Download File XLSX - Excel Sheet Download 152 - Contoh Rab Rumah Tinggal

Download File XLSX - Excel Sheet Download 152 - Contoh Rab Rumah Tinggal
Biaya jasa download : Rp.0

Selengkapnya

Hasil render tampilan file ini mungkin mengalami ketidakaturan letak. Silahkan refresh kembali halaman jika terjadi error saat menampilkan render ini.

Sheet 1: REKAP All

PT. PARAMOUNT ENTERPRISE INTERNATIONAL
*Bill of Quantity*
Proyek : CARILLO@BOSTON
Lokasi : Paramount Land, Gading Serpong

NO	URAIAN PEKERJAAN	TOTAL HARGA
		TYPE L6		TYPE L7
		L6x10	L6x12	L7x12	L7x15

I	PEKERJAAN PERSIAPAN	3,181,909	3,236,455	3,423,364	3,518,818
II	PEKERJAAN TANAH & PONDASI	12,333,716	12,333,716	14,874,371	14,874,371
III	PEKERJAAN STRUKTUR	66,311,182	66,272,534	71,395,605	71,356,957
IV	PEKERJAAN PENUTUP ATAP → atap pelana	4,136,341	4,136,341	5,499,232	5,499,232
V	PEKERJAAN PASANGAN DAN PLESTERAN	28,078,205	28,078,205	31,382,096	31,382,096
VI	PEKERJAAN PINTU DAN JENDELA (SBO by Specialist)	2,586,046	2,586,046	2,966,050	2,966,050
VII	PEKERJAAN PLAFOND	805,159	805,159	859,850	859,850
VIII	PEKERJAAN PENGECATAN.	7,856,390	7,856,390	8,623,474	8,623,474
IX	PEKERJAAN FINISHING LANTAI DAN DINDING	21,619,386	21,619,386	23,660,171	23,660,171
X	PEKERJAAN LISTRIK	9,904,155	9,904,155	10,459,955	10,459,955
XI	PEKERJAAN SANITARY & PLUMBING	13,738,905	13,738,905	12,945,116	12,945,116
XII	PEK. LAIN-LAIN	8,978,449	14,762,224	14,148,899	18,834,961

	Total I	179,529,844	185,329,518	200,238,181	204,981,051
	Jasa 10%	17,952,984	18,532,952	20,023,818	20,498,105
	Fee Koordinasi material SBO 7.5%	5,020,141	5,115,046	5,780,184	5,780,184
	Total 2	202,502,969	208,977,515	226,042,183	231,259,340
	Pembulatan	202,500,000	208,900,000	226,000,000	231,200,000
	Total material SBO	66,935,210	68,200,610	77,069,119	77,069,119
	Total 3	269,435,210	277,100,610	303,069,119	308,269,119
	Ppn 10 %	26,943,521	27,710,061	30,306,912	30,826,912
	Grand Total	296,378,731	304,810,671	333,376,031	339,096,031
	Luas Bangunan (m2)	67	67	77	77
	Harga Per m2 Bangunan	4,423,563	4,549,413	4,329,559	4,403,845





				PT. PANCA WIRA SENTOSA






				ISMAIL. Y.S

Sheet 2: REKAP SPK

PT. PARAMOUNT ENTERPRISE INTERNATIONAL
*Bill of Quantity*
Proyek : CARILLO@BOSTON
Lokasi : Paramount Land, Gading Serpong

NO	URAIAN PEKERJAAN	TOTAL HARGA
		TYPE L6		TYPE L7
		L6x10	L6x12	L7x12

I	PEKERJAAN PERSIAPAN	3,181,909	3,236,455	3,423,364
II	PEKERJAAN TANAH & PONDASI	12,333,716	12,333,716	14,874,371
III	PEKERJAAN STRUKTUR	66,311,182	66,272,534	71,395,605
IV	PEKERJAAN PENUTUP ATAP → atap pelana	4,136,341	4,136,341	5,499,232
V	PEKERJAAN PASANGAN DAN PLESTERAN	28,078,205	28,078,205	31,382,096
VI	PEKERJAAN PINTU DAN JENDELA (SBO by Specialist)	2,586,046	2,586,046	2,966,050
VII	PEKERJAAN PLAFOND	805,159	805,159	859,850
VIII	PEKERJAAN PENGECATAN.	7,856,390	7,856,390	8,623,474
IX	PEKERJAAN FINISHING LANTAI DAN DINDING	21,619,386	21,619,386	23,660,171
X	PEKERJAAN LISTRIK	9,904,155	9,904,155	10,459,955
XI	PEKERJAAN SANITARY & PLUMBING	13,738,905	13,738,905	12,945,116
XII	PEK. LAIN-LAIN	8,978,449	14,762,224	14,148,899

	Total I	179,529,844	185,329,518	200,238,181
	Jasa 10%	17,952,984	18,532,952	20,023,818
	Fee Koordinasi material SBO 7.5%	5,020,141	5,115,046	5,780,184
	Total 2	202,502,969	208,977,515	226,042,183
	Pembulatan	202,500,000	208,900,000	226,000,000
	Total material SBO	-	-	-
	Total 3	202,500,000	208,900,000	226,000,000
	Ppn 10 %	20,250,000	20,890,000	22,600,000
	Grand Total	222,750,000	229,790,000	248,600,000
	Luas Bangunan (m2)	67	67	77
	Harga Per m2 Bangunan	3,324,627	3,429,701	3,228,571

Sheet 3: RAB

PARAMOUNT ENTERPRISE INTERNATIONAL
Bill Of Quantity
Proyek	: Rumah Tinggal L6 & L7
Lokasi	: Carillo@Boston - Paramount Land

No.	Uraian Pekerjaan	Sat	Vol				Harga Sat		Total Harga
No.	Uraian Pekerjaan	Sat	L6x10	L6x12	L7x12	*NEGO*		L6x10	L6x12	L7x12
I	PEKERJAAN PERSIAPAN
1	Pekerjaan pembersihan	m²	60.00	72.00	84.00	4,545		272,727	327,273	381,818
2	Gudang bahan	Ls	1.00	1.00	1.00	739,545		739,545	739,545	739,545
3	Air kerja/Listrik kerja	Ls	1.00	1.00	1.00	795,636		795,636	795,636	795,636
4	As built drawing	Ls	1.00	1.00	1.00	350,000		350,000	350,000	350,000
5	Keamanan Proyek	Ls	1.00	1.00	1.00	400,000		400,000	400,000	400,000
6	Pasang bouwplank papan 2/20 kaso 5/7 kayu	m¹	26.40	26.40	32.00	23,636		624,000	624,000	756,364

	Sub.Total Pek.Persiapan :							3,181,909	3,236,455	3,423,364

II	PEKERJAAN TANAH & PONDASI
1	Galian tanah untuk pondasi termasuk pembuangan di lokasi	m³	52.75	52.75	60.22	50,000		2,637,413	2,637,413	3,011,213
2	Pemadatan tanah pondasi dengan stamper	m²	38.36	38.36	47.83	10,000		383,575	383,575	478,275
3	Urugan pasir bawah pondasi tebal 5 cm	m³	2.20	2.20	2.76	209,091		460,340	460,340	577,614
4	Lantai Kerja bawah pondasi tebal 5 cm	m³	1.92	1.92	2.39	661,100		1,267,907	1,267,907	1,580,938
5	Pondasi batu kali	m³	12.47	12.47	15.39	558,075		6,958,492	6,958,492	8,591,418
6	Pondasi rollag pada teras	m³	0.32	0.32	0.26	681,818		220,909	220,909	175,909
7	Besi pengait sloof ke batu kali	kg	40.35	40.35	45.72	10,039		405,081	405,081	459,004

	Sub.Total Pek.Tanah & Pondasi :							12,333,716	12,333,716	14,874,371

III	PEKERJAAN STRUKTUR
1	Beton Tapak
	- Beton K225	m³	1.33	1.33	1.33	825,568		1,098,006	1,098,006	1,098,006
	- Besi dia. 10 mm	kg	112.27	112.27	112.27	10,039		1,127,108	1,127,108	1,127,108
	- Begisting	m²	4.10	4.10	4.10	84,000		344,400	344,400	344,400
2	Beton Tie Beam/sloof									-
	- Beton K225	m³	1.43	1.43	1.84	825,568		1,179,531	1,179,531	1,518,220
	- Besi dia. 13 mm	kg	167.40	167.40	225.78	10,039		1,680,592	1,680,592	2,266,616
	- Besi Ø 8 mm	kg	64.15	64.15	86.42	10,039		643,974	643,974	867,568
	- Begisting	m²	18.85	18.85	24.32	84,000		1,583,400	1,583,400	2,042,880
3	Beton kolom lt. 1									-
	- Beton K225	m³	1.79	1.79	1.81	825,568		1,476,602	1,476,602	1,494,675
	- Besi dia. 13 mm	kg	345.88	345.88	257.66	10,039		3,472,405	3,472,405	2,586,679
	- Besi dia. 10 mm	kg	-	-	18.25	10,039		-	-	183,199
	- Besi Ø 8 mm	kg	151.64	151.64	152.91	10,039		1,522,316	1,522,316	1,535,086
	- Besi Ø 6 mm	kg	8.59	8.59	11.91	10,039		86,272	86,272	119,569
	- Begisting	m²	41.27	41.27	40.05	108,182		4,464,339	4,464,339	4,332,898
4	Beton kolom lt. 2									-
	- Beton K225	m³	1.43	1.43	1.53	825,568		1,177,747	1,177,747	1,262,339
	- Besi dia. 13 mm	kg	269.18	269.18	244.74	10,039		2,702,363	2,702,363	2,456,979
	- Besi Ø 8 mm	kg	147.09	147.09	133.26	10,039		1,476,684	1,476,684	1,337,825
	- Besi Ø 6 mm	kg	16.11	16.11	8.86	10,039		161,760	161,760	88,981
	- Begisting	m²	37.30	37.30	38.71	108,182		4,035,290	4,035,290	4,188,043
5	Beton balok lt. 2									-
	- Beton K225	m³	1.42	1.42	1.86	825,568		1,175,196	1,175,196	1,534,381
	- Besi dia. 13 mm	kg	360.93	360.93	404.47	10,039		3,623,452	3,623,452	4,060,570
	- Besi Ø 8 mm	kg	160.72	160.72	179.74	10,039		1,613,513	1,613,513	1,804,454
	- Begisting	m²	21.06	21.06	25.25	106,924		2,251,384	2,251,384	2,699,287
6	Beton plat lantai t = 12 cm									-
	- Beton K225	m³	3.59	3.59	4.26	825,568		2,959,662	2,959,662	3,514,320
	- Besi Ø 8 mm	kg	282.90	282.90	335.92	10,039		2,840,082	2,840,082	3,372,330
	- Begisting	m²	29.88	29.88	35.47	108,182		3,231,932	3,231,932	3,837,615
7	Beton balok atap + ring balok									-
	- Beton K225	m³	1.26	1.26	1.59	825,568		1,040,216	1,040,216	1,310,950
	- Besi dia. 13 mm	kg	177.09	177.09	165.77	10,039		1,777,867	1,777,867	1,664,235
	- Besi Ø 8 mm	kg	136.21	136.21	143.07	10,039		1,367,412	1,367,412	1,436,275
	- Besi Ø 6 mm	kg	26.26	26.26	30.02	10,039		263,655	263,655	301,373
	- Begisting	m²	21.86	21.86	25.59	106,924		2,336,816	2,336,816	2,736,345
8	Beton plat atap, t = 10 cm & 12 cm									-
	- Beton K225	m³	1.26	1.26	0.91	825,568		1,041,702	1,041,702	747,676
	- Besi Ø 8 mm	kg	113.78	113.78	76.83	10,039		1,142,212	1,142,212	771,338
	- Begisting	m²	12.02	12.02	8.11	108,182		1,299,805	1,299,805	877,760
9	Beton tangga lt. dasar ke lt. atas, K225									-
	- Beton K225	m³	1.39	1.39	1.39	825,568		1,147,540	1,147,540	1,147,540
	- Besi Ø 8 mm & Dia. 13 mm	kg	218.09	218.09	218.09	10,039		2,189,457	2,189,457	2,189,457
	- Begisting	m²	11.51	11.51	11.51	108,182		1,245,443	1,245,443	1,245,443
	- Pas. Bata trap tangga	m³	1.59	1.59	1.59	681,818		1,084,091	1,084,091	1,084,091
10	Beton pet canopy K175	m³	0.97	0.97	1.40	2,883,900		2,784,521	2,784,521	4,044,381
11	Balok canopy (perkuatan)	m³	0.61	0.61	0.81	4,573,800		2,811,172	2,811,172	3,697,917
12	Janggutan beton	m³	0.21	0.21	0.21	3,510,125		737,126	737,126	737,126
13	Beton meja dapur K225 tebal 100 mm	m³	0.10	0.10	0.10	2,883,900		279,162	279,162	279,162
14	Balok Latai diatas kusen uk. 11x15 cm, K-175 (4Ø8 + Ø6-150)	m³	0.23	0.23	0.25	4,256,700		976,274	976,274	1,046,510
15	~~Kolom praktis perkuatan kusen (KPK)~~	m³				-
16	VE STRUKTUR 19.08.27
	VE ukuran pondasi batukali 75x70 → 75x60 cm, 70x70 → 70x60 cm
	Galian tanah untuk pondasi termasuk pembuangan di lokasi	m³	(2.873)	(2.873)	(3.201)	50,000		(143,650)	(143,650)	(160,050)
	Lantai kerja t=5 cm	m²	(1.257)	(1.257)	(1.400)	661,100		(831,003)	(831,003)	(925,540)
	Pondasi Batu Kali	m³	(1.705)	(1.705)	(1.900)	558,075		(951,517)	(951,517)	(1,060,342)
	VE Tebal pondasi tapak t2=25 cm → t2=20 cm	m³	(0.169)	(0.169)	(0.179)	825,568		(139,521)	(139,521)	(147,777)
	VE ukuran Kolom Praktis, 11x11 menjadi 10x10 cm	m³	(0.090)	(0.090)	(0.119)	3,864,727		(347,825)	(347,825)	(459,903)
	VE ukuran RB & Sopi2 → sudah VE diawal	m³				-
	VE Tebal plat atap t=12 cm → t=10 cm	m³	(0.058)	(0.058)	(0.080)	825,568		(47,883)	(47,883)	(66,045)
	VE Tebal plat tangga t=15 cm → t=12 cm, besi plat D13 → Ø10 cm
	- Beton K225	m³	(0.15)	(0.15)	(0.20)	825,568		(122,184)	(122,184)	(165,939)
	- Besi D13 mm	kg	(119.43)	(119.43)	(122.87)	10,039		(1,199,011)	(1,199,011)	(1,233,465)
	- Besi Ø10 mm	kg	65.42	65.42	67.45	10,039		656,754	656,754	677,163
	VE Balok Latai → sudah VE diawal	m³				-
	Pagar Bangunan
	- VE ukuran KP Pagar, 11x11 menjadi 10x10 cm	m³	(0.004)	(0.014)	(0.014)	3,864,727		(15,459)	(54,106)	(54,106)
	- VE ukuran RB Pagar → sudah VE diawal	m³				-

	Sub.Total Pek.Beton/Struktur :							66,311,182	66,272,534	71,395,605

IV	PEKERJAAN PENUTUP ATAP → atap pelana
1	Rangka atap baja ringan Zincalum (SBO by Specialist)	m²	42.40	42.40		-		by Specialist	by Specialist	by Specialist
		m²			53.10	-		by Specialist	by Specialist	by Specialist
2	~~Lapisan Alumunium foil (SBO by Specialist)~~	m²				-		by Specialist	by Specialist	by Specialist
3	Flasing seng/talang upet (SBO by Specialist)	m¹	6.60	6.60	13.10	-		by Specialist	by Specialist	by Specialist
	~~Talang jurai~~	m¹				-
4	Atap genteng keramik (Material SBO)	m²	42.40	42.40	53.10	41,820		1,773,168	1,773,168	2,220,642
5	Nok genteng (Material SBO)	m¹	5.05	5.05	6.00	44,223		223,328	223,328	265,340
6	Nok ujung genteng (Material SBO)	bh	1.00	1.00	2.00	15,000		15,000	15,000	30,000
7	Genteng tepi (Material SBO)	m¹	10.90	10.90	13.75	15,000		163,500	163,500	206,250
8	Genteng tepi/listplank - hiasan akhir (Material SBO)	bh	4.00	4.00	5.00	4,200		16,800	16,800	21,000
	~~Nok genteng beton segitiga~~	bh				-
9	Rangka + listplank	m¹	22.50	22.50	28.60	69,091		1,554,545	1,554,545	1,976,000
10	Ban-banan flashing atap	m¹	6.60	6.60	13.20	59,091		390,000	390,000	780,000

	Sub.Total Pek.Kap/Kuda - Kuda + Atap :							4,136,341	4,136,341	5,499,232

V	PEKERJAAN PASANGAN DAN PLESTERAN
1	Pas. Bata 1 : 3	m²	26.18	26.18	28.89	82,338		2,155,812	2,155,812	2,378,948
2	Pas. Bata Ringan (Material SBO)	m²	209.10	209.10	222.09	29,115		6,087,913	6,087,913	6,466,191
3	Plester bata + Acian 1 : 3	m²	18.18	18.18	21.76	63,636		1,156,909	1,156,909	1,384,409
4	Plesteran semen instant + acian (Material SBO)	m²	309.58	309.58	339.67	44,292		13,711,978	13,711,978	15,044,606
5	~~Plesteran semen instant non aci atas plafond~~	m²				-
6	Railling besi hollow 20x20x1.5mm, 40x40x2mm, handrail 50x60mm	m¹	4.10	4.10	4.10	450,000		1,845,000	1,845,000	1,845,000
7	Finsihing beton expose canopy + tali air, tampak muka	m²	15.47	15.47	6.85	87,500		1,353,923	1,353,923	599,629
8	Finsihing beton expose canopy + tali air, tampak belakang	m²	2.14	2.14	4.64	87,500		187,250	187,250	405,921
9	Penebalan plester atas canopy	m²	8.49	8.49	14.02	57,929		492,011	492,011	812,392
10	Penebalan Tampak + 50 mm area PJ1	m²	3.75	3.75	3.75	122,727		460,227	460,227	460,227
11	Tali Air 20x10mm	m¹	9.26	9.26	35.19	50,000		463,000	463,000	1,759,500
12	Bevelan Canopy Tampak teras tebal 50mm	m¹	4.30	4.30	5.90	38,182		164,182	164,182	225,273

	Sub.Total Pek.Pasangan & Plesteran :							28,078,205	28,078,205	31,382,096

VI	PEKERJAAN PINTU DAN JENDELA (SBO by Specialist)
	L6x10
	Lantai Dasar
1	PJ1 - 150x240 (pintu kayu)	unit	1.00	1.00		-		by Specialist	by Specialist
2	PJ2 - 140x240 (pintu aluminium)	unit	1.00	1.00		-		by Specialist	by Specialist
3	P1 - 85x240 (pintu kayu)	unit	1.00	1.00		-		by Specialist	by Specialist
4	P3 - 75x220 (pintu kayu)	unit	1.00	1.00		-		by Specialist	by Specialist
5	J1 - 60x230 (jend fix + top hung)	unit	1.00	1.00		-		by Specialist	by Specialist
6	BV1 - 60x40 (jend fix)	unit	-	1.00		-		by Specialist	by Specialist
	Lantai Atas
7	P2 - 85x220 (pintu kayu)	unit	2.00	2.00		-		by Specialist	by Specialist
8	P3 - 75x220 (pintu kayu)	unit	1.00	1.00		-		by Specialist	by Specialist
9	P4 - 75x220 (pintu kayu - sliding)	unit	1.00	1.00		-		by Specialist	by Specialist
10	Lt. 2 Kusen dan jendela J2	unit	1.00	1.00		-		by Specialist	by Specialist
11	Lt. 2 Kusen dan jendela J2'	unit	-	1.00		-		by Specialist	by Specialist
12	Lt. 2 Kusen dan jendela J3	unit	1.00	1.00		-		by Specialist	by Specialist
13	Lt. 2 Kusen dan jendela J4	unit	1.00	1.00		-		by Specialist	by Specialist
14	Lt. 1 Bouvenlight BV1	unit	1.00	-		-		by Specialist	by Specialist
15	Lt. 2 Bouvenlight BV2	unit	-	1.00		-		by Specialist	by Specialist
16	Lt. 1 & 2 Openingan Pintu & Jendela Alumunium	m¹	76.76	76.76		33,688		2,586,046	2,586,046
	L7x12
1	Lt. 1 Kusen dan pintu PJ1	unit			1.00	-				by Specialist
2	Lt. 1 Kusen dan pintu PJ2	unit			1.00	-				by Specialist
3	LT. 1 Kusen dan pintu P2	unit			1.00	-				by Specialist
4	Lt. 1 Kusen dan pintu P3	unit			1.00	-				by Specialist
5	Lt. 1 Kusen dan jendela J1	unit			2.00	-				by Specialist
6	Lt. 1 Bouvenlight BV1	unit			1.00	-				by Specialist
7	Lt. 2 Kusen dan pintu P1	unit			1.00	-				by Specialist
8	Lt. 2 Kusen dan pintu P2A	unit			1.00	-				by Specialist
9	Lt. 2 Kusen dan pintu P3	unit			1.00	-				by Specialist
10	Lt. 2 Kusen dan pintu P4	unit			1.00	-				by Specialist
11	Lt. 2 Kusen dan jendela J1A	unit			1.00	-				by Specialist
12	Lt. 2 Kusen dan jendela J2	unit			1.00	-				by Specialist
13	Lt. 2 Kusen dan jendela J3	unit			2.00	-				by Specialist
14	Lt. 2 Kusen dan jendela J4	unit			1.00	-				by Specialist
15	Lt. 2 Bouvenlight BV2	unit			1.00	-				by Specialist
16	Lt. 1 & 2 Openingan Pintu & Jendela Alumunium	m¹			88.04	33,688				2,966,050

	Sub.Total Pek.Pintu dan Jendela :							2,586,046	2,586,046	2,966,050

VII	PEKERJAAN PLAFOND
1	Plafond Gypsum 9 mm + rangka metal furing t=0.4 mm (SBO by Specialist)	m²	54.50	54.50	63.63	-		by Specialist	by Specialist	by Specialist
2	Plafond teras & km WR tebal 9 mm + rangka metal furing t=0.4 mm (SBO by Specialist)	m²	7.13	7.13	6.38	-		by Specialist	by Specialist	by Specialist
3	Plafond tritisan WR 9 mm + rangka metal furing t=0.4 mm (SBO by Specialist)	m²	6.68	6.68	12.20	-		by Specialist	by Specialist	by Specialist
4	Manhole 60 x 60cm (SBO by Specialist)	bh	1.00	1.00	1.00	-		by Specialist	by Specialist	by Specialist
5	List plafond profil ( L1 ) finish cat, ruang (SBO by Specialist)	m¹	74.40	74.40	77.75	-		by Specialist	by Specialist	by Specialist
6	List profil gypsum 2x5 cm ( L2 ) finish cat, KM/WC (SBO by Specialist)	m¹	13.50	13.50	14.50	-		by Specialist	by Specialist	by Specialist
7	List profil kayu 3x1 cm ( L3 ) finish cat, tritisan atap	m¹	34.30	34.30	38.06	14,545		498,909	498,909	553,600
8	Exposed bawah tangga (skim coat)	m²	3.50	3.50	3.50	87,500		306,250	306,250	306,250

	Sub.Total Pek.Plafond :							805,159	805,159	859,850

VIII	PEKERJAAN PENGECATAN.
1	Cat dinding Eksterior	m²	111.63	111.63	123.25	25,000		2,790,850	2,790,850	3,081,175
2	Cat dinding Interior	m²	198.80	198.80	216.42	15,000		2,981,985	2,981,985	3,246,270
3	Cat lisplank	m¹	23.14	23.14	29.06	18,500		428,095	428,095	537,604
4	Cat plafond	m²	58.00	58.00	67.13	15,000		870,000	870,000	1,006,875
5	Cat plafond area basah	m²	13.81	13.81	18.57	25,000		345,125	345,125	464,250
6	Cat expose canopy	m²	17.61	17.61	11.49	25,000		440,335	440,335	287,300

	Sub.Total Pek.Pengecatan :							7,856,390	7,856,390	8,623,474

IX	PEKERJAAN FINISHING LANTAI DAN DINDING
1	Pemadatan Tanah Lantai Dasar	m²	33.93	33.93	38.94	10,000		339,300	339,300	389,400
2	Urug pasir padat bawah lantai dasar t = 5 cm	m³	1.70	1.70	1.95	209,091		354,723	354,723	407,100
3	Lantai kerja 8 cm - readymix K175	m³	2.71	2.71	3.12	683,894		1,856,362	1,856,362	2,130,467
4	Finishing LT 1 - R.Tamu, Dapur, trap	m²	26.63	26.63	30.75	129,300		3,442,613	3,442,613	3,975,975
5	Finishing LT 2 - R.tidur utama	m²	13.00	13.00	18.63	129,300		1,680,900	1,680,900	2,408,213
6	Finishing LT 2 - R.tidur & belajar	m²	12.38	12.38	13.50	129,300		1,600,088	1,600,088	1,745,550
7	Finishing Lantai tangga + di grove	m²	9.86	9.86	9.86	179,800		1,772,828	1,772,828	1,772,828
8	Finishing Lantai teras	m²	4.40	4.40	5.70	127,650		561,660	561,660	727,605
9	Finishing Lantai km utama	m²	3.38	3.38	3.38	144,000		486,000	486,000	486,000
10	Finishing Dinding km utama	m²	15.00	15.00	15.00	156,700		2,350,500	2,350,500	2,350,500
11	Finishing Lantai km/wc tamu	m²	2.63	2.63	3.00	144,000		378,000	378,000	432,000
12	Finishing Dinding km/wc tamu	m²	9.75	9.75	10.50	146,750		1,430,813	1,430,813	1,540,875
13	Plint Keramik utama lt. 1 & 2 + tangga	m¹	75.05	75.05	73.55	37,750		2,833,138	2,833,138	2,776,513
14	Plint Keramik teras	m¹	3.50	3.50	5.70	37,750		132,125	132,125	215,175
15	Finishing meja & dinding dapur	m²	3.04	3.04	3.04	146,750		446,120	446,120	446,120
16	Waterproofing coating + screed pelindung dak atap	m²	12.22	12.22	8.46	86,364		1,055,256	1,055,256	730,636
17	Waterproofing coating pelindung canopy	m²	8.49	8.49	14.02	40,909		347,457	347,457	573,709
18	Waterproofing coating pelindung KM & bawah 0.00	m²	13.48	13.48	13.48	40,909		551,506	551,506	551,506

	Sub.Total Pek.Finishing Lantai & Dinding :							21,619,386	21,619,386	23,660,171

X	PEKERJAAN LISTRIK
	Outlet Saklar & Stop Kontak ex. Broco GRACIO
1	Instalasi penerangan - NYM 2x2.5mm + pipa conduit + downlight	titik	7.00	7.00	8.00	214,000		1,498,000	1,498,000	1,712,000
2	Instalasi penerangan - NYM 2x2.5mm + pipa conduit + Fitting	titik	2.00	2.00	2.00	192,182		384,364	384,364	384,364
3	Instalasi penerangan - NYM 2x2.5mm + pipa conduit	titik	2.00	2.00	2.00	181,273		362,545	362,545	362,545
4	Instalasi stop kontak dinding+pompa - NYM 3x2.5mm + pipa conduit	titik	10.00	10.00	10.00	170,500		1,705,000	1,705,000	1,705,000
5	Instalasi stop kontak AC + WH - NYM 3x2.5mm + pipa conduit	titik	4.00	4.00	4.00	170,500		682,000	682,000	682,000
6	Instalasi lampu taman - NYM 2x2.5mm + pipa conduit	titik	1.00	1.00	1.00	180,500		180,500	180,500	180,500
7	Saklar tunggal	bh	6.00	6.00	5.00	11,000		66,000	66,000	55,000
8	Saklar seri	bh	2.00	2.00	3.00	15,300		30,600	30,600	45,900
9	Saklar hotel tangga & km	bh	4.00	4.00	4.00	15,200		60,800	60,800	60,800
10	Outlet stop kontak	bh	10.00	10.00	10.00	11,600		116,000	116,000	116,000
11	Outlet stop kontak AC + water heater	bh	4.00	4.00	4.00	39,600		158,400	158,400	158,400
12	Panel listrik isi 12 group, MCB (ex. BROCO)	bh	2.00	2.00	2.00	550,000		1,100,000	1,100,000	1,100,000
13	Kabel toevour dari meter PLN menuju panel listrik - NYY 4x6mm + pipa conduit	m¹	14.00	14.00	19.00	67,500		945,000	945,000	1,282,500
14	Kartu jaminan listrik	ls	1.00	1.00	1.00	350,000		350,000	350,000	350,000
15	Pantekan Arde + kabel BC 5 mm	ttk	1.00	1.00	1.00	350,000		350,000	350,000	350,000
16	Sparing kabel SR PLN dia 2" D	m¹	8.00	8.00	8.00	35,000		280,000	280,000	280,000
17	Outlet stop kontak antena TV + instalasi kabel	bh	1.00	1.00	1.00	223,636		223,636	223,636	223,636
18	Outlet stop kontak telepon + instalasi kabel	bh	2.00	2.00	2.00	223,636		447,273	447,273	447,273
19	Sparing Kabel optic dia 1" AW + inbowduss	m¹	8.50	8.50	8.50	28,122		239,037	239,037	239,037
20	Lampu baret	bh	2.00	2.00	2.00	80,000		160,000	160,000	160,000
21	Lampu taman + bohlam Philips 10 watt (LED) + dudukan	bh	1.00	1.00	1.00	515,000		515,000	515,000	515,000
22	Box tutup meteran	bh	1.00	1.00	1.00	50,000		50,000	50,000	50,000

	Sub.Total Pek.Listrik :							9,904,155	9,904,155	10,459,955

XI	PEKERJAAN SANITARY & PLUMBING
1	Instalasi air bersih - pipa AW Ø 1/2"	m¹	35.40	35.40	37.00	18,947		670,733	670,733	701,049
2	Instalasi air bersih - pipa AW Ø 3/4"	m¹	92.75	92.75	72.75	21,287		1,974,395	1,974,395	1,548,649
3	Instalasi air kotor AC - pipa AW Ø 1"	m¹	19.50	19.50	20.50	28,122		548,379	548,379	576,501
4	Instalasi air kotor wastafel, kitchen, vent pipa D Ø 1.1/4"	m¹	13.25	13.25	13.25	26,230		347,548	347,548	347,548
5	Instalasi air kotor FD, Closet, Hujan pipa D Ø 3"	m¹	41.30	41.30	34.25	47,512		1,962,240	1,962,240	1,627,282
6	Instalasi air kotor Closet, saluran kota pipa D Ø 4"	m¹	39.00	39.00	40.50	58,985		2,300,419	2,300,419	2,388,897
7	Pipa air panas (vol sesuai jml WH)	m¹	4.00	4.00	4.00	55,000		220,000	220,000	220,000
8	Gate valve 3/4''	bh	6.00	6.00	6.00	204,545		1,227,273	1,227,273	1,227,273
	KM. Utama								-	-
1	Closed duduk (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	125,000		125,000	125,000	125,000
2	Lavatory + Kran (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	201,800		201,800	201,800	201,800
3	Shower set (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	60,000		60,000	60,000	60,000
4	Jet washer (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	25,000		25,000	25,000	25,000
5	Floor drain (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	30,000		30,000	30,000	30,000
	KM. tamu								-	-
1	Closed duduk (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	125,000		125,000	125,000	125,000
2	Lavatory + Kran (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	201,800		201,800	201,800	201,800
3	Shower set (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	60,000		60,000	60,000	60,000
4	Jet washer (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	25,000		25,000	25,000	25,000
5	Floor drain (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	30,000		30,000	30,000	30,000
	Dapur, Carport, taman, & dak atap :								-	-
1	Kran taman (Material SBO, upah kerja by Kontraktor)	bh	2.00	2.00	2.00	25,000		50,000	50,000	50,000
2	Kran Kitchen Zink (Material SBO, upah kerja by Kontraktor)	bh	1.00	1.00	1.00	25,000		25,000	25,000	25,000
3	Kitchen sink stainless steel 1 lubang tanpa sayap	bh	1.00	1.00	1.00	237,500		237,500	237,500	237,500
4	Roof drain 3" cast iron	bh	4.00	4.00	2.00	90,000		360,000	360,000	180,000
5	Bak kontrol 30x30cm, pas bata diplester tutup plat beton & besi	bh	3.00	3.00	3.00	409,091		1,227,273	1,227,273	1,227,273
6	Tutup Menhole atap besi Plat + hollow	bh	1.00	1.00	1.00	454,545		454,545	454,545	454,545
7	Bio Septictank 880 ltr (Biotank SBO, accessories & upah kerja by Kontraktor)	unit	1.00	1.00	1.00	800,000		800,000	800,000	800,000
8	Roof Tank kap. 550 ltr komplit (Tangki air SBO, pelampung + dudukan + upah kerja by Kontraktor)	bh	1.00	1.00	1.00	450,000		450,000	450,000	450,000

	Sub.Total Pek.Sanitary & Plumbing :							13,738,905	13,738,905	12,945,116

XII	PEK. LAIN-LAIN
1	Pembatas kavling rollag
	- Galian tanah pondasi ( as 1, as 3, as 5 )	m³	0.78	0.78	0.78	50,000		39,200	39,200	39,200
	- Urugan pasir tebal 5 cm ( as 1, as 3, as 5 )	m³	0.11	0.11	0.11	209,091		23,418	23,418	23,418
	- Pondasi bata rollag ( as 1, as 3, as 5 )	m³	0.67	0.67	0.67	681,818		458,182	458,182	458,182
	- Pas. Bata 1:5 ( as 1 & 5 )	m²	2.10	2.10	2.10	81,000		170,489	170,100	170,489
	- Plester aci 1:5 ( as 1 & 5 )	m²	3.16	4.20	4.20	55,000		173,646	231,000	231,000
	- Pengecatan luar ( as 1 & 5 )	m²	3.16	4.20	4.20	25,000		78,930	105,000	105,000
2	Carport + inrite							-	-	-
	- Pemadatan tanah	m²	18.75	18.75	18.75	10,000		187,500	187,500	187,500
	- Urugan pasir tebal 5 cm	m³	0.94	0.94	0.94	209,091		196,023	196,023	196,023
	- Lantai kerja 8 cm readymix K175 (tanpa tulangan)	m³	1.50	1.50	1.50	683,894		1,025,841	1,025,841	1,025,841
	- Finish lantai carport Screed Aci + u chanel pvc	m²	18.75	18.75	18.75	68,182		1,278,409	1,278,409	1,278,409
3	Pekerjaan pagar ( p = 3.5+6+2m )							-	-	-
	- Galian tanah pondasi	m³	1.71	4.14	3.73	50,000		85,500	207,000	186,300
	- Pemadatan tanah	m²	2.14	5.18	4.66	10,000		21,375	51,750	46,575
	- Lantai kerja 5cm	m³	0.11	0.26	0.23	661,100		70,655	171,060	153,954
	- Urugan pasir 5 cm	m³	0.11	0.26	0.23	209,091		22,347	54,102	48,692
	- Pondasi batu kali 25x40x40	m³	0.62	1.50	1.94	558,075		344,611	834,321	1,083,013
	- Sloof 25x20, 15x20	m³	0.14	0.35	0.31	3,930,416		560,084	1,355,993	1,220,394
	- Ringbalk 13x15	m³	0.08	0.19	0.17	3,540,639		277,498	671,836	604,653
	- Kolom KP 13x13	m³	0.06	0.26	0.19	3,445,728		220,957	883,829	662,872
	- Pasangan bata 1:5	m²	11.88	28.75	25.88	81,000		961,875	2,328,750	2,095,875
	- Plester aci 1:5	m²	14.01	33.93	30.53	55,000		770,688	1,865,875	1,679,288
	- Pengecatan exterior	m²	14.01	33.93	30.53	25,000		350,313	848,125	763,313
3	Bak meter air pam + tutup	unit	1.00	1.00	1.00	454,545		454,545	454,545	454,545
4	~~Dudukan Tempat sampah~~	unit	-	-	-	-
5	~~Foot step beton uk. 30x30cm~~	bh	-	-	-	-
6	Antirayap dasar pondasi / lantai
	- L6x10	ls	1.00			570,000		570,000	-	-
	- L6x12	ls		1.00		684,000		-	684,000	-
	- L7x12	ls			1.00	798,000		-	-	798,000
	- L7x15	ls				997,500		-	-	-
7	Pembersihan akhir sisa material / puing	ls	1.00	1.00	1.00	636,364		636,364	636,364	636,364

	Sub.Total Pek.Lain-Lain :							8,978,449	14,762,224	14,148,899

	Total I							179,529,844	185,329,518	200,238,181
	Jasa 10%							17,952,984	18,532,952	20,023,818
	Total + Jasa 10%							197,482,828	203,862,469	220,261,999
	Fee Koordinasi 7.5%							5,020,141	5,115,046	5,780,184
	Total 2							202,502,969	208,977,515	226,042,183
	Pembulatan							202,500,000	208,900,000	226,000,000
	Total material SBO							-	-	-
	Total 3							202,500,000	208,900,000	226,000,000
	Ppn 10 %							20,250,000	20,890,000	22,600,000
	Grand Total							222,750,000	229,790,000	248,600,000
	Luas Bangunan (m2)	m²						67	67	77
	Harga Per m2 Bangunan							3,324,627	3,429,701	3,228,571


						*RAB 19.09.30*		178,197,789	183,934,597	198,721,719
						*Selisih harga*		1,332,054	1,394,920	1,516,462

Download Sekarang!

Biaya Jasa Download	Rp.0
Kategori	Referensi File Konstruksi
Diposting	21 January 2025

153

tags : #contoh rab #bentuk rab #contoh pembuatan rab #contoh pembuatan rab proyek #contoh rab excel #contoh rab xls #rencana anggaran biaya #rab bangunan #anggaran biaya bangunan #anggaran biaya proyek #download file rab excel #download format rab

Item Lainnya

PEMBANGUNAN POS PELAYANAN KANTOR - Anggaran 94 Juta

Download File XLSX - Excel Sheet Download 152 - Contoh Rab Rumah Tinggal

PEMBANGUNAN POS PELAYANAN KANTOR - Anggaran 94 Juta

LAPORAN PENDAHULUAN DED RUAS JALAN DAN JEMBATAN

Pekerjaan Prasarana Air Bersih - Rumah Genset dan Pompa Air 2 x 1.5M