RABRENCANA ANGGARAN BIAYA

NOURAIAN PEKERJAANVOLUMESATUANHARGAJUMLAHSATUANHARGA( Rp)( Rp)abcdefIPEKERJAAN PERSIAPAN

1Pembersihan lokasi pekerjaan137.60m9,8021,348,7552Membuat Gudang Kerja12.00m898,01410,776,1683Penyediaan Air Kerja1.00ls1,000,0001,000,0004Penyediaan Listrik1.00ls1,000,0001,000,0005Pengukuran dan pemasangan bouplank50.40m'64,4673,249,137SUB TOTAL17,374,060IIPEKERJAAN TANAH,GALIAN/ URUGAN PASIR DAN PASANGAN

1Galian pondasi foot plat39.15m53,1452,080,6272Menguruk kembali bekas galian pondasi29.97m26,573796,3783Pembuangan tanah sisa galian9.18m18,960174,0534Urugan pasir bawah pondasi, t = 10 cm2.70m185,310500,337SUB TOTAL3,551,394IIIPEKERJAAN BETON

1Pondasi footplatBeton K2259.18m775,1107,115,5132Cor Sloof 20/35Beton K2252.97m775,1102,300,5273Kolom 30/30 lantai 1Beton K2254.32m775,1103,348,4774Kolom 30/30 lantai 2Beton K2253.89m775,1103,013,6295Kolom 15/15 lantai 1Beton K2250.81m775,110627,8396Kolom 15/15 lantai 2Beton K2250.97m775,110753,4077Balok 25/35 lantai 1Beton K2255.95m775,1104,611,9068Balok 20/30 lantai 2Beton K2254.08m775,1103,162,4509Balok 15/20 lantai 1Beton K2250.79m775,110613,88710Balok 15/20 lantai 2Beton K2250.58m775,110448,78911Tangga Beton lt 1 ke lt 2Beton K2252.16m775,1101,674,23812Balok bordes 20/30Beton K2251.04m775,110806,11513Lantai kerjaBeton 1:3:51.35m775,1101,046,39914Plat lantaiBeton K22512.67m775,1109,822,19815Plat atap dagBeton K2250.96m775,110744,106SUB TOTAL40,089,480IVPEKERJAAN PEMBESIAN

1Pek. Pembesian pondasi foot plat860.00kg10,3158,871,0292Pek. Pembesian Balok Sloof 20/35349.00kg10,3153,599,9873Pek. Pembesian kolom 30/30 lantai 1405.67kg10,3154,184,5474Pek. Pembesian kolom 30/30 lantai 2371.58kg10,3153,832,9035Pek. Pembesian kolom 15/15 lantai 1152.13kg10,3151,569,2446Pek. Pembesian kolom 15/15 lantai 2185.79kg10,3151,916,4527Pek. Pembesian balok 25/35 lantai 1669.48kg10,3156,905,7878Pek. Pembesian balok 20/30 lantai 2669.48kg10,3156,905,7879Pek. Pembesian balok 15/20 lantai 1179.82kg10,3151,854,87010Pek. Pembesian balok 15/20 lantai 2112.39kg10,3151,159,32011Pek. Pembesian plat lantai1611.53kg10,31516,623,17412Pek. Pembesian plat atap dag130.70kg10,3151,348,19013Pek. Pembesian plat bordes69.79kg10,315719,87214Pek. Pembesian tangga151.63kg10,3151,564,08015Pek. Pembesian begel pondasi foot plat40.00kg10,315412,60616Pek. Pembesian begel sloof 20/35132.00kg10,3151,361,60017Pek. Pembesian begel kolom 30/30 lantai 1162.00kg10,3151,671,05418Pek. Pembesian begel kolom 30/30 lantai 2145.00kg10,3151,495,69719Pek. Pembesian begel kolom 15/15 lantai 164.00kg10,315660,17020Pek. Pembesian begel kolom 15/15 lantai 277.00kg10,315794,26721Pek. Pembesian begel balok 25/35 lantai 1229.00kg10,3152,362,16922Pek. Pembesian begel balok 20/30 lantai 2193.00kg10,3151,990,82423Pek. Pembesian begel balok 15/20 lantai 154.00kg10,315557,01824Pek. Pembesian begel balok 15/20 lantai 240.00kg10,315412,60625Pekerjaan Railing Tangga 9.00m955,0008,595,00026Pekerjaan Pagar Balkon lantai 26.70m955,0006,398,500SUB TOTAL87,766,751VPEKERJAAN BEKISTING 1Pek. Pemasangan bekisting Foot plat21.60m158,0963,414,8742Pek. Pemasangan bekisting Kolom 30/30 Pondasi Foot plat14.4m488,8367,039,2313Pek. Pemasangan bekisting Sloof 20/3529.68m158,0964,692,2894Pek. Pemasangan bekisting Kolom 30/30 lantai 157.60m488,83628,156,9545Pek. Pemasangan bekisting Kolom 30/30 lantai 251.84m488,83625,341,2586Pek. Pemasangan bekisting Kolom 15/15 lantai 121.60m488,83610,558,8587Pek. Pemasangan bekisting Kolom 15/15 lantai 228.80m488,83614,078,4778Pek. Pemasangan bekisting Balok 25/35 lantai 1 56.44m503,83628,436,4769Pek. Pemasangan bekisting Balok 20/30 lantai 246.24m503,83623,297,35410Pek. Pemasangan bekisting Balok 15/20 lantai 110.03m503,8365,054,47811Pek. Pemasangan bekisting Balok 15/20 lantai 27.33m503,8363,695,13012Pek. Pemasangan bekisting Tangga dari lt.1 ke lt.214.41m463,0116,671,98113Pek. Pemasangan bekisting Plat lantai105.60m884,83693,438,62914Pek. Pemasangan bekisting Plat atap dag9.60m884,8368,494,421SUB TOTAL65,592,602VIPEKERJAAN DINDING

1Pek. Pasangan bata 1 : 2 dinding kamar mandi lantai 156.00m147,6808,270,0802Pek. Pasangan bata 1 : 2 dinding kamar mandi lantai 268.00m147,68010,042,2403Pek. Pasangan bata 1 : 4 lantai 1192.00m138,79526,648,6404Pek. Pasangan bata 1 : 4 lantai 2213.84m138,79529,679,923SUB TOTAL74,640,883VIIPEKERJAAN PLESTERAN

1Pek. Plesteran 1 : 2 lantai 1112.00m32,5413,644,5922Pek. Plesteran 1 : 2 lantai 2136.00m32,5414,425,5763Pek. Plesteran 1 : 4 lantai 1384.00m32,54112,495,7444Pek. Plesteran 1 : 4 lantai 2427.73m32,54113,918,8705Pek. Acian lantai 1496.00m12,5856,242,1606Pek. Acian lantai 2563.73m12,5857,094,584SUB TOTAL47,821,526VIIIPEKERJAAN LANTAI 1Pemasangan Keramik 30 x 30 lantai 185.80m159,31113,668,8762Pemasangan Keramik 30/30 teras4.00m159,311637,2443Pas.Keramik 20 x 20 kamar mandi lantai 18.00m157,6301,261,0404Pas. Keramik dinding kamar mandi 20 x 20 lantai 124.00m176,7404,241,7605Pemasangan Keramik 30 x 30 lantai 283.60m159,31113,318,3926Pemasangan Keramik 30/30 balkon lantai 26.00m159,311955,8657Pas.Keramik 20 x 20 kamar mandi lantai 29.00m157,6301,418,6708Pas. Keramik dinding kamar mandi 20 x 20 lantai 225.50m176,7404,506,8709Pemasangan Keramik 30 x 30 tangga lantai 1 ke lantai 27.00m159,3111,115,176SUB TOTAL41,123,894IXPEKERJAAN LANGIT-LANGIT / PLAFOND

1Pas. Langit- langit asbes + rangka196.40m196,84938,661,222SUB TOTAL38,661,222XPEKERJAAN KAYU

1Kusen pintu kayu bangkirai0.45m7,872,3003,542,5352Kusen jendela kayu bangkirai0.43m7,872,3003,346,5153Daun pintu panel kayu bangkirai20.16m448,1039,033,7564Daun jendela kaca rangka kayu bangkirai9.36m560,0655,242,2085Roll Door64.00m125,0008,000,000SUB TOTAL29,165,015XIPEKERJAAN INSTALASI LISTRIK

1Pasang instalasi titik lampu 22.00ttk215,5754,742,6502Pasang instalasi stop kontak11.00ttk215,5752,371,3253Pasang box MCB2.00unit188,900377,8004Saklar tunggal setara Broco6.00bh25,000150,0005Saklar ganda setara Broco6.00bh25,000150,0006Stop kontak setara Broco11.00bh215,5752,371,3257Box Panel 300 x 400 x 200 mm/Legrand + Accessories 2.00bh173,000346,0008Lampu Jari (TL) 15 Watt Phillips7.00bh24,500171,5009Lampu Neon (TL) 30 Watt Phillips15.00bh95,0001,425,000SUB TOTAL12,105,600XIIPEKERJAAN SANITAIR DAN INSTALASI AIR

1Instalasi Pipa 4"16.70m'111,1121,855,5722Instalasi Pipa 3"35.71m'111,1123,967,8133Instalasi Pipa 1/2"41.37m'31,5131,303,6934Bak Kontrol 1.00bh331,601331,6015Kran10.00bh26,020260,2006Pasang Closed Jongkok4.00bh437,3601,749,4407Septic Tank1.00bh1,138,9551,138,9558Sumur Resapan1.00bh1,690,2491,690,249SUB TOTAL12,297,523XIIIPEKERJAAN PENGECATAN

1Cat dinding Lantai 1496.00m19,4199,631,8242Cat dinding Lantai 2563.73m19,41910,947,1383Cat plafond 196.40m37,1777,301,4654Cat roll door dengan cat minyak64.00m20,1781,291,3925Cat kusen pintu dengan cat minyak9.10m37,177338,3066Cat kusen jendela dengan cat minyak13.50m37,177501,883SUB TOTAL 30,012,007XIVPEKERJAAN PENGGANTUNG DAN PENGUNCI

1Pasang kunci pintu utama2set154,705309,4102Pasang kunci pintu 11set154,7051,701,7553Pas. Engsel pintu 4" 36bh42,9651,546,7334Pas. Grendel pintu4bh127,681510,7245Pas. Grendel jendela18bh127,6812,298,2586Pas. Engsel jendela18bh62,7411,129,3297Hak Angin standard18bh37,681678,258SUB TOTAL8,174,467XVPEKERJAAN ATAP

1Pemasangan gording 8/12 kayu bengkirai0.69m37,872,3005,441,3342Pemasangan kaso 5/7 kayu bengkirai0.78m37,872,3006,171,8833Pemasangan penutup atap galvalum105.60m135000.0014,256,000SUB TOTAL25,869,217TOTAL534,245,641

REKAB RABRENCANA ANGGARAN BIAYA RUMAH BPK. EDY PUJI SANTOSADusun Pagutan Desa Banjarangkan kecamatan Banjarangkan Kabupaten klungkung - BaliNOURAIAN PEKERJAANVOLUMESATUANHARGAJUMLAHSATUANHARGA( Rp)( Rp)abcdefIPEKERJAAN PERSIAPAN

1Pembersihan lokasi pekerjaan137.60m9,8021,348,7552Membuat Gudang Kerja12.00m898,01410,776,1683Penyediaan Air Kerja1.00ls1,000,0001,000,0004Penyediaan Listrik1.00ls1,000,0001,000,0005Pengukuran dan pemasangan bouplank50.40m'64,4673,249,137SUB TOTAL17,374,060IIPEKERJAAN TANAH,GALIAN/ URUGAN PASIR DAN PASANGAN

1Galian pondasi foot plat39.15m53,1452,080,6272Menguruk kembali bekas galian pondasi29.97m26,573796,3783Pembuangan tanah sisa galian9.18m18,960174,0534Urugan pasir bawah pondasi, t = 10 cm2.70m185,310500,337SUB TOTAL3,551,394IIIPEKERJAAN BETON

1Pondasi footplatK2259.18m775,1107,115,5132Cor Sloof 20/35K2262.97m775,1102,300,5273Kolom 30/30 lantai 1K2274.32m775,1103,348,4774Kolom 30/30 lantai 2K2283.89m775,1103,013,6295Kolom 15/15 lantai 1K2290.81m775,110627,8396Kolom 15/15 lantai 2K2300.97m775,110753,4077Balok 25/35 lantai 1K2315.95m775,1104,611,9068Balok 20/30 lantai 2K2324.08m775,1103,162,4509Balok 15/20 lantai 1K2330.79m775,110613,88710Balok 15/20 lantai 2K2340.58m775,110448,78911Tangga Beton lt 1 ke lt 2K2352.16m775,1101,674,23812Balok bordes 20/30K2361.04m775,110806,11513Lantai kerjaK2371.35m775,1101,046,39914Plat lantaiK23812.67m775,1109,822,19815Plat atap dagK2390.96m775,110744,106SUB TOTAL40,089,480VPEKERJAAN BEKISTING 1Pek. Pemasangan bekisting Foot plat21.60m158,0963,414,8742Pek. Pemasangan bekisting Kolom 30/30 Pondasi Foot plat14.4m488,8367,039,2313Pek. Pemasangan bekisting Sloof 20/3529.68m158,0964,692,2894Pek. Pemasangan bekisting Kolom 30/30 lantai 157.60m488,83628,156,9545Pek. Pemasangan bekisting Kolom 30/30 lantai 251.84m488,83625,341,2586Pek. Pemasangan bekisting Kolom 15/15 lantai 121.60m488,83610,558,8587Pek. Pemasangan bekisting Kolom 15/15 lantai 228.80m488,83614,078,4778Pek. Pemasangan bekisting Balok 25/35 lantai 1 56.44m503,83628,436,4769Pek. Pemasangan bekisting Balok 20/30 lantai 246.24m503,83623,297,35410Pek. Pemasangan bekisting Balok 15/20 lantai 110.03m503,8365,054,47811Pek. Pemasangan bekisting Balok 15/20 lantai 27.33m503,8363,695,13012Pek. Pemasangan bekisting Tangga dari lt.1 ke lt.214.41m463,0116,671,98113Pek. Pemasangan bekisting Plat lantai105.60m884,83693,438,62914Pek. Pemasangan bekisting Plat atap dag9.60m884,8368,494,421SUB TOTAL65,592,602VIPEKERJAAN DINDING

1Pek. Pasangan bata 1 : 2 dinding kamar mandi lantai 156.00m147,6808,270,0802Pek. Pasangan bata 1 : 2 dinding kamar mandi lantai 268.00m147,68010,042,2403Pek. Pasangan bata 1 : 4 lantai 1192.00m138,79526,648,6404Pek. Pasangan bata 1 : 4 lantai 2213.84m138,79529,679,923SUB TOTAL74,640,883VIIPEKERJAAN PLESTERAN

1Pek. Plesteran 1 : 2 lantai 1112.00m32,5413,644,5922Pek. Plesteran 1 : 2 lantai 2136.00m32,5414,425,5763Pek. Plesteran 1 : 4 lantai 1384.00m32,54112,495,7444Pek. Plesteran 1 : 4 lantai 2427.73m32,54113,918,8705Pek. Acian lantai 1496.00m12,5856,242,1606Pek. Acian lantai 2563.73m12,5857,094,584SUB TOTAL47,821,526VIIIPEKERJAAN LANTAI 1Pemasangan Keramik 30 x 30 lantai 185.80m159,31113,668,8762Pemasangan Keramik 30/30 teras4.00m159,311637,2443Pas.Keramik 20 x 20 kamar mandi lantai 18.00m157,6301,261,0404Pas. Keramik dinding kamar mandi 20 x 20 lantai 124.00m176,7404,241,7605Pemasangan Keramik 30 x 30 lantai 283.60m159,31113,318,3926Pemasangan Keramik 30/30 balkon lantai 26.00m159,311955,8657Pas.Keramik 20 x 20 kamar mandi lantai 29.00m157,6301,418,6708Pas. Keramik dinding kamar mandi 20 x 20 lantai 225.50m176,7404,506,8709Pemasangan Keramik 30 x 30 tangga lantai 1 ke lantai 27.00m159,3111,115,176SUB TOTAL41,123,894IXPEKERJAAN LANGIT-LANGIT / PLAFOND

1Pas. Langit- langit asbes + rangka196.40m196,84938,661,222SUB TOTAL38,661,222XPEKERJAAN KAYU

1Kusen pintu kayu bangkirai0.45m7,872,3003,542,5352Kusen jendela kayu bangkirai0.43m7,872,3003,346,5153Daun pintu panel kayu bangkirai20.16m448,1039,033,7564Daun jendela kaca rangka kayu bangkirai9.36m560,0655,242,2085Roll Door64.00m125,0008,000,000SUB TOTAL29,165,015XIPEKERJAAN INSTALASI LISTRIK

1Pasang instalasi titik lampu 22.00ttk215,5754,742,6502Pasang instalasi stop kontak11.00ttk215,5752,371,3253Pasang box MCB2.00unit188,900377,8004Saklar tunggal setara Broco6.00bh25,000150,0005Saklar ganda setara Broco6.00bh25,000150,0006Stop kontak setara Broco11.00bh215,5752,371,3257Box Panel 300 x 400 x 200 mm/Legrand + Accessories 2.00bh173,000346,0008Lampu Jari (TL) 15 Watt Phillips7.00bh24,500171,5009Lampu Neon (TL) 30 Watt Phillips15.00bh95,0001,425,000SUB TOTAL12,105,600XIIPEKERJAAN SANITAIR DAN INSTALASI AIR

1Instalasi Pipa 4"16.70m'111,1121,855,5722Instalasi Pipa 3"35.71m'111,1123,967,8133Instalasi Pipa 1/2"41.37m'31,5131,303,6934Bak Kontrol 1.00bh331,601331,6015Kran11.00bh26,020286,2206Pasang Closed Jongkok10.00bh437,3604,373,6007Septic Tank1.00bh1,738,9551,738,9558Sumur Resapan1.00bh1,990,2491,990,249SUB TOTAL15,847,703XIIIPEKERJAAN PENGECATAN

1Cat dinding Lantai 1496.00m19,4199,631,8242Cat dinding Lantai 2563.73m19,41910,947,1383Cat plafond 196.40m37,1777,301,4654Cat roll door dengan cat minyak64.00m20,1781,291,3925Cat kusen pintu dengan cat minyak9.10m37,177338,3066Cat kusen jendela dengan cat minyak13.50m37,177501,883SUB TOTAL 30,012,007XIVPEKERJAAN PENGGANTUNG DAN PENGUNCI

1Pasang kunci pintu utama2set154,705309,4102Pasang kunci pintu 11set154,7051,701,7553Pas. Engsel pintu 4" 36bh42,9651,546,7334Pas. Grendel pintu4bh127,681510,7245Pas. Grendel jendela18bh127,6812,298,2586Pas. Engsel jendela18bh62,7411,129,3297Hak Angin standard18bh37,681678,258SUB TOTAL8,174,467XVPEKERJAAN ATAP

1Pemasangan gording 8/12 kayu bengkirai0.69m37,872,3005,441,3342Pemasangan kaso 5/7 kayu bengkirai0.78m37,872,3006,171,8833Pemasangan penutup atap galvalum105.60m135000.0014,256,000SUB TOTAL25,869,217TOTAL450,029,070

Sheet3