2 BAHAN FINISHING
LABURAN, PENGISI DAN ALATNYA
Plamir Tembok sek. ICI
Cat Dasar Tembok sek. Mowilex
Cat Tembok sek. Mowilex Plapond
Rool Cat Tembok
Solignem 1 blek
Kwas 3"
Terpentin
Tiner A
Ampelas
Dempul Halus / Imfra ( Wood Filler )
Politur
Ultran
Wood Stain
Melamine Sending Siller
ML 131 Clear Dana Gloss
Dempul Kayu Cap Kucing
Meni Kayu / Besi
Zincromat
Cat Dasar Kayu
Cat Kayu SEIV
Cat Besi SEIV
Cat Dinding sek. ICI Dulux (Interior) Pearl Glo - A913 L
Cat Dinding sek. ICI Dulux (Exterior) Weather Shield MAX - A 194
Alkali Resisting Primer A931 - 1050 N
HALAMAN 1
NO. JENIS BAHAN BANGUNAN
3 BAHAN KAYU
Kayu Balok Borneo
Kayu Papan Borneo
Kayu Balok Kamper Medan (kruing)
Kayu Papan Kamper Medan (Kruing)
Kayu Balok Kamper Samarinda
Kayu Papan Kamper Samarinda
Kayu Hutan Kelas I ( Terentang,Segeng, Mahoni, Laban )
Kayu Albasia
List profil kamper 4 cm
Dolken 7 s/d 10
D. BAHAN PENUTUP RANGKA PLAFOND
Calcyboard t = 4 mm
Gypsumboard 9 mm sek. Jaya Board
List Profil Gypsum
Genting sek. KANMURI KE 1 Standard
Nok Genting sek. KANMURI KE 2.
Lapping Tile KE 17 LT. sek. KANMURI
Kalsiplang t = 12 mm, Lebar 30 cm
HALAMAN 2
NO. JENIS BAHAN BANGUNAN
Grafel U 20 cm'
Buis Beton dia 40
5 BAHAN LOGAM
Besi Beton U-24 Rata - Rata
Besi Beton U-32 Rata - Rata
IWF Ex DN SII
Besi Profil DN SII
Besi C Lip Chanel
Plat Besi
Kawat Beton
Seng Plat BJLS 30 Lebar 90 cm
Seng Gelombang
Lem Kuning (aibond)
Lem Fox
Besi Square 4 x 4 t = 0,8 mm + Zingkromat
Besi Square 2 x 4 t = 0,8 mm + Zingkromat
Kusen Aluminium ukuran 4" sek. Alexindo + Assesories
Frame Daun Pintu sek. Alexindo + Assesories
Frame Daun Jendela sek. Alexindo + Assesories
Panel Spandrel sek. Alexindo + Assesories
Skruf Fixer
Sealent sek. Dow Corning
Wire Mesh M7 (5.4*2.1)
Wire Mesh M6 (5.4*2.1)
Floor Deck t = 0.75 mm Model CFD-1000 sek. Cahaya Benteng Mas
6 BAHAN KACA
Kaca Polos 5 mm
Kaca Polos 12 mm
7 BAHAN PAKU
Paku 1 cm s/d 3 cm
Paku 4 cm s/d 7 cm
Paku 8 cm s/d 12 cm
Paku Sekrup
K. BAHAN PERPIPAAN
PIPA PVC CLASS AW
Pipa PVC type AW Ø 1/2"
Pipa PVC type AW Ø 3/4"
Pipa PVC type AW Ø 1"
Pipa PVC type AW Ø 1 1/4"
Pipa PVC type AW Ø 1 1/2"
Pipa PVC type AW Ø 2"
HALAMAN 3
NO. JENIS BAHAN BANGUNAN
L. BAHAN SANITAIR
Floor Drain TX1 AVI sek. Toto
Kran Tembok T23 B13 V7NB sek Toto dia. 1/2 "
Head Shower type TX 438 SZ sek. Toto
Kran zink
Closet duduk sek. Toto
Closet jongkok sek. Toto
Kran Leher Angsa sek. Toto dia. 1/2 "
Kitchen Zink Stainless sek Henson
Wastafel Meja Lengkap sek. Toto
Wastafel Gantung Lengkap sek. Toto
Urinoar Lengkap U 57 Type Muslim sek. Toto
HALAMAN 4
NO. JENIS BAHAN BANGUNAN
Koral Sikat
Sikat Kawat
Batu Templek
HALAMAN 5
AN
M3 50,000
M3 125,000
M3 175,000
M3 175,000
M3 175,000
M3 175,000
M3 175,000
M3 175,000
Bh 750
Kg 1,400
Kg 1,600
Bh 25,000
m2 120,000
M3 50,000
Kg 4,000
Kg 100,000
Kg 100,000
Bh 25,000
Ltr
Bh 20,000
Ltr
Ltr 25,000
Lbr 4,000
Kg 32,000
Ltr 32,000
Kg 38,000
Kg 32,000
Kg 38,000
Kg 38,000
Kg
Kg 15,000
Kg
Kg
Kg 42,000
Kg 42,000
Ltr
Ltr
Kg 37,000
HALAMAN 6
SAT HARGA SATUAN
M3 2,500,000
M3 2,500,000
M3 3,500,000
M3 3,500,000
M3 5,000,000
M3 5,000,000
M3
M3 900,000
M'
Btng 17,000
Lbr
Lbr 70,000
M' 15,000
Bh 6,500
Bh 15,000
Bh
M' 25,000
Lbr 65,000
Lbr 65,000
Lbr 38,000
Lbr 45,000
Lbr
Lbr 95,000
Lbr
Lbr
Kg
Lbr
M2 80,000
M2 90,000
M2 90,000
M2 100,000
M2 75,000
M2 70,000
Bh
Bh
Bh
Bh
Bh
HALAMAN 7
SAT HARGA SATUAN
M'
M'
Kg 15,000
Kg 15,000
Kg
Kg
Kg
Kg
Kg
M'
Lbr 47,500
Kg
Kg 12,000
M' 7,500
M' 6,750
M'
M'
M'
M2
Bh
Tube
M2
M2
M2
M2 95,000
M2
Kg 17,500
Kg 15,000
Kg 15,000
Kg
Btng 30,000
Btng 35,000
Btng 32,500
Btng
Btng
Btng
HALAMAN 8
SAT HARGA SATUAN
Btng
Btng 55,000
Btng 80,000
Btng
Btng
Tb
Glng 2,000
Bh
Bh 80,000
Bh
Bh 125,000
Unit 2,000,000
Unit 500,000
Bh
Bh
Unit
Unit
Unit
Set
Ps
Set
Ps
Ps
Ps
Set
Set
Ps
Ps
Bh
Ps
Set
Ps
Bh 120,000
Ltr
Ltr
Ltr
Ltr
HALAMAN 9
SAT HARGA SATUAN
kg 5,000
bh 5,000
m2 100,000
HALAMAN 10
DAFTAR UPAH PEKERJA BANGUNAN
1 PEKERJA 100,000
2 TUKANG GALI 100,000
3 TUKANG BATU 125,000
4 KEPALA TUKANG BATU 150,000
5 TUKANG KAYU 100,000
6 KEPALA TUKANG KAYU 125,000
7 TUKANG CAT / PELITUR 100,000
8 KEPALA TUKANG CAT / PELITUR 150,000
9 TUKANG BESI BETON 100,000
10 KEPALA TUKANG BESI BETON 150,000
11 MANDOR 150,000
AN
SATUAN WAKTU
HALAMAN 13
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 15
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
HALAMAN 16
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Jumlah
Dibulatkan
21 1 M3 Lantai kerja 1 PC : 3 PS : 5 KR
Bahan
Semen Portland 230.0000 Kg 1,400
Pasir Beton 0.6379 M3 175,000
Koral Beton 0.7607 M3 175,000
Tenaga
Pekerja 1.2000 Oh 100,000
Tukang Batu 0.2000 Oh 100,000
Kepala Tukang Batu 0.0200 Oh 125,000
Mandor 0.0600 Oh 150,000
HALAMAN 18
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
28 1 M3 Sloop 20/30
Beton K 250 1.000 M3 779,630
Besi Beton 160.000 Kg 15,000
Bekisting ( Dipakai 1 kali ) 10.000 M2 111,850
Jumlah
Dibulatkan
HALAMAN 19
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
67 1 M3 Plat Lantai t = 12 cm
Beton K 250 1.000 M3 779,630
Besi Beton 139.430 Kg 15,000
Bekisting ( Dipakai Min 2 kali ) 8.333 M2 191,600
Jumlah
Dibulatkan
78 1 M3 Stump Pondasi t = 40 cm
Beton K 250 1.000 M3 779,630
Besi Beton 72.130 Kg 15,000
Bekisting ( Dipakai Min 2 kali ) 5.000 M2 191,600
Jumlah
Dibulatkan
HALAMAN 21
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
HALAMAN 22
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Tenaga
Pekerja 0.5000 Oh 100,000
Tukang kayu 0.2500 Oh 100,000
Kepala Tukang kayu 0.0400 Oh 125,000
Mandor 0.0250 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 23
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
HALAMAN 24
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Bahan
Kloset duduk 1.0000 Bh 2,000,000
Semen portland 6.0000 Kg 1,400
Pasir pasang 0.0100 M3 125,000
Tenaga
Pekerja 0.6000 Oh 100,000
Tukang batu 0.3000 Oh 100,000
Kepala tukang batu 0.1500 Oh 125,000
Mandor 0.0750 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 25
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
124 Memasang I bh kran leher angsa diameter 3/4" atau 1/2" sek. Toto
Bahan
Kran air 1.0000 Bh 125,000
Seal tape 0.0250 Bh 2,000
Tenaga
Pekerja 0.0100 Oh 100,000
Tukang batu 0.1000 Oh 100,000
Kepala tukang batu 0.0100 Oh 125,000
Mandor 0.0050 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 26
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
HALAMAN 27
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Dibulatkan
HALAMAN 28
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
155 1 Bh Rambucis
Bahan
Rambucis 1.0000 Bh -
HALAMAN 29
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Tenaga
Pekerja 0.0200 Oh 100,000
Tukang kayu 0.2000 Oh 100,000
Kepala tukang kayu 0.0200 Oh 125,000
Mandor 0.0100 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 30
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Jumlah
Dibulatkan
HALAMAN 31
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
173 1 M2 Pengecatan bidang kayu baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
Bahan
Cat meni 0.2000 Kg 15,000
Plamir 0.1500 Kg 32,000
Cat dasar 0.1700 Kg 42,000
Cat penutup 0.2600 Kg 42,000
Ampelas 0.0100 Lbr 4,000
Kwas 3" 0.0500 Bh 20,000
HALAMAN 32
NO URAIAN PEKERJAAN VOLUME SATUAN HARGA SAT.
Tenaga
Pekerja 0.0700 Oh 100,000
Tukang cat 0.0090 Oh 100,000
Kepala tukang cat 0.0060 Oh 125,000
Mandor 0.0025 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
174 1 M2 Pengecatan tembok baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup Sek. ICI Weather Shield
Bahan
Plamir 0.1000 Kg 4,000
Cat dasar Alkali 0.2000 Ltr 37,000
Cat penutup 2 x 0.2000 Ltr 100,000
Ampelas 0.5000 Lbr 4,000
Roll Cat 0.0300 Bh 25,000
Alat Bantu 0.1000 Ls 7,638
Tenaga
Pekerja 0.0400 Oh 100,000
Tukang cat 0.1260 Oh 100,000
Kepala tukang cat 0.0126 Oh 125,000
Mandor 0.0050 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
175 1 M2 Pengecatan dinding & plapond baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup Sek. Mowilex
Bahan
Plamir 0.1000 Kg 4,000
Cat dasar 0.1000 Kg 100,000
Cat penutup 2 x 0.2600 Kg 100,000
Ampelas 0.1000 Lbr 4,000
Roll Cat 0.0250 Bh 25,000
Tenaga
Pekerja 0.0200 Oh 100,000
Tukang cat 0.0630 Oh 100,000
Kepala tukang cat 0.0063 Oh 125,000
Mandor 0.0025 Oh 150,000
Jumlah
Keuntungan Max. 0%
Jumlah
Dibulatkan
HALAMAN 33
AN
10,800
350
6,300
10,000
10,000
1,250
750
39,450
-
39,450
39,450
21,250
162,000
14,875
-
49,000
18,750
17,500
26,250
22,500
11,875
-
7,600
75,000
2,700
200,000
100,000
200,000
37,500
7,500
974,300
-
974,300
57,000
21,250
3,500
HALAMAN 34
BAHAN UPAH TOTAL HRG
625
1,575
64,800
1,050
6,750
20,000
40,000
2,500
3,000
222,050
-
222,050
75,000
3,750
78,750
-
78,750
78,750
25,000
4,500
29,500
-
29,500
29,500
60,000
50,000
7,500
117,500
-
117,500
117,500
60,000
30,000
1,500
91,500
HALAMAN 35
BAHAN UPAH TOTAL HRG
-
91,500
91,500
16,667
2,500
19,167
-
19,167
19,160
210,000
282,800
60,625
150,000
75,000
9,375
11,250
799,050
-
799,050
799,050
210,000
190,400
68,000
150,000
75,000
9,375
11,250
714,025
-
714,025
714,020
210,000
21,600
78,000
HALAMAN 36
BAHAN UPAH TOTAL HRG
39,000
4,875
5,850
359,325
-
359,325
359,320
15,750
-
700
700
88
60
17,298
-
17,298
17,290
-
-
10,000
10,000
1,000
600
21,600
-
21,600
21,600
20,250
5,250
1,200
52,000
26,000
3,250
3,900
111,850
-
111,850
111,850
HALAMAN 37
BAHAN UPAH TOTAL HRG
18,000
7,000
2,400
18,750
16,625
17,000
66,000
33,000
4,125
4,950
187,850
-
187,850
187,850
18,000
7,000
2,400
22,500
16,625
17,000
66,000
33,000
4,125
4,950
191,600
-
191,600
191,600
18,000
7,000
2,400
18,750
16,625
51,000
66,000
33,000
4,125
4,950
221,850
-
HALAMAN 38
BAHAN UPAH TOTAL HRG
221,850
221,850
13,500
7,000
2,400
25,000
16,625
25,500
9,003
66,000
33,000
4,125
4,950
207,103
-
207,103
207,100
13,500
7,000
1,800
18,750
16,625
17,000
66,000
33,000
4,125
4,950
182,750
-
182,750
182,750
322,000
111,625
133,130
120,000
20,000
2,500
9,000
HALAMAN 39
BAHAN UPAH TOTAL HRG
718,255
-
718,255
718,250
245,000
95,000
133,389
165,000
27,500
3,500
12,450
681,839
-
681,839
681,830
350,000
86,500
134,685
165,000
27,500
3,500
12,450
779,635
-
779,635
779,630
779,630
3,210,000
71,584
4,061,214
4,061,210
779,630
2,400,000
1,118,500
4,298,130
4,298,130
HALAMAN 40
BAHAN UPAH TOTAL HRG
779,630
2,400,000
1,878,500
5,058,130
5,058,130
779,630
3,335,250
1,549,831
5,664,711
5,664,710
779,630
2,091,450
1,596,667
4,467,747
4,467,740
779,630
2,146,500
2,504,667
5,430,797
5,430,790
779,630
1,500,000
1,916,000
4,195,630
4,195,630
779,630
2,250,000
2,395,000
5,424,630
5,424,630
779,630
2,794,950
2,554,667
6,129,247
6,129,240
HALAMAN 41
BAHAN UPAH TOTAL HRG
779,630
3,923,850
3,102,095
7,805,575
7,805,570
779,630
2,092,350
1,596,667
4,468,647
4,468,640
779,630
2,989,200
1,916,000
5,684,830
5,684,830
779,630
1,081,950
958,000
2,819,580
2,819,580
779,630
1,575,000
1,277,333
3,631,963
3,631,960
681,830
2,385,000
1,956,771
5,023,601
5,023,600
52,500
13,552
5,625
HALAMAN 42
BAHAN UPAH TOTAL HRG
32,000
10,000
1,250
2,250
117,177
-
117,177
117,170
10,206
3,500
25,000
20,000
2,500
1,875
63,081
-
63,081
63,080
49,500
600
720
2,000
50,000
25,000
15,625
9,375
152,820
-
152,820
152,820
360,000
3,600
1,440
4,000
HALAMAN 43
BAHAN UPAH TOTAL HRG
75,000
60,000
7,500
5,625
517,165
-
517,165
517,160
180,000
1,050
3,600
-
45,139
75,000
60,000
7,500
5,625
377,914
-
377,914
377,910
105,000
1,050
3,600
60,800
50,000
25,000
5,000
3,750
254,200
-
254,200
254,200
HALAMAN 44
BAHAN UPAH TOTAL HRG
9,000
20,756
688
1,522
10,000
5,000
3,125
7,500
57,591
-
57,591
57,590
24,306
1,215
3,850
2,100
10,000
5,000
625
750
47,846
-
47,846
47,840
15,750
182
5,000
5,000
625
450
27,007
-
27,007
27,000
HALAMAN 45
BAHAN UPAH TOTAL HRG
2,000,000
8,400
1,250
60,000
30,000
18,750
11,250
120,000 2,129,650
-
2,129,650
2,129,650
500,000
8,400
1,250
90,000
45,000
28,125
16,875
689,650
-
689,650
689,650
120,000
5,400
90,000
45,000
28,125
16,875
305,400
-
305,400
305,400
80,000
HALAMAN 46
BAHAN UPAH TOTAL HRG
50
1,000
10,000
1,250
750
93,050
-
93,050
93,050
50,000
1,000
10,000
1,250
750
63,000
-
63,000
63,000
125,000
50
1,000
10,000
1,250
750
138,050
-
138,050
138,050
130,000
4,875
3,000
30,000
3,750
HALAMAN 47
BAHAN UPAH TOTAL HRG
225
171,850
-
171,850
171,850
9,000
919
3,600
6,000
750
270
20,539
-
20,539
20,530
10,500
1,072
3,600
6,000
750
270
22,192
-
22,192
22,190
9,750
995
3,600
6,000
750
270
21,365
-
21,365
HALAMAN 48
BAHAN UPAH TOTAL HRG
21,360
16,500
1,684
8,100
13,500
1,688
615
42,087
-
42,087
42,080
24,000
2,450
8,100
13,500
1,688
615
50,353
-
50,353
50,350
94,250
15,000
7,500
1,000
1,200
118,950
-
118,950
118,950
75,000
HALAMAN 49
BAHAN UPAH TOTAL HRG
-
11,200
4,000
40,000
20,000
2,500
300
153,000
-
153,000
153,000
27,500
875
11,000
22,000
2,750
750
64,875
-
64,875
64,870
-
263
47,500
20,000
40,000
3,125
750
111,638
-
111,638
111,630
HALAMAN 50
BAHAN UPAH TOTAL HRG
2,000
20,000
2,500
1,500
26,000
-
26,000
26,000
500
50,000
6,250
375
57,125
-
57,125
57,120
104,500
1,500
15,000
1,875
113
122,988
-
122,988
122,980
1,500
15,000
1,875
113
18,488
-
HALAMAN 51
BAHAN UPAH TOTAL HRG
18,488
18,480
1,250,000
14,000
-
2,400
70,000
35,000
4,375
5,250
1,381,025
-
1,381,025
1,381,020
1,250
13,020
2,250
3,104
90,000
45,000
5,625
6,750
166,999
-
166,999
166,990
90,000
13,020
2,250
3,104
50,000
25,000
15,625
HALAMAN 52
BAHAN UPAH TOTAL HRG
9,375
208,374
-
208,374
208,370
100,000
14,000
5,625
2,400
70,000
35,000
4,375
5,250
236,650
-
236,650
236,650
110,000
13,020
375
40
9,000
90,000
1,125
750
224,310
-
224,310
224,310
3,000
4,800
7,140
10,920
40
1,000
HALAMAN 53
BAHAN UPAH TOTAL HRG
7,000
900
750
375
35,925
-
35,925
35,920
400
7,400
20,000
2,000
750
764
4,000
12,600
1,575
750
50,239
-
50,239
50,230
400
10,000
26,000
400
625
2,000
6,300
788
375
46,888
-
46,888
46,880
HALAMAN 54
1 galian pondasi telapak 1.05 1.00
2 galian pondasi kecil 82.00 0.49
3 galian pondasi besar 30.00 0.81
4 galian pondasi rolag 14.30 0.07
5 galian kembali pondasi kecil 82.00 0.20
6 galian kembali pondasi besar 30.00 0.34
7 urug tanah peninggian lantai 735.05 0.15
142.00
1.00 0.80
0.70 2.87
0.90 1.35
0.25 0.18 5.20
16.88
27.20
0.40 0.10
1.00 0.23 0.33 16.00 5.20
4.43
0.40
0.14
0.09 0.62
1.60
1.08
0.81
0.36
165.00
1.85
REKAPITULASI
PROYEK : PEMBANGUNAN GEDUNG BOLA VOLI
LOKASI : PUTRIDALEM - KEC. JATITUJUH - KAB. MAJALENGKA
PEKERJAAN : KONSTRUKSI
A PEKERJAAN PERSIAPAN
H PEKERJAAN PLAFOOND
I PEKERJAAN CAT
J PEKERJAAN ELEKTRIKAL
K PEKERJAAN MEKANIKAL
18,273,400
35,340,856
150,593,061
509,664,400
40,149,450
10,626,295
6,000,000
1,054,300
14,635,936
10,925,000
19,062,280
10,009,200
826,334,179
REKAPITULASI
PROYEK : PEMBANGUNAN GEDUNG BOLA VOLI
LOKASI : PUTRIDALEM - KEC. JATITUJUH - KAB. MAJALENGKA
PEKERJAAN : KONSTRUKSI
A PEKERJAAN PERSIAPAN
5,601,900
6,479,550
25,486,666
509,664,400
547,232,516
RENCANA ANGGARAN BIAYA (RAB)
DESA PUTRIDALEM KECAMATAN JATITUJUH
DANA DESA TAHUN ANGGARAN 2018
Sub Total II
TOTAL RAB
ABDUL HAMID
Disetujui / Mengesahkan
Kepala Desa Putridalem
TOTO SUHARTO
(RAB)
ATITUJUH
AN 2018
HARGA
JUMLAH HARGA
SATUAN
(Rupiah) (Rupiah)
100,000 100,000
200,000 200,000
200,000 200,000
199,978 199,978
28,100 28,100
25,000 125,000
10,000 100,000
75,000 75,000
75,000 75,000
75,000 75,000
15,000 75,000
3,000 30,000
8,000 40,000
100,000 700,000
90,000 6,300,000
100,000 2,500,000
100,000 12,000,000
125,000 250,000
1,350,000 1,350,000
24,423,078
145,000 4,060,000
275,000 550,000
240,000 720,000
145,000 1,595,000
70,000 6,720,000
95,000 3,420,000
45,000 1,620,000
HARGA
JUMLAH HARGA
SATUAN
(Rupiah) (Rupiah)
25,000 250,000
96,500 193,000
20,000 40,000
18,000 47,671,200
18,000 108,691,200
18,000 119,880,000
18,000 15,120,000
18,000 4,860,000
13,000 4,693,000
51,000 2,448,000
4,500 810,000
2,000 1,200,000
71,000 68,231,000
30,000 480,000
65,000 780,000
25,000 150,000
152,000 106,704,000
300,000 4,200,000
505,086,400
529,509,478
Putridalem, ……………………………
Pelaksana Kegiatan
……………………….
RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN GEDUNG BOLA VOLI
LOKASI : PUTRIDALEM - KEC. JATITUJUH - KAB. MAJALENGKA
PEKERJAAN : KONSTRUKSI
A PEKERJAAN PERSIAPAN
1 Direksikeet/gudang Kayu Albasiah 5.00 m²
2 Pagar pengaman Kayu Dolken & Seng BJLS - m'
3 Pek. Pengukuran dan Pemasangan Bouwplank Kayu Albasiah - m'
4 Kordinasi & keamanan lingkungan Upah Kerja 3.00 bln
5 Air Kerja 3.00 bln
6 Listrik Kerja 3.00 bln
E PEKERJAAN PASANGAN
1 Pas. Bata merah 165.00 m²
2 Pek. Plesteran Dinding 1 : 5 + Acian 330.00 m²
H PEKERJAAN PLAFOOND
1 Pek. Perapihan Beton Expose Plester + Acian 10.00 m²
2 Pek. Pengecatan Plafon Beton Expose Mowilex/Setara 10.00 m²
I PEKERJAAN CAT
1 Cat Dinding ICI / setara Mowilex/Setara 296.00 m²
2 Cat Lantai Batas Lapangan Voli Mowilex/Setara 16.20 m'
J PEKERJAAN ELEKTRIKAL
1 Kabel Toefoer 4 x 16 Prima/Setara SNI 271.00 m'
2 Instalasi Penerangan Prima/Setara SNI 22.00 ttk
3 Instalasi Stop Kontak Prima/Setara SNI 6.00 ttk
4 Saklar Tunggal Broco Lokal / setara Broco/Setara SNI 1.00 bh
5 Saklar Double Broco Lokal / setara Broco/Setara SNI 4.00 bh
6 Stop Kontak Broco / setara Broco/Setara SNI 6.00 bh
7 Lampu TL/SL Philips / setara Broco/Setara SNI 16.00 bh
8 Lampu Baret 11 watt Phillip/Setara SNI 4.00 bh
9 Lampu Dinding Phillip/Setara SNI 2.00 bh
10 Panel Box (MCB 2 Group) Presto/Setara SNI 1.00 unit
11 Grounding + Pentanahan Pabrikasi/Setara SNI 1.00 ls
12 Pasang Baru PLN 2200 VA PLN 1.00 ls
K PEKERJAAN MEKANIKAL
1 Instalasi air Bersih PVC Ø 1/2" Wavin Type AW Setara 20.00 m'
2 Instalasi air Bersih PVC Ø 3/4" Wavin Type AW Setara 44.00 m'
3 Instalasi air Kotor PVC Ø 4" Wavin Type AW Setara 32.00 m'
4 Instalasi Air Kotor PVC Ø 3" Wavin Type Aw Setara 24.00 m'
5 Floor Drain & roof drain Stain Less Steel Pabrikasi 6.00 unit
6 Closet Duduk ex - Toto Toto 2.00 unit
7 Shower Pabrikasi 2.00 unit
8 Kran Air (KM dan Taman) Pabrikasi 2.00 bh
9 Septictank + Resapan (200x150x150) Camp 1:5 & Camp 1 : 2 :3 1.00 unit
10 Jet Pump 250 W Panasonic / Setara Upah Kerja 1.00 ls
11 Water Toren Fiber 500 Ltr + Radar Dolphin 2.00 bh
REKAPITULASI
PROYEK : PEMBANGUNAN GEDUNG BOLA VOLI
LOKASI : PUTRIDALEM - KEC. JATITUJUH - KAB. MAJALENGKA
PEKERJAAN : KONSTRUKSI
NO URAIAN PEKERJAAN
A PEKERJAAN PERSIAPAN
H PEKERJAAN PLAFOOND
I PEKERJAAN CAT
J PEKERJAAN ELEKTRIKAL
K PEKERJAAN MEKANIKAL
luas lahan
1
974,300 4,871,500
- -
- - Tahap I
1,500,000 4,500,000
600,000 1,800,000
500,000 1,500,000
12,671,500
- - Tahap I
- - Tahap I
- - Tahap I
29,500 1,032,500
117,500 12,925,000
718,250 345,406
91,500 475,800
19,160 14,082,600
28,861,306
- - Tahap I
- - Tahap I
4,061,210 21,118,292
4,298,130 5,802,476
4,298,130 13,238,240
5,023,600 3,114,632
5,058,130 8,093,008
5,058,130 5,462,780
5,664,710 4,531,768
4,195,630 1,510,427
4,195,630 7,761,916
681,830 50,114,505
3,631,960 4,358,352
125,106,396
Tahap I
18,000 47,671,200
18,000 108,691,200
18,000 119,880,000
18,000 15,120,000
18,000 4,860,000
13,000 4,693,000
51,000 2,448,000
4,500 810,000
2,000 1,200,000
71,000 68,231,000
5,500,000 5,500,000
180,000 126,360,000
300,000 4,200,000
117,170 19,333,050
63,080 20,816,400
40,149,450
224,310 1,458,015
208,370 2,083,700
208,370 7,084,580
10,626,295
1,500,000 6,000,000
1,000,000 2,000,000
6,000,000
57,590 575,900
47,840 478,400
1,054,300
25,000 6,775,000
50,000 1,100,000
50,000 300,000
22,000 22,000
22,000 88,000
25,000 150,000
35,000 560,000
45,000 180,000
150,000 300,000
150,000 150,000
100,000 100,000
1,200,000 1,200,000
10,925,000
20,530 410,600
22,190 976,360
50,350 1,611,200
42,080 1,009,920
63,000 378,000
689,650 1,379,300
305,400 610,800
93,050 186,100
7,500,000 7,500,000
2,000,000 2,000,000
1,500,000 3,000,000
19,062,280
1,500,000 1,500,000
1,000,000 1,000,000
5,000,000 5,000,000
209,100 2,509,200
10,009,200
JUMLAH HARGA
12,671,500
28,861,306
125,106,396
40,149,450
10,626,295
6,000,000
1,054,300
14,635,936
10,925,000
19,062,280
10,009,200
279,101,663
735 379,730
3,800,000 2,793,000,000