rab dak beton

Jenis Pekerjaan : Pembangunan Kanopi Dak Beton, Griya Serang Asri Blok K9/23 Cipocok Jaya Serang Volume Pekerjaan : Kanopi Dak Beton : 25 m2; Pagar Besi : 4.5 m; Pemasangan Keramik : 25 m2 NO URAIAN SAT. VOLUME HARGA JUMLAH A BELANJA BAHAN 1 Besi SNI 12 mm btg 15 80,000.00 1,200,000.00 2 Besi SNI 10 mm btg 50 62,000.00 3,100,000.00 3 Besi SNI 8 mm btg 70 35,000.00 2,450,000.00 4 Kawat Tali kg 60 17,000.00 1,020,000.00 5 Paku 10 cm kg 2 12,000.00 24,000.00 6 Paku 7 cm kg 5 12,000.00 60,000.00 7 Paku 4 cm kg 2 13,000.00 26,000.00 8 Pasir Jampang m3 5 160,000.00 800,000.00 9 Semen Holcim 50 Kg sak 20 61,000.00 1,220,000.00 10 Cat Tembok AVIAN galon 3 400,000.00 1,200,000.00 11 Batu Split colt 1 150,000.00 150,000.00 12 Bambu btg 70 15,000.00 1,050,000.00 13 Bata Press pcs 2000 420.00 840,000.00 14 Papan Cor Lebar lbr 20 17,000.00 340,000.00 15 Siku 4 x 5 psg 4 5,000.00 20,000.00 16 Paku Betonn 4 cm dus 1 15,000.00 15,000.00 17 Glass Blok pcs 8 50,000.00 400,000.00 18 Kaso 4/6D m3 1 1,900,000.00 1,900,000.00 19 Ember + Pengki - 1 100,000.00 100,000.00 20 Pagar besi m 4.5 450,000.00 2,025,000.00 21 Pintu besi m 1 450,000.00 450,000.00 22 Triplek 12 mm lbr 6 134,000.00 804,000.00 23 GRC Board lbr 6 300,000.00 1,800,000.00 24 Kaso 4/6D btg 26 19,000.00 494,000.00 25 Pagar besi m 4.5 450,000.00 2,025,000.00 26 Pintu besi m 1 450,000.00 450,000.00 27 Paralon 3" Wavin pcs 2 98,000.00 196,000.00 28 Knee 3" pcs 2 7,000.00 14,000.00 29 Paralon Listrik pcs 3 5,000.00 15,000.00 30 NYM Eterna 2 x 1.5 m 30 5,000.00 150,000.00 31 Keramik 40 x 40 m2 25 100,000.00 2,500,000.00 32 List GRC m 25 25,000.00 625,000.00 33 Lampu Hias pcs 3 200,000.00 600,000.00 34 Cat Tembok No ODOR galon 3 760,000.00 2,280,000.00 SUB TOTAL 30,343,000.00 - B BELANJA MODAL - 1 Take over kredit Bank BRI 24,563,200.00 - Sisa Pokok 1 23,434,100.00 - Bunga Berjalan 1 550,000.00 - Denda Pelunasan (3 x Bunga berjalan) 3 1,650,000.00 - Unhold 1x cicilan 1 (1,070,900.00) 2 Ongkos Pekerja - Borongan 45 hari kerja 1 20,000,000.00 20,000,000.00 SUB TOTAL 44,563,200.00 - TOTAL ( Rp ) 74,906,200.00 C BIAYA LAIN LAIN - TOTAL (Rp) 74,906,200.00 Dibulatkan (Rp) 75,000,000.00 RENCANA ANGGARAN BIAYA ( RAB ) Uraian Detail Pekerjaan : Pembongkaran Kanopi Lama, Pembangunan Kanopi Dak Beton, Detail Variasi, Pemasangan Pagar Besi

Upload: onny-khaeroni

Post on 01-Jan-2016

46 views

Category:

Documents

0 download

Report

Download

Embed Size (px):

DESCRIPTION

RAB DAK BETON

TRANSCRIPT

Jenis Pekerjaan : Pembangunan Kanopi Dak Beton, Griya Serang Asri Blok K9/23 Cipocok Jaya Serang

Volume Pekerjaan :Kanopi Dak Beton : 25 m2;Pagar Besi : 4.5 m;Pemasangan Keramik : 25 m2

NO URAIAN SAT. VOLUME HARGA JUMLAH

A BELANJA BAHAN1 Besi SNI 12 mm btg 15 80,000.00 1,200,000.00 2 Besi SNI 10 mm btg 50 62,000.00 3,100,000.00 3 Besi SNI 8 mm btg 70 35,000.00 2,450,000.00 4 Kawat Tali kg 60 17,000.00 1,020,000.00 5 Paku 10 cm kg 2 12,000.00 24,000.00 6 Paku 7 cm kg 5 12,000.00 60,000.00 7 Paku 4 cm kg 2 13,000.00 26,000.00 8 Pasir Jampang m3 5 160,000.00 800,000.00 9 Semen Holcim 50 Kg sak 20 61,000.00 1,220,000.00

10 Cat Tembok AVIAN galon 3 400,000.00 1,200,000.00 11 Batu Split colt 1 150,000.00 150,000.00 12 Bambu btg 70 15,000.00 1,050,000.00 13 Bata Press pcs 2000 420.00 840,000.00 14 Papan Cor Lebar lbr 20 17,000.00 340,000.00 15 Siku 4 x 5 psg 4 5,000.00 20,000.00 16 Paku Betonn 4 cm dus 1 15,000.00 15,000.00 17 Glass Blok pcs 8 50,000.00 400,000.00 18 Kaso 4/6D m3 1 1,900,000.00 1,900,000.00 19 Ember + Pengki - 1 100,000.00 100,000.00 20 Pagar besi m 4.5 450,000.00 2,025,000.00 21 Pintu besi m 1 450,000.00 450,000.00 22 Triplek 12 mm lbr 6 134,000.00 804,000.00 23 GRC Board lbr 6 300,000.00 1,800,000.00 24 Kaso 4/6D btg 26 19,000.00 494,000.00 25 Pagar besi m 4.5 450,000.00 2,025,000.00 26 Pintu besi m 1 450,000.00 450,000.00 27 Paralon 3" Wavin pcs 2 98,000.00 196,000.00 28 Knee 3" pcs 2 7,000.00 14,000.00 29 Paralon Listrik pcs 3 5,000.00 15,000.00 30 NYM Eterna 2 x 1.5 m 30 5,000.00 150,000.00 31 Keramik 40 x 40 m2 25 100,000.00 2,500,000.00 32 List GRC m 25 25,000.00 625,000.00 33 Lampu Hias pcs 3 200,000.00 600,000.00 34 Cat Tembok No ODOR galon 3 760,000.00 2,280,000.00

SUB TOTAL 30,343,000.00 -

B BELANJA MODAL - 1 Take over kredit Bank BRI 24,563,200.00

- Sisa Pokok 1 23,434,100.00 - Bunga Berjalan 1 550,000.00 - Denda Pelunasan (3 x Bunga berjalan) 3 1,650,000.00 - Unhold 1x cicilan 1 (1,070,900.00)

2 Ongkos Pekerja- Borongan 45 hari kerja 1 20,000,000.00 20,000,000.00 SUB TOTAL 44,563,200.00

- TOTAL ( Rp ) 74,906,200.00

C BIAYA LAIN LAIN -

TOTAL (Rp) 74,906,200.00

Dibulatkan (Rp) 75,000,000.00

RENCANA ANGGARAN BIAYA ( RAB )

Uraian Detail Pekerjaan :Pembongkaran Kanopi Lama, Pembangunan Kanopi Dak Beton, Detail Variasi, Pemasangan Pagar Besi

Rab Jeramba Plat Beton Imum ABbas

39. Design dan RAB Gorong-Gorong Buis Beton-APBDes Kode DJ260639.xls