3 BAHAN LOGAM
1 Besi beton U-24, uk. Dia 8 mm (SII) Kg Rp
2 Besi beton U-24, uk. Dia 10 mm (SII) Kg Rp
3 Besi beton U-24, uk. Dia 12 mm (SII) Kg Rp
4 Besi beton U-24, uk. Dia 16 mm (SII) Kg Rp
5 Besi beton U-24, uk. Dia 19 mm (SII) Kg Rp
6 Besi beton U-24, uk. Dia 22 mm (SII) Kg Rp
7 Besi beton ulir, uk. Dia 12 mm (SII) Kg Rp
8 Besi beton ulir, uk. Dia 16 mm (SII) Kg Rp
9 Besi beton ulir, uk. Dia 19 mm (SII) Kg Rp
10 Besi beton ulir, uk. Dia 22 mm (SII) Kg Rp
11 Besi profil siku, uk. 5 x 5 x 5 (SII) kg Rp
12 Besi profil siku, uk. 3 x 3 x 3 (SII) kg Rp
13 Besi profil IWF, ex DN-SII kg Rp
14 Besi kanal "C" s/d. 150.65.20.3,2 kg Rp
8 BAHAN FINISHING
1 Cat dasar tembok, Indo 9000 Sealer Water Base kg Rp
2 Cat tembok Sanlex ltr Rp
3 Cat tembok Sanlex Wonder kg Rp
4 Cat tembok Vinilex kg Rp
5 Cat tembok Wiratex kg Rp
6 Cat kayu / besi Seiv kg Rp
7 Cat kayu / besi Avian kg Rp
8 Meni kayu besi Bola mas kg Rp
9 BAHAN PERPIPAAN
1 Pipa hitam klas Medium dia 1 " btg Rp
2 Pipa hitam klas Medium dia 1 1/4 " btg Rp
3 Pipa hitam klas Medium dia 1 1/2 " btg Rp
4 Pipa hitam klas Medium dia 2 " btg Rp
5 Pipa hitam klas Medium dia 2 1/2 " btg Rp
6 Pipa hitam klas Medium dia 3 " btg Rp
7 Pipa hitam klas Medium dia 4 " btg Rp
8 Pipa hitam klas Medium dia 5 " btg Rp
9 Pipa hitam klas Medium dia 6 " btg Rp
10 Pipa PVC (AW) 1/2", kualitas Maspion (Abu-abu) btg Rp
11 Pipa PVC (AW) 3/4", kualitas Maspion (Abu-abu) btg Rp
12 Pipa PVC (AW) 1", kualitas Maspion (Abu-abu) btg Rp
13 Pipa PVC (AW) 1.25", kualitas Maspion (Abu-abu) btg Rp
14 Pipa PVC (AW) 1.5", kualitas Maspion (Abu-abu) btg Rp
15 Pipa PVC (AW) 2", kualitas Maspion (Abu-abu) btg Rp
16 Pipa PVC (AW) 2.5", kualitas Maspion (Abu-abu) btg Rp
17 Pipa PVC (AW) 3", kualitas Maspion (Abu-abu) btg Rp
18 Pipa PVC (AW) 4", kualitas Maspion (Abu-abu) btg Rp
19 Pipa PVC (AW) 5", kualitas Maspion (Abu-abu) btg Rp
20 Pipa PVC (D) 1.5", kualitas Maspion btg Rp
21 Pipa PVC (D) 2", kualitas Maspion btg Rp
22 Pipa PVC (D) 2.5", kualitas Maspion btg Rp
23 Pipa PVC (D) 3", kualitas Maspion btg Rp
11 UPAH KERJA
1 Pekerja Oh Rp
2 Kepala Tukang batu Oh Rp
3 Kepala Tukang Kayu Oh Rp
4 Kepala Tukang Besi Profil / Tukang Las Oh Rp
5 Kepala Tukang Besi Beton Oh Rp
6 Kepala Tukang Cat Oh Rp
7 Kepala Tukang Gali Oh Rp
8 Kepala Tukang Pipa Oh Rp
9 Tukang Batu Oh Rp
10 Tukang Kayu Oh Rp
11 Tukang Besi profil / Tukang Las Oh Rp
12 Tukang Besi Beton Oh Rp
13 Tukang Cat Oh Rp
14 Tukang Gali Oh Rp
15 Tukang Pipa Oh Rp
16 M a n d o r Oh Rp
58,000
120,200
120,200
210,500
300,600
198,400
220,800
253,000
261,400
261,400
230,000
230,000
241,500
1,500
5,800
11,500
11,500
63,300
20,700
38,300
800
700
1,900
8,900
17,300
48,100
10,600
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
13,400
15,800
28,200
2,900
37,300
6,800
30,800
22,200
10,700
7,100
13,300
13,700
24,500
19,400
8,800
132,000
66,100
99,300
83,600
114,500
66,100
26,500
8,900
220,100
101,200
110,800
82,300
79,100
119,600
110,800
1,432,500
1,719,000
1,914,800
3,819,900
4,003,600
4,297,400
4,774,900
4,297,400
4,774,900
6,684,800
7,448,800
8,990,500
7,381,600
10,504,600
12,414,600
71,700
71,700
71,700
4,500
16,800
45,000
56,500
17,100
15,300
13,400
17,100
12,300
16,700
14,300
2,400
3,100
2,000
4,000
2,700
4,000
9,800
12,400
3,500
4,700
4,000
4,000
6,600
8,700
6,600
9,100
119,000
95,100
130,800
107,000
95,100
71,300
109,300
95,100
107,000
107,000
95,100
95,100
107,000
95,100
77,700
77,700
17,600
24,400
37,000
54,800
51,600
47,300
24,400
34,100
14,700
19,600
27,400
14,700
31,200
34,100
19,600
24,400
14,100
2,000
18,700
14,100
41,900
34,100
41,900
3,000
9,800
6,900
12,100
25,200
7,800
154,500
175,100
175,100
226,400
308,800
360,300
463,100
694,400
858,100
15,000
20,700
28,800
37,400
46,000
51,200
76,700
112,200
187,500
326,100
29,900
36,200
46,400
67,000
450,800
400,800
279,300
768,500
922,200
50,200
15,200
15,800
651,400
1,142,400
2,204,300
3,500
68,000
83,600
83,600
83,600
83,600
83,600
83,600
83,600
78,400
78,400
78,400
78,400
78,400
78,400
78,400
78,400
9 1 m Urugan pasir
Bahan:
Pasir urug M 1.2000 120,200 144,240
Tenaga:
Pekerja Oh 0.3000 68,000 20,400
Mandor Oh 0.0100 78,400 784
Jumlah 144,240 21,184
Keuntungan 10%
Jumlah
Dibulatkan
76 1 m PEK. BETON KOLOM 15/20, TUL. = 152.30 KG. ( 4 dia 12 + dia 8 -20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 152.300 13,400
Bekisting papan 2 X pakai m 13.332 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
77 1 m PEK. BETON KOLOM BEBAS 15/20, TUL. = 152.30 KG. ( 4 dia 12 + dia 8 - 20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 152.300 13,400
Bekisting papan 2 X pakai m 23.330 188,700
78 1 m PEK.BETON KOLOM / RINGBALK PRAKTIS 12/12, TUL. = 218.60 KG. ( 4 dia 10 + dia 6 - 20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 209.500 13,400
Bekisting papan 2 X pakai m 16.666 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
79 1 m PEK. KONSOL BETON & RINGBALK BEBAS 15/20, TUL. = 152.30 KG. ( 4 dia 12 + dia 8 - 20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 152.300 13,400
Bekisting papan 2 X pakai m 18.330 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
82 1 m PEK. BETON PONDASI PLAT 1,20 x 1,20, TUL. = 180,00 KG. ( dia 16 - 15 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 173.500 13,400
Bekisting papan 2 X pakai m 2.150 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
84 1 m PEK. BETON KOLOM BEBAS 20/40, TUL. = 210.0 KG. ( 8 dia 16 + dia 10 - 15 -20 )
85 1 m PEK. BETON KOLOM BEBAS 20/20, TUL. = 315,00 KG. ( 6 dia 16 + dia 10 - 20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 284.750 13,400
Bekisting papan 2 X pakai m 20.000 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
86 1 m PEK. BETON KOLOM BEBAS 20/20, TUL. = 119.16 KG. ( 4 dia 12 + dia 8 - 20 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 119.158 13,400
Bekisting papan 2 X pakai m 20.000 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
87 1 m PEK. BETON BALOK PORTAL 20/60, TUL. = 172,00 KG. ( 8 dia 19 + 2 dia 12 - 20 + dia 10 - 15 - 10 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 211.700 13,400
Bekisting papan 2 X pakai m 11.660 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
88 1 m PEK. BETON BALOK ANAK 20/30, TUL. = 205,00 KG. ( 4 dia 19 + dia 10 - 15 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 204.490 13,400
Bekisting papan 2 X pakai m 13.334 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
89 1 m PEK. BETON PLAT LANTAI, T = 12 CM, TUL. = 80,00 KG. ( dia 10 - 12,5 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 165.340 13,400
Bekisting papan 2 X pakai m 8.330 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
90 1 m PEK. BETON PLAT TANGGA, T = 15 CM, TUL. = 150,00 KG. ( dia 12 - 12,5 )
Adukan beton 1 Pc : 2 Ps : 3 Kr. m 1.000 1,212,500
Tulangan beton besi U-24 kg 189.200 13,400
Bekisting papan 2 X pakai m 6.667 188,700
Jumlah
Keuntungan maksimal 10%
Jumlah
Dibulatkan
91 1 m PEK. BETON KOLOM 15/20, TUL. = 213,995 KG. ( 6 dia 12 + dia 8 -20 )
3,400
392
3,792
379
4,171
4,200
6,800
3,920
10,720
1,072
11,792
11,800
17,190
292
13,404
6,800
7,840
836
392
46,754
4,675
51,429
51,500
27,200
3,136
30,336
3,034
33,370
33,400
13,056
1,490
14,546
1,455
16,000
16,100
144,240
2,500
17,000
862
164,602
16,460
181,063
181,100
34,000
3,920
37,920
3,792
41,712
41,800
144,240
20,400
784
165,424
16,542
181,966
182,000
303,600
36,060
53,040
30,576
3,260
3,058
429,594
42,959
472,553
472,600
278,300
244,500
109,460
102,000
47,040
5,016
5,880
792,196
79,220
871,416
871,500
278,300
204,000
114,512
102,000
47,040
5,016
5,880
756,748
75,675
832,423
832,500
379,500
244,275
109,881
244,800
94,080
10,032
14,112
1,096,680
109,668
1,206,348
1,206,400
56,000
21,555
8,420
21,760
7,840
836
1,176
117,587
11,759
129,346
129,400
56,000
14,520
9,473
21,760
7,840
836
1,176
111,605
11,160
122,765
122,800
320,400
19,200
7,368
20,400
7,840
836
1,176
377,220
37,722
414,941
415,000
9,720
4,000
13,600
11,760
1,254
784
41,118
4,112
45,229
45,300
6,480
4,631
13,600
11,760
1,254
784
38,509
3,851
42,360
42,400
10,605
17,680
15,680
1,672
1,019
51,077
5,108
56,184
56,200
4,583,880
408,000
1,411,200
167,200
23,520
6,593,800
659,380
7,253,180
7,253,200
5,729,880
408,000
1,411,200
167,200
23,520
7,739,800
773,980
8,513,780
8,513,800
160,144
68,000
196,000
20,900
3,920
448,964
44,896
493,860
493,900
171,896
68,000
196,000
20,900
3,920
140,126
54,400
156,800
16,720
3,136
371,182
37,118
408,300
408,400
150,409
54,400
156,800
16,720
3,136
381,465
38,147
419,612
419,700
240,216
3,390
34,000
156,800
16,720
1,960
453,086
45,309
498,395
498,400
78,471
678
6,210
61,000
40,800
156,800
16,720
2,352
363,031
36,303
399,334
399,400
78,471
54,400
196,000
20,900
3,136
505,295
50,529
555,824
555,900
111,320
1,020
11,760
1,254
59
125,413
12,541
137,954
138,000
121,880
1,020
11,760
1,254
59
135,973
13,597
149,570
149,600
22,200
1,020
11,760
1,254
59
36,293
3,629
39,922
40,000
13,300
680
7,840
836
39
99,300
680
39,200
836
392
140,408
14,041
154,449
154,500
26,500
340
39,200
418
196
66,654
6,665
73,319
73,400
7,100
1,020
11,760
1,254
59
21,193
2,119
23,312
23,400
8,800
1,020
11,760
1,254
59
22,893
2,289
25,182
25,200
7,353,280
201,000
11,680
272,000
4,201,890
201,000
11,680
272,000
940,800
100,320
15,680
5,743,370
574,337
6,317,707
6,317,800
45,839
2,190
6,800
7,840
836
392
63,897
6,390
70,286
70,300
50,000
10,200
5,880
669
627
67,376
6,738
74,114
74,200
20,000
12,000
27,200
15,680
1,672
157
83,445
8,344
91,789
91,800
45,839
1,460
10,200
19,600
2,090
5,880
85,069
8,507
93,576
93,600
3,190
226
2,040
5,488
585
118
11,647
1,165
12,811
12,900
13,530
226
3,400
3,920
418
235
21,729
2,173
23,902
24,000
44,040
730
7,480
17,248
1,839
392
71,729
7,173
78,902
79,000
47,271
730
7,480
17,248
1,839
392
74,961
7,496
82,457
82,500
33,800
339
38,435
8,525
10,200
31,360
2,090
98
124,847
12,485
137,331
137,400
327,000
156,312
227,418
112,200
19,600
2,090
6,272
850,892
85,089
935,981
936,000
504,000
162,324
211,734
136,000
27,440
2,926
78,400
1,122,824
112,282
1,235,106
1,235,200
14,070
467
476
549
59
24
15,643
1,564
17,208
17,300
64,463
4,380
780
20,400
20,384
2,174
392
112,972
11,297
124,269
124,300
57,300
5,840
1,560
57,299
40,530
38,400
20,400
25,872
2,759
470
250,430
25,043
275,473
275,500
57,300
5,840
1,560
57,299
20,400
25,872
2,759
470
171,500
17,150
188,650
188,700
57,300
5,840
1,560
68,758
40,530
38,400
21,760
25,872
2,759
470
263,249
26,325
289,574
289,600
57,300
5,840
1,560
68,758
21,760
25,872
2,759
470
184,319
18,432
202,751
202,800
57,300
4,380
780
20,400
20,384
2,174
392
105,810
10,581
57,300
5,840
1,560
57,299
40,530
115,200
21,760
25,872
2,759
470
328,590
32,859
361,449
361,500
42,975
5,840
1,170
76,398
40,530
38,400
21,760
25,872
2,759
470
256,174
25,617
281,792
281,800
5,611
3,312
18,100
85,960
33,920
146,904
14,690
161,594
161,600
95,100
17,070
8,841
8,700
42,160
27,440
2,926
2,352
204,589
20,459
225,048
225,100
107,000
17,070
8,841
8,700
42,160
27,440
2,926
2,352
216,489
21,649
238,138
238,200
15,800
680
7,840
836
392
25,548
2,555
28,103
28,200
50,200
88
680
7,840
836
392
60,036
6,004
66,039
66,100
10,200
1,176
838
2,208
49
2,720
3,136
334
196
10,657
1,066
11,723
11,800
1,176
150
35
2,720
3,136
334
196
7,747
775
8,522
8,600
2,205
13,209
8,772
30
605
4,760
5,880
627
196
36,284
3,628
39,912
9,460
2,205
13,209
13,416
30
605
4,760
706
502
196
45,088
4,509
49,597
49,600
6,285
12,685
450
121
4,704
1,338
196
25,779
2,578
28,357
28,400
11,935
6,800
470
19,205
1,921
21,126
21,200
1,360
4,939
527
196
29,138
2,914
32,052
32,100
8,600
32,100
40,700
4,070
44,770
44,800
8,600
28,400
37,000
3,700
40,700
40,700
8,600
49,600
58,200
5,820
64,020
64,100
1,212,500
2,040,820
2,515,748
5,769,068
576,907
6,345,975
6,346,000
1,212,500
2,040,820
2,515,748
5,769,068
576,907
6,345,975
6,346,000
1,212,500
2,040,820
4,402,371
1,212,500
2,807,300
3,144,799
7,164,599
716,460
7,881,059
7,881,100
1,212,500
2,040,820
3,458,871
6,712,191
671,219
7,383,410
7,383,500
1,212,500
2,337,362
2,516,126
6,065,988
606,599
6,672,587
6,672,600
1,212,500
2,040,820
2,515,371
5,768,691
576,869
6,345,560
6,345,600
1,212,500
2,324,900
405,705
3,943,105
394,311
4,337,416
4,337,500
1,212,500
2,544,258
2,515,748
6,272,506
627,251
6,899,757
6,899,800
1,212,500
3,815,650
3,774,000
8,802,150
880,215
9,682,365
9,682,400
1,212,500
1,596,717
3,774,000
6,583,217
658,322
7,241,539
7,241,600
1,212,500
2,836,780
2,200,242
6,249,522
624,952
6,874,474
6,874,500
1,212,500
2,740,166
2,516,050
6,468,716
646,872
7,115,588
7,115,600
1,212,500
2,215,556
1,571,871
4,999,927
499,993
5,499,920
5,500,000
1,212,500
2,535,280
1,258,063
5,005,843
500,584
5,506,427
5,506,500
585,428
162,324
214,348
112,200
19,600
2,090
6,272
1,102,262
110,226
1,212,488
1,212,500
4,200
11,800
51,500
33,400
43,900
16,100
181,100
41,800
182,000
472,600
871,500
832,500
1,206,400
129,400
122,800
415,000
45,300
42,400
56,200
7,253,200
8,513,800
493,900
506,800
408,400
419,700
498,400
399,400
555,900
138,000
149,600
40,000
25,000
154,500
73,400
23,400
25,200
9,784,300
6,317,800
70,300
74,200
91,800
93,600
12,900
24,000
79,000
82,500
28,200
66,100
11,500
11,800
8,600
40,000
49,600
28,400
21,200
32,100
44,800
40,700
64,100
6,346,000
6,346,000
8,421,300
7,881,100
7,383,500
6,672,600
6,345,600
4,337,500
6,899,800
7,355,900
9,682,400
7,241,600
6,874,500
7,115,600
5,500,000
5,506,500
7,255,400
1,212,500
Harga Satuan
NO URAIAN PEKERJAAN VOL SAT
(Rp)
1 2 3 4 5
A PEKERJAAN PERSIAPAN
Jumlah
B PEKERJAAN GALIAN
Jumlah
C STRUKTUR
Jumlah
Jumlah
D ARSITEKTUR
Harga Satuan
NO URAIAN PEKERJAAN VOL SAT
(Rp)
1 2 3 4 5
Jumlah
1 1 BH Daun Pintu Aluminium P1 ( uk. 70 x 210 CM) Lengkap Ass 10.00 unit 1,656,000.00
Jumlah
Jumlah
Jumlah
Jumlah
Jumlah
E MEKANIKAL
PEKERJAAN SANITARY
1 2 3 4 5
Jumlah Jumlah
F ELEKTRIKAL
Jumlah
Jumlah Jumlah
G PEKERJAAN SEPTICTANK
Jumlah
1 2 3 4 5
2 50 - 80 meter - m 236,400.00
3 Pengadaan dan Pemasangan Panel Kontrol Pompa + Listrik 1.00 Unit 550,000.00
Jumlah
Menara Air
3 - Papan t = 4 cm M3 110,800.00
1 2 3 4 5
Pipa Penguras
Jumlah
Jumlah Total
PPN 10%
TOTAL RAB
ENCANA ANGGARAN BIAYA
ANI SULAIMAN DESA RANCA PANGGUNG
KECAMATAN CILILIN
ABUPATEN BANDUNG BARAT
TAHUN ANGGARAN 2017
JUMLAH HARGA
(RP.)
2,000,000
1,416,000.00
2,266,000.00
1,000,000.00
1,000,000.00
200,000.00
7,882,000.00
705,912.00
57,155.00
451,440.00
1,214,507.00
356,720.00
3,253,125.00
9,286,704.00
18,353,468.00
31,250,017.00
13,897,740.00
17,749,116.00
31,646,856.00
JUMLAH HARGA
(RP.)
27,864,996.00
9,827,382.00
36,301,680.00
73,994,058.00
16,560,000.00
800,000.00
4,406,400.00
21,766,400.00
6,739,200.00
928,800.00
2,702,400.00
10,370,400.00
17,150,400.00
4,074,000.00
21,224,400.00
52,311,750.00
6,710,000.00
59,021,750.00
3,225,600.00
4,705,792.00
4,838,400.00
913,920.00
13,683,712.00
1,054,687.50
1,243,978.13
234,900.00
118,125.00
2,379,600.00
JUMLAH HARGA
(RP.)
768,500.00
3,381,000.00
451,200.00
300,000.00
503,129.06
10,435,119.69
2,500,000.00
2,500,000.00
1,690,000.00
160,000.00
100,000.00
3,900,000.00
5,850,000.00
878,000.00
280,280.00
260,260.00
2,425,000.00
107,333.33
53,608.50
7,320,600.00
57,000,000.00
2,825,600.00
350,000.00
71,500,681.83
16,345,000.00
JUMLAH HARGA
(RP.)
150,000.00
100,000.00
2,929,687.50
2,281,500.00
190,800.00
175,000.00
337,500.00
81,900.00
41,600.00
30,475.00
7,600.00
125,000.00
5,500,000.00
550,000.00
28,846,062.50
1,500,000.00
-
JUMLAH HARGA
(RP.)
1,500,000.00
392,685,964.02
39,268,596.40
431,954,560.42
ESTIMATE ENGINNER
DESA CANGKORAH RT 02 RW 10
C STRUKTUR
D ARSITEKTUR
MEKANIKAL
F ELEKTRIKAL
Jumlah 482,262,339.39
PPN 10 % 48,226,233.94
Dibulatkan 530,490,000.00
Terbilang : EMPAT RATUS SEMBILAN PULUH LIMA JUTA EMPAT RATUS RIBU RUPIAH
Rab Mandalawangi
Bandung , Oktober 2015
Rab Mandalawangi