REKAPITULASI RAB

UNIT : Dody Aprilian

PEKERJAAN : Pembangunan Rumah Type 36
LOKASI : Jl. Pembangunan Kota Pontianak
TAHUN KEGIATAN : 2019

Total Realisasi
No Uraian Persentase
harga Persentase

I Pekerjaan Pendahuluan Rp 750,000 0.61% 0.55%

II Pekerjaan Pondasi Rp 9,649,808 7.88% 7.36%
III Pekerjaan Struktur Rp 5,403,112 4.41% 3.97%
IV Pekerjaan Lantai Rp 19,772,480 16.14% 0.00%
V Pekerjaan dinding Rp 18,869,000 15.40% 12.71%
VI Pekerjaan Kuda-Kuda / Atap & Dak Rp 22,057,960 18.01% 0.00%
VII Pekerjaan Plafond Rp 6,883,200 5.62% 0.00%
VIII Pekerjaan Pintu, jendela, Ventilasi Rp 11,198,000 9.14% 0.00%
IX Pekerjaan Pengunci Dan Penggantung Rp 2,147,000 1.75% 0.00%
X Pekerjaan Elektrikal Rp 2,600,000 2.12% 0.00%
XI Pekerjaan Sanitary Rp 5,642,500 4.61% 0.00%
XII Pekerjaan Pengecatan Rp 17,536,100 14.31% 0.00%
Rp 122,509,160 100.00% 24.58%
 Tagihan
Progres

Rp -
 ESITMASI BIAYA DAN KEBUTUHAN BAHAN BANGUNAN
RUMAH TYPE 36 (SATUAN UNIT RUMAH)

HARGA
NO NAMA BAHAN VOLUME VOLUME SATUAN
SATUAN (Rp)
I Pondasi, Struktur, Dinding, Atap Dan Plafond
1 Semen 50 Kg 128.00 Zak 67,000
2 Pasir 48.00 M3 150,000
3 Batu 1x2 1.60 M3 500,000
4 Batako 3,585.11 Bh 1,800
5 Papan Mal 240.00 Kpg 12,000
6 Papan Lisplank 10.00 Kpg 60,000
7 Kayu Cerucuk 480.00 btg 8,000
8 Besi 8 76.80 btg 40,000
9 Besi 6 49.60 btg 28,000
10 Kawat Bendrat 8.00 Kg 18,000
11 Hollow Plafond 2x4 96.00 Btg 18,500
12 BahanPlafond 30.00 Kpg 70,000
13 Paku Campuran 48.00 Kg 17,000
14 Skrup Plafond 8.00 Ktk 70,000
15 Kasau Baja Ringan 55.00 Btg 65,000
16 Reng Baja Ringan 78.00 Btg 38,500
17 Sekrup Baja ringan 2,200.00 bh 275
18 Sekrup Atap 1,212.00 bh 375
19 Atap Metal 2 Susun 185.00 Kpg 30,000
20 Perabung setengah lingkaran 24.00 Kpg 29,000
21 Alumunium Plat Datar Polos 8.00 M1 30,000
22 Pintu Kayu + Kusen 5.00 Bh 900,000
23 Jendela Kayu + kusen 8.00 Bh 600,000
24 Ventilasi 6.00 Bh 300,000
25 Keramik Lantai 60 x 60 64.00 Ktk 138,000
26 Keramik Lantai WC 20 x 20 5.00 Ktk 75,000
27 Keramik Dinding WC 20 x 40 15.00 Ktk 85,000
Sub Total
II Bahan Cat
1 Cat dalam 128.00 Kg 25,000
2 Cat luar 80.00 Kg 90,000
3 Cat Minyak Coklat 5.00 Kg 70,000
4 Tepung Kingkong 14.00 zak 135,000
5 Teupung UB 4.00 zak 85,000
6 Dempul Kayu 2.00 Kg 35,000
7 Tiner 6.00 Ltr 15,000
8 Amplas 24.00 Lbr 4,000
9 Kuas Rol Besar 4.00 Bh 55,000
10 Kuas 5 Inch 3.00 Bh 45,000
11 Kuas 2 Inch 2.00 Bh 15,000
12 Skrap 7 Inch 4.00 Bh 7,500
Sub Total
III Bahan Sanitasi
1 Closet Jongkok 1 Bh 175,000
2 Pipa 4 Inch 1 m1 86,000
3 Pipa 1/2 Inch 6 Btg 18,000
4 L Bow 4 Inch 3 Bh 45,000
5 L Bow 1/2 Inch 3 Bh 5,000
5 Floordrain 1 Bh 10,000
6 Kran Air 3 Bh 25,000
7 Gorong-gorong 4 Bh 160,000
Sub Total
IV Bahan Penggantung
1 Kunci Pintu Tanam 5 Bh 125,000
2 Engsel Pintu 4 Inch 15 bh 25,000
3 Engsel Jendela 12 bh 15,000
4 Kunci Slot Jendela 8 Set 15,000
5 Kait Jendela 13 Set 20,000
Sub Total
V Bahan Elektrikal
1 Kabel Listrik 2 x 1,5 2 Rol 350,000
2 Pipa Condoit 8 Btg 8,000
3 Saklar Tunggal Tanam 2 Bh 25,000
4 Saklar Ganda Tanam 4 Bh 35,000
5 Stop Kontak Tanam 6 Bh 25,000
6 Fiting Lampu 8 Bh 25,000
7 MCB dan Bok 2 Bh 175,000
8 Imbowdus Tanam 12 Bh 5,500
9 Isolasi 2 Bh 5,000
Sub Total
TOTAL BIAYA BAHAN
TOTAL UPAH TUKANG
TOTAL BIAYA
MARGIN KEUNTUNGAN 10%
GRANG TOTAL BIAYA PEKERJAAN
N

JUMLAH

8,576,000 76.80 204.80 204.80 80.00 48.00 128.00

7,200,000 28.80 76.80 76.80 30.00 18.00 48.00
800,000 0.96 2.56 2.56 1.00 0.60 1.60
6,453,198 188.69 2,151.07 5,736.18 5,736.18 2,700.00 1,620.00 4,320.00
2,880,000 144.00 384.00 384.00 150.00 90.00 240.00
600,000 6.00 16.00 16.00 10.00 6.00 16.00
3,840,000 288.00 768.00 768.00 300.00 180.00 480.00
3,072,000 46.08 122.88 122.88 48.00 28.80 76.80
1,388,800 29.76 79.36 79.36 31.00 18.60 49.60
144,000 4.80 12.80 12.80 5.00 3.00 8.00
1,776,000 57.60 153.60 153.60 60.00 36.00 96.00
2,100,000 18.00 48.00 48.00 18.00 10.80 28.80
816,000 28.80 76.80 76.80 30.00 18.00 48.00
560,000 4.80 12.80 12.80 5.00 3.00 8.00
3,575,000 33.00 88.00 88.00 30.00 18.00 48.00
3,003,000 46.80 124.80 124.80 45.00 27.00 72.00
605,000 2020 1,320.00 3,520.00 3,520.00 900.00 540.00 1,440.00
454,500 1212 727.20 1,939.20 1,939.20 900.00 540.00 1,440.00
5,550,000 183.6364 111.00 296.00 296.00 136.00 81.60 217.60
696,000 14.40 38.40 38.40 15.00 9.00 24.00
240,000 4.80 12.80 12.80 3.50 2.10 5.60
4,500,000 3.00 8.00 8.00 3.00 1.80 4.80
4,800,000 4.80 12.80 12.80 4.00 2.40 6.40
1,800,000 3.60 9.60 9.60 2.00 1.20 3.20
8,832,000 38.40 102.40 102.40 40.00 24.00 64.00
375,000 3.00 8.00 8.00 3.00 1.80 4.80
1,275,000
74,636,498 0.00 0.00
0.00 0.00
3,200,000 76.80 204.80 204.80 80.00 48.00 128.00
7,200,000 48.00 128.00 128.00 50.00 30.00 80.00
350,000 3.00 8.00 8.00 5.00 3.00 8.00
1,890,000 8.40 22.40 22.40 8.00 4.80 12.80
340,000 2.40 6.40 6.40 2.00 1.20 3.20
70,000 1.20 3.20 3.20 1.00 0.60 1.60
90,000 3.60 9.60 9.60 3.00 1.80 4.80
96,000 14.40 38.40 38.40 15.00 9.00 24.00
220,000 2.40 6.40 6.40 2.00 1.20 3.20
135,000 1.80 4.80 4.80 1.00 0.60 1.60
30,000 1.20 3.20 3.20 1.00 0.60 1.60
 30,000 2.40 6.40 6.40 2.00 1.20 3.20
13,651,000 0.00 0.00 0.00 0.00 0.00
0.00 0.00
175,000 0.60 1.60 1.60 1 0.60 1.60
86,000 0.60 1.60 1.60 2 1.20 3.20
115,200 3.84 10.24 10.24 4 2.40 6.40
144,000 1.92 5.12 5.12 2 1.20 3.20
15,000 1.80 4.80 4.80 1 0.60 1.60
10,000 0.60 1.60 1.60 1 0.60 1.60
80,000 1.92 5.12 5.12 2 1.20 3.20
640,000 2.40 6.40 6.40 3 1.80 4.80
625,200 0.00 0.00
0.00 0.00
600,000 2.88 7.68 7.68 3 1.80 4.80
375,000 9.00 24.00 24.00 9 5.40 14.40
180,000 7.20 19.20 19.20 10 6.00 16.00
120,000 4.80 12.80 12.80 5 3.00 8.00
256,000 7.68 20.48 20.48 8 4.80 12.80
1,531,000 0.00 0.00
0.00 0.00
700,000 1.20 3.20 3.20 2 1.20 3.20
64,000 4.80 12.80 12.80 5 3.00 8.00
40,000 0.96 2.56 2.56 1 0.60 1.60
140,000 2.40 6.40 6.40 3 1.80 4.80
160,000 3.84 10.24 10.24 4 2.40 6.40
200,000 4.80 12.80 12.80 5 3.00 8.00
280,000 0.96 2.56 2.56 1 0.60 1.60
66,000 7.20 19.20 19.20 8 4.80 12.80
8,000 0.96 2.56 2.56 1 0.60 1.60
1,658,000
92,101,698
28,000,000 450,000.00 60 27000000
120,101,698
0
120,101,698
 6
6
10
10
10
6
6
54 205.2
1.2 0.6
2.15 1

1.2 0.08 0.4 0.0384 0

0.2304

upah atap 3,528,000.00

Upah Plafond 1,912,000.00 11,000,000.00
Kramik lantai & dinding 2,712,500.00 1,912,000.00
Cat Tembok & Plafond 5,900,180.00 3,528,000.00
Cat minyak 1,400,000.00
Struktur Tambahan & WC 3,500,000.00 1,529,600.00
Cor Lantai + Timbun 1,500,000.00 3,528,000.00
Pasang Kusen, Pintu & Jendela 1,200,000.00 5,057,600.00
Buat Dak Beton 1,000,000.00 16,057,600.00
Listrik 1,035,000.00
23,687,680.00
 13
3.8
49.4 0.261805

0.72 5.76
10.75
16.51 188.69

76.48 2,712,500.00
100.8

###