TOTAL #REF!
DIIBULATKAN Rp 143,637,700.00
TERBILANG: SERATUS EMPAT PULUH TIGA JUTA ENAM RATUS TIGA PULUH TUJUH RIBU
TUJUH RATUS RUPIAH
RENCANA ANGGARAN BIAYA (RAB)
HARGA
NO JENIS KEGIATAN / PEKERJAAN SAT VOL
SATUAN
1 2 3 4
I PEKERJAAN PENDAHULUAN/PERSIAPAN
2 Perancah Kerja ls 1.00 Rp 1,500,000
SUB JULAH I
II PEKERJAAN REPARASI MEUBELER
1 Pek. Reparasi Kursi Ibadah bh 99.00 Rp 255,000
2 Pek. Reparasi Meja Partisi bh 8.00 Rp 475,000
3 Pek. Reparasi Mimbar bh 1.00 Rp 7,500,000
4 Pek. Reparasi meja operator bh 1.00 Rp 2,000,000
5 Pek. Reparasi meja keyboard dan kantoria bh 1.00 Rp 8,000,000
SUB JULAH II
III PENGADAAN/PENGGANTIAN
1 Peng. Lampu hias dal gedung bh 2.00 Rp 25,000,000
2 Peng. Lampu hias (teras) bh 1.00 Rp 4,000,000
SUB JULAH III
TOTAL I+II+III
JUMLAH
Rp 1,500,000
Rp 1,500,000
Rp 25,245,000
Rp 3,800,000
Rp 7,500,000
Rp 2,000,000
Rp 8,000,000
Rp 46,545,000
Rp 50,000,000
Rp 4,000,000
Rp 54,000,000
Rp 102,045,000
PEKERJAAN ATAP RANGKA BESI HOLLOW
PEKERJAAN BETON
b. Sloef
Besi Beton kg 100.00 2,843,860.00
Besi Beton kg 125.00 3,341,210.00
Besi Beton kg 150.00 3,838,560.00
Besi Beton kg 175.00 4,335,910.00
c. Kolom
Besi Beton kg 100.00 2,970,275.00
Besi Beton kg 125.00 3,467,625.00
Besi Beton kg 150.00 3,964,975.00
Besi Beton kg 175.00 4,462,325.00
d. Balok
Besi Beton kg 100.00 2,973,275.00
Besi Beton kg 125.00 3,470,625.00
Besi Beton kg 150.00 3,967,975.00
Besi Beton kg 175.00 4,465,325.00
Besi Beton kg 200.00 4,962,675.00
e. Plat Lantai
Besi Beton kg 100.00 3,024,275.00
Besi Beton kg 125.00 3,521,625.00
Besi Beton kg 150.00 4,018,975.00
Besi Beton kg 175.00 4,516,325.00
f. Tangga
Besi Beton kg 100.00 2,943,275.00
Besi Beton kg 125.00 3,440,625.00
Besi Beton kg 150.00 3,937,975.00
Besi Beton kg 175.00 4,435,325.00
1 M3 PEKERJAAN KUSEN KAYU BAYAM
Bahan 1.050 m3 Kayu Bayam - Balok Rp. 11,000,000.00 Rp. 11,550,000.00
Tenaga 0.020
0.200 Pekerja Kayu
Oh Tukang Rp. 100,000.00 Rp. 2,000.00
20,000.00
0.020 Oh Kepala Tukang Rp. 120,000.00 Rp. 2,400.00
0.010 Oh Mandor Rp. 200,000.00 Rp. 2,000.00
32,000.00
B BAHAN SEMEN
1 Semen PC 50kg kg Rp 1,500.00
2 Semen PC 50kg zak Rp 62,000.00
3 semen warna PC 50 kg kg Rp 8,000.00
C. BAHAN BESI
1 Besi Beton Polos kg Rp 14,000.00
2 Kawat Beton kg Rp 10,000.00
3 paku biasa kg Rp 5,000.00
4 Paku Gypsum kg Rp 15,000.00
5 Paku Genteng kg Rp 30,000.00
6 Besi Siku 75.75.7 kg Rp 5,000.00
7 Besi Canal C 150.50.20.3,2 kg Rp 10,000.00
8 Paku seng (payung) RRT kg Rp 30,000.00
9 Paku skrup 3 1/2" kg Rp 20,000.00
10 Paku Skrup 4" kg Rp 40,000.00
11 Kawat Nyamuk m' Rp 10,000.00
12 Kawat Ayakan Kecil m' Rp 20,000.00
13 Besi Strip 30.3 mm btg Rp 20,000.00
14 Besi Strip 35,4 mm btg Rp 40,000.00
15 Besi Strip 46.4 min btg Rp 50,000.00
16 Besi Plat 2 mm = 120x240 mm lbr Rp 1,200,000.00
17 Besi Plat 3 mm = 120x240 mm lbr Rp 1,300,000.00
18 Besi Hollow 4x4 cm / 4 mtr btg Rp 40,000.00
19 Besi Hollow 2x4 cm /4 mtr btg Rp 20,000.00
20 Beigel 6 mm m' Rp 10,000.00
D. BAHAN PLAFOND
1 Calsiboard T. 3.5 mm lbr Rp 90,000.00
2 List Kayu Profil Plafon m' Rp 24,000.00
3 Teakwood 1.22 x 2.44 x 0.3 cm kg Rp 230,000.00
4 Perban Gypsum bh/roll Rp 20,000.00
5 Multipleks 1.22 x 2.44 x 0.3 cm lbr Rp 100,000.00
6 Multipleks 1.22 x 2.44 x 0.6 cm lbr Rp 180,000.00
7 Melamine multipleks 1.22 x 2.44 x 0.3 lbr Rp 140,000.00
8 Gypsum Board 122x244 lbr Rp 90,000.00
9 Lem Gypsum bh Rp 150,000.00
10 Paku Gypsum kg Rp 40,000.00
11 Compone Gypsum kg Rp 4,000.00
12 Eternit 100x100 lbr Rp 30,000.00
E. BAHAN KERAMIK
1 Tegel keramik 40 x 40 cm (putih) bh Rp 10,000.00
2 Tegel keramik 40 x 40 cm (Tekstur) bh Rp 14,000.00
3 Tegel keramik 30 x 30 cm (putih) bh Rp 5,000.00
4 Tegel keramik 30 x 30 cm (Tekstur) bh Rp 5,000.00
5 Tegel keramik 20 x 20 cm (putih) bh Rp 2,000.00
6 Tegel keramik 20 x 20 cm (warna) bh Rp 4,000.00
7 Tegel keramik 20 x 25 cm bh Rp 4,000.00
8 Batu Alam 10/20 bh Rp 14,000.00
F BAHAN ATAP
1 Genteng Beton bh Rp. 16,000.00
2 Nok Genteng Beton bh Rp. 24,000.00
3 Karet Pelapis Uk 55-90 m' Rp. 90,000.00
4 Genteng Metal 77x80 lbr Rp. 70,000.00
5 Nok Genteng Metal bh Rp. 74,000.00
6 Seng Gelombang 3x7" BJLS lbr Rp. 150,000.00
7 Seng Plat BJLS 0.33 lbr Rp. 120,000.00
9 Talang PVC m' Rp. 50,000.00
10 Paku Seng kg Rp. 30,000.00
G BAHAN KAYU
1 Kayu Klas I (balok) m3 Rp. 11,000,000.00
2 Kayu Klas II (balok) /Kayu Terentang m3 Rp. 5,000,000.00
3 Kayu Klas I (papan) m3 Rp. 13,000,000.00
4 Kayu Klas II (papan) m3 Rp. 5,000,000.00
5 Kayu Klas III (papan) m3 Rp. 3,000,000.00
6 Plywood Tebal 9 mm lbr Rp. 200,000.00
7 Plywood Tebal 6 mm lbr Rp. 130,000.00
8 Dolken kayu galam dia. 8 - 10/4 m btg Rp. 20,000.00
I BAHAN KACA
1 Kaca bening 3 mm m2 Rp. 100,000.00
2 Kaca bening 5 mm m2 Rp. 140,000.00
3 Kaca buram 3 mm m2 Rp. 260,000.00
4 Kaca buram 5 mm m2 Rp. 180,000.00
5 Kaca Rayband 5 mm m2 Rp. 220,000.00
6 Kaca nako lengkap teralis set Rp. 130,000.00
J BAHAN CAT
1 Cat Dasar Aries (setara) kg Rp. 10,000.00
2 Cat Tembok Metrolite (setara) inter kg Rp. 14,000.00
3 Cat Tembok Metrolite (setara) Ekste kg Rp. 14,000.00
4 Cat kayu Avian (setara) kg Rp. 70,000.00
5 Cat Atap AGA (setara) kg Rp. 124,000.00
6 Water Proofing kg Rp. 170,000.00
7 Minyak Cat klg Rp. 30,000.00
8 Minyak bekisting klg Rp. 20,000.00
9 Cat meni kayu kg Rp. 6,000.00
10 Cat Besi kg Rp. 40,000.00
11 Amplas lbr Rp. 5,000.00
12 Dempul kg Rp. 40,000.00
13 Plamur Kayu Cap Kucing kg Rp. 40,000.00
14 Plamur Tembok kg Rp. 10,000.00
15 Lem kayu klg Rp. 40,000.00
16 Residu atau ter ltr Rp. 30,000.00
17 Lem Seng m' Rp. 20,000.00
18 Kuas bh Rp. 14,000.00
K BAHAN SANITASI
1 Closet Duduk bh Rp. 900,000.00
2 Bak Air Fiber Glass bh Rp. 200,000.00
3 Bak Cuci Piring (kitchen zink) bh Rp. 500,000.00
4 Shower Spray set Rp. 240,000.00
5 Floor Drain bh Rp. 40,000.00
6 Pintu PVC bh Rp. 400,000.00
7 Seal tape bh Rp. 4,000.00
8 Kran Air (Bebek) bh Rp. 110,000.00
9 Kran bak Air 1/2 " bh Rp. 40,000.00
10 Kran wastafel 1/2 " bh Rp. 50,000.00
11 Stop kran bh Rp. 80,000.00
12 Westafel lengkap bh Rp. 1,000,000.00
13 Cermin Westafel bh Rp. 170,000.00
#REF!
#REF!
#REF!
Direktur Utama
DAFTAR HARGA BAHAN DAN UPAH KERJA
B BAHAN SEMEN
1 Semen PC 50kg kg Rp 750.00
2 Semen PC 50kg zak Rp 37,500.00
3 semen warna PC 50 kg kg Rp 5,000.00
C. BAHAN BESI
1 Besi Beton Polos kg Rp 7,500.00
2 Kawat Beton kg Rp 8,000.00
3 paku biasa kg Rp 9,000.00
4 Paku Gypsum kg Rp 10,000.00
5 Paku Genteng kg Rp 15,600.00
6 Besi Siku 75.75.7 kg Rp 5,300.00
7 Besi Canal C 150.50.20.3,2 kg Rp 6,200.00
D. BAHAN PLAFOND
2 Calsiboard T. 3.5 mm lbr Rp 43,000.00
3 List Profil Gypsum m' Rp 8,500.00
4 Compone Gypsum kg Rp 55,000.00
5 Perban Gypsum bh/roll Rp 11,000.00
6 Multipleks 1.22 x 2.44 x 0.3 cm lbr Rp 50,000.00
7 Multipleks 1.22 x 2.44 x 0.6 cm lbr Rp 70,000.00
E. BAHAN KERAMIK
1 Tegel keramik 40 x 40 cm (putih) bh Rp 5,600.00
2 Tegel keramik 40 x 40 cm (Tekstur) bh Rp 6,240.00
3 Tegel keramik 20 x 20 cm (putih) bh Rp 1,360.00
4 Tegel keramik 20 x 20 cm (warna) bh Rp 1,500.00
5 Tegel keramik 20 x 25 cm bh Rp 1,800.00
F BAHAN ATAP
1 Genteng KIA Glazur bh Rp. 7,000.00
2 Nok Genteng KIA Glazur bh Rp. 18,700.00
3 Karet Pelapis m' Rp. 9,000.00
G BAHAN SENG/ALUMUNIUM
1 Atap Metal Roof lbr Rp. 67,500.00
2 Seng Plastik (fiber) kaki Rp. 7,500.00
3 Seng Spandek m2 Rp. 60,000.00
3 Seng gelombang BWG 34 " BJLS 0.18 mm kaki Rp. 5,200.00
4 Seng gelombang BWG 33 " BJLS 0.22 mm kaki Rp. 6,500.00
5 Seng gelombang BWG 32 " BJLS 0.30 mm kaki Rp. 7,000.00
6 Seng gelombang BWG 28 " BJLS 0.35 mm kaki Rp. 7,500.00
7 Nok 1/2 lingkaran bh Rp. 41,000.00
G BAHAN KAYU
1 Kayu Klas I (balok) m3 Rp. 5,250,000.00
2 Kayu Klas II (balok) /Kayu Terentang m3 Rp. 2,300,000.00
3 Kayu Klas I (papan) m3 Rp. 6,750,000.00
4 Kayu Klas II (papan) m3 Rp. 2,600,000.00
5 Kayu Klas III (papan) m3 Rp. 1,300,000.00
6 Plywood Tebal 9 mm lbr Rp. 110,000.00
7 Plywood Tebal 6 mm lbr Rp. 70,000.00
8 Dolken kayu galam dia. 8 - 10/4 m btg Rp. 11,000.00
J BAHAN CAT
1 Cat Tembok Mowilex Interior kg Rp. 55,000.00
2 Cat Tembok Mowilex Eksterior kg Rp. 75,000.00
4 Cat kayu Avian atau sejenisnya kg Rp. 30,000.00
5 Water Proofing kg Rp. 50,000.00
6 Minyak Cat klg Rp. 7,500.00
7 Minyak bekisting klg Rp. 3,500.00
8 Cat meni kg Rp. 2,500.00
9 Cat Besi kg Rp. 26,000.00
10 Amplas kg Rp. 3,500.00
11 Dempul kg Rp. 13,500.00
12 Plamur kg Rp. 5,000.00
13 Lem kayu klg Rp. 20,000.00
14 Residu atau ter ltr Rp. 5,000.00
15 Kuas bh Rp. 12,000.00
K BAHAN SANITASI
1 Closet Duduk bh Rp. 900,000.00
2 Bak Air Fiber Glass bh Rp. 170,000.00
3 Bak Cuci Piring bh Rp. 386,000.00
4 Shower Spray set Rp. 168,000.00
5 Floor Drain bh Rp. 38,000.00
6 Soap Holder bh Rp. 75,000.00
7 Seal tape bh Rp. 1,700.00
8 Kran Air (Bebek) bh Rp. 75,000.00
9 Kran bak Air 1/2 " bh Rp. 118,000.00
10 Kran wastafel 1/2 " bh Rp. 22,500.00
11 Stop kran bh Rp. 30,000.00
12 Water Drain bh Rp. 18,000.00
1. KAVLING
Lahan Luas = 2746 m2
Harga lahan Rp. 450.000
Sehingga Harga lahan/site = Rp. 1.235.000.000,-
Kavling yang terbangun = Rp. 1.235.000.000 : 17 Kavling = Rp. 72.688.235
2 BANGUNAN
Termasuk IMB, PPN 10% Rp. #REF!
4 OPERASIONAL PENGELOLA
Termasuk biaya tak terduga, gaji karyawan, operasional
kantor, entertainment, dll Rp. 20,000,000.00
4845882
4,845,882.00
DAFTAR HARGA BAHAN BANGUNAN DAN UPAH KERJA
TAHUN ANGGARAN 2015
Rp 71.43
Rp 105.00
Rp 153.89
666000
Rp 53,000.00
1140
120,000.00 350
2.78
95833.33
47916.67
285,750.00
1818.18181818
40000
9500
KET. KET. HARGA