RENCANA ANGGARAN BIAYA (RAB)

Pekerjaan
Lokasi

No
I

II

III

IV

VI

: Renovasi
: Jl. Raya Bandung - Cianjur RT 49 RW 15
Ds. Cibiuk, Ciranjang

Uraian Pekerjaan

Sat

Persiapan
1. Alat
2. Keamanan
Subtotal
Urugan (saeur)
1. Batu kali
2. Batu koral
Subtotal

Engkel
Engkel

Vol

Harga Sat

Jumlah

1
1

Rp500,000
Rp350,000

Rp500,000
Rp350,000
Rp850,000

17
6

Rp550,000
Rp700,000

Rp9,350,000
Rp4,200,000
Rp13,550,000

Pekerjaan Struktur
1. Cor lantai kerja
2. Cor kolom praktis 15 x 15 cm
3. Cor balok 20 x 25 cm
4. Cor dak
Subtotal

m2
m3
m3
m3

112
2.5
2.5
112

Rp40,000
Rp3,000,000
Rp3,000,000
Rp250,000

Rp4,480,000
Rp7,500,000
Rp7,500,000
Rp28,000,000
Rp47,480,000

Pekerjaan Dinding
1. Bata
2. Plester + aci
Sub total

m2
m2

142
90

Rp125,000
Rp40,000

Rp17,750,000
Rp3,600,000
Rp21,350,000

Plafont
1. Rangka + penutup
2. List plafon
Sub total

m2
m

102
60

Rp90,000
Rp30,000

Rp9,180,000
Rp1,800,000
Rp10,980,000

m2
m2

104
130

Rp90,000
Rp45,000

Rp9,360,000
Rp5,850,000
Rp15,210,000

m
unit
unit
bh
bh

18
3
3
3
6

Rp120,000
Rp550,000
Rp200,000
Rp100,000
Rp35,000

Rp2,160,000
Rp1,650,000
Rp600,000
Rp300,000
Rp210,000

Pekerjaan Lantai
1. Keramik 40 x 40 cm
2. Paving block

VII Kusen Pintu & Jendela

1. Tipe 1
Kusen kayu
Pintu double multiplek
Handel
Kunci
Engsel 4"

2. Tipe 2
Kusen plastik
Pintu plastik
Handel
Engsel 3"
Sub total

m
unit
unit
bh

VIII Pengecatan
1. Cat dinding eksterior
2. Cat dinding interior
3. Cat plafon
4. Cat kusen
Sub total
IX

XI

Instalasi Listrik
1. Instalasi stop kontak
2. Instalasi lampu
3. Soket tv + fitting
4. Panelbox MCB
5. Stop kontak
6. Saklar tunggal
7. Saklar dobel
8. Kabel arde + pipa 1/2"
Sub total
Lain - lain
1. Folding gate

Upah Borongan
1. Urugan
2. Pengerjaan struktur
3. Pengerjaan plafon
4. Pengerjaan lantai
5. Pengerjaan dinding
6. Cat dinding dan kusen
7. Pembersihan
Subtotal

18
3
3
6

Rp60,000
Rp200,000
Rp50,000
Rp30,000

Rp1,080,000
Rp600,000
Rp150,000
Rp180,000
Rp6,930,000

m2
m2
m2
m2

90
90
102
35

Rp40,000
Rp30,000
Rp25,000
Rp25,000

Rp3,600,000
Rp2,700,000
Rp2,550,000
Rp875,000
Rp9,725,000

Titik
Titik
Titik
bh
bh
bh
bh

9
15
2
1
6
5
4
1

Rp50,000
Rp50,000
Rp85,000
Rp300,000
Rp20,000
Rp20,000
Rp20,000
Rp160,000

Rp450,000
Rp750,000
Rp170,000
Rp300,000
Rp120,000
Rp100,000
Rp80,000
Rp160,000
Rp2,130,000

m2

52

Rp550,000

Rp28,600,000

3500000
12000000
3000000
4000000
6000000
3500000
2500000

3500000
12000000
3000000
4000000
6000000
3500000
2500000
34500000

Total

Rp152,980,000

XII PPN

Rp15,298,000
Biaya Total

Rp168,278,000
Cianjur, 22 Januari 2013
Yang mengajukan,

Anton Kartiwa

Rp152,980,000

Galian
p
(m)
14

l
(m)
0.8

t
(m)
1.5

Luas
(m2)
11.2

panjang
(m)
80

l
0.15
0.25

t
4
0.4

vol
0.09
0.02

jum kol
12
20

volume
(m3)
896

Cor
p
0.15
0.2

1.08
0.4

ongkos
ongkos
pekerja
mandor
53760000