Rab Ke Bu Agus

RENCANA ANGGARAN BIAYA (RAB)
Proyek
: CondongCatur
Kavling
: Konstruksi Rumah Tinggal
Jenis Pek : PEMBANGUNAN RUMAH TINGGAL
NO
I
URAIAN PEKERJAAN
54
SAT
VOLUME
HARGA
SATUAN
HARGA
BOBOT
PEKERJAAN BONGKARAN
1
Bongkar Keramik
ls
1.00
750,000
SUB TOTAL
750,000
4.81
750,000
II PEKERJAAN KERAMIK KM/WC

1 Keramik Km/Wc
m2
4.50
101,569
457,061
2.93
2 Dinding Km/wc
m2
29.70
98,090
2,913,273
18.69
3 Pasang Closet Duduk
ls
1.00
1,600,000
1,600,000
10.26
4 Tempat Sabun
ls
1.00
250,000
250,000
1.60
5 Listelo
m'
12.00
150,000
1,800,000
11.55
6 Mainan
m2
2.20
525,000
1,155,000
7.41
7 Jaringan Air Panas Km/wc&heater
- Mozaik
ls
1.00
2,000,000
2,000,000
12.83
8 Jaringan Air Dingin
ls
1.00
300,000
300,000
1.92
9 Kran Panas Dingin
ls
1.00
550,000
550,000
3.53
10 Kran Biasa
ls
1.00
65,000
65,000
0.42
11 Pasang Floordrain
ls
1.00
85,000
85,000
0.55
12 Pompa Pendorong
unit
1.00
1,300,000
1,300,000
8.34
ls
1.00
65,000
65,000
0.42
13 toilet Shower
SUB TOTAL
12,540,334
III PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik
- titik lampu
ttk
1.00
150,000
150,000
0.96
- titik stop kontak (Broco)
ttk
3.00
150,000
450,000
2.89
SUB TOTAL
600,000
IV PEKERJAAN ACESORIS (PINTU TRALIS,RAILING&CANOPY)

1 Pasang Tutup Watertorn
ls
1.00
400,000
400,000
2.57
2 Modif Canopy
ls
1.00
300,000
300,000
1.92
4 Pasang Tralis depan
ls
1.00
1,000,000
1,000,000
6.41
SUB TOTAL
JUMLAH
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
Terbilang : Tujuh Belas Juta Seratus Ribu Rupiah
1,700,000
15,590,334
1,559,033
17,149,367
17,100,000
100
ANALISA SATUAN PEKERJAAN

NO
1
1 PEKERJAAN PERSIAPAN
1 m2 Membersikan lokasi
0.1 org Pekerja
0.05 org Mandor
NO
1
NO
1
Rp.
Rp.
JENIS PEKERJAAN
2
1 m1 Pengukuran / uizet dan bouwplank
0.02 kg Paku
Rp.
0.004 m3 Papan cor
Rp.
0.05 org Tukang kayu
Rp.
0.05 org Kepala tk kayu
Rp.
0.05 org Pekerja
Rp.
0.005 org Mandor
Rp.
JENIS PEKERJAAN
2
PEKERJAAN GALIAN DAN URUGAN
m3 Galian tanah
0.833 org Pekerja
Rp.
0.083 org Mandor
Rp.
NO
1
UPAH
3
30,000.00
50,000.00
13,500.00
950,000.00
45,000.00
45,000.00
30,000.00
50,000.00
NO
1
Rp.
Rp.
JENIS PEKERJAAN
2
m3 Urugan pasir
1.1 m3 Pasir
0.3 org Pekerja
0.01 org Mandor
Rp.
Rp.
Rp.
JENIS PEKERJAAN
2,250.00
2,250.00
1,500.00
250.00
6,250.00
BAHAN
4
BAHAN
4
5,760.00
950.00
6,710.00
UPAH
3
90,000.00
30,000.00
50,000.00
4,070.00
24,990.00
4,150.00
29,140.00
UPAH
3
30,000.00
50,000.00
BAHAN
4
270.00
3,800.00
UPAH
3
30,000.00
50,000.00
BAHAN
4
3,000.00
2,500.00
5,500.00
UPAH
3
JENIS PEKERJAAN
2
1 m1 Urugan kembali
0.192 org Pekerja
0.019 org Mandor
NO
JENIS PEKERJAAN
2
BAHAN
4
99,000.00
9,000.00
500.00
9,500.00
UPAH
99,000.00
BAHAN
NO
1
NO
1
NO
1
2
PEKERJAAN PASANGAN
m3 Pasangan pondasi 1 Pc : 10 Ps
1.1 m3 Batu belah
61 kg Semen
0.492 m3 Pasir pasang
0.6 org Tukang batu
0.06 org Kepala tk batu
1.5 org Pekerja
0.075 org Mandor
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
JENIS PEKERJAAN
2
m2 Pasangan bata merah tebal 1/2 bata 1 Pc : 10 Ps
70 bh Bata merah
Rp.
9 kg Semen
Rp.
0.1 m3 Pasir pasang
Rp.
0.1 org Tukang batu
Rp.
0.01 org Kepala tukang
Rp.
0.32 org Pekerja
Rp.
0.015 org Mandor
Rp.
JENIS PEKERJAAN
2
m2 Plesteran 1 Pc : 9 Ps tebal 15 mm
4 kg Semen
Rp.
Rp.
0.15 org Tukang batu
Rp.
Rp.
0.2 org Pekerja
Rp.
0.01 org Mandor
Rp.
120,000.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
27,000.00
2,700.00
45,000.00
3,750.00
78,450.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
4,500.00
450.00
9,600.00
750.00
15,300.00
BAHAN
4
49,950.00
BAHAN
4
4,200.00
1,260.00
6,750.00
675.00
6,000.00
500.00
13,925.00
UPAH
3
1,050.00
45,000.00
45,000.00
30,000.00
50,000.00
240,330.00
31,500.00
9,450.00
9,000.00
UPAH
3
JENIS PEKERJAAN
2
m2 Acian dinding
5.5 kg Semen
0.2 org Pekerja
0.01 org Mandor
132,000.00
64,050.00
44,280.00
UPAH
3
450.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
5,460.00
BAHAN
4
5,775.00
6,750.00
675.00
6,000.00
500.00
13,925.00
5,775.00
JUMLAH PEKERJAAN PLESTER ACI
NO
JENIS PEKERJAAN
UPAH
BAHAN
2
PEKERJAAN BETON
Pekerjaan beton bertulang 1 Pc : 3 Ps 5 : Kr
A. Beton cor 1 pc : 3 ps : 5 kr
B. Besi tulangan 100 kg
C. Cetakan memakai papan ( 10 m2 )
D. Membongkar cetakan
Rp.
Rp.
Rp.
Rp.
UPAH
3
BAHAN
4
812,350.00
1,487,500.00
346,600.00
120,000.00
2,766,450.00
NO
1
A
JENIS PEKERJAAN
2
3
1.0000 m Membuat beton bertulang, 1 Pc : 3 Ps : 5 Kr
9.0000 zak PC
Rp.
41,000.00
3
0.5400 m Pasir beton
Rp.
90,000.00
3
1.0000 m Kerikil beton
Rp.
175,000.00
Rp.
45,000.00
0.0500 org Kepala tukang batu
Rp.
45,000.00
6.0000 org Pekerja
Rp.
30,000.00
0.3000 org Mandor
Rp.
50,000.00
NO
1
B
NO
1
C
NO
1
D
369,000.00
48,600.00
175,000.00
22,500.00
2,250.00
180,000.00
15,000.00
219,750.00
JENIS PEKERJAAN
2
1.0000
4.0000
m3 Membongkar cetakan
org Pekerja
UPAH
3
Rp.
30,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
4
120,000.00
120,000.00
JENIS PEKERJAAN
2
Besi Tulangan 100 Kg
100 kg Besi beton
2 kg Kawat Beton
2.25 org Kepala Tukang Besi
6.75 org Tukang Besi
6.75 org Pekerja
592,600.00
UPAH
3
Rp
Rp
Rp
Rp
JENIS PEKERJAAN
2
1 m3 beton memerlukan 10m2 kayu cetakan
0.4 m3 Papan cetakan meranti
Rp. Rp
4 kg paku
Rp. Rp
5 org Tukang kayu
Rp.
0.5 org Kepala Tukang kayu
Rp.
2 org pekerja
Rp.
0.1 org mandor
Rp.
4 org Pekerja pembongkar
Rp. Rp
8,500.00
15,000.00
45,000.00
45,000.00
30,000.00
Rp
Rp
Rp
Rp
101,250.00
303,750.00
202,500.00
607,500.00
BAHAN
4
Rp
Rp
850,000.00
30,000.00
Rp
880,000.00
UPAH
3
950,000.00
13,500.00
45,000.00
45,000.00
30,000.00
50,000.00
30,000.00
BAHAN
4
Rp
Rp
Rp
Rp
Rp
Rp
Rp
225,000.00
22,500.00
60,000.00
5,000.00
120,000.00
380,000.00
54,000.00
Rp
pemakaian diambil faktor pengali .
NO
1
0.4
JENIS PEKERJAAN
2
m1
Plesteran skoneng 1 Pc : 2 Ps
0.5000 kg PC
3
0.0020 m Pasir pasang
0.0570 org Pekerja
0.0020 org Mandor
NO
1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp
434,000.00
Rp 173,000.00
Rp
173,600.00
UPAH
3
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
JENIS PEKERJAAN
2
PEKERJAAN BETON
Pekerjaan beton bertulang 1 Pc : 3 Ps 5 : Kr
A. Beton cor 1 pc : 3 ps : 5 kr
B. Besi tulangan 150 kg
C. Cetakan memakai papan ( 10 m2 )
D. Membongkar cetakan
432,500.00
BAHAN
4
525.00
180.00
1,710.00
1,710.00
1,710.00
100.00
5,230.00
705.00
UPAH
3
BAHAN
4
UPAH
3
BAHAN
4
812,350.00
1,912,500.00
346,600.00
120,000.00
3,191,450.00
NO
1
A
JENIS PEKERJAAN
2
3
1.0000 m Membuat beton bertulang, 1 Pc : 3 Ps : 5 Kr
9.0000 zak PC
Rp.
41,000.00
3
0.5400 m Pasir beton
Rp.
90,000.00
3
1.0000 m Kerikil beton
Rp.
175,000.00
Rp.
45,000.00
Rp.
45,000.00
6.0000 org Pekerja
Rp.
30,000.00
0.3000 org Mandor
Rp.
50,000.00
NO
1
B
NO
JENIS PEKERJAAN
2
1.0000
4.0000
m3 Membongkar cetakan
org Pekerja
Rp.
JENIS PEKERJAAN
369,000.00
48,600.00
175,000.00
22,500.00
2,250.00
180,000.00
15,000.00
219,750.00
UPAH
3
30,000.00
592,600.00
BAHAN
4
120,000.00
120,000.00
UPAH
BAHAN
1
C
NO
1
D
2
Besi Tulangan 150 Kg
150 kg Besi beton
2 kg Kawat Beton
2.25 org Kepala Tukang Besi
6.75 org Tukang Besi
6.75 org Pekerja
NO
1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp
Rp
Rp
Rp
JENIS PEKERJAAN
2
1 m3 beton memerlukan 10m2 kayu cetakan
0.4 m3 Papan cetakan meranti
Rp. Rp
4 kg paku
Rp. Rp
5 org Tukang kayu
Rp.
0.5 org Kepala Tukang kayu
Rp.
2 org pekerja
Rp.
0.1 org mandor
Rp.
4 org Pekerja pembongkar
Rp. Rp
pemakaian diambil faktor pengali .
NO
1
3
8,500.00
15,000.00
45,000.00
45,000.00
30,000.00
JENIS PEKERJAAN
2
m2 Pasang dinding batu Candi
1.05 m2 Batu Candi(sisir)
Rp.
11.75 kg Semen
Rp.
Rp.
Rp.
Rp.
0.3 org Pekerja
Rp.
0.03 org Mandor
Rp.
Rp 1,275,000.00
Rp
30,000.00
Rp
Rp
Rp
Rp
101,250.00
303,750.00
202,500.00
607,500.00
Rp 1,305,000.00
UPAH
3
950,000.00
13,500.00
45,000.00
45,000.00
30,000.00
50,000.00
30,000.00
0.4
JENIS PEKERJAAN
2
m2 Pasang dinding batu Candi
1.05 m2 Batu Candi
Rp.
11.75 kg Semen
Rp.
Rp.
Rp.
Rp.
0.3 org Pekerja
Rp.
0.03 org Mandor
Rp.
Rp
Rp
380,000.00
54,000.00
225,000.00
22,500.00
60,000.00
5,000.00
120,000.00
432,500.00
Rp
434,000.00
Rp 173,000.00
Rp
173,600.00
Rp
Rp
Rp
Rp
Rp
Rp
UPAH
3
95,000.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
BAHAN
4
99,750.00
12,337.50
3,150.00
15,750.00
1,575.00
9,000.00
1,500.00
27,825.00
UPAH
3
120,000.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
BAHAN
4
115,237.50
BAHAN
4
126,000.00
12,337.50
3,150.00
15,750.00
1,575.00
9,000.00
1,500.00
27,825.00
141,487.50
NO
1
JENIS PEKERJAAN
2
m2 Pasang dinding batu susun sirih
1.05 m2 Batu susun sirih
Rp.
15.75 kg Semen
Rp.
Rp.
1.1 org Tukang batu
Rp.
Rp.
0.75 org Pekerja
Rp.
0.3 org Mandor
Rp.
UPAH
3
110,000.00
1,050.00
90,000.00
45,000.00
45,000.00
30,000.00
50,000.00
115,500.00
16,537.50
3,150.00
49,500.00
4,500.00
22,500.00
15,000.00
91,500.00
NO
1
JENIS PEKERJAAN
2
1.0000
2.2000
6.0000
0.1500
m2
m1
m1
kg
UPAH
3
Pasang usuk 5/7 kayu Bengkirai, reng 2/3 kayu bengkirai

Usuk kayu Bengkirai 5/7
Rp.
22,750.00
Reng kayu bengkirai 2/3
Rp.
4,000.00
Paku usuk
Rp.
13,500.00
kg Paku reng
Rp.
13,500.00
1,350.00
0.1000
org Tukang kayu
Rp.
45,000.00
4,500.00
0.0100
org Kep. Tk. Kayu
Rp.
45,000.00
450.00
0.1000
org Pekerja
Rp.
30,000.00
3,000.00
0.0025
org Mandor
Rp.
50,000.00
125.00
9,425.00
JENIS PEKERJAAN
2
1.0000
0.5000
0.0150
0.0190
0.2500
0.4000
0.0250
0.0400
0.0013
m1
lbr
kg
m3
kg
org
org
org
org
NO
1
1.0000
4.0000
0.0152
1.5240
0.2000
m1
lbr
m3
kg
org
UPAH
3
Pasang talang miring, seng BJLS 28, papan kayu bengkirai

Seng plat 3' x 6' BJLS 28
Rp.
44,000.00
Paku biasa 1/2" - 1"
Rp.
15,000.00
Kayu bengkirai papan
Rp.
6,500,000.00
Flincoat
Rp.
40,000.00
10,000.00
Tukang kayu
Rp.
45,000.00
18,000.00
Kepala tukang kayu
Rp.
45,000.00
1,125.00
Pekerja
Rp.
30,000.00
1,200.00
Mandor
Rp.
50,000.00
62.50
30,387.50
JENIS PEKERJAAN
2
Pasang bubungan genteng beton Natural
Bubungan genteng beton natural
Rp.
3,250.00
Pasir pasang
Rp.
90,000.00
PC
Rp.
1,050.00
Tukang batu
Rp.
45,000.00
135,187.50
BAHAN
4
50,050.00
24,000.00
2,025.00
0.1000
NO
1
BAHAN
4
UPAH
3
76,075.00
BAHAN
4
22,000.00
225.00
123,500.00
145,725.00
BAHAN
4
13,000.00
1,368.00
1,600.20
9,000.00
0.0200
0.4000
0.0200
org Kep. Tk. Batu

org Pekerja
org Mandor
NO
1
45,000.00
30,000.00
50,000.00
JENIS PEKERJAAN
2
1.0000
0.0048
0.0600
0.1000
0.0100
0.1000
0.0050
NO
1
Rp.
Rp.
Rp.
m1
m3
kg
org
org
org
org
NO
1
UPAH
3
Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai

Kayu bengkirai papan
Rp.
6,500,000.00
Paku biasa 2" - 5"
Rp.
13,500.00
Tukang kayu
Rp.
45,000.00
Kepala tukang kayu
Rp.
45,000.00
Pekerja
Rp.
30,000.00
Mandor
Rp.
50,000.00
JENIS PEKERJAAN
2
m2 Pasang keramik 40/40 (PLATINUM KW I)
6 m2 Keramik 40/40
Rp.
11.38 kg Semen
Rp.
Rp.
1.5 kg Semen putih
Rp.
Rp.
Rp.
0.3 org Pekerja
Rp.
0.03 org Mandor
Rp.
8,500.00
1,050.00
90,000.00
1,500.00
45,000.00
45,000.00
30,000.00
50,000.00
NO
1
m2
m2
kg
m3
kg
org
org
org
org
Pasang tegel keramik 20/20

Tegel keramik (pegasus)
PC
Pasir pasang
Semen putih
Tukang batu
Kep. Tk. Batu
Pekerja
Mandor
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
JENIS PEKERJAAN
2
1.0000
1.0000
9.3000
m2 Pasang keramik dinding 20/25

m2 Tegel keramik (pegasus)
Rp.
kg PC
Rp.
4,500.00
450.00
3,000.00
250.00
8,200.00
15,750.00
1,575.00
9,000.00
1,500.00
27,825.00
32,010.00
BAHAN
4
68,979.00
BAHAN
4
64,000.00
4,284.00
810.00
900.00
22,500.00
2,250.00
7,500.00
625.00
10,375.00
UPAH
3
62,000.00
1,050.00
BAHAN
4
51,000.00
11,949.00
3,780.00
2,250.00
UPAH
3
64,000.00
1,050.00
90,000.00
1,500.00
45,000.00
45,000.00
30,000.00
50,000.00
14,368.00
31,200.00
810.00
UPAH
3
JENIS PEKERJAAN
2
1.0000
1.0000
4.0800
0.0090
0.6000
0.5000
0.0500
0.2500
0.0125
900.00
12,000.00
1,000.00
24,500.20
69,994.00
BAHAN
4
62,000.00
9,765.00
1.5000
0.6500
0.0650
0.3200
0.0160
NO
1
kg
org
org
org
org
Semen putih
Tukang batu
Kep. Tk. Batu
Pekerja
Mandor
Rp.
Rp.
Rp.
Rp.
Rp.
1,500.00
45,000.00
45,000.00
30,000.00
50,000.00
2,250.00
29,250.00
2,925.00
9,600.00
800.00
13,325.00
JENIS PEKERJAAN
2
PEKERJAAN PLAFOND / LANGIT LANGIT KAYU KAMPER
m2 Plafond gypsum
3
0.0130 m Kayu kamper
Rp.
5,500,000.00
0.3600 lbr Gypsum board 9 mm
Rp.
55,000.00
0.0500 roll Kasa gypsum
Rp.
12,500.00
0.4500 kg Tepung gypsum
Rp.
6,000.00
0.0030 kg Alkasit
Rp.
300,000.00
0.0500 kg Paku gypsum
Rp.
18,000.00
0.1200 kg Paku usuk
Rp.
1,500.00
0.3700 org Tukang kayu
Rp.
45,000.00
0.0370 org Kepala tukang kayu
Rp.
45,000.00
0.2400 org Pekerja
Rp.
30,000.00
0.0120 org Mandor
Rp.
50,000.00
NO
1
UPAH
3
1.0000
m3
m3
org
org
org
org
16,650.00
1,665.00
7,200.00
600.00
26,115.00
UPAH
3
Membuat kusen pintu / jendela kayu jati (lokal) 6/12

Kayu jati (lokal)
Rp.
8,500,000.00
Tukang kayu
Rp.
45,000.00
Kepala tukang kayu
Rp.
45,000.00
Pekerja
Rp.
30,000.00
Mandor
Rp.
50,000.00
m1 Kusen Pintujendela
NO
1
10,355,000.00
JENIS PEKERJAAN
2
BAHAN
4
71,500.00
19,800.00
625.00
2,700.00
900.00
900.00
180.00
JENIS PEKERJAAN
2
1.0000
1.1000
20.0000
2.0000
6.0000
0.3000
74,015.00
96,605.00
BAHAN
4
9,350,000.00
900,000.00
90,000.00
180,000.00
15,000.00
15,000.00
dibagi
10,340,000.00
140 m1
UPAH
3
BAHAN
4
PEKERJAAN CAT-CATAN
2
1.0000 m
0.0500 kg
0.1500 org
0.0025 org
Scrap / mengerok permukaan cat tembok lama

Soda api
Rp.
20,500
Pekerja
Rp.
30,000.00
Mandor
Rp.
50,000.00
NO
1
JENIS PEKERJAAN
2
PEKERJAAN PENGECATAN
1,025.00
4,500.00
125.00
4,625.00
UPAH
3
1,025.00
BAHAN
4
10 M2 Cat tembok CATYLAX Incld pembersihan dan plamir

2.600 kg Cat Catylax
Rp.
15,000.00
1.000 kg Plamir
Rp.
7,500.00
2.000 lbr Ampelas
Rp.
3,500.00
2.000 org Tukang cat
Rp.
40,000.00
0.075 org Kepala tukang cat
Rp.
40,000.00
1.500 org Pekerja
Rp.
30,000.00
0.075 org Mandor
Rp.
50,000.00
1 M2
jasa diambil 3/4
NO
1
JENIS PEKERJAAN
2
UPAH
3
1 M2
jasa diambil 3/4
JENIS PEKERJAAN
2
Rp.
Rp.
80,000.00
3,000.00
45,000.00
3,750.00
131,750.00
UPAH
3
27,000.00
45,000.00
5,350.00
4,012.50
BAHAN
4
37,900.00
3,790.00
2,842.50
BAHAN
4
129,000.00
7,500.00
7,000.00
13,175.00
JENIS PEKERJAAN
2
PEKERJAAN CAT-CATAN
2
1.0000 m Mengecat genteng
0.3600 kg Cat genteng air Express
80,000.00
3,000.00
45,000.00
3,750.00
131,750.00
UPAH
3
1 M2
jasa diambil 3/4
53,500.00
23,400.00
7,500.00
7,000.00
13,175.00
10 M2 Cat tembok DULUX Incld pembersihan dan plamir
2.000 kg Cat DULUX whitershield Rp.
64,500.00
1.000 kg Plamir
Rp.
7,500.00
2.000 lbr Ampelas
Rp.
3,500.00
Rp.
40,000.00
Rp.
40,000.00
1.500 org Pekerja
Rp.
30,000.00
0.075 org Mandor
Rp.
50,000.00
NO
1
80,000.00
3,000.00
45,000.00
3,750.00
131,750.00
13,175.00
10 M2 Cat tembok MAXILITE Incld pembersihan dan plamir
2.600 kg Cat Maxilite
Rp.
9,000.00
1.000 kg Plamir
Rp.
7,500.00
2.000 lbr Ampelas
Rp.
3,500.00
Rp.
40,000.00
Rp.
40,000.00
1.500 org Pekerja
Rp.
30,000.00
0.075 org Mandor
Rp.
50,000.00
NO
1
39,000.00
7,500.00
7,000.00
143,500.00
14,350.00
10,762.50
BAHAN
4
9,720.00
2,835.00
0.0063
0.0200
0.0025
Rp.
Rp.
Rp.
org Kep. Tk. Cat

org Pekerja
org Mandor
NO
1
45,000.00
30,000.00
50,000.00
UPAH
3
JENIS PEKERJAAN
2
PEKERJAAN CAT-CATAN
2
1.0000 m Pelaburan bidang kayu dengan politur
0.1500 ltr Politur
Rp.
0.3720 ltr Thiner
Rp.
2.0000 lbr Amplas
Rp.
Rp.
Rp.
0.0025 org Mandor
Rp.
NO
1
55,000.00
15,000.00
3,500.00
45,000.00
45,000.00
50,000.00
JENIS PEKERJAAN
2
m2 couting batu alam
0.15 kg Minyak couting
0.3720 ltr Thiner
0.04 org Pekerja
0.0025 org Mandor
NO
1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65,000.00
15,000.00
30,000.00
45,000.00
45,000.00
50,000.00
m1
m1
x
org
org
org
org
NO
1
Memasang pipa PVC tipe AW diameter 4"

Pipa PVC
Rp.
35,000.00
Harga pipa (Perlengkapan)
Rp.
35,000.00
Tukang batu
Rp.
45,000.00
Kepala tukang batu
Rp.
45,000.00
Pekerja
Rp.
30,000.00
Mandor
Rp.
50,000.00
JENIS PEKERJAAN
2
1.0000
1.2000
35%
0.1350
0.0135
m1
m1
x
org
org
Memasang pipa PVC tipe AW diameter 3"

Pipa PVC
Rp.
20,000.00
Rp.
20,000.00
Tukang batu
Rp.
45,000.00
Kepala tukang batu
Rp.
45,000.00
9,720.00
BAHAN
4
8,250.00
5,580.00
7,000.00
2,700.00
720.00
125.00
10,545.00
UPAH
3
JENIS PEKERJAAN
2
1.0000
1.2000
35%
0.1350
0.0135
0.0810
0.0410
283.50
600.00
125.00
3,843.50
13,830.00
BAHAN
4
9,750.00
5,580.00
1,200.00
2,835.00
2,835.00
125.00
6,995.00
UPAH
3
15,330.00
BAHAN
4
42,000.00
12,250.00
6,075.00
607.50
2,430.00
2,050.00
11,162.50
UPAH
3
54,250.00
BAHAN
4
24,000.00
7,000.00
6,075.00
607.50
0.0810
0.0410
org Pekerja
org Mandor
NO
1
30,000.00
50,000.00
JENIS PEKERJAAN
2
1.0000
1.2000
35%
0.1350
0.0135
0.0810
0.0410
m1
m1
x
org
org
org
org
NO
1
1.0000
1.0000
0.1000
0.0100
0.0100
0.0050
bh
bh
org
org
org
org
NO
1
1.0000
1.0000
0.1500
0.0150
0.0150
0.0008
bh
bh
org
org
org
org
NO
1
1.0000
1.0000
0.1000
0.0100
0.0100
0.0050
NO
1
Rp.
Rp.
bh
bh
org
org
org
org
UPAH
3
Memasang pipa PVC tipe AW diameter 3/4"

Pipa PVC
Rp.
5,500.00
Rp.
5,500.00
Tukang batu
Rp.
45,000.00
Kepala tukang batu
Rp.
45,000.00
Pekerja
Rp.
30,000.00
Mandor
Rp.
50,000.00
JENIS PEKERJAAN
2
Memasang floor drain
Floor drain
Rp.
Tukang batu
Rp.
Kepala tukang batu
Rp.
Pekerja
Rp.
Mandor
Rp.
JENIS PEKERJAAN
2
Pasang engsel pintu
Engsel pintu
Rp.
Tukang kayu
Rp.
Kepala tukang kayu
Rp.
Pekerja
Rp.
Mandor
Rp.
JENIS PEKERJAAN
2
Pasang engsel jendela
Engsel jendela
Rp.
Tukang kayu
Rp.
Kepala tukang kayu
Rp.
Pekerja
Rp.
Mandor
Rp.
JENIS PEKERJAAN
2
2,430.00
2,050.00
11,162.50
6,075.00
607.50
2,430.00
2,050.00
11,162.50
BAHAN
4
57,500.00
BAHAN
4
24,000.00
6,750.00
675.00
450.00
37.50
7,912.50
UPAH
3
18,000.00
45,000.00
45,000.00
30,000.00
50,000.00
8,525.00
57,500.00
4,500.00
450.00
300.00
250.00
5,500.00
UPAH
3
24,000.00
45,000.00
45,000.00
30,000.00
50,000.00
BAHAN
4
6,600.00
1,925.00
UPAH
3
57,500.00
45,000.00
45,000.00
30,000.00
50,000.00
31,000.00
24,000.00
BAHAN
4
18,000.00
4,500.00
450.00
300.00
250.00
5,500.00
UPAH
3
18,000.00
BAHAN
4
1.0000
1.0000
0.2000
0.0200
0.0200
0.0100
bh
bh
org
org
org
org
NO
1
1.0000
1.0000
0.2000
0.0200
0.0200
0.0100
bh
bh
org
org
org
org
Pasang engsel angin

Engsel angin
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Rp.
Rp.
Rp.
Rp.
Rp.
JENIS PEKERJAAN
2
Pasang Grendel
Grendel Jendela
Rp.
Tukang kayu
Rp.
Kepala tukang kayu
Rp.
Pekerja
Rp.
Mandor
Rp.
12,000.00
45,000.00
45,000.00
30,000.00
50,000.00
12,000.00
9,000.00
900.00
600.00
500.00
11,000.00
UPAH
3
7,500.00
45,000.00
45,000.00
30,000.00
50,000.00
12,000.00
BAHAN
4
7,500.00
9,000.00
900.00
600.00
500.00
11,000.00
7,500.00
JUMLAH
5
5,500.00
JUMLAH
5
10,320.00
JUMLAH
5
29,140.00
JUMLAH
5
6,710.00
JUMLAH
5
108,500.00
JUMLAH
318,780.00
JUMLAH
5
65,250.00
JUMLAH
5
19,385.00
JUMLAH
5
19,700.00
39,085.00
JUMLAH
2,766,450.00
JUMLAH
5
812,350.00
JUMLAH
5
120,000.00
JUMLAH
5
Rp 1,487,500.00
JUMLAH
5
Rp
346,600.00
JUMLAH
5
5,935.00
JUMLAH
5
3,191,450.00
JUMLAH
5
812,350.00
JUMLAH
5
120,000.00
JUMLAH
Rp 1,912,500.00
JUMLAH
5
Rp
346,600.00
JUMLAH
5
143,062.50
JUMLAH
5
169,312.50
JUMLAH
5
226,687.50
JUMLAH
5
85,500.00
JUMLAH
5
176,112.50
JUMLAH
5
38,868.20
JUMLAH
5
40,210.00
JUMLAH
5
96,804.00
JUMLAH
5
80,369.00
JUMLAH
5
87,340.00
JUMLAH
5
122,720.00
JUMLAH
5
10,355,000.00
73,964.00
JUMLAH
5
5,650.00
JUMLAH
5
17,187.50
JUMLAH
5
16,017.50
JUMLAH
5
23,937.50
6,750.00
JUMLAH
5
13,563.50
JUMLAH
5
24,375.00
JUMLAH
5
22,325.00
JUMLAH
5
65,412.50
JUMLAH
5
42,162.50
JUMLAH
5
19,687.50
JUMLAH
5
63,000.00
JUMLAH
5
31,912.50
JUMLAH
5
23,500.00
JUMLAH
5
23,000.00
JUMLAH
5
18,500.00

Proyek
:
Kavling
:
NO
I
URAIAN PEKERJAAN
SAT VOLUME
HARGA
SATUAN
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
m2
256.50
3,800
2 Uitzet bowplank
m'
37.50
5,100
SUB TOTAL
II PEKERJAAN BONGKARAN
1
Bongkaran Tembok
m2
169.30
15,000
Bongkaran Plat Beton Tangga& Kolom
m3
2.67
200,000
Bongkar Carport
ls
1.00
200,000
Bongkar Pintu Garasi
ls
1.00
150,000
Bongkar Jendela
unit
6.00
15,000
Bongkar Pintu
unit
6.00
15,000
Bongkar Rabat carport
m2
13.50
20,000
Bongkar Atap
ls
1.00
2,250,000
10
Bongkar Eternit
m2
57.00
7,000
11
Bongkar Keramik
m2
82.25
4,000
12
Bongkar Pagar
ls
1.00
750,000
14
Bongkar Water torn
ls
1.00
250,000
SUB TOTAL
III PEKERJAAN TANAH

1 Galian tanah
m3
20.40
23,000
2 Urug pasair bawah pondasi
m3
1.71
108,500
3 Pondasi batu kali
m3
2.67
300,000
4 Urug tanah kembali
m3
20.40
6,500
6 Rollag
m'
7.00
22,500
7 Peninggian peil lantai
m3
1.95
43,000
SUB TOTAL
IV PEKERJAAN DINDING
1 Sloof 15/20
m3
0.45
2,500,000
2 Kolom 15/15
m3
0.61
2,500,000
3 Ring balk atas 15/20
m3
0.80
2,500,000
4 Kolom 15/30
m3
3.06
3,191,450
5 Ring Balok 15/25
m3
2.95
3,191,450
6 Cor Plate Lantai
m3
4.27
3,191,450
7 Pasangan dinding 1/2 bt
m2
85.00
65,250
8 Plesteran-aci
m2
170.00
39,085
9 Sponengan
m'
491.00
5,500
- Profil beton
m'
45.50
20,000
- Bt. Candi 20x20
m2
45.60
140,000
- Batu susun sirih 1X15
m2
6.11
226,688
- Plat beton
m3
0.75
1,278,950
- Konsol beton
unit
10.00
45,000
10 Pilar teras
10 Plat beton canopy
SUB TOTAL
V
PEKERJAAN ATAP
1 Genteng Penutup Atap (Genteng Beton)
m2
92.60
47,000
2 Usuk 5/7 & reng 2/3 bengkirai
m2
59.00
85,500
3 Gording, nok, mirplat & jurai, Bengkirai 6/12
m'
103.00
70,000
4 Talang Jurai (papan Bengkirai)
m'
8.00
176,113
5 Genteng bubungan
m'
18.00
35,000
6 Lispalank 2/20
m'
22.00
35,000
7 Rangka Baja Ringan (Rangka Atap Bluescope)
m2
44.00
160,000
SUB TOTAL
VI PEKERJAAN KERAMIK
1 Keramik 40 x 40
m2
141.25
96,804
2 Lantai rabat
m2
25.50
125,000
- Keramik 20 x 20
m2
6.00
61,369
- Mozaik
m2
4.00
395,000
- Listelo
m'
10.00
12,500
3 Keramik Mini Bar
SUB TOTAL
VII PEKERJAAN PLAFOND
1 Plafond dalam Gypsum LT I (Kayu Kamper)
m2
85.00
122,720
3 Plafond luar eternit
m2
18.60
90,000
4 List Gypsum plafond dalam
m'
146.95
10,000
5 List plafond luar
m'
18.60
8,500
6 Compound
m2
103.60
10,000
SUB TOTAL
VIII PEKERJAAN KUSEN & DAUN

1 Pasang Kusen lama
unit
12.00
40,000
2 Kusen Pintu Jendela (Jati Lokal)
m'
46.00
70,000
3 Daun jendela (baru) kayu jati lokal
bh
9.00
275,000
4 Daun pintu panil ( baru ) kayu ajti lokal
bh
4.00
650,000
5 Kaca jendela 5mm (kaca BV)
m2
1.00
90,000
6 Roster 20/20
bh
20.00
12,500
7 Pekerjaan Pasang Kembali pintu garasi
ls
1.00
400,000
SUB TOTAL
IX PEKERJAAN CAT-CATAN
1 Cat dinding (Cat Catylax)
m2
375.00
17,000
2 Cat plafond (cat Maxilte)
m2
103.60
15,500
3 Cat genteng (Cat Genteng Express)
m2
142.60
13,564
4 Cat politur kayu (Mowilex)
m2
120.60
24,375
6 Coating bt candi (Mowillex)
m2
51.71
22,325
SUB TOTAL
PEKERJAAN SANITASI
1 Sal. Air bersih ( D wavin)
m'
25.00
10,000
2 Sal. Air hujan (D wafin)
m'
22.00
55,000
3 Sal. Air kotor (D wafin)
m'
17.00
35,000
4 Kran (KIG)
bh
3.00
50,000
5 Sumur Peresapan ( dalam 3 m )
unit
2.00
500,000
6 Pasang Conblock
m2
9.00
50,000
7 Bak kontrol
unit
2.00
225,000
8 Pekerjaan water profing (Aquaproof)
m2
45.50
27,500
9 Wastafel (INA)
unit
1.00
400,000
SUB TOTAL
XI PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik
- titik lampu down light
ttk
8.00
250,000
- titik lampu Spoot
ttk
3.00
300,000
- titik lampu + Lampu
ttk
9.00
150,000
ttk
5.00
150,000
- Box Mcb
ttk
- Penyatuan arus listrik
unit
SUB TOTAL
XII PEKERJAAN PASANG (TANPA BAHAN) PENGGANTUNG&PENGUNCI

1 Pasang Engsel pintu
bh
8.00
15,000
2 Pasang Hak angin
bh
18.00
15,000
3 Pasang Sloot
bh
4.00
15,000
4 Pasang Grendel jendela
bh
9.00
15,000
5 Pasang Engsel jendela
bh
18.00
15,000
6 Pasang handle pintu utama
bh
1.00
15,000
7 Pasang Slot pintu uTama
bh
1.00
15,000
SUB TOTAL
XIII PEKERJAAN TAMAN & KOLAM
1 Lampu Taman
ttk
4.00
250,000
2 Cor rabat setapak
pcs
25.00
35,000
SUB TOTAL
XIV PEKERJAAN ACESORIS

1 Pasang Tangga Putar
m1
3.50
950,000
2 Pasang Canopy
m2
20.00
265,000
3 Pasang Talang Canopy (Talang plat Besi)
m1
7.00
82,500
4 Pasang Lampu Kolom
ttk
4.00
350,000
5 Pasang Pagar Pengaman
m2
6 Pasang Tralis dipagar
m1
SUB TOTAL
XV PEKERJAAN PAGAR
1 Pasangan Bata Pagar
m2
34.20
65,250
2 Plester aci
m2
68.40
39,085
3 Sponengan
m1
109.00
5,500
4 Pasang Batu alam
m2
12.00
140,000
5 Pasang Lampu pagar
ttk
7.00
140,000
SUB TOTAL
XVI PEKERJAAN PEMBUATAN MINIBAR

1 Pasang Meja bar & rak
m1
5.00
1,100,000
2 Pasang Top table ( marmer)
m2
4.00
800,000
ls
1.00
2,000,000
3 Acesories
SUB TOTAL
JUMLAH
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
Terbilang : DUA RATUS SEMBILAN BELAS JUTA SEMBILAN RATUS RIBU RUPIAH
HARGA
974,700
191,250
1,165,950
2,539,500
534,000
200,000
150,000
90,000
90,000
270,000
2,250,000
399,000
329,000
750,000
250,000
7,851,500
469,200
185,535
801,000
132,600
157,500
83,850
1,829,685
1,125,000
1,525,000
2,000,000
9,765,837
9,406,799
13,633,874
5,546,250
6,644,450
2,700,500
910,000
6,384,000
1,385,061
959,213
450,000
62,435,983
4,352,200
5,044,500
7,210,000
1,408,900
630,000
770,000
7,040,000
26,455,600
13,673,565
3,187,500
368,214
1,580,000
125,000
18,934,279
10,431,200
1,674,000
1,469,500
158,100
1,036,000
14,768,800
480,000
3,220,000
2,475,000
2,600,000
90,000
250,000
400,000
9,515,000
6,375,000
1,605,800
1,934,155
2,939,625
1,154,426
14,009,006
250,000
1,210,000
595,000
150,000
1,000,000
450,000
450,000
1,251,250
400,000
5,756,250
2,000,000
900,000
1,350,000
750,000
5,000,000
120,000
270,000
60,000
135,000
270,000
15,000
15,000
885,000
1,000,000
875,000
1,875,000
3,325,000
5,300,000
577,500
1,400,000
10,602,500
2,231,550
2,673,414
599,500
1,680,000
980,000
8,164,464
5,500,000
3,200,000
2,000,000
10,700,000
199,949,017
19,994,902
219,943,919
219,900,000
PENAMBAHAN ANGGARAN BIAYA (RAB)

Proyek
: Rehab Bangunan Rumah Tinggal Lantai 2 Ibu Nurjanah
Lokasi
: CondongCatur
Jenis Pek : Konstruksi Rumah Tinggal
NO
I
URAIAN PEKERJAAN
SAT VOLUME
HARGA
SATUAN
PEKERJAAN BONGKARAN
1
Bongkaran Tembok
m2
19.89
15,000
SUB TOTAL
II PEKERJAAN TANAH
1 Galian tanah
m3
12.00
23,000
m3
0.80
108,500
3 Pondasi batu kali
m3
16.20
300,000
m3
12.00
6,500
5 Rollag
m'
10.50
22,500
6 Lantai Kerja Footplate
pcs
6.00
250,000
SUB TOTAL
III PEKERJAAN DINDING

1 Sloof 15/20
m3
0.40
2,500,000
2 Kolom 15/15
m3
1.07
2,500,000
m3
1.29
2,500,000
4 Kolom 15/30
m3
0.94
3,191,450
5 Ring Balok 15/25
m3
0.68
3,191,450
6 Cor Plate Lantai
m3
3.84
3,191,450
7 Cor Dinding Watertorn
m3
2.81
3,191,450
8 Cor Rabat Peninggian Lantai 2
m3
1.80
812,350
m2
16.10
65,250
10 Plesteran-aci
m2
62.20
39,085
11 Sponengan
m'
175.00
5,500
- Plat beton
m3
0.30
1,278,950
- Konsol beton
unit
2.00
45,000
m3
1.30
2,766,450
13 Plat Tangga Darurat
SUB TOTAL
IV PEKERJAAN ATAP
m2
44.00
47,000
2 Genteng bubungan
m'
3.50
35,000
3 Baja Ringan
m2
44.00
160,000
SUB TOTAL
PEKERJAAN KERAMIK
1 Keramik 40 x 40
m2
3.00
96,804
2 Keramik Km/Wc
m2
10.50
61,369
3 Dinding Km/wc
m2
32.00
70,340
4 Pasang Bath ub
ls
1.00
250,000
ls
2.00
150,000
6 Jaringan Air Panas Km/wc Utama
ls
1.00
2,000,000
7 Listelo
m'
16.00
12,500
SUB TOTAL
VI PEKERJAAN PLAFOND
m2
18.00
122,720
m'
65.00
10,000
3 Compound Duk
m2
32.00
35,000
4 Pasang Center panel 50
pcs
2.00
120,000
5 Compound
m2
36.00
10,000
SUB TOTAL
VII PEKERJAAN KUSEN & DAUN

m'
17.00
70,000
bh
2.00
650,000
bh
2.00
275,000
4 Kaca jendela 5mm (kaca Jendela)
m2
0.54
90,000
5 Pengadaan rel Pintu Dorong (Km/wc Utama)
pcs
1.00
750,000
6 Pemasangan Baru Rel Pintu Gantung (pintu Garasi)
pcs
SUB TOTAL
VIII PEKERJAAN CAT-CATAN

m2
62.00
17,000
m2
32.00
15,500
m2
44.00
13,564
m2
35.00
24,375
SUB TOTAL
IX PEKERJAAN SANITASI
m'
17.00
10,000
m'
7.00
55,000
m'
9.50
35,000
4 Kran (KIG)
bh
2.00
50,000
m2
33.50
27,500
SUB TOTAL
PEKERJAAN INSTALASI LISTRIK

1 Instilasi Listrik
- titik lampu down light (untuk lantai atas)
ttk
4.00
250,000
ttk
7.00
150,000
ttk
4.00
150,000
SUB TOTAL
XI PEKERJAAN ACESORIS
1 Pasang Canopy
m2
6.00
265,000
m2
107.25
52,500
ls
1.00
1,500,000
4 Tangga Putar
m'
3.50
950,000
5 Pasang Pintu Dorong
m'
5.00
485,000
SUB TOTAL
JUMLAH
PENGURANGAN ITEM BIAYA PEKERJAAN
JUMLAH HASIL PENGURANGAN
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
Terbilang : Tujuh Puluh Enam Juta Enam ratus Ribu Rupiah
JUMLAH TOTAL
Rp
81,700,000.0
PENAMBAHAN ITEM HARGA DAUN PINTU
Rp
1,500,000.0
JUMLAH
Rp
83,200,000.0
PENGURANGAN ITEM PEKERJAAN MINI BAR
Rp
10,700,000.0
Rp
72,500,000.0
Yogyakarta,
Disetujui Oleh
Ibu Nurjanah
2009
HARGA
298,350
298,350
276,000
86,800
4,860,000
78,000
236,250
1,500,000
7,037,050
1,000,000
2,662,500
3,225,000
2,999,963
2,154,229
12,255,168
8,975,953
1,462,230
1,050,525
2,431,087
962,500
377,290
90,000
3,601,918
43,248,363
2,068,000
122,500
7,040,000
9,230,500
290,412
644,375
2,250,880
250,000
300,000
2,000,000
200,000
5,935,667
2,208,960
650,000
1,120,000
240,000
360,000
4,578,960
1,190,000
1,300,000
550,000
48,600
750,000
3,838,600
1,054,000
496,000
596,794
853,125
2,999,919
170,000
385,000
332,500
100,000
921,250
1,908,750
1,000,000
1,050,000
600,000
2,650,000
1,590,000
11,145,625
5,630,625
1,500,000
3,325,000
2,425,000
14,470,625
86,966,284
13,889,584
73,076,699
8,696,628
81,773,328
81,700,000
81,700,000.00
1,500,000.00
83,200,000.00
10,700,000.00
72,500,000.00
2009
Rp 8,320,000.00

Proyek
Pemilik
Lokasi
: Rehabilitasi Rumah Tinggal 2 Lantai

: IBU Nurjanah
: Condong Catur
NO
I
URAIAN PEKERJAAN
SAT VOLUME
PEKERJAAN PERSIAPAN
m2
256.50
2 Uitzet bowplank
m'
37.50
1
Bongkaran Tembok
m2
189.19
m3
2.67
Bongkar Carport
ls
1.00
ls
1.00
Bongkar Jendela
unit
6.00
Bongkar Pintu
unit
6.00
m2
13.50
Bongkar Atap
ls
1.00
10
Bongkar Eternit
m2
57.00
11
Bongkar Keramik
m2
82.25
12
Bongkar Pagar
ls
1.00
13
Bongkar Water torn
ls
1.00
1 Galian tanah
m3
32.40
m3
2.51
3 Pondasi batu kali
m3
18.87
m3
32.40
6 Rollag
m'
17.50
m3
1.95
pcs
6.00
1 Sloof 15/20
m3
0.85
2 Kolom 15/15
m3
1.68
m3
2.09
4 Kolom 15/30
m3
4.00
5 Ring Balok 15/25
m3
3.62
6 Cor Plate Lantai
m3
8.11
III PEKERJAAN TANAH
IV PEKERJAAN DINDING
m2
101.10
8 Plesteran-aci
m2
232.20
9 Sponengan
m'
666.00
- Profil beton
m'
45.50
- Bt. Candi 20x20
m2
45.60
m2
6.11
- Plat beton
m3
0.46
- Konsol beton
unit
12.00
m3
1.30
m2
92.60
m2
59.00
m'
103.00
m'
8.00
5 Genteng bubungan
m'
18.00
6 Lispalank 2/20
m'
22.00
1 Keramik 40 x 40
m2
144.25
2 Lantai rabat
m2
25.50
- Keramik 20 x 20
m2
6.00
- Mozaik
m2
4.00
- Listelo
m'
10.00
2 Keramik Km/Wc
m2
10.50
3 Dinding Km/wc
m2
32.00
4 Pasang Box shower
ls
1.00
ls
2.00
ls
1.00
7 Listelo
m'
16.00
m2
103.00
m2
83.60
m'
211.95
4 List plafond luar
m'
18.60
5 Compound Duk
m2
32.00
10 Pilar teras

V
PEKERJAAN ATAP
3 Keramik
6 Compound
m2
67.60
unit
12.00
m'
63.00
bh
11.00
bh
6.00
m2
1.54
6 Roster 20/20
bh
20.00
7 Pengadaan rel Pintu Dorong
pcs
1.00
ls
1.00

1 Pasang Kusen lama

m2
437.00
m2
135.60
m2
98.60
m2
155.60
m2
51.71
m'
42.00
m'
29.00
m'
26.50
4 Kran (KIG)
bh
5.00
unit
2.00
6 Pasang Conblock
m2
9.00
7 Bak kontrol
unit
2.00
m2
79.00
9 Wastafel (INA)
unit
1.00
ttk
12.00
- titik lampu Spoot
ttk
3.00
ttk
16.00
ttk
9.00
PEKERJAAN SANITASI

1 Instilasi Listrik
XII PEKERJAAN PASANG (TANPA BAHAN) PENGGANTUNG&PENGUNCI

bh
8.00
2 Pasang Hak angin
bh
18.00
3 Pasang Sloot
bh
4.00
bh
9.00
bh
18.00
bh
1.00
bh
1.00
1 Lampu Taman
ttk
4.00
2 Cor rabat setapak
pcs
25.00
2 Pasang Canopy
m2
26.00
m1
7.00
4 Pasang Lampu Kolom
ttk
4.00
m2
107.25
m1
1.00
7 Pasang Pintu Dorong
m'
5.00
m2
34.20
2 Plester aci
m2
68.40
3 Sponengan
m1
109.00
4 Pasang Batu alam
m2
12.00
ttk
7.00
XV PEKERJAAN PAGAR
JUMLAH
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
TERBILANG :
HARGA
SATUAN
HARGA
3,800
974,700
5,100
191,250
SUB TOTAL
1,165,950
15,000
2,837,850
200,000
534,000
200,000
200,000
150,000
150,000
15,000
90,000
15,000
90,000
20,000
270,000
2,250,000
2,250,000
7,000
399,000
4,000
329,000
750,000
750,000
250,000
250,000
SUB TOTAL
8,149,850
23,000
745,200
108,500
272,335
300,000
5,661,000
6,500
210,600
22,500
393,750
43,000
83,850
250,000
1,500,000
SUB TOTAL
8,866,735
2,500,000
2,125,000
2,500,000
4,187,500
2,500,000
5,225,000
3,191,450
12,765,800
3,191,450
11,561,028
3,191,450
25,889,042
65,250
6,596,775
39,085
9,075,537
5,500
3,663,000
20,000
910,000
140,000
6,384,000
226,688
1,385,061
1,278,950
581,922
45,000
540,000
2,766,450
3,601,918
SUB TOTAL
94,491,583
47,000
4,352,200
85,500
5,044,500
70,000
7,210,000
176,113
1,408,900
35,000
630,000
35,000
770,000
SUB TOTAL
19,415,600
96,804
13,963,977
125,000
3,187,500
61,369
368,214
395,000
1,580,000
12,500
125,000
80,369
843,875
87,340
2,794,880
250,000
250,000
150,000
300,000
2,000,000
2,000,000
12,500
200,000
SUB TOTAL
25,613,446
122,720
12,640,160
90,000
7,524,000
10,000
2,119,500
8,500
158,100
35,000
1,120,000
10,000
SUB TOTAL
676,000
24,237,760
40,000
480,000
70,000
4,410,000
275,000
3,025,000
900,000
5,400,000
90,000
138,600
12,500
250,000
750,000
750,000
400,000
400,000
SUB TOTAL
14,853,600
17,000
7,429,000
15,500
2,101,800
13,564
1,337,361
24,375
3,792,750
22,325
1,154,426
SUB TOTAL
15,815,337
10,000
420,000
55,000
1,595,000
35,000
927,500
50,000
250,000
500,000
1,000,000
50,000
450,000
225,000
450,000
27,500
2,172,500
400,000
400,000
SUB TOTAL
7,665,000
250,000
3,000,000
300,000
900,000
150,000
2,400,000
150,000
1,350,000
SUB TOTAL
7,650,000
15,000
120,000
15,000
270,000
15,000
60,000
15,000
135,000
15,000
270,000
15,000
15,000
15,000
15,000
SUB TOTAL
885,000
250,000
1,000,000
35,000
875,000
SUB TOTAL
1,875,000
265,000
6,890,000
82,500
577,500
350,000
1,400,000
52,500
5,630,625
1,500,000
1,500,000
485,000
15,998,125
SUB TOTAL
31,996,250
65,250
2,231,550
39,085
2,673,414
5,500
599,500
140,000
1,680,000
140,000
980,000
SUB TOTAL
8,164,464
270,845,574
27,084,557
297,930,132
297,900,000
RENCANA TAMBAH KURANG ANGGARAN BIAYA

Proyek
Pemilik
Lokasi

: IBU Nurjanah
: Condong Catur
NO
I
HARGA
SATUAN
URAIAN PEKERJAAN
SAT
VOL
JUMLAH HARGA
PEKERJAAN TAMBAH
VOLUME
JUMLAH HARGA
TOTAL HARGA
PEK.TAMBAH-KURANG
PEKERJAAN SANITASI
1 Kran Shower
290,000
pcs
1.00
290,000.00
1.00
290,000.00
2 Toilet Shower
85,000
pcs
2.00
170,000.00
2.00
170,000.00
3 Tempat Sabun
220,000
pcs
1.00
220,000.00
1.00
220,000.00
55,000
pcs
3.00
165,000.00
3.00
165,000.00
500,000
ls
1.00
500,000.00
1.00
4 Stop Kran
5 Bongkar AC & Ganti Selang
1,345,000.00
JUMLAH
500,000.00
1,345,000.00
II PEK. PAS PENGGANTUNG&PENGUNCI

1 Hak Angin Salon ( Bahan)
11,000
bh
12.00
12.00
2 Hak angin Kait ( Bahan)
18,000
bh
4.00
4.00
72,000.00
3 Grendel Jendela ( Bahan)
9,000
bh
22.00
22.00
198,000.00
4 Engsel Jendela ( Bahan)
18,500
bh
12.00
12.00
222,000.00
5 Engsel Pintu ( Bahan)
27,000
bh
3.00
3.00
81,000.00
6 Handle ( Bahan)
175,000
bh
1.00
1.00
175,000.00
7 Slot Pintu ( Bahan)
135,000
bh
3.00
3.00
405,000.00
30,000
bh
2.00
2.00
60,000.00
120,000
bh
1.00
1.00
120,000.00
8 Tutup Kunci ( Bahan)

9 Bel Rumah
JUMLAH
JUMLAH
JUMLAH TOTAL
132,000.00
1,465,000.00
2,810,000.00
2,810,000.00
2,810,000.00

Proyek
Pemilik
Lokasi

: IBU Nurjanah
: Condong Catur
NO
I
HARGA
SATUAN
URAIAN PEKERJAAN
SAT
VOLUME
RENC REALISASI
JUMLAH HARGA
PEKERJAAN KURANG
VOL
JUMLAH HARGA
PEKERJAAN TAMBAH
VOL
JUMLAH HARGA
PEKERJAAN PERSIAPAN
3,800
m2
256.50
256.50
974,700.00
2 Uitzet bowplank
5,100
m'
37.50
37.50
191,250.00
2,837,850.00
7.81
117,150.00
534,000.00
1.08
216,000.00
JUMLAH
1
Bongkaran Tembok
15,000
m2
189.19
197.00
200,000
m3
2.67
3.75
Bongkar Carport
200,000
ls
1.00
150,000
ls
1.00
Bongkar Jendela
15,000
unit
6.00
10.00
90,000.00
4.00
60,000.00
Bongkar Pintu
15,000
unit
6.00
10.00
90,000.00
4.00
60,000.00
20,000
m2
13.50
13.50
270,000.00
Bongkar Atap
29.50
118,000.00
2,250,000
200,000.00
150,000.00
ls
1.00
1.00
2,250,000.00
10
Bongkar Eternit
7,000
m2
57.00
45.00
399,000.00
12.00
84,000.00
11
Bongkar Keramik
4,000
m2
82.25
111.75
329,000.00
12.75
51,000.00
12
Bongkar Pagar
750,000
ls
1.00
1.00
750,000.00
13
Bongkar Water torn
250,000
ls
1.00
1.00
250,000.00
135,000.00
JUMLAH
571,150.00
III PEKERJAAN TANAH

1 Galian tanah
23,000
m3
32.40
27.00
745,200.00
108,500
m3
2.51
2.51
272,335.00
3 Urug Pasir bawah carport
108,500
m3
1.59
1.59
172,515.00
4 Pondasi batu kali
300,000
m3
18.87
7.20
6,500
m3
32.40
22,500
m'
17.50

6 Rollag
5.40
124,200.00
5,661,000.00
11.67
3,501,000.00
27.00
210,600.00
5.40
35,100.00
17.50
393,750.00
1.59
172,515.00
43,000
m3
1.95
12.11
83,850.00
10.16
436,880.00
250,000
pcs
6.00
19.00
1,500,000.00
13.00
3,250,000.00
JUMLAH
3,660,300.00
3,859,395.00
TOTAL HARGA
PEK.TAMBAH-KURANG
IV PEKERJAAN DINDING & BETON

1 Sloof 15/20
2,500,000
m3
0.85
1.23
2,125,000.00
2 Kolom 15/15
2,500,000
m3
1.68
1.68
4,200,000.00
2,500,000
m3
2.09
2.09
5,225,000.00
4 Kolom 15/30
3,191,450
m3
4.00
4.09
12,765,800.00
5 Ring Balok 15/25
3,191,450
m3
3.62
3.36
11,553,049.00
6 Cor Kolom 35/35
3,191,450
m3
0.72
3.24
7 Cor Plate Lantai
3,191,450
m3
8.11
10.14
65,250
m2
101.10
189.00
9 Plesteran-aci
39,085
m2
232.20
5,500
m'
20,000
- Bt. Candi 20x20

10 Sponengan
0.38
950,000.00
0.09
287,230.50
2,297,844.00
2.52
8,042,454.00
25,882,659.50
2.03
6,478,643.50
6,596,775.00
87.90
5,735,475.00
378.00
9,075,537.00
145.80
5,698,593.00
666.00
450.00
3,663,000.00 216.00
m'
45.50
12.00
910,000.00
140,000
m2
45.60
57.90
6,384,000.00
12.30
1,722,000.00
226,688
m2
6.11
6.11
1,385,060.63
1,278,950
m3
0.46
1.27
588,317.00
0.81
1,035,949.50
45,000
unit
12.00
0.00
540,000.00
11 Mainan
0.26
1,188,000.00
- Profil beton
33.50
670,000.00
- Plat beton
- Konsol beton
12.00
540,000.00
3,227,777.00
JUMLAH
V
829,777.00
29,950,345.50
PEKERJAAN ATAP
47,000
m2
92.60
22.00
4,352,200.00
2 Pasang Kembali Genteng Lama
15,000
m2
115.50
115.50
1,732,500.00
115.50
1,732,500.00
85,500
m2
59.00
96.25
5,044,500.00
37.25
3,184,875.00
70,000
m'
51.50
33.00
3,605,000.00
70.60
18.50
3,318,200.00
1,295,000.00
176,113
m'
8.00
13.00
1,408,900.00
5.00
880,562.50
6 Genteng bubungan
35,000
m'
18.00
30.00
630,000.00
12.00
420,000.00
7 Lispalank 2/20
35,000
m'
22.00
28.00
770,000.00
6.00
210,000.00
8 Pasang Kuda-kuda
80,000
40.20
40.20
40.20
3,216,000.00
1,500,000
ls
1.00
1.00
9 Pasang konstruksi kremona

JUMLAH
1,500,000.00
1.00
4,613,200.00
1,500,000.00
11,143,937.50
1 Keramik 40 x 40
96,804
m2
144.25
219.00
13,963,977.00
125,000
m3
25.50
25.50
3,187,500.00
61,369
m2
6.00
368,214.00
- Mozaik
395,000
m2
4.00
1,580,000.00
- Listelo
2 Lantai rabat
3 Keramik
35.00
3,388,140.00
74.75
7,236,099.00
6.00
368,214.00
2.20
135,011.80
4.00
1,580,000.00
5.50
480,370.00
2.00
300,000.00
2.50
287,500.00
- Keramik 20 x 20
12,500
10.00
125,000.00
10.00
125,000.00
2 Keramik Km/Wc
80,369
m2
10.50
8.25
843,874.50
2.25
180,830.25
3 Dinding Km/wc
87,340
m2
32.00
37.50
2,794,880.00
10.50
917,070.00
4 List km/wc
15,000
1.00
15,000.00
1.00
15,000.00
5 Pasang Box shower
250,000
ls
1.00
1.00
150,000
ls
1.00
3.00
150,000.00
2,000,000
ls
1.00
1.00
2,000,000.00
115,000
6.00
8.50
690,000.00

8 Listelo Lantai
9 Mainan Dinding km/wc
250,000.00
- Mozaik
395,000
m2
2.00
2.00
790,000.00
2.00
6,574,254.25
JUMLAH
790,000.00
9,228,980.80

95,000
m2
103.00
64.94
9,785,000.00
38.06
3,615,700.00
90,000
m2
83.60
23.40
7,524,000.00
60.20
5,418,000.00
10,000
211.95
211.95
2,119,500.00
4 List plafond luar
8,500
18.60
23.40
158,100.00
4.80
40,800.00
5 Compound Duk
35,000
m2
32.00
58.54
1,120,000.00
26.54
928,900.00
10,000
m2
67.60
56.00
676,000.00
120,000
pcs
5.00
5.00
600,000.00
6 Compound
7 Pasang Center 50
11.60
116,000.00
5.00
9,149,700.00
JUMLAH
600,000.00
1,569,700.00

1 Pasang Kusen lama & Baru
40,000
unit
12.00
22.00
480,000.00
10.00
400,000.00
70,000
m'
63.00
65.50
4,410,000.00
2.50
175,000.00
275,000
bh
11.00
14.00
3,025,000.00
3.00
825,000.00
900,000
bh
6.00
3.00
5,400,000.00
71.00
887,500.00
250,000.00
3.00
2,700,000.00
1.00
750,000.00
90,000
m2
1.50
1.50
135,000.00
7 Roster 20/20
12,500
pcs
20.00
91.00
250,000.00
750,000
ls
1.00
400,000
ls
1.00
1.00
250,000
ls
1.00
1.00
1.00
50,000
pcs
5.00
5.00
5.00
10 Perbaikan Kusen Garasi & Belakang

11 Perbaikan Daun Pintu
JUMLAH
750,000.00
400,000.00
3,450,000.00
250,000.00
2,787,500.00
1 Cat dinding (Cat Dulux)
23,938
m2
437.00
618.50
10,460,687.50
7.50
15,500
m2
135.60
167.75
2,101,800.00
2.25
13,564
m2
98.60
136.00
1,337,361.10 136.00
4 Cat Melamine kayu kusen
24,375
155.60
326.75
5 Cat Melamine daun pintu kayu
45,000
m2
51.71
22,325
m2
49.39
7 Cat Lisplank ( Cat Minyak "Emco")
25,000
m2
7.50
7.50
4,344,656.25
34,875.00
32.15
1,844,636.00
37.40
507,274.90
3,792,750.00
171.15
4,171,781.25
48.70
2,326,950.00
3.01
135,450.00
57.90
1,102,631.75
8.51
189,985.75
7.50
JUMLAH
X
179,531.25 181.50
498,325.00
187,500.00
10,034,973.15
2,059,042.25
PEKERJAAN SANITASI
10,000
42.00
42.00
420,000.00
55,000
29.00
29.00
1,595,000.00
35,000
26.50
26.50
927,500.00
4 Kran (KIG)
50,000
bh
5.00
5.00
250,000.00
500,000
unit
2.00
2.00
1,000,000.00

6 Pasang Conblock
7 Bak kontrol
50,000
m2
9.00
450,000.00
9.00
450,000.00
225,000
unit
2.00
1.00
450,000.00
1.00
225,000.00
27,500
m2
45.50
49.00
1,251,250.00
3.50
675,000.00
JUMLAH
96,250.00
96,250.00

1 Instilasi Listrik
250,000
ttk
12.00
10.00
3,000,000.00
- titik lampu Spoot
300,000
ttk
3.00
3.00
900,000.00
2.00
150,000
ttk
16.00
16.00
2,400,000.00
150,000
ttk
9.00
30.00
1,350,000.00
21.00
- Titik Kabel TV
150,000
ttk
4.00
4.00
600,000.00
4.00
600,000.00
- Saklar single
150,000
ttk
11.00
11.00
1,650,000.00
11.00
1,650,000.00
- Saklar Double
150,000
ttk
8.00
8.00
1,200,000.00
8.00
1,200,000.00
- Lampu Tiang
350,000
ttk
4.00
2.00
1,400,000.00
2.00
500,000.00
700,000.00
1,200,000.00
JUMLAH
3,150,000.00
6,600,000.00
XII PEK. PAS PENGGANTUNG&PENGUNCI

15,000
bh
8.00
12.00
120,000.00
4.00
60,000.00
2 Pasang Hak angin
15,000
bh
18.00
22.00
270,000.00
4.00
60,000.00
3 Pasang Sloot
15,000
bh
4.00
9.00
60,000.00
5.00
75,000.00
15,000
bh
9.00
22.00
135,000.00
13.00
195,000.00
15,000
bh
18.00
22.00
270,000.00
4.00
60,000.00
15,000
bh
1.00
3.00
15,000.00
2.00
30,000.00
15,000
bh
1.00
0.00
15,000.00
JUMLAH
1.00
15,000.00
15,000.00
480,000.00

1 Lampu Taman
250,000
ttk
4.00
2.00
1,000,000.00
35,000
pcs
25.00
25.00
875,000.00
3 Koral Skat
150,000
m2
4 Water Wall
400,000
m2
2 Cor rabat setapak
2.00
500,000.00
500,000.00
JUMLAH
1 Pasang Canopy Stainless
375,000
m2
18.13
18.13
6,798,750.00
150,000
9.80
9.80
1,470,000.00
3 Pasang Pagar Pengaman (jeruji)
210,000
m2
38.30
38.30
8,043,000.00
225,000
m2
4.32
4.32
972,000.00
5 Railing Tangga
125,000
10.20
10.20
1,275,000.00
6 Pintu Dorong
300,000
m2
8.36
8.36
2,508,000.00
7 Pintu Kecil
300,000
m2
1.19
1.19
357,000.00
8 Canopy Lantai Atas
260,000
m2
15.33
15.33
3,985,800.00
75,000
3.60
3.60
270,000.00
10 Pasang Glassblock
9 Asesoris ( tombak )
120,000
m2
12.00
12.00
1,440,000.00
11 Tutup Wather thorn
750,000
ls
1.00
1.00
750,000.00
12 Acecories depan
800,000
ls
1.00
65,250
m2
34.20
34.20
2,231,550.00
2 Plester aci
39,085
m2
68.40
68.40
2,673,414.00
3 Sponengan
5,500
109.00
109.00
599,500.00
4 Pasang Batu alam
140,000
m2
12.00
12.00
1,680,000.00
800,000.00
JUMLAH
XV PEKERJAAN PAGAR
140,000
ttk
7.00
7.00
980,000.00
6 Pekerjaan Camport
19,385
m2
23.40
23.40
453,609.00
7 Pekerjaan Pasang Profil
12,000
44.40
44.40
532,800.00
JUMLAH
JUMLAH
33,200,231.25
76,322,231.95
43,122,000.70
JUMLAH TOTAL
43,122,000.70
PEMBULATAN
43,100,000.00
TERBILANG :

Proyek
Pemilik
Lokasi

: IBU Nurjanah
: Condong Catur
NO
I
HARGA
SATUAN
URAIAN PEKERJAAN
SAT
VOLUME
RENC
REALISASI
PEKERJAAN PERSIAPAN
3,800
m2
256.50
256.50
2 Uitzet bowplank
5,100
m'
37.50
37.50
15,000
m2
189.19
197.00
3.75
JUMLAH
1
Bongkaran Tembok
200,000
m3
2.67
Bongkar Carport
200,000
ls
1.00
150,000
ls
1.00
Bongkar Jendela
15,000
unit
6.00
10.00
Bongkar Pintu
15,000
unit
6.00
10.00
20,000
m2
13.50
13.50
Bongkar Atap
ls
1.00
1.00
2,250,000
10
Bongkar Eternit
7,000
m2
57.00
45.00
11
Bongkar Keramik
4,000
m2
82.25
124.50
12
Bongkar Pagar
750,000
ls
1.00
1.00
13
Bongkar Water torn
250,000
ls
1.00
1.00
23,000
m3
32.40
27.00
108,500
m3
2.51
2.51
3 Urug Pasir bawah carport
108,500
m3
1.59
1.59
4 Pondasi batu kali
300,000
m3
18.87
7.20
6,500
m3
32.40
27.00
6 Rollag
22,500
m'
17.50
17.50
43,000
m3
1.95
12.11
250,000
pcs
6.00
19.00
1 Sloof 15/20
2,500,000
m3
0.85
1.23
2 Kolom 15/15
2,500,000
m3
1.68
1.68
2,500,000
m3
2.09
2.09
4 Kolom 15/30
3,191,450
m3
4.00
4.09
5 Ring Balok 15/25
3,191,450
m3
3.62
3.36
JUMLAH
III PEKERJAAN TANAH
1 Galian tanah
JUMLAH
6 Cor Kolom 35/35
3,191,450
m3
0.72
3.24
7 Cor Plate Lantai
3,191,450
m3
8.11
10.14
65,250
m2
101.10
189.00
9 Plesteran-aci
39,085
m2
232.20
378.00
5,500
m'
666.00
450.00
20,000
m'
45.50
12.00
- Bt. Candi 20x20
140,000
m2
45.60
57.90
226,688
m2
6.11
6.11
1,278,950
m3
0.46
1.27
45,000
unit
12.00
0.00
47,000
m2
92.60
22.00
2 Pasang Kembali Genteng Lama
15,000
m2
115.50
115.50
85,500
m2
59.00
96.25
70,000
m'
51.50
33.00
176,113
m'
8.00
13.00
6 Genteng bubungan
35,000
m'
18.00
30.00
7 Lispalank 2/20
35,000
m'
22.00
28.00
8 Pasang Kuda-kuda
80,000
40.20
40.20
1,500,000
ls
1.00
1.00
96,804
m2
144.25
254.00
125,000
m3
25.50
25.50
61,369
m2
6.00
- Mozaik
395,000
m2
4.00
- Listelo
12,500
10.00
2 Keramik Km/Wc
80,369
m2
10.50
10.50
3 Dinding Km/wc
87,340
m2
32.00
48.00
4 List km/wc
15,000
1.00
5 Pasang Box shower
250,000
ls
1.00
1.00
150,000
ls
1.00
3.00
2,000,000
ls
1.00
1.00
115,000
6.00
8.50
96,804
18.65
18.65
10 Sponengan
11 Mainan
- Profil beton

- Plat beton
- Konsol beton
JUMLAH
V
PEKERJAAN ATAP
9 Pasang konstruksi kremona

JUMLAH
1 Keramik 40 x 40
2 Lantai rabat
3 Keramik
- Keramik 20 x 20

8 Listelo Lantai
9 List Dinding Bawah
10 Mainan Dinding km/wc
- Mozaik
395,000
m2
2.00
2.00
95,000
m2
103.00
64.94
90,000
m2
83.60
23.40
10,000
211.95
211.95
4 List plafond luar
8,500
18.60
23.40
5 Compound Duk
35,000
m2
32.00
58.54
6 Compound
10,000
m2
67.60
56.00
120,000
pcs
5.00
5.00
1 Pasang Kusen lama & Baru
40,000
unit
12.00
22.00
70,000
m'
63.00
65.50
275,000
bh
11.00
14.00
900,000
bh
6.00
3.00
90,000
m2
1.50
1.50
7 Roster 20/20
12,500
pcs
20.00
91.00
750,000
ls
1.00
400,000
ls
1.00
1.00
250,000
ls
1.00
1.00
50,000
pcs
5.00
5.00
1 Cat dinding (Cat Dulux)
23,938
m2
437.00
626.00
15,500
m2
135.60
170.00
13,564
m2
98.60
272.00
4 Cat Melamine kayu kusen
24,375
155.60
326.75
5 Cat Melamine daun pintu kayu
45,000
m2
51.71
48.70
22,325
m2
49.39
57.90
7 Cat Lisplank ( Cat Minyak "Emco")
25,000
m2
7.50
7.50
10,000
42.00
42.00
55,000
29.00
29.00
35,000
26.50
26.50
4 Kran (KIG)
50,000
bh
5.00
5.00
500,000
unit
2.00
2.00
50,000
m2
9.00
225,000
unit
2.00
JUMLAH
7 Pasang Center 50
JUMLAH
10 Perbaikan Kusen Garasi & Belakang

11 Perbaikan Daun Pintu
JUMLAH
JUMLAH
X
PEKERJAAN SANITASI

6 Pasang Conblock
7 Bak kontrol
1.00
27,500
m2
45.50
49.00
400,000
ls
1.00
1.00
10 Kran Shower
290,000
pcs
2.00
2.00
11 Toilet Shower
85,000
pcs
3.00
3.00
12 Tempat Sabun
220,000
pcs
2.00
2.00
55,000
pcs
3.00
3.00
500,000
ls
1.00
1.00
250,000
ttk
12.00
10.00
- titik lampu Spoot
300,000
ttk
3.00
3.00
150,000
ttk
16.00
16.00
150,000
ttk
9.00
30.00
- Titik Kabel TV
150,000
ttk
4.00
4.00
- Saklar single
150,000
ttk
11.00
11.00
- Saklar Double
150,000
ttk
8.00
8.00
- Lampu Tiang
350,000
ttk
4.00
2.00
15,000
bh
8.00
12.00
2 Pasang Hak angin
15,000
bh
18.00
22.00
3 Pasang Sloot
15,000
bh
4.00
9.00
15,000
bh
9.00
22.00
15,000
bh
18.00
22.00
15,000
bh
1.00
3.00
15,000
bh
1.00
0.00
8 Hak Angin Salon ( Bahan)
11,000
bh
12.00
12.00
9 Hak angin Kait ( Bahan)
18,000
bh
4.00
4.00
10 Grendel Jendela ( Bahan)
9,000
bh
22.00
22.00
11 Engsel Jendela ( Bahan)
18,500
bh
12.00
12.00
12 Engsel Pintu ( Bahan)
27,000
bh
3.00
3.00
13 Handle ( Bahan)
175,000
bh
1.00
1.00
14 Slot Pintu ( Bahan)
135,000
bh
3.00
3.00
30,000
bh
2.00
2.00
250,000
ttk
4.00
2.00
35,000
pcs
25.00
25.00
150,000
m2
9 Wastafel (TOTO)
13 Stop Kran
14 Bongkar AC & Ganti Selang
JUMLAH
1 Instilasi Listrik
JUMLAH
XII PEK. PAS PENGGANTUNG&PENGUNCI
15 Tutup Kunci ( Bahan)

JUMLAH
1 Lampu Taman
2 Cor rabat setapak
3 Koral Skat
4 Water Wall
400,000
m2
375,000
m2
18.13
18.13
150,000
9.80
9.80
3 Pasang Pagar Pengaman (jeruji)
210,000
m2
38.30
38.30
225,000
m2
4.32
4.32
5 Railing Tangga
125,000
10.20
10.20
6 Pintu Dorong
300,000
m2
8.36
8.36
7 Pintu Kecil
300,000
m2
1.19
1.19
260,000
m2
15.33
15.33
75,000
3.60
3.60
120,000
m2
12.00
12.00
JUMLAH
11 Tutup Watnoren
m2
12 Acecories depan
m
JUMLAH
XV PEKERJAAN PAGAR
65,250
m2
34.20
34.20
2 Plester aci
39,085
m2
68.40
68.40
3 Sponengan
5,500
109.00
109.00
4 Pasang Batu alam
140,000
m2
12.00
12.00
140,000
ttk
7.00
7.00
6 Pekerjaan Camport
19,385
m2
23.40
23.40
7 Pekerjaan Pasang Profil
12,000
44.40
44.40
JUMLAH
JUMLAH
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
TERBILANG : TIGA RATUS TUJUH PULUH SATU JUTA SERATUS RIBU RUPIAH
JUMLAH HARGA
PEKERJAAN KURANG
VOLUME
JUMLAH HARGA
PEKERJAAN TAMBAH
VOLUME
JUMLAH HARGA
974,700.00
191,250.00
1,165,950.00
2,837,850.00
7.81
117,150.00
534,000.00
1.08
216,000.00
90,000.00
4.00
60,000.00
90,000.00
4.00
60,000.00
42.25
169,000.00
200,000.00
150,000.00
270,000.00
2,250,000.00
399,000.00
12.00
84,000.00
329,000.00
750,000.00
250,000.00
8,149,850.00
745,200.00
84,000.00
5.40
622,150.00
124,200.00
272,335.00
172,515.00
1.59
172,515.00
83,850.00
10.16
436,880.00
1,500,000.00
13.00
3,250,000.00
5,661,000.00
11.67
3,501,000.00
210,600.00
5.40
35,100.00
393,750.00
9,039,250.00
3,536,100.00
2,125,000.00
3,859,395.00
0.38
950,000.00
0.09
287,230.50
4,200,000.00
5,225,000.00
12,765,800.00
11,553,049.00
0.26
829,777.00
2,297,844.00
2.52
8,042,454.00
25,882,659.50
2.03
6,478,643.50
6,596,775.00
87.90
5,735,475.00
9,075,537.00
145.80
5,698,593.00
12.30
1,722,000.00
0.81
1,035,949.50
3,663,000.00
216.00
1,188,000.00
33.50
670,000.00
910,000.00
6,384,000.00
1,385,060.63
588,317.00
540,000.00
12.00
93,192,042.13
4,352,200.00
540,000.00
3,227,777.00
70.60
29,950,345.50
3,318,200.00
1,732,500.00
115.50
1,732,500.00
5,044,500.00
37.25
3,184,875.00
1,408,900.00
5.00
880,562.50
630,000.00
12.00
420,000.00
770,000.00
6.00
210,000.00
40.20
3,216,000.00
1.00
1,500,000.00
3,605,000.00
18.50
1,295,000.00
1,500,000.00
19,043,100.00
4,613,200.00
13,963,977.00
11,143,937.50
109.75
10,624,239.00
3,187,500.00
368,214.00
6.00
368,214.00
2.20
135,011.80
1,580,000.00
4.00
1,580,000.00
125,000.00
10.00
125,000.00
16.00
1,397,440.00
2.00
300,000.00
690,000.00
2.50
287,500.00
1,805,394.60
18.65
1,805,394.60
843,874.50
2,794,880.00
15,000.00
1.00
15,000.00
250,000.00
150,000.00
2,000,000.00
790,000.00
2.00
28,563,840.10
2,088,214.00
9,785,000.00
38.06
3,615,700.00
7,524,000.00
60.20
5,418,000.00
790,000.00
15,339,585.40
2,119,500.00
158,100.00
4.80
40,800.00
1,120,000.00
26.54
928,900.00
676,000.00
11.60
116,000.00
600,000.00
5.00
21,982,600.00
9,149,700.00
600,000.00
1,569,700.00
480,000.00
10.00
400,000.00
4,410,000.00
2.50
175,000.00
3,025,000.00
3.00
825,000.00
71.00
887,500.00
1.00
250,000.00
5.00
250,000.00
5,400,000.00
3.00
2,700,000.00
135,000.00
250,000.00
750,000.00
1.00
750,000.00
400,000.00
14,850,000.00
750,000.00
2,787,500.00
10,460,687.50
189.00
4,524,187.50
2,101,800.00
34.40
533,200.00
1,337,361.10
173.40
2,351,910.90
3,792,750.00
171.15
4,171,781.25
2,326,950.00
3.01
135,450.00
1,102,631.75
8.51
189,985.75
7.50
187,500.00
21,122,180.35
12,094,015.40
420,000.00
1,595,000.00
927,500.00
250,000.00
1,000,000.00
450,000.00
9.00
450,000.00
450,000.00
1.00
225,000.00
1,251,250.00
3.50
96,250.00
2.00
580,000.00
3.00
255,000.00
2.00
440,000.00
3.00
165,000.00
1.00
500,000.00
400,000.00
6,743,750.00
3,000,000.00
675,000.00
2.00
2,036,250.00
500,000.00
900,000.00
2,400,000.00
1,350,000.00
21.00
3,150,000.00
600,000.00
4.00
600,000.00
1,650,000.00
11.00
1,650,000.00
1,200,000.00
8.00
1,200,000.00
1,400,000.00
2.00
12,500,000.00
700,000.00
1,200,000.00
6,600,000.00
120,000.00
4.00
60,000.00
270,000.00
4.00
60,000.00
60,000.00
5.00
75,000.00
135,000.00
13.00
195,000.00
270,000.00
4.00
60,000.00
15,000.00
2.00
30,000.00
12.00
132,000.00
4.00
72,000.00
22.00
198,000.00
12.00
222,000.00
3.00
81,000.00
1.00
175,000.00
3.00
405,000.00
2.00
60,000.00
15,000.00
1.00
885,000.00
1,000,000.00
875,000.00
15,000.00
15,000.00
2.00
500,000.00
1,825,000.00
1,875,000.00
500,000.00
6,798,750.00
1,470,000.00
8,043,000.00
972,000.00
1,275,000.00
2,508,000.00
357,000.00
3,985,800.00
270,000.00
1,440,000.00
-
27,119,550.00
2,231,550.00
2,673,414.00
599,500.00
1,680,000.00
980,000.00
453,609.00
532,800.00
9,150,873.00
275,382,985.58
25,838,991.00
87,827,878.80
8,782,787.88
96,610,666.68
96,600,000.00
15,973,925.00
TOTAL HARGA
1,165,950.00
8,688,000.00
9,362,545.00
119,914,610.63
25,573,837.50
41,815,211.50
14,402,600.00
16,887,500.00
33,216,195.75
8,105,000.00
17,900,000.00
2,695,000.00
1,375,000.00
27,119,550.00
9,150,873.00
337,371,873.38
33,737,187.34
371,109,060.71
371,100,000.00

Proyek
: CondongCatur
Kavling
: Konstruksi Rumah Tinggal
NO
I
URAIAN PEKERJAAN
54
SAT
PEKERJAAN PERSIAPAN
m2
2 Uitzet bowplank
m'
1
Bongkaran Tembok
m2
m3
Bongkar Carport
ls
ls
Bongkar Jendela
unit
Bongkar Pintu
unit
m2
Bongkar Atap
ls
10
Bongkar Eternit
m2
11
Bongkar Keramik
m2
12
Bongkar Pagar
ls
14
Bongkar Water torn
ls
III PEKERJAAN TANAH

1 Galian tanah
m3
2 Urug pasair bawah carport
m3
3 Pondasi batu kali
m3
m3
6 Rollag
m'
m3
m3

1 Sloof 15/20
m3
2 Kolom 15/15
m3
m3
4 Kolom 15/30
m3
5 Ring Balok 15/25
m3
6 Cor Kolom 35/35
m3
7 Cor Plate Lantai
m3
8 Cor Dinding Watertorn
m3
9 Cor Rabat Peninggian Lantai 2
m3
m2
11 Plesteran-aci
m2
12 Sponengan
m'
13 Pilar teras
- Profil beton
m'
- Bt. Candi 20x20
m2
m2

- Plat beton
m3
- Konsol beton
unit

V
m3
PEKERJAAN ATAP
m2
m2
m'
m'
5 Genteng bubungan
m'
6 Lisplank 2/20
m'
7 Pasang Konstruksi Kremona
ls
1 Keramik 40 x 40
m2
2 Lantai rabat
m2
3 Keramik Km/Wc
m2
4 Dinding Km/wc
m2
5 List km/wc
m'
ls
ls
8 Listelo
m'
9 List Dinding
m2
10 Mainan Lantai
- batu-batuan
m2
- Mozaik
m2
1 Plafond dalam Gypsum
m2
m2
m'
5 List plafond luar
m'
6 Compound Duk
m2
7 Pasang Center panel 50
pcs
8 Compound
m2

1 Pasang Kusen lama
unit
m'
bh
4 Daun pintu panil ( baru ) kayu ajti lokal kaca 5 mm
bh
m2
6 Pengadaan rel Pintu Dorong (Km/wc Utama)
pcs
ls
1 Penguranagan Harga Satuan dari Cat Cathylac & Cat Dulux
m2
m2
m2
4 Cat politur Kusen kayu
m2
5 Cat politur Daun Pintu kayu
m3
m2
PEKERJAAN SANITASI
m'
m'
m'
4 Kran (KIG)
bh
unit
6 Pasang Conblock
m2
7 Bak kontrol
unit
m2
9 Wastafel (INA)
unit

1 Instilasi Listrik
ttk
- titik lampu Spoot
ttk
ttk
ttk
- Titik Kabel TV
ttk
- Saklar single
ttk
- Saklar Double
ttk
XII PEKERJAAN PASANG PENGGANTUNG&PENGUNCI

bh
2 Pasang Hak angin
bh
3 Pasang Sloot
bh
bh
bh
bh
bh

1 Lampu Taman
ttk
2 Cor rabat setapak
pcs
XIV PEKERJAAN ACESORIS (PINTU TRALIS,RAILING&CANOPY)

m2
m1
m2
pcs
5 Railing Tangga
m1
6 Pintu Dorong
m2
7 Pintu Kecil
m2
m2
m1
m2
XV PEKERJAAN PAGAR
m2
2 Plester aci
m2
3 Sponengan
m1
4 Pasang Batu alam
m2
ttk
6 Pek Camprot
m2
7 Profil Beton
m1
JUMLAH
JASA PEMBORONG 10 %
JUMLAH TOTAL
PEMBULATAN
Terbilang :Delapan Puluh Dua Juta Rupiah
NO
URAIAN PEKERJAAN
Rab Total Pekerjaan Penambahan & Pek.Pintu,Railing,Canopy

1 Penguranagan Pekerjaan Tralis,Canopy,Railing & Pagar Pintu (harga lama)
2 Pengurangan Titik Downlight
PENGURANGAN
PEMBULATAN
Terbilang :
SAT
VOLUME
HARGA
SATUAN
HARGA
BOBOT
3,800
5,100
SUB TOTAL
27.00
15,000
405,000
0.39
1.92
200,000
383,700
0.37
200,000
150,000
4.00
15,000
60,000
0.06
2.00
15,000
30,000
0.03
20,000
1.00
2,250,000
2,250,000
2.16
24.00
7,000
168,000
0.16
4,000
750,000
250,000
SUB TOTAL
1.59
0.40
3,296,700
23,000
108,500
172,786
300,000
6,500
22,500
43,000
250,000
100,000
SUB TOTAL
0.17
0.10
272,786
2,500,000
0.68
2,500,000
1,700,000
1.63
0.84
2,500,000
2,100,000
2.02
0.81
3,191,450
2,585,075
2.48
0.36
3,191,450
1,132,965
1.09
0.72
3,191,450
2,297,844
2.21
2.11
3,191,450
6,721,194
6.46
3,191,450
812,350
42.70
65,250
2,786,175
2.68
85.40
39,085
3,337,859
3.21
48.00
5,500
264,000
0.25
9.25
20,000
185,000
0.18
21.90
140,000
3,066,000
2.95
11.38
226,688
2,578,570
2.48
0.88
1,278,950
1,119,081
1.08
6.00
45,000
270,000
0.26
0.16
2,766,450
431,566
0.41
SUB TOTAL
30,575,329
15.00
47,000
705,000
0.68
30.00
85,500
2,565,000
2.46
24.00
70,000
1,680,000
1.61
12.00
176,113
2,113,350
2.03
14.00
35,000
490,000
0.47
24.00
35,000
840,000
0.81
1.00
2,000,000
2,000,000
1.92
SUB TOTAL
10.70
10,393,350
96,804
1,035,803
125,000
2.25
61,369
138,080
0.13
9.45
70,340
664,713
0.64
6.00
15,000
90,000
0.09
150,000
2,000,000
6.00
45,000
270,000
0.26
16.43
96,804
1,590,490
1.53
0.32
61,369
19,638
0.02
0.64
495,000
316,800
0.30
SUB TOTAL
4,125,524
1.00
-
9.1
122,720
90,000
2,813,400
10,000
60.59
8,500
515,015
0.49
28.54
35,000
998,900
0.96
5.00
120,000
600,000
0.58
10,000
31.26
SUB TOTAL
22.00
1.00
1.00
2.70
-
4,927,315
40,000
70,000
1,540,000
275,000
1,250,000
1,250,000
90,000
750,000
400,000
400,000
SUB TOTAL
1.48
1.20
0.38
3,190,000
437.00
6,750
2,949,750
2.83
28.32
15,500
438,960
0.42
30.00
13,564
406,905
0.39
171.15
24,375
4,171,781
4.01
48.70
40,000
1,948,000
1.87
49.39
22,325
1,102,520
1.06
SUB TOTAL
1.00
1.00
10,000
55,000
35,000
50,000
500,000
500,000
50,000
225,000
27,500
400,000
400,000
SUB TOTAL
2.00
11,017,916
0.48
0.38
900,000
250,000
500,000
300,000
0.48
-
6.00
150,000
900,000
0.86
23.00
150,000
3,450,000
3.32
2.00
100,000
200,000
0.19
11.00
150,000
1,650,000
1.59
8.00
150,000
1,200,000
1.15
SUB TOTAL
7,900,000
6.00
31,913
191,475
0.18
16.00
23,000
368,000
0.35
2.00
15,000
30,000
0.03
8.00
18,500
148,000
0.14
19.00
23,500
446,500
0.43
1.00
15,000
15,000
0.01
1.00
15,000
15,000
0.01
SUB TOTAL
1,213,975
250,000
35,000
SUB TOTAL
18.62
375,000
6,982,500
6.71
9.80
150,000
1,470,000
1.41
22.58
180,000
4,064,040
3.91
7.00
225,000
1,575,000
1.51
10.20
125,000
1,275,000
1.23
8.36
300,000
2,508,000
2.41
1.19
300,000
357,000
0.34
13.68
260,000
3,557,580
3.42
3.60
60,000
216,000
0.21
12.00
120,000
1,440,000
1.38
SUB TOTAL
23,445,120
65,250
39,085
5,500
140,000
1,814,400
140,000
23.40
19,385
453,609
0.44
44.40
12,000
532,800
0.51
12.96
SUB TOTAL
2,800,809
1.74
-
104,058,824
10,405,882
114,464,707
114,400,000
VOLUME
HARGA
SATUAN
HARGA
114,400,000
11,145,625
500,000
102,754,375
102,754,000
100

Rab Ke Bu Agus

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rab Ke Bu Agus

Uploaded by

Copyright:

Available Formats

RENCANA ANGGARAN BIAYA (RAB)

II PEKERJAAN KERAMIK KM/WC

3 Pasang Closet Duduk

7 Jaringan Air Panas Km/wc&heater

8 Jaringan Air Dingin

9 Kran Panas Dingin

III PEKERJAAN INSTALASI LISTRIK

- titik stop kontak (Broco)

IV PEKERJAAN ACESORIS (PINTU TRALIS,RAILING&CANOPY)

4 Pasang Tralis depan

ANALISA SATUAN PEKERJAAN

JUMLAH PEKERJAAN PLESTER ACI

pemakaian diambil faktor pengali .

Pasang usuk 5/7 kayu Bengkirai, reng 2/3 kayu bengkirai

org Tukang kayu

org Kep. Tk. Kayu

Pasang talang miring, seng BJLS 28, papan kayu bengkirai

org Kep. Tk. Batu

Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai

Pasang tegel keramik 20/20

m2 Pasang keramik dinding 20/25

Membuat kusen pintu / jendela kayu jati (lokal) 6/12

Scrap / mengerok permukaan cat tembok lama

10 M2 Cat tembok CATYLAX Incld pembersihan dan plamir

org Kep. Tk. Cat

Memasang pipa PVC tipe AW diameter 4"

Memasang pipa PVC tipe AW diameter 3"

Memasang pipa PVC tipe AW diameter 3/4"

Pasang engsel angin

RENCANA ANGGARAN BIAYA (RAB)

Bongkaran Plat Beton Tangga& Kolom

Bongkar Pintu Garasi

Bongkar Rabat carport

Bongkar Water torn

III PEKERJAAN TANAH

2 Urug pasair bawah pondasi

3 Pondasi batu kali

4 Urug tanah kembali

7 Peninggian peil lantai

3 Ring balk atas 15/20

5 Ring Balok 15/25

6 Cor Plate Lantai

7 Pasangan dinding 1/2 bt

- Bt. Candi 20x20

- Batu susun sirih 1X15

10 Plat beton canopy

2 Usuk 5/7 & reng 2/3 bengkirai

3 Gording, nok, mirplat & jurai, Bengkirai 6/12

4 Talang Jurai (papan Bengkirai)

7 Rangka Baja Ringan (Rangka Atap Bluescope)

3 Keramik Mini Bar

3 Plafond luar eternit

4 List Gypsum plafond dalam

5 List plafond luar

VIII PEKERJAAN KUSEN & DAUN

2 Kusen Pintu Jendela (Jati Lokal)

3 Daun jendela (baru) kayu jati lokal

4 Daun pintu panil ( baru ) kayu ajti lokal

5 Kaca jendela 5mm (kaca BV)

7 Pekerjaan Pasang Kembali pintu garasi

2 Cat plafond (cat Maxilte)

3 Cat genteng (Cat Genteng Express)

4 Cat politur kayu (Mowilex)