Rencana Anggaran Biaya (RAB) Rumah

TAHAP 1 LANTAI 1
No ITEM QTY SATUAN HARGA TOTAL
1 BESI CAKAR AYAM 50×50 10MM 11 UNIT 65,000.00 715,000.00
2 BESI 10 MM 33 BTG 72,000.00 2,376,000.00
3 RING BEHEL 6 X 12 2 IKAT 100,000.00 200,000.00
4 PENGECORAN CAKAR AYAM 1 M3 700,000.00 700,000.00
5 PENGECORAN KOLOM 3 M3 700,000.00 2,100,000.00
6 BESI 10 MM UNTUK BALOK 15 BTG 72,000.00 1,080,000.00
7 COR BALOK 27 METER 4 M3 700,000.00 2,800,000.00
8 PAPAN COR 15 BTG 16,000.00 240,000.00
9 PAKU SEMUA UKURAN 7 KG 21,000.00 147,000.00
10 RING BEHEL 10 X 15 2 IKAT 145,000.00 290,000.00
TOTAL 10,648,000.00
TAHAP 2 LANTAI 1
No ITEM QTY SATUAN HARGA TOTAL
1 WIREMESH M10 6 LBR 1,200,000.00 7,200,000.00
2 BONDEK 9 LBR 720,000.00 6,480,000.00
3 SEMEN 50 KG DYNAMIX DAK LT 2 24 SAK 53,000.00 1,272,000.00
4 PASIR 4 M3 235,000.00 822,500.00
5 KORAL 3 M3 290,000.00 870,000.00
6 PAPAN COR 10 BTG 16,000.00 160,000.00
TOTAL 16,804,500.00
TAHAP 3 LANTAI 2
No ITEM QTY SATUAN HARGA TOTAL
1 SLOFF TIANG BEHEL 10 MM 9 UNIT 75,000.00 675,000.00
2 PENGECORAN KOLOM 3 M3 700,000.00 2,100,000.00
3 HEBEL 3 M3 620,000.00 1,860,000.00
4 MORTAR PEREKAT HEBEL 51 M2 40 KG 5 SAK 100,000.00 500,000.00
5 SEMEN 50 KG DYNAMIX PLESTER 22 SAK 53,000.00 1,166,000.00
6 SEMEN 50 KG DYNAMIX KERAMIK 10 SAK 53,000.00 530,000.00
7 PASIR 5 M3 235,000.00 1,175,000.00
8 CLOSED JONGKOK 1 UNIT 100,000.00 100,000.00
9 KERAMIK 40 X 40 50 KOTAK 40,000.00 2,000,000.00
11 PARALON WC 1 UNIT 150,000.00 150,000.00
12 KAYU KASO PLAFON 5 IKAT 165,000.00 825,000.00
13 TRIPLEK UNTUK PLAFON 3 MM 10 LBR 65,000.00 650,000.00
14 ASBES 180 X 105 30 LBR 50,000.00 1,500,000.00
15 CAT KILOAN 30 KG 15,000.00 450,000.00
16 PINTU 1 SET 1 UNIT 1,000,000.00 1,000,000.00
17 PINTU WC 1 UNIT 200,000.00 200,000.00
18 TANGGA BETON 1 UNIT 3,000,000.00 3,000,000.00
19 PAGAR HOLO BALKON 1 UNIT 3,500,000.00 3,500,000.00
TOTAL 21,381,000.00
TOTAL MATERIAL 48,833,500.00
TOTAL UPAH 61,200,000.00
GRAND TOTAL 110,033,500.00
 AKUTUAL BIAYA
No Tanggal Keterangan Qty Satuan Harga Toatal
1 4-Aug UPAH TUKANG TAHAP 1 1 ETC 5,000,000 5,000,000
UPAH TUKANG 5,000,000
2 4-Aug BESI 10 FULL 50 BTG 82,500 4,125,000
3 4-Aug RING 10 X 20 400 PIC 1,500 600,000
4 4-Aug RING 10 X 20 400 PIC 1,500 600,000
5 4-Aug KAWAT BETON 5 KG 20,000 100,000
6 4-Aug BIAYA TRANSFER 2 ETC 6,500 13,000
7 4-Aug MINUM SUPIR 2 BTL 5,000 10,000
GRAND TOTAL 04-08-2021 5,435,000
8 5-Aug PAPAN COR 19 BTL 14,218 270,142
GRAND TOTAL 05-08-2021 270,142
9 6-Aug SEMEN 50 KG TIGA RODA 10 SAK 53,000 530,000
10 6-Aug CAKAR AYAM 50 X 50 11 SET 70,000 770,000
GRAND TOTAL 06-08-2021 1,300,000
11 7-Aug KAWAT BETON 4 KG 25,000 100,000
12 7-Aug BESI 10 FULL 15 BTG 82,500 1,237,500
13 7-Aug PASIR 8 M3 230,000 1,840,000
GRAND TOTAL 07-08-2021 3,177,500
14 8-Aug KAYU KASO 12 BTG 15,000 180,000
GRAND TOTAL 08-08-2021 180,000
15 9-Aug EMBER 10 PIC 7,500 75,000
16 9-Aug PAKU 5 1 KG 20,000 20,000
17 9-Aug PAKU 7 2 KG 20,000 40,000
18 9-Aug PAKU 10 2 KG 20,000 40,000
19 9-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 09-08-2021 475,000
20 10-Aug PENGKI 2 PIC 15,000 30,000
GRAND TOTAL 10-08-2021 30,000
21 11-Aug HEBEL 0.5 M3 520,000 260,000
22 11-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
23 11-Aug KAWAT BETON 5 KG 20,000 100,000
24 11-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 11-08-2021 925,000
25 11-Aug UPAH TUKANG TAHAP 2 1 ETC 10,000,000 10,000,000
UPAH TUKANG 10,000,000
21 11-Aug KASO 20 BTG 15,000 300,000
22 11-Aug ONGKOS ANGKUT TANAH 1 ETC 250,000 250,000
GRAND TOTAL 11-08-2021 550,000
23 12-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
24 12-Aug MORTAR MU 300 1 SAK 105,000 105,000
GRAND TOTAL 12-08-2021 370,000
25 13-Aug BENANG 2 PIC 7,000 14,000
GRAND TOTAL 13-08-2021 14,000
26 14-Aug PAKU BETON 1 DUS 40,000 40,000
27 14-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
28 14-Aug SPLIT 1 M3 300,000 300,000
29 14-Aug PAKU 4 DAN 5 2 KG 19,500 39,000
GRAND TOTAL 14-08-2021 644,000
30 18-Aug PERLENGKAPAN TOREN 1 PIC 74,000 74,000
31 18-Aug BAMBU 20 BTG 20,000 400,000
32 18-Aug SARUNG TANGAN 1 SET 35,000 35,000
33 18-Aug BONDEK 6 LBR 765,000 4,590,000
34 18-Aug RING 8 X 12 200 BH 1,100 220,000
35 18-Aug WIREMESH M8 FULL 4 LBR 725,000 2,900,000
36 18-Aug PAKU BETON 7 CM 1 DUS 42,000 42,000
37 18-Aug PARALON DAN KENI 1 SET 527,000 527,000
GRAND TOTAL 18-08-2021 8,788,000
38 18-Aug UPAH TUKANG TAHAP 3 1 ETC 10,000,000 10,000,000
UPAH TUKANG 10,000,000
39 20-Aug SPLIT 1 M3 300,000 300,000
40 20-Aug BESI 10 FULL 7 BTG 82,500 577,500
41 20-Aug BESI 8 FULL 40 BTG 55,000 2,200,000
42 20-Aug RING 8 X 12 300 BH 1,100 330,000
43 20-Aug SEMEN 50 KG TIGA RODA 20 SAK 53,000 1,060,000
GRAND TOTAL 20-08-2021 4,467,500
44 21-Aug JENDELA 4 SET 565,000 2,260,000
45 21-Aug PINTU PVC 1 SET 450,000 450,000
46 21-Aug PINTU WC 1 SET 200,000 200,000
47 21-Aug CLOSET 2 PIC 95,000 190,000
48 21-Aug ONGKIR 1 ETC 50,000 50,000
GRAND TOTAL 21-08-2021 3,150,000
49 21-Aug GYPSUN YOSHINO 17 LBR 52,000 884,000
49 21-Aug SPANDEK 6 MTR 6 LBR 288,000 1,728,000
49 21-Aug SPANDEK 4 MTR 5 LBR 192,000 960,000
49 21-Aug HOLLOW 40 X 60 X 0,9 MM 14 BTG 144,000 2,016,000
49 21-Aug HOLLOW 40 X 60 X 1 MM 6 BTG 163,000 978,000
49 21-Aug HOLLOW PLAFON 20 X 40 50 BTG 21,000 1,050,000
49 21-Aug BAUD GYPSUN 3 DUS 55,000 165,000
49 21-Aug RUFING 5 CM 200 BH 600 120,000
49 21-Aug KAWAT LAS 2 MM 1 KG 70,000 70,000
49 21-Aug WD GRINDA TPS 20 BH 3,500 70,000
49 21-Aug KANSAT 1 KLG 50,000 50,000
GRAND TOTAL 21-08-2021 8,091,000
38 21-Aug UPAH TUKANG COR 5 ETC 150,000 750,000
UPAH TUKANG COR 750,000
39 24-Aug HEBEL 4 BH 9,000 36,000
40 24-Aug BONDEK 16 MTR 127,500 2,040,000
41 24-Aug WIREMESH M8 FULL 1 LBR 725,000 725,000
42 24-Aug LEM KACA 2 BTL 35,000 70,000
43 24-Aug SEMEN 50 KG TIGA RODA 10 SAK 53,000 530,000
GRAND TOTAL 21-08-2021 3,401,000
44 25-Aug PASIR 1 M3 300,000 300,000
45 25-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
46 25-Aug SPLIT 1 M3 300,000 300,000
47 25-Aug PAKU BETON 1 DUS 40,000 40,000
48 25-Aug BAUD BAJA 1 BKS 25,000 25,000
49 25-Aug KUNCI RUPING 1 SET 10,000 10,000
50 25-Aug GRINDA PISAU 1 BKS 25,000 25,000
GRAND TOTAL 25-08-2021 965,000
51 18-Aug UPAH TUKANG TAHAP 4 1 ETC 10,000,000 10,000,000
UPAH TUKANG 10,000,000
52 27-Aug HEBEL 4 M3 550,000 2,200,000
53 27-Aug MORTAR 8 SAK 65,000 520,000
54 27-Aug PAKU 5 CM 1 KG 20,000 20,000
55 27-Aug PAKU 7 CM 1 KG 20,000 20,000
56 27-Aug TRIPLEK 9 MM 3 LBR 115,000 345,000
GRAND TOTAL 27-08-2021 3,105,000
57 28-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
58 28-Aug HOLLOW PLAFON 20 X 40 4 BTG 27,000 108,000
59 28-Aug ONGKOS POTONG POHON 1 ETC 150,000 150,000
GRAND TOTAL 28-08-2021 523,000
60 31-Aug SPLIT 1 M3 300,000 300,000
61 31-Aug PASIR CILEGON 1 M3 280,000 280,000
62 31-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
GRAND TOTAL 31-08-2021 845,000
63 1-Sep HEBEL 2 M3 550,000 1,100,000
64 1-Sep ANGSURAN 1 1 ETC 2,500,000 2,500,000
GRAND TOTAL 01-09-2021 3,600,000
65 2-Sep ONGKOS ANGKUT TANAH 1 ETC 250,000 250,000
66 2-Sep KAWAT 3 KG 25,000 75,000
67 2-Sep TRIPLEK 9 MM 1 LBR 115,000 115,000
68 2-Sep LOSTER JALUSI 2 BH 15,000 30,000
69 2-Sep SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
70 2-Sep PAKU 7 1 KG 20,000 20,000
71 2-Sep PAKU 4 0.5 KG 24,000 12,000
72 2-Sep GLASS BLOCK 2 BH 25,000 50,000
73 2-Sep PASIR CILEGON 1 M3 280,000 280,000
GRAND TOTAL 02-09-2021 1,097,000
74 3-Sep HEBEL 1 M3 550,000 550,000
75 3-Sep BESI 8 FULL 20 BTG 50,000 1,000,000
76 3-Sep BESI 10 FULL 6 BTG 78,000 468,000
GRAND TOTAL 03-09-2021 2,018,000
77 3-Sep UPAH TUKANG TAHAP 5 1 ETC 10,000,000 10,000,000
UPAH TUKANG 10,000,000
78 6-Sep PAPAN COR 5 BH 17,000 85,000
79 6-Sep PAKU 1 KG 5,000 5,000
80 6-Sep KAWAT 2 KG 20,000 40,000
81 6-Sep TRIPLEK 3 MM 4 LBR 50,000 200,000
82 6-Sep ALAT LISTRIK LT BAWAH 1 ETC 617,500 617,500
83 6-Sep KERAMIK DAN WASTAFEL 1 SET 2,180,000 2,180,000
GRAND TOTAL 06-09-2021 3,127,500
TOTAL
AL BIAYA DANA

Total Material Total Tukang Total Bank Grand Total

TUKANG
5,000,000 5,000,000 MATERIAL
BANK

SISA DANA MATERIAL

UTANG KE TUKANG
13,000 13,000 BANK

5,435,000 5,435,000

270,142 270,142

1,300,000 1,300,000

3,177,500 3,177,500

180,000 180,000

475,000 475,000

30,000 30,000

925,000 925,000

10,000,000 6,500 10,006,500

550,000 550,000

370,000 370,000

14,000 14,000
 644,000 644,000

8,788,000 8,788,000

10,000,000 6,500 10,006,500

4,467,500 4,467,500

3,150,000 3,150,000

8,091,000 8,091,000

750,000 6,500 756,500

3,401,000 3,401,000
 965,000 965,000

10,000,000 6,500 10,006,500

3,105,000 3,105,000

523,000 523,000

845,000 845,000

2,500,000 2,500,000
1,100,000 1,100,000

1,097,000 1,097,000

2,018,000 2,018,000

10,000,000 6,500 10,006,500

3,127,500 3,127,500
54,798,642 45,000,000 2,545,500 102,344,142
111,730,000 9,385,858

56,000,000
50,730,000
5,000,000 2 BULAN CICILAN

(4,068,642)
11,000,000
2,500,000
 DEPOSIT CI YAYAN
No Tanggal Keterangan Qty Satuan Harga Toatal Sisa Saldo
2 4-Aug BESI 10 FULL 50 BTG 82,500 4,125,000
3 4-Aug RING 10 X 20 400 PIC 1,500 600,000
4 4-Aug RING 10 X 20 400 PIC 1,500 600,000
5 4-Aug KAWAT BETON 5 KG 20,000 100,000
GRAND TOTAL 04-08-2021 5,425,000 30,000,000
SISA SALDO 24,575,000
6 6-Aug SEMEN 50 KG TIGA RODA 10 SAK 53,000 530,000
7 6-Aug CAKAR AYAM 50 X 50 11 SET 70,000 770,000
GRAND TOTAL 06-08-2021 1,300,000 23,275,000
8 7-Aug BESI 10 FULL 15 BTG 82,500 1,237,500
GRAND TOTAL 10-08-2021 1,237,500 22,037,500
9 10-Aug EMBER 10 PIC 7,500 75,000
10 10-Aug PAKU 5 1 KG 20,000 20,000
11 10-Aug PAKU 7 2 KG 20,000 40,000
12 10-Aug PAKU 10 2 KG 20,000 40,000
13 10-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 10-08-2021 475,000 21,562,500
14 11-Aug HEBEL 0.5 M3 525,000 262,500
15 11-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
16 11-Aug KAWAT BETON 5 KG 20,000 100,000
17 11-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 11-08-2021 927,500 20,635,000
23 12-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
24 12-Aug MORTAR MU 300 1 SAK 105,000 105,000
GRAND TOTAL 12-08-2021 370,000 20,265,000
25 14-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
26 14-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 14-08-2021 565,000 19,700,000
27 18-Aug SARUNG TANGAN 1 SET 35,000 35,000
28 18-Aug BONDEK 6 LBR 765,000 4,590,000
29 18-Aug RING 8 X 12 200 BH 1,100 220,000
30 18-Aug WIREMESH M8 FULL 4 LBR 725,000 2,900,000
37 18-Aug PARALON DAN KENI 1 SET 527,000 527,000
GRAND TOTAL 18-08-2021 8,272,000 11,428,000
39 20-Aug SPLIT 1 M3 300,000 300,000
40 20-Aug BESI 10 FULL 7 BTG 82,500 577,500
41 20-Aug BESI 8 FULL 40 BTG 55,000 2,200,000
42 20-Aug RING 8 X 12 300 BH 1,100 330,000
43 20-Aug SEMEN 50 KG TIGA RODA 20 SAK 53,000 1,060,000
GRAND TOTAL 20-08-2021 4,467,500 6,960,500
44 24-Aug BONDEK 16 MTR 127,500 2,040,000
45 24-Aug WIREMESH M8 FULL 1 LBR 725,000 725,000
46 24-Aug LEM KACA 2 BTL 35,000 70,000
47 24-Aug SEMEN 50 KG TIGA RODA 10 SAK 53,000 530,000
GRAND TOTAL 24-08-2021 3,365,000 3,595,500
48 25-Aug PASIR 1 M3 300,000 300,000
49 25-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
50 25-Aug SPLIT 1 M3 300,000 300,000
GRAND TOTAL 25-08-2021 865,000 2,730,500
51 27-Aug HEBEL 4 M3 550,000 2,200,000
52 27-Aug MORTAR 8 SAK 65,000 520,000
53 27-Aug PAKU 5 CM 1 KG 20,000 20,000
54 27-Aug PAKU 7 CM 1 KG 20,000 20,000
55 27-Aug TRIPLEK 9 MM 3 LBR 115,000 345,000
GRAND TOTAL 27-08-2021 3,105,000 (374,500)
56 27-Aug DEPOSIT KE 2 1 5,000,000 5,000,000 4,625,500
57 28-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
GRAND TOTAL 28-08-2021 265,000 4,360,500
58 31-Aug SPLIT 1 M3 300,000 300,000
59 31-Aug PASIR CILEGON 1 M3 280,000 280,000
60 31-Aug SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
GRAND TOTAL 31-08-2021 845,000 3,515,500
63 1-Sep HEBEL 2 M3 550,000 1,100,000
GRAND TOTAL 01-09-2021 1,100,000 2,415,500
67 2-Sep TRIPLEK 9 MM 1 LBR 115,000 115,000
68 2-Sep LOSTER JALUSI 2 BH 15,000 30,000
69 2-Sep SEMEN 50 KG TIGA RODA 5 SAK 53,000 265,000
70 2-Sep PAKU 7 1 KG 20,000 20,000
71 2-Sep PAKU 4 0.5 KG 24,000 12,000
72 2-Sep GLASS BLOCK 2 BH 25,000 50,000
73 2-Sep PASIR CILEGON 1 M3 280,000 280,000
GRAND TOTAL 02-09-2021 772,000 1,643,500
74 3-Sep HEBEL 1 M3 550,000 550,000
GRAND TOTAL 03-09-2021 550,000 1,093,500
81 6-Sep TRIPLEK 3 MM 4 LBR 50,000 200,000
82 6-Sep ALAT LISTRIK LT BAWAH 1 ETC 617,500 617,500
GRAND TOTAL 06-09-2021 817,500 276,000
KATEGORI ITEM QTY

PRIBADI SALDO
BNI 788,000
BCA 344,000
BRI 350,000
PROPANA 600,000
ARINDO 200,000
MMBC 56,000
CASH 1,100,000
ENGKONG 1,200,000
BNI 46 AGEN 2,500,000
7,138,000

SISA KEKURANGAN
KERAMIK TANGGA 5 DUS 74,100 370,500
KERAMIK DINDING KAMAR MANDI 4 DUS 70,000 280,000
HEBEL 1 M3 550,000 550,000
SEMEN 20 SAK 53,000 1,060,000
PASIR 3 M3 280,000 840,000
MORTAR ACI 16 SAK 80,000 1,280,000
AQUA PRO 2 MBR 185,000 370,000
ANGSURAN 1 2,500,000 2,500,000
ALAT LISTRIK 1 617,000 617,000
CAT 3 150,000 450,000
8,317,500

(1,179,500)