Rab Type 50 [PDF]

Citation preview

RENCANA ANGGARAN BIAYA



RUMAH TYPE 50/96



NO



ITEM PEKERJAAN



SAT



VOL



1



2



3



4



I



HARGA SATUAN



JUMLAH HARGA



UPAH



BAHAN



UPAH



5



6



7



PEKERJAAN PERSIAPAN



I.1



Pengukuran dan pemasangan bouwplank



M2



49.00



15,850.00



35,490.00



776,650.00



I.2



Pembuatan steiger dari bambu



M'



61.25



11,000.00



30,100.00



673,750.00



SUB JUMLAH I



1,450,400.00



II



PEKERJAAN PONDASI



II.1



Galian Tanah



M3



22.97



29,600.00



0.00



679,875.00



II.2



Urugan Pasir



M3



1.84



20,400.00



96,000.00



37,485.00



II.3



Pasangan Batu AD 1:5



M3



26.64



157,650.00



478,400.00



4,200,387.19



II.4



Urugan kembali bekas galian



M3



5.74



20,400.00



90,000.00



SUB JUMLAH II III



PEKERJAAN BETON/PEMBESIAN



III.1



SLOOF 20/25



117,140.63 5,034,887.81



III.1.1 Pembesian



Kg



386.93



III.1.2 Bekisting



M2



35.18



III.1.3 Beton AD. 1:2:3



M3



3.52



10,965.00



427,552.13



43,090.00



89,850.00



1,515,690.75



136,700.00



654,550.00



480,842.25



III.2.1 Pembesian



Kg



281.16



1,105.00



10,965.00



310,681.80



III.2.2 Bekisting



M2



51.12



49,410.00



185,050.00



2,525,839.20



III.2.3 Beton AD. 1:2:3



M3



2.56



136,700.00



654,550.00



349,405.20



III.3.1 Pembesian



Kg



202.13



1,105.00



10,965.00



223,348.13



III.3.2 Bekisting



M2



18.38



50,710.00



190,600.00



931,796.25



III.3.3 Beton AD. 1:2:3



M3



1.84



136,700.00



654,550.00



251,186.25



III.4.1 Pembesian



Kg



39.60



1,105.00



10,965.00



43,758.00



III.4.2 Bekisting



M2



1.36



50,710.00



255,450.00



68,965.60



III.4.3 Beton AD. 1:2:3



M3



0.36



136,700.00



654,550.00



49,212.00



III.2



III.3



III.4



1,105.00



KOLOM 20/20



BALOK DINDING 12/15



PLAT BETON/CANOPY



SUB JUMLAH III



7,178,277.55



IV



PEKERJAAN PASANGAN DINDING BATA



IV.1



Pasangan Dinding Bata AD. 1:5



M2



229.30



31,050.00



61,650.00



7,119,765.00



IV.2



Plesteran Dinding Bata AD. 1:5



M2



389.00



27,250.00



9,760.00



10,600,250.00



SUB JUMLAH IV V



PEKERJAAN KUSEN PINTU DAN JENDELA



V.1



PASANGAN PINTU P1 (6 BH)



17,720,015.00



V.1.1 Mengerjakan Kusen pintu kayu Balau



M3



0.22



2,197,000.00



11,700,000.00



474,552.00



V.1.2 Mengerjakan Daun Pintu kayu Balau



M2



10.08



233,600.00



341,250.00



2,354,688.00



V.1.3 Engsel nylon u/ pintu



BH



12.00



14,392.50



60,000.00



172,710.00



V.1.4 Kunci Pintu



BH



6.00



42,000.00



250,000.00



252,000.00



V.1.5 Grendel pernekel



BH



6.00



19,190.00



25,000.00



115,140.00



V.2.1 Mengerjakan Kusen Jendela Kayu Balau



M3



0.18



2,197,000.00



11,700,000.00



393,561.79



V.2.2 Mengerjakan Daun Jendela kayu Balau



M2



1.35



233,600.00



341,250.00



315,827.20



V.2.3 Pasangan Kaca 5 mm



M2



2.16



14,392.50



104,500.00



31,122.34



V.2



PASANGAN JENDELA P2 (5 BH)



V.2.4 Engsel nylon u/ jendela



BH



10.00



14,392.50



60,000.00



143,925.00



V.2.5 Grendel pernekel



BH



10.00



19,190.00



25,000.00



191,900.00



V.2.6 Kait Angin



BH



8.00



14,392.50



66,000.00



115,140.00



V.3.1 Mengerjakan Jalusi Kayu Balau



M2



2.28



82,805.00



196,275.00



188,596.67



V.3.2 Pasangan Kaca 5 mm



M2



V.3



PASANGAN JALUSI B1 (8 BH)



1



5



104,500.00



0.00



SUB JUMLAH V



4,749,163.00



3



4



VI.1 Pasang Rangka Atap Baja Ringan



M2



76.80



17,460.00



105,000.00



1,340,928.00



VI.2 Pasang Genteng Press Beton



M2



76.80



22,800.00



110,510.00



1,751,040.00



VI.3 Pasang Nok Genteng



M'



10.20



45,600.00



72,190.00



465,120.00



VI.4 Pasangan lisplank



M'



28.20



24,750.00



71,050.00



697,950.00



VI.5 Pasangan langit-langit rangka Plafond holo 2/4 (GRC)



M2



54.00



57,707.00



51,009.56



3,116,178.00



VI.6 Pasangan list keliling gypsum



M'



71.50



24,750.00



6,850.00



1,769,625.00



VI



2



12,975.00



6



7



PEKERJAAN KUDA-KUDA/ATAP



SUB JUMLAH VI VII



9,140,841.00



PEKERJAAN LANTAI



VII.1 Urugan tanah (t = 40 cm)



M3



23.04



20,400.00



90,000.00



470,016.00



VII.2 Urugan Pasir (t = 5 cm)



M3



2.88



20,400.00



96,000.00



58,752.00



VII.3 Beton tumbuk lantai AD. 1:3:6



M3



2.88



136,700.00



648,550.00



393,696.00



VII.4 Pasangan lantai Keramik 40 x 40 cm



M2



53.90



30,380.00



82,690.00



1,637,482.00



SUB JUMLAH VII



2,559,946.00



VIII PEKERJAAN KAMAR MANDI VIII.1 Pasangan closet duduk INA



BH



1.00



256,150.00



1,281,525.00



256,150.00



VIII.2 Pasangan keramik lantai KM 20x20 cm



M2



3.70



VIII.3 Pasangan keramik Dinding KM 20x25 cm



M2



9.00



74,150.00



84,094.00



274,355.00



81,750.00



102,790.00



735,750.00



VIII.4 Instalasi air bersih



LS



1.00



605,000.00



0.00



VIII.5 Instalasi air kotor



LS



1.00



VIII.6 Pasangan kran air Dia. 1/2"



BH



1.00



VIII.7 Pembuatan septictank dan rembesan



LS



1.00



869,509.45



0.00



VIII.8 Pengadaan sumur +pompa air listrik



LS



1.00



1,000,000.00



500,000.00



1,000,000.00



VIII.9 Pengadaan reservoir/tandon air



BH



1.00



50,500.00



650,000.00



50,500.00



11,025.00



550,000.00



0.00



55,125.00



11,025.00



SUB JUMLAH VIII IX



2,327,780.00



PEKERJAAN MENGECAT



IX.1 Pengecatan tembok dan langit-langit



M2



389.00



7,132.00



8,500.00



2,774,348.00



IX.2 Pengecatan kusen, daun pintu, jendela



M2



13.71



6,035.00



24,910.00



82,737.44



SUB JUMLAH IX



2,857,085.44



1,011,600.00



0.00



XI



PEKERJAAN LISTRIK



X.1 Pemasangan listrik baru 900 Watt



LS



1.00



X.2 Pemasangan titik saklar



LS



5.00



30,000.00



151,060.00



150,000.00



X.3 Pemasangan titik stop kontak



LS



5.00



30,000.00



152,360.00



150,000.00



X.4 Pemasangan lampu



LS



10.00



30,000.00



336,765.00



300,000.00



SUB JUMLAH X



600,000.00



XII



PEKERJAAN LAIN-LAIN



XII.1 PEK. DAPUR XII.1.1 Pembuatan meja Dapur



M3



0.05



188,515.00



920,965.00



9,425.75



XII.1.2 Pasang Lantai dan Dinding Keramik 20X20



M2



2.00



74,150.00



84,094.00



148,300.00



M2



9.00



31,050.00



61,650.00



279,450.00



XII.2 PEK. HALAMAN DAN CARPORT XII.2.1 Pek. Pasangan Bata Merah 1/2 Bata



XII.2.2 Plesteran dinding



M2



9.00



27,250.00



9,760.00



245,250.00



XII.2.3 Beton tumbuk untuk Carport



M3



0.95



136,700.00



654,550.00



129,181.50



XII.2.4 Pasang Grass Block



M2



1.90



99,680.00



58,770.00



189,392.00



XII.2.5 Pasang Lantai Batu Alam



M2



13.50



98,400.00



197,344.20



1,328,400.00



XII.2.6 Pasang Dinding Batu Alam



M2



2.54



98,400.00



197,344.20



249,936.00



XII.2.7 Pekerjaan Jembatan



M3



1.80



188,515.00



920,965.00



339,327.00



SUB JUMLAH X



2,918,662.25



JUMLAH TOTAL



JUMLAH HARGA BAHAN



TOTAL



8



9



1,739,010.00



2,515,660.00



1,843,625.00



2,517,375.00



3,582,635.00



5,033,035.00



0.00



679,875.00



176,400.00



213,885.00



12,746,370.00



16,946,757.19



516,796.88



633,937.50



13,439,566.88



18,474,454.69



4,242,632.63



4,670,184.75



3,160,473.75



4,676,164.50



2,302,379.63



2,783,221.88



3,082,919.40



3,393,601.20



9,459,756.00



11,985,595.20



1,673,029.80



2,022,435.00



2,216,300.63



2,439,648.75



3,502,275.00



4,434,071.25



1,202,735.63



1,453,921.88



434,214.00



477,972.00



347,412.00



416,377.60



235,638.00



284,850.00



31,859,766.45



39,038,044.00



14,136,345.00



21,256,110.00



3,796,640.00



14,396,890.00



17,932,985.00



35,653,000.00



2,527,200.00



3,001,752.00



3,439,800.00



5,794,488.00



720,000.00



892,710.00



1,500,000.00



1,752,000.00



150,000.00



265,140.00



2,095,891.20



2,489,452.99



461,370.00



777,197.20



225,970.80



257,093.14



46.3 46.3 46.3 46.3



0.375 0.03 0.435 0.4



17.3625 1.389 20.1405 18.52 4.340625



59.85 59.85 59.85



2.9925 14.9625 2.9925



329.175 14.9625



14 14 14



0.142 1.42 0.142



1.988 19.88 1.988



218.68



46.3 46.3



0.018 6.945



0.8334



91.674



2.96 2.96



0.3552 0.606



39.072



38.9 3.65



141.985



15.537



5 1.68



0.036 10.08



4.72 5.36 0.2704



0.033984 0.038592 1.352



17.2



0.216



0.101952 0.077184 0.179136



62.78



600,000.00



743,925.00



250,000.00



441,900.00



528,000.00



643,140.00



447,035.94



635,632.61



0.00



0.00



12,945,267.94



17,694,430.94



8



2.1624



2.2776



9



8,064,000.00



9,404,928.00



8,487,168.00



10,238,208.00



736,338.00



1,201,458.00



2,003,610.00



2,701,560.00



2,754,516.00



5,870,694.00



489,775.00



2,259,400.00



22,535,407.00



31,676,248.00



2,073,600.00



2,543,616.00



276,480.00



335,232.00



1,867,824.00



2,261,520.00



4,456,991.00



6,094,473.00



8,674,895.00



11,234,841.00



1,281,525.00



1,537,675.00



311,147.80



585,502.80



925,110.00



1,660,860.00



605,000.00



605,000.00



550,000.00



550,000.00



55,125.00



66,150.00



869,509.45



869,509.45



500,000.00



1,500,000.00



650,000.00



700,500.00



5,747,417.25



8,075,197.25



3,306,500.00



6,080,848.00



341,506.14



424,243.57



3,648,006.14



6,505,091.57



1,011,600.00



1,011,600.00



755,300.00



905,300.00



761,800.00



911,800.00



3,367,650.00



3,667,650.00



5,896,350.00



6,496,350.00



46,048.25



55,474.00



168,188.00



316,488.00



554,850.00



834,300.00



55.7 2.43



50400000 50,400,000.00



87,840.00



333,090.00



618,549.75



747,731.25



111,663.00



301,055.00



2,664,146.70



3,992,546.70



501,254.27



751,190.27



1,657,737.00



1,997,064.00



6,410,276.97



9,328,939.22 189,209,631.67