 10,000

pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000

knee 3'' bh 7.00 15,000 105,000 5,000 35,000

tee 3'' bh 2.00 20,000 40,000 5,000 10,000

pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500

knee 1/2" bh 8.00 2,500 20,000 5,000 40,000

tee 1/2" bh 5.00 2,500 12,500 5,000 25,000

knee drat dalam bh 4.00 2,500 10,000 1,500 6,000

septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000

bak kontrol ttk 1.00 55,000 55,000 25,000 25,000

pipa hawa ttk 1.00 45,000 45,000 20,000 20,000

SUBTOTAL 4,270,000 1,241,000 5,511,000

PEKERJAAN DAPURmeja dapur ( Delano Bordeauex) Habitat m2 1.20 300,000 360,000 50,000 60,000

keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000

kitchen zing bh 1.00 200,000 200,000 25,000 25,000

kran bebek bh 1.00 75,000 75,000 10,000 10,000

SUBTOTAL 725,000 113,000 838,000

XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000

karpot m2 15.00 50,000 750,000 10,000 150,000

kanstin taman m' 7.00 25,000 175,000 25,000 175,000

perataan halaman m2 30.00 5,000 150,000 2,500 75,000

pembersihan kotoran proyek ls 1.00 50,000 50,000

sumur pompa Ttk 1.00 -

SUBTOTAL 2,605,000 960,000 3,565,000

TOTAL 90,091,623 20,569,013 110,660,635

Page 4: RAB C4 rev

NO URAIAN PEKERJAAN SAT QttyMATERIAL INSTALL

JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

IX PEKERJAAN LUAR SIPILPlafon m2 45.00 45,000 2,025,000 15,000 675,000

Cat m2 435.00 13,000 5,655,000 7,500 3,262,500

Bor sumur Ttk 700,000 700,000

IX PEKERJAAN LISTRIK1 Instalasi Lampu Dounwligt 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000

Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000

840,000

Total Pekerjaan diluar Sipil 7,680,000 5,477,500

Total Keseluruhan Pekerjaan 97,771,623 26,046,513 123,818,135

Biaya Per m2 material dan upah 1,820,854.93

Page 5: RAB C4 rev

Perbandingan Campuran dan biaya per m3

PONDASI BATU KALINo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 M' Btg

Pasir 0.20 185,000 37,000

Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000

663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %

Perbandingan Campuran dan biaya per m3

COR BETON SLOOFNo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr

Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000

Jumlah 1.00 Biaya 2,121,500

Dibulatkan 2,500,000

* 1 sak semen volume 0.05 m3

Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan

PLESTER PASIR PUTIH

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Pasir Putih 0.80 53.33 250,000 200,000 4,688

Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875

Jumlah 1.00 66.67 465,000 24,563

Dibulatkan 500,000 25,000

Drymix

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Drymix Finish 3.00 47,000 - 15,667

Selisih 9,333

Volume C4 435.00 4,060,000

Page 6: RAB C4 rev

Dibuat

D.Adi Dermawan

Page 7: RAB C4 rev

Perbandingan Campuran dan biaya per m3

PONDASI BATU KALINo Jenis Material Qtt

Page 8: RAB C4 rev

RENCANA ANGGARAN BIAYAType 92

PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA

NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA

JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

I PEKERJAAN PERSIAPANPembersihan Lahan m2 120.00 1,500 180,000

Boplank m2 120.00 4,000 480,000 2,000 240,000 720,000

SUBTOTALII PEKERJAAN GALIAN

galian pondasi m3 16.44 40,000 657,760

galian rolag m3 0.78 30,000 23,513

galian septiktank m3 9.00 35,000 315,000

SUBTOTAL 480,000 1,236,273 1,716,273

III PEKERJAAN PONDASIPondasi Tapak m3 3.58 325,000 1,164,800 125,000 448,000

fondasi Batu Kali m3 1.44 350,000 504,000 45,000 64,800

fondasi rolag batako m' 11.45 25,000 286,250 10,000 114,500

SUBTOTAL 1,955,050 627,300 2,582,350

IV PEKERJAAN URUGANurugan pasir lantai m2 27.00 7,500 202,500 2,000 54,000

urug tanah kembali m3 11.70 8,000 93,600

SUBTOTAL 202,500 147,600 350,100

V PEKERJAAN BETONbeton sloof m3 1.23 2,750,000 3,392,813 400,000 493,500

beton kolom Struktur Lantai 1 m3 3.03 2,750,000 8,318,750 400,000 1,210,000

beton kolom Praktis Lantai 1 m3 1.05 2,750,000 2,887,500 300,000 315,000

beton kolom Lantai 2 m3 1.26 2,750,000 3,465,000 400,000 504,000

dak beton lantai 2 m3 3.66 3,000,000 10,980,000 325,000 1,189,500

Beton Tangga m3 1.00 2,750,000 2,750,000 300,000 300,000

beton balok lantai 1 m3 1.75 2,800,000 4,900,000 400,000 700,000

beton ring balk m3 1.20 2,750,000 3,300,000 400,000 480,000

beton ring sopi m3 0.60 2,750,000 1,650,000 350,000 210,000

beton kanopi + Finis espos m2 7.05 150,000 1,057,500 50,000 352,500

Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500

SUBTOTAL 43,320,313 5,822,000 49,142,313

VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 245.00 100,000 24,500,000 10,000 2,450,000

pasangan bata ringan Lantai 2 m2 108.50 100,000 10,850,000 12,000 1,302,000

Plester + Acian Lantai 1 m2 490.00 37,000 18,130,000 15,000 7,350,000

Plester + Acian Lantai 2 M2 217.00 37,000 8,029,000 20,000 4,340,000

pasangan sopi-sopi M2 21.00 100,000 2,100,000 12,000 252,000

Plester +Acian Sopi-sopi m2 22.00 37,000 814,000 17,500 385,000

Pasangan bata star m2 12.30 75,000 922,500 45,000 553,500

SUBTOTAL 65,345,500 16,632,500 81,978,000

VII PEKERJAAN ATAPgenteng m2 55.30 55,000 3,041,500 3,000 165,900

nok m' 8.00 35,000 280,000 20,000 160,000

SUBTOTAL 3,321,500 325,900 3,647,400

IX PEKERJAAN LANTAIkeramik Lt kamar mandi m2 8.00 75,000 600,000 13,000 104,000

keramik lantai m2 57.00 75,000 4,275,000 13,000 741,000

keramikdinding KM m2 23.70 75,000 1,777,500 17,500 414,750

SUBTOTAL 6,652,500 1,259,750 7,912,250

Page 9: RAB C4 rev

X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela bh 4.00 500,000 2,000,000 25,000 100,000

kusen pintu bh 6.00 300,000 1,800,000 25,000 150,000

kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000

kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000

pintu panel bh 2.00 350,000 700,000 25,000 50,000

pintu double triplek bh 3.00 300,000 900,000 25,000 75,000

pintu KM fiber 0.00 0

jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000

engsel pintu bh 14.00 8,500 119,000 5,000 70,000

handle pintu bh 7.00 75,000 525,000 10,000 70,000

engsel jendela bh 14.00 7,500 105,000 5,000 70,000

slot jendela bh 7.00 7,500 52,500 4,000 28,000

hak angin bh 7.00 10,000 70,000 5,000 35,000

Pelitur Kusen, pintu dan jendela bh 21.00 20,000 420,000 13,500 283,500

SUBTOTAL 3,391,500 731,500 4,123,000

XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 750,000 1,500,000 90,000 180,000

shower bh 2.00 150,000 300,000 50,000 100,000

floor drain bh 2.00 45,000 90,000 10,000 20,000

kran bh 3.00 25,000 75,000 5,000 15,000

kran taman bh 1.00 25,000 25,000 7,500 7,500

pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000

knee 4'' bh 2.00 15,000 30,000 5,000 10,000

pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000

knee 3'' bh 7.00 15,000 105,000 5,000 35,000

tee 3'' bh 2.00 20,000 40,000 5,000 10,000

pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500

knee 1/2" bh 8.00 2,500 20,000 5,000 40,000

tee 1/2" bh 5.00 2,500 12,500 5,000 25,000

knee drat dalam bh 4.00 2,500 10,000 1,500 6,000

septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000

bak kontrol ttk 1.00 55,000 55,000 25,000 25,000

pipa hawa ttk 1.00 45,000 45,000 20,000 20,000

SUBTOTAL 3,970,000 1,241,000 5,211,000

PEKERJAAN DAPURmeja dapur m2 1.20 300,000 360,000 50,000 60,000

keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000

kitchen zing bh 1.00 200,000 200,000 25,000 25,000

kran bebek bh 1.00 75,000 75,000 10,000 10,000

SUBTOTAL 725,000 113,000 838,000

XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000

karpot m2 15.00 50,000 750,000 10,000 150,000

kanstin taman m' 7.00 25,000 175,000 25,000 175,000

perataan halaman m2 30.00 5,000 150,000 2,500 75,000

pembersihan kotoran proyek ls 1.00 50,000 50,000

sumur pompa Ttk 1.00 -

SUBTOTAL 2,605,000 960,000 3,565,000

TOTAL 132,448,863 29,336,823 161,785,685

Page 10: RAB C4 rev

Harga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

IX PEKERJAAN LUAR SIPILPlafon m2 54.00 45,000 2,430,000 15,000 810,000

Cat m2 802.00 13,000 10,426,000 7,500 6,015,000

Bor sumur Ttk 700,000 700,000

IX PEKERJAAN LISTRIK1 Instalasi Lampu 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000

Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000

840,000

Total Pekerjaan diluar Sipil 12,856,000 8,365,000

Total Keseluruhan Pekerjaan 145,304,863 37,701,823 183,006,685

Biaya Per m2 material dan upah 1,989,203.10

Page 11: RAB C4 rev

Perbandingan Campuran dan biaya per m3

PONDASI BATU KALINo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 M' Btg

Pasir 0.20 185,000 37,000

Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000

663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %

Perbandingan Campuran dan biaya per m3

COR BETON SLOOFNo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr

Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000

Jumlah 1.00 Biaya 2,121,500

Dibulatkan 2,500,000

* 1 sak semen volume 0.05 m3

Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan

PLESTER PASIR PUTIH

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Pasir Putih 0.80 53.33 250,000 200,000 4,688

Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875

Jumlah 1.00 66.67 465,000 24,563

Dibulatkan 500,000 25,000

Drymix

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Drymix Finish 3.00 47,000 - 15,667

Selisih 9,333

Volume C4 707.00 6,598,667

Page 12: RAB C4 rev

Dibuat

D.Adi Dermawan

Page 13: RAB C4 rev

PONDASI BATU KALINo Jenis Material Qtt

Page 14: RAB C4 rev

RENCANA ANGGARAN BIAYAType 126

PROYEK GREENLIFEPT. RELIFE REALTY INDONESIA

NO URAIAN PEKERJAAN SAT QttyMATERIAL JASA

JUMLAHHarga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

I PEKERJAAN PERSIAPANPembersihan Lahan m2 145.00 1,500 217,500

Boplank m2 145.00 4,000 580,000 2,000 290,000 870,000

SUBTOTALII PEKERJAAN GALIAN

galian pondasi m3 17.64 40,000 705,760

galian rolag m3 1.31 30,000 39,262

galian septiktank m3 9.00 35,000 315,000

SUBTOTAL 580,000 1,350,022 1,930,022

III PEKERJAAN PONDASIPondasi Tapak m3 3.58 325,000 1,164,800 125,000 448,000

fondasi Batu Kali m3 1.44 350,000 504,000 45,000 64,800

fondasi rolag batako m' 11.45 25,000 286,250 10,000 114,500

SUBTOTAL 1,955,050 627,300 2,582,350

IV PEKERJAAN URUGANurugan pasir lantai m2 43.00 7,500 322,500 2,000 86,000

urug tanah kembali m3 14.70 8,000 117,600

SUBTOTAL 322,500 203,600 526,100

V PEKERJAAN BETONbeton sloof m3 1.26 2,750,000 3,461,563 400,000 503,500

beton kolom Struktur Lantai 1 m3 3.60 2,750,000 9,900,000 400,000 1,440,000

beton kolom Praktis Lantai 1 m3 1.20 2,750,000 3,300,000 300,000 360,000

beton kolom Lantai 2 m3 1.47 2,750,000 4,042,500 400,000 588,000

dak beton lantai 2 m3 6.65 3,000,000 19,950,000 325,000 2,161,250

Beton Tangga m3 1.40 2,750,000 3,850,000 300,000 420,000

beton balok lantai 1 m3 18.00 2,800,000 50,400,000 400,000 7,200,000

beton ring balk m3 1.60 2,750,000 4,400,000 400,000 640,000

beton ring sopi m3 1.20 2,750,000 3,300,000 350,000 420,000

beton kanopi + Finis espos m2 7.05 150,000 1,057,500 50,000 352,500

Beton dak torn air m3 0.23 2,750,000 618,750 300,000 67,500

SUBTOTAL 104,280,313 14,152,750 118,433,063

VI PEKERJAAN DINDINGpasangan bata ringan Lantai 1 m2 276.50 100,000 27,650,000 10,000 2,765,000

pasangan bata ringan Lantai 2 m2 120.90 100,000 12,090,000 12,000 1,450,800

Plester + Acian Lantai 1 m2 553.00 37,000 20,461,000 15,000 8,295,000

Plester + Acian Lantai 2 M2 241.80 37,000 8,946,600 20,000 4,836,000

pasangan sopi-sopi M2 21.00 100,000 2,100,000 12,000 252,000

Plester +Acian Sopi-sopi m2 22.00 37,000 814,000 17,500 385,000

Pasangan bata star m2 12.30 75,000 922,500 45,000 553,500

SUBTOTAL 72,984,100 18,537,300 91,521,400

VII PEKERJAAN ATAPgenteng m2 55.30 55,000 3,041,500 3,000 165,900

nok m' 8.00 35,000 280,000 20,000 160,000

SUBTOTAL 3,321,500 325,900 3,647,400

IX PEKERJAAN LANTAIkeramik Lt kamar mandi m2 8.00 75,000 600,000 13,000 104,000

keramik lantai m2 57.00 75,000 4,275,000 13,000 741,000

keramikdinding KM m2 23.70 75,000 1,777,500 17,500 414,750

Page 15: RAB C4 rev

SUBTOTAL 6,652,500 1,259,750 7,912,250

Page 16: RAB C4 rev

X PEKERJAAN PINTU, KUSEN & JENDELAkusenpintu dan jendela bh 4.00 500,000 2,000,000 25,000 100,000

kusen pintu bh 6.00 300,000 1,800,000 25,000 150,000

kusen jendela bh 6.00 300,000 1,800,000 25,000 150,000

kusen pintu PVC bh 2.00 350,000 700,000 25,000 50,000

pintu panel bh 2.00 350,000 700,000 25,000 50,000

pintu double triplek bh 3.00 300,000 900,000 25,000 75,000

pintu KM fiber 0.00 0

jendela kaca bh 7.00 300,000 2,100,000 25,000 175,000

engsel pintu bh 14.00 8,500 119,000 5,000 70,000

handle pintu bh 7.00 75,000 525,000 10,000 70,000

engsel jendela bh 14.00 7,500 105,000 5,000 70,000

slot jendela bh 7.00 7,500 52,500 4,000 28,000

hak angin bh 7.00 10,000 70,000 5,000 35,000

Pelitur Kusen, pintu dan jendela bh 21.00 20,000 420,000 13,500 283,500

SUBTOTAL 3,391,500 731,500 4,123,000

XII PEKERJAAN SANITASI & PLUMBINGcloset American standard bh 2.00 750,000 1,500,000 90,000 180,000

shower bh 2.00 150,000 300,000 50,000 100,000

floor drain bh 2.00 45,000 90,000 10,000 20,000

kran bh 3.00 25,000 75,000 5,000 15,000

kran taman bh 1.00 25,000 25,000 7,500 7,500

pipa PVC 4" m' 8.00 22,500 180,000 5,000 40,000

knee 4'' bh 2.00 15,000 30,000 5,000 10,000

pipa PVC 3" bh 35.00 20,000 700,000 5,000 175,000

knee 3'' bh 7.00 15,000 105,000 5,000 35,000

tee 3'' bh 2.00 20,000 40,000 5,000 10,000

pipa PVC 1/2" m' 6.50 5,000 32,500 5,000 32,500

knee 1/2" bh 8.00 2,500 20,000 5,000 40,000

tee 1/2" bh 5.00 2,500 12,500 5,000 25,000

knee drat dalam bh 4.00 2,500 10,000 1,500 6,000

septic tank & resapan ls 1.00 750,000 750,000 500,000 500,000

bak kontrol ttk 1.00 55,000 55,000 25,000 25,000

pipa hawa ttk 1.00 45,000 45,000 20,000 20,000

SUBTOTAL 3,970,000 1,241,000 5,211,000

PEKERJAAN DAPURmeja dapur m2 1.20 300,000 360,000 50,000 60,000

keramik meja dapur m2 1.20 75,000 90,000 15,000 18,000

kitchen zing bh 1.00 200,000 200,000 25,000 25,000

kran bebek bh 1.00 75,000 75,000 10,000 10,000

SUBTOTAL 725,000 113,000 838,000

XIII PEKERJAAN LUARdinding pagar batako kamprot m2 34.00 45,000 1,530,000 15,000 510,000

karpot m2 15.00 50,000 750,000 10,000 150,000

kanstin taman m' 7.00 25,000 175,000 25,000 175,000

perataan halaman m2 30.00 5,000 150,000 2,500 75,000

pembersihan kotoran proyek ls 1.00 50,000 50,000

sumur pompa Ttk 1.00 -

SUBTOTAL 2,605,000 960,000 3,565,000

TOTAL 201,367,463 39,792,123 241,159,585

Page 17: RAB C4 rev

Harga Sat Sub Total Harga Sat Sub Total (Rp) (Rp) (Rp) (Rp) (Rp)

IX PEKERJAAN LUAR SIPILPlafon m2 63.00 45,000 2,835,000 15,000 945,000

Cat m2 794.80 13,000 10,332,400 7,500 5,961,000

Bor sumur Ttk 700,000 700,000

IX PEKERJAAN LISTRIK1 Instalasi Lampu 10 Ttk 22,500 225,000 2 Intalasi Stop Kontak 6 Ttk 25,000 150,000 3 Instalasi TV 1 Ttk 25,000 25,000 5 Pasang Konek Heger 1 Ttk 100,000 100,000 6 Pantekan Grounding 1 Ttk 100,000 100,000 7 Tarikan Toudur 1 Ttk 25,000 25,000 8 Intalasi AC 1 Ttk 25,000 25,000 9 Pembuangan A.C 1 Ttk 25,000 25,000

Lt210 Instalasi Lampu 4 Ttk 22,500 90,000 11 Intalasi Stop Kontak 2 Ttk 25,000 50,000 12 Instalasi TV 1 Ttk 25,000 25,000

840,000

Total Pekerjaan diluar Sipil 13,167,400 8,446,000

Total Keseluruhan Pekerjaan 214,534,863 48,238,123 262,772,985

Biaya Per m2 material dan upah 2,085,499.88

Page 18: RAB C4 rev

Perbandingan Campuran dan biaya per m3

PONDASI BATU KALINo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 M' Btg

Pasir 0.20 185,000 37,000

Split 185,000 Semen 50 kg 3 0.15 52,000 156,000 Batu Kali 0.65 185,000 120,250 Jumlah 1.00 Biaya 313,250 Dibulatkan 350,000

663,250 * 1 sak semen volume 0.05 m3 * Total Harga dinaikan 75 %

Perbandingan Campuran dan biaya per m3

COR BETON SLOOFNo Jenis Material Qtt

Harga mtrl Total per m3 Sak m3 m2 m' Btg/Lmbr

Pasir 0.40 185,000 74,000 Split 0.30 185,000 55,500 Semen 50 kg 3 0.20 52,000 156,000 Besi 12 0.10 40 20 75,000 1,500,000 Papan Cor 28 12,000 336,000

Jumlah 1.00 Biaya 2,121,500

Dibulatkan 2,500,000

* 1 sak semen volume 0.05 m3

Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan

PLESTER PASIR PUTIH

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Pasir Putih 0.80 53.33 250,000 200,000 4,688

Semen 50 kg 5 0.20 13.33 53,000 265,000 19,875

Jumlah 1.00 66.67 465,000 24,563

Dibulatkan 500,000 25,000

Drymix

No Jenis Material Qtt Harga mtrl Total per m3

Volume

Sak m3 m2 m' Btg/Lmbr m2

Drymix Finish 3.00 47,000 - 15,667

Selisih 9,333

Volume C4 794.80 7,418,133

Page 19: RAB C4 rev

Dibuat

D.Adi Dermawan

Page 20: RAB C4 rev

PONDASI BATU KALINo Jenis Material Qtt

Page 21: RAB C4 rev

Kav C4/68

boplank

40000

20000

Page 22: RAB C4 rev

Perbandingan Campuran dan biaya Plester Pasir Dan Plester Instan

05 0.2 13.33333

0.2 13.33333 0

Drymix

Page 23: RAB C4 rev

Drymix Finish 3 47000Selisih Volume C4 0

Page 24: RAB C4 rev

Volume m2#DIV/0!

-

#DIV/0! 25,000

Page 25: RAB C4 rev

Volume m2

15,667 9,333 -