P. 1
Rab

Rab

|Views: 9|Likes:
Dipublikasikan oleh محمد اكبر
rere
rere

More info:

Published by: محمد اكبر on May 05, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

04/15/2014

pdf

text

original

RENCANA ANGGARAN BIAYA

PROYEK : RUMAH TINGGAL
PEK : SIPIL DAN KONSTRUKSI
LOKASI : KEMANG
PEMILIK :
BULAN : Apr-07
file: D/project/Homer/Kemang/RAB/Renovasi
NO ITEM PEKERJAAN SATUAN VOLUME
PEKERJAAN LANTAI DASAR
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 364.00 Rp 2,250 Rp 819,000
2 Pembongkaran ls 1.00 6,000,000 6,000,000
3 Angkut puing rit 3.00 500,000 1,500,000
Sub Total Rp 8,319,000
II PEKERJAAN PASANGAN
1 Pas. Pondasi batu kali m3 55.00 Rp 295,000 Rp 16,225,000
2 Pasang dinding bata m2 355.00 42,500 15,087,500
3 Pasang batu tempel m2 85.00 55,000 4,675,000
4 Plester aci dinding m2 680.00 17,500 11,900,000
5 Plester beton m2 85.00 23,550 2,001,750
6 Acian tali air m2 680.00 17,500 11,900,000
7 Pasang dinding keramik m2 32.00 78,000 2,496,000
8 Anti rayap m2 300.00 10,000 3,000,000
9 Railling balkon m' 8.00 425,000 3,400,000
10 Railling tangga m' 12.00 425,000 5,100,000
Sub Total Rp 75,785,250
IV PEKERJAAN BETON
1 Pek. Beton Pondasi m3 5.00 Rp 1,685,000 Rp 8,425,000
2 Pek. Beton Sloof m3 6.25 1,685,000 10,531,250
3 Pek. Beton Kolom m3 4.50 1,685,000 7,582,500
4 Pek. Beton Lantai m3 18.00 1,650,000 29,700,000
5 Pek. Beton Balok Lantai m3 7.25 1,685,000 12,216,250
6 Pek. Beton Praktis m3 1.50 1,450,000 2,175,000
7 Pek. Beton Konsol Belakang m3 1.00 1,650,000 1,650,000
8 Pek. Beton Tangga m3 2.00 1,725,000 3,450,000
9 Pek. Beton Lantai Kerja m3 1.25 1,685,000 2,106,250
Sub Total Rp 77,836,250
V PEKERJAAN KAYU
1 Pek. Kusen pintu m2 15.50 Rp 375,000 Rp 5,812,500
2 Pek. Kusen jendela m2 18.50 375,000 6,937,500
3 Pek. Plafond gypsum + rangka m2 200.00 77,500 15,500,000
4 Pek. List plafond gypsum m' 224.00 30,000 6,720,000
5 Pasang kaca bening 5 mm m2 18.50 115,000 2,127,500
6 Pek. Daun pintu panel m2 18.50 425,000 7,862,500
7 Pek. Daun jendela m2 15.50 425,000 6,587,500
8 Pek. Pas. Pintu lipat m2 20.00 500,000 10,000,000
Sub Total Rp 61,547,500
VI ALAT- ALAT PENGGANTUNG DAN PENGUNCI
1 Handle pintu utama + kunci ps 1.00 Rp 250,000 Rp 250,000
2 Handle + kunci pintu ruang ps 5.00 275,000 1,375,000
TOTAL
HARGA
HARGA
SATUAN
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
3 Engsel pintu ex lokal ps 33.00 35,000 1,155,000
4 Hak angin ruang ps 18.00 75,000 1,350,000
5 Grendel kait jendela ps 15.00 35,000 525,000
Sub Total Rp 4,655,000
VII PEKERJAAN LANTAI
1 Pasang lantai keramik m2 200.00 Rp 68,000 Rp 13,600,000
2 Pasang plint lantai keramik m' 254.00 37,500 9,525,000
Sub Total Rp 23,125,000
VIII PEKERJAAN PENGECATAN / POLYTUR
1 Cat dinding m2 680.00 Rp 16,500 Rp 11,220,000
2 Cat plafond m2 225.00 16,500 3,712,500
3 Cat kayu m2 68.00 37,500 2,550,000
4 Cat besi m2 72.00 37,500 2,700,000
Sub Total Rp 20,182,500
IX PEKERJAAN INSTALASI AIR / SANITASI
1 Pek. Instalasi air unit 2.00 Rp 650,000 Rp 1,300,000
2 Pek. Instalasi air kotor / saluran ls 2.00 750,000 1,500,000
3 Pas. Closet duduk unit 1.00 2,000,000 2,000,000
4 Pas. Washtafel unit 1.00 1,750,000 1,750,000
5 Pas. Washbak zink unit 1.00 800,000 800,000
6 Pas. Septic tank unit 1.00 2,750,000 2,750,000
7 Resapan air hujan unit 4.00 1,750,000 7,000,000
8 Pas. Rembesan unit 1.00 2,250,000 2,250,000
Sub Total Rp 19,350,000
X PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu titik 18.00 Rp 97,500 Rp 1,755,000
2 Instalasi stop kontak titik 12.00 97,500 1,170,000
3 Instalasi stop kontak power titik 3.00 97,500 292,500
4 Instalasi kabel Toevoer m' 75.00 37,500 2,812,500
5 Armateur lampu downlight bh 2.00 85,000 170,000
6 Armateur lampu Baret bh 5.00 85,000 425,000
7 Armateur lampu TL bh 11.00 85,000 935,000
8 Armateur lampu taman bh 6.00 85,000 510,000
9 Exhaust fan bh 1.00 350,000 350,000
10 Panel pembagi bh 1.00 500,000 500,000
Sub Total Rp 8,920,000
SUB TOTAL LANTAI DASAR Rp #REF!
NO ITEM PEKERJAAN SATUAN VOLUME
PEKERJAAN LANTAI I ( SATU ) + LANTAI II ( DUA )
I PEKERJAAN PASANGAN
1 Pasang dinding bata m2 310.00 Rp 45,000 Rp 13,950,000
2 Pasang batu tempel m2 55.00 55,000 3,025,000
3 Plester aci dinding m2 585.00 16,500 9,652,500
4 Plester beton m2 85.00 19,500 1,657,500
5 Acian tali air m2 585.00 16,500 9,652,500
6 Pasang dinding keramik m2 40.00 78,000 3,120,000
HARGA TOTAL
SATUAN HARGA
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
Sub Total Rp 41,057,500
II PEKERJAAN BETON
1 Pek. Beton Ring Balk Atap m3 5.85 Rp 1,685,000 Rp 9,857,250
2 Pek. Beton Lantai m3 14.50 1,650,000 23,925,000
3 Pek. Beton Talang m3 3.50 1,685,000 5,897,500
4 Pek. Beton Kolom m3 4.25 1,685,000 7,161,250
5 Pek. Beton Praktis m3 1.25 1,450,000 1,812,500
6 Pek. Beton Tangga m3 1.50 1,685,000 2,527,500
7 Pek. Beton Balok Atap m3 3.25 1,685,000 5,476,250
8 Pek. Beton Dak m3 2.50 1,685,000 4,212,500
Sub Total Rp 60,869,750
III PEKERJAAN KAYU
1 Pek. Kusen pintu m2 22.00 Rp 375,000 Rp 8,250,000
2 Pek. Kusen jendela m2 18.00 375,000 6,750,000
3 Pek. Plafond gypsum + rangka m2 180.00 77,500 13,950,000
4 Pek. List plafond gypsum m' 175.00 25,000 4,375,000
5 Pasang kaca bening 5 mm m2 18.00 115,000 2,070,000
6 Pek. Daun pintu kayu m2 22.00 425,000 9,350,000
7 Pek. Daun jendela m2 18.00 425,000 7,650,000
8 Pek. Pas. Pintu lipat m2 7.50 500,000 3,750,000
9 Rangka atap zincolume m2 185.00 140,000 25,900,000
10 Genteng keramik m2 185.00 68,750 12,718,750
11 Genteng karpus m' 32.00 51,000 1,632,000
12 Lisplank m' 36.00 65,000 2,340,000
13 Talang tegak 3" m' 48.00 37,500 1,800,000
Sub Total Rp 100,535,750
IV ALAT- ALAT PENGGANTUNG DAN PENGUNCI
1 Handle pintu + kunci ps 8.00 Rp 125,000 Rp 1,000,000
2 Engsel pintu ex lokal ps 24.00 35,000 840,000
3 Engsel jendela ex lokal ps 14.00 35,000 490,000
4 Hak angin ruang ps 14.00 75,000 1,050,000
5 Grendel kait jendela ps 13.00 35,000 455,000
Sub Total Rp 3,835,000
V PEKERJAAN LANTAI
1 Pasang lantai keramik m2 170.00 Rp 68,000 Rp 11,560,000
2 Pasang plint lantai keramik m' 225.00 37,500 8,437,500
Sub Total Rp 19,997,500
VI PEKERJAAN PENGECATAN / POLYTUR
1 Cat dinding m2 580.00 Rp 16,500 Rp 9,570,000
2 Cat plafond m2 180.00 16,500 2,970,000
3 Cat kayu m2 68.00 37,500 2,550,000
4 Cat besi m2 35.00 37,500 1,312,500
Sub Total Rp 16,402,500
VII PEKERJAAN INSTALASI AIR / SANITASI
1 Pek. Instalasi air unit 3.00 Rp 650,000 Rp 1,950,000
2 Pek. Instalasi air kotor / saluran ls 4.00 750,000 3,000,000
3 Pas. Closet duduk unit 3.00 2,000,000 6,000,000
4 Pas. Washtafel unit 2.00 1,250,000 2,500,000
5 Pas. Bath Tub unit 2.00 2,750,000 5,500,000
6 Pas. Bak mandi fiber unit 1.00 750,000 750,000
Sub Total Rp 19,700,000
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
VIII PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu titik 20.00 Rp 97,500 Rp 1,950,000
2 Instalasi stop kontak titik 15.00 97,500 1,462,500
3 Instalasi stop kontak power titik 6.00 97,500 585,000
4 Armateur lampu downlight bh 6.00 85,000 510,000
5 Armateur lampu Baret bh 2.00 85,000 170,000
6 Armateur lampu TL bh 12.00 85,000 1,020,000
7 Exhaust fan bh 2.00 300,000 600,000
8 Panel pembagi bh 1.00 500,000 500,000
Sub Total Rp 6,797,500
SUB TOTAL LANTAI I ( SATU ) + LANTAI II ( DUA ) Rp 269,195,500
NO ITEM PEKERJAAN SATUAN VOLUME
PEKERJAAN LUAR BANGUNAN
I PEKERJAAN PAGAR / HALAMAN
1 Pas. Pagar halaman m2 12.00 Rp 450,000 Rp 5,400,000
2 Pek. Kolam m2 15.00 1,000,000 15,000,000
3 Pas. Beton rabat m2 24.00 185,000 4,440,000
4 Pas. Penutup parit / saluran m2 25.00 115,000 2,875,000
5 Pek. Taman m2 90.00 35,000 3,150,000
6 Pek. Tanaman hias m2 65.00 35,000 2,275,000
7 Pas. Pergola m2 30.00 350,000 10,500,000
8 Pas. Paving block m2 25.00 75,000 1,875,000
Sub Total Rp 45,515,000
II PEKERJAAN TATA UDARA
1 AC 2 PK unit 3.00 Rp 4,750,000 Rp 14,250,000
2 AC 1.5 PK unit 2.00 3,750,000 7,500,000
3 AC 1 PK unit 2.00 3,500,000 7,000,000
4 Water heater unit 2.00 1,250,000 2,500,000
5 Penangkal petir unit 1.00 2,500,000 2,500,000
Sub Total Rp 33,750,000
III PEKERJAAN LAIN-LAIN
1 Sambungan PAM ls Rp Rp -
2 Sambungan listrik ls -
3 Perizinan ls -
Sub Total Rp -
SUB TOTAL PEKERJAAN LUAR BANGUNAN Rp 79,265,000
REKAPITULASI
- Sub Total Biaya Bangunan Lantai Dasar Rp 304,339,000
HARGA TOTAL
SATUAN HARGA
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
- Sub Total Biaya Bangunan Lantai I ( satu ) + Lantai II ( dua ) Rp 269,195,500
TOTAL biaya bangunan Rp 573,534,500
- Sub Total Biaya Pekerjaan Luar Bangunan Rp 79,265,000
TOTAL Rp 652,799,500
- Jasa Konstruksi 10% Rp 65,279,950
GRAND TOTAL Rp 718,079,450
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
Up :
At :
Date : 13 April 2004
No Pekerjaan Spesifikasi Vol Sat Harga Satuan Jumlah
I PEKERJAAN PERSIAPAN
1 Mobilisasi & demobilisasi Ls - Rp
2 Direksi kit gudang & barak m
2
450,000 Rp - Rp
3 Air kerja Mps 1,200,000 Rp - Rp
4 Listrik kerja Mps 1,200,000 Rp - Rp
5 Pagar pengaman proyek (temp) Kaso + seng 27.00 m
1
65,000 Rp 1,755,000 Rp
6 Pembersihan lokasi 152.00 m
2
3,000 Rp 456,000 Rp
7 Bouplank 109.80 m
1
6,000 Rp 658,800 Rp
2,869,800 Rp
II PEKERJAAN LANTAI I
A PEKERJAAN TANAH
1 Galian tanah pondasi & sloof 47.00 m
3
30,000 Rp 1,410,000 Rp
2 Urugan tanah 47.00 m
3
40,000 Rp 1,880,000 Rp
3 Pasir urug bawah sloof & pondasi 5.40 m
3
95,000 Rp 513,000 Rp
4 Pasir urug bawah lantai 15.35 m
3
95,000 Rp 1,458,250 Rp
5 Penyemprotan anti rayap 144.00 m
2
6,500 Rp 936,000 Rp
TOTAL A 6,197,250 Rp
B PEKERJAAN BETON
1 Pondasi tangga 0.47 m
3
1,950,000 Rp 916,500 Rp
2 Sloof beton 15/30 5.04 m
3
1,950,000 Rp 9,828,000 Rp
3 Kolom struktur 3.57 m
3
2,150,000 Rp 7,675,500 Rp
4 Kolom praktis 0.77 m
3
1,800,000 Rp 1,386,000 Rp
5 Balok struktur 3.30 m
3
2,150,000 Rp 7,095,000 Rp
6 Plat lantai 10.81 m
3
2,100,000 Rp 22,701,000 Rp
7 Tangga 1.26 m
3
2,150,000 Rp 2,709,000 Rp
8 Balok latei 0.59 m
3
2,100,000 Rp 1,239,000 Rp
9 Rabat beton 3.66 m
3
380,000 Rp 1,390,800 Rp
10 Beton meja dapur 3.00 m
1
150,000 Rp 450,000 Rp
TOTAL B 55,390,800 Rp
C PEKERJAAN PASANGAN
1 Pas. Batu kali 21.66 m
3
340,000 Rp 7,364,400 Rp
2 Pondasi rolag 17.70 m
1
22,000 Rp 389,400 Rp
3 Lantai kerja 5 cm 53.97 m
2
12,000 Rp 647,640 Rp
4 Dinding 259.00 m
2
40,000 Rp 10,360,000 Rp
5 Plester & aci 518.00 m
2
32,000 Rp 16,576,000 Rp
6 Screeding floor 5 cm 153.46 m
2
14,000 Rp 2,148,440 Rp
7 Acian lantai 19.00 m
2
14,000 Rp 266,000 Rp
TOTAL C 37,751,880 Rp
D PEK. LANTAI
1 Pas.Keramik lantai R.keluarga, Ex : 66.00 m
2
85,000 Rp 5,610,000 Rp
R.makan, R.tamu & dapur
2 Pas.Keramik lantai KM 8.40 m
2
85,000 Rp 714,000 Rp
3 Pas.Keramik dinding KM 29.00 m
2
95,000 Rp 2,755,000 Rp
4 Pas.Keramik tangga & bordes 11.25 m
2
125,000 Rp 1,406,250 Rp
5 Lantai garasi 15.00 m
2
85,000 Rp 1,275,000 Rp
ESTIMASI PROYEK KEDIAMAN
Hal.1
SUB TOTAL I
6 Lantai teras depan 3.60 m
2
85,000 Rp 306,000 Rp
7 Lantai teras belakang 6.00 m
2
85,000 Rp 510,000 Rp
8 Pas.Keramik meja dapur 5.75 m
2
85,000 Rp 488,750 Rp
TOTAL D 13,065,000 Rp
No Pekerjaan Spesifikasi Vol Sat Harga Satuan Jumlah
E PEKERJAAN KAYU & KACA
1 Kusen pintu utama, PJ1 Kamper 1 bh 600,000 Rp 600,000 Rp
2 Kusen pintu, P1 Kamper 1 bh 300,000 Rp 300,000 Rp
3 Kusen pintu, P2 Kamper 2 bh 450,000 Rp 900,000 Rp
4 Kusen pintu garasi, P3 Kamper 1 bh 350,000 Rp 350,000 Rp
5 Kusen pintu KM Kamper 2 bh 270,000 Rp 540,000 Rp
6 Kusen jendela J1 Kamper 2 bh 200,000 Rp 400,000 Rp
7 Pintu panel uk.80x245 cm, PJ1 Kamper 2 bh 650,000 Rp 1,300,000 Rp
8 Pintu d.teakwood uk.90x245cm, P1 T.wood 4 mm 1 bh 300,000 Rp 300,000 Rp
9 Pintu d.teakwood uk.70x245 cm, P2 T.wood 4 mm 12 bh 275,000 Rp 3,300,000 Rp
10 Pintu panel uk.60x220 cm, P3 Kamper 5 bh 450,000 Rp 2,250,000 Rp
11 Pintu double teakwood KM T.wood 4 mm 2 bh 275,000 Rp 550,000 Rp
12 Daun jendela uk. 60x220, J1 Kamper 2 bh 400,000 Rp 800,000 Rp
13 Bouvenlight Kamper 1 bh 125,000 Rp 125,000 Rp
14 Kaca polos 10 mm 12.00 m
2
180,000 Rp 2,160,000 Rp
15 Kaca polos 5 mm 6.04 m
2
75,000 Rp 453,000 Rp
16 Railing tangga Kamper 13.70 m
1
350,000 Rp 4,795,000 Rp
TOTAL E 19,123,000 Rp
F PEKERJAAN GANTUNGAN
1 Kunci + handle pintu utama Ex: Standard 1 set 175,000 Rp 175,000 Rp
2 Kunci + handle + railing Ex: Standard 2 set 450,000 Rp 900,000 Rp
pintu geser double leaf P2
3 Kunci + handle pintu KM Ex: Standard 2 set 75,000 Rp 150,000 Rp
4 Kunci + handle + railing 1 set 550,000 Rp 550,000 Rp
pintu garasi
5 Engsel pintu Ex: Standard 21 unit 30,000 Rp 630,000 Rp
6 Engsel jendela Ex: Standard 2 unit 25,000 Rp 50,000 Rp
Gerendel jendela Ex: Standard 3 set 15,000 Rp 45,000 Rp
TOTAL F 2,500,000 Rp
G PEKERJAAN ATAP & PLAFON
1 Plafon gypsum rk.hollow 92.85 m
2
60,000 Rp 5,571,000 Rp
2 List plafon 8 cm Cornice 79.90 m
1
12,000 Rp 958,800 Rp
TOTAL G 6,529,800 Rp
PEKERJAAN FINISHING
H Cat dinding exterior wheathershield Ex : Vinilex 120.38 m
2
15,000 Rp 1,805,625 Rp
1 Cat dinding interior Ex : Vinilex 507.62 m
2
13,000 Rp 6,599,060 Rp
2 Cat plafon Ex : Vinilex 92.85 m
2
12,500 Rp 1,160,625 Rp
3 Cat list plafon Ex : Vinilex 79.90 m
1
2,500 Rp 199,750 Rp
4 Finish. Kusen pintu & jendela Fancy plitur 79.30 m
1
7,500 Rp 594,750 Rp
5 Pintu panel uk.80x245 cm, PJ1 Fancy plitur 1 bh 75,000 Rp 75,000 Rp
6 Pintu d.teakwood uk.90x245cm, P1 Fancy plitur 1 bh 85,000 Rp 85,000 Rp
7 Pintu d.teakwood uk.70x245 cm, P2 Fancy plitur 12 bh 110,000 Rp 1,320,000 Rp
8 Pintu panel uk.60x220 cm, P3 Fancy plitur 5 bh 60,000 Rp 300,000 Rp
9 Finish pintu KM Fancy plitur 2 bh 75,000 Rp 150,000 Rp
10 Daun jendela uk. 60x220, J1 Fancy plitur 2 bh 45,000 Rp 90,000 Rp
12 Bouvenlight Fancy plitur 2 bh 30,000 Rp 60,000 Rp
Hal.2
TOTAL H 12,439,810 Rp
I PEKERJAAN PLUMBING
1 Instalasi air bersih PVC dia
1
/
2
" Ex : Wavin 24.50
m
1
12,000 Rp 294,000 Rp
2 Instalasi air buangan PVC dia 4" Ex : Wavin 38.00 m
1
40,000 Rp 1,520,000 Rp
3 Instalasi air kotor PVC dia 4" Ex : Wavin 22.00 ls 40,000 Rp 880,000 Rp
4 Kran dia
1
/
2
" standard Ex: San-Ei 5 bh Rp 65,000 Rp 325,000
5 Floor drain dia 2" standard 2 bh 55,000 Rp 110,000 Rp
6 Closet jongkok Ex: Toto 1 bh 400,000 Rp 400,000 Rp
7 Wastafel Ex: Toto 1 bh 1,100,000 Rp 1,100,000 Rp
TOTAL I 4,629,000 Rp
No Pekerjaan Spesifikasi Vol Sat Harga Satuan Jumlah
J PEKERJAAN LISTRIK
1 Panel Box sekring + MCB Ex: Maerten 1 unit 250,000 Rp 250,000 Rp
2 Installasi lampu Ex : Eterna 20 titik 105,000 Rp 2,100,000 Rp
3 Installasi stop kontak Ex : Eterna 9 titik 115,000 Rp 1,035,000 Rp
4 Saklar engkel Ex: Brocco 4 titik 25,000 Rp 100,000 Rp
5 Saklar seri Ex: Brocco 8 titik 30,000 Rp 240,000 Rp
6 Stop kontak Ex: Brocco 9 titik 35,000 Rp 315,000 Rp
TOTAL J 4,040,000 Rp
K PEKERJAAN LAIN-LAIN
1 Septik tank 1 ls 1,200,000 Rp 1,200,000 Rp
2 Sumur resapan 1 ls 600,000 Rp 600,000 Rp
3 Pagar tembok 5.00 m
1
750,000 Rp 3,750,000 Rp
4 Pintu gerbang 3.00 m
1
600,000 Rp 1,800,000 Rp
TOTAL K 7,350,000 Rp
III PEKERJAAN LANTAI 2
A PEKERJAAN BETON
1 Kolom struktur 2.29 m
3
2,150,000 Rp 4,923,500 Rp
2 Kolom praktis 0.26 m
3
1,800,000 Rp 468,000 Rp
3 Ring balok 3.41 m
3
2,100,000 Rp 7,161,000 Rp
4 Balok sofi-sofi 0.95 m
3
2,100,000 Rp 1,995,000 Rp
5 Balok latei 0.14 m
3
2,100,000 Rp 294,000 Rp
TOTAL A 14,841,500 Rp
B PEKERJAAN PASANGAN
1 Pas.dinding 302.00 m
2
40,000 Rp 12,080,000 Rp
2 Pas. sofi-sofi 45.21 m
2
40,000 Rp 1,808,400 Rp
3 Plester & aci 604.00 m
2
32,000 Rp 19,328,000 Rp
4 Screeding floor dak beton 103.65 m
2
12,000 Rp 1,243,800 Rp
5 Karpusan 11.70 m
1
18,000 Rp 210,600 Rp
TOTAL B 34,670,800 Rp
C PEKERJAAN LANTAI
1 Pas.keramik kamar tidur utama Ex: 30.00 m
2
85,000 Rp 2,550,000 Rp
2 Pas.keramik kamar tidur 1 9.75 m
2
85,000 Rp 828,750 Rp
3 Pas.keramik ruang duduk 27.75 m
2
85,000 Rp 2,358,750 Rp
4 Pas.keramik lantai KM 11.00 m
2
85,000 Rp 935,000 Rp
5 Pas.keramik dinding KM 34.00 m
2
95,000 Rp 3,230,000 Rp
Hal.3
6 Lantai bakon 4.00 m
2
85,000 Rp 340,000 Rp
7 Lantai ruang jemur 6.00 m
2
85,000 Rp 510,000 Rp
8 Pas. Keramik KM pembantu 4.00 m
2
85,000 Rp 340,000 Rp
TOTAL C 10,752,500 Rp
D PEKERJAAN KAYU & KACA
1 Kusen pintu utama, PJ1 Kamper 2 bh 600,000 Rp 1,200,000 Rp
2 Kusen pintu, P1 Kamper 2 bh 270,000 Rp 540,000 Rp
3 Kusen pintu KM Kamper 3 bh 270,000 Rp 810,000 Rp
4 Kusen jendela J1 Kamper 4 bh 350,000 Rp 1,400,000 Rp
5 Kusen jendela J4 Kamper bh 350,000 Rp - Rp
10 Pintu panel uk.80x240 cm, PJ1 Kamper 4 bh 650,000 Rp 2,600,000 Rp
12 Pintu d.teakwood uk.80x240 cm, P1 Kamper 2 bh 300,000 Rp 600,000 Rp
14 Pintu Double teakwood KM Teakwood 4 mm 3 bh 275,000 Rp 825,000 Rp
15 Daun jendela uk. 80x220, J1 Kamper 4 bh 400,000 Rp 1,600,000 Rp
17 Bouvenlight Kamper 2 bh 125,000 Rp 250,000 Rp
19 Kaca polos 5 mm 12.32 m
2
75,000 Rp 924,000 Rp
20 Railing balkon Kamper 5.50 m
1
450,000 Rp 2,475,000 Rp
TOTAL D 13,224,000 Rp
No Pekerjaan Spesifikasi Vol Sat Harga Satuan Jumlah
E PEKERJAAN GANTUNGAN
1 Kunci + handle pintu double leaf Ex: Standard 2 set 175,000 Rp 350,000 Rp
2 Kunci + handle pintu P1 Ex: Standard 2 set 125,000 Rp 250,000 Rp
3 Kunci + handle pintu KM Ex: Standard 3 set 75,000 Rp 225,000 Rp
4 Engsel pintu Ex: Standard 9 unit 30,000 Rp 270,000 Rp
8 Engsel jendela Ex: Standard 4 unit 25,000 Rp 100,000 Rp
9 Gerendel jendela Ex: Standard 4 set 15,000 Rp 60,000 Rp
TOTAL E 1,255,000 Rp
F PEKERJAAN ATAP & PLAFON
1 Pas.kuda-kuda 8/16 Ex: kamper 3.23 m
3
2,800,000 Rp 9,044,000 Rp
2 Pas.gording 6/12 Ex: kamper 1.12 m
3
2,800,000 Rp 3,136,000 Rp
3 Kaso & reng rangka atap Ex: kamper 177.94 m
2
34,000 Rp 6,049,960 Rp
4 Aluminium foil 177.94 m
2
4,000 Rp 711,760 Rp
5 Genteng penutup atap Ex: Kanmury 177.94 m
2
56,000 Rp 9,964,640 Rp
6 Nok genteng Ex: Kanmury 11.70 m
1
65,000 Rp 760,500 Rp
7 Lisplank 23.40 m
1
40,000 Rp 936,000 Rp
8 Plafon gypsum rk.hollow 100.50 m
2
60,000 Rp 6,030,000 Rp
9 List plafon 8 cm Cornice 104.80 m
1
14,000 Rp 1,467,200 Rp
TOTAL F 36,632,860 Rp
G PEKERJAAN FINISHING
1 Cat dinding exterior wheathershield Ex : Vinilex 154.00 m
2
15,000 Rp 2,310,000 Rp
2 Cat dinding interior Ex : Vinilex 450.00 m
2
13,000 Rp 5,850,000 Rp
3 Cat plafon Ex : Vinilex 100.50 m
1
12,500 Rp 1,256,250 Rp
4 Cat list plafon Ex : Vinilex 104.80 m
1
2,500 Rp 262,000 Rp
5 Finish. Kusen pintu & jendela Fancy plitur 79.30 m
1
7,500 Rp 594,750 Rp
6 Finish pintu uk.80x240 cm, P1 Fancy plitur 2 bh 75,000 Rp 150,000 Rp
7 Finish pintu KM Fancy plitur 3 bh 75,000 Rp 225,000 Rp
8 Daun jendela uk. 80x220, J1 Fancy plitur 4 bh 45,000 Rp 180,000 Rp
9 Bouvenlight Fancy plitur 2 bh 30,000 Rp 60,000 Rp
10 Finishing lisplank Fancy plitur 23.40 m
1
15,000 Rp 351,000 Rp
11 Finishing railing balkon Fancy plitur 5.50 m
1
15,000 Rp 82,500 Rp
Hal.4
TOTAL G 11,321,500 Rp
H PEKERJAAN PLUMBING
1 Instalasi air bersih PVC dia
1
/
2
" Ex : Wavin 38.40
m
1
12,000 Rp 460,800 Rp
2 Instalasi air buangan PVC dia 3" Ex : Wavin 10.50 m
1
40,000 Rp 420,000 Rp
3 Instalasi air kotor PVC dia 3" Ex : Wavin 18.70 ls 40,000 Rp 748,000 Rp
4 Instalasi air hujan PVC dia 4" Ex : Wavin 15.00 m
1
45,000 Rp 675,000 Rp
5 Kran dia
1
/
2
" standard Ex: San-Ei 3 bh 55,000 Rp 165,000 Rp
6 Floor drain dia 2" standard Ex: Toto 3 bh 55,000 Rp 165,000 Rp
7 Closet duduk Ex: Toto 2 bh 1,400,000 Rp 2,800,000 Rp
8 Wastafel Ex: Toto 2 bh 1,100,000 Rp 2,200,000 Rp
9 Shower Ex: Toto 2 bh 900,000 Rp 1,800,000 Rp
10 Bathtub Ex: Toto 1 bh 3,500,000 Rp 3,500,000 Rp
TOTAL H 12,933,800 Rp
I PEKERJAAN LISTRIK
1. Panel 16 A/Box sekring + MCB 1 Unit 250,000 Rp 250,000 Rp
2 Installasi lampu Ex : Eterna 20 titik 105,000 Rp 2,100,000 Rp
3 Installasi stop kontak Ex : Eterna 6 titik 115,000 Rp 690,000 Rp
4. Saklar engkel Ex: Brocco 5 Titik 25,000 Rp 125,000 Rp
5. Saklar seri Ex: Brocco 6 Titik 30,000 Rp 180,000 Rp
6. Stop kontak Ex: Brocco 6 Titik 35,000 Rp 210,000 Rp
TOTAL I 3,555,000 Rp
J PEKERJAAN LAIN-LAIN
1 Water proofing KM/WC & 13.75 m
2
45,000 Rp 618,750 Rp
2 Water proofing balkon 7.00 m
2
45,000 Rp 315,000 Rp
3 Water torn fiber 1 bh 600,000 Rp 600,000 Rp
4 Menara air 1 bh 900,000 Rp 900,000 Rp
TOTAL J 2,433,750 Rp
No Jumlah
I PEKERJAAN PERSIAPAN 2,869,800 Rp
II PEKERJAAN LANTAI I
A PEKERJAAN TANAH 6,197,250 Rp
B PEKERJAAN BETON 55,390,800 Rp
C PEKERJAAN PASANGAN 37,751,880 Rp
D PEKERJAAN LANTAI 13,065,000 Rp
E PEKERJAAN KAYU & KACA 19,123,000 Rp
F PEKERJAAN GANTUNGAN 2,500,000 Rp
G PEKERJAAN ATAP & PLAFON 6,529,800 Rp
H PEKERJAAN FINISHING 12,439,810 Rp
I PEKERJAAN PLUMBING 4,629,000 Rp
J PEKERJAAN LISTRIK 4,040,000 Rp
J PEKERJAAN LAIN-LAIN 7,350,000 Rp
171,886,340 Rp
III PEKERJAAN LANTAI 2
A PEKERJAAN BETON 14,841,500 Rp
B PEKERJAAN PASANGAN 34,670,800 Rp
C PEKERJAAN LANTAI 10,752,500 Rp
D PEKERJAAN KAYU & KACA 13,224,000 Rp
E PEKERJAAN GANTUNGAN 1,255,000 Rp
F PEKERJAAN ATAP & PLAFON 36,632,860 Rp
SUB TOTAL II
REKAPITULASI ESTIMASI PROYEK BANTEN
SUB TOTAL I
G PEKERJAAN FINISHING 11,321,500 Rp
H PEKERJAAN PLUMBING 12,933,800 Rp
I PEKERJAAN LISTRIK 3,555,000 Rp
J PEKERJAAN LAIN-LAIN 2,433,750 Rp
141,620,710 Rp
316,376,850 Rp
SUB TOTAL III
GRAND TOTAL I - III
RENCANA ANGGARAN BIAYA
PROYEK : RUMAH TINGGAL
PEK : RENOVASI
LOKASI : KEMANG
PEMILIK :
BULAN : APRIL 2007
file: D/project/Homer/Kemang/RAB/Renovasi
NO ITEM PEKERJAAN
PEKERJAAN LANTAI DASAR
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 364.00 Rp 3,000 Rp 1,092,000
2 Pembongkaran ls 1.00 8,000,000 8,000,000
3 Angkut puing rit 3.00 500,000 1,500,000
Sub Total Rp 10,592,000
II PEKERJAAN TERAS
1 Rolag teras m1 15.00 Rp 25,000 375,000
2 Lantai kerja 5cm m2 14.00 12,000 168,000
3 Acian lantai m2 14.00 20,000 280,000
4 Pasangan lantai keramik m2 16.00 85,000 1,360,000
5 Dak beton m3 4.20 2,200,000 9,240,000
6 Kolom beton m3 0.78 2,000,000 1,560,000
7 Plester acian tali air m2 9.50 50,000 475,000
8 Coating m2 9.50 35,000 332,500
9 Pek. Water proofing plat beton m2 26.00 45,000 1,170,000
10 Pek. Cat plat beton m2 29.00 16,500 478,500
Sub Total Rp 15,439,000
III PEKERJAAN R.TAMU
1 Pek. Perbaikan dinding ( area kusen ) m2 8.00 Rp 45,000 Rp 360,000
2 Pek. Cat dinding m2 57.00 16,500 940,500
3 Pek. Acian lantai m2 17.00 20,000 340,000
4 Pek. Pasangan lantai keramik m2 17.00 85,000 1,445,000
5 Pek. Palfond gypsum m2 17.00 77,500 1,317,500
6 Pek. Cat plafond m2 17.00 16,500 280,500
7 Pek. Plint lantai m1 17.00 38,000 646,000
8 Pek. Cat plint lantai m1 17.00 27,500 467,500
9 Pintu Utama + pengecatan duco putih m2 6.50 550,000 3,575,000
10 Jendela + pengecatan duco putih m2 3.22 550,000 1,771,000
11 Pintu menuju r.makan + pengecatan m2 2.25 550,000 1,237,500
12 Handle pintu + kunci pintu utama set 1.00 350,000 350,000
13 Handle pintu + kunci pintu menuju r.makan set 1.00 175,000 175,000
13 Gerendel jendela set 2.00 45,000 90,000
14 Engsel pintu + jendela set 13.00 35,000 455,000
Sub Total Rp 13,450,500
IV PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER
1 Pek. Penambahan kolom beton (0.13x0.25x7.00) x 4 m3 0.91 Rp 2,000,000 Rp 1,820,000
SAT VOL
HARGA TOTAL
SATUAN HARGA
2 Pek. Penambahan balok beton (0.13x0.20x20.00) x 2 m3 1.04 2,200,000 2,288,000
3 Pek. Plat beton (0.12x5.00x5.00) + canopy jendela m3 3.30 2,100,000 6,930,000
4 Pek. Perbaikan dinding ( area kusen ) m2 8.00 45,000 360,000
5 Pek. Cat dinding m2 147.00 16,500 2,425,500
6 Pek. Acian lantai m2 44.00 20,000 880,000
7 Pek. Pasangan lantai keramik m2 44.00 85,000 3,740,000
8 Pek. Plafond gypsum m2 44.00 77,500 3,410,000
9 Pek. Cat plafond m2 44.00 16,500 726,000
10 Pek. Plint lantai m1 44.00 38,000 1,672,000
11 Pek. Cat plint lantai m1 44.00 27,500 1,210,000
12 Pintu + pengecatan duco putih m2 6.75 550,000 3,712,500
13 Jendela + pengecatan duco putih m2 11.62 550,000 6,391,000
14 Handle pintu + kunci set 3.00 175,000 525,000
15 Engsel pintu + jendela set 13.00 35,000 455,000
16 Gerendel jendela set 2.00 45,000 90,000
Sub Total Rp 36,635,000
V R.MAKAN, R KELUARGA, TAMAN, TANGGA
1 Pek. Perbaikan dinding ( area kusen ) m2 16.00 Rp 45,000 Rp 720,000
2 Pek. Pasangan batu alam area taman m2 15.00 175,000 2,625,000
3 Coating m2 15.00 35,000 525,000
2 Pek. Cat dinding m2 43.00 16,500 709,500
3 Pek. Acian lantai m2 97.00 20,000 1,940,000
4 Pek. Pasangan lantai keramik m2 97.00 85,000 8,245,000
5 Pek. Plafond gypsum m2 43.00 77,500 3,332,500
6 Pek. Cat plafond m2 43.00 16,500 709,500
7 Pek. Plint lantai m1 42.00 38,000 1,596,000
8 Pek. Cat plint lantai m1 42.00 27,500 1,155,000
9 Pek. Railing tangga besi alumunium dan sling m2 5.40 950,000 5,130,000
10 Pintu + pengecatan duco putih m2 16.75 550,000 9,212,500
11 Jendela + pengecatan duco putih m2 11.90 550,000 6,545,000
12 Handle pintu + kunci set 3.00 175,000 525,000
13 Engsel pintu + jendela set 17.00 35,000 595,000
14 Gerendel jendela set 4.00 45,000 180,000
15 Rel sliding door set 1.00 1,500,000 1,500,000
Sub Total Rp 45,245,000
VI PEKERJAAN R.TIDUR
1 Pek. Perbaikan dinding ( area kusen ) m2 5.00 Rp 45,000 Rp 225,000
2 Pek. Cat dinding m2 32.00 16,500 528,000
3 Pek. Acian lantai m2 23.00 20,000 460,000
4 Pek. Pasangan lantai keramik m2 23.00 85,000 1,955,000
5 Pek. Plafond gypsum m2 23.00 77,500 1,782,500
6 Pek. Cat plafond m2 23.00 16,500 379,500
7 Pek. Plint lantai m1 21.00 38,000 798,000
8 Pek. Cat plint lantai m1 21.00 27,500 577,500
9 Pintu + pengecatan duco putih m2 2.25 550,000 1,237,500
10 Jendela + pengecatan duco putih m2 4.80 550,000 2,640,000
11 Handle pintu + kunci set 1.00 175,000 175,000
12 Engsel pintu + jendela set 7.00 35,000 245,000
13 Gerendel jendela set 2.00 45,000 90,000
Sub Total Rp 11,093,000
VII PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN
1 Pek. Rabat beton carport m2 23.00 Rp 215,000 Rp 4,945,000
2 Pek. Penambahan balok beton (0.13x0.20x4.00) m3 0.10 2,200,000 220,000
3 Pek. Plat beton (0.12x5.00x5.00) m3 0.48 2,200,000 1,056,000
4 Pek. Perbaikan dinding ( area kusen ) m2 6.00 45,000 270,000
5 Pek. Cat dinding m2 70.00 16,500 1,155,000
6 Pek. Acian lantai m2 37.00 20,000 740,000
7 Pek. Pasangan lantai keramik m2 37.00 85,000 3,145,000
8 Pek. Plafond gypsum m2 37.00 77,500 2,867,500
9 Pek. Cat plafond m2 37.00 16,500 610,500
10 Pek. Plint lantai m1 22.00 38,000 836,000
11 Pek. Cat plint lantai m1 22.00 27,500 605,000
12 Pintu + pengecatan duco putih m2 9.00 550,000 4,950,000
13 Jendela + pengecatan duco putih m2 2.00 550,000 1,100,000
14 Handle pintu + kunci set 2.00 175,000 350,000
15 Engsel pintu + jendela set 12.00 35,000 420,000
16 Gerendel jendela set 3.00 45,000 135,000
17 Set Dapur set 1.00 18,000,000 18,000,000
Sub Total Rp 41,405,000
VIII PEKERJAAN PAGAR
6 Kolom beton m3 0.35 Rp 2,000,000 700,000
7 Pek. Tembok m2 23.00 45,000 1,035,000
8 Besi stall + coating cat m2 3.75 300,000 1,125,000
9 Pek. Pemasangan batu alam m2 6.75 175,000 1,181,250
10 Coating m2 14.00 35,000 490,000
Sub Total Rp 4,531,250
PEKERJAAN LANTAI ATAS
I PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID
2 Pek. Plat beton (0.12x5.00x5.00) + canopy jendela m3 1.23 2,100,000 2,583,000
3 Pek. Perbaikan dinding ( area kusen ) m2 16.00 45,000 720,000
4 Pek. Cat dinding m2 500.00 16,500 8,250,000
5 Pek. Acian lantai m2 87.00 20,000 1,740,000
6 Pek. Pasangan lantai keramik m2 87.00 85,000 7,395,000
7 Pek. Plafond gypsum m2 112.00 77,500 8,680,000
8 Pek. Cat plafond m2 112.00 16,500 1,848,000
9 Pek. Plint lantai m1 90.00 38,000 3,420,000
10 Pek. Cat plint lantai m1 90.00 27,500 2,475,000
11 Pintu + pengecatan duco putih m2 13.50 550,000 7,425,000
12 Jendela + pengecatan duco putih m2 24.10 550,000 13,255,000
13 Handle pintu + kunci set 6.00 175,000 1,050,000
14 Engsel pintu + jendela set 25.00 35,000 875,000
15 Gerendel jendela set 8.00 45,000 360,000
16 Pek. Railing void besi alumunium dan sling m2 5.50 925,000 5,087,500
Sub Total Rp 65,163,500
PEKERJAN TAMBAHAN
I PEKERJAAN INSTALASI LISTRIK
1 Armateur lampu downlight bh 25.00 85,000 2,125,000
2 Armateur lampu dinding bh 21.00 125,000 2,625,000
Sub Total Rp 4,750,000
I PEKERJAAN DAPUR KOTOR
1 Meja dapur beton 12cm m2 0.85 2,100,000 1,785,000
2 Wall cabinet set 1.00 6,000,000 6,000,000
3 sink, plumbing ,etc ls 1.00 1,500,000 1,500,000
4 Km.Mandi service ls 1.00 1,500,000 1,500,000
Sub Total Rp 10,785,000
SUB TOTAL KESELURUHAN
PEKERJAAN LT.DASAR
PEKERJAAN PERSIAPAN Rp 10,592,000
PEKERJAAN TERAS 15,439,000
PEKERJAAN R.TAMU 13,450,000
PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER 36,635,000
R.MAKAN, R KELUARGA, TAMAN, TANGGA 45,245,000
PEKERJAAN R.TIDUR 11,093,000
PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN 41,405,000
PEKERJAAN PAGAR 4,531,250
178,390,250
PEKERJAAN LT.ATAS
PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID 65,163,000
65,163,000
PEKERJAN TAMBAHAN
PEKERJAAN INSTALASI LISTRIK 4,750,000
PEKERJAAN DAPUR KOTOR 10,785,000
15,535,000
TOTAL 259,088,250


00 254.000 19.000 1.00 15.000 \\vboxsrv\conversion_tmp\scratch_6\143450429.000 750.500 85.000 2.350.000 500.000 1.000 2.000 Rp 13.920. Washbak zink Pas.000 85.000 VIII 1 2 3 4 m2 m2 m2 m2 680.000 3.500 97.00 1.700.000 23.00 18.750.652.000 75.00 585.00 11.500 170.500 97.000 525.000 3.000 7.00 1.00 1.755.500 Rp Rp 11.500 3.550.500 9.00 585.750.000 Rp Rp 1.000 VII 1 2 m2 m' 200.00 Rp 650.500 2.170.000 X 1 2 3 4 5 6 7 8 9 10 titik titik titik m' bh bh bh bh bh bh 18.000 9.000.00 40.750.500 16.500 Rp Rp 13.000 85.000 2.500 37.000. Instalasi air Pek.000 350.00 1.000 425.000 37.00 75.712.00 1.000 800. Closet duduk Pas.00 68.000 500.000 292.750.750.812.950.00 Rp 45.xls.00 2.600.000 2.000 85.000 20.000 16.000 Rp Rp 1.155.000 935.000 1.525.500.000 Rp 1.00 225.00 3.250.500 78.00 Rp 68.500 16.025.000 1.655.500 37. Instalasi air kotor / saluran Pas.500 2.00 Rp 16.120.000 2.000 SUB TOTAL LANTAI DASAR Rp #REF! NO ITEM PEKERJAAN PEKERJAAN LANTAI I ( SATU ) + LANTAI II ( DUA ) SATUAN VOLUME HARGA SATUAN TOTAL HARGA I 1 2 3 4 5 6 PEKERJAAN PASANGAN Pasang dinding bata Pasang batu tempel Plester aci dinding Plester beton Acian tali air Pasang dinding keramik m2 m2 m2 m2 m2 m2 310.00 85.000 8. Septic tank Resapan air hujan Pas.500 19.00 1.350.000 9.00 12.220. Rembesan Sub Total PEKERJAAN INSTALASI LISTRIK Instalasi titik lampu Instalasi stop kontak Instalasi stop kontak power Instalasi kabel Toevoer Armateur lampu downlight Armateur lampu Baret Armateur lampu TL Armateur lampu taman Exhaust fan Panel pembagi Sub Total ps ps ps 33.000 800.000 2.000 1.300.00 4.ms_office .125.000 55.500 IX 1 2 3 4 5 6 7 8 unit ls unit unit unit unit unit unit 2.657.250.00 35.3 4 5 Engsel pintu ex lokal Hak angin ruang Grendel kait jendela Sub Total PEKERJAAN LANTAI Pasang lantai keramik Pasang plint lantai keramik Sub Total PEKERJAAN PENGECATAN / POLYTUR Cat dinding Cat plafond Cat kayu Cat besi Sub Total PEKERJAAN INSTALASI AIR / SANITASI Pek.00 1.000 2.00 5.00 72. Washtafel Pas.000 350.000.500 1.500 37.00 6.000 510.000 35.182.00 Rp 97.00 55.00 2.000 4.000 1.652.

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->