RAB Rumah Tinggal 13x20M.xls

No I II III IV V VI VII VIII IX X XI XII XIII XIV XV XVI

URAIAN PEKERJAAN PEKERJAAN PERSIAPAN PEKERJAAN GALIAN PEKERJAAN SLOOF 20x25 PEKERJAAN PONDASI PEKERJAAN BETON STRUKTUR PEKERJAAN BETON NON STRUKTUR PEKERJAAN DINDING PEK.LANTAI DAN FINISHING PEKERJAAN PLAFOND PEKERJAAN PINTU & JENDELA PEKERJAAN SANITAIR PEKERJAAN INSTALASI AIR PEK. INSTALASI LISTRIK PEKERJAAN FINISHING PEKERJAAN ATAP PEKERJAAN LAIN LAIN

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

HARGA 15,175,000 11,420,000 24,297,000 39,435,500 82,832,500 98,849,000 181,794,400 128,975,000 33,350,000 85,640,000 48,735,000 28,387,000 19,830,000 47,314,000 109,870,000 5,000,000

TOTAL BIAYA LANTAI 1 DAN 2

Rp

955,904,400

RENCANA ANGGARAN BIAYA PROYEK PEMBANGUNAN RUMAH TINGGAL LuasM2 :13 x 20 m PEMILIK: Ibu Fina No

URAIAN PEKERJAAN

I 1 2 3 4 5 6

A. PEKERJAAN LANTAI 1 PEKERJAAN PERSIAPAN Direksikeet Keamanan Pembersihan Lahan Mobilisasi Listrik Kerja Pek.Bowplank dan Pengukuran

II 1 2 3

PEKERJAAN GALIAN Galian Tanah Pondasi Urugan Tanah Kembali Urug Pasir Bawah Pondasi

VOL

SAT

H.SATUAN

1 1 1 1 1 185

ls ls ls ls ls M¹

185 120 56 19

M¹ M³ M³ M³

Rp Rp Rp

50,000 17,500 220,000

11 81 7 10 132 22 83 62 1

M³ zak M³ M³ lbr btg btg btg ls

Rp Rp Rp Rp Rp Rp Rp Rp Rp

600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000

Rp Rp Rp Rp Rp Rp

5,000

MATERIAL

Rp Rp Rp Rp Rp Rp

2,500,000 1,000,000 750,000

UPAH

Rp Rp Rp Rp Rp Rp

1,000,000 2,000,000 5,000,000 2,000,000 925,000

Sub Total

Rp

4,070,000

Rp Rp Rp

6,000,000 980,000 370,000

Rp

6,600,000

Sub Total III 1 2 3 4 5 6 7 8

PEKERJAAN SLOOF 20x25 Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Utama) Kawat beton + paku

Rp Rp Rp Rp Rp Rp Rp Rp

1 2 3

1 2 3 4 5 6 7 V

1 2 3 4 5 6 7 8

1 2 3 4 5 6 7 8 9

1 2 3 4 5 6 7 8

1 2 3 4 5

PEKERJAAN PONDASI A. Pekerjaan Pondasi Batu kali Semen tiga roda Pasir Batu Kali Sub Total B. Pekerjaan P.Cakar Ayam (60 x 60 ) 24bh Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 12 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON STRUKTUR LANTAI 1 A. Pekerjaan Kolom Praktis ( 15 x 15 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 10 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total C.Pekerjaan Ring Balk ( 15 x 20 ) Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total D. Pekerjaan Balok ( B1) 20 X 30 Semen tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6

46 105 17 43

M³ zak M³ M³

Rp Rp Rp Rp

85,000 55,000 220,000 230,000

3 22 7 11 36 60 63 1

M³ zak M³ M³ lbr btg btg ls


1,500,000 55,000 220,000 230,000 20,000 25,000 63,500 120,000

3 22 2 3 36 60 32 38 1



600,000 55,000 220,000 230,000 20,000 25,000 25,000 43,000 200,000

4 29 3 4 48 80 37 14 28 1

M³ zak M³ M³ lbr btg btg btg btg ls

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000

5 38 3 5 60 10 57 57 1



600,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000

1 8 1 1 12 30

M³ zak M³ M³ lbr btg

Rp Rp Rp Rp Rp Rp

600,000 55,000 220,000 230,000 20,000 25,000

LANTAI 1

Rp Rp Rp

Rp Rp Rp Rp Rp Rp Rp




Rp Rp Rp Rp Rp

Rp

15,175,000

Rp

11,420,000

Rp

24,297,000

Rp

23,315,000

Rp

16,120,500

Rp

8,994,000

Rp

13,747,000

Rp

13,594,500

4,455,000 1,540,000 2,300,000 2,640,000 550,000 2,075,000 3,937,000 200,000

Sub Total IV

JUMLAH

Rp

3,910,000

Rp

4,500,000

5,775,000 3,740,000 9,890,000

1,210,000 1,540,000 2,530,000 720,000 1,500,000 4,000,500 120,000

Rp

1,800,000

Rp

2,400,000

Rp

3,000,000

Rp

600,000

1,210,000 440,000 690,000 720,000 1,500,000 800,000 1,634,000 200,000

1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000

2,090,000 660,000 1,150,000 1,200,000 250,000 1,425,000 3,619,500 200,000

440,000 220,000 230,000 240,000 750,000

Page 2

6 6 7 8

1 2 3 4 5 6 7 8 9 1 2 3 4 5 6 7 8 9

1 2 3 4 5 6 7 8

1 2 3 4 5 6 6 7 8 VI 1 2 3 4 5 6 6 8

1 2 3 4 5 6 7

1 2 3 4 5 6 7

1 2 3

Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø.12 ex. Sii ( Tulangan Tengah ) Besi Ø. 16 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON STRUKTUR LANTAI 2 B. Pekerjaan Kolom Struktur K1 ( 15 X 30 ) Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex.Sii (Tulangan Tengah) Besi Ø. 16 ex.Sii (Tulangan Utama) Kawat beton + paku Sub Total C.Pekerjaan Ring Balk ( 15 x 20 ) Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø. 12 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total D. Pekerjaan Balok ( B1) 20 X 30 Semen ex.tiga roda Pasir Batu Split Papan cor 2/20 Kaso kayu Meranti 4/6 Besi Ø.8 ex. Sii ( Sengkang jarak 0.15 ) Besi Ø.12 ex. Sii ( Tulangan Tengah ) Besi Ø. 16 ex. Sii (Tulangan Utama) Kawat beton + paku Sub Total PEKERJAAN BETON NON STRUKTUR A. PekerjaanTangga beton Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Besi Ø.10 ex. Sii Kawat beton + paku Sub Total B. Pekerjaan Dak Lantai 2 Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex.S ii Kawat beton + paku Sub Total C. Pekerjaan Pet beton Semen tiga roda Pasir Batu Split Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Kawat beton + paku Sub Total D. Pekerjaan Profilan Sub Total PEKERJAAN BETON NON STRUKTUR A. Pekerjaan Pet + Dak Talang beton klling Semen ex.tiga roda Pasir Batu Split

7 3 5 1

btg btg btg ls

Rp Rp Rp Rp

25,000 63,500 116,000 200,000

Rp Rp Rp Rp

175,000 190,500 580,000 200,000

4 29 3 4 48 80 37 14 28 1



700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000


1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000

Rp

29 3 4 48 80 37 14 28 1

zak M³ M³ lbr btg btg btg btg ls


55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 150,000


1,595,000 660,000 920,000 960,000 2,000,000 925,000 889,000 3,248,000 150,000

6 44 4 6 72 12 32 32 1



700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 200,000

1 8 1 1 12 30 7 3 5 1



700,000 55,000 220,000 230,000 20,000 25,000 25,000 63,500 116,000 200,000




1,500,000 55,000 220,000 230,000 125,000 25,000 25,000 43,000 100,000

26 188 18 24 91 338 434 1



700,000 55,000 220,000 230,000 125,000 25,000 25,000 300,000

1 8 1 1 4 13 17 1



700,000 55,000 220,000 230,000 125,000 25,000 25,000 300,000


440,000 220,000 230,000 500,000 325,000 425,000 300,000

1

ls

Rp

3,000,000

Rp

3,000,000

4 29 3 4

M³ zak M³ M³

Rp Rp Rp Rp

LANTAI 1

700,000 55,000 220,000 230,000

Rp

4,200,000

Rp

700,000

14,147,000

Rp

11,347,000

Rp

13,652,000

Rp

3,725,500

Rp

2,100,000

Rp

18,200,000

Rp

5,714,000

Rp

700,000

Rp

68,995,000

Rp

2,000,000

Rp

3,140,000

Rp

5,000,000

550,000 220,000 230,000 625,000 450,000 450,000 989,000 100,000

10,340,000 3,960,000 5,520,000 11,375,000 8,450,000 10,850,000 300,000

Rp Rp Rp Rp

Rp

2,800,000

440,000 220,000 230,000 240,000 750,000 175,000 190,500 580,000 200,000



3,625,500

2,420,000 880,000 1,380,000 1,440,000 300,000 800,000 2,032,000 200,000

1 10 1 1 5 18 18 23 1


Rp

2,800,000

1,595,000 660,000 920,000

Page 3

4 5 6 8

Triplek cor 9mm Kaso kayu Meranti 4/6 Besi Ø. 8 ex. Sii Kawat beton + paku

14 52 67 1

lbr btg btg ls

Rp Rp Rp Rp

125,000 25,000 25,000 300,000

Rp Rp Rp Rp

1,750,000 1,300,000 1,675,000 300,000

1

ls

Rp

3,000,000

Rp

3,000,000

Sub Total B. Pekerjaan Profilan

Rp

Sub Total VII 1 2 3

PEKERJAAN DINDING LANTAI 1 PEKERJAAN PASANGAN Bata Semen tiga roda Pasir Pasang

1 2

PEKERJAAN PLESTERAN Semen tiga roda Pasir pasang

1

PEKERJAAN ACIAN Semen tiga roda

438 35040 144 35

M² bh Zak M³

Rp Rp Rp Rp

15,000 410 55,000 220,000

876 180 26

M² Zak M³

Rp Rp Rp

8,500 55,000 220,000

876 180

M² Zak

Rp Rp

8,500 55,000

Rp Rp Rp

Rp

6,570,000

Rp

7,446,000

Rp

7,446,000

1 2 3

1 2

PEKERJAAN PLESTERAN Semen tiga roda Pasir pasang

1

PEKERJAAN ACIAN Semen tiga roda

595 47600 195 48

M² bh Zak M³

Rp Rp Rp Rp

15,000 410 55,000 220,000

1190 245 36

M² Zak M³

Rp Rp Rp

8,500 55,000 220,000

1190 245

M² Zak

Rp Rp

8,500 55,000

Rp Rp Rp

Rp

8,925,000

Rp

10,115,000

Rp

10,115,000

45 45 14 5

M² M² Zak M³

Rp Rp Rp Rp

20,000 80,000 55,000 220,000

110 110 32 13

M² M² Zak M³

Rp Rp Rp Rp

22,000 80,000 55,000 220,000

16 16 5 2

M² M² Zak M³

Rp Rp Rp Rp

22,000 80,000 55,000 220,000

29 29 10 4

M² M² Zak M³

Rp Rp Rp Rp

22,000 80,000 55,000 220,000

180 180 315 52 22.00

M² M² BH Zak M³

Rp Rp Rp Rp Rp

22,000 80,000 20,000 55,000 220,000

5 5 2 1

M² M² Zak M³

Rp Rp Rp Rp

20,000 80,000 55,000 220,000

Rp Rp Rp

RUANG TIDUR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

900,000

Rp

2,420,000

RUANG TAMU 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

352,000

KM/WC 1. Lantai Keramik 25X25 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

638,000

Rp Rp Rp Rp

Rp

3,960,000

GUDANG 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

100,000

1

40 40 12 4

M² M² Zak M³

Rp Rp Rp Rp

20,000 80,000 55,000 220,000

86 86 25 10

M² M² Zak M³

Rp Rp Rp Rp

22,000 80,000 55,000 220,000

41 41 12 5

M² M² Zak M³

Rp Rp Rp Rp

22,000 80,000 55,000 220,000

240 240

M² M²

Rp Rp

22,000 80,000

Rp Rp Rp

RUANG TIDUR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

800,000

Rp

1,892,000

KM/WC 1. Lantai Keramik 25X25 ex Roman 2. Semen tiga roda 3. Pasir pasang

Rp Rp Rp

Rp

902,000

LANTAI 1

Rp

23,590,000

Rp

6,370,000

Rp

15,840,000

Rp

2,347,000

Rp

4,388,000

Rp

32,360,000

Rp

830,000

Rp

5,540,000

Rp

12,347,000

Rp

5,280,000

Rp

5,942,000

3,280,000 660,000 1,100,000

Sub Total PAS. DINDING km/wc 1. Dinding Keramik 33/25 ex Roman

Rp

6,880,000 1,375,000 2,200,000

Sub Total 4

31,510,000

3,200,000 660,000 880,000

Sub Total 2

Rp

400,000 110,000 220,000

Sub Total PEK.LANTAI DAN FINISHING LANTAI 2 A.LANTAI 2 CORIDOOR+TANGGA 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

49,726,000

14,400,000 6,300,000 2,860,000 4,840,000

Sub Total 6

Rp

2,320,000 550,000 880,000

Sub Total PAS. DINDING km/wc 1. Dinding Keramik 33/25 ex Roman 2. BORDER 10/25 ex Roman 3. Semen tiga roda 4. Pasir pasang

17,346,000

1,280,000 275,000 440,000

Sub Total 5

Rp

8,800,000 1,760,000 2,860,000

Sub Total 4

23,066,000

3,600,000 770,000 1,100,000

Sub Total 2

Rp

13,475,000

Sub Total VIII PEK.LANTAI DAN FINISHING LANTAI 1 A.LANTAI 1 1 TERAS/CORIDOOR 1. Lantai Keramik 40X40 ex Roman 2. Semen tiga roda 3. Pasir pasang

36,556,400

13,475,000 7,920,000

Sub Total Rp

Rp

19,516,000 10,725,000 10,560,000

Sub Total Rp Rp

5,000,000

9,900,000

Sub Total PEKERJAAN DINDING LANTAI 2 PEKERJAAN PASANGAN Bata Semen ex Tiga roda Pasir Pasang

Rp

9,900,000 5,720,000

Sub Total Rp

11,000,000

14,366,400 7,920,000 7,700,000

Sub Total Rp Rp

Rp 2,000,000

19,200,000

Page 4

2. BORDER 10/25 ex Roman 3. Semen tiga roda 4. Pasir pasang

420 69 28.80

BH Zak M³

Rp Rp Rp

20,000 55,000 220,000

Rp Rp Rp

8,400,000 3,795,000 6,336,000

Sub Total IX 1 2 3

PEKERJAAN PLAFOND LANTAI 1 PEKERJAAN PLAFOND Plafond Gypsum 9 mm Hollow Dempul Canstein + Paku Gypsum

213 85 150 1

M² LBR btg ls

Rp Rp Rp Rp

35,000 55,000 20,000 200,000

Rp Rp Rp Rp

X 1 2 3 4 5 6 7 8

1 2 3

1 2 3 4

1 2 XI 1 2 3 4 5

1 3 4 5 XII 1 2 3 1 2 3 3

1 2 3 1 2 3

XIII 1 2 3 4 5

PEKERJAAN PLAFOND LANTAI 1 Plafond Gypsum 9 mm Hollow Dempul Canstein + Paku Gypsum Sub Total PEKERJAAN PINTU & JENDELA LANTAI 1 Kusen+ Daun Pintu Utama (PU) Kusen+ Daun Pintu Kamar (P1) Kusen+ Daun Pintu Km/ Wc (PVC) Kusen+ Daun + kaca Jendela satu lubang (J1) Kusen+ Daun + kaca Jendela dua lubang (J2) Kusen+ Daun + kaca Jendela gendong (J1U) Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) BOVENLIGHT KM/WC Sub Total ACCESSORIES PINTU & JENDELA LANTAI 1 Kunci Pintu Utama + Handle Engsel Kunci Pintu Standart + Handle + Engsel hak angin,grendel + Engsel jendela ex standar Sub Total PEKERJAAN PINTU & JENDELA LANTAI 2 Kusen+ Daun Pintu Kamar (P1) Kusen+ Daun Pintu Km/ Wc (PVC) Kusen+ Daun + kaca Jendela kamar 2 lubang (JK) BOVENLIGHT KM/WC Sub Total ACCESSORIES PINTU & JENDELA LANTAI 2 Kunci Pintu Standart + Handle + Engsel hak angin,grendel + Engsel jendela ex standar Sub Total PEKERJAAN SANITAIR LANTAI 1 Kamar Mandi Lantai 1 Closet duduk standart Closet Jongkok standart Wastafel standart Bak feeber Floor Drain Sub Total PEKERJAAN SANITAIR LANTAI 2 Kamar Mandi Lantai 2 Closet duduk standart Wastafel standart Bak feeber Floor Drain Sub Total PEKERJAAN INSTALASI AIR LANTAI 1 A.AIR BERSIH Pipa PVC AW 1/2 " Wavin Pipa PVC AW 3/4 " Wavin Kran Air B.AIR KOTOR Pipa PVC 3 " Wavin AW Pipa PVC 4 " Wavin AW Pipa PVC 6 " Wavin AW Fitting + Sambungan dll Sub Total PEKERJAAN INSTALASI AIR LANTAI 2 A.AIR BERSIH Pipa PVC AW 1/2 " Wavin Pipa PVC AW 3/4 " Wavin Kran Air B.AIR KOTOR Pipa PVC 3 " Wavin AW Pipa PVC 4 " Wavin AW Fitting + Sambungan dll Sub Total PEK. INSTALASI LISTRIK LANTAI 1 Lampu Pijar Biasa Lampu Tl 40 w Lampu exterior Pet beton Lampu cawan Stop Kontak

260 104 150 1

1 9 9 1 2 2 4 1

1 9 10

12 12 8 1

12 9

8 1 8 9 9

12 12 12 12

1 12 5 9 1 24 24 24 1

1 24 4 12 1 30 48 1

55 20 4 4 2 10

M² LBR btg ls

unit unit unit unit unit unit unit unit

unit unit unit

unit unit unit unit

unit unit

bh bh bh bh bh

bh bh bh bh

ls btg btg bh ls btg btg btg ls

ls btg btg bh ls btg btg ls

ttk ttk ttk ttk ttk

Rp Rp Rp Rp


Rp Rp Rp

Rp Rp Rp Rp

Rp Rp

Rp Rp Rp Rp Rp

Rp Rp Rp Rp



Rp Rp Rp Rp Rp Rp

LANTAI 1

35,000 55,000 20,000 200,000

1,700,000 1,500,000 200,000 1,300,000 2,000,000 1,300,000 2,000,000 250,000

1,500,000 300,000 150,000

1,500,000 200,000 2,000,000 250,000

300,000 150,000

1,200,000 200,000 750,000 200,000 25,000

1,200,000 750,000 200,000 25,000

1,000,000 13,000 18,000 25,000 1,000,000 98,000 165,000 190,000 500,000

1,000,000 13,000 18,000 25,000 1,000,000 98,000 165,000 1,000,000

45,000 25,000 300,000 50,000 200,000 25,000

Rp Rp Rp Rp


Rp Rp Rp

Rp Rp Rp Rp

Rp Rp

Rp Rp Rp Rp Rp

Rp Rp Rp Rp

Rp

15,330,000

Rp

18,020,000

Rp

34,620,000

Rp

6,750,000

Rp

38,270,000

Rp

6,000,000

Rp

19,815,000

Rp

28,920,000

Rp

13,843,000

Rp

14,544,000

7,455,000

9,100,000

5,720,000 3,000,000 200,000

1,700,000 13,500,000 1,800,000 1,300,000 4,000,000 2,600,000 8,000,000 250,000

1,500,000 2,700,000 1,500,000

18,000,000 2,400,000 16,000,000 250,000

3,600,000 1,350,000

9,600,000 200,000 6,000,000 1,800,000 225,000

14,400,000 9,000,000 2,400,000 300,000

Rp Rp Rp

156,000 90,000 225,000

Rp Rp Rp Rp

2,352,000 3,960,000 4,560,000 500,000

Rp Rp Rp

312,000 72,000 300,000

Rp Rp Rp

2,940,000 7,920,000 1,000,000


Rp Rp Rp

Rp Rp Rp Rp

Rp Rp

Rp Rp Rp Rp Rp

Rp Rp Rp Rp

100,000 450,000 450,000 50,000 100,000 100,000 200,000 20,000

100,000 450,000 500,000

600,000 600,000 400,000 20,000

600,000 450,000

800,000 50,000 600,000 450,000 90,000

1,200,000 900,000 600,000 120,000

Rp

1,000,000

Rp

1,000,000

Rp

1,000,000

Rp

1,000,000

Rp Rp Rp Rp Rp Rp

43,011,000

4,675,000 3,000,000 200,000

Sub Total

1 2 3

Rp

2,475,000

500,000 1,200,000 200,000 400,000 250,000

Page 5

6 7 8 9

Saklar Tunggal ex Broco Saklar Double ex Broco Box MCB KABEL Ex ETERNA

0 15 1 1

1 2 3 4 5 6 7 8 9

PEK. INSTALASI LISTRIK LANTAI 2 Lampu Pijar Biasa Lampu Tl 40 w Lampu exterior Pet beton Lampu cawan Stop Kontak Saklar Tunggal ex Broco Saklar Double ex Broco Box MCB KABEL Ex ETERNA

XIV 1 2 3 4 5 6

PEKERJAAN FINISHING LANTAI 1 Cat Dinding Dalam ex ICI Cat Dinding Luar ex ICI Plitur Pintu + Jendela Cat Plafond ex Vinilex Nat Keramik Railing Tangga+Void

1 2 3 4 5

PEKERJAAN FINISHING LANTAI 2 Cat Dinding Dalam ex ICI Cat Dinding Luar ex ICI Plitur Pintu + Jendela Cat Plafond ex Vinilex Nat Keramik

ttk ttk bh LS

Rp Rp Rp Rp

25,000 35,000 200,000 5,000,000

ttk ttk ttk ttk ttk ttk ttk bh LS


45,000 25,000 300,000 50,000 200,000 25,000 25,000 35,000 200,000 3,000,000

Rp Rp Rp Rp

525,000 280,000 5,000,000

Sub Total 62 24 4 4 0 12 0 18 1 1


M² M² ls M² ls M¹

Rp Rp Rp Rp Rp Rp

20,000 20,000 2,000,000 5,000 500,000 500,000

Rp Rp Rp Rp Rp Rp

16,320,000 1,200,000 2,000,000 1,065,000 500,000 16,500,000

Rp Rp Rp Rp

M² M² ls M² ls

Rp Rp Rp Rp Rp

20,000 20,000 2,000,000 5,000 500,000

250 250 250 96 60 15 1

M² M² M² BH M² lbr ls


25,000 160,000 90,000 20,000 600,000 200,000 200,000

Rp Rp Rp Rp Rp

(1,520,000) 1,760,000 2,000,000 5,000 500,000

Rp Rp Rp Rp

(304,000) 440,000 1,000,000 6,000

Rp

6,250,000

Sub Total XV 1 2 3 4 5 6

PEKERJAAN ATAP Rangka Baja ringan Genteng keramik NOK (KM2) Polycarbonit Lisplang Kamper Medan 3/30 Paku 5,7 + Baut + Plat

Rp Rp Rp Rp Rp Rp

1

ls

Rp

3,000,000

Rp

2,500,000

Rp

BIAYA

L ANTAI

1

Rp

LANTAI 1

Rp

43,427,000

Rp

3,887,000

Rp

109,870,000

Rp

5,000,000

Rp

JUMLAH 960,904,400

2,500,000

Sub Total

TOTAL

9,000,000

40,000,000 22,500,000 1,920,000 36,000,000 3,000,000 200,000

Sub Total XVI PEKERJAAN LAIN LAIN PEMBUATAN SEPTICTANK

Rp 3,264,000 300,000 1,000,000 1,278,000

Sub Total -76 88 1 1 1

10,830,000

600,000 1,200,000 200,000 300,000 630,000 280,000 3,000,000

Sub Total 816 60 1 213 1 33

Rp 2,790,000

MATERIAL 764,904,400

Rp

UPAH 196,000,000

Page 6

LANTAI 1

Page 7

LANTAI 1

Page 8

LANTAI 1

Page 9

LANTAI 1

Page 10

LANTAI 1

Page 11

LANTAI 1

Page 12

LANTAI 1

Page 13

RAB Rumah Tinggal 13x20M.xls

Recommend Documents