rab ke bu agus

RENCANA ANGGARAN BIAYA (RAB)Proyek : CondongCaturKavling : Konstruksi Rumah Tinggal 54Jenis Pek : PEMBANGUNAN RUMAH TINGGAL

NO URAIAN PEKERJAAN SAT VOLUME HARGA BOBOT

I PEKERJAAN BONGKARAN

1 Bongkar Keramik ls 1.00 750,000 750,000 4.81

SUB TOTAL 750,000

II PEKERJAAN KERAMIK KM/WC

1 Keramik Km/Wc m2 4.50 101,569 457,061 2.93

2 Dinding Km/wc m2 29.70 98,090 2,913,273 18.69

3 Pasang Closet Duduk ls 1.00 1,600,000 1,600,000 10.26

4 Tempat Sabun ls 1.00 250,000 250,000 1.60

5 Listelo m' 12.00 150,000 1,800,000 11.55

6 Mainan

- Mozaik m2 2.20 525,000 1,155,000 7.41

7 Jaringan Air Panas Km/wc&heater ls 1.00 2,000,000 2,000,000 12.83

8 Jaringan Air Dingin ls 1.00 300,000 300,000 1.92

9 Kran Panas Dingin ls 1.00 550,000 550,000 3.53

10 Kran Biasa ls 1.00 65,000 65,000 0.42

11 Pasang Floordrain ls 1.00 85,000 85,000 0.55

12 Pompa Pendorong unit 1.00 1,300,000 1,300,000 8.34

13 toilet Shower ls 1.00 65,000 65,000 0.42

SUB TOTAL 12,540,334

III PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik

- titik lampu ttk 1.00 150,000 150,000 0.96

- titik stop kontak (Broco) ttk 3.00 150,000 450,000 2.89

SUB TOTAL 600,000

IV PEKERJAAN ACESORIS (PINTU TRALIS,RAILING&CANOPY)

1 Pasang Tutup Watertorn ls 1.00 400,000 400,000 2.57

2 Modif Canopy ls 1.00 300,000 300,000 1.92

4 Pasang Tralis depan ls 1.00 1,000,000 1,000,000 6.41

SUB TOTAL 1,700,000

JUMLAH 15,590,334 100

JASA PEMBORONG 10 % 1,559,033 JUMLAH TOTAL 17,149,367 PEMBULATAN 17,100,000

Terbilang : Tujuh Belas Juta Seratus Ribu Rupiah

HARGA SATUAN

ANALISA SATUAN PEKERJAAN

NO JENIS PEKERJAAN UPAH BAHAN

1 2 3 4

1 PEKERJAAN PERSIAPAN

1 m2 Membersikan lokasi

0.1 org Pekerja Rp. 30,000.00 3,000.00

0.05 org Mandor Rp. 50,000.00 2,500.00

5,500.00


1 2 3 4

1 m1 Pengukuran / uizet dan bouwplank

0.02 kg Paku Rp. 13,500.00 270.00

0.004 m3 Papan cor Rp. 950,000.00 3,800.00

0.05 org Tukang kayu Rp. 45,000.00 2,250.00

0.05 org Kepala tk kayu Rp. 45,000.00 2,250.00

0.05 org Pekerja Rp. 30,000.00 1,500.00

0.005 org Mandor Rp. 50,000.00 250.00

6,250.00 4,070.00


1 2 3 4

PEKERJAAN GALIAN DAN URUGAN

m3 Galian tanah

0.833 org Pekerja Rp. 30,000.00 24,990.00

0.083 org Mandor Rp. 50,000.00 4,150.00

29,140.00


1 2 3 4

1 m1 Urugan kembali

0.192 org Pekerja Rp. 30,000.00 5,760.00

0.019 org Mandor Rp. 50,000.00 950.00

6,710.00


1 2 3 4

m3 Urugan pasir

1.1 m3 Pasir Rp. 90,000.00 99,000.00

0.3 org Pekerja Rp. 30,000.00 9,000.00

0.01 org Mandor Rp. 50,000.00 500.00

9,500.00 99,000.00


1 2 3 4

PEKERJAAN PASANGAN

m3 Pasangan pondasi 1 Pc : 10 Ps

1.1 m3 Batu belah Rp. 120,000.00 132,000.00

61 kg Semen Rp. 1,050.00 64,050.00

0.492 m3 Pasir pasang Rp. 90,000.00 44,280.00

0.6 org Tukang batu Rp. 45,000.00 27,000.00

0.06 org Kepala tk batu Rp. 45,000.00 2,700.00

1.5 org Pekerja Rp. 30,000.00 45,000.00

0.075 org Mandor Rp. 50,000.00 3,750.00

78,450.00 240,330.00


1 2 3 4

m2 Pasangan bata merah tebal 1/2 bata 1 Pc : 10 Ps

70 bh Bata merah Rp. 450.00 31,500.00

9 kg Semen Rp. 1,050.00 9,450.00

0.1 m3 Pasir pasang Rp. 90,000.00 9,000.00


0.01 org Kepala tukang Rp. 45,000.00 450.00

0.32 org Pekerja Rp. 30,000.00 9,600.00

0.015 org Mandor Rp. 50,000.00 750.00

15,300.00 49,950.00


1 2 3 4

m2 Plesteran 1 Pc : 9 Ps tebal 15 mm

4 kg Semen Rp. 1,050.00 4,200.00

0.014 m3 Pasir pasang Rp. 90,000.00 1,260.00



0.2 org Pekerja Rp. 30,000.00 6,000.00

0.01 org Mandor Rp. 50,000.00 500.00

13,925.00 5,460.00


1 2 3 4

m2 Acian dinding

5.5 kg Semen Rp. 1,050.00 5,775.00



0.2 org Pekerja Rp. 30,000.00 6,000.00

0.01 org Mandor Rp. 50,000.00 500.00

13,925.00 5,775.00

JUMLAH PEKERJAAN PLESTER ACI


1 2 3 4

PEKERJAAN BETON

Pekerjaan beton bertulang 1 Pc : 3 Ps 5 : Kr

A. Beton cor 1 pc : 3 ps : 5 kr Rp. 812,350.00

B. Besi tulangan 100 kg Rp. 1,487,500.00

C. Cetakan memakai papan ( 10 m2 ) Rp. 346,600.00

D. Membongkar cetakan Rp. 120,000.00

2,766,450.00


1 2 3 4

A 1.0000 Membuat beton bertulang, 1 Pc : 3 Ps : 5 Kr

9.0000 zak PC Rp. 41,000.00 369,000.00

0.5400 Pasir beton Rp. 90,000.00 48,600.00

1.0000 Kerikil beton Rp. 175,000.00 175,000.00


0.0500 org Kepala tukang batu Rp. 45,000.00 2,250.00

6.0000 org Pekerja Rp. 30,000.00 180,000.00

0.3000 org Mandor Rp. 50,000.00 15,000.00

219,750.00 592,600.00


1 2 3 4

B 1.0000 Membongkar cetakan

4.0000 org Pekerja Rp. 30,000.00 120,000.00

120,000.00


1 2 3 4

C Besi Tulangan 100 Kg

100 kg Besi beton Rp. Rp 8,500.00 Rp 850,000.00

2 kg Kawat Beton Rp. Rp 15,000.00 Rp 30,000.00

2.25 org Kepala Tukang Besi Rp. Rp 45,000.00 Rp 101,250.00

6.75 org Tukang Besi Rp. Rp 45,000.00 Rp 303,750.00

6.75 org Pekerja Rp. 30,000.00 Rp 202,500.00

Rp 607,500.00 Rp 880,000.00


1 2 3 4

D 1 m3 beton memerlukan 10m2 kayu cetakan

0.4 m3 Papan cetakan meranti Rp. Rp 950,000.00 Rp 380,000.00

4 kg paku Rp. Rp 13,500.00 Rp 54,000.00

5 org Tukang kayu Rp. 45,000.00 Rp 225,000.00

0.5 org Kepala Tukang kayu Rp. 45,000.00 Rp 22,500.00

2 org pekerja Rp. 30,000.00 Rp 60,000.00

0.1 org mandor Rp. 50,000.00 Rp 5,000.00

4 org Pekerja pembongkar Rp. Rp 30,000.00 Rp 120,000.00

Rp 432,500.00 Rp 434,000.00

pemakaian diambil faktor pengali . 0.4 Rp 173,000.00 Rp 173,600.00


1 2 3 4

m3

m3

m3

m3

Plesteran skoneng 1 Pc : 2 Ps

0.5000 kg PC Rp. 1,050.00 525.00

0.0020 Pasir pasang Rp. 90,000.00 180.00



0.0570 org Pekerja Rp. 30,000.00 1,710.00

0.0020 org Mandor Rp. 50,000.00 100.00

5,230.00 705.00


1 2 3 4

PEKERJAAN BETON

Pekerjaan beton bertulang 1 Pc : 3 Ps 5 : Kr

A. Beton cor 1 pc : 3 ps : 5 kr Rp. 812,350.00

B. Besi tulangan 150 kg Rp. 1,912,500.00

C. Cetakan memakai papan ( 10 m2 ) Rp. 346,600.00

D. Membongkar cetakan Rp. 120,000.00

3,191,450.00


1 2 3 4

A 1.0000 Membuat beton bertulang, 1 Pc : 3 Ps : 5 Kr

9.0000 zak PC Rp. 41,000.00 369,000.00

0.5400 Pasir beton Rp. 90,000.00 48,600.00

1.0000 Kerikil beton Rp. 175,000.00 175,000.00



6.0000 org Pekerja Rp. 30,000.00 180,000.00

0.3000 org Mandor Rp. 50,000.00 15,000.00

219,750.00 592,600.00


1 2 3 4

B 1.0000 Membongkar cetakan

4.0000 org Pekerja Rp. 30,000.00 120,000.00

120,000.00


1 2 3 4

C Besi Tulangan 150 Kg

150 kg Besi beton Rp. Rp 8,500.00 Rp 1,275,000.00

2 kg Kawat Beton Rp. Rp 15,000.00 Rp 30,000.00

2.25 org Kepala Tukang Besi Rp. Rp 45,000.00 Rp 101,250.00

6.75 org Tukang Besi Rp. Rp 45,000.00 Rp 303,750.00

6.75 org Pekerja Rp. 30,000.00 Rp 202,500.00

Rp 607,500.00 Rp 1,305,000.00

m1

m3

m3

m3

m3

m3


1 2 3 4

D 1 m3 beton memerlukan 10m2 kayu cetakan

0.4 m3 Papan cetakan meranti Rp. Rp 950,000.00 Rp 380,000.00

4 kg paku Rp. Rp 13,500.00 Rp 54,000.00

5 org Tukang kayu Rp. 45,000.00 Rp 225,000.00

0.5 org Kepala Tukang kayu Rp. 45,000.00 Rp 22,500.00

2 org pekerja Rp. 30,000.00 Rp 60,000.00

0.1 org mandor Rp. 50,000.00 Rp 5,000.00

4 org Pekerja pembongkar Rp. Rp 30,000.00 Rp 120,000.00

Rp 432,500.00 Rp 434,000.00

pemakaian diambil faktor pengali . 0.4 Rp 173,000.00 Rp 173,600.00


1 2 3 4

m2 Pasang dinding batu Candi

1.05 m2 Batu Candi Rp. 95,000.00 99,750.00

11.75 kg Semen Rp. 1,050.00 12,337.50

0.035 m3 Pasir pasang Rp. 90,000.00 3,150.00


0.035 org Kepala tukang Rp. 45,000.00 1,575.00

0.3 org Pekerja Rp. 30,000.00 9,000.00

0.03 org Mandor Rp. 50,000.00 1,500.00

27,825.00 115,237.50


1 2 3 4

m2 Pasang dinding batu Candi

1.05 m2 Batu Candi(sisir) Rp. 120,000.00 126,000.00

11.75 kg Semen Rp. 1,050.00 12,337.50

0.035 m3 Pasir pasang Rp. 90,000.00 3,150.00



0.3 org Pekerja Rp. 30,000.00 9,000.00

0.03 org Mandor Rp. 50,000.00 1,500.00

27,825.00 141,487.50


1 2 3 4

m2 Pasang dinding batu susun sirih

1.05 m2 Batu susun sirih Rp. 110,000.00 115,500.00

15.75 kg Semen Rp. 1,050.00 16,537.50

0.035 m3 Pasir pasang Rp. 90,000.00 3,150.00



0.75 org Pekerja Rp. 30,000.00 22,500.00

0.3 org Mandor Rp. 50,000.00 15,000.00

91,500.00 135,187.50


1 2 3 4

1.0000 Pasang usuk 5/7 kayu Bengkirai, reng 2/3 kayu bengkirai

2.2000 Usuk kayu Bengkirai 5/7 Rp. 22,750.00 50,050.00

6.0000 Reng kayu bengkirai 2/3 Rp. 4,000.00 24,000.00

0.1500 kg Paku usuk Rp. 13,500.00 2,025.00

0.1000 kg Paku reng Rp. 13,500.00 1,350.00


0.0100 org Kep. Tk. Kayu Rp. 45,000.00 450.00

0.1000 org Pekerja Rp. 30,000.00 3,000.00

0.0025 org Mandor Rp. 50,000.00 125.00

9,425.00 76,075.00


1 2 3 4

1.0000 Pasang talang miring, seng BJLS 28, papan kayu bengkirai

0.5000 lbr Seng plat 3' x 6' BJLS 28 Rp. 44,000.00 22,000.00

0.0150 kg Paku biasa 1/2" - 1" Rp. 15,000.00 225.00

0.0190 Kayu bengkirai papan Rp. 6,500,000.00 123,500.00

0.2500 kg Flincoat Rp. 40,000.00 10,000.00


0.0250 org Kepala tukang kayu Rp. 45,000.00 1,125.00

0.0400 org Pekerja Rp. 30,000.00 1,200.00

0.0013 org Mandor Rp. 50,000.00 62.50

30,387.50 145,725.00


1 2 3 4

1.0000 Pasang bubungan genteng beton Natural

4.0000 lbr Bubungan genteng beton natuRp. 3,250.00 13,000.00

0.0152 Pasir pasang Rp. 90,000.00 1,368.00

1.5240 kg PC Rp. 1,050.00 1,600.20


0.0200 org Kep. Tk. Batu Rp. 45,000.00 900.00

0.4000 org Pekerja Rp. 30,000.00 12,000.00

0.0200 org Mandor Rp. 50,000.00 1,000.00

24,500.20 14,368.00


1 2 3 4

1.0000 Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai

0.0048 Kayu bengkirai papan Rp. 6,500,000.00 31,200.00

0.0600 kg Paku biasa 2" - 5" Rp. 13,500.00 810.00


0.0100 org Kepala tukang kayu Rp. 45,000.00 450.00

0.1000 org Pekerja Rp. 30,000.00 3,000.00

0.0050 org Mandor Rp. 50,000.00 250.00

8,200.00 32,010.00

m2

m1

m1

m1

m3

m1

m3

m1

m3


1 2 3 4

m2 Pasang keramik 40/40 (PLATINUM KW I)

6 m2 Keramik 40/40 Rp. 8,500.00 51,000.00

11.38 kg Semen Rp. 1,050.00 11,949.00

0.042 m3 Pasir pasang Rp. 90,000.00 3,780.00

1.5 kg Semen putih Rp. 1,500.00 2,250.00



0.3 org Pekerja Rp. 30,000.00 9,000.00

0.03 org Mandor Rp. 50,000.00 1,500.00

27,825.00 68,979.00


1 2 3 4

1.0000 Pasang tegel keramik 20/20

1.0000 Tegel keramik (pegasus) Rp. 64,000.00 64,000.00

4.0800 kg PC Rp. 1,050.00 4,284.00

0.0090 Pasir pasang Rp. 90,000.00 810.00

0.6000 kg Semen putih Rp. 1,500.00 900.00


0.0500 org Kep. Tk. Batu Rp. 45,000.00 2,250.00

0.2500 org Pekerja Rp. 30,000.00 7,500.00

0.0125 org Mandor Rp. 50,000.00 625.00

10,375.00 69,994.00


1 2 3 4

1.0000 Pasang keramik dinding 20/25

1.0000 Tegel keramik (pegasus) Rp. 62,000.00 62,000.00

9.3000 kg PC Rp. 1,050.00 9,765.00

1.5000 kg Semen putih Rp. 1,500.00 2,250.00


0.0650 org Kep. Tk. Batu Rp. 45,000.00 2,925.00

0.3200 org Pekerja Rp. 30,000.00 9,600.00

0.0160 org Mandor Rp. 50,000.00 800.00

13,325.00 74,015.00


1 2 3 4

PEKERJAAN PLAFOND / LANGIT LANGIT KAYU KAMPER

m2 Plafond gypsum

0.0130 Kayu kamper Rp. 5,500,000.00 71,500.00

0.3600 lbr Gypsum board 9 mm Rp. 55,000.00 19,800.00

0.0500 roll Kasa gypsum Rp. 12,500.00 625.00

0.4500 kg Tepung gypsum Rp. 6,000.00 2,700.00

0.0030 kg Alkasit Rp. 300,000.00 900.00

0.0500 kg Paku gypsum Rp. 18,000.00 900.00

m2

m2

m3

m2

m2

m3

0.1200 kg Paku usuk Rp. 1,500.00 180.00



0.2400 org Pekerja Rp. 30,000.00 7,200.00

0.0120 org Mandor Rp. 50,000.00 600.00

26,115.00 96,605.00


1 2 3 4

1.0000 Membuat kusen pintu / jendela kayu jati (lokal) 6/12

1.1000 Kayu jati (lokal) Rp. 8,500,000.00 9,350,000.00



6.0000 org Pekerja Rp. 30,000.00 180,000.00

0.3000 org Mandor Rp. 50,000.00 15,000.00

15,000.00 10,340,000.00

1.0000 Kusen Pintujendela 10,355,000.00 dibagi 140 m1

NO JENIS PEKERJAAN UPAH BAHAN1 2 3 4

PEKERJAAN CAT-CATAN

1.0000 Scrap / mengerok permukaan cat tembok lama 0.0500 kg Soda api Rp. 20,500 1,025.00 0.1500 org Pekerja Rp. 30,000.00 4,500.00 0.0025 org Mandor Rp. 50,000.00 125.00

4,625.00 1,025.00


1 2 3 4

PEKERJAAN PENGECATAN

10 M2 Cat tembok CATYLAX Incld pembersihan dan plamir2.600 kg Cat Catylax Rp. 15,000.00 39,000.00 1.000 kg Plamir Rp. 7,500.00 7,500.00 2.000 lbr Ampelas Rp. 3,500.00 7,000.00 2.000 org Tukang cat Rp. 40,000.00 80,000.00 0.075 org Kepala tukang cat Rp. 40,000.00 3,000.00 1.500 org Pekerja Rp. 30,000.00 45,000.00 0.075 org Mandor Rp. 50,000.00 3,750.00

131,750.00 53,500.00 1 M2 13,175.00 5,350.00 jasa diambil 3/4 4,012.50


1 2 3 4


10 M2 Cat tembok MAXILITE Incld pembersihan dan plamir2.600 kg Cat Maxilite Rp. 9,000.00 23,400.00 1.000 kg Plamir Rp. 7,500.00 7,500.00 2.000 lbr Ampelas Rp. 3,500.00 7,000.00

m3

m3

m1

m2

2.000 org Tukang cat Rp. 40,000.00 80,000.00 0.075 org Kepala tukang cat Rp. 40,000.00 3,000.00 1.500 org Pekerja Rp. 30,000.00 45,000.00 0.075 org Mandor Rp. 50,000.00 3,750.00

131,750.00 37,900.00 1 M2 13,175.00 3,790.00 jasa diambil 3/4 2,842.50


1 2 3 4


10 M2 Cat tembok DULUX Incld pembersihan dan plamir2.000 kg Cat DULUX whitershield Rp. 64,500.00 129,000.00 1.000 kg Plamir Rp. 7,500.00 7,500.00 2.000 lbr Ampelas Rp. 3,500.00 7,000.00 2.000 org Tukang cat Rp. 40,000.00 80,000.00 0.075 org Kepala tukang cat Rp. 40,000.00 3,000.00 1.500 org Pekerja Rp. 30,000.00 45,000.00 0.075 org Mandor Rp. 50,000.00 3,750.00

131,750.00 143,500.00 1 M2 13,175.00 14,350.00 jasa diambil 3/4 10,762.50


PEKERJAAN CAT-CATAN

1.0000 Mengecat genteng

0.3600 kg Cat genteng air Express Rp. 27,000.00 9,720.00 0.0630 org Tukang cat Rp. 45,000.00 2,835.00 0.0063 org Kep. Tk. Cat Rp. 45,000.00 283.50 0.0200 org Pekerja Rp. 30,000.00 600.00 0.0025 org Mandor Rp. 50,000.00 125.00

3,843.50 9,720.00


PEKERJAAN CAT-CATAN

1.0000 Pelaburan bidang kayu dengan politur

0.1500 ltr Politur Rp. 55,000.00 8,250.00 0.3720 ltr Thiner Rp. 15,000.00 5,580.00 2.0000 lbr Amplas Rp. 3,500.00 7,000.00 0.0600 org Tukang cat Rp. 45,000.00 2,700.00 0.0160 org Kepala tukang cat Rp. 45,000.00 720.00 0.0025 org Mandor Rp. 50,000.00 125.00

10,545.00 13,830.00


1 2 3 4

m2 couting batu alam

0.15 kg Minyak couting Rp. 65,000.00 9,750.00

m2

m2

0.3720 ltr Thiner Rp. 15,000.00 5,580.00

0.04 org Pekerja Rp. 30,000.00 1,200.00

0.063 org Tukang cat Rp. 45,000.00 2,835.00

0.063 org Kepala tukang cat Rp. 45,000.00 2,835.00

0.0025 org Mandor Rp. 50,000.00 125.00

6,995.00 15,330.00


1 2 3 4

1.0000 Memasang pipa PVC tipe AW diameter 4"

1.2000 Pipa PVC Rp. 35,000.00 42,000.00

35% x Harga pipa (Perlengkapan) Rp. 35,000.00 12,250.00


0.0135 org Kepala tukang batu Rp. 45,000.00 607.50

0.0810 org Pekerja Rp. 30,000.00 2,430.00

0.0410 org Mandor Rp. 50,000.00 2,050.00

11,162.50 54,250.00


1 2 3 4

1.0000 Memasang pipa PVC tipe AW diameter 3"

1.2000 Pipa PVC Rp. 20,000.00 24,000.00




0.0810 org Pekerja Rp. 30,000.00 2,430.00

0.0410 org Mandor Rp. 50,000.00 2,050.00

11,162.50 31,000.00


1 2 3 4

1.0000 Memasang pipa PVC tipe AW diameter 3/4"

1.2000 Pipa PVC Rp. 5,500.00 6,600.00




0.0810 org Pekerja Rp. 30,000.00 2,430.00

0.0410 org Mandor Rp. 50,000.00 2,050.00

11,162.50 8,525.00


1 2 3 4

1.0000 bh Memasang floor drain

1.0000 bh Floor drain Rp. 57,500.00 57,500.00



0.0100 org Pekerja Rp. 30,000.00 300.00

0.0050 org Mandor Rp. 50,000.00 250.00

m1

m1

m1

m1

m1

m1

5,500.00 57,500.00


1 2 3 4

1.0000 bh Pasang engsel pintu

1.0000 bh Engsel pintu Rp. 24,000.00 24,000.00



0.0150 org Pekerja Rp. 30,000.00 450.00

0.0008 org Mandor Rp. 50,000.00 37.50

7,912.50 24,000.00


1 2 3 4

1.0000 bh Pasang engsel jendela

1.0000 bh Engsel jendela Rp. 18,000.00 18,000.00



0.0100 org Pekerja Rp. 30,000.00 300.00

0.0050 org Mandor Rp. 50,000.00 250.00

5,500.00 18,000.00


1 2 3 4

1.0000 bh Pasang engsel angin

1.0000 bh Engsel angin Rp. 12,000.00 12,000.00



0.0200 org Pekerja Rp. 30,000.00 600.00

0.0100 org Mandor Rp. 50,000.00 500.00

11,000.00 12,000.00


1 2 3 4

1.0000 bh Pasang Grendel

1.0000 bh Grendel Jendela Rp. 7,500.00 7,500.00



0.0200 org Pekerja Rp. 30,000.00 600.00

0.0100 org Mandor Rp. 50,000.00 500.00

11,000.00 7,500.00

ANALISA SATUAN PEKERJAAN

JUMLAH

5

5,500.00

JUMLAH

5

10,320.00

JUMLAH

5

29,140.00

JUMLAH

5

6,710.00

JUMLAH

5

108,500.00

JUMLAH

5

318,780.00

JUMLAH

5

65,250.00

JUMLAH

5

19,385.00

JUMLAH

5

19,700.00

39,085.00

JUMLAH

5

2,766,450.00

JUMLAH

5

812,350.00

JUMLAH

5

120,000.00

JUMLAH

5

Rp 1,487,500.00

JUMLAH

5

Rp 346,600.00

JUMLAH

5

5,935.00

JUMLAH

5

3,191,450.00

JUMLAH

5

812,350.00

JUMLAH

5

120,000.00

JUMLAH

5

Rp 1,912,500.00

JUMLAH

5

Rp 346,600.00

JUMLAH

5

143,062.50

JUMLAH

5

169,312.50

JUMLAH

5

226,687.50

JUMLAH

5

85,500.00

JUMLAH

5

176,112.50

JUMLAH

5

38,868.20

JUMLAH

5

40,210.00

JUMLAH

5

96,804.00

JUMLAH

5

80,369.00

JUMLAH

5

87,340.00

JUMLAH

5

122,720.00

JUMLAH

5

10,355,000.00

73,964.00

JUMLAH5

5,650.00

JUMLAH

5

17,187.50

JUMLAH

5

16,017.50

JUMLAH

5

23,937.50 6,750.00

JUMLAH5

13,563.50

JUMLAH5

24,375.00

JUMLAH

5

22,325.00

JUMLAH

5

65,412.50

JUMLAH

5

42,162.50

JUMLAH

5

19,687.50

JUMLAH

5

63,000.00

JUMLAH

5

31,912.50

JUMLAH

5

23,500.00

JUMLAH

5

23,000.00

JUMLAH

5

18,500.00

RENCANA ANGGARAN BIAYA (RAB)Proyek :Kavling :Jenis Pek : PEMBANGUNAN RUMAH TINGGAL

NO URAIAN PEKERJAAN SAT

I PEKERJAAN PERSIAPAN

1 Pembersihan Lokasi m2 256.50 3,800

2 Uitzet bowplank m' 37.50 5,100

SUB TOTAL

II PEKERJAAN BONGKARAN

1 Bongkaran Tembok m2 169.30 15,000

2 Bongkaran Plat Beton Tangga& Kolom m3 2.67 200,000

3 Bongkar Carport ls 1.00 200,000

4 Bongkar Pintu Garasi ls 1.00 150,000

5 Bongkar Jendela unit 6.00 15,000

6 Bongkar Pintu unit 6.00 15,000

7 Bongkar Rabat carport m2 13.50 20,000

9 Bongkar Atap ls 1.00 2,250,000

10 Bongkar Eternit m2 57.00 7,000

11 Bongkar Keramik m2 82.25 4,000

12 Bongkar Pagar ls 1.00 750,000

14 Bongkar Water torn ls 1.00 250,000

SUB TOTAL

III PEKERJAAN TANAH

1 Galian tanah m3 20.40 23,000

2 Urug pasair bawah pondasi m3 1.71 108,500

3 Pondasi batu kali m3 2.67 300,000

4 Urug tanah kembali m3 20.40 6,500

6 Rollag m' 7.00 22,500

7 Peninggian peil lantai m3 1.95 43,000

SUB TOTAL

IV PEKERJAAN DINDING

1 Sloof 15/20 m3 0.45 2,500,000

2 Kolom 15/15 m3 0.61 2,500,000

3 Ring balk atas 15/20 m3 0.80 2,500,000

4 Kolom 15/30 m3 3.06 3,191,450

5 Ring Balok 15/25 m3 2.95 3,191,450

6 Cor Plate Lantai m3 4.27 3,191,450

7 Pasangan dinding 1/2 bt m2 85.00 65,250

8 Plesteran-aci m2 170.00 39,085

9 Sponengan m' 491.00 5,500

VOLUME

HARGA SATUAN

10 Pilar teras

- Profil beton m' 45.50 20,000

- Bt. Candi 20x20 m2 45.60 140,000

- Batu susun sirih 1X15 m2 6.11 226,688

10 Plat beton canopy

- Plat beton m3 0.75 1,278,950

- Konsol beton unit 10.00 45,000

SUB TOTAL

V PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) m2 92.60 47,000

2 Usuk 5/7 & reng 2/3 bengkirai m2 59.00 85,500

3 Gording, nok, mirplat & jurai, Bengkirai 6/12 m' 103.00 70,000

4 Talang Jurai (papan Bengkirai) m' 8.00 176,113

5 Genteng bubungan m' 18.00 35,000

6 Lispalank 2/20 m' 22.00 35,000

7 Rangka Baja Ringan (Rangka Atap Bluescope) m2 44.00 160,000

SUB TOTAL

VI PEKERJAAN KERAMIK

1 Keramik 40 x 40 m2 141.25 96,804

2 Lantai rabat m2 25.50 125,000

3 Keramik Mini Bar

- Keramik 20 x 20 m2 6.00 61,369

- Mozaik m2 4.00 395,000

- Listelo m' 10.00 12,500

SUB TOTAL

VII PEKERJAAN PLAFOND

1 Plafond dalam Gypsum LT I (Kayu Kamper) m2 85.00 122,720

3 Plafond luar eternit m2 18.60 90,000

4 List Gypsum plafond dalam m' 146.95 10,000

5 List plafond luar m' 18.60 8,500

6 Compound m2 103.60 10,000

SUB TOTAL

VIII PEKERJAAN KUSEN & DAUN

1 Pasang Kusen lama unit 12.00 40,000

2 Kusen Pintu Jendela (Jati Lokal) m' 46.00 70,000

3 Daun jendela (baru) kayu jati lokal bh 9.00 275,000

4 Daun pintu panil ( baru ) kayu ajti lokal bh 4.00 650,000

5 Kaca jendela 5mm (kaca BV) m2 1.00 90,000

6 Roster 20/20 bh 20.00 12,500

7 Pekerjaan Pasang Kembali pintu garasi ls 1.00 400,000

SUB TOTAL

IX PEKERJAAN CAT-CATAN

1 Cat dinding (Cat Catylax) m2 375.00 17,000

2 Cat plafond (cat Maxilte) m2 103.60 15,500

3 Cat genteng (Cat Genteng Express) m2 142.60 13,564

4 Cat politur kayu (Mowilex) m2 120.60 24,375

6 Coating bt candi (Mowillex) m2 51.71 22,325

SUB TOTAL

X PEKERJAAN SANITASI

1 Sal. Air bersih ( D wavin) m' 25.00 10,000

2 Sal. Air hujan (D wafin) m' 22.00 55,000

3 Sal. Air kotor (D wafin) m' 17.00 35,000

4 Kran (KIG) bh 3.00 50,000

5 Sumur Peresapan ( dalam 3 m ) unit 2.00 500,000

6 Pasang Conblock m2 9.00 50,000

7 Bak kontrol unit 2.00 225,000

8 Pekerjaan water profing (Aquaproof) m2 45.50 27,500

9 Wastafel (INA) unit 1.00 400,000

SUB TOTAL

XI PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik

- titik lampu down light ttk 8.00 250,000

- titik lampu Spoot ttk 3.00 300,000

- titik lampu + Lampu ttk 9.00 150,000

- titik stop kontak (Broco) ttk 5.00 150,000

- Box Mcb ttk

- Penyatuan arus listrik unit

SUB TOTAL

XII PEKERJAAN PASANG (TANPA BAHAN) PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu bh 8.00 15,000

2 Pasang Hak angin bh 18.00 15,000

3 Pasang Sloot bh 4.00 15,000

4 Pasang Grendel jendela bh 9.00 15,000

5 Pasang Engsel jendela bh 18.00 15,000

6 Pasang handle pintu utama bh 1.00 15,000

7 Pasang Slot pintu uTama bh 1.00 15,000

SUB TOTAL

XIII PEKERJAAN TAMAN & KOLAM

1 Lampu Taman ttk 4.00 250,000

2 Cor rabat setapak pcs 25.00 35,000

SUB TOTAL

XIV PEKERJAAN ACESORIS

1 Pasang Tangga Putar m1 3.50 950,000

2 Pasang Canopy m2 20.00 265,000

3 Pasang Talang Canopy (Talang plat Besi) m1 7.00 82,500

4 Pasang Lampu Kolom ttk 4.00 350,000

5 Pasang Pagar Pengaman m2

6 Pasang Tralis dipagar m1

SUB TOTAL

XV PEKERJAAN PAGAR

1 Pasangan Bata Pagar m2 34.20 65,250

2 Plester aci m2 68.40 39,085

3 Sponengan m1 109.00 5,500

4 Pasang Batu alam m2 12.00 140,000

5 Pasang Lampu pagar ttk 7.00 140,000

SUB TOTAL

XVI PEKERJAAN PEMBUATAN MINIBAR

1 Pasang Meja bar & rak m1 5.00 1,100,000

2 Pasang Top table ( marmer) m2 4.00 800,000

3 Acesories ls 1.00 2,000,000

SUB TOTAL

JUMLAH

JASA PEMBORONG 10 %JUMLAH TOTAL

PEMBULATAN

Terbilang : DUA RATUS SEMBILAN BELAS JUTA SEMBILAN RATUS RIBU RUPIAH

HARGA

974,700

191,250

1,165,950

2,539,500

534,000

200,000

150,000

90,000

90,000

270,000

2,250,000

399,000

329,000

750,000

250,000

7,851,500

469,200

185,535

801,000

132,600

157,500

83,850

1,829,685

1,125,000

1,525,000

2,000,000

9,765,837

9,406,799

13,633,874

5,546,250

6,644,450

2,700,500

910,000

6,384,000

1,385,061

959,213

450,000

62,435,983

4,352,200

5,044,500

7,210,000

1,408,900

630,000

770,000

7,040,000

26,455,600

13,673,565

3,187,500

368,214

1,580,000

125,000

18,934,279

10,431,200

1,674,000

1,469,500

158,100

1,036,000

14,768,800

480,000

3,220,000

2,475,000

2,600,000

90,000

250,000

400,000

9,515,000

6,375,000

1,605,800

1,934,155

2,939,625

1,154,426

14,009,006

250,000

1,210,000

595,000

150,000

1,000,000

450,000

450,000

1,251,250

400,000

5,756,250

2,000,000

900,000

1,350,000

750,000

-

-

5,000,000

120,000

270,000

60,000

135,000

270,000

15,000

15,000

885,000

1,000,000

875,000

1,875,000

3,325,000

5,300,000

577,500

1,400,000

10,602,500

2,231,550

2,673,414

599,500

1,680,000

980,000

8,164,464

5,500,000

3,200,000

2,000,000

10,700,000

199,949,017

19,994,902 219,943,919 219,900,000

Terbilang : DUA RATUS SEMBILAN BELAS JUTA SEMBILAN RATUS RIBU RUPIAH

PENAMBAHAN ANGGARAN BIAYA (RAB)Proyek : Rehab Bangunan Rumah Tinggal Lantai 2 Ibu NurjanahLokasi : CondongCaturJenis Pek : Konstruksi Rumah Tinggal


I PEKERJAAN BONGKARAN

1 Bongkaran Tembok m2 19.89 15,000

SUB TOTAL

II PEKERJAAN TANAH

1 Galian tanah m3 12.00 23,000

2 Urug pasair bawah pondasi m3 0.80 108,500

3 Pondasi batu kali m3 16.20 300,000

4 Urug tanah kembali m3 12.00 6,500

5 Rollag m' 10.50 22,500

6 Lantai Kerja Footplate pcs 6.00 250,000

SUB TOTAL

III PEKERJAAN DINDING

1 Sloof 15/20 m3 0.40 2,500,000

2 Kolom 15/15 m3 1.07 2,500,000

3 Ring balk atas 15/20 m3 1.29 2,500,000

4 Kolom 15/30 m3 0.94 3,191,450

5 Ring Balok 15/25 m3 0.68 3,191,450

6 Cor Plate Lantai m3 3.84 3,191,450

7 Cor Dinding Watertorn m3 2.81 3,191,450

8 Cor Rabat Peninggian Lantai 2 m3 1.80 812,350

9 Pasangan dinding 1/2 bt m2 16.10 65,250

10 Plesteran-aci m2 62.20 39,085

11 Sponengan m' 175.00 5,500


- Plat beton m3 0.30 1,278,950

- Konsol beton unit 2.00 45,000

13 Plat Tangga Darurat m3 1.30 2,766,450

SUB TOTAL

IV PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) m2 44.00 47,000

2 Genteng bubungan m' 3.50 35,000

3 Baja Ringan m2 44.00 160,000

SUB TOTAL

V PEKERJAAN KERAMIK

1 Keramik 40 x 40 m2 3.00 96,804

2 Keramik Km/Wc m2 10.50 61,369

VOLUME

HARGA SATUAN

3 Dinding Km/wc m2 32.00 70,340

4 Pasang Bath ub ls 1.00 250,000

5 Pasang Closet Duduk ls 2.00 150,000

6 Jaringan Air Panas Km/wc Utama ls 1.00 2,000,000

7 Listelo m' 16.00 12,500

SUB TOTAL

VI PEKERJAAN PLAFOND

1 Plafond dalam Gypsum LT I (Kayu Kamper) m2 18.00 122,720

2 List Gypsum plafond dalam m' 65.00 10,000

3 Compound Duk m2 32.00 35,000

4 pcs 2.00 120,000

5 Compound m2 36.00 10,000

SUB TOTAL

VII PEKERJAAN KUSEN & DAUN

1 Kusen Pintu Jendela (Jati Lokal) m' 17.00 70,000

2 Daun pintu panil ( baru ) kayu ajti lokal bh 2.00 650,000

3 Daun jendela (baru) kayu jati lokal bh 2.00 275,000

4 Kaca jendela 5mm (kaca Jendela) m2 0.54 90,000

5 Pengadaan rel Pintu Dorong (Km/wc Utama) pcs 1.00 750,000

6 Pemasangan Baru Rel Pintu Gantung (pintu Garasi) pcs

SUB TOTAL

VIII PEKERJAAN CAT-CATAN

1 Cat dinding (Cat Catylax) m2 62.00 17,000

2 Cat plafond (cat Maxilte) m2 32.00 15,500

3 Cat genteng (Cat Genteng Express) m2 44.00 13,564

4 Cat politur kayu (Mowilex) m2 35.00 24,375

SUB TOTAL

IX PEKERJAAN SANITASI

1 Sal. Air bersih ( D wavin) m' 17.00 10,000

2 Sal. Air hujan (D wafin) m' 7.00 55,000

3 Sal. Air kotor (D wafin) m' 9.50 35,000

4 Kran (KIG) bh 2.00 50,000

5 Pekerjaan water profing (Aquaproof) m2 33.50 27,500

SUB TOTAL

X PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik

- titik lampu down light (untuk lantai atas) ttk 4.00 250,000

- titik lampu + Lampu ttk 7.00 150,000

- titik stop kontak (Broco) ttk 4.00 150,000

SUB TOTAL

XI PEKERJAAN ACESORIS

1 Pasang Canopy m2 6.00 265,000

Pasang Center panel Ø 50

2 Pasang Pagar Pengaman m2 107.25 52,500

3 Pasang Tralis dipagar ls 1.00 1,500,000

4 Tangga Putar m' 3.50 950,000

5 Pasang Pintu Dorong m' 5.00 485,000

SUB TOTAL

JUMLAH

PENGURANGAN ITEM BIAYA PEKERJAAN

JUMLAH HASIL PENGURANGAN

JASA PEMBORONG 10 %JUMLAH TOTALPEMBULATAN

Terbilang : Tujuh Puluh Enam Juta Enam ratus Ribu Rupiah

JUMLAH TOTAL Rp 81,700,000.00

PENAMBAHAN ITEM HARGA DAUN PINTU Rp 1,500,000.00

JUMLAH Rp 83,200,000.00

PENGURANGAN ITEM PEKERJAAN MINI BAR Rp 10,700,000.00

Rp 72,500,000.00

Yogyakarta, 2009

Disetujui Oleh

Ibu Nurjanah

HARGA

298,350

298,350

276,000

86,800

4,860,000

78,000

236,250

1,500,000

7,037,050

1,000,000

2,662,500

3,225,000

2,999,963

2,154,229

12,255,168

8,975,953

1,462,230

1,050,525

2,431,087

962,500

377,290

90,000

3,601,918

43,248,363

2,068,000

122,500

7,040,000

9,230,500

290,412

644,375

2,250,880

250,000

300,000

2,000,000

200,000

5,935,667

2,208,960

650,000

1,120,000

240,000

360,000

4,578,960

1,190,000

1,300,000

550,000

48,600

750,000

3,838,600

1,054,000

496,000

596,794

853,125

2,999,919

170,000

385,000

332,500

100,000

921,250

1,908,750

1,000,000

1,050,000

600,000

2,650,000

1,590,000 11,145,625

5,630,625

1,500,000

3,325,000

2,425,000

14,470,625

86,966,284

13,889,584

73,076,699

8,696,628 81,773,328 81,700,000

Terbilang : Tujuh Puluh Enam Juta Enam ratus Ribu Rupiah

Rp 81,700,000.00

Rp 1,500,000.00

Rp 83,200,000.00 Rp 8,320,000.00

Rp 10,700,000.00

Rp 72,500,000.00

Yogyakarta, 2009

RENCANA ANGGARAN BIAYA (RAB)Proyek : Rehabilitasi Rumah Tinggal 2 LantaiPemilik : IBU NurjanahLokasi : Condong Catur



1 Pembersihan Lokasi m2 256.50

2 Uitzet bowplank m' 37.50


1 Bongkaran Tembok m2 189.19

2 Bongkaran Plat Beton Tangga& Kolom m3 2.67

3 Bongkar Carport ls 1.00

4 Bongkar Pintu Garasi ls 1.00

5 Bongkar Jendela unit 6.00

6 Bongkar Pintu unit 6.00

7 Bongkar Rabat carport m2 13.50

9 Bongkar Atap ls 1.00

10 Bongkar Eternit m2 57.00

11 Bongkar Keramik m2 82.25

12 Bongkar Pagar ls 1.00

13 Bongkar Water torn ls 1.00

III PEKERJAAN TANAH

1 Galian tanah m3 32.40

2 Urug pasair bawah pondasi m3 2.51

3 Pondasi batu kali m3 18.87

4 Urug tanah kembali m3 32.40

6 Rollag m' 17.50

7 Peninggian peil lantai m3 1.95

8 Lantai Kerja Footplate pcs 6.00

IV PEKERJAAN DINDING

1 Sloof 15/20 m3 0.85

2 Kolom 15/15 m3 1.67

3 Ring balk atas 15/20 m3 2.09

4 Kolom 15/30 m3 4.00

5 Ring Balok 15/25 m3 3.62

VOLUME

6 Cor Plate Lantai m3 8.11

7 Pasangan dinding 1/2 bt m2 101.10

8 Plesteran-aci m2 232.20

9 Sponengan m' 666.00

10 Pilar teras

- Profil beton m' 45.50

- Bt. Candi 20x20 m2 45.60

- Batu susun sirih 1X15 m2 6.11


- Plat beton m3 0.46

- Konsol beton unit 12.00

12 Plat Tangga Darurat m3 1.30

V PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) m2 92.60

2 Usuk 5/7 & reng 2/3 bengkirai m2 59.00

3 Gording, nok, mirplat & jurai, Bengkirai 6/12 m' 103.00

4 Talang Jurai (papan Bengkirai) m' 8.00

5 Genteng bubungan m' 18.00

6 Lispalank 2/20 m' 22.00


1 Keramik 40 x 40 m2 144.25

2 Lantai rabat m2 25.50

3 Keramik

- Keramik 20 x 20 m2 6.00

- Mozaik m2 4.00

- Listelo m' 10.00

2 Keramik Km/Wc m2 10.50

3 Dinding Km/wc m2 32.00

4 Pasang Box shower ls 1.00

5 Pasang Closet Duduk ls 2.00

6 Jaringan Air Panas Km/wc Utama ls 1.00

7 Listelo m' 16.00


1 Plafond dalam Gypsum LT I (Kayu Kamper) m2 103.00

2 Plafond luar eternit m2 83.60

3 List Gypsum plafond dalam m' 211.95

4 List plafond luar m' 18.60

5 Compound Duk m2 32.00

6 Compound m2 67.60


1 Pasang Kusen lama unit 12.00

2 Kusen Pintu Jendela (Jati Lokal) m' 63.00

3 Daun jendela (baru) kayu jati lokal bh 11.00

4 Daun pintu panil ( baru ) kayu ajti lokal bh 6.00

5 Kaca jendela 5mm (kaca BV) m2 1.54

6 Roster 20/20 bh 20.00

7 Pengadaan rel Pintu Dorong pcs 1.00

8 Pekerjaan Pasang Kembali pintu garasi ls 1.00


1 Cat dinding (Cat Catylax) m2 437.00

2 Cat plafond (cat Maxilte) m2 135.60

3 Cat genteng (Cat Genteng Express) m2 98.60

4 Cat politur kayu (Mowilex) m2 155.60

6 Coating bt candi (Mowillex) m2 51.71


1 Sal. Air bersih ( D wavin) m' 42.00

2 Sal. Air hujan (D wafin) m' 29.00

3 Sal. Air kotor (D wafin) m' 26.50

4 Kran (KIG) bh 5.00

5 Sumur Peresapan ( dalam 3 m ) unit 2.00

6 Pasang Conblock m2 9.00

7 Bak kontrol unit 2.00

8 Pekerjaan water profing (Aquaproof) m2 79.00

9 Wastafel (INA) unit 1.00


1 Instilasi Listrik

- titik lampu down light ttk 12.00

- titik lampu Spoot ttk 3.00

- titik lampu + Lampu ttk 16.00

- titik stop kontak (Broco) ttk 9.00

XII PEKERJAAN PASANG (TANPA BAHAN) PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu bh 8.00

2 Pasang Hak angin bh 18.00

3 Pasang Sloot bh 4.00

4 Pasang Grendel jendela bh 9.00

5 Pasang Engsel jendela bh 18.00

6 Pasang handle pintu utama bh 1.00

7 Pasang Slot pintu uTama bh 1.00


1 Lampu Taman ttk 4.00

2 Cor rabat setapak pcs 25.00


2 Pasang Canopy m2 26.00

3 Pasang Talang Canopy (Talang plat Besi) m1 7.00

4 Pasang Lampu Kolom ttk 4.00

5 Pasang Pagar Pengaman m2 107.25

6 Pasang Tralis dipagar m1 1.00

7 Pasang Pintu Dorong m' 5.00

XV PEKERJAAN PAGAR

1 Pasangan Bata Pagar m2 34.20

2 Plester aci m2 68.40

3 Sponengan m1 109.00

4 Pasang Batu alam m2 12.00

5 Pasang Lampu pagar ttk 7.00

JUMLAH


TERBILANG :

HARGA

3,800 974,700

5,100 191,250

SUB TOTAL 1,165,950

15,000 2,837,850

200,000 534,000

200,000 200,000

150,000 150,000

15,000 90,000

15,000 90,000

20,000 270,000

2,250,000 2,250,000

7,000 399,000

4,000 329,000

750,000 750,000

250,000 250,000

SUB TOTAL 8,149,850

23,000 745,200

108,500 272,335

300,000 5,661,000

6,500 210,600

22,500 393,750

43,000 83,850

250,000 1,500,000

SUB TOTAL 8,866,735

2,500,000 2,125,000

2,500,000 4,187,500

2,500,000 5,225,000

3,191,450 12,765,800

3,191,450 11,561,028

HARGA SATUAN

3,191,450 25,889,042

65,250 6,596,775

39,085 9,075,537

5,500 3,663,000

20,000 910,000

140,000 6,384,000

226,688 1,385,061

1,278,950 581,922

45,000 540,000

2,766,450 3,601,918


47,000 4,352,200

85,500 5,044,500

70,000 7,210,000

176,113 1,408,900

35,000 630,000

35,000 770,000


96,804 13,963,977

125,000 3,187,500

61,369 368,214

395,000 1,580,000

12,500 125,000

80,369 843,875

87,340 2,794,880

250,000 250,000

150,000 300,000

2,000,000 2,000,000

12,500 200,000


122,720 12,640,160

90,000 7,524,000

10,000 2,119,500

8,500 158,100

35,000 1,120,000

10,000 676,000


40,000 480,000

70,000 4,410,000

275,000 3,025,000

900,000 5,400,000

90,000 138,600

12,500 250,000

750,000 750,000

400,000 400,000


17,000 7,429,000

15,500 2,101,800

13,564 1,337,361

24,375 3,792,750

22,325 1,154,426


10,000 420,000

55,000 1,595,000

35,000 927,500

50,000 250,000

500,000 1,000,000

50,000 450,000

225,000 450,000

27,500 2,172,500

400,000 400,000

SUB TOTAL 7,665,000

250,000 3,000,000

300,000 900,000

150,000 2,400,000

150,000 1,350,000

SUB TOTAL 7,650,000

15,000 120,000

15,000 270,000

15,000 60,000

15,000 135,000

15,000 270,000

15,000 15,000

15,000 15,000

SUB TOTAL 885,000

250,000 1,000,000

35,000 875,000

SUB TOTAL 1,875,000

265,000 6,890,000

82,500 577,500

350,000 1,400,000

52,500 5,630,625

1,500,000 1,500,000

485,000 15,998,125


65,250 2,231,550

39,085 2,673,414

5,500 599,500

140,000 1,680,000

140,000 980,000

SUB TOTAL 8,164,464

270,845,574

27,084,557 297,930,132 297,900,000

TERBILANG :

RENCANA TAMBAH KURANG ANGGARAN BIAYA Proyek : Rehabilitasi Rumah Tinggal 2 LantaiPemilik : IBU NurjanahLokasi : Condong Catur

NO URAIAN PEKERJAAN SAT VOL JUMLAH HARGAPEKERJAAN TAMBAH TOTAL HARGA

VOLUME JUMLAH HARGA PEK.TAMBAH-KURANG

I PEKERJAAN SANITASI

1 Kran Shower 290,000 pcs 1.00 290,000.00 1.00 290,000.00

2 Toilet Shower 85,000 pcs 2.00 170,000.00 2.00 170,000.00

3 Tempat Sabun 220,000 pcs 1.00 220,000.00 1.00 220,000.00

4 Stop Kran 55,000 pcs 3.00 165,000.00 3.00 165,000.00

5 Bongkar AC & Ganti Selang 500,000 ls 1.00 500,000.00 1.00 500,000.00

JUMLAH 1,345,000.00 1,345,000.00

II PEK. PAS PENGGANTUNG&PENGUNCI

1 Hak Angin Salon ( Bahan) 11,000 bh 12.00 12.00 132,000.00

2 Hak angin Kait ( Bahan) 18,000 bh 4.00 4.00 72,000.00

3 Grendel Jendela ( Bahan) 9,000 bh 22.00 22.00 198,000.00

4 Engsel Jendela ( Bahan) 18,500 bh 12.00 12.00 222,000.00

5 Engsel Pintu ( Bahan) 27,000 bh 3.00 3.00 81,000.00

6 Handle ( Bahan) 175,000 bh 1.00 1.00 175,000.00

7 Slot Pintu ( Bahan) 135,000 bh 3.00 3.00 405,000.00

8 Tutup Kunci ( Bahan) 30,000 bh 2.00 2.00 60,000.00

9 Bel Rumah 120,000 bh 1.00 1.00 120,000.00

JUMLAH - 1,465,000.00

JUMLAH 2,810,000.00 2,810,000.00

JUMLAH TOTAL 2,810,000.00

HARGA SATUAN


NO URAIAN PEKERJAAN SATVOLUME

JUMLAH HARGAPEKERJAAN KURANG PEKERJAAN TAMBAH TOTAL HARGA

RENC REALISASI VOL JUMLAH HARGA VOL JUMLAH HARGA PEK.TAMBAH-KURANG


1 Pembersihan Lokasi 3,800 m2 256.50 256.50 974,700.00

2 Uitzet bowplank 5,100 m' 37.50 37.50 191,250.00

JUMLAH


1 Bongkaran Tembok 15,000 m2 189.19 197.00 2,837,850.00 7.81 117,150.00

2 Bongkaran Plat Beton Tangga& Kolom 200,000 m3 2.67 3.75 534,000.00 1.08 216,000.00

3 Bongkar Carport 200,000 ls 1.00 200,000.00

4 Bongkar Pintu Garasi 150,000 ls 1.00 150,000.00

5 Bongkar Jendela 15,000 unit 6.00 10.00 90,000.00 4.00 60,000.00

6 Bongkar Pintu 15,000 unit 6.00 10.00 90,000.00 4.00 60,000.00

7 Bongkar Rabat carport 20,000 m2 13.50 13.50 270,000.00

9 Bongkar Atap 2,250,000 ls 1.00 1.00 2,250,000.00

10 Bongkar Eternit 7,000 m2 57.00 45.00 399,000.00 12.00 84,000.00

11 Bongkar Keramik 4,000 m2 82.25 111.75 329,000.00 12.75 51,000.00 29.50 118,000.00

12 Bongkar Pagar 750,000 ls 1.00 1.00 750,000.00

13 Bongkar Water torn 250,000 ls 1.00 1.00 250,000.00

JUMLAH 135,000.00 571,150.00

III PEKERJAAN TANAH

1 Galian tanah 23,000 m3 32.40 27.00 745,200.00 5.40 124,200.00

2 Urug pasair bawah pondasi 108,500 m3 2.51 2.51 272,335.00

3 Urug Pasir bawah carport 108,500 m3 1.59 1.59 172,515.00 1.59 172,515.00

4 Pondasi batu kali 300,000 m3 18.87 7.20 5,661,000.00 11.67 3,501,000.00

5 Urug tanah kembali 6,500 m3 32.40 27.00 210,600.00 5.40 35,100.00

6 Rollag 22,500 m' 17.50 17.50 393,750.00

7 Peninggian peil lantai 43,000 m3 1.95 12.11 83,850.00 10.16 436,880.00

8 Lantai Kerja Footplate 250,000 pcs 6.00 19.00 1,500,000.00 13.00 3,250,000.00

JUMLAH 3,660,300.00 3,859,395.00

HARGA SATUAN

IV PEKERJAAN DINDING & BETON

1 Sloof 15/20 2,500,000 m3 0.85 1.23 2,125,000.00 0.38 950,000.00

2 Kolom 15/15 2,500,000 m3 1.68 1.68 4,200,000.00

3 Ring balk atas 15/20 2,500,000 m3 2.09 2.09 5,225,000.00

4 Kolom 15/30 3,191,450 m3 4.00 4.09 12,765,800.00 0.09 287,230.50

5 Ring Balok 15/25 3,191,450 m3 3.62 3.36 11,553,049.00 0.26 829,777.00

6 Cor Kolom 35/35 3,191,450 m3 0.72 3.24 2,297,844.00 2.52 8,042,454.00

7 Cor Plate Lantai 3,191,450 m3 8.11 10.14 25,882,659.50 2.03 6,478,643.50

8 Pasangan dinding 1/2 bt 65,250 m2 101.10 189.00 6,596,775.00 87.90 5,735,475.00

9 Plesteran-aci 39,085 m2 232.20 378.00 9,075,537.00 ### 5,698,593.00

10 Sponengan 5,500 m' 666.00 450.00 3,663,000.00 ### 1,188,000.00

11 Mainan -

- Profil beton 20,000 m' 45.50 12.00 910,000.00 33.50 670,000.00

- Bt. Candi 20x20 140,000 m2 45.60 57.90 6,384,000.00 12.30 1,722,000.00

- Batu susun sirih 1X15 226,688 m2 6.11 6.11 1,385,060.63

12 Plat beton canopy -

- Plat beton 1,278,950 m3 0.46 1.27 588,317.00 0.81 1,035,949.50

- Konsol beton 45,000 unit 12.00 0.00 540,000.00 12.00 540,000.00

JUMLAH 3,227,777.00 29,950,345.50

V PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) 47,000 m2 92.60 22.00 4,352,200.00 70.60 3,318,200.00

2 Pasang Kembali Genteng Lama 15,000 m2 115.50 115.50 1,732,500.00 ### 1,732,500.00

3 Usuk 5/7 & reng 2/3 bengkirai 85,500 m2 59.00 96.25 5,044,500.00 37.25 3,184,875.00

4 Gording, nok, mirplat & jurai, Bengkirai 6 70,000 m' 51.50 33.00 3,605,000.00 18.50 1,295,000.00

5 Talang Jurai (papan Bengkirai) 176,113 m' 8.00 13.00 1,408,900.00 5.00 880,562.50

6 Genteng bubungan 35,000 m' 18.00 30.00 630,000.00 12.00 420,000.00

7 Lispalank 2/20 35,000 m' 22.00 28.00 770,000.00 6.00 210,000.00

8 Pasang Kuda-kuda 80,000 40.20 40.20 40.20 3,216,000.00

9 Pasang konstruksi kremona 1,500,000 ls 1.00 1.00 1,500,000.00 1.00 1,500,000.00

JUMLAH 4,613,200.00 11,143,937.50

m¹


1 Keramik 40 x 40 96,804 m2 144.25 219.00 13,963,977.00 35.00 3,388,140.00 74.75 7,236,099.00

2 Lantai rabat 125,000 m3 25.50 25.50 3,187,500.00

3 Keramik -

- Keramik 20 x 20 61,369 m2 6.00 368,214.00 6.00 368,214.00 2.20 135,011.80

- Mozaik 395,000 m2 4.00 1,580,000.00 4.00 1,580,000.00

- Listelo 12,500 10.00 125,000.00 10.00 125,000.00

2 Keramik Km/Wc 80,369 m2 10.50 8.25 843,874.50 2.25 180,830.25

3 Dinding Km/wc 87,340 m2 32.00 37.50 2,794,880.00 10.50 917,070.00 5.50 480,370.00

4 List km/wc 15,000 1.00 15,000.00 1.00 15,000.00

5 Pasang Box shower 250,000 ls 1.00 1.00 250,000.00

6 Pasang Closet Duduk 150,000 ls 1.00 3.00 150,000.00 2.00 300,000.00

7 Jaringan Air Panas Km/wc Utama 2,000,000 ls 1.00 1.00 2,000,000.00

8 Listelo Lantai 115,000 6.00 8.50 690,000.00 2.50 287,500.00

9 Mainan Dinding km/wc -

- Mozaik 395,000 m2 2.00 2.00 790,000.00 2.00 790,000.00

JUMLAH 6,574,254.25 9,228,980.80


1 Plafond dalam Gypsum LT I (Kayu Kampe 95,000 m2 103.00 64.94 9,785,000.00 38.06 3,615,700.00

2 Plafond luar eternit 90,000 m2 83.60 23.40 7,524,000.00 60.20 5,418,000.00

3 List Gypsum plafond dalam 10,000 211.95 211.95 2,119,500.00 -

4 List plafond luar 8,500 18.60 23.40 158,100.00 - 4.80 40,800.00

5 Compound Duk 35,000 m2 32.00 58.54 1,120,000.00 - 26.54 928,900.00

6 Compound 10,000 m2 67.60 56.00 676,000.00 11.60 116,000.00

7 120,000 pcs 5.00 5.00 600,000.00 5.00 600,000.00

JUMLAH 9,149,700.00 1,569,700.00


1 Pasang Kusen lama & Baru 40,000 unit 12.00 22.00 480,000.00 10.00 400,000.00

2 Kusen Pintu Jendela (Jati Lokal) 70,000 m' 63.00 65.50 4,410,000.00 2.50 175,000.00

3 Daun jendela (baru) kayu jati lokal 275,000 bh 11.00 14.00 3,025,000.00 3.00 825,000.00

4 Daun pintu panil ( baru ) kayu ajti lokal 900,000 bh 6.00 3.00 5,400,000.00 3.00 2,700,000.00

6 Kaca jendela 5mm (kaca BV) 90,000 m2 1.50 1.50 135,000.00

7 Roster 20/20 12,500 pcs 20.00 91.00 250,000.00 71.00 887,500.00

8 Pengadaan rel Pintu Dorong 750,000 ls 1.00 750,000.00 1.00 750,000.00

9 Pekerjaan Pasang Kembali pintu garasi 400,000 ls 1.00 1.00 400,000.00

10 Perbaikan Kusen Garasi & Belakang 250,000 ls 1.00 1.00 1.00 250,000.00

11 Perbaikan Daun Pintu 50,000 pcs 5.00 5.00 5.00 250,000.00

JUMLAH 3,450,000.00 2,787,500.00

m¹

m¹

m¹

m¹

m¹

Pasang Center Ø 50


1 Cat dinding (Cat Dulux) 23,938 m2 437.00 618.50 10,460,687.50 7.50 179,531.25 ### 4,344,656.25

2 Cat plafond (cat Maxilte) 15,500 m2 135.60 167.75 2,101,800.00 2.25 34,875.00 32.15 498,325.00

3 Cat genteng (Cat Genteng Express) 13,564 m2 98.60 136.00 1,337,361.10 ### 1,844,636.00 37.40 507,274.90

4 Cat Melamine kayu kusen 24,375 155.60 326.75 3,792,750.00 ### 4,171,781.25

5 Cat Melamine daun pintu kayu 45,000 m2 51.71 48.70 2,326,950.00 3.01 135,450.00

6 Coating bt candi (Mowillex) 22,325 m2 49.39 57.90 1,102,631.75 8.51 189,985.75

7 Cat Lisplank ( Cat Minyak "Emco") 25,000 m2 7.50 7.50 7.50 187,500.00

JUMLAH 2,059,042.25 10,034,973.15


1 Sal. Air bersih ( D wavin) 10,000 42.00 42.00 420,000.00

2 Sal. Air hujan (D wafin) 55,000 29.00 29.00 1,595,000.00

3 Sal. Air kotor (D wafin) 35,000 26.50 26.50 927,500.00

4 Kran (KIG) 50,000 bh 5.00 5.00 250,000.00

5 Sumur Peresapan ( dalam 3 m ) 500,000 unit 2.00 2.00 1,000,000.00

6 Pasang Conblock 50,000 m2 9.00 450,000.00 9.00 450,000.00

7 Bak kontrol 225,000 unit 2.00 1.00 450,000.00 1.00 225,000.00

8 Pekerjaan water profing (Aquaproof) 27,500 m2 45.50 49.00 1,251,250.00 3.50 96,250.00

JUMLAH 675,000.00 96,250.00


1 Instilasi Listrik

- titik lampu down light 250,000 ttk 12.00 10.00 3,000,000.00 2.00 500,000.00

- titik lampu Spoot 300,000 ttk 3.00 3.00 900,000.00

- titik lampu + Lampu 150,000 ttk 16.00 16.00 2,400,000.00

- titik stop kontak (Broco) 150,000 ttk 9.00 30.00 1,350,000.00 21.00 3,150,000.00

- Titik Kabel TV 150,000 ttk 4.00 4.00 600,000.00 4.00 600,000.00

- Saklar single 150,000 ttk 11.00 11.00 1,650,000.00 11.00 1,650,000.00

- Saklar Double 150,000 ttk 8.00 8.00 1,200,000.00 8.00 1,200,000.00

- Lampu Tiang 350,000 ttk 4.00 2.00 1,400,000.00 2.00 700,000.00

JUMLAH 1,200,000.00 6,600,000.00

XII PEK. PAS PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu 15,000 bh 8.00 12.00 120,000.00 4.00 60,000.00

2 Pasang Hak angin 15,000 bh 18.00 22.00 270,000.00 4.00 60,000.00

3 Pasang Sloot 15,000 bh 4.00 9.00 60,000.00 5.00 75,000.00

4 Pasang Grendel jendela 15,000 bh 9.00 22.00 135,000.00 13.00 195,000.00

5 Pasang Engsel jendela 15,000 bh 18.00 22.00 270,000.00 4.00 60,000.00

6 Pasang handle pintu utama 15,000 bh 1.00 3.00 15,000.00 2.00 30,000.00

7 Pasang Slot pintu uTama 15,000 bh 1.00 0.00 15,000.00 1.00 15,000.00

JUMLAH 15,000.00 480,000.00

m¹

m¹

m¹

m¹


1 Lampu Taman 250,000 ttk 4.00 2.00 1,000,000.00 2.00 500,000.00

2 Cor rabat setapak 35,000 pcs 25.00 25.00 875,000.00

3 Koral Skat 150,000 m2

4 Water Wall 400,000 m2

JUMLAH 500,000.00


1 Pasang Canopy Stainless 375,000 m2 18.13 18.13 6,798,750.00

2 Pasang Talang Canopy (Talang plat Besi) 150,000 9.80 9.80 1,470,000.00

3 Pasang Pagar Pengaman (jeruji) 210,000 m2 38.30 38.30 8,043,000.00

4 Pasang Tralis dipagar 225,000 m2 4.32 4.32 972,000.00

5 Railing Tangga 125,000 10.20 10.20 1,275,000.00

6 Pintu Dorong 300,000 m2 8.36 8.36 2,508,000.00

7 Pintu Kecil 300,000 m2 1.19 1.19 357,000.00

8 Canopy Lantai Atas 260,000 m2 15.33 15.33 3,985,800.00

9 Asesoris ( tombak ) 75,000 3.60 3.60 270,000.00

10 Pasang Glassblock 120,000 m2 12.00 12.00 1,440,000.00

11 Tutup Wather thorn 750,000 ls 1.00 1.00 750,000.00

12 Acecories depan 800,000 ls 1.00 800,000.00

JUMLAH

XV PEKERJAAN PAGAR

1 Pasangan Bata Pagar 65,250 m2 34.20 34.20 2,231,550.00

2 Plester aci 39,085 m2 68.40 68.40 2,673,414.00

3 Sponengan 5,500 109.00 109.00 599,500.00

4 Pasang Batu alam 140,000 m2 12.00 12.00 1,680,000.00

5 Pasang Lampu pagar 140,000 ttk 7.00 7.00 980,000.00

6 Pekerjaan Camport 19,385 m2 23.40 23.40 453,609.00

7 Pekerjaan Pasang Profil 12,000 44.40 44.40 532,800.00

JUMLAH

JUMLAH 33,200,231.25 76,322,231.95 43,122,000.70

JUMLAH TOTAL 43,122,000.70

PEMBULATAN 43,100,000.00

TERBILANG :

m¹

m¹

m¹

m¹

m¹


NO URAIAN PEKERJAAN SATVOLUME

RENC REALISASI


1 Pembersihan Lokasi 3,800 m2 256.50 256.50

2 Uitzet bowplank 5,100 m' 37.50 37.50

JUMLAH


1 Bongkaran Tembok 15,000 m2 189.19 197.00

2 Bongkaran Plat Beton Tangga& Kolom 200,000 m3 2.67 3.75

3 Bongkar Carport 200,000 ls 1.00

4 Bongkar Pintu Garasi 150,000 ls 1.00

5 Bongkar Jendela 15,000 unit 6.00 10.00

6 Bongkar Pintu 15,000 unit 6.00 10.00

7 Bongkar Rabat carport 20,000 m2 13.50 13.50

9 Bongkar Atap 2,250,000 ls 1.00 1.00

10 Bongkar Eternit 7,000 m2 57.00 45.00

11 Bongkar Keramik 4,000 m2 82.25 124.50

12 Bongkar Pagar 750,000 ls 1.00 1.00

13 Bongkar Water torn 250,000 ls 1.00 1.00

JUMLAH

III PEKERJAAN TANAH

1 Galian tanah 23,000 m3 32.40 27.00

2 Urug pasair bawah pondasi 108,500 m3 2.51 2.51

3 Urug Pasir bawah carport 108,500 m3 1.59 1.59

4 Pondasi batu kali 300,000 m3 18.87 7.20

5 Urug tanah kembali 6,500 m3 32.40 27.00

6 Rollag 22,500 m' 17.50 17.50

7 Peninggian peil lantai 43,000 m3 1.95 12.11

8 Lantai Kerja Footplate 250,000 pcs 6.00 19.00

JUMLAH


1 Sloof 15/20 2,500,000 m3 0.85 1.23

2 Kolom 15/15 2,500,000 m3 1.68 1.68

3 Ring balk atas 15/20 2,500,000 m3 2.09 2.09

4 Kolom 15/30 3,191,450 m3 4.00 4.09

HARGA SATUAN

5 Ring Balok 15/25 3,191,450 m3 3.62 3.36

6 Cor Kolom 35/35 3,191,450 m3 0.72 3.24

7 Cor Plate Lantai 3,191,450 m3 8.11 10.14

8 Pasangan dinding 1/2 bt 65,250 m2 101.10 189.00

9 Plesteran-aci 39,085 m2 232.20 378.00

10 Sponengan 5,500 m' 666.00 450.00

11 Mainan

- Profil beton 20,000 m' 45.50 12.00

- Bt. Candi 20x20 140,000 m2 45.60 57.90

- Batu susun sirih 1X15 226,688 m2 6.11 6.11


- Plat beton 1,278,950 m3 0.46 1.27

- Konsol beton 45,000 unit 12.00 0.00

JUMLAH

V PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) 47,000 m2 92.60 22.00

2 Pasang Kembali Genteng Lama 15,000 m2 115.50 115.50

3 Usuk 5/7 & reng 2/3 bengkirai 85,500 m2 59.00 96.25

4 Gording, nok, mirplat & jurai, Bengkirai 6 70,000 m' 51.50 33.00

5 Talang Jurai (papan Bengkirai) 176,113 m' 8.00 13.00

6 Genteng bubungan 35,000 m' 18.00 30.00

7 Lispalank 2/20 35,000 m' 22.00 28.00

8 Pasang Kuda-kuda 80,000 40.20 40.20

9 Pasang konstruksi kremona 1,500,000 ls 1.00 1.00

JUMLAH


1 Keramik 40 x 40 96,804 m2 144.25 254.00

2 Lantai rabat 125,000 m3 25.50 25.50

3 Keramik

- Keramik 20 x 20 61,369 m2 6.00

- Mozaik 395,000 m2 4.00

- Listelo 12,500 10.00

2 Keramik Km/Wc 80,369 m2 10.50 10.50

3 Dinding Km/wc 87,340 m2 32.00 48.00

4 List km/wc 15,000 1.00

5 Pasang Box shower 250,000 ls 1.00 1.00

6 Pasang Closet Duduk 150,000 ls 1.00 3.00

7 Jaringan Air Panas Km/wc Utama 2,000,000 ls 1.00 1.00

8 Listelo Lantai 115,000 6.00 8.50

m¹

m¹

m¹

m¹

9 List Dinding Bawah 96,804 18.65 18.65

10 Mainan Dinding km/wc

- Mozaik 395,000 m2 2.00 2.00

JUMLAH


1 Plafond dalam Gypsum LT I (Kayu Kampe 95,000 m2 103.00 64.94

2 Plafond luar eternit 90,000 m2 83.60 23.40

3 List Gypsum plafond dalam 10,000 211.95 211.95

4 List plafond luar 8,500 18.60 23.40

5 Compound Duk 35,000 m2 32.00 58.54

6 Compound 10,000 m2 67.60 56.00

7 120,000 pcs 5.00 5.00

JUMLAH


1 Pasang Kusen lama & Baru 40,000 unit 12.00 22.00

2 Kusen Pintu Jendela (Jati Lokal) 70,000 m' 63.00 65.50

3 Daun jendela (baru) kayu jati lokal 275,000 bh 11.00 14.00

4 Daun pintu panil ( baru ) kayu ajti lokal 900,000 bh 6.00 3.00

6 Kaca jendela 5mm (kaca BV) 90,000 m2 1.50 1.50

7 Roster 20/20 12,500 pcs 20.00 91.00

8 Pengadaan rel Pintu Dorong 750,000 ls 1.00

9 Pekerjaan Pasang Kembali pintu garasi 400,000 ls 1.00 1.00

10 Perbaikan Kusen Garasi & Belakang 250,000 ls 1.00 1.00

11 Perbaikan Daun Pintu 50,000 pcs 5.00 5.00

JUMLAH


1 Cat dinding (Cat Dulux) 23,938 m2 437.00 626.00

2 Cat plafond (cat Maxilte) 15,500 m2 135.60 170.00

3 Cat genteng (Cat Genteng Express) 13,564 m2 98.60 272.00

4 Cat Melamine kayu kusen 24,375 155.60 326.75

5 Cat Melamine daun pintu kayu 45,000 m2 51.71 48.70

6 Coating bt candi (Mowillex) 22,325 m2 49.39 57.90

7 Cat Lisplank ( Cat Minyak "Emco") 25,000 m2 7.50 7.50

JUMLAH


1 Sal. Air bersih ( D wavin) 10,000 42.00 42.00

2 Sal. Air hujan (D wafin) 55,000 29.00 29.00

3 Sal. Air kotor (D wafin) 35,000 26.50 26.50

4 Kran (KIG) 50,000 bh 5.00 5.00

m¹

m¹

m¹

Pasang Center Ø 50

m¹

m¹

m¹

m¹

5 Sumur Peresapan ( dalam 3 m ) 500,000 unit 2.00 2.00

6 Pasang Conblock 50,000 m2 9.00

7 Bak kontrol 225,000 unit 2.00 1.00

8 Pekerjaan water profing (Aquaproof) 27,500 m2 45.50 49.00

9 Wastafel (TOTO) 400,000 ls 1.00 1.00

10 Kran Shower 290,000 pcs 2.00 2.00

11 Toilet Shower 85,000 pcs 3.00 3.00

12 Tempat Sabun 220,000 pcs 2.00 2.00

13 Stop Kran 55,000 pcs 3.00 3.00

14 Bongkar AC & Ganti Selang 500,000 ls 1.00 1.00

JUMLAH


1 Instilasi Listrik

- titik lampu down light 250,000 ttk 12.00 10.00

- titik lampu Spoot 300,000 ttk 3.00 3.00

- titik lampu + Lampu 150,000 ttk 16.00 16.00

- titik stop kontak (Broco) 150,000 ttk 9.00 30.00

- Titik Kabel TV 150,000 ttk 4.00 4.00

- Saklar single 150,000 ttk 11.00 11.00

- Saklar Double 150,000 ttk 8.00 8.00

- Lampu Tiang 350,000 ttk 4.00 2.00

JUMLAH

XII PEK. PAS PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu 15,000 bh 8.00 12.00

2 Pasang Hak angin 15,000 bh 18.00 22.00

3 Pasang Sloot 15,000 bh 4.00 9.00

4 Pasang Grendel jendela 15,000 bh 9.00 22.00

5 Pasang Engsel jendela 15,000 bh 18.00 22.00

6 Pasang handle pintu utama 15,000 bh 1.00 3.00

7 Pasang Slot pintu uTama 15,000 bh 1.00 0.00

8 Hak Angin Salon ( Bahan) 11,000 bh 12.00 12.00

9 Hak angin Kait ( Bahan) 18,000 bh 4.00 4.00

10 Grendel Jendela ( Bahan) 9,000 bh 22.00 22.00

11 Engsel Jendela ( Bahan) 18,500 bh 12.00 12.00

12 Engsel Pintu ( Bahan) 27,000 bh 3.00 3.00

13 Handle ( Bahan) 175,000 bh 1.00 1.00

14 Slot Pintu ( Bahan) 135,000 bh 3.00 3.00

15 Tutup Kunci ( Bahan) 30,000 bh 2.00 2.00

JUMLAH


1 Lampu Taman 250,000 ttk 4.00 2.00

2 Cor rabat setapak 35,000 pcs 25.00 25.00

3 Koral Skat 150,000 m2

4 Water Wall 400,000 m2

JUMLAH


1 Pasang Canopy Stainless 375,000 m2 18.13 18.13

2 Pasang Talang Canopy (Talang plat Besi) 150,000 9.80 9.80

3 Pasang Pagar Pengaman (jeruji) 210,000 m2 38.30 38.30

4 Pasang Tralis dipagar 225,000 m2 4.32 4.32

5 Railing Tangga 125,000 10.20 10.20

6 Pintu Dorong 300,000 m2 8.36 8.36

7 Pintu Kecil 300,000 m2 1.19 1.19

8 Canopy Lantai Atas 260,000 m2 15.33 15.33

9 Asesoris ( tombak ) 75,000 3.60 3.60

10 Pasang Glassblock 120,000 m2 12.00 12.00

11 Tutup Watnoren m2

12 Acecories depan

JUMLAH

XV PEKERJAAN PAGAR

1 Pasangan Bata Pagar 65,250 m2 34.20 34.20

2 Plester aci 39,085 m2 68.40 68.40

3 Sponengan 5,500 109.00 109.00

4 Pasang Batu alam 140,000 m2 12.00 12.00

5 Pasang Lampu pagar 140,000 ttk 7.00 7.00

6 Pekerjaan Camport 19,385 m2 23.40 23.40

7 Pekerjaan Pasang Profil 12,000 44.40 44.40

JUMLAH

JUMLAH

JASA PEMBORONG 10 %

JUMLAH TOTAL

PEMBULATAN

TERBILANG : TIGA RATUS TUJUH PULUH SATU JUTA SERATUS RIBU RUPIAH

m¹

m¹

m¹

m¹

m¹

m¹

JUMLAH HARGAPEKERJAAN KURANG PEKERJAAN TAMBAH

VOLUME JUMLAH HARGA VOLUME JUMLAH HARGA

974,700.00

191,250.00

1,165,950.00

2,837,850.00 7.81 117,150.00

534,000.00 1.08 216,000.00

200,000.00

150,000.00

90,000.00 4.00 60,000.00

90,000.00 4.00 60,000.00

270,000.00

2,250,000.00

399,000.00 12.00 84,000.00

329,000.00 42.25 169,000.00

750,000.00

250,000.00

8,149,850.00 84,000.00 622,150.00

745,200.00 5.40 124,200.00

272,335.00

172,515.00 1.59 172,515.00

5,661,000.00 11.67 3,501,000.00

210,600.00 5.40 35,100.00

393,750.00

83,850.00 10.16 436,880.00

1,500,000.00 13.00 3,250,000.00

9,039,250.00 3,536,100.00 3,859,395.00

2,125,000.00 0.38 950,000.00

4,200,000.00

5,225,000.00

12,765,800.00 0.09 287,230.50

11,553,049.00 0.26 829,777.00

2,297,844.00 2.52 8,042,454.00

25,882,659.50 2.03 6,478,643.50

6,596,775.00 87.90 5,735,475.00

9,075,537.00 145.80 5,698,593.00

3,663,000.00 216.00 1,188,000.00

-

910,000.00 33.50 670,000.00

6,384,000.00 12.30 1,722,000.00

1,385,060.63

-

588,317.00 0.81 1,035,949.50

540,000.00 12.00 540,000.00

93,192,042.13 3,227,777.00 29,950,345.50

4,352,200.00 70.60 3,318,200.00

1,732,500.00 115.50 1,732,500.00

5,044,500.00 37.25 3,184,875.00

3,605,000.00 18.50 1,295,000.00

1,408,900.00 5.00 880,562.50

630,000.00 12.00 420,000.00

770,000.00 6.00 210,000.00

40.20 3,216,000.00

1,500,000.00 1.00 1,500,000.00

19,043,100.00 4,613,200.00 11,143,937.50

13,963,977.00 109.75 10,624,239.00

3,187,500.00

-

368,214.00 6.00 368,214.00 2.20 135,011.80

1,580,000.00 4.00 1,580,000.00

125,000.00 10.00 125,000.00

843,874.50

2,794,880.00 16.00 1,397,440.00

15,000.00 1.00 15,000.00

250,000.00

150,000.00 2.00 300,000.00

2,000,000.00

690,000.00 2.50 287,500.00

1,805,394.60 18.65 1,805,394.60

-

790,000.00 2.00 790,000.00

28,563,840.10 2,088,214.00 15,339,585.40

9,785,000.00 38.06 3,615,700.00

7,524,000.00 60.20 5,418,000.00

2,119,500.00 -

158,100.00 - 4.80 40,800.00

1,120,000.00 - 26.54 928,900.00

676,000.00 11.60 116,000.00

600,000.00 5.00 600,000.00

21,982,600.00 9,149,700.00 1,569,700.00

480,000.00 10.00 400,000.00

4,410,000.00 2.50 175,000.00

3,025,000.00 3.00 825,000.00

5,400,000.00 3.00 2,700,000.00

135,000.00

250,000.00 71.00 887,500.00

750,000.00 1.00 750,000.00

400,000.00

1.00 250,000.00

5.00 250,000.00

14,850,000.00 750,000.00 2,787,500.00

10,460,687.50 189.00 4,524,187.50

2,101,800.00 34.40 533,200.00

1,337,361.10 173.40 2,351,910.90

3,792,750.00 171.15 4,171,781.25

2,326,950.00 3.01 135,450.00

1,102,631.75 8.51 189,985.75

7.50 187,500.00

21,122,180.35 12,094,015.40

420,000.00

1,595,000.00

927,500.00

250,000.00

1,000,000.00

450,000.00 9.00 450,000.00

450,000.00 1.00 225,000.00

1,251,250.00 3.50 96,250.00

400,000.00

2.00 580,000.00

3.00 255,000.00

2.00 440,000.00

3.00 165,000.00

1.00 500,000.00

6,743,750.00 675,000.00 2,036,250.00

3,000,000.00 2.00 500,000.00

900,000.00

2,400,000.00

1,350,000.00 21.00 3,150,000.00

600,000.00 4.00 600,000.00

1,650,000.00 11.00 1,650,000.00

1,200,000.00 8.00 1,200,000.00

1,400,000.00 2.00 700,000.00

12,500,000.00 1,200,000.00 6,600,000.00

120,000.00 4.00 60,000.00

270,000.00 4.00 60,000.00

60,000.00 5.00 75,000.00

135,000.00 13.00 195,000.00

270,000.00 4.00 60,000.00

15,000.00 2.00 30,000.00

15,000.00 1.00 15,000.00

12.00 132,000.00

4.00 72,000.00

22.00 198,000.00

12.00 222,000.00

3.00 81,000.00

1.00 175,000.00

3.00 405,000.00

2.00 60,000.00

885,000.00 15,000.00 1,825,000.00

1,000,000.00 2.00 500,000.00

875,000.00

1,875,000.00 500,000.00

6,798,750.00

1,470,000.00

8,043,000.00

972,000.00

1,275,000.00

2,508,000.00

357,000.00

3,985,800.00

270,000.00

1,440,000.00

-

-

27,119,550.00

2,231,550.00

2,673,414.00

599,500.00

1,680,000.00

980,000.00

453,609.00

532,800.00

9,150,873.00

275,382,985.58 25,838,991.00 87,827,878.80

8,782,787.88

96,610,666.68

96,600,000.00


15,973,925.00

TOTAL HARGA

1,165,950.00

8,688,000.00

9,362,545.00

119,914,610.63

25,573,837.50

41,815,211.50

14,402,600.00

16,887,500.00

33,216,195.75

8,105,000.00

17,900,000.00

2,695,000.00

1,375,000.00

27,119,550.00

9,150,873.00

337,371,873.38

33,737,187.34

371,109,060.71

371,100,000.00


RENCANA ANGGARAN BIAYA (RAB)Proyek : CondongCaturKavling : Konstruksi Rumah Tinggal 54Jenis Pek : PEMBANGUNAN RUMAH TINGGAL



1 Pembersihan Lokasi m2

2 Uitzet bowplank m'


1 Bongkaran Tembok m2

2 Bongkaran Plat Beton Tangga& Kolom m3

3 Bongkar Carport ls

4 Bongkar Pintu Garasi ls

5 Bongkar Jendela unit

6 Bongkar Pintu unit

7 Bongkar Rabat carport m2

9 Bongkar Atap ls

10 Bongkar Eternit m2

11 Bongkar Keramik m2

12 Bongkar Pagar ls

14 Bongkar Water torn ls

III PEKERJAAN TANAH

1 Galian tanah m3

2 Urug pasair bawah carport m3

3 Pondasi batu kali m3

4 Urug tanah kembali m3

6 Rollag m'

7 Peninggian peil lantai m3

8 Lantai Kerja Footplate m3


1 Sloof 15/20 m3

2 Kolom 15/15 m3

3 Ring balk atas 15/20 m3

4 Kolom 15/30 m3

5 Ring Balok 15/25 m3

6 Cor Kolom 35/35 m3

7 Cor Plate Lantai m3

8 Cor Dinding Watertorn m3

9 Cor Rabat Peninggian Lantai 2 m3

10 Pasangan dinding 1/2 bt m2

11 Plesteran-aci m2

12 Sponengan m'

13 Pilar teras

- Profil beton m'

- Bt. Candi 20x20 m2

- Batu susun sirih 1X15 m2


- Plat beton m3

- Konsol beton unit

15 Plat Tangga Darurat m3

V PEKERJAAN ATAP

1 Genteng Penutup Atap (Genteng Beton) m2

2 Usuk 5/7 & reng 2/3 bengkirai m2

3 Gording, nok, mirplat & jurai, Bengkirai 6/12 m'

4 Talang Jurai (papan Bengkirai) m'

5 Genteng bubungan m'

6 Lisplank 2/20 m'

7 Pasang Konstruksi Kremona ls


1 Keramik 40 x 40 m2

2 Lantai rabat m2

3 Keramik Km/Wc m2

4 Dinding Km/wc m2

5 List km/wc m'

6 Pasang Closet Duduk ls

7 Jaringan Air Panas Km/wc Utama ls

8 Listelo m'

9 List Dinding m2

10 Mainan Lantai

- batu-batuan m2

- Mozaik m2


1 Plafond dalam Gypsum m2

3 Plafond luar eternit m2

4 List Gypsum plafond dalam m'

5 List plafond luar m'

6 Compound Duk m2

7 pcs

8 Compound m2


1 Pasang Kusen lama unit

2 Kusen Pintu Jendela (Jati Lokal) m'

3 Daun jendela (baru) kayu jati lokal bh

4 Daun pintu panil ( baru ) kayu ajti lokal kaca 5 mm bh

5 Kaca jendela 5mm (kaca BV) m2

6 Pengadaan rel Pintu Dorong (Km/wc Utama) pcs

7 Pekerjaan Pasang Kembali pintu garasi ls


1 Penguranagan Harga Satuan dari Cat Cathylac & Cat Dulux m2

2 Cat plafond (cat Maxilte) m2

3 Cat genteng (Cat Genteng Express) m2

4 Cat politur Kusen kayu m2

5 Cat politur Daun Pintu kayu m3

6 Coating bt candi (Mowillex) m2


1 Sal. Air bersih ( D wavin) m'

2 Sal. Air hujan (D wafin) m'

3 Sal. Air kotor (D wafin) m'

4 Kran (KIG) bh

5 Sumur Peresapan ( dalam 3 m ) unit

6 Pasang Conblock m2

7 Bak kontrol unit

8 Pekerjaan water profing (Aquaproof) m2

9 Wastafel (INA) unit


Pasang Center panel Ø 50

1 Instilasi Listrik

- titik lampu down light ttk

- titik lampu Spoot ttk

- titik lampu + Lampu ttk

- titik stop kontak (Broco) ttk

- Titik Kabel TV ttk

- Saklar single ttk

- Saklar Double ttk

XII PEKERJAAN PASANG PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu bh

2 Pasang Hak angin bh

3 Pasang Sloot bh

4 Pasang Grendel jendela bh

5 Pasang Engsel jendela bh

6 Pasang handle pintu utama bh

7 Pasang Slot pintu uTama bh


1 Lampu Taman ttk

2 Cor rabat setapak pcs

XIV PEKERJAAN ACESORIS (PINTU TRALIS,RAILING&CANOPY)

1 Pasang Canopy Stainless m2

2 Pasang Talang Canopy (Talang plat Besi) m1

3 Pasang Pagar Pengaman m2

4 Pasang Tralis dipagar pcs

5 Railing Tangga m1

6 Pintu Dorong m2

7 Pintu Kecil m2

8 Canopy Lantai Atas m2

9 Asesoris ( tombak ) m1

10 Pasang Glassblock m2

XV PEKERJAAN PAGAR

1 Pasangan Bata Pagar m2

2 Plester aci m2

3 Sponengan m1

4 Pasang Batu alam m2

5 Pasang Lampu pagar ttk

6 Pek Camprot m2

7 Profil Beton m1

JUMLAH


Terbilang :Delapan Puluh Dua Juta Rupiah


Rab Total Pekerjaan Penambahan & Pek.Pintu,Railing,Canopy

1 Penguranagan Pekerjaan Tralis,Canopy,Railing & Pagar Pintu (harga lama)

2 Pengurangan Titik Downlight

PENGURANGAN

PEMBULATAN

Terbilang :

VOLUME HARGA BOBOT

3,800 - -

5,100 - -

SUB TOTAL -

27.00 15,000 405,000 0.39

1.92 200,000 383,700 0.37

200,000 - -

150,000 - -

4.00 15,000 60,000 0.06

2.00 15,000 30,000 0.03

20,000 - -

1.00 2,250,000 2,250,000 2.16

24.00 7,000 168,000 0.16

4,000 - -

750,000 - -

250,000 - -

SUB TOTAL 3,296,700

23,000 - -

1.59 108,500 172,786 0.17

300,000 - -

6,500 - -

22,500 - -

43,000 - -

0.40 250,000 100,000 0.10

SUB TOTAL 272,786

2,500,000 - -

0.68 2,500,000 1,700,000 1.63

0.84 2,500,000 2,100,000 2.02

0.81 3,191,450 2,585,075 2.48

HARGA SATUAN

0.36 3,191,450 1,132,965 1.09

0.72 3,191,450 2,297,844 2.21

2.11 3,191,450 6,721,194 6.46

3,191,450 - -

812,350 - -

42.70 65,250 2,786,175 2.68

85.40 39,085 3,337,859 3.21

48.00 5,500 264,000 0.25

-

9.25 20,000 185,000 0.18

21.90 140,000 3,066,000 2.95

11.38 226,688 2,578,570 2.48

-

0.88 1,278,950 1,119,081 1.08

6.00 45,000 270,000 0.26

0.16 2,766,450 431,566 0.41


15.00 47,000 705,000 0.68

30.00 85,500 2,565,000 2.46

24.00 70,000 1,680,000 1.61

12.00 176,113 2,113,350 2.03

14.00 35,000 490,000 0.47

24.00 35,000 840,000 0.81

1.00 2,000,000 2,000,000 1.92


10.70 96,804 1,035,803 1.00

125,000 - - 9.1

2.25 61,369 138,080 0.13

9.45 70,340 664,713 0.64

6.00 15,000 90,000 0.09

150,000 - -

2,000,000 - -

6.00 45,000 270,000 0.26

16.43 96,804 1,590,490 1.53

0.32 61,369 19,638 0.02

0.64 495,000 316,800 0.30

SUB TOTAL 4,125,524

122,720 - -

31.26 90,000 2,813,400 2.70

10,000 - -

60.59 8,500 515,015 0.49

28.54 35,000 998,900 0.96

5.00 120,000 600,000 0.58

10,000 - -

SUB TOTAL 4,927,315

40,000 - -

22.00 70,000 1,540,000 1.48

275,000 - -

1.00 1,250,000 1,250,000 1.20

90,000 - -

750,000 - -

1.00 400,000 400,000 0.38

SUB TOTAL 3,190,000

437.00 6,750 2,949,750 2.83

28.32 15,500 438,960 0.42

30.00 13,564 406,905 0.39

171.15 24,375 4,171,781 4.01

48.70 40,000 1,948,000 1.87

49.39 22,325 1,102,520 1.06


10,000 - -

55,000 - -

35,000 - -

50,000 - -

1.00 500,000 500,000 0.48

50,000 - -

225,000 - -

27,500 - -

1.00 400,000 400,000 0.38

SUB TOTAL 900,000

2.00 250,000 500,000 0.48

300,000 - -

6.00 150,000 900,000 0.86

23.00 150,000 3,450,000 3.32

2.00 100,000 200,000 0.19

11.00 150,000 1,650,000 1.59

8.00 150,000 1,200,000 1.15

SUB TOTAL 7,900,000

6.00 31,913 191,475 0.18

16.00 23,000 368,000 0.35

2.00 15,000 30,000 0.03

8.00 18,500 148,000 0.14

19.00 23,500 446,500 0.43

1.00 15,000 15,000 0.01

1.00 15,000 15,000 0.01

SUB TOTAL 1,213,975

250,000 - -

35,000 - -

SUB TOTAL -

18.62 375,000 6,982,500 6.71

9.80 150,000 1,470,000 1.41

22.58 180,000 4,064,040 3.91

7.00 225,000 1,575,000 1.51

10.20 125,000 1,275,000 1.23

8.36 300,000 2,508,000 2.41

1.19 300,000 357,000 0.34

13.68 260,000 3,557,580 3.42

3.60 60,000 216,000 0.21

12.00 120,000 1,440,000 1.38


65,250 - -

39,085 - -

5,500 - -

12.96 140,000 1,814,400 1.74

140,000 - -

23.40 19,385 453,609 0.44

44.40 12,000 532,800 0.51

SUB TOTAL 2,800,809

104,058,824 100

10,405,882 114,464,707 114,400,000

Terbilang :Delapan Puluh Dua Juta Rupiah

VOLUME HARGA

114,400,000

Penguranagan Pekerjaan Tralis,Canopy,Railing & Pagar Pintu (harga lama) 11,145,625

500,000

PENGURANGAN 102,754,375

PEMBULATAN 102,754,000

Terbilang :

HARGA SATUAN

rab ke bu agus

Documents

Transcript of rab ke bu agus