RAB Pelaksanaan Finishing Gedung [PDF]

Citation preview

RENCANA ANGGARAN BIAYA PELAKSANAAN (RABP) PEKERJAAN BANGUNAN PENUNJANG BUMB OWNER WAKTU PELAKSANAAN



: :



II.2. FINISHING BANGUNAN No. A. A.1 1 2 3 4 5



Uraian Pekerjaan



Satuan Volume



PEKERJAAN LANTAI DASAR PEKERJAAN LANTAI m2 Pekerjaan Lantai Keramik heavy duty uk. 30 x 30 m2 Pekerjaan Lantai Keramik heavy duty uk. 20 x 20 m2 Pekerjaan Waterproofing termasuk Screed Pelindung (1:3) tebal 3 cm m2 Pekerjaan Floor Hardener Color Plint Keramik 10 x 40 cm m'



19.60 5.40 25.00 154.00 30.00



KONTRAK H. Satuan



84,502.00 86,179.00 63,474.00 86,251.00 13,688.00



Total Harga A.2 1 2 3 4 5 6 7 8 9



PEKERJAAN DINDING Pasangan Dinding Bata 1 : 4 Pasangan Dinding Bata 1 : 2 ( Transraam ) Pasangan dinding keramik 20 x 20 cm heavy duty Pekerjaan Plesteran + Aci 1 : 2 Pekerjaan Plesteran + Aci 1 : 4 Pekerjaan Kolom Praktis ( K-225 ) Pekerjaan Balok Lintoll dan Sill ( K-225 ) Finishing Cat Interior ( 2 lapis ) Finishing Cat Eksterior ( 2 lapis )



105.00 52.50 30.00 210.00 315.00 35.00 34.00 150.00 60.00



66,254.00 73,016.00 86,179.00 32,221.00 28,702.00 70,517.00 70,517.00 22,871.00 21,791.00



Total Harga PEKERJAAN KUSEN ALUMUNIUM , PINTU DAN JENDELA Kusen, Daun Pintu Jendela type AD 5 Kusen, Daun Pintu Jendela type AD 7 Kusen, Daun Jendela type AW 3 Kusen, Daun Jendela type AW 5 Kusen, Daun Jendela type AW 6



A.4 1



PEKERJAAN PLAFOND Pekerjaan Dak Beton dicat



1,656,239.20 465,366.60 1,586,850.00 13,282,654.00 410,640.00



RABP H. Satuan



279,574.00 599,574.00 167,309.00 99,250.00 89,269.00



17,401,749.80



m2 m2 m2 m2 m2 m' m' m2 m2



A.3 1 2 3 4 5



Jumlah Hrg.



6,956,670.00 3,833,340.00 2,585,370.00 6,766,410.00 9,041,130.00 2,468,095.00 2,397,578.00 3,430,650.00 1,307,460.00



1.00 1.00 1.00 1.00 4.00



4,744,099.00 1,554,348.00 2,604,941.00 750,417.00 284,967.00



Total Harga



4,744,099.00 1,554,348.00 2,604,941.00 750,417.00 1,139,868.00



64,621.00 71,736.00 599,574.00 13,490.00 14,010.00 85,785.00 85,785.00 26,883.00 30,483.00



192.00



41,931.00



Total Harga



8,050,752.00



7,862,745.00 1,649,286.00 3,673,205.00 1,043,600.00 391,200.00



PEKERJAAN TOILET DAN PANTRY Kran Air T 23 B 13 V7N ex Toto Kran Air Leher Angsa Lokal Bak Cuci Piring 1 lobang stainles steel komplit Kloset duduk CW 660 J / SW 660 J ex.Toto + Accessories Shower Spray THX 20 NPIV, ex. Toto + Accessories Floor Drain TX1 AV1 ex. Toto Paper holder TX 703 AESV1 ex. Toto Tempat sampah ( waste receptacles ) Penggantung ( Hook ) TS 118 WS ex. Toto Soap Holder s6nex. Toto Unit cermin Berangka Stainless Steel, t = 6mm, uk. 60 x 105 cm Meja Beton + Finishing (westafel & pantry)



B B.1 1 2 3 4 5



PEKERJAAN ATAP / DAK BETON PEKERJAAN DAK BETON m2 Pekerjaan lapisan waterproofing m2 Pekerjaan Screed Lantai ( 1 : 3 ) + wiremesh + insulasi total tebal 100mm Pekerjaan Listplank beton m' Roof drain cast iron dia. 4" Unit Pekerjaan Talang air pipa PVC AW dia. 4" m'



Unit Unit Unit Unit Unit Unit Unit Unit Unit Unit Unit m2



1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 1.00 1.00 1.00 1.00



113,250.00 154,780.00 377,500.00 1,324,256.00 120,050.00 75,500.00 67,950.00 226,500.00 56,630.00 49,080.00 1,019,250.00 799,102.00



Total Harga



113,250.00 154,780.00 377,500.00 1,324,256.00 120,050.00 75,500.00 67,950.00 453,000.00 56,630.00 49,080.00 1,019,250.00 799,102.00



41,200.00



13,447.00 71,909.00 29,972.00 151,000.00 103,646.00



2,581,824.00 13,806,528.00 2,397,760.00 1,510,000.00 6,944,282.00



97.54% 98.25% 695.73% 41.87% 48.81% 121.65% 121.65% 117.54% 139.89%



7,862,745.00 1,649,286.00 3,673,205.00 1,043,600.00 1,564,800.00



165.74% 106.11% 141.01% 139.07% 137.28%



7,910,400.00



98.26%



7,910,400.00



150,000.00 205,000.00 500,000.00 1,610,743.00 159,000.00 100,000.00 90,000.00 300,000.00 75,000.00 55,000.00 861,000.00 783,340.00



4,610,348.00



192.00 192.00 80.00 10.00 67.00



6,785,205.00 3,766,140.00 17,987,220.00 2,832,900.00 4,413,150.00 3,002,475.00 2,916,690.00 4,032,450.00 1,828,980.00



15,793,636.00



8,050,752.00



A.5 1 2 3 4 5 6 7 8 9 10 11 12



330.85% 695.73% 263.59% 115.07% 652.17%



47,565,210.00



10,793,673.00 m2



5,479,650.40 3,237,699.60 4,182,725.00 15,284,500.00 2,678,070.00



%



30,862,645.00



38,786,703.00



Unit Unit Unit Unit Unit



Jumlah Hrg.



150,000.00 205,000.00 500,000.00 1,610,743.00 159,000.00 100,000.00 90,000.00 600,000.00 75,000.00 55,000.00 861,000.00 783,340.00



132.45% 132.45% 132.45% 121.63% 132.44% 132.45% 132.45% 132.45% 132.44% 112.06% 84.47% 98.03%



5,189,083.00



137,850.00 60,905.00 22,215.00 200,000.00 120,300.00



26,467,200.00 11,693,760.00 1,777,200.00 2,000,000.00 8,060,100.00



Total Harga



27,240,394.00



49,998,260.00



TOTAL HARGA



106,883,619.80



157,319,234.00



1025.14% 84.70% 74.12% 132.45% 116.07%