Rab
Content
RENCANA ANGGARAN BIAYA
PROYEK
PEK
LOKASI
PEMILIK
BULAN
:
:
:
:
:
RUMAH TINGGAL
SIPIL DAN KONSTRUKSI
KEMANG
Apr-07
file: D/project/Homer/Kemang/RAB/Renovasi
NO
ITEM PEKERJAAN
SATUAN
VOLUME
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LANTAI DASAR
I
1
2
3
II
1
2
3
4
5
6
7
8
9
10
IV
1
2
3
4
5
6
7
8
9
V
1
2
3
4
5
6
7
8
VI
1
2
PEKERJAAN PERSIAPAN
Pembersihan lahan
Pembongkaran
Angkut puing
Sub Total
m2
ls
rit
PEKERJAAN PASANGAN
Pas. Pondasi batu kali
Pasang dinding bata
Pasang batu tempel
Plester aci dinding
Plester beton
Acian tali air
Pasang dinding keramik
Anti rayap
Railling balkon
Railling tangga
Sub Total
m3
m2
m2
m2
m2
m2
m2
m2
m'
m'
PEKERJAAN BETON
Pek. Beton Pondasi
Pek. Beton Sloof
Pek. Beton Kolom
Pek. Beton Lantai
Pek. Beton Balok Lantai
Pek. Beton Praktis
Pek. Beton Konsol Belakang
Pek. Beton Tangga
Pek. Beton Lantai Kerja
Sub Total
m3
m3
m3
m3
m3
m3
m3
m3
m3
PEKERJAAN KAYU
Pek. Kusen pintu
Pek. Kusen jendela
Pek. Plafond gypsum + rangka
Pek. List plafond gypsum
Pasang kaca bening 5 mm
Pek. Daun pintu panel
Pek. Daun jendela
Pek. Pas. Pintu lipat
Sub Total
m2
m2
m2
m'
m2
m2
m2
m2
ALAT- ALAT PENGGANTUNG DAN PENGUNCI
Handle pintu utama + kunci
Handle + kunci pintu ruang
364.00
1.00
3.00
Rp
2,250
6,000,000
500,000
Rp
Rp
55.00
355.00
85.00
680.00
85.00
680.00
32.00
300.00
8.00
12.00
Rp
295,000
42,500
55,000
17,500
23,550
17,500
78,000
10,000
425,000
425,000
Rp
Rp
5.00
6.25
4.50
18.00
7.25
1.50
1.00
2.00
1.25
Rp
1,685,000
1,685,000
1,685,000
1,650,000
1,685,000
1,450,000
1,650,000
1,725,000
1,685,000
Rp
Rp
15.50
18.50
200.00
224.00
18.50
18.50
15.50
20.00
Rp
375,000
375,000
77,500
30,000
115,000
425,000
425,000
500,000
Rp
Rp
ps
ps
1.00
5.00
Rp
250,000
275,000
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
819,000
6,000,000
1,500,000
8,319,000
16,225,000
15,087,500
4,675,000
11,900,000
2,001,750
11,900,000
2,496,000
3,000,000
3,400,000
5,100,000
75,785,250
8,425,000
10,531,250
7,582,500
29,700,000
12,216,250
2,175,000
1,650,000
3,450,000
2,106,250
77,836,250
5,812,500
6,937,500
15,500,000
6,720,000
2,127,500
7,862,500
6,587,500
10,000,000
61,547,500
250,000
1,375,000
3
4
5
VII
1
2
VIII
1
2
3
4
IX
1
2
3
4
5
6
7
8
X
1
2
3
4
5
6
7
8
9
10
Engsel pintu ex lokal
Hak angin ruang
Grendel kait jendela
Sub Total
ps
ps
ps
33.00
18.00
15.00
35,000
75,000
35,000
Rp
PEKERJAAN LANTAI
Pasang lantai keramik
Pasang plint lantai keramik
Sub Total
m2
m'
PEKERJAAN PENGECATAN / POLYTUR
Cat dinding
Cat plafond
Cat kayu
Cat besi
Sub Total
m2
m2
m2
m2
PEKERJAAN INSTALASI AIR / SANITASI
Pek. Instalasi air
Pek. Instalasi air kotor / saluran
Pas. Closet duduk
Pas. Washtafel
Pas. Washbak zink
Pas. Septic tank
Resapan air hujan
Pas. Rembesan
Sub Total
unit
ls
unit
unit
unit
unit
unit
unit
PEKERJAAN INSTALASI LISTRIK
Instalasi titik lampu
Instalasi stop kontak
Instalasi stop kontak power
Instalasi kabel Toevoer
Armateur lampu downlight
Armateur lampu Baret
Armateur lampu TL
Armateur lampu taman
Exhaust fan
Panel pembagi
Sub Total
titik
titik
titik
m'
bh
bh
bh
bh
bh
bh
200.00
254.00
Rp
68,000
37,500
Rp
13,600,000
9,525,000
23,125,000
Rp
680.00
225.00
68.00
72.00
Rp
16,500
16,500
37,500
37,500
Rp
11,220,000
3,712,500
2,550,000
2,700,000
20,182,500
Rp
2.00
2.00
1.00
1.00
1.00
1.00
4.00
1.00
Rp
650,000
750,000
2,000,000
1,750,000
800,000
2,750,000
1,750,000
2,250,000
Rp
1,300,000
1,500,000
2,000,000
1,750,000
800,000
2,750,000
7,000,000
2,250,000
19,350,000
Rp
18.00
12.00
3.00
75.00
2.00
5.00
11.00
6.00
1.00
1.00
Rp
97,500
97,500
97,500
37,500
85,000
85,000
85,000
85,000
350,000
500,000
Rp
1,755,000
1,170,000
292,500
2,812,500
170,000
425,000
935,000
510,000
350,000
500,000
8,920,000
Rp
SUB TOTAL LANTAI DASAR
NO
1,155,000
1,350,000
525,000
4,655,000
Rp
ITEM PEKERJAAN
SATUAN
VOLUME
HARGA
SATUAN
#REF!
TOTAL
HARGA
PEKERJAAN LANTAI I ( SATU ) + LANTAI II ( DUA )
I
1
2
3
4
5
6
PEKERJAAN PASANGAN
Pasang dinding bata
Pasang batu tempel
Plester aci dinding
Plester beton
Acian tali air
Pasang dinding keramik
m2
m2
m2
m2
m2
m2
310.00
55.00
585.00
85.00
585.00
40.00
Rp
45,000
55,000
16,500
19,500
16,500
78,000
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
13,950,000
3,025,000
9,652,500
1,657,500
9,652,500
3,120,000
Sub Total
II
1
2
3
4
5
6
7
8
III
1
2
3
4
5
6
7
8
9
10
11
12
13
IV
1
2
3
4
5
V
1
2
VI
1
2
3
4
VII
1
2
3
4
5
6
PEKERJAAN BETON
Pek. Beton Ring Balk Atap
Pek. Beton Lantai
Pek. Beton Talang
Pek. Beton Kolom
Pek. Beton Praktis
Pek. Beton Tangga
Pek. Beton Balok Atap
Pek. Beton Dak
Sub Total
m3
m3
m3
m3
m3
m3
m3
m3
PEKERJAAN KAYU
Pek. Kusen pintu
Pek. Kusen jendela
Pek. Plafond gypsum + rangka
Pek. List plafond gypsum
Pasang kaca bening 5 mm
Pek. Daun pintu kayu
Pek. Daun jendela
Pek. Pas. Pintu lipat
Rangka atap zincolume
Genteng keramik
Genteng karpus
Lisplank
Talang tegak 3"
Sub Total
m2
m2
m2
m'
m2
m2
m2
m2
m2
m2
m'
m'
m'
ALAT- ALAT PENGGANTUNG DAN PENGUNCI
Handle pintu + kunci
Engsel pintu ex lokal
Engsel jendela ex lokal
Hak angin ruang
Grendel kait jendela
Sub Total
ps
ps
ps
ps
ps
PEKERJAAN LANTAI
Pasang lantai keramik
Pasang plint lantai keramik
Sub Total
m2
m'
PEKERJAAN PENGECATAN / POLYTUR
Cat dinding
Cat plafond
Cat kayu
Cat besi
Sub Total
m2
m2
m2
m2
PEKERJAAN INSTALASI AIR / SANITASI
Pek. Instalasi air
Pek. Instalasi air kotor / saluran
Pas. Closet duduk
Pas. Washtafel
Pas. Bath Tub
Pas. Bak mandi fiber
Sub Total
unit
ls
unit
unit
unit
unit
5.85
14.50
3.50
4.25
1.25
1.50
3.25
2.50
Rp
1,685,000
1,650,000
1,685,000
1,685,000
1,450,000
1,685,000
1,685,000
1,685,000
Rp
41,057,500
Rp
9,857,250
23,925,000
5,897,500
7,161,250
1,812,500
2,527,500
5,476,250
4,212,500
60,869,750
Rp
22.00
18.00
180.00
175.00
18.00
22.00
18.00
7.50
185.00
185.00
32.00
36.00
48.00
Rp
375,000
375,000
77,500
25,000
115,000
425,000
425,000
500,000
140,000
68,750
51,000
65,000
37,500
Rp
Rp
8.00
24.00
14.00
14.00
13.00
Rp
125,000
35,000
35,000
75,000
35,000
Rp
Rp
170.00
225.00
Rp
68,000
37,500
Rp
Rp
580.00
180.00
68.00
35.00
Rp
16,500
16,500
37,500
37,500
Rp
Rp
3.00
4.00
3.00
2.00
2.00
1.00
Rp
650,000
750,000
2,000,000
1,250,000
2,750,000
750,000
Rp
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
8,250,000
6,750,000
13,950,000
4,375,000
2,070,000
9,350,000
7,650,000
3,750,000
25,900,000
12,718,750
1,632,000
2,340,000
1,800,000
100,535,750
1,000,000
840,000
490,000
1,050,000
455,000
3,835,000
11,560,000
8,437,500
19,997,500
9,570,000
2,970,000
2,550,000
1,312,500
16,402,500
1,950,000
3,000,000
6,000,000
2,500,000
5,500,000
750,000
19,700,000
VIII
1
2
3
4
5
6
7
8
PEKERJAAN INSTALASI LISTRIK
Instalasi titik lampu
Instalasi stop kontak
Instalasi stop kontak power
Armateur lampu downlight
Armateur lampu Baret
Armateur lampu TL
Exhaust fan
Panel pembagi
Sub Total
titik
titik
titik
bh
bh
bh
bh
bh
20.00
15.00
6.00
6.00
2.00
12.00
2.00
1.00
Rp
97,500
97,500
97,500
85,000
85,000
85,000
300,000
500,000
SUB TOTAL LANTAI I ( SATU ) + LANTAI II ( DUA )
NO
ITEM PEKERJAAN
SATUAN
VOLUME
Rp
Rp
1,950,000
1,462,500
585,000
510,000
170,000
1,020,000
600,000
500,000
6,797,500
Rp
269,195,500
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LUAR BANGUNAN
I
1
2
3
4
5
6
7
8
II
1
2
3
4
5
III
1
2
3
PEKERJAAN PAGAR / HALAMAN
Pas. Pagar halaman
Pek. Kolam
Pas. Beton rabat
Pas. Penutup parit / saluran
Pek. Taman
Pek. Tanaman hias
Pas. Pergola
Pas. Paving block
Sub Total
m2
m2
m2
m2
m2
m2
m2
m2
PEKERJAAN TATA UDARA
AC 2 PK
AC 1.5 PK
AC 1 PK
Water heater
Penangkal petir
Sub Total
unit
unit
unit
unit
unit
PEKERJAAN LAIN-LAIN
Sambungan PAM
Sambungan listrik
Perizinan
Sub Total
SUB TOTAL PEKERJAAN LUAR BANGUNAN
12.00
15.00
24.00
25.00
90.00
65.00
30.00
25.00
Rp
450,000
1,000,000
185,000
115,000
35,000
35,000
350,000
75,000
Rp
Rp
3.00
2.00
2.00
2.00
1.00
Rp
4,750,000
3,750,000
3,500,000
1,250,000
2,500,000
Rp
Rp
ls
ls
ls
Rp
Rp
5,400,000
15,000,000
4,440,000
2,875,000
3,150,000
2,275,000
10,500,000
1,875,000
45,515,000
14,250,000
7,500,000
7,000,000
2,500,000
2,500,000
33,750,000
Rp
-
Rp
79,265,000
Rp
304,339,000
REKAPITULASI
- Sub Total Biaya Bangunan Lantai Dasar
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
- Sub Total Biaya Bangunan Lantai I ( satu ) + Lantai II ( dua )
TOTAL biaya bangunan
- Sub Total Biaya Pekerjaan Luar Bangunan
TOTAL
- Jasa Konstruksi 10%
GRAND TOTAL
Rp
269,195,500
Rp
573,534,500
Rp
79,265,000
Rp
652,799,500
Rp
65,279,950
Rp
718,079,450
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
Up
:
At
:
Date : 13 April 2004
ESTIMASI PROYEK KEDIAMAN
Hal.1
No
Pekerjaan
I
1
2
3
4
5
6
7
PEKERJAAN PERSIAPAN
Mobilisasi & demobilisasi
Direksi kit gudang & barak
Air kerja
Listrik kerja
Pagar pengaman proyek (temp)
Pembersihan lokasi
Bouplank
II
A
1
2
3
4
5
PEKERJAAN LANTAI I
PEKERJAAN TANAH
Galian tanah pondasi & sloof
Urugan tanah
Pasir urug bawah sloof & pondasi
Pasir urug bawah lantai
Penyemprotan anti rayap
B
1
2
3
4
5
6
7
8
9
10
PEKERJAAN BETON
Pondasi tangga
Sloof beton 15/30
Kolom struktur
Kolom praktis
Balok struktur
Plat lantai
Tangga
Balok latei
Rabat beton
Beton meja dapur
C
1
2
3
4
5
6
7
PEKERJAAN PASANGAN
Pas. Batu kali
Pondasi rolag
Lantai kerja 5 cm
Dinding
Plester & aci
Screeding floor 5 cm
Acian lantai
D
1
PEK. LANTAI
Pas.Keramik lantai R.keluarga,
R.makan, R.tamu & dapur
2
3
4
5
Spesifikasi
Kaso + seng
Vol
Sat
Ls
m2
Mps
Mps
1
27.00 m
2
152.00 m
1
109.80 m
SUB TOTAL I
Harga Satuan
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
450,000
1,200,000
1,200,000
65,000
3,000
6,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,755,000
456,000
658,800
2,869,800
47.00
47.00
5.40
15.35
144.00
m3
m3
m3
m3
m2
Rp
30,000
Rp
40,000
Rp
95,000
Rp
95,000
Rp
6,500
TOTAL A
Rp
Rp
Rp
Rp
Rp
Rp
1,410,000
1,880,000
513,000
1,458,250
936,000
6,197,250
0.47
5.04
3.57
0.77
3.30
10.81
1.26
0.59
3.66
3.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m1
Rp
1,950,000
Rp
1,950,000
Rp
2,150,000
Rp
1,800,000
Rp
2,150,000
Rp
2,100,000
Rp
2,150,000
Rp
2,100,000
Rp
380,000
Rp
150,000
TOTAL B
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
916,500
9,828,000
7,675,500
1,386,000
7,095,000
22,701,000
2,709,000
1,239,000
1,390,800
450,000
55,390,800
21.66
17.70
53.97
259.00
518.00
153.46
19.00
m3
m1
m2
m2
m2
m2
m2
Rp
340,000
Rp
22,000
Rp
12,000
Rp
40,000
Rp
32,000
Rp
14,000
Rp
14,000
TOTAL C
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,364,400
389,400
647,640
10,360,000
16,576,000
2,148,440
266,000
37,751,880
2
66.00 m
Rp
85,000
Rp
5,610,000
Pas.Keramik lantai KM
Pas.Keramik dinding KM
2
8.40 m
2
29.00 m
Rp
Rp
85,000
95,000
Rp
Rp
714,000
2,755,000
Pas.Keramik tangga & bordes
Lantai garasi
2
11.25 m
2
15.00 m
Rp
Rp
125,000
85,000
Rp
Rp
1,406,250
1,275,000
Ex :
6
7
8
2
3.60 m
2
6.00 m
2
5.75 m
Lantai teras depan
Lantai teras belakang
Pas.Keramik meja dapur
Rp
85,000
Rp
85,000
Rp
85,000
TOTAL D
Rp
Rp
Rp
Rp
306,000
510,000
488,750
13,065,000
Hal.2
No
Pekerjaan
E
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
PEKERJAAN KAYU & KACA
Kusen pintu utama, PJ1
Kusen pintu, P1
Kusen pintu, P2
Kusen pintu garasi, P3
Kusen pintu KM
Kusen jendela J1
Pintu panel uk.80x245 cm, PJ1
Pintu d.teakwood uk.90x245cm, P1
Pintu d.teakwood uk.70x245 cm, P2
Pintu panel uk.60x220 cm, P3
Pintu double teakwood KM
Daun jendela uk. 60x220, J1
Bouvenlight
Kaca polos 10 mm
Kaca polos 5 mm
Railing tangga
F
1
2
PEKERJAAN GANTUNGAN
Kunci + handle pintu utama
Kunci + handle + railing
pintu geser double leaf P2
Kunci + handle pintu KM
Kunci + handle + railing
pintu garasi
Engsel pintu
Engsel jendela
Gerendel jendela
3
4
5
6
G
1
2
PEKERJAAN ATAP & PLAFON
Plafon gypsum rk.hollow
List plafon 8 cm
H
1
2
3
4
5
6
7
8
9
10
12
PEKERJAAN FINISHING
Cat dinding exterior wheathershield
Cat dinding interior
Cat plafon
Cat list plafon
Finish. Kusen pintu & jendela
Pintu panel uk.80x245 cm, PJ1
Pintu d.teakwood uk.90x245cm, P1
Pintu d.teakwood uk.70x245 cm, P2
Pintu panel uk.60x220 cm, P3
Finish pintu KM
Daun jendela uk. 60x220, J1
Bouvenlight
Spesifikasi
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
T.wood 4 mm
T.wood 4 mm
Kamper
T.wood 4 mm
Kamper
Kamper
Kamper
Vol
Sat
1
1
2
1
2
2
2
1
12
5
2
2
1
12.00
6.04
13.70
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m1
Harga Satuan
Jumlah
Rp
600,000
Rp
300,000
Rp
450,000
Rp
350,000
Rp
270,000
Rp
200,000
Rp
650,000
Rp
300,000
Rp
275,000
Rp
450,000
Rp
275,000
Rp
400,000
Rp
125,000
Rp
180,000
Rp
75,000
Rp
350,000
TOTAL E
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000
300,000
900,000
350,000
540,000
400,000
1,300,000
300,000
3,300,000
2,250,000
550,000
800,000
125,000
2,160,000
453,000
4,795,000
19,123,000
Ex: Standard
Ex: Standard
1 set
2 set
Rp
Rp
175,000
450,000
Rp
Rp
175,000
900,000
Ex: Standard
2 set
1 set
Rp
Rp
75,000
550,000
Rp
Rp
150,000
550,000
Ex: Standard
Ex: Standard
Ex: Standard
21 unit
2 unit
3 set
Rp
30,000
Rp
25,000
Rp
15,000
TOTAL F
Rp
Rp
Rp
Rp
630,000
50,000
45,000
2,500,000
Rp
60,000
Rp
12,000
TOTAL G
Rp
Rp
Rp
5,571,000
958,800
6,529,800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,805,625
6,599,060
1,160,625
199,750
594,750
75,000
85,000
1,320,000
300,000
150,000
90,000
60,000
Cornice
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
2
92.85 m
1
79.90 m
120.38
507.62
92.85
79.90
79.30
1
1
12
5
2
2
2
m2
m2
m2
m1
m1
bh
bh
bh
bh
bh
bh
bh
15,000
13,000
12,500
2,500
7,500
75,000
85,000
110,000
60,000
75,000
45,000
30,000
TOTAL H
I
1
PEKERJAAN PLUMBING
Instalasi air bersih PVC dia 1/2"
2
3
4
5
Instalasi air buangan PVC dia 4"
Instalasi air kotor PVC dia 4"
Kran dia 1/2" standard
Floor drain dia 2" standard
6
7
Closet jongkok
Wastafel
Ex : Wavin
Ex : Wavin
Ex : Wavin
Ex: San-Ei
Rp
12,439,810
1
24.50 m
1
38.00 m
22.00 ls
5 bh
2 bh
Rp
12,000
Rp
294,000
Rp
Rp
Rp
Rp
40,000 Rp
40,000 Rp
65,000 Rp
55,000 Rp
1,520,000
880,000
325,000
110,000
1 bh
1 bh
Rp
Rp
Ex: Toto
Ex: Toto
400,000
1,100,000
TOTAL I
Rp
Rp
400,000
1,100,000
Rp
4,629,000
Hal.3
No
Pekerjaan
Spesifikasi
J
1
2
3
4
5
6
PEKERJAAN LISTRIK
Panel Box sekring + MCB
Installasi lampu
Installasi stop kontak
Saklar engkel
Saklar seri
Stop kontak
Ex: Maerten
Ex : Eterna
Ex : Eterna
Ex: Brocco
Ex: Brocco
Ex: Brocco
K
1
2
3
PEKERJAAN LAIN-LAIN
Septik tank
Sumur resapan
Pagar tembok
4
Pintu gerbang
III
PEKERJAAN LANTAI 2
A
1
2
3
4
5
PEKERJAAN BETON
Kolom struktur
Kolom praktis
Ring balok
Balok sofi-sofi
Balok latei
B
1
2
3
4
5
PEKERJAAN PASANGAN
Pas.dinding
Pas. sofi-sofi
Plester & aci
Screeding floor dak beton
Karpusan
C
1
2
3
4
5
PEKERJAAN LANTAI
Pas.keramik kamar tidur utama
Pas.keramik kamar tidur 1
Pas.keramik ruang duduk
Pas.keramik lantai KM
Pas.keramik dinding KM
Ex:
Vol
Sat
1
20
9
4
8
9
unit
titik
titik
titik
titik
titik
Harga Satuan
Jumlah
Rp
250,000
Rp
105,000
Rp
115,000
Rp
25,000
Rp
30,000
Rp
35,000
TOTAL J
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250,000
2,100,000
1,035,000
100,000
240,000
315,000
4,040,000
1 ls
1 ls
1
5.00 m
Rp
Rp
Rp
1,200,000
600,000
750,000
Rp
Rp
Rp
1,200,000
600,000
3,750,000
1
3.00 m
Rp
600,000
TOTAL K
Rp
Rp
1,800,000
7,350,000
2.29
0.26
3.41
0.95
0.14
m3
m3
m3
m3
m3
Rp
2,150,000
Rp
1,800,000
Rp
2,100,000
Rp
2,100,000
Rp
2,100,000
TOTAL A
Rp
Rp
Rp
Rp
Rp
Rp
4,923,500
468,000
7,161,000
1,995,000
294,000
14,841,500
302.00
45.21
604.00
103.65
11.70
m2
m2
m2
m2
m1
Rp
40,000
Rp
40,000
Rp
32,000
Rp
12,000
Rp
18,000
TOTAL B
Rp
Rp
Rp
Rp
Rp
Rp
12,080,000
1,808,400
19,328,000
1,243,800
210,600
34,670,800
30.00
9.75
27.75
11.00
34.00
m2
m2
m2
m2
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,550,000
828,750
2,358,750
935,000
3,230,000
85,000
85,000
85,000
85,000
95,000
6
7
8
Lantai bakon
Lantai ruang jemur
Pas. Keramik KM pembantu
D
1
2
3
4
5
10
12
14
15
17
19
20
PEKERJAAN KAYU & KACA
Kusen pintu utama, PJ1
Kusen pintu, P1
Kusen pintu KM
Kusen jendela J1
Kusen jendela J4
Pintu panel uk.80x240 cm, PJ1
Pintu d.teakwood uk.80x240 cm, P1
Pintu Double teakwood KM
Daun jendela uk. 80x220, J1
Bouvenlight
Kaca polos 5 mm
Railing balkon
2
4.00 m
2
6.00 m
2
4.00 m
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Teakwood 4 mm
Kamper
Kamper
Kamper
2
2
3
4
4
2
3
4
2
12.32
5.50
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m1
Rp
85,000
Rp
85,000
Rp
85,000
TOTAL C
Rp
Rp
Rp
Rp
340,000
510,000
340,000
10,752,500
Rp
600,000
Rp
270,000
Rp
270,000
Rp
350,000
Rp
350,000
Rp
650,000
Rp
300,000
Rp
275,000
Rp
400,000
Rp
125,000
Rp
75,000
Rp
450,000
TOTAL D
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200,000
540,000
810,000
1,400,000
2,600,000
600,000
825,000
1,600,000
250,000
924,000
2,475,000
13,224,000
Hal.4
No
Pekerjaan
E
1
2
3
4
8
9
PEKERJAAN GANTUNGAN
Kunci + handle pintu double leaf
Kunci + handle pintu P1
Kunci + handle pintu KM
Engsel pintu
Engsel jendela
Gerendel jendela
F
1
2
3
4
5
6
7
8
9
PEKERJAAN ATAP & PLAFON
Pas.kuda-kuda 8/16
Pas.gording 6/12
Kaso & reng rangka atap
Aluminium foil
Genteng penutup atap
Nok genteng
Lisplank
Plafon gypsum rk.hollow
List plafon 8 cm
G
1
2
3
4
5
6
7
8
9
10
11
PEKERJAAN FINISHING
Cat dinding exterior wheathershield
Cat dinding interior
Cat plafon
Cat list plafon
Finish. Kusen pintu & jendela
Finish pintu uk.80x240 cm, P1
Finish pintu KM
Daun jendela uk. 80x220, J1
Bouvenlight
Finishing lisplank
Finishing railing balkon
Spesifikasi
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Vol
Sat
Jumlah
set
set
set
unit
unit
set
Rp
175,000
Rp
125,000
Rp
75,000
Rp
30,000
Rp
25,000
Rp
15,000
TOTAL E
Rp
Rp
Rp
Rp
Rp
Rp
Rp
350,000
250,000
225,000
270,000
100,000
60,000
1,255,000
Cornice
3.23
1.12
177.94
177.94
177.94
11.70
23.40
100.50
104.80
m3
m3
m2
m2
m2
m1
m1
m2
m1
Rp
2,800,000
Rp
2,800,000
Rp
34,000
Rp
4,000
Rp
56,000
Rp
65,000
Rp
40,000
Rp
60,000
Rp
14,000
TOTAL F
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,044,000
3,136,000
6,049,960
711,760
9,964,640
760,500
936,000
6,030,000
1,467,200
36,632,860
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
154.00
450.00
100.50
104.80
79.30
2
3
4
2
23.40
5.50
m2
m2
m1
m1
m1
bh
bh
bh
bh
m1
m1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,310,000
5,850,000
1,256,250
262,000
594,750
150,000
225,000
180,000
60,000
351,000
82,500
Ex: kamper
Ex: kamper
Ex: kamper
Ex: Kanmury
Ex: Kanmury
2
2
3
9
4
4
Harga Satuan
15,000
13,000
12,500
2,500
7,500
75,000
75,000
45,000
30,000
15,000
15,000
TOTAL G
H
1
PEKERJAAN PLUMBING
Instalasi air bersih PVC dia 1/2"
Ex : Wavin
2
3
4
5
6
7
8
Instalasi air buangan PVC dia 3"
Instalasi air kotor PVC dia 3"
Instalasi air hujan PVC dia 4"
Kran dia 1/2" standard
Floor drain dia 2" standard
Closet duduk
Wastafel
Ex : Wavin
Ex : Wavin
Ex : Wavin
Ex: San-Ei
Ex: Toto
Ex: Toto
Ex: Toto
9 Shower
10 Bathtub
I
1.
2
3
4.
5.
6.
PEKERJAAN LISTRIK
Panel 16 A/Box sekring + MCB
Installasi lampu
Installasi stop kontak
Saklar engkel
Saklar seri
Stop kontak
J
1
2
3
4
PEKERJAAN LAIN-LAIN
Water proofing KM/WC &
Water proofing balkon
Water torn
Menara air
Ex: Toto
Ex: Toto
Ex : Eterna
Ex : Eterna
Ex: Brocco
Ex: Brocco
Ex: Brocco
fiber
1
38.40 m
1
10.50 m
18.70 ls
1
15.00 m
Rp
11,321,500
Rp
12,000
Rp
460,800
bh
bh
bh
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
40,000
40,000
45,000
55,000
55,000
1,400,000
1,100,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
420,000
748,000
675,000
165,000
165,000
2,800,000
2,200,000
2 bh
1 bh
Rp
Rp
900,000
3,500,000
Rp
Rp
1,800,000
3,500,000
TOTAL H
Rp
12,933,800
Unit
titik
titik
Titik
Titik
Titik
Rp
250,000
Rp
105,000
Rp
115,000
Rp
25,000
Rp
30,000
Rp
35,000
TOTAL I
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250,000
2,100,000
690,000
125,000
180,000
210,000
3,555,000
m2
m2
bh
bh
Rp
45,000
Rp
45,000
Rp
600,000
Rp
900,000
TOTAL J
Rp
Rp
Rp
Rp
Rp
618,750
315,000
600,000
900,000
2,433,750
3
3
2
2
1
20
6
5
6
6
13.75
7.00
1
1
REKAPITULASI ESTIMASI PROYEK BANTEN
No
Jumlah
I
II
A
B
C
D
E
F
G
H
I
J
J
PEKERJAAN PERSIAPAN
PEKERJAAN LANTAI I
PEKERJAAN TANAH
PEKERJAAN BETON
PEKERJAAN PASANGAN
PEKERJAAN LANTAI
PEKERJAAN KAYU & KACA
PEKERJAAN GANTUNGAN
PEKERJAAN ATAP & PLAFON
PEKERJAAN FINISHING
PEKERJAAN PLUMBING
PEKERJAAN LISTRIK
PEKERJAAN LAIN-LAIN
SUB TOTAL I
Rp
2,869,800
SUB TOTAL II
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,197,250
55,390,800
37,751,880
13,065,000
19,123,000
2,500,000
6,529,800
12,439,810
4,629,000
4,040,000
7,350,000
171,886,340
III
A
PEKERJAAN LANTAI 2
PEKERJAAN BETON
Rp
14,841,500
B
C
PEKERJAAN PASANGAN
PEKERJAAN LANTAI
Rp
Rp
34,670,800
10,752,500
D
E
F
PEKERJAAN KAYU & KACA
PEKERJAAN GANTUNGAN
PEKERJAAN ATAP & PLAFON
Rp
Rp
Rp
13,224,000
1,255,000
36,632,860
G
H
I
J
PEKERJAAN FINISHING
PEKERJAAN PLUMBING
PEKERJAAN LISTRIK
PEKERJAAN LAIN-LAIN
SUB TOTAL III
GRAND TOTAL I - III
Rp
Rp
Rp
Rp
Rp
Rp
11,321,500
12,933,800
3,555,000
2,433,750
141,620,710
316,376,850
RENCANA ANGGARAN BIAYA
PROYEK : RUMAH TINGGAL
PEK : RENOVASI
LOKASI : KEMANG
PEMILIK :
BULAN : APRIL 2007
file: D/project/Homer/Kemang/RAB/Renovasi
NO
ITEM PEKERJAAN
SAT
VOL
PEKERJAAN PERSIAPAN
Pembersihan lahan
Pembongkaran
Angkut puing
Sub Total
m2
ls
rit
364.00 Rp
1.00
3.00
PEKERJAAN TERAS
Rolag teras
Lantai kerja 5cm
Acian lantai
Pasangan lantai keramik
Dak beton
Kolom beton
Plester acian tali air
Coating
Pek. Water proofing plat beton
Pek. Cat plat beton
Sub Total
m1
m2
m2
m2
m3
m3
m2
m2
m2
m2
PEKERJAAN R.TAMU
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Palfond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu Utama + pengecatan duco putih
Jendela + pengecatan duco putih
Pintu menuju r.makan + pengecatan
Handle pintu + kunci pintu utama
Handle pintu + kunci pintu menuju r.makan
Gerendel jendela
Engsel pintu + jendela
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
m2
set
set
set
set
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LANTAI DASAR
I
1
2
3
II
1
2
3
4
5
6
7
8
9
10
III
1
2
3
4
5
6
7
8
9
10
11
12
13
13
14
IV
1
PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER
Pek. Penambahan kolom beton (0.13x0.25x7.00) x 4
m3
15.00 Rp
14.00
14.00
16.00
4.20
0.78
9.50
9.50
26.00
29.00
8.00 Rp
57.00
17.00
17.00
17.00
17.00
17.00
17.00
6.50
3.22
2.25
1.00
1.00
2.00
13.00
0.91 Rp
3,000
8,000,000
500,000
Rp
Rp
1,092,000
8,000,000
1,500,000
10,592,000
Rp
375,000
168,000
280,000
1,360,000
9,240,000
1,560,000
475,000
332,500
1,170,000
478,500
15,439,000
25,000
12,000
20,000
85,000
2,200,000
2,000,000
50,000
35,000
45,000
16,500
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
550,000
350,000
175,000
45,000
35,000
2,000,000
Rp
Rp
360,000
940,500
340,000
1,445,000
1,317,500
280,500
646,000
467,500
3,575,000
1,771,000
1,237,500
350,000
175,000
90,000
455,000
13,450,500
Rp
1,820,000
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
V
1
2
3
2
3
4
5
6
7
8
9
10
11
12
13
14
15
VI
1
2
3
4
5
6
7
8
9
10
11
12
13
VII
1
2
3
Pek. Penambahan balok beton (0.13x0.20x20.00) x 2
Pek. Plat beton (0.12x5.00x5.00) + canopy jendela
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Sub Total
m3
m3
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
1.04
3.30
8.00
147.00
44.00
44.00
44.00
44.00
44.00
44.00
6.75
11.62
3.00
13.00
2.00
2,200,000
2,100,000
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
Rp
R.MAKAN, R KELUARGA, TAMAN, TANGGA
Pek. Perbaikan dinding ( area kusen )
Pek. Pasangan batu alam area taman
Coating
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pek. Railing tangga besi alumunium dan sling
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Rel sliding door
Sub Total
m2
m2
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
m2
set
set
set
set
PEKERJAAN R.TIDUR
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
16.00 Rp
15.00
15.00
43.00
97.00
97.00
43.00
43.00
42.00
42.00
5.40
16.75
11.90
3.00
17.00
4.00
1.00
45,000
175,000
35,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
950,000
550,000
550,000
175,000
35,000
45,000
1,500,000
Rp
Rp
5.00 Rp
32.00
23.00
23.00
23.00
23.00
21.00
21.00
2.25
4.80
1.00
7.00
2.00
PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN
Pek. Rabat beton carport
m2
23.00 Rp
Pek. Penambahan balok beton (0.13x0.20x4.00)
m3
0.10
Pek. Plat beton (0.12x5.00x5.00)
m3
0.48
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
Rp
Rp
215,000
2,200,000
2,200,000
Rp
2,288,000
6,930,000
360,000
2,425,500
880,000
3,740,000
3,410,000
726,000
1,672,000
1,210,000
3,712,500
6,391,000
525,000
455,000
90,000
36,635,000
720,000
2,625,000
525,000
709,500
1,940,000
8,245,000
3,332,500
709,500
1,596,000
1,155,000
5,130,000
9,212,500
6,545,000
525,000
595,000
180,000
1,500,000
45,245,000
225,000
528,000
460,000
1,955,000
1,782,500
379,500
798,000
577,500
1,237,500
2,640,000
175,000
245,000
90,000
11,093,000
4,945,000
220,000
1,056,000
4
5
6
7
8
9
10
11
12
13
14
15
16
17
VIII
6
7
8
9
10
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Set Dapur
Sub Total
PEKERJAAN PAGAR
Kolom beton
Pek. Tembok
Besi stall + coating cat
Pek. Pemasangan batu alam
Coating
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
set
m3
m2
m2
m2
m2
6.00
70.00
37.00
37.00
37.00
37.00
22.00
22.00
9.00
2.00
2.00
12.00
3.00
1.00
0.35 Rp
23.00
3.75
6.75
14.00
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
18,000,000
Rp
270,000
1,155,000
740,000
3,145,000
2,867,500
610,500
836,000
605,000
4,950,000
1,100,000
350,000
420,000
135,000
18,000,000
41,405,000
Rp
700,000
1,035,000
1,125,000
1,181,250
490,000
4,531,250
Rp
2,583,000
720,000
8,250,000
1,740,000
7,395,000
8,680,000
1,848,000
3,420,000
2,475,000
7,425,000
13,255,000
1,050,000
875,000
360,000
5,087,500
65,163,500
Rp
2,125,000
2,625,000
4,750,000
Rp
1,785,000
6,000,000
1,500,000
1,500,000
10,785,000
2,000,000
45,000
300,000
175,000
35,000
PEKERJAAN LANTAI ATAS
I
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID
Pek. Plat beton (0.12x5.00x5.00) + canopy jendela
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Pek. Railing void besi alumunium dan sling
Sub Total
m3
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
m2
1.23
16.00
500.00
87.00
87.00
112.00
112.00
90.00
90.00
13.50
24.10
6.00
25.00
8.00
5.50
2,100,000
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
925,000
PEKERJAN TAMBAHAN
I
1
2
I
1
2
3
4
PEKERJAAN INSTALASI LISTRIK
Armateur lampu downlight
Armateur lampu dinding
Sub Total
bh
bh
PEKERJAAN DAPUR KOTOR
Meja dapur beton 12cm
Wall cabinet
sink, plumbing ,etc
Km.Mandi service
Sub Total
m2
set
ls
ls
25.00
21.00
0.85
1.00
1.00
1.00
85,000
125,000
2,100,000
6,000,000
1,500,000
1,500,000
SUB TOTAL KESELURUHAN
PEKERJAAN LT.DASAR
PEKERJAAN PERSIAPAN
PEKERJAAN TERAS
PEKERJAAN R.TAMU
PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER
R.MAKAN, R KELUARGA, TAMAN, TANGGA
PEKERJAAN R.TIDUR
PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN
PEKERJAAN PAGAR
PEKERJAAN LT.ATAS
PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID
PEKERJAN TAMBAHAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN DAPUR KOTOR
TOTAL
Rp
10,592,000
15,439,000
13,450,000
36,635,000
45,245,000
11,093,000
41,405,000
4,531,250
178,390,250
65,163,000
65,163,000
4,750,000
10,785,000
15,535,000
259,088,250
PROYEK
PEK
LOKASI
PEMILIK
BULAN
:
:
:
:
:
RUMAH TINGGAL
SIPIL DAN KONSTRUKSI
KEMANG
Apr-07
file: D/project/Homer/Kemang/RAB/Renovasi
NO
ITEM PEKERJAAN
SATUAN
VOLUME
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LANTAI DASAR
I
1
2
3
II
1
2
3
4
5
6
7
8
9
10
IV
1
2
3
4
5
6
7
8
9
V
1
2
3
4
5
6
7
8
VI
1
2
PEKERJAAN PERSIAPAN
Pembersihan lahan
Pembongkaran
Angkut puing
Sub Total
m2
ls
rit
PEKERJAAN PASANGAN
Pas. Pondasi batu kali
Pasang dinding bata
Pasang batu tempel
Plester aci dinding
Plester beton
Acian tali air
Pasang dinding keramik
Anti rayap
Railling balkon
Railling tangga
Sub Total
m3
m2
m2
m2
m2
m2
m2
m2
m'
m'
PEKERJAAN BETON
Pek. Beton Pondasi
Pek. Beton Sloof
Pek. Beton Kolom
Pek. Beton Lantai
Pek. Beton Balok Lantai
Pek. Beton Praktis
Pek. Beton Konsol Belakang
Pek. Beton Tangga
Pek. Beton Lantai Kerja
Sub Total
m3
m3
m3
m3
m3
m3
m3
m3
m3
PEKERJAAN KAYU
Pek. Kusen pintu
Pek. Kusen jendela
Pek. Plafond gypsum + rangka
Pek. List plafond gypsum
Pasang kaca bening 5 mm
Pek. Daun pintu panel
Pek. Daun jendela
Pek. Pas. Pintu lipat
Sub Total
m2
m2
m2
m'
m2
m2
m2
m2
ALAT- ALAT PENGGANTUNG DAN PENGUNCI
Handle pintu utama + kunci
Handle + kunci pintu ruang
364.00
1.00
3.00
Rp
2,250
6,000,000
500,000
Rp
Rp
55.00
355.00
85.00
680.00
85.00
680.00
32.00
300.00
8.00
12.00
Rp
295,000
42,500
55,000
17,500
23,550
17,500
78,000
10,000
425,000
425,000
Rp
Rp
5.00
6.25
4.50
18.00
7.25
1.50
1.00
2.00
1.25
Rp
1,685,000
1,685,000
1,685,000
1,650,000
1,685,000
1,450,000
1,650,000
1,725,000
1,685,000
Rp
Rp
15.50
18.50
200.00
224.00
18.50
18.50
15.50
20.00
Rp
375,000
375,000
77,500
30,000
115,000
425,000
425,000
500,000
Rp
Rp
ps
ps
1.00
5.00
Rp
250,000
275,000
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
819,000
6,000,000
1,500,000
8,319,000
16,225,000
15,087,500
4,675,000
11,900,000
2,001,750
11,900,000
2,496,000
3,000,000
3,400,000
5,100,000
75,785,250
8,425,000
10,531,250
7,582,500
29,700,000
12,216,250
2,175,000
1,650,000
3,450,000
2,106,250
77,836,250
5,812,500
6,937,500
15,500,000
6,720,000
2,127,500
7,862,500
6,587,500
10,000,000
61,547,500
250,000
1,375,000
3
4
5
VII
1
2
VIII
1
2
3
4
IX
1
2
3
4
5
6
7
8
X
1
2
3
4
5
6
7
8
9
10
Engsel pintu ex lokal
Hak angin ruang
Grendel kait jendela
Sub Total
ps
ps
ps
33.00
18.00
15.00
35,000
75,000
35,000
Rp
PEKERJAAN LANTAI
Pasang lantai keramik
Pasang plint lantai keramik
Sub Total
m2
m'
PEKERJAAN PENGECATAN / POLYTUR
Cat dinding
Cat plafond
Cat kayu
Cat besi
Sub Total
m2
m2
m2
m2
PEKERJAAN INSTALASI AIR / SANITASI
Pek. Instalasi air
Pek. Instalasi air kotor / saluran
Pas. Closet duduk
Pas. Washtafel
Pas. Washbak zink
Pas. Septic tank
Resapan air hujan
Pas. Rembesan
Sub Total
unit
ls
unit
unit
unit
unit
unit
unit
PEKERJAAN INSTALASI LISTRIK
Instalasi titik lampu
Instalasi stop kontak
Instalasi stop kontak power
Instalasi kabel Toevoer
Armateur lampu downlight
Armateur lampu Baret
Armateur lampu TL
Armateur lampu taman
Exhaust fan
Panel pembagi
Sub Total
titik
titik
titik
m'
bh
bh
bh
bh
bh
bh
200.00
254.00
Rp
68,000
37,500
Rp
13,600,000
9,525,000
23,125,000
Rp
680.00
225.00
68.00
72.00
Rp
16,500
16,500
37,500
37,500
Rp
11,220,000
3,712,500
2,550,000
2,700,000
20,182,500
Rp
2.00
2.00
1.00
1.00
1.00
1.00
4.00
1.00
Rp
650,000
750,000
2,000,000
1,750,000
800,000
2,750,000
1,750,000
2,250,000
Rp
1,300,000
1,500,000
2,000,000
1,750,000
800,000
2,750,000
7,000,000
2,250,000
19,350,000
Rp
18.00
12.00
3.00
75.00
2.00
5.00
11.00
6.00
1.00
1.00
Rp
97,500
97,500
97,500
37,500
85,000
85,000
85,000
85,000
350,000
500,000
Rp
1,755,000
1,170,000
292,500
2,812,500
170,000
425,000
935,000
510,000
350,000
500,000
8,920,000
Rp
SUB TOTAL LANTAI DASAR
NO
1,155,000
1,350,000
525,000
4,655,000
Rp
ITEM PEKERJAAN
SATUAN
VOLUME
HARGA
SATUAN
#REF!
TOTAL
HARGA
PEKERJAAN LANTAI I ( SATU ) + LANTAI II ( DUA )
I
1
2
3
4
5
6
PEKERJAAN PASANGAN
Pasang dinding bata
Pasang batu tempel
Plester aci dinding
Plester beton
Acian tali air
Pasang dinding keramik
m2
m2
m2
m2
m2
m2
310.00
55.00
585.00
85.00
585.00
40.00
Rp
45,000
55,000
16,500
19,500
16,500
78,000
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
13,950,000
3,025,000
9,652,500
1,657,500
9,652,500
3,120,000
Sub Total
II
1
2
3
4
5
6
7
8
III
1
2
3
4
5
6
7
8
9
10
11
12
13
IV
1
2
3
4
5
V
1
2
VI
1
2
3
4
VII
1
2
3
4
5
6
PEKERJAAN BETON
Pek. Beton Ring Balk Atap
Pek. Beton Lantai
Pek. Beton Talang
Pek. Beton Kolom
Pek. Beton Praktis
Pek. Beton Tangga
Pek. Beton Balok Atap
Pek. Beton Dak
Sub Total
m3
m3
m3
m3
m3
m3
m3
m3
PEKERJAAN KAYU
Pek. Kusen pintu
Pek. Kusen jendela
Pek. Plafond gypsum + rangka
Pek. List plafond gypsum
Pasang kaca bening 5 mm
Pek. Daun pintu kayu
Pek. Daun jendela
Pek. Pas. Pintu lipat
Rangka atap zincolume
Genteng keramik
Genteng karpus
Lisplank
Talang tegak 3"
Sub Total
m2
m2
m2
m'
m2
m2
m2
m2
m2
m2
m'
m'
m'
ALAT- ALAT PENGGANTUNG DAN PENGUNCI
Handle pintu + kunci
Engsel pintu ex lokal
Engsel jendela ex lokal
Hak angin ruang
Grendel kait jendela
Sub Total
ps
ps
ps
ps
ps
PEKERJAAN LANTAI
Pasang lantai keramik
Pasang plint lantai keramik
Sub Total
m2
m'
PEKERJAAN PENGECATAN / POLYTUR
Cat dinding
Cat plafond
Cat kayu
Cat besi
Sub Total
m2
m2
m2
m2
PEKERJAAN INSTALASI AIR / SANITASI
Pek. Instalasi air
Pek. Instalasi air kotor / saluran
Pas. Closet duduk
Pas. Washtafel
Pas. Bath Tub
Pas. Bak mandi fiber
Sub Total
unit
ls
unit
unit
unit
unit
5.85
14.50
3.50
4.25
1.25
1.50
3.25
2.50
Rp
1,685,000
1,650,000
1,685,000
1,685,000
1,450,000
1,685,000
1,685,000
1,685,000
Rp
41,057,500
Rp
9,857,250
23,925,000
5,897,500
7,161,250
1,812,500
2,527,500
5,476,250
4,212,500
60,869,750
Rp
22.00
18.00
180.00
175.00
18.00
22.00
18.00
7.50
185.00
185.00
32.00
36.00
48.00
Rp
375,000
375,000
77,500
25,000
115,000
425,000
425,000
500,000
140,000
68,750
51,000
65,000
37,500
Rp
Rp
8.00
24.00
14.00
14.00
13.00
Rp
125,000
35,000
35,000
75,000
35,000
Rp
Rp
170.00
225.00
Rp
68,000
37,500
Rp
Rp
580.00
180.00
68.00
35.00
Rp
16,500
16,500
37,500
37,500
Rp
Rp
3.00
4.00
3.00
2.00
2.00
1.00
Rp
650,000
750,000
2,000,000
1,250,000
2,750,000
750,000
Rp
Rp
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
8,250,000
6,750,000
13,950,000
4,375,000
2,070,000
9,350,000
7,650,000
3,750,000
25,900,000
12,718,750
1,632,000
2,340,000
1,800,000
100,535,750
1,000,000
840,000
490,000
1,050,000
455,000
3,835,000
11,560,000
8,437,500
19,997,500
9,570,000
2,970,000
2,550,000
1,312,500
16,402,500
1,950,000
3,000,000
6,000,000
2,500,000
5,500,000
750,000
19,700,000
VIII
1
2
3
4
5
6
7
8
PEKERJAAN INSTALASI LISTRIK
Instalasi titik lampu
Instalasi stop kontak
Instalasi stop kontak power
Armateur lampu downlight
Armateur lampu Baret
Armateur lampu TL
Exhaust fan
Panel pembagi
Sub Total
titik
titik
titik
bh
bh
bh
bh
bh
20.00
15.00
6.00
6.00
2.00
12.00
2.00
1.00
Rp
97,500
97,500
97,500
85,000
85,000
85,000
300,000
500,000
SUB TOTAL LANTAI I ( SATU ) + LANTAI II ( DUA )
NO
ITEM PEKERJAAN
SATUAN
VOLUME
Rp
Rp
1,950,000
1,462,500
585,000
510,000
170,000
1,020,000
600,000
500,000
6,797,500
Rp
269,195,500
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LUAR BANGUNAN
I
1
2
3
4
5
6
7
8
II
1
2
3
4
5
III
1
2
3
PEKERJAAN PAGAR / HALAMAN
Pas. Pagar halaman
Pek. Kolam
Pas. Beton rabat
Pas. Penutup parit / saluran
Pek. Taman
Pek. Tanaman hias
Pas. Pergola
Pas. Paving block
Sub Total
m2
m2
m2
m2
m2
m2
m2
m2
PEKERJAAN TATA UDARA
AC 2 PK
AC 1.5 PK
AC 1 PK
Water heater
Penangkal petir
Sub Total
unit
unit
unit
unit
unit
PEKERJAAN LAIN-LAIN
Sambungan PAM
Sambungan listrik
Perizinan
Sub Total
SUB TOTAL PEKERJAAN LUAR BANGUNAN
12.00
15.00
24.00
25.00
90.00
65.00
30.00
25.00
Rp
450,000
1,000,000
185,000
115,000
35,000
35,000
350,000
75,000
Rp
Rp
3.00
2.00
2.00
2.00
1.00
Rp
4,750,000
3,750,000
3,500,000
1,250,000
2,500,000
Rp
Rp
ls
ls
ls
Rp
Rp
5,400,000
15,000,000
4,440,000
2,875,000
3,150,000
2,275,000
10,500,000
1,875,000
45,515,000
14,250,000
7,500,000
7,000,000
2,500,000
2,500,000
33,750,000
Rp
-
Rp
79,265,000
Rp
304,339,000
REKAPITULASI
- Sub Total Biaya Bangunan Lantai Dasar
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
- Sub Total Biaya Bangunan Lantai I ( satu ) + Lantai II ( dua )
TOTAL biaya bangunan
- Sub Total Biaya Pekerjaan Luar Bangunan
TOTAL
- Jasa Konstruksi 10%
GRAND TOTAL
Rp
269,195,500
Rp
573,534,500
Rp
79,265,000
Rp
652,799,500
Rp
65,279,950
Rp
718,079,450
\\vboxsrv\conversion_tmp\scratch_6\143450429.xls.ms_office
Up
:
At
:
Date : 13 April 2004
ESTIMASI PROYEK KEDIAMAN
Hal.1
No
Pekerjaan
I
1
2
3
4
5
6
7
PEKERJAAN PERSIAPAN
Mobilisasi & demobilisasi
Direksi kit gudang & barak
Air kerja
Listrik kerja
Pagar pengaman proyek (temp)
Pembersihan lokasi
Bouplank
II
A
1
2
3
4
5
PEKERJAAN LANTAI I
PEKERJAAN TANAH
Galian tanah pondasi & sloof
Urugan tanah
Pasir urug bawah sloof & pondasi
Pasir urug bawah lantai
Penyemprotan anti rayap
B
1
2
3
4
5
6
7
8
9
10
PEKERJAAN BETON
Pondasi tangga
Sloof beton 15/30
Kolom struktur
Kolom praktis
Balok struktur
Plat lantai
Tangga
Balok latei
Rabat beton
Beton meja dapur
C
1
2
3
4
5
6
7
PEKERJAAN PASANGAN
Pas. Batu kali
Pondasi rolag
Lantai kerja 5 cm
Dinding
Plester & aci
Screeding floor 5 cm
Acian lantai
D
1
PEK. LANTAI
Pas.Keramik lantai R.keluarga,
R.makan, R.tamu & dapur
2
3
4
5
Spesifikasi
Kaso + seng
Vol
Sat
Ls
m2
Mps
Mps
1
27.00 m
2
152.00 m
1
109.80 m
SUB TOTAL I
Harga Satuan
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
450,000
1,200,000
1,200,000
65,000
3,000
6,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,755,000
456,000
658,800
2,869,800
47.00
47.00
5.40
15.35
144.00
m3
m3
m3
m3
m2
Rp
30,000
Rp
40,000
Rp
95,000
Rp
95,000
Rp
6,500
TOTAL A
Rp
Rp
Rp
Rp
Rp
Rp
1,410,000
1,880,000
513,000
1,458,250
936,000
6,197,250
0.47
5.04
3.57
0.77
3.30
10.81
1.26
0.59
3.66
3.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m1
Rp
1,950,000
Rp
1,950,000
Rp
2,150,000
Rp
1,800,000
Rp
2,150,000
Rp
2,100,000
Rp
2,150,000
Rp
2,100,000
Rp
380,000
Rp
150,000
TOTAL B
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
916,500
9,828,000
7,675,500
1,386,000
7,095,000
22,701,000
2,709,000
1,239,000
1,390,800
450,000
55,390,800
21.66
17.70
53.97
259.00
518.00
153.46
19.00
m3
m1
m2
m2
m2
m2
m2
Rp
340,000
Rp
22,000
Rp
12,000
Rp
40,000
Rp
32,000
Rp
14,000
Rp
14,000
TOTAL C
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,364,400
389,400
647,640
10,360,000
16,576,000
2,148,440
266,000
37,751,880
2
66.00 m
Rp
85,000
Rp
5,610,000
Pas.Keramik lantai KM
Pas.Keramik dinding KM
2
8.40 m
2
29.00 m
Rp
Rp
85,000
95,000
Rp
Rp
714,000
2,755,000
Pas.Keramik tangga & bordes
Lantai garasi
2
11.25 m
2
15.00 m
Rp
Rp
125,000
85,000
Rp
Rp
1,406,250
1,275,000
Ex :
6
7
8
2
3.60 m
2
6.00 m
2
5.75 m
Lantai teras depan
Lantai teras belakang
Pas.Keramik meja dapur
Rp
85,000
Rp
85,000
Rp
85,000
TOTAL D
Rp
Rp
Rp
Rp
306,000
510,000
488,750
13,065,000
Hal.2
No
Pekerjaan
E
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
PEKERJAAN KAYU & KACA
Kusen pintu utama, PJ1
Kusen pintu, P1
Kusen pintu, P2
Kusen pintu garasi, P3
Kusen pintu KM
Kusen jendela J1
Pintu panel uk.80x245 cm, PJ1
Pintu d.teakwood uk.90x245cm, P1
Pintu d.teakwood uk.70x245 cm, P2
Pintu panel uk.60x220 cm, P3
Pintu double teakwood KM
Daun jendela uk. 60x220, J1
Bouvenlight
Kaca polos 10 mm
Kaca polos 5 mm
Railing tangga
F
1
2
PEKERJAAN GANTUNGAN
Kunci + handle pintu utama
Kunci + handle + railing
pintu geser double leaf P2
Kunci + handle pintu KM
Kunci + handle + railing
pintu garasi
Engsel pintu
Engsel jendela
Gerendel jendela
3
4
5
6
G
1
2
PEKERJAAN ATAP & PLAFON
Plafon gypsum rk.hollow
List plafon 8 cm
H
1
2
3
4
5
6
7
8
9
10
12
PEKERJAAN FINISHING
Cat dinding exterior wheathershield
Cat dinding interior
Cat plafon
Cat list plafon
Finish. Kusen pintu & jendela
Pintu panel uk.80x245 cm, PJ1
Pintu d.teakwood uk.90x245cm, P1
Pintu d.teakwood uk.70x245 cm, P2
Pintu panel uk.60x220 cm, P3
Finish pintu KM
Daun jendela uk. 60x220, J1
Bouvenlight
Spesifikasi
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
T.wood 4 mm
T.wood 4 mm
Kamper
T.wood 4 mm
Kamper
Kamper
Kamper
Vol
Sat
1
1
2
1
2
2
2
1
12
5
2
2
1
12.00
6.04
13.70
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m1
Harga Satuan
Jumlah
Rp
600,000
Rp
300,000
Rp
450,000
Rp
350,000
Rp
270,000
Rp
200,000
Rp
650,000
Rp
300,000
Rp
275,000
Rp
450,000
Rp
275,000
Rp
400,000
Rp
125,000
Rp
180,000
Rp
75,000
Rp
350,000
TOTAL E
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000
300,000
900,000
350,000
540,000
400,000
1,300,000
300,000
3,300,000
2,250,000
550,000
800,000
125,000
2,160,000
453,000
4,795,000
19,123,000
Ex: Standard
Ex: Standard
1 set
2 set
Rp
Rp
175,000
450,000
Rp
Rp
175,000
900,000
Ex: Standard
2 set
1 set
Rp
Rp
75,000
550,000
Rp
Rp
150,000
550,000
Ex: Standard
Ex: Standard
Ex: Standard
21 unit
2 unit
3 set
Rp
30,000
Rp
25,000
Rp
15,000
TOTAL F
Rp
Rp
Rp
Rp
630,000
50,000
45,000
2,500,000
Rp
60,000
Rp
12,000
TOTAL G
Rp
Rp
Rp
5,571,000
958,800
6,529,800
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,805,625
6,599,060
1,160,625
199,750
594,750
75,000
85,000
1,320,000
300,000
150,000
90,000
60,000
Cornice
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
2
92.85 m
1
79.90 m
120.38
507.62
92.85
79.90
79.30
1
1
12
5
2
2
2
m2
m2
m2
m1
m1
bh
bh
bh
bh
bh
bh
bh
15,000
13,000
12,500
2,500
7,500
75,000
85,000
110,000
60,000
75,000
45,000
30,000
TOTAL H
I
1
PEKERJAAN PLUMBING
Instalasi air bersih PVC dia 1/2"
2
3
4
5
Instalasi air buangan PVC dia 4"
Instalasi air kotor PVC dia 4"
Kran dia 1/2" standard
Floor drain dia 2" standard
6
7
Closet jongkok
Wastafel
Ex : Wavin
Ex : Wavin
Ex : Wavin
Ex: San-Ei
Rp
12,439,810
1
24.50 m
1
38.00 m
22.00 ls
5 bh
2 bh
Rp
12,000
Rp
294,000
Rp
Rp
Rp
Rp
40,000 Rp
40,000 Rp
65,000 Rp
55,000 Rp
1,520,000
880,000
325,000
110,000
1 bh
1 bh
Rp
Rp
Ex: Toto
Ex: Toto
400,000
1,100,000
TOTAL I
Rp
Rp
400,000
1,100,000
Rp
4,629,000
Hal.3
No
Pekerjaan
Spesifikasi
J
1
2
3
4
5
6
PEKERJAAN LISTRIK
Panel Box sekring + MCB
Installasi lampu
Installasi stop kontak
Saklar engkel
Saklar seri
Stop kontak
Ex: Maerten
Ex : Eterna
Ex : Eterna
Ex: Brocco
Ex: Brocco
Ex: Brocco
K
1
2
3
PEKERJAAN LAIN-LAIN
Septik tank
Sumur resapan
Pagar tembok
4
Pintu gerbang
III
PEKERJAAN LANTAI 2
A
1
2
3
4
5
PEKERJAAN BETON
Kolom struktur
Kolom praktis
Ring balok
Balok sofi-sofi
Balok latei
B
1
2
3
4
5
PEKERJAAN PASANGAN
Pas.dinding
Pas. sofi-sofi
Plester & aci
Screeding floor dak beton
Karpusan
C
1
2
3
4
5
PEKERJAAN LANTAI
Pas.keramik kamar tidur utama
Pas.keramik kamar tidur 1
Pas.keramik ruang duduk
Pas.keramik lantai KM
Pas.keramik dinding KM
Ex:
Vol
Sat
1
20
9
4
8
9
unit
titik
titik
titik
titik
titik
Harga Satuan
Jumlah
Rp
250,000
Rp
105,000
Rp
115,000
Rp
25,000
Rp
30,000
Rp
35,000
TOTAL J
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250,000
2,100,000
1,035,000
100,000
240,000
315,000
4,040,000
1 ls
1 ls
1
5.00 m
Rp
Rp
Rp
1,200,000
600,000
750,000
Rp
Rp
Rp
1,200,000
600,000
3,750,000
1
3.00 m
Rp
600,000
TOTAL K
Rp
Rp
1,800,000
7,350,000
2.29
0.26
3.41
0.95
0.14
m3
m3
m3
m3
m3
Rp
2,150,000
Rp
1,800,000
Rp
2,100,000
Rp
2,100,000
Rp
2,100,000
TOTAL A
Rp
Rp
Rp
Rp
Rp
Rp
4,923,500
468,000
7,161,000
1,995,000
294,000
14,841,500
302.00
45.21
604.00
103.65
11.70
m2
m2
m2
m2
m1
Rp
40,000
Rp
40,000
Rp
32,000
Rp
12,000
Rp
18,000
TOTAL B
Rp
Rp
Rp
Rp
Rp
Rp
12,080,000
1,808,400
19,328,000
1,243,800
210,600
34,670,800
30.00
9.75
27.75
11.00
34.00
m2
m2
m2
m2
m2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,550,000
828,750
2,358,750
935,000
3,230,000
85,000
85,000
85,000
85,000
95,000
6
7
8
Lantai bakon
Lantai ruang jemur
Pas. Keramik KM pembantu
D
1
2
3
4
5
10
12
14
15
17
19
20
PEKERJAAN KAYU & KACA
Kusen pintu utama, PJ1
Kusen pintu, P1
Kusen pintu KM
Kusen jendela J1
Kusen jendela J4
Pintu panel uk.80x240 cm, PJ1
Pintu d.teakwood uk.80x240 cm, P1
Pintu Double teakwood KM
Daun jendela uk. 80x220, J1
Bouvenlight
Kaca polos 5 mm
Railing balkon
2
4.00 m
2
6.00 m
2
4.00 m
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Kamper
Teakwood 4 mm
Kamper
Kamper
Kamper
2
2
3
4
4
2
3
4
2
12.32
5.50
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m1
Rp
85,000
Rp
85,000
Rp
85,000
TOTAL C
Rp
Rp
Rp
Rp
340,000
510,000
340,000
10,752,500
Rp
600,000
Rp
270,000
Rp
270,000
Rp
350,000
Rp
350,000
Rp
650,000
Rp
300,000
Rp
275,000
Rp
400,000
Rp
125,000
Rp
75,000
Rp
450,000
TOTAL D
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200,000
540,000
810,000
1,400,000
2,600,000
600,000
825,000
1,600,000
250,000
924,000
2,475,000
13,224,000
Hal.4
No
Pekerjaan
E
1
2
3
4
8
9
PEKERJAAN GANTUNGAN
Kunci + handle pintu double leaf
Kunci + handle pintu P1
Kunci + handle pintu KM
Engsel pintu
Engsel jendela
Gerendel jendela
F
1
2
3
4
5
6
7
8
9
PEKERJAAN ATAP & PLAFON
Pas.kuda-kuda 8/16
Pas.gording 6/12
Kaso & reng rangka atap
Aluminium foil
Genteng penutup atap
Nok genteng
Lisplank
Plafon gypsum rk.hollow
List plafon 8 cm
G
1
2
3
4
5
6
7
8
9
10
11
PEKERJAAN FINISHING
Cat dinding exterior wheathershield
Cat dinding interior
Cat plafon
Cat list plafon
Finish. Kusen pintu & jendela
Finish pintu uk.80x240 cm, P1
Finish pintu KM
Daun jendela uk. 80x220, J1
Bouvenlight
Finishing lisplank
Finishing railing balkon
Spesifikasi
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Ex: Standard
Vol
Sat
Jumlah
set
set
set
unit
unit
set
Rp
175,000
Rp
125,000
Rp
75,000
Rp
30,000
Rp
25,000
Rp
15,000
TOTAL E
Rp
Rp
Rp
Rp
Rp
Rp
Rp
350,000
250,000
225,000
270,000
100,000
60,000
1,255,000
Cornice
3.23
1.12
177.94
177.94
177.94
11.70
23.40
100.50
104.80
m3
m3
m2
m2
m2
m1
m1
m2
m1
Rp
2,800,000
Rp
2,800,000
Rp
34,000
Rp
4,000
Rp
56,000
Rp
65,000
Rp
40,000
Rp
60,000
Rp
14,000
TOTAL F
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,044,000
3,136,000
6,049,960
711,760
9,964,640
760,500
936,000
6,030,000
1,467,200
36,632,860
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Ex : Vinilex
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
Fancy plitur
154.00
450.00
100.50
104.80
79.30
2
3
4
2
23.40
5.50
m2
m2
m1
m1
m1
bh
bh
bh
bh
m1
m1
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,310,000
5,850,000
1,256,250
262,000
594,750
150,000
225,000
180,000
60,000
351,000
82,500
Ex: kamper
Ex: kamper
Ex: kamper
Ex: Kanmury
Ex: Kanmury
2
2
3
9
4
4
Harga Satuan
15,000
13,000
12,500
2,500
7,500
75,000
75,000
45,000
30,000
15,000
15,000
TOTAL G
H
1
PEKERJAAN PLUMBING
Instalasi air bersih PVC dia 1/2"
Ex : Wavin
2
3
4
5
6
7
8
Instalasi air buangan PVC dia 3"
Instalasi air kotor PVC dia 3"
Instalasi air hujan PVC dia 4"
Kran dia 1/2" standard
Floor drain dia 2" standard
Closet duduk
Wastafel
Ex : Wavin
Ex : Wavin
Ex : Wavin
Ex: San-Ei
Ex: Toto
Ex: Toto
Ex: Toto
9 Shower
10 Bathtub
I
1.
2
3
4.
5.
6.
PEKERJAAN LISTRIK
Panel 16 A/Box sekring + MCB
Installasi lampu
Installasi stop kontak
Saklar engkel
Saklar seri
Stop kontak
J
1
2
3
4
PEKERJAAN LAIN-LAIN
Water proofing KM/WC &
Water proofing balkon
Water torn
Menara air
Ex: Toto
Ex: Toto
Ex : Eterna
Ex : Eterna
Ex: Brocco
Ex: Brocco
Ex: Brocco
fiber
1
38.40 m
1
10.50 m
18.70 ls
1
15.00 m
Rp
11,321,500
Rp
12,000
Rp
460,800
bh
bh
bh
bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
40,000
40,000
45,000
55,000
55,000
1,400,000
1,100,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
420,000
748,000
675,000
165,000
165,000
2,800,000
2,200,000
2 bh
1 bh
Rp
Rp
900,000
3,500,000
Rp
Rp
1,800,000
3,500,000
TOTAL H
Rp
12,933,800
Unit
titik
titik
Titik
Titik
Titik
Rp
250,000
Rp
105,000
Rp
115,000
Rp
25,000
Rp
30,000
Rp
35,000
TOTAL I
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250,000
2,100,000
690,000
125,000
180,000
210,000
3,555,000
m2
m2
bh
bh
Rp
45,000
Rp
45,000
Rp
600,000
Rp
900,000
TOTAL J
Rp
Rp
Rp
Rp
Rp
618,750
315,000
600,000
900,000
2,433,750
3
3
2
2
1
20
6
5
6
6
13.75
7.00
1
1
REKAPITULASI ESTIMASI PROYEK BANTEN
No
Jumlah
I
II
A
B
C
D
E
F
G
H
I
J
J
PEKERJAAN PERSIAPAN
PEKERJAAN LANTAI I
PEKERJAAN TANAH
PEKERJAAN BETON
PEKERJAAN PASANGAN
PEKERJAAN LANTAI
PEKERJAAN KAYU & KACA
PEKERJAAN GANTUNGAN
PEKERJAAN ATAP & PLAFON
PEKERJAAN FINISHING
PEKERJAAN PLUMBING
PEKERJAAN LISTRIK
PEKERJAAN LAIN-LAIN
SUB TOTAL I
Rp
2,869,800
SUB TOTAL II
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,197,250
55,390,800
37,751,880
13,065,000
19,123,000
2,500,000
6,529,800
12,439,810
4,629,000
4,040,000
7,350,000
171,886,340
III
A
PEKERJAAN LANTAI 2
PEKERJAAN BETON
Rp
14,841,500
B
C
PEKERJAAN PASANGAN
PEKERJAAN LANTAI
Rp
Rp
34,670,800
10,752,500
D
E
F
PEKERJAAN KAYU & KACA
PEKERJAAN GANTUNGAN
PEKERJAAN ATAP & PLAFON
Rp
Rp
Rp
13,224,000
1,255,000
36,632,860
G
H
I
J
PEKERJAAN FINISHING
PEKERJAAN PLUMBING
PEKERJAAN LISTRIK
PEKERJAAN LAIN-LAIN
SUB TOTAL III
GRAND TOTAL I - III
Rp
Rp
Rp
Rp
Rp
Rp
11,321,500
12,933,800
3,555,000
2,433,750
141,620,710
316,376,850
RENCANA ANGGARAN BIAYA
PROYEK : RUMAH TINGGAL
PEK : RENOVASI
LOKASI : KEMANG
PEMILIK :
BULAN : APRIL 2007
file: D/project/Homer/Kemang/RAB/Renovasi
NO
ITEM PEKERJAAN
SAT
VOL
PEKERJAAN PERSIAPAN
Pembersihan lahan
Pembongkaran
Angkut puing
Sub Total
m2
ls
rit
364.00 Rp
1.00
3.00
PEKERJAAN TERAS
Rolag teras
Lantai kerja 5cm
Acian lantai
Pasangan lantai keramik
Dak beton
Kolom beton
Plester acian tali air
Coating
Pek. Water proofing plat beton
Pek. Cat plat beton
Sub Total
m1
m2
m2
m2
m3
m3
m2
m2
m2
m2
PEKERJAAN R.TAMU
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Palfond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu Utama + pengecatan duco putih
Jendela + pengecatan duco putih
Pintu menuju r.makan + pengecatan
Handle pintu + kunci pintu utama
Handle pintu + kunci pintu menuju r.makan
Gerendel jendela
Engsel pintu + jendela
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
m2
set
set
set
set
HARGA
SATUAN
TOTAL
HARGA
PEKERJAAN LANTAI DASAR
I
1
2
3
II
1
2
3
4
5
6
7
8
9
10
III
1
2
3
4
5
6
7
8
9
10
11
12
13
13
14
IV
1
PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER
Pek. Penambahan kolom beton (0.13x0.25x7.00) x 4
m3
15.00 Rp
14.00
14.00
16.00
4.20
0.78
9.50
9.50
26.00
29.00
8.00 Rp
57.00
17.00
17.00
17.00
17.00
17.00
17.00
6.50
3.22
2.25
1.00
1.00
2.00
13.00
0.91 Rp
3,000
8,000,000
500,000
Rp
Rp
1,092,000
8,000,000
1,500,000
10,592,000
Rp
375,000
168,000
280,000
1,360,000
9,240,000
1,560,000
475,000
332,500
1,170,000
478,500
15,439,000
25,000
12,000
20,000
85,000
2,200,000
2,000,000
50,000
35,000
45,000
16,500
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
550,000
350,000
175,000
45,000
35,000
2,000,000
Rp
Rp
360,000
940,500
340,000
1,445,000
1,317,500
280,500
646,000
467,500
3,575,000
1,771,000
1,237,500
350,000
175,000
90,000
455,000
13,450,500
Rp
1,820,000
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
V
1
2
3
2
3
4
5
6
7
8
9
10
11
12
13
14
15
VI
1
2
3
4
5
6
7
8
9
10
11
12
13
VII
1
2
3
Pek. Penambahan balok beton (0.13x0.20x20.00) x 2
Pek. Plat beton (0.12x5.00x5.00) + canopy jendela
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Sub Total
m3
m3
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
1.04
3.30
8.00
147.00
44.00
44.00
44.00
44.00
44.00
44.00
6.75
11.62
3.00
13.00
2.00
2,200,000
2,100,000
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
Rp
R.MAKAN, R KELUARGA, TAMAN, TANGGA
Pek. Perbaikan dinding ( area kusen )
Pek. Pasangan batu alam area taman
Coating
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pek. Railing tangga besi alumunium dan sling
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Rel sliding door
Sub Total
m2
m2
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
m2
set
set
set
set
PEKERJAAN R.TIDUR
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
16.00 Rp
15.00
15.00
43.00
97.00
97.00
43.00
43.00
42.00
42.00
5.40
16.75
11.90
3.00
17.00
4.00
1.00
45,000
175,000
35,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
950,000
550,000
550,000
175,000
35,000
45,000
1,500,000
Rp
Rp
5.00 Rp
32.00
23.00
23.00
23.00
23.00
21.00
21.00
2.25
4.80
1.00
7.00
2.00
PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN
Pek. Rabat beton carport
m2
23.00 Rp
Pek. Penambahan balok beton (0.13x0.20x4.00)
m3
0.10
Pek. Plat beton (0.12x5.00x5.00)
m3
0.48
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
Rp
Rp
215,000
2,200,000
2,200,000
Rp
2,288,000
6,930,000
360,000
2,425,500
880,000
3,740,000
3,410,000
726,000
1,672,000
1,210,000
3,712,500
6,391,000
525,000
455,000
90,000
36,635,000
720,000
2,625,000
525,000
709,500
1,940,000
8,245,000
3,332,500
709,500
1,596,000
1,155,000
5,130,000
9,212,500
6,545,000
525,000
595,000
180,000
1,500,000
45,245,000
225,000
528,000
460,000
1,955,000
1,782,500
379,500
798,000
577,500
1,237,500
2,640,000
175,000
245,000
90,000
11,093,000
4,945,000
220,000
1,056,000
4
5
6
7
8
9
10
11
12
13
14
15
16
17
VIII
6
7
8
9
10
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Set Dapur
Sub Total
PEKERJAAN PAGAR
Kolom beton
Pek. Tembok
Besi stall + coating cat
Pek. Pemasangan batu alam
Coating
Sub Total
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
set
m3
m2
m2
m2
m2
6.00
70.00
37.00
37.00
37.00
37.00
22.00
22.00
9.00
2.00
2.00
12.00
3.00
1.00
0.35 Rp
23.00
3.75
6.75
14.00
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
18,000,000
Rp
270,000
1,155,000
740,000
3,145,000
2,867,500
610,500
836,000
605,000
4,950,000
1,100,000
350,000
420,000
135,000
18,000,000
41,405,000
Rp
700,000
1,035,000
1,125,000
1,181,250
490,000
4,531,250
Rp
2,583,000
720,000
8,250,000
1,740,000
7,395,000
8,680,000
1,848,000
3,420,000
2,475,000
7,425,000
13,255,000
1,050,000
875,000
360,000
5,087,500
65,163,500
Rp
2,125,000
2,625,000
4,750,000
Rp
1,785,000
6,000,000
1,500,000
1,500,000
10,785,000
2,000,000
45,000
300,000
175,000
35,000
PEKERJAAN LANTAI ATAS
I
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID
Pek. Plat beton (0.12x5.00x5.00) + canopy jendela
Pek. Perbaikan dinding ( area kusen )
Pek. Cat dinding
Pek. Acian lantai
Pek. Pasangan lantai keramik
Pek. Plafond gypsum
Pek. Cat plafond
Pek. Plint lantai
Pek. Cat plint lantai
Pintu + pengecatan duco putih
Jendela + pengecatan duco putih
Handle pintu + kunci
Engsel pintu + jendela
Gerendel jendela
Pek. Railing void besi alumunium dan sling
Sub Total
m3
m2
m2
m2
m2
m2
m2
m1
m1
m2
m2
set
set
set
m2
1.23
16.00
500.00
87.00
87.00
112.00
112.00
90.00
90.00
13.50
24.10
6.00
25.00
8.00
5.50
2,100,000
45,000
16,500
20,000
85,000
77,500
16,500
38,000
27,500
550,000
550,000
175,000
35,000
45,000
925,000
PEKERJAN TAMBAHAN
I
1
2
I
1
2
3
4
PEKERJAAN INSTALASI LISTRIK
Armateur lampu downlight
Armateur lampu dinding
Sub Total
bh
bh
PEKERJAAN DAPUR KOTOR
Meja dapur beton 12cm
Wall cabinet
sink, plumbing ,etc
Km.Mandi service
Sub Total
m2
set
ls
ls
25.00
21.00
0.85
1.00
1.00
1.00
85,000
125,000
2,100,000
6,000,000
1,500,000
1,500,000
SUB TOTAL KESELURUHAN
PEKERJAAN LT.DASAR
PEKERJAAN PERSIAPAN
PEKERJAAN TERAS
PEKERJAAN R.TAMU
PEKERJAAN R.KERJA,R.TIDUR, KM.MANDI, FOYER
R.MAKAN, R KELUARGA, TAMAN, TANGGA
PEKERJAAN R.TIDUR
PEKERJAAN R.CARPOT, GARASI, DAPUR BERSIH, TAMAN
PEKERJAAN PAGAR
PEKERJAAN LT.ATAS
PEKERJAAN 4 R.TIDUR, KM.MANDI, VOID
PEKERJAN TAMBAHAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN DAPUR KOTOR
TOTAL
Rp
10,592,000
15,439,000
13,450,000
36,635,000
45,245,000
11,093,000
41,405,000
4,531,250
178,390,250
65,163,000
65,163,000
4,750,000
10,785,000
15,535,000
259,088,250
