rab contoh.xls

of 53 /53
RENCANA ANGGARAN BIAYA PEKERJAAN : BANGUNAN RUMAH TINGGAL PERMANEN LUAS BANGUNAN : 102 METER PERSEGI L O K A S I : AIRNONA KOTAMADYA KUPANG No Jenis Pekerjaan Volume Satuan Harga Satuan (Rp) 1 2 3 4 5 I. PEKERJAAN PERSIAPAN 1 Pembersihan Lokasi 400.000 3,525.00 2 Pengadaan air kerja 1.000 Ls 1,500,000.00 3 Uitzet pasang bouplank 67.000 60,700.00 Jumlah I II. PEKERJAAN TANAH 1 Galian tanah pondasi 100.000 35,625.00 2 Urugan tanah bekas galian 25.000 8,906.25 3 Urugan pasir bawah pondasi 8.500 116,910.00 4 Urugan pasir bawah lantai 18.000 116,910.00 Jumlah II III. PEK. PASANGAN 1 Pek. Pasang aanstamping batu karang 16.520 226,125.00 2 Pek. Pasang pondasi batu karang 1pc : 5psr 54.000 483,185.00 3 Pasang tembok 1pc : 5psr 21.400 885,475.00 4 Pasang tembok 1pc : 3psr 7.650 981,600.00 5 Pek. Plesteran tembok 1pc : 5psr 428.000 42,390.00 6 Pek. Plesteran tembok 1pc : 3psr 153.000 42,090.00 7 Acian dengan saus semen 581.000 8,200.00 Jumlah III IV. PEKERJAAN BETON 1 Pasang beton sloof 10/20 1pc : 2psr : 3Krl 3.120 6,874,037.50 2 Pasang kolom praktis 12/12 1Pc : 2 Psr : 3 1.890 6,874,037.50 3 Pasang ring balk 10/10 1pc : 2 psr : 3 Krl 2.490 6,874,037.50 Jumlah IV V. PEKERJAAN LANTAI 1 Pek. cor rabat beton 1 : 3 : 5 18.000 839,950.00 2 Pek. Pasang lantai keramik 30/30 102.000 M2 138,170.00 3 Pek. Pasang plint keramik 10/30 121.000 40,936.94 4 Pas. keramik km/wc 20/30 t=1,5 16.000 138,170.00 5 Pas. lantai mozaik km/wc 4.000 136,320.00 Jumlah V VI. PEKERJAAN PINTU DAN JENDELA 1 Pasang kusen pintu dan jendela 1.100 M3 8,446,250.00 2 Pasang jendela kayu jati panel 10.000 Daun 450,000.00 3 Pasang jendela bauvent kayu jati panel 21.000 Daun 350,000.00 4 Pasang pintu kayu jati panel 7.000 Daun 750,000.00 M 2 M 1 M 3 M 3 M 3 M 3 M 3 M 3 M 3 M 3 M 2 M 2 M 2 M 3 M 3 M 3 M 3 M 1 M 2 M 2

Author: hendriquez-delu

Post on 16-Sep-2015

2.549 views

Category:

Documents


776 download

Embed Size (px)

TRANSCRIPT

RAB RumdisRENCANA ANGGARAN BIAYAPEKERJAAN: BANGUNAN RUMAH TINGGAL PERMANENLUAS BANGUNAN: 102 METER PERSEGI725175L O K A S I: AIRNONAKOTAMADYA KUPANGNoJenis PekerjaanVolumeSatuanHarga SatuanJumlah Harga(Rp)(Rp)123456I.PEKERJAAN PERSIAPAN1Pembersihan Lokasi400.000M23,525.001,410,000.002Pengadaan air kerja1.000Ls1,500,000.001,500,000.003Uitzet pasang bouplank67.000M160,700.004,066,900.00Jumlah I6,976,900.00II.PEKERJAAN TANAH1Galian tanah pondasi100.000M335,625.003,562,500.002Urugan tanah bekas galian25.000M38,906.25222,656.253Urugan pasir bawah pondasi8.500M3116,910.00993,735.004Urugan pasir bawah lantai18.000M3116,910.002,104,380.00Jumlah II6,883,271.25III.PEK. PASANGAN1Pek. Pasang aanstamping batu karang16.520M3226,125.003,735,585.002Pek. Pasang pondasi batu karang 1pc : 5psr54.000M3483,185.0026,091,990.003Pasang tembok 1pc : 5psr21.400M3885,475.0018,949,165.004Pasang tembok 1pc : 3psr7.650M3981,600.007,509,240.005Pek. Plesteran tembok 1pc : 5psr428.000M242,390.0018,142,920.006Pek. Plesteran tembok 1pc : 3psr153.000M242,090.006,439,770.007Acian dengan saus semen581.000M28,200.004,764,200.00Jumlah III85,632,870.00IV.PEKERJAAN BETON1Pasang beton sloof 10/20 1pc : 2psr : 3Krl3.120M36,874,037.5021,446,997.002Pasang kolom praktis 12/12 1Pc : 2 Psr : 3 Krl1.890M36,874,037.5012,991,930.883Pasang ring balk 10/10 1pc : 2 psr : 3 Krl2.490M36,874,037.5017,116,353.38Jumlah IV51,555,281.25V.PEKERJAAN LANTAI1Pek. cor rabat beton 1 : 3 : 518.000M3839,950.0015,119,100.002Pek. Pasang lantai keramik 30/30102.000M2138,170.0014,093,340.003Pek. Pasang plint keramik 10/30121.000M140,936.944,953,369.374Pas. keramik km/wc 20/30 t=1,516.000M2138,170.002,210,720.005Pas. lantai mozaik km/wc4.000M2136,320.00545,280.00Jumlah V36,921,809.37VI.PEKERJAAN PINTU DAN JENDELA1Pasang kusen pintu dan jendela1.100M38,446,250.009,290,875.002Pasang jendela kayu jati panel10.000Daun450,000.004,500,000.003Pasang jendela bauvent kayu jati panel21.000Daun350,000.007,350,000.004Pasang pintu kayu jati panel7.000Daun750,000.005,250,000.001234565Pasang pintu lapis seng licin BJ 0,20 KM/WC1.000M2500,000.00500,000.006Pekerjaan lisplank kayu 2 x 2055.00M2125,150.006,883,250.007Pasang kaca jenedela 5 mm0.0M275,000.000.08Pasang kaca es untuk km/wc0.0M290,000.000.0Jumlah VI33,774,125.00VII.PEKERJAAN ATAP DAN PLAFOND1Pasang rangka kuda-kuda dan gording3.61M36,487,562.5023,420,100.632Pasang seng gelombang BJLS 0,30237.00M290,625.0021,478,125.003Pasang plafond tripleks 4 mm + rangka192.00M296,500.0018,528,000.005Pasang list plafond166.00M17,500.001,245,000.006Pasang seng bubungan+talang BJLS 0,3032.00M121,800.00697,600.00Jumlah VII65,368,825.63VIIIPEKERJAAN ALAT PENGGANTUNG1Pek. Pasang kunci tanam 2 x putar7.00Pasang120,000.00840,000.002Pekerjaan pasang engsel pintu52.00Buah12,500.00650,000.00Jumlah VIII1,490,000.00IXPEKERJAAN SANITASI1Pas. bak km/wc mandi dari keramik1.00Buah350,000.00350,000.002Pasang kloset jongkok INA1.00Buah225,000.00225,000.003Pasang instalasi air kotor PVC 4"35.00M150,000.001,750,000.004Pasang instalasi air bersih pipa gips dia 1/2"50.00M175,000.003,750,000.005Pasang kran air diameter 1/2"6.00Buah75,000.00450,000.006Pasang septictank lengkap pembuangan angin1.00Unit12,000,000.0012,000,000.007Pasang floor drain1.00Buah25,000.0025,000.008Pasang penguras bak1.00Buah25,000.0025,000.00Jumlah IX18,575,000.00XPEKERJAAN LISTRIK1Pasang instalasi titik cahaya + kabel22.00Titik175,000.003,850,000.002Pasang stop kontak9.00Titik45,000.00405,000.003Pasang box sekering1.00Unit125,000.00125,000.004Pasang saklar ganda4.00Titik45,000.00180,000.005Pasang lampu pijar12.00Buah55,000.00660,000.006Pasang saklar tunggal4.00Buah45,000.00180,000.00Jumlah X5,400,000.00XIPEKERJAAN FINISHING1Pek. Menie kayu kusen dan listplank28.80M214,500.00417,600.002Pekerjaan cat tembok581.00M210,745.006,242,845.003Pekerjaan cat plafond192.00M210,745.002,063,040.004Pekerjaan cat kayu kusen dan listplank28.80M266,050.001,902,240.005Pekerjaan politur daun pintu14.00M213,514.50189,203.006Pembersihan lokasi1.00LS193,500.00193,500.00Jumlah XI11,008,428.00REKAPITULASIPEKERJAAN: BANGUNAN RUMAH TINGGAL PERMANENL O K A S I: 102 METER PERSEGI: AIRNONAKOTAMADYA KUPANGNO.JENIS PEKERJAANJUMLAH HARGAI.PEKERJAAN PERSIAPAN= Rp.6,976,900.00II.PEKERKJAAN TANAH= Rp.6,883,271.25III.PEKERJAAN PASANGAN= Rp.85,632,870.00IV.PEKERJAAN BETON= Rp.51,555,281.25V.PEKERJAAN LANTAI= Rp.36,921,809.37VI.PEKERJAAN PINTU DAN JENDELA= Rp.33,774,125.00VII.PEKERJAAN ATAP DAN PLAFOND= Rp.65,368,825.63VIII.PEKERJAAN ALAT PENGGANTUNG= Rp.1,490,000.00IX.PEKERJAAN SANITASI= Rp.18,575,000.00X.PEKERJAAN LISTRIK= Rp.5,400,000.00XI.PEKERJAAN FINISHING= Rp.11,008,428.00JUMLAH= Rp.323,586,510.491751,849,065.77

ANALISADAFTAR ANALISA SATUAN PEKERJAANSumber ( Literatur ) : Ir. Bachtiar Ibrahim, RENCANA DAN ESTIMATE REAL of COST, Penerbit Bumi Aksara, 1996PasalKoefs.SatuanHRG. SAT.HARGA SAT.JML. HARGANO.Jenis PekerjaanSatuanAnalisaPer.Je-(Bahan/JENIS UPAHJENIS BAHANUPAHBAHAN( UP + BHN)Pek.No.Nis Pek.Tenaga )( Rp.)( Rp. )( Rp. )12345678910111Pembersihan Lapangan1 M2An. A.10.075Org/HrPekerja-45,000.00-3,375.000.002Org/HrMandor-75,000.00-150.00An. A.1Jumlah3,525.002Memasang Bouwplank1 M'An.F.370.011M3-Papan Kayu Klas II-3,750,000.0041,250.000.100Kg-Paku 7 Cm-15,000.001,500.000.200Org/HrTukang-65,000.00-13,000.000.020Org/HrKepala Tukang-75,000.00-1,500.000.070Org/HrPekerja-45,000.00-3,150.000.004Org/HrMandor-75,000.00-300.00Anl. F.37Jumlah60,700.003Galian Tanah Pondasi1 M3An.A.10.750Org/HrPekerja-45,000.00-33,750.000.025Org/HrMandor-75,000.00-1,875.00Anl. A.1Jumlah35,625.004Urugan Tanah Kembali1 M31/4 An.A.10.188Org/HrPekerja-45,000.00-8,437.500.006Org/HrMandor-75,000.00-468.75Anl. A.17Jumlah8,906.255Urugan Pasir1 M3An.A.181.200M3-Pasir-90,000.00108,000.000.188Org/HrPekerja-45,000.00-8,460.000.006Org/HrMandor-75,000.00-450.00Anl. A.18Jumlah116,910.0012345678910116Aanstamping Batu Karang1 M3An.G.21.200M3-Batu Karang-90,000.00108,000.000.500M3-Pasir Urug-90,000.0045,000.001.500Org/HrPekerja-45,000.00-67,500.000.075Org/HrKepala Tukang-75,000.00-5,625.00An.G.2Jumlah226,125.007Pasangan Pondasi1 M3An.G.32.hCampuran : 1 Semen : 2 Psr+An.G.32.a1.100M3-Batu Karang-90,000.0099,000.004.071M3-Semen ( PC )-55,000.00223,905.000.522M3-Pasir Pasang175,000.0091,350.001.200Org/HrTukang65,000.0078,000.000.120Org/HrKepala Tukang-75,000.00-9,000.003.600Org/HrPekerja-45,000.00-162,000.000.180Org/HrMandor75,000.0013,500.00An.G.32.hJumlah676,755.008Pasangan Pondasi1 M3An.G.32.hCampuran : 1 Semen : 4 Psr+An.G.32.a1.200M3-Batu Karang-90,000.00108,000.003.260M3-Semen ( PC )-13,750.0044,825.000.522M3-Pasir Pasang130,000.0067,860.001.200Org/HrTukang-65,000.0078,000.000.120Org/HrKepala Tukang-75,000.00-9,000.003.600Org/HrPekerja-45,000.00-162,000.000.180Org/HrMandor75,000.0013,500.00An.G.32.hJumlah483,185.009Beton Bertulang1 M3An.G.41aAdukan beton Camp.1:2:31 M30.820M3-Batu Pecah 3/5 Cm-120,000.0098,400.000.540M3-Pasir Beton-130,000.0070,200.008.500Zak-Semen ( PC )-140,000.001,190,000.001.000Org/HrTukang-65,000.00-65,000.000.100Org/HrKepala Tukang-75,000.00-7,500.006.000Org/HrPekerja-45,000.00-270,000.000.300Org/HrMandor-75,000.00-22,500.00An.G.41Jumlah1,723,600.001234567891011bTulangan beton1 M3( per = 100 kg )110.000Kg-Besi Beton-13,750.001,512,500.002.000Kg-Kawat ikat ( bendrat)-17,500.0035,000.006.750Org/HrTukang-65,000.00-438,750.002.250Org/HrKepala Tukang-75,000.00-168,750.006.750Org/HrPekerja-45,000.00-303,750.000.0Jumlah2,458,750.001 M3 Beton bertulang diper-lukan = 125 kg besi beton1.250xRp.2,458,750.003,073,437.50cBahan Cetakan Beton1 M3A. F.80.400M3-Kayu Begisting-3,000,000.001,200,000.004.000Kg-Paku-15,000.0060,000.005.000Org/HrTukang-65,000.00-325,000.000.500Org/HrKepala Tukang-75,000.00-37,500.000.100Org/HrMandor-45,000.00-4,500.006.000Org/HrPekerjan-75,000.00-450,000.00A. F.8Jumlah2,077,000.00Beton Bertulang1 M3Adukan beton Camp.1:2:31 M31,723,600.00Tulangan beton1 M33,073,437.50Bahan Cetakan Beton1 M32,077,000.00An.G.41Jumlah6,874,037.5010Pasangan Tembok1 M3An.G.33.aCampuran 1Pc : 2 Psr125.000Buah-Bataco-2,500.00312,500.000.333M3-Pasir Pasang-175,000.0058,275.005.140Zak-Semen ( PC )-55,000.00282,700.001.500Org/HrTukang-65,000.00-97,500.000.150Org/HrKepala Tukang-75,000.00-11,250.004.500Org/HrPekerja-45,000.00-202,500.000.225Org/HrMandor-75,000.00-16,875.00An.G.33.aJumlah981,600.00123456789101111Pasangan Tembok1 M3An.G.33.hCampuran 1Pc : 4 Psr125.000Buah-Bataco-2,500.00312,500.000.406M3-Pasir Pasang-175,000.0071,050.003.160Zak-Semen ( PC )-55,000.00173,800.001.500Org/HrTukang-65,000.00-97,500.000.150Org/HrKepala Tukang-75,000.00-11,250.004.500Org/HrPekerja-45,000.00-202,500.000.225Org/HrMandor-75,000.00-16,875.00An.G.33.hJumlah885,475.0012Plesteran1 M3An.G.50.hCampuran 1Pc : 2 Psr+G. 480.178Zak-Semen ( PC )-55,000.009,790.000.011M3-Pasir Pasang-175,000.001,925.000.150Org/HrTukang-65,000.00-9,750.000.015Org/HrKepala Tukang-75,000.00-1,125.000.400Org/HrPekerja-45,000.00-18,000.000.020Org/HrMandor-75,000.00-1,500.00An.G (48+50)Jumlah42,090.0012Plesteran1 M3An.G.50.qCampuran 1Pc : 4 Psr+G. 470.108Zak-Semen ( PC )-55,000.005,940.000.014M3-Pasir Pasang-175,000.002,450.000.200Org/HrTukang-65,000.00-13,000.000.020Org/HrKepala Tukang-75,000.00-1,500.000.400Org/HrPekerja-45,000.00-18,000.000.020Org/HrMandor-75,000.00-1,500.00An.G (48+50)Jumlah42,390.0013Acian dengan Saus Semen1 M20.050Zak-Semen ( PC )-55,000.002,750.000.010Org/HrTukang-75,000.00-750.000.001Org/HrKepala Tukang-65,000.00-65.000.060Org/HrPekerja-75,000.00-4,500.000.003Org/HrMandor-45,000.00-135.00Jumlah8,200.00123456789101114Beton Rabat1 M3An.G.44Adukan beton Camp.1:3:51 M31.100M3-Batu Pecah 3/5 Cm-120,000.00132,000.000.400M3-Pasir Beton-130,000.0052,000.005.290Zak-Semen ( PC )-55,000.00290,950.001.000Org/HrTukang-65,000.00-65,000.000.100Org/HrKepala Tukang-75,000.00-7,500.006.000Org/HrPekerja-45,000.00-270,000.000.300Org/HrMandor-75,000.00-22,500.00An.G.44Jumlah839,950.0015Rangka Atap1 M2An. F(18+0.011M3-Kayu Klas II-3,500,000.0038,500.0019 )0.075Kg-Paku 10 - 15-12,500.00937.500.025Kg-Paku 5 - 10-15,000.00375.000.400M2Upah gergaji-25,000.0010,000.000.100Org/HrTukang-65,000.006,500.000.010Org/HrKepala Tukang-75,000.00750.000.150Org/HrPekerja-45,000.006,750.000.007Org/HrMandor-75,000.00525.00An.F(18+19)Jumlah64,337.5016Atap Genteng1 M2An. H225.000BuahGenteng Press7,500.00187,500.000.100Org/HrTukang-65,000.006,500.000.010Org/HrKepala Tukang-75,000.00750.002.000Org/HrPekerja-45,000.0090,000.000.010Org/HrMandor-75,000.00750.00An.F(18+19)Jumlah350,362.5017Bubungan Genteng1 M'An. H25.000BuahGenteng Press Bubung15,000.0075,000.000.030M3Campura 1 : 242,390.001,271.700.100Org/HrTukang-65,000.006,500.000.010Org/HrKepala Tukang-75,000.00750.002.000Org/HrPekerja-45,000.0090,000.000.010Org/HrMandor-75,000.00750.00An. H2Jumlah174,271.7018Pasang Keramik 30/301 M2An. H211.000BuahKeramik 30/305,500.0060,500.000.370ZakSemen ( Pc )55,000.0020,350.000.024M3Pasir Pasang175,000.004,200.000.313Org/HrTukang-65,000.0020,345.000.031Org/HrKepala Tukang-75,000.002,325.000.625Org/HrPekerja-45,000.0028,125.000.031Org/HrMandor-75,000.002,325.00An.F(18+19)Jumlah138,170.00123456789101119Psg. Plint Keramik 10/301 M2An. H233.330BuahKeramik 10/302,250.0074,992.500.370ZakSemen ( Pc )13,750.005,087.500.024M3Pasir Pasang130,000.003,120.000.313Org/HrTukang-65,000.0020,345.000.031Org/HrKepala Tukang-75,000.002,325.000.625Org/HrPekerja-45,000.0028,125.000.031Org/HrMandor-75,000.002,325.00An.F(18+19)Jumlah136,320.0020Kusen Pintu dan Jendela1 M3An.K.1.100M3-Kayu Klas I-5,500,000.006,050,000.0027.000Org/HrTukang-65,000.00-1,755,000.002.700Org/HrKepala Tukang-75,000.00-202,500.009.000Org/HrPekerja-45,000.00-405,000.000.450Org/HrMandor-75,000.00-33,750.00An.K.Jumlah8,446,250.0021Kayu Kuda - Kuda1 M3F.231.100M3-Kayu Klas II-3,500,000.003,850,000.0027.000Org/HrTukang-65,000.00-1,755,000.002.700Org/HrKepala Tukang-75,000.00-202,500.000.113Org/HrPekerja-45,000.00-5,062.509.000Org/HrMandor-75,000.00-675,000.00F.23Jumlah6,487,562.5022Kayu Lisplank1 M2F.210.008M3-Kayu Klas I-6,500,000.0052,000.000.100KgPaku 5 - 10 Cm15,000.001,500.000.800Org/HrTukang-65,000.00-52,000.000.080Org/HrKepala Tukang-75,000.00-6,000.000.280Org/HrPekerja-45,000.00-12,600.000.014Org/HrMandor-75,000.00-1,050.00F.21Jumlah125,150.00123456789101123Cat tembok+plafond100 M2A. G.5345.000Kg-Cat Tembok Matex-15,000.00675,000.001.000Kg-Plamir tembok-25,000.0025,000.002.000Buah-Kuas 4"-12,500.0025,000.002.000Buah-Amplas3,500.007,000.001.000Org/HrTukang65,000.0065,000.000.100Org/HrKepala Tukang-75,000.00-7,500.006.000Org/HrPekerja-45,000.00-270,000.00A. G.53Jumlah1,074,500.001 M210,745.0024Cat kayu dengan EMCO10 M2A. Sup.91.420Kg-Cat Dasar-25,000.0035,500.002.840Kg-Cat Mengkilap EMCO-75,000.00213,000.001.500Liter-Minyak Cat-25,000.0037,500.002.000Buah-Kuas 3"-12,500.0025,000.002.000Buah-Amplas3,500.007,000.001.000Org/HrTukang-65,000.00-65,000.000.100Org/HrKepala Tukang-75,000.00-7,500.006.000Org/HrPekerja-45,000.00-270,000.00A. Sup.9Jumlah660,500.001 M2 Cat Kayu 66,050.0025Plafond Triples 3,8mm1 M2An. F.70.347Lembar-Tripleks 3,8 mm-70,000.0024,290.000.032Kg-Paku 2 - 4 Cm17,500.00560.000.800Org/HrTukang-65,000.00-52,000.000.080Org/HrKepala Tukang-75,000.00-6,000.000.280Org/HrPekerja-45,000.00-12,600.000.014Org/HrMandor-75,000.00-1,050.00An. F.7Jumlah96,500.0026Rangka Plafond1 M2An. F.70.011M3-Kayu Klas II3,500,000.0038,500.000.020Kg-Paku 5 - 10 Cm15,000.00300.000.150Org/HrTukang-65,000.00-9,750.000.015Org/HrKepala Tukang-75,000.00-1,125.000.050Org/HrPekerja-45,000.00-2,250.000.025Org/HrMandor-75,000.00-1,875.00An. F.7Jumlah53,800.001 M2 Pekerjaan Plafond + rangka150,300.00123456789101127Politur daun Pintu1 M2A. Sup.90.250Liter-Politur-75,000.0018,750.000.200Buah-Kuas 3"-9,000.001,800.000.200Buah-Amplas3,500.00700.000.075Org/HrTukang-65,000.00-4,875.000.007Org/HrKepala Tukang-75,000.00-525.000.050Org/HrPekerja-45,000.00-2,250.000.002Org/HrMandor-75,000.00-150.00A. Sup.9Jumlah29,050.0028Menie Besi dan Kayu1 M2A. K.180.120Kg-Menie Kayu/ besi-22,500.002,700.000.250Buah-Kuas 4"-12,500.003,125.000.250Buah-Amplas3,500.00875.000.075Org/HrTukang65,000.004,875.000.007Org/HrKepala Tukang-75,000.00-525.000.050Org/HrPekerja-45,000.00-2,250.000.002Org/HrMandor75,000.00150.00A. K.18Jumlah14,500.0029Urugan Tanah Pilihan1 M3An.A.181.200M3-Tanah Pilihan0.050,000.0060,000.000.188Org/HrMandor-75,000.000.014,100.000.006Org/HrPekerja-45,000.000.0270.00Anl. A.18Jumlah74,370.0030Penggilasan1 M31.200M3Batu karang0.060,000.0072,000.000.190Org/HrMandor-75,000.000.014,250.000.375Org/HrPekerja-45,000.000.016,875.00Anl. A.18Jumlah103,125.0031Pek. Kayu Kuda-Kuda dan Gording1 M3F.231.100M3-Kayu Klas II-3,750,000.004,125,000.0027.000Org/HrTukang-65,000.00-1,755,000.002.700Org/HrKepala Tukang-75,000.00-202,500.000.113Org/HrPekerja-45,000.00-5,062.509.000Org/HrMandor-75,000.00-675,000.00F.23Jumlah6,762,562.50123456789101132Atap Seng Gelombang BJLS 0.301 M2An. H20.750Lbr0.0Seng 0,300.075,000.0056,250.000.060Kg0.0Paku seng0.025,000.001,500.000.200Org/HrTukang-65,000.0013,000.000.200Org/HrKepala Tukang-75,000.0015,000.000.100Org/HrPekerja-45,000.004,500.000.005Org/HrMandor-75,000.00375.00Jumlah90,625.0033Pintu Teakwood1 M2An.F.300.350Lbr0.0Teakwod0.0110,000.0038,500.001.220.036M30.0Kayu Papan Klas I0.06,500,000.00234,000.002.440.200Kg0.0Paku0.012,500.002,500.002.97684.000Org/HrTukang-65,000.00260,000.0010.400Org/HrKepala Tukang-75,000.0030,000.000.33593120131.300Org/HrPekerja-45,000.0058,500.000.065Org/HrMandor-75,000.004,875.00Jumlah628,375.0034Pas.Seng Plat Bubungan BJLS 0.301 M1An.F.301.000M'0.0Seng Plate BJLS 0.300.018,000.0018,000.000.030Kg0.0Paku0.015,000.00450.000.010Org/HrTukang-65,000.000.0650.000.001Org/HrKepala Tukang-75,000.000.075.000.050Org/HrPekerja-45,000.000.02,250.000.005Org/HrMandor-75,000.000.0375.00Jumlah21,800.0035Pek. Rangka Atap Dengan Besi1 Kg1.100Kg-Besi Baja0.08,000.008,800.000.050Org/HrTukang-65,000.000.03,250.000.100Org/HrPekerja-45,000.000.04,500.001.000LsBiaya Las-5,000.000.05,000.00Jumlah21,550.0036Pek. Plat Simpul Landasan Kuda-21 Kg1.100M2-Plat Esser t= 10 mm300,000.00330,000.001.20.090Org/HrTukang-65,000.005,850.002.40.120Org/HrPekerja-45,000.005,400.002.881.000Ls-Biaya Las+pemotongan15,000.0015,000.00850000Jumlah356,250.00354166.666666667

HARGA-SATUANDAFTAR HARGA SATUAN BAHAN DAN UPAH( Dihitung sampai lokasi Pekerjaan )Daft.Harga Sat. 1 -2NO.JENIS BAHANSATUANHARGA SATUANDAFTAR HARGA SATUAN BAHAN DAN UPAH( Rp. )1234IB A H A N1Pasir UrugM390,000.00NO.JENIS BAHANSATUANHARGA SATUAN2Pasir PasangM3175,000.00( Rp. )3Pasir betonM3200,000.0012344Tanah urugM385,000.00IB A H A N5Batu karangM390,000.001Pasir UrugM390,000.006Batu kaliM3110,000.002Pasir PasangM3175,000.007BatacoBuah2,500.003Pasir beton ex TakariM3200,000.008Semen PC abu- abu ( tiga Roda )Zak55,000.004Tanah urugM385,000.009Semen WarnaZak60,000.005Batu karangM390,000.0010Batu pecah 5/7M3110,000.006BatacoBuah2,750.0011Batu pecah 3/5M3120,000.007Semen PC abu- abu ( Ex Semen Kupang)Zak50,000.0012Batu pecah 2/3M3130,000.008Semen WarnaZak75,000.0013Batu pecah 1/2M3140,000.009Batu pecah 5/7M3110,000.0014Keramik 20/20Buah3,000.0010Batu pecah 3/5M3125,000.0015Keramik 20/25Buah3,000.0011Batu pecah 2/3M3150,000.0016Keramik 40/40Buah5,500.0012Batu pecah 1/2M3175,000.0017Keramik 10/40Buah2,250.0013Keramik 20/20Buah1,800.0018Besi betonKg13,750.0014Keramik 20/25Buah2,250.0019Plamir kayuKg25,000.0015Plamir kayuKg23,500.0020Plamir tembokKg25,000.0016Plamir tembokKg23,500.0021Meni kayu/besiLiter25,000.0017Meni kayu/besiLiter23,500.0022Cat Kayu dan Besi Merk "EMCO"Kg75,000.0018Cat Kayu dan Besi Merk "EMCO"Kg75,000.0023Cat tembok Merk "Matex"Kg15,000.0019Cat tembok Merk "Matex"Kg15,000.0024Cat Kolam Merk " AVIAN"Kg22,500.0020Thinner BLiter30,000.0025Thinner BLiter25,000.0021VernisLiter25,000.0026VernisLiter75,000.0022PoliturLiter60,000.0027PoliturLiter85,000.0023Kuas 1"Buah3,500.0028Kuas 1"Buah3,500.0024Kuas 2"Buah5,000.0029Kuas 2"Buah5,500.0025Kuas 3"Buah6,500.0030Kuas 3"Buah9,000.0026Kuas 4 "Buah7,500.0031Kuas 4 "Buah12,500.0027Kuas RollBuah12,500.0032Kuas RollBuah25,000.0028Paku 2 - 4 cmKg17,500.0033Paku 2 - 4 cmKg17,500.0029Paku 5 - 10 cmKg15,000.0034Paku 5 - 10 cmKg15,000.0030Paku 10 -15 cmKg13,500.0035Paku 10 -15 cmKg12,500.0031AmplasBuah4,000.0036AmplasBuah3,500.0032Tripleks 3,8 mm ( 1,22 x 2,44 )Lembar64,000.0037Genteng PressBh7,500.0033Teakwood 3,8 mm ( 1,22 x 2,44 )Lembar90,000.0038Bubungan Genteng PressBh15,000.0034Formika ( 1,22 x 2,44 )Lembar90,000.0039Tripleks 3,8 mm ( 1,22 x 2,44 )Lembar70,000.0035Tripleks Lapis Alumunium(1,22x2,44)Lembar95,000.0040Teakwood 3,8 mm ( 1,22 x 2,44 )Lembar110,000.0041Formika ( 1,22 x 2,44 )Lembar125,000.0042Tripleks Lapis Alumunium(1,22x2,44)Lembar125,000.00123436Kran Air SAN EIBuah50,000.00Daft.Harga Sat. 2 -237Kayu Balok Klas IIM33,000,000.00123438Kayu Papan Klas IIM33,500,000.0043Kawat ikat beton ( bendrad )Kg17,500.0039Kayu begistingM31,800,000.0044Kran Air SAN EIBuah75,000.0040Lem WeiberKg12,000.0045Stop kranBuah50,000.0041Seng gelombang BJLS 0,30Lembar65,000.0046Klaset JongkokBuah350,000.0042Paku sengKg40,000.0047Kayu Balok Klas IM35,500,000.0043Seng bubungan BJLS 0,30M'12,500.0048Kayu Papan Klas IM36,500,000.0049Kayu Balok Klas IIM33,500,000.00IIU P A H50Kayu Papan Klas IIM33,750,000.001PekerjaHari /Orang45,000.0051Kayu begistingM33,000,000.002TukangHari /Orang65,000.0052Gorong - gorong dia 20 CmBuah90,000.003MandorHari /Orang75,000.0053Gorong - gorong dia 30 CmBuah110,000.004Kepala TukangHari /Orang75,000.0054Lem WeiberKg25,000.0055Seng gelombang BJLS 0,30Lembar75,000.0056Paku sengKg25,000.00IIU P A H1PekerjaHari /Orang45,000.002TukangHari /Orang65,000.003MandorHari /Orang75,000.004Kepala TukangHari /Orang75,000.00RENCAMA ANGGARAN DAN BIAYA ( RAB )PEMBANGUNAN RUMAH TINGGALLOKASI JALAN HEREWILA NAIKOTEN KUPANG

pngawasan proRENCANA ANGGARAN BIAYAPEKERJAAN: BANGUNAN RUMAH TINGGAL PERMANENLUAS BANGUNAN: 102 METER PERSEGIL O K A S I: AIRNONAKOTAMADYA KUPANGPrestasiNoJenis PekerjaanVolumeSatuanBobotTiap JenisBobot(Rp)Pek. (%)Pek.(%)123456323,586,510.49I.PEKERJAAN PERSIAPAN1Pembersihan Lokasi400.000M20.4357100.000.43572Pengadaan air kerja1.000Ls0.46363.000.01393Uitzet pasang bouplank67.000M11.2568100.001.2568Jumlah I2.15611.7065II.PEKERJAAN TANAH1Galian tanah pondasi100.000M31.100930.000.33032Urugan tanah bekas galian25.000M30.06880.03Urugan pasir bawah pondasi8.500M30.3071100.000.30714Urugan pasir bawah lantai18.000M30.65030.0Jumlah I2.130.64III.PEK. PASANGAN1Pek. Pasang aanstamping batu karang16.520M31.1544100.001.15442Pek. Pasang pondasi batu karang 1pc : 5psr54.000M38.063411.110.89593Pasang tembok 1pc : 5psr21.400M35.85600.04Pasang tembok 1pc : 3psr7.650M32.32060.05Pek. Plesteran tembok 1pc : 5psr428.000M25.60680.06Pek. Plesteran tembok 1pc : 3psr153.000M21.99010.07Acian dengan saus semen581.000M21.47230.0Jumlah I26.462.05IV.PEKERJAAN BETON1Pasang beton sloof 10/20 1pc : 2psr : 3Krl3.120M36.62790.02Pasang kolom praktis 12/12 1Pc : 2 Psr : 3 Krl1.890M34.01500.03Pasang ring balk 10/10 1pc : 2 psr : 3 Krl2.490M35.28960.0Jumlah I15.930.0V.PEKERJAAN LANTAI1Pek. cor rabat beton 1 : 3 : 518.000M34.67240.02Pek. Pasang lantai keramik 30/30102.000M24.35540.03Pek. Pasang plint keramik 10/30121.000M11.53080.04Pas. keramik km/wc 20/30 t=1,516.000M20.68320.05Pas. lantai mozaik km/wc4.000M20.16850.0Jumlah I11.410.0VI.PEKERJAAN PINTU DAN JENDELA1Pasang kusen pintu dan jendela1.100M32.87120.02Pasang jendela kayu jati panel10.000Daun1.39070.03Pasang jendela bauvent kayu jati panel21.000Daun2.27140.04Pasang pintu kayu jati panel7.000Daun1.62240.012345.000065Pasang pintu lapis seng licin BJ 0,20 KM/WC1.000M20.15450.06Pekerjaan lisplank kayu 2 x 2055.00M22.12720.07Pasang kaca jenedela 5 mm1.00M20.00.08Pasang kaca es untuk km/wc0.0M20.00.0Jumlah I10.440.0VII.PEKERJAAN ATAP DAN PLAFOND1Pasang rangka kuda-kuda dan gording3.61M37.23770.02Pasang seng gelombang BJLS 0,30237.00M26.63750.03Pasang plafond tripleks 4 mm + rangka192.00M25.72580.05Pasang list plafond166.00M10.38480.06Pasang seng bubungan+talang BJLS 0,3032.00M10.21560.0Jumlah I20.200.0VIIIPEKERJAAN ALAT PENGGANTUNG1Pek. Pasang kunci tanam 2 x putar7.00Pasang0.25960.02Pekerjaan pasang engsel pintu52.00Buah0.20090.0Jumlah I0.460.0IXPEKERJAAN SANITASI1Pas. bak km/wc mandi dari keramik1.00Buah0.10820.02Pasang kloset jongkok INA1.00Buah0.06950.03Pasang instalasi air kotor PVC 4"35.00M10.54080.04Pasang instalasi air bersih pipa gips dia 1/2"50.00M11.15890.05Pasang kran air diameter 1/2"6.00Buah0.13910.06Pasang septictank lengkap pembuangan angin1.00Unit3.70840.07Pasang floor drain1.00Buah0.00770.08Pasang penguras bak1.00Buah0.00770.0Jumlah I5.740.0XPEKERJAAN LISTRIK1Pasang instalasi titik cahaya + kabel22.00Titik1.18980.02Pasang stop kontak9.00Titik0.12520.03Pasang box sekering1.00Unit0.03860.04Pasang saklar ganda4.00Titik0.05560.05Pasang lampu pijar12.00Buah0.20400.06Pasang saklar tunggal4.00Buah0.05560.0Jumlah I1.670.0XIPEKERJAAN FINISHING1Pek. Menie kayu kusen dan listplank28.80M20.12910.02Pekerjaan cat tembok581.00M21.92930.03Pekerjaan cat plafond192.00M20.63760.04Pekerjaan cat kayu kusen dan listplank28.80M20.58790.05Pekerjaan politur daun pintu14.00M20.05850.06Pembersihan lokasi1.00LS0.05980.0Jumlah I3.400.0REKAPITULASIPEKERJAAN: BANGUNAN RUMAH TINGGAL PERMANENL O K A S I: 102 METER PERSEGI: AIRNONAKOTAMADYA KUPANGNO.JENIS PEKERJAANJUMLAH HARGAI.PEKERJAAN PERSIAPAN2.15611.7065II.PEKERKJAAN TANAH2.12720.6374III.PEKERJAAN PASANGAN26.46372.0504IV.PEKERJAAN BETON15.93250.0V.PEKERJAAN LANTAI11.41020.0VI.PEKERJAAN PINTU DAN JENDELA10.43740.0VII.PEKERJAAN ATAP DAN PLAFOND20.20130.0VIII.PEKERJAAN ALAT PENGGANTUNG0.46050.0IX.PEKERJAAN SANITASI5.74040.0X.PEKERJAAN LISTRIK1.66880.0XI.PEKERJAAN FINISHING3.40200.0JUMLAH100.00004.3942

Sheet140/650.40.6561.566 m6.442.358.886.262.385.56begel2300.954198.44kg1 m3127.2051282051