rab master

Download Rab Master

Post on 28-Nov-2015

317 views

Category:

Documents

64 download

Embed Size (px)

TRANSCRIPT

HPPPROYEK PERUMAHAN "GRAHA BIMA TERRACE"KOMPLEK STADION BIMA, CIREBONPERHITUNGAN HARGA POKOK PENJUALAN LAHANALahan1Pembebasan1,328,000,0002Pelepasan hak dari Sultan Sepuh20,408,0003Pembersihan4,082,0004Pengukuran20,408,0005Cut and fill75,000,000Jumlah biaya pengadaan dan penyiapan lahan1,447,898,000BLegalitas12345678910123456789101IPPT (BPN)15,000,0001001000.00.00.00.00.00.00.00.00.00.00.02Fatwa (Bappeda, PU, Walikota)22,000,0001001000.00.00.00.00.00.00.00.00.00.00.03Sporadik30,800,0001001000.00.00.00.00.00.00.00.00.04Penggabungan sertifikat12,000,0001001000.00.00.00.00.00.00.00.00.00.00.04Pengukuran untuk Pemecahan39,280,000$1001000.00.00.00.00.00.00.00.00.00.00.05Pemecahan sertifikat232,600,00050$501000.00.00.00.00.00.00.00.00.00.00.0Jumlah biaya legalitas351,680,0000.00.00.00.00.00.00.00.00.00.00.0CPrasarana12345678910123456789101Gerbang 114,080,02170301000.00.00.00.00.00.00.00.00.00.00.02Gerbang 214,080,02170301000.00.00.00.00.00.00.00.00.00.00.03Gerbang 314,080,02170301000.00.00.00.00.00.00.00.00.00.00.04Pos keamanan 1$25,346,56570301000.00.00.00.00.00.00.00.00.00.00.05Pos keamanan 220,300,57070301000.00.00.00.00.00.00.00.00.00.00.06Jalan243,204,5301001000.00.00.00.00.00.00.00.00.00.00.07Jaringan PDAM300,000,0001001000.00.00.00.00.00.00.00.00.00.00.08Saluran128,848,1921001000.00.00.00.00.00.00.00.00.00.00.09Gorong218,072,74210Jaringan listrik 200 KVA150,000,0001001000.00.00.00.00.00.00.00.00.00.00.011Turab83,950,89812Pagar Keliling183,482,7191001000.00.00.00.00.00.00.00.00.00.00.0Jumlah biaya prasarana1,195,446,2790.00.00.00.00.00.00.00.00.00.00.0DSarana12345678910123456789101Masjid180,000,00070301000.00.00.00.00.00.00.00.00.00.00.02Rumah Ustad54,000,00070301000.00.00.00.00.00.00.00.00.00.00.03Guest House180,000,00070301000.00.00.00.00.00.00.00.00.00.00.04Taman Bermain Kawasan Tipe 3030,000,00070301000.00.00.00.00.00.00.00.00.00.00.05Taman Bermain Kawasan Tipe 3630,000,00070301000.00.00.00.00.00.00.00.00.0Jumlah biaya sarana474,000,0000.00.00.00.00.00.00.00.00.00.00.0Jumlah biaya pengadaan dan pengolahan lahanSafety Factor1.1Perkiraan lahan komersil12,800HPP lahan komersil per m2Harga jual lahan komersil per m2 -------->80Cirebon, 19 Januari 20061232384816128Note:jalan utuh sama dengan ROWsaluran di tengah --> jadi gorong2

RAB PrasaranaRABPRASARANAGRAHA BIMA TERRACERABTURABGRAHA BIMA TERRACENOPEKERJAANSATUANPLATNVHARGAJUMLAH1GalianM384.500.601.000.601.0030.4217,500.00532,350.002Turab Batu Kali 1:6M384.501.003.501.001.00295.75234,048.6169,219,875.463Urugan KembaliM384.500.601.000.601.0030.426,800.00206,856.00JUMLAH69,959,081.46RAB83,950,897.76RABPAGAR KELILINGGRAHA BIMA TERRACENOPEKERJAANSATUANPLATNVHARGAJUMLAH1GalianM3806.300.401.000.251.0080.6317,500.001,411,025.002Pondasi Batu Kali 1:8M3806.301.000.201.001.00161.26195,196.6131,477,404.813Sloof 1:3:3M3890.800.151.000.201.0026.721,419,436.2737,933,014.874Kolom 1:3:3M30.140.101.001.60299.936.721,927,496.9212,949,900.935Dinding Bata 1:8M2890.801.001.001.601.001,425.2829,295.8941,754,841.746Ring Balok 1:3:3M3890.800.1010.151.0013.362,035,123.2527,193,316.877Urugan KembaliM3806.300.401.000.250.3326.886,800.00182,761.33JUMLAH152,902,265.56189634.46056726RAB183,482,718.67RABSALURANGRAHA BIMA TERRACENOPEKERJAANSATUANPLATNVHARGAJUMLAH1GalianM31,728.000.901.000.301.00466.5617,500.008,164,800.002Pondasi Batu Kali 1:8M31,728.001.000.131.002.00432.00195,196.6184,324,934.143Plester DasarM11,728.000.251.001.001.00432.0032,005.1513,826,223.164Urugan KembaliM31,728.000.901.000.300.33155.526,800.001,057,536.00JUMLAH107,373,493.3062137.438252494RAB128,848,191.96RABGORONG2GRAHA BIMA TERRACENOPEKERJAANSATUANPLATNVHARGAJUMLAH1GalianM396.000.601.001.001.0057.6017,500.001,008,000.002Gorong2M396.001.001.001.001.0096.00145,021.4413,922,058.633Urugan KembaliM396.000.601.001.000.3319.206,800.00130,560.00JUMLAH15,060,618.63RAB18,072,742.35RABPERKERASAN JALANGRAHA BIMA TERRACENOPEKERJAANSATUANPLATNVHARGAJUMLAH1Pemadatan TanahM21.001.005,490.001.001.005,490.001,604.178,806,875.00aspal 1 drum150kg765,000.002SirtuM31.001.005,490.000.151.00823.5048,611.1140,031,250.003Gelar SirtuM21.001.005,490.001.001.005,490.00253.131,389,656.251kg5,100.004Pemadatan SirtuM21.001.005,490.001.001.005,490.00611.113,355,000.001 m20.9kg4,590.005AspalM21.001.005,490.001.001.005,490.004,590.0025,199,100.006Gelar AspalM31.001.005,490.001.001.005,490.00160.00878,400.007Batu Pecah 3/5M31.001.005,490.000.051.00274.50125,000.0034,312,500.008Gelar Batu Pecah 3/5M31.001.005,490.000.051.00274.507,600.002,086,200.009Pemadatan Batu Pecah 3/5M21.001.005,490.001.001.005,490.00611.113,355,000.0010AspalM21.001.005,490.001.001.005,490.004,590.0025,199,100.0011Gelar AspalM31.001.005,490.001.001.005,490.00160.00878,400.0012Batu Pecah 2/3M31.001.005,490.000.031.00164.70125,000.0020,587,500.00upah manual1,164.0013Gelar Batu Pecah 2/3M31.001.005,490.000.031.00164.707,600.001,251,720.0014Pemadatan Batu Pecah 2/3M21.001.005,490.001.001.005,490.00611.113,355,000.0015AspalM21.001.005,490.001.001.005,490.004,590.0025,199,100.0016Gelar AspalM31.001.005,490.001.001.005,490.00160.00878,400.0017Abu BatuM31.001.005,490.000.011.0054.90100,000.005,490,000.0018Gelar Abu BatuM31.001.005,490.000.011.0054.907,600.00417,240.00JUMLAH202,670,441.25RAB243,204,529.50

RAB SaranaMASJIDNOPEKERJAANSATUANPLTNVHARGAJUMLAHTurabM381.5013.51285.25234,048.6166,762,365.09180,000,000.00RUMAH USTADZNOPEKERJAANSATUANPLTNVHARGAJUMLAHGalianM3890.800.40.2171.2617,500.001,247,120.00Pondasi BatuM3809.3010.21161.86195,196.6131,594,522.78SloofM3890.800.150.21128.061,419,436.2739,829,665.61KolomM30.140.12297.93333333338.340.000.00Dinding BataM2890.8011.611,425.280.000.00Ring BalokM3890.800.10.15113.360.000.0036,000,000.00GUEST HOUSENOPEKERJAANSATUANPLTNVHARGAJUMLAHGalianM31,728.000.90.31466.5617,500.008,164,800.00PondasiM31,728.000.12512432.00195,196.6184,324,934.14SaluranM11,728.001111,728.000.000.00180,000,000.00TAMAN BERMAIN KAWASAN TIPE 30NOPEKERJAANSATUANPLTNVHARGAJUMLAHGalianM396.000.61157.6017,500.001,008,000.00Gorong2M196.0011196.00145,021.4413,922,058.63Urugan KembaliM396.000.610.333333333319.207,600.00145,920.0030,000,000.00TAMAN BERMAIN KAWASAN TIPE 36NOPEKERJAANSATUANPLTNVHARGAJUMLAHPemadatan TanahM21.00115,490.005,490.001,604.178,806,875.00SirtuM31.0010.25,490.001,098.0048,611.1153,375,000.00Gelar SirtuM21.00115,490.005,490.00253.131,389,656.25Pemadatan SirtuM21.00115,490.005,490.00611.113,355,000.00Batu Pecah 2/3M31.0010.025,490.00109.80125,000.0013,725,000.00Gelar Batu Pecah 2/3M31.0010.025,490.00109.8032,000.003,513,600.00Pemadatan Batu Pecah 2/3M21.00115,490.005,490.00611.113,355,000.00Cor AspalM21.00115,490.005,490.004,750.0026,077,500.00Batu Pecah 1/2M31.0010.025,490.00109.80125,000.0013,725,000.00Gelar Batu Pecah 1/2M31.0010.025,490.00109.8032,000.003,513,600.00Pemadatan Batu Pecah 1/2M21.00115,490.005,490.00611.113,355,000.00Cor AspalM21.00115,490.005,490.004,750.0026,077,500.00Abu BatuM31.0010.015,490.0054.90100,000.005,490,000.00Gelar Abu BatuM31.0010.015,490.0054.9032,000.001,756,800.0030,000,000.00SEKOLAHNOPEKERJAANSATUANPLTNVHARGAJUMLAHGalian890.800.40.2171.2664,000.004,560,896.00Pondasi Batu0.0010.210.000.000.00Sloof890.800.150.21128.060.000.00Kolom0.140.12297.93333333338.340.000.00Dinding Bata890.8011.611,425.280.000.00Ring Balok890.800.10.15113.360.000.00240,000,000.00RUKONOPEKERJAANSATUANPLTNVHARGAJUMLAHGalian890.800.40.2171.261,600.00114,022.40Pondasi Batu890.8010.21178.160.000.00Sloof890.800.150.21128.060.000.00Kolom0.140.12297.93333333338.340.000.00Dinding Bata890.8011.611,425.280.000.00Ring Balok890.800.10.15113.360.000.000.00

RAB RumahRABRUMAH TINGGAL TIPE 30GRAHA BIMA TERRACE, CIREBONNOPEKERJAANPLATNVOLUMESATUANHARGAJUMLAHSATUAN1PERSIAPANBouwplank10.00006.0001.0001.0002.000032.0000m14,077.2472450,472Galian Pondasi Menerus40.00000.5001.0000.7001.000014.0000m317,500.0000245,000793.4425384.0275409.415Urugan Kembali Pondasi Menerus40.00000.5001.0000.7000.33334.6667m36,800.000031,733JUMLAH727,205727,2052STRUKTURPasangan Batu Kosong40.00000.5001.0000.1001.00002.0000m372,495.6285144,9910Pasangan Pondasi Menerus 1:840.00001.0000.2101.0001.00008.4000m3195,196.60681,639,651481.6647058824Beton Sloof 1:3:340.00000.1501.0000.2501.00001.5000m31,419,436.26952,129,154Beton Kolom 1:3:30.14000.1001.0004.30016.00000.9632m31,927,496.92391,856,565Beton Ring Balok 1:3:349.00000.1501.0000.2001.00001.4700m32,035,123.25042,991,631Beton Dak Depan 1:3:32.05000.4001.0000.1001.00000.0820m31,621,986.0134133,003Beton Dak Samping 1:3:31.02500.4001.0000.1002.00000.0820m31,621,986.0134133,003Atap Beton2.101.4001.0000.1001.00000.2940m31,621,986.0134476,864JUMLAH9,504,8639,504,8633PARTISIDinding Bata 1:81.00001.000114.5001.0001.0000114.5000m229,295.88693,354,379188.69861188.6986Plester Dinding 1:81.00001.000114.5001.0001.5000171.7500m212,620.78952,167,621Acian Dinding1.00001.000114.5001.0001.5000171.7500m212,600.00002,164,050Plester Gurat Teras Depan2.351.0001.0000.6501.00001.5275m221,365.789532,636Plester Gurat Teras Samping1.181.0001.0000.6502.00001.5275m221,365.789532,636Plester Gurat Jendela3.451.0001.0000.8001.00002.7600m221,365.789558,970Sponengan Rumah1.001.0001.0003.00022.000066.0000m2,916.6667192,500List Beton Jendela3.451.0001.0001.0001.00003.4500m3,961.578913,667List Beton Atap Teras4.701.0001.0001.0001.00004.7000m3,961.578918,619JUMLAH8,035,0798,035,0794PEKERJAAN SANITAIRKitchen Zink 1 Lubang1.001.0001.0001.0001.00001.0000buah0.00000.0Floor Drain1.001.0001.0001.0002.00002.0000buah0.00000.0Kran Dapur1.001.0001.0001.0001.00001.0000buah0.00000.0Kran1.001.0001.0001.0003.00003.0000buah0.00000.0Tempat Sabun1.001.0001.0001.0001.00001.0000buah0.00000.0Closet Jongkok1.001.0001.0001.0001.00001.0000buah93,846.315893,846Septictank1.001.0001.0001.0008.00005.0000buah100,000.0000500,000Sumur Peresapan1.001.0001.0001.00016.000016.0000buah95,000.00001,520,0000.15160.0260416667Meja Dapur1.200.6001.0000.0801.00000.0576buah1,621,986.013493,426Saluran Air Bersih 3/4"19.541.0001.0000.0801.00001.5632buah0.00000.0Saluran Air Bekas 3"31.131.00