REKAPITULASI

RENCANA ANGGARAN BIAYA (RAB)

PENGGANTIAN GRANIT LANTAI RUANG PKC GEDUNG BEA CUKAI BOOM BARU
Palembang Provinsi Sumatera selatan

NO. ITEM PEKERJAAN JUMLAH HARGA

Rp.
A PEKERJAAN LANTAI GRANIT
I. PEKERJAAN LANTAI GRANIT 7,139,500.00

JUMLAH PEKERJAAN STRUKTUR 7,139,500.00

B Material
I. Material 2,278,592.00

JUMLAH PEKERJAAN ARSITEKTUR 2,278,592.00

JUMLAH A + B + 9,418,092.00

TOTAL 9,418,092.00
DIBULATKAN Rp 9,418,000.00
###
Admin 1/ keuangan
Terbilang : ###
Sembilan Juta Empat Ratus Delapan Belas Ribu Rupiah
###
###
###
Palembang, 28 Februari 2020
……………………
Admin Equipment
listrik/air kerja di luar

……………….
Direktur
 RENCANA ANGGARAN BIAYA (RAB)
PENGGANTIAN GRANIT LANTAI RUANG PKC GEDUNG BEA CUKAI BOOM BARU
Palembang Provinsi Sumatera selatan
-

NO ITEM PEKERJAAN SAT VOLUME HARGA SAT JUMLAH HARGA KET

Rp. Rp.
a b c d e f(dxe) g

A PEKERJAAN LANTAI GRANIT

1 Pekerjaan Lantai Granit R. PKC m2 82.60 70,000.00 5,782,000.00

2 Pekerjaan Plint Lantai Granit R.PKC M1 45.25 30,000.00 1,357,500.00

Jumlah I 7,139,500.00
B Material

1 Pasir M3 4.00 125,000.00 500,000.00

2 Semen zak 30.00 54,000.00 1,620,000.00
3 Nat Granik kg 9.91 16,000.00 158,592.00

Jumlah I 2,278,592.00
 ANALISA HARGA SATUAN PEKERJAAN

HARGA
NO. URAIAN KOEF SAT. BAHAN UPAH JUMLAH KET
SATUAN
1 2 3 4 5 6 = (3x5) 7 = (3x5) 8=(6+7) 9

1 M1 PEK. BONGKARAN LANTAI KERAMIK SNI

Tenaga
Pekerja 0.2800 Oh 144,184.32 40,371.61
Mandor 0.0450 Oh 204,639.70 9,208.79
Jumlah - 49,580.40 49,580.40
Kauntungan Max 10% 4,958.04
Dibulatkan 54,538.44
1 m2 Pasang Lantai Granit Balitbang PU
Bahan

Semen Portland 10.000 Kg 1,360.00 13,600.00

Pasir Pasang 0.0415 M3 137,500.00 5,706.25
Semen Warna 1.500 Kg 9,900.00 14,850.00
Tenaga
Pekerja 0.220 Oh 144,184.32 31,720.55
Tukang 0.220 Oh 195,854.98 43,088.10
Kepala Tukang 0.012 Oh 195,358.94 2,344.31
Mandor 0.013 Oh 204,639.70 2,660.32

Jumlah 34,156.25 79,813.27 113,969.52

Kauntungan Max 10% 11,396.95
Dibulatkan 125,366.47

3
 DAFTAR HARGA BAHAN BANGUNAN

NO JENIS BAHAN BANGUNAN SATUAN HARGA SATUAN SUMBER

Rp.
1 2 3 4 5

A AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA

1 Batu Koral Beton m³ 250,000.00
2 Batu Pecah Mesin 0,5-1 cm (abu batu) m³ 230,000.00
3 Batu Pecah Mesin 1/2 m³ 271,200.00
4 Batu Pecah Mesin 2/3 m³ 230,000.00
5 Batu Pecah Mesin 3/5 m³ 185,000.00
6 Batu Pecah Mesin 5/7 m³ 185,000.00
7 Pasir Beton m³ 257,142.86
8 Pasir Pasang m³ 285,714.29
9 Pasir Urug m³ 200,000.00
10 Tanah Urug m³ 200,000.00
11 Semen Tiga Roda / 50 kg zak 64,700.00
12 Semen Tiga Roda /kg Kg 1,294.00
13 Bata ringan aerasi tbl. 10 cm ex. Hebel m3 730,300.00
14 Bata ringan aerasi tbl. 10 cm ex. Hebel bh 8,798.80
15 Bata ringan aerasi tbl. 10 cm ex. Voscon m3 650,300.00
16 Bata ringan aerasi tbl. 10 cm ex. Voscon bh 7,834.94
17 Mortar MU-380 zak 150,000.00
18 Mortar MU-100 zak 60,500.00
19 Acian Mortar MU-200 zak 158,500.00
20 Jaya Compound zak 70,000.00
21 APlus Compound zak 60,000.00
22 Plaster gypsum Kingstone bh 9,000.00
23 Plaster gypsum Camel bh 10,000.00
24 Semen Warna AM kg 13,000.00
25 Semen Warna Lemkra kg 16,000.00
26 Sirtu m³ 210,000.00
27 Beton Ready Mix K-250 m³ 840,000.00

B BAHAN FINISHING LABURAN, PENGISI DAN ALATNYA

1 Ampelas lbr 5,000.00
2 Cat Besi & Kayu ex. SEIV kg 49,000.00
3 Cat Besi & Kayu ex. Ftalit kg 51,000.00
4 Cat Tembok interior ex. Dulux Pentalite kg 54,800.00
5 Cat Tembok interior ex. Kemtone Satin Paint kg 52,566.14
6 Dempul Kayu Imfra ( Wood Filler ) kg 41,000.00
7 Dempul Kayu Belazo ( Wood Filler ) kg 44,500.00
8 Dempul Kayu Cap Kucing kg 30,000.00
9 Dempul Lilin kg 40,000.00
10 Dempul Plitur kg 39,000.00
11 Kwas 3" bh 11,000.00
12 Melamik lt 71,500.00
13 Wood Filler kg 39,000.00
14 Wood Stain Propan Impra lt 71,500.00
15 Wood Stain Mowilex lt 71,500.00
16 Sanding Sealer Propan Impra lt 71,500.00
17 Sanding Sealer Bio Varnish lt 75,000.00
18 Plamir Tembok Matex kg 11,875.00
19 Plamir Tembok Avitex kg 13,600.00
20 Rool Cat Tembok bh 18,000.00
21 Terpentin lt 30,000.00
22 Tiner B lt 25,000.00
23 Lem Putih (FOX) kg 16,000.00
24 Lem PVC ml 40,000.00
25 Minyak Bekisting ltr 44,750.00

C BAHAN KAYU BERIKUT BAHAN JADINYA

1 Dolken 5 s/d 7 bt 25,000.00
2 Dolken 8 s/d 10 bt 35,000.00
3 Kayu Albasia m³ 720,000.00
4 Kayu Balok Kelas II m³ 3,000,000.00
5 Kayu Papan Kelas II 3/30 m³ 3,000,000.00
6 Kayu Balok Kelas I m³ 4,000,000.00
7 Kayu Papan Kelas I 3/30 m³ 5,000,000.00

4
NO JENIS BAHAN BANGUNAN SATUAN HARGA SATUAN SUMBER
Rp.
1 2 3 4 5

D BAHAN PENUTUP RANGKA PLAFOND

1 Gypsum Knauf 120 x 240 t = 9 mm lbr 50,000.00
2 Gypsum Knauf 120 x 240 t = 12 mm lbr 69,000.00
3 Gypsum Elephant 120 x 240 t = 9 mm lbr 60,000.00
4 Gypsum Elephant 120 x 240 t = 12 mm lbr 80,000.00
5 Jaya Stud 51 btg 40,000.00
6 Shunda Stud 53 btg 35,000.00
7 Glasswool m2 13,611.11
8 Rockwool m2 42,500.00
9 Fire Rock m2 42,500.00
10 Ongkos Pasang Glasswool m2 120,000.00
11 Ongkos Pasang Rockwool m2 100,000.00

E BAHAN KAYU LAPIS

1 TACO HPL 1,2x2,4 lbr 195,000.00
2 Multiplek 12 mm 120 x 240 lbr 199,500.00
3 Multiplek 18 mm 120 x 240 lbr 315,000.00
4 Multiplek 9 mm 120 x 240 lbr 135,000.00
5 Teak Wood 3 mm 122 x 244 lbr 85,000.00
6 Plywood 4mm 122x244 lbr 60,000.00
7 Triplek 3 mm 122 x 244 lbr 52,500.00
8 Triplek 4 mm 122 x 244 lbr 62,500.00
9 Triplek 6 mm 122 x 244 lbr 76,500.00

F BAHAN LANTAI DAN PELAPIS DINDING

1 Keramik tile 40 x 40 cm Ex. Platinum Altic Cream m² 70,000.00
2 Keramik tile 40 x 40 cm Ex. Platinum Altic Cream bh 14,000.00
3 Keramik tile 25 x 40 cm Ex. Platinum Adore Brown m² 169,500.00
4 Keramik tile 30 x 60 cm Ex. Platinum Adore Brown bh 21,187.50
5 Keramik tile 30x 30 cm Ex. Asia Tile m² 128,000.00
6 Keramik tile 20 x 25 cm Ex. Asia Tile Zola Grey m² 50,000.00
7 Floor Hardener 5 kg/m2 m² 9,200.00
8 Rised floor Bare steel panel Ex. ATFLOR m² 1,241,000.00
9 Rised floor Bare steel panel Ex. Unistrike m² 834,900.00
9 List Aluminium Spandrel m' 20,833.33
10 Plint Kayu m' 45,000.00
11 Wall Paper m² 100,000.00
12 Lem Wall Paper kg 200,000.00
13 Karpet Bali 310 tebal 4mm m² 66,000.00
14 Karpet Danube Mink tebal 4mm m² 118,000.00
15 Karpet Hammer HM-222 tebal 4mm m² 155,000.00
15 Underlayer Lebar 2m T=6mm m² 70,000.00

G BAHAN LOGAM DAN BAHAN JADINYA

1 Besi Beton U-24 Rata - Rata kg 10,600.00
2 Besi Beton U-39 Rata - Rata kg 10,600.00
3 Besi Siku L 30.30.3 kg 65,280.00
4 Besi Plat 2mm 122x244 cm kg 545,000.00
5 Kawat Beton kg 19,000.00
6 Kawat Las Listrik kg 32,500.00
7 Kusen Alumunium 3" ex. Alexindo m1 110,000.00
8 Hollow 2 x 4 m1 20,333.33
9 Hollow 4 x 4 Zingcromate m1 27,833.33
10 Hollow 4 x 6 Zingcromate m1 35,333.33
11 Hollow 5 x 10 Zingcromate m1 83,666.67
12 skrup bh 298.00
13 Ramset/dynabolt bh 5,000.00
14 4 mm Allumunium Pop Rivet bh 935.94
15 25 mm Long Screw bh 50.00
16 Sealant tube 109,000.00
17 Sealant kg 363,333.33
18 Profil Aluminium "U" m' 32,000.00
19 Stiker Sandblast m2 125,000.00

H BAHAN KACA
1 Kaca Polos 10 mm ( MULIA ) m2 280,000.00
2 Kaca Polos 5 mm ( MULIA ) m² 120,000.00
3 Kaca Polos 6 mm ( MULIA ) m² 160,000.00
4 Kaca Polos 8 mm ( MULIA ) m² 215,000.00
5 Kaca Tempered 12 mm ( MULIA ) m² 460,000.00
6 Kaca Tempered 10 mm ( MULIA ) m² 410,000.00
7 Kaca Tempered 8 mm ( MULIA ) m² 385,000.00
8 Kaca Polos 10 mm ( ASAHIMAS ) m2 350,000.00

5
NO JENIS BAHAN BANGUNAN SATUAN HARGA SATUAN SUMBER
Rp.
1 2 3 4 5

9 Kaca Polos 5 mm ( ASAHIMAS ) m² 135,000.00

10 Kaca Polos 6 mm ( ASAHIMAS ) m² 160,000.00
11 Kaca Polos 8 mm ( ASAHIMAS ) m² 260,000.00
12 Kaca Tempered 12 mm ( ASAHIMAS ) m² 710,000.00
13 Kaca Tempered 10 mm ( ASAHIMAS ) m² 620,000.00
14 Kaca Tempered 8 mm ( ASAHIMAS ) m² 450,000.00

I BAHAN PAKU DAN MUR BAUT

1 Paku 1 cm s/d 3 cm kg 22,500.00
2 Paku 4 cm s/d 7 cm kg 18,500.00
3 Paku 8 cm s/d 12 cm kg 18,000.00

J BAHAN SANITAIR
1 Shower Spray TOTO TX403SMCRB unit 466,949.78
2 Closet Duduk TOTO CW638J/SW638JL unit 4,380,000.00
3 Lavatory TOTO LW646J unit 1,390,000.00
4 Kran TOTO TX109LJ bh 1,470,000.00
5 Floor Drain TOTO TX1DB bh 421,000.00
6 Shower + Kran TOTO TX432SJN bh 2,880,000.00
7 Soap Holder TOTO TX2BV1B bh 480,000.00
8 Toilet Paper Holder TOTO TX720ACRB bh 355,000.00
9 Towel Ring TOTO TS115SB bh 292,000.00
10 Roca Be Fresh Jet Shower unit 645,000.00
11 Roca Closet Victoria unit 3,550,000.00
12 Roca Wash Basin The Gap unit 2,068,000.00
13 Roca Kran Escuandra bh 659,000.00
14 Roca Automatic Floor Drain bh 437,000.00
15 Roca L90 bh 4,337,000.00
16 Roca Victoria Soap Dish bh 363,000.00
17 Roca Nouva Toilet Roll bh 559,000.00
18 Roca Victoria Towel Ring bh 405,000.00
19 Kaca Kabinet IKEA Lillagen 2 Pintu + 1 End Unit bh 1,290,000.00
20 Kris Kabinet E14 bh 1,299,000.00
21 seal tape Onda bh 3,500.00
22 seal tape washer bh 3,500.00

K BAHAN ALAT PENGANTUNG DAN KUNCI

1 Door Closer Solid DC 20 unt 255,000.00
2 Engsel Pintu Gradino EK G2 4"x3"x3 ps 119,000.00
3 Cylinder Lock + Lock Case Solid SS 112WL-40 bh 239,000.00
4 Pull Handle Solid P64.07 psg 306,500.00
5 Ring Silinder Pintu Solid E 62.15 bh 76,000.00
6 Rel Pintu geser Muller J3 bh 299,000.00
7 Sliding Lockcase/Dead bolt lockase Solid LC 202 DS40 bh 56,000.00
8 Lever Handel Solid HRE.61.35 bh 442,000.00
9 Kunci Tanam Solid 313 6" bh 84,800.00
10 Dekson Door Closer DCL300 unt 254,000.00
11 Dekson Engsel Pintu 4"x3"x3 ps 129,000.00
12 Dekson felor 84030 + cylinder 65 bh 250,000.00
13 Dekson Pull Handle PH SQ DL801 psg 890,000.00
14 Dekson 84030 Escutheon Tutup Ring Silinder Cylinder Kunci Pintu Oval psg 72,000.00
15 Solid Sliding Sleding Door 1 - 01 bh 395,000.00
16 Dekson Kunci pintu sliding / geser 8423 bh 180,000.00
17 Dekson Lever Handle 0019 Limited bh 340,000.00
18 Dekson Kunci Sliding Handle Tanam RA-6  bh 104,000.00

6
 DAFTAR UPAH PEKERJA BANGUNAN

HARGA UPAH
NO JENIS PEKERJA BANGUNAN SATUAN WAKTU
Rp.
1 2 3 4

1 PEKERJA 144,184.320 1 ORANG/ HR/ 8 JAM

2 TUKANG GALI 167,914.080 1 ORANG/ HR/ 8 JAM
3 TUKANG BATU 181,347.206 1 ORANG/ HR/ 8 JAM
4 KEPALA TUKANG BATU 180,887.904 1 ORANG/ HR/ 8 JAM
5 TUKANG KAYU 195,854.983 1 ORANG/ HR/ 8 JAM
6 KEPALA TUKANG KAYU 195,358.936 1 ORANG/ HR/ 8 JAM
7 TUKANG CAT / PELITUR 211,523.382 1 ORANG/ HR/ 8 JAM
8 KEPALA TUKANG CAT / PELITUR 210,987.651 1 ORANG/ HR/ 8 JAM
9 TUKANG BESI BETON 211,523.382 1 ORANG/ HR/ 8 JAM
10 KEPALA TUKANG BESI BETON 227,866.663 1 ORANG/ HR/ 8 JAM
11 TUKANG BESI PROFIL 228,445.252 1 ORANG/ HR/ 8 JAM
12 KEPALA TUKANG BESI PROFIL 246,095.996 1 ORANG/ HR/ 8 JAM
13 MANDOR 204,639.696 1 ORANG/ HR/ 8 JAM
14 OPERATOR ALAT BESAR 204,639.696 1 ORANG/ HR/ 8 JAM
15 PEMBANTU OPERATOR/ MEKANIK 246,720.872 1 ORANG/ HR/ 8 JAM
16 SUPIR TRUK 246,720.872 1 ORANG/ HR/ 8 JAM
17 KENEK TRUK 155,719.066 1 ORANG/ HR/ 8 JAM
18 PENJAGA MALAM 155,719.066 1 ORANG/ HR/ 8 JAM
19 MEKANIK 265,783.676 1 ORANG/ HR/ 8 JAM