RAB RUMAH EVER PARK

BATAM PROYEK

No. Uraian Pekerjaan Sat Vol H.Satuan Jumlah

I. PEKERJAAN PERSIAPAN
1 Pas. Bouwplank M' 14.00 30,000.00 420,000.00
2 Kebersihan selama proyek berjalan Ls 1.00 1,320,000.00 1,320,000.00
3 Listrik dan air kerja Ls 1.00 1,440,000.00 1,440,000.00
3,180,000.00
II. PEKERJAAN PONDASI
1 Galian tanah M3 78.76 85,000.00 6,694,180.00
2 Pilecap M 3
7.72 3,220,310.00 24,874,479.00
3 Pemadatan tanah dasar pondasi M 2
74.10 18,000.00 1,333,868.00
4 Urug pasir bawah pondasi M3 3.36 259,560.00 871,197.00
5 Lantai kerja bawah pondasi M 3
3.36 1,106,280.00 3,713,160.00
6 Sloof M 3
3.14 4,087,012.00 12,824,276.00
7 Urugan tanah kembali M3 61.18 22,704.00 1,389,034.00
51,700,194.00
III. PEKERJAAN KONSTRUKSI BETON
1 Kolom Struktur M3 6.21 5,490,532.00 34,105,468.00
2 Ring Balok M3 8.04 4,830,559.00 38,853,994.00
3 Dak beton M 3
12.83 2,520,271.00 32,336,085.00
105,295,547.00
IV. PEKERJAAN DINDING
1 Pas. Bata M2 343.70 99,015.00 34,031,332.00
2 Plester & Acian Dinding M 2
611.87 66,413.00 40,635,816.00
3 Keramik dinding KM dan R. Service M2 75.53 201,653.00 15,230,309.00
89,897,457.00
V. PEKERJAAN ATAP
1 Kuda-Kuda & Gording non exposed M2 46.16 155,250.00 7,166,806.00
2 pasang genteng M2 46.16 161,000.00 7,432,243.00
3 Wuwungan M' 24.32 72,738.00 1,769,121.00
4 Listplank M' 24.34 54,000.00 1,314,360.00
5 Talang M' 6.72 90,000.00 604,800.00
6 Lapisan Alumunium Foil M2 46.16 13,800.00 637,049.00
7 Waterproofing Coating Canopy Beton M2 51.38 108,000.00 5,548,770.00
8 Waterproofing Coating toilet dan balkon M2 13.01 108,000.00 1,405,350.00
25,878,499.00
VI. PEKERJAAN PLAFOND
1 Plafond dalam gypsum 9mm rangka Jaya Frame M2 115.04 104,500.00 12,021,419.00
12,021,419.00
VII. PEKERJAAN LANTAI
1 Pemadatan Tanah lantai Dasar M2 91.25 18,000.00 1,642,500.00
2 Lantai kerja 7 cm M2 91.25 70,000.00 6,387,500.00
Finishing lantai
3 Homogenius Tile 60x60 M2 142.59 193,200.00 27,547,905.00
4 Plint Keramik Lantai
MML 0x60 M' 101.93 42,081.00 4,289,144.00
39,867,049.00
VIII. PEKERJAAN KUSEN, PINTU & JENDELA
1 Kusen daun pintu panel unit 5.00 3,133,463 15,667,313.00
2 Kusen daun pintu double panel unit 2.00 6,000,000.00 12,000,000.00
3 Kusen jendela dan daun jendela M2 14.95 807,500.00 12,068,088.00
4 Kusen pintu PVC unit 1.00 434,700.00 434,700.00
40,170,101.00
IX. PEKERJAAN PENGECATAN
1 Cat dinding dalam M2 493.68 18,000.00 8,886,218.00
2 Cat dinding luar M 2
118.19 35,000.00 4,136,694.00
3 Cat Listplank M' 24.34 20,000.00 486,800.00
13,509,712.00
X. PEKERJAAN INSTALASI AIR
1 Instalasi air bersih 3/4 M' 31.00 38,000.00 1,178,000.00
2 Instalasi air bersih 1/2 M' 8.00 28,500.00 228,000.00
3 Instalasi air kotor M' 64.10 110,250.00 7,067,025.00
4 Instalasi air hujan M' 55.70 95,250.00 5,305,425.00
5 Knee, Tee, Elbow dll Ls 1.00 1,000,000.00 1,000,000.00
 6 Bak kontrol 40x40 cm Bh 7.00 350,000.00 2,450,000.00
7 Septictank Unit 1.00 2,400,000.00 2,400,000.00
19,628,450.00
XI. PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu ttk 18.00 185,000.00 3,330,000.00
2 Inst. Stop kontak ttk 9.00 254,375.00 2,289,375.00
3 Instalasi Power AC ttk 4.00 279,812.50 1,119,250.00
4 Box Skring Unit 2.00 450,000.00 900,000.00
5 Kabel Toevoer M' 15.00 65,000.00 975,000.00
8,613,625.00
XII. PEKERJAAN ACCESORIS SANITAIR
1 Monoblock KM/WC Set 3.00 1,595,000.00 4,785,000.00
2 Shower spray Unit 3.00 110,000.00 330,000.00
3 Hand Shower bh 4.00 250,000.00 1,000,000.00
4 Floor Drain (di KM/WC) dan dak atas bh 4.00 90,000.00 360,000.00
5 Kran dinding KM bh 2.00 65,000.00 130,000.00
6 Kran shower bh 4.00 150,000.00 600,000.00
7 Closet jongkok bh 1.00 332,063.00 332,063.00
7,537,063.00
XIII. PEKERJAAN TANGGA
1 Cor beton trap dan bordes tangga M3 0.89 5,490,532.00 4,910,018.00
2 Pasang keramik tangga M2 11.82 247,236.00 2,923,499.00
3 Expose beton bawah dan pinggir tangga M 2
6.70 50,000.00 334,938.00
4 Cat expose beton tangga M 2
6.70 35,000.00 234,456.00
5 Pasang railing tangga Ls 1.00 5,909,250.00 5,909,250.00
6 Pasang railing kaca balkon Ls 1.00 5,330,000.00 5,330,000.00
7 Pasang keramik motif batu alam Ls 1.00 7,573,440.00 7,573,440.00
27,215,601.00

JUMLAH HARGA 1 UNIT 444,514,717.00

RAB RUMAH EVER PARK
BATAM PROYEK VOLUME VOL. REVISI KONTRAK AWAL REVISI KONTRAK
KONTRAK AWAL KONTRAK DxF ExF
No. Uraian Pekerjaan Sat Vol REVISI VOLUME H.Satuan Jumlah Jumlah

I. PEKERJAAN PERSIAPAN
1 Pas. Bouwplank M' 14.00 58.00 30,000.00 420,000.00 1,740,000.00
2 Kebersihan selama proyek berjalan Ls 1.00 1.00 1,320,000.00 1,320,000.00 1,320,000.00
3 Listrik dan air kerja Ls 1.00 1.00 1,440,000.00 1,440,000.00 1,440,000.00
Direksi kit & gudang Ls - 1.00 5,000,000.00 - 5,000,000.00
Mobilisasi Ls - 1.00 60,000,000.00 - 60,000,000.00
3,180,000.00 69,500,000.00
II. PEKERJAAN PONDASI
1 Galian tanah M3 78.76 5.00 85,000.00 6,694,180.00 425,000.00
2 Pilecap M3 7.72 5.00 3,220,310.00 24,874,479.00 16,101,550.00
3 Pemadatan tanah dasar pondasi M 2
74.10 1.71 18,000.00 1,333,868.00 30,780.00
4 Urug pasir bawah pondasi M 3
3.36 1.71 259,560.00 871,197.00 443,847.60
5 Lantai kerja bawah pondasi M3 3.36 - 1,106,280.00 3,713,160.00 -
6 Sloof M3 3.14 2.85 4,087,012.00 12,824,276.00 11,647,984.20
7 Urugan tanah kembali M 3
61.18 0.80 22,704.00 1,389,034.00 18,163.20
51,700,194.00 28,667,325.00
III.PEKERJAAN KONSTRUKSI BETON
1 Kolom Struktur M3 6.21 7.75 5,490,532.00 34,105,468.00 42,551,623.00
2 Ring Balok M 3
8.04 1.45 4,830,559.00 38,853,994.00 7,004,310.55
3 Dak beton M3 12.83 2.92 2,520,271.00 32,336,085.00 7,359,191.32
Balok Struktur M 3
- 4.00 4,830,559.00 - 19,322,236.00
Cor lantai teras M 3
- 0.53 1,700,000.00 - 901,000.00
Cor lantai car port M3 - 1.50 1,700,000.00 - 2,550,000.00
Screeding beton lantai dasar 5 cm M3 - 3.02 1,700,000.00 - 5,134,000.00
Cor dak Canopy/Balkon M 3
- 2.92 2,520,271.00 - 7,359,191.32
Cor lantai atas M 3
- 6.45 2,520,271.00 - 16,248,187.14
105,295,547.00 108,429,739.33
IV. PEKERJAAN DINDING
1 Pas. Bata M2 343.70 375.86 99,015.00 34,031,332.00 37,215,777.90
2 Plester & Acian Dinding M2 611.87 751.73 66,413.00 40,635,816.00 49,924,644.49
3 Keramik dinding KM dan R. Service M2 75.53 52.79 201,653.00 15,230,309.00 10,645,261.87
89,897,457.00 97,785,684.26
V. PEKERJAAN ATAP
1 Kuda-Kuda & Gording non exposed M2 46.16 80.30 155,250.00 7,166,806.00 12,466,575.00
2 pasang genteng M 2
46.16 80.30 161,000.00 7,432,243.00 12,928,300.00
3 Wuwungan M' 24.32 36.23 72,738.00 1,769,121.00 2,635,297.74
4 Listplank M' 24.34 28.15 54,000.00 1,314,360.00 1,520,100.00
5 Talang M' 6.72 6.02 90,000.00 604,800.00 541,800.00
6 Lapisan Alumunium Foil M2 46.16 80.30 13,800.00 637,049.00 1,108,140.00
7 Waterproofing Coating Canopy Beton M2 51.38 3.60 108,000.00 5,548,770.00 3,938,760.00
8 Waterproofing Coating toilet dan balkon M 2
13.01 18.59 108,000.00 1,405,350.00 2,007,720.00
Waterproofing Coating dak atap M 2
- 36.47 108,000.00 - 3,938,760.00
25,878,499.00 41,085,452.74
VI.PEKERJAAN PLAFOND
1 Plafond dalam gypsum 9mm rangka Jaya Frame M2 115.04 144.50 104,500.00 12,021,419.00 15,100,250.00
12,021,419.00 15,100,250.00
VIIPEKERJAAN LANTAI
1 Pemadatan Tanah lantai Dasar M2 91.25 58.10 18,000.00 1,642,500.00 1,045,800.00
2 Lantai kerja 7 cm M 2
91.25 97.36 70,000.00 6,387,500.00 6,815,112.50
Finishing lantai
3 Homogenius Tile 60x60 M2 142.59 97.36 193,200.00 27,547,905.00 18,809,710.50
4 Plint Keramik Lantai
MML 0x60 M' 101.93 101.13 42,081.00 4,289,144.00 4,255,441.13
Keramik lantai KM 30x30 M 2
- 14.99 150,000.00 - 2,248,500.00
39,867,049.00 33,174,564.13
VIIPEKERJAAN KUSEN, PINTU & JENDELA
1 Kusen daun pintu panel unit 5.00 5.00 3,133,463 15,667,313.00 15,667,313.00
2 Kusen daun pintu double panel unit 2.00 2.00 6,000,000.00 12,000,000.00 12,000,000.00
3 Kusen jendela dan daun jendela M2 14.95 - 807,500.00 12,068,088.00 -
4 Kusen pintu PVC unit 1.00 4.00 434,700.00 434,700.00 1,738,800.00
Kusen jendela alumunium dan kaca clear Type J1 unit - 1.00 5,500,000.00 - 5,500,000.00
 Kusen jendela alumunium dan kaca clear Type J2 unit - 1.00 4,500,000.00 - 4,500,000.00
Kusen jendela alumunium dan kaca clear Type J3 unit - 2.00 4,500,000.00 - 9,000,000.00
Kusen bouvenlight alumunium dan kaca clear Type Bunit - 2.00 1,200,000.00 - 2,400,000.00
Accesoris pintu lengkap Ls - 1.00 3,750,000.00 - 3,750,000.00
40,170,101.00 54,556,113.00
IX.PEKERJAAN PENGECATAN
1 Cat dinding dalam M2 493.68 519.23 18,000.00 8,886,218.00 9,346,050.00
2 Cat dinding luar M 2
118.19 232.50 35,000.00 4,136,694.00 8,137,500.00
3 Cat Listplank M' 24.34 28.15 20,000.00 486,800.00 563,000.00
Cat plafond M2 - 144.50 20,000.00 - 2,890,000.00
13,509,712.00 20,936,550.00
X. PEKERJAAN INSTALASI AIR
1 Instalasi air bersih 3/4 M' 31.00 38.70 38,000.00 1,178,000.00 1,470,600.00
2 Instalasi air bersih 1/2 M' 8.00 8.00 28,500.00 228,000.00 228,000.00
3 Instalasi air kotor M' 64.10 73.68 110,250.00 7,067,025.00 8,123,220.00
4 Instalasi air hujan M' 55.70 - 95,250.00 5,305,425.00 -
5 Knee, Tee, Elbow dll Ls 1.00 1.00 1,000,000.00 1,000,000.00 1,000,000.00
6 Bak kontrol 40x40 cm Bh 7.00 2.00 350,000.00 2,450,000.00 700,000.00
7 Septictank Unit 1.00 1.00 2,400,000.00 2,400,000.00 2,400,000.00
19,628,450.00 13,921,820.00
XI.PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu ttk 18.00 18.00 185,000.00 3,330,000.00 3,330,000.00
2 Inst. Stop kontak ttk 9.00 9.00 254,375.00 2,289,375.00 2,289,375.00
3 Instalasi Power AC ttk 4.00 4.00 279,812.50 1,119,250.00 1,119,250.00
4 Box Skring Unit 2.00 2.00 450,000.00 900,000.00 900,000.00
5 Kabel Toevoer M' 15.00 25.00 65,000.00 975,000.00 1,625,000.00
Saklar 2 gang ttk - 5.00 123,000.00 - 615,000.00
Saklar 1 gang ttk - 5.00 115,000.00 - 575,000.00
Titik kabel tv ttk - 1.00 200,000.00 - 200,000.00
Kabel NYY/NYM M' - 85.00 85,000.00 - 7,225,000.00
8,613,625.00 17,878,625.00
XIIPEKERJAAN ACCESORIS SANITAIR
1 Monoblock KM/WC Set 3.00 3.00 1,595,000.00 4,785,000.00 4,785,000.00
2 Shower spray Unit 3.00 3.00 110,000.00 330,000.00 330,000.00
3 Hand Shower bh 4.00 4.00 250,000.00 1,000,000.00 1,000,000.00
4 Floor Drain (di KM/WC) dan dak atas bh 4.00 4.00 90,000.00 360,000.00 360,000.00
5 Kran dinding KM bh 2.00 2.00 65,000.00 130,000.00 130,000.00
6 Kran shower bh 4.00 4.00 150,000.00 600,000.00 600,000.00
7 Closet jongkok bh 1.00 1.00 332,063.00 332,063.00 332,063.00
Wastafel bh - 1.00 2,000,000.00 - 2,000,000.00
Meja dapur tempat cuci 1 lubang + kran Ls - 1.00 2,000,000.00 - 2,000,000.00
7,537,063.00 11,537,063.00
XIIIPEKERJAAN TANGGA
1 Cor beton trap dan bordes tangga M3 0.89 2.19 5,490,532.00 4,910,018.00 12,007,793.48
2 Pasang keramik tangga M2 11.82 10.80 247,236.00 2,923,499.00 2,670,148.80
3 Expose beton bawah dan pinggir tangga M 2
6.70 - 50,000.00 334,938.00 -
4 Cat expose beton tangga M 2
6.70 - 35,000.00 234,456.00 -
5 Pasang railing tangga Ls 1.00 1.00 5,909,250.00 5,909,250.00 5,909,250.00
6 Pasang railing kaca balkon Ls 1.00 1.00 5,330,000.00 5,330,000.00 5,330,000.00
7 Pasang keramik motif batu alam Ls 1.00 1.00 7,573,440.00 7,573,440.00 7,573,440.00
27,215,601.00 33,490,632.28

JUMLAH HARGA 1 UNIT 444,514,717.00 546,063,818.74

I KONTRAK

Pekerjaan tambah Pekerjaan kurang

1,320,000.00 -
- -
- -
5,000,000.00 -
60,000,000.00 -
66,320,000.00 -

- 6,269,180.00
- 8,772,929.00
- 1,303,088.00
- 427,349.40
- 3,713,160.00
- 1,176,291.80
- 1,370,870.80
- 23,032,869.00

8,446,155.00 -
- 31,849,683.45
- 24,976,893.68
19,322,236.00 -
901,000.00 -
2,550,000.00 -
5,134,000.00 -
7,359,191.32 -
16,248,187.14 -
59,960,769.46 56,826,577.13

3,184,445.90 -
9,288,828.49 -
- 4,585,047.13
12,473,274.39 4,585,047.13

5,299,769.00 -
5,496,057.00 -
866,176.74 -
205,740.00 -
- 63,000.00
471,091.00 -
- 1,610,010.00
602,370.00 -
3,938,760.00 -
4,541,130.00 1,610,010.00

3,078,831.00 -
3,078,831.00 -

- 596,700.00
427,612.50 -

- 8,738,194.50

- 33,702.88
2,248,500.00 -
2,676,112.50 9,368,597.38

- -
- -
- 12,068,088.00
1,304,100.00 -
5,500,000.00 -
 4,500,000.00 -
9,000,000.00 -
2,400,000.00 -
3,750,000.00 -
26,454,100.00 12,068,088.00

459,832.00 -
4,000,806.00 -
76,200.00 -
2,890,000.00 -
49,030,938.00 12,068,088.00

292,600.00 -
- -
1,056,195.00 -
- 5,305,425.00
- -
- 1,750,000.00
- -
50,379,733.00 19,123,513.00

- -
- -
- -
- -
650,000.00 -
615,000.00 -
575,000.00 -
200,000.00 -
7,225,000.00 -
9,265,000.00 -

- -
- -
- -
- -
- -
- -
- -
2,000,000.00 -
2,000,000.00 -
4,000,000.00 -

7,097,775.48 -
- 253,350.20
- 334,938.00
- 234,456.00
- -
- -
- -
11,097,775.48 822,744.20

299,277,663.83 139,505,533.84