Rab Type 36+ Bm.xls
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Rab Type 36+ Bm.xls as PDF for free.
More details
- Words: 996
- Pages: 3
BREAKDOWN MATRIAL Rumah Type 36+
Harga Satuan Material No A
Jenis Material
Vol
Satuan
17.63 17.00 37.19 88.98 36.67 18.00 35.00 22.50 8.30 8.50 73.68 23.61 45.00 36.00 20.00 4.00 30.00 10.00 8.00 36.40 3.06 8.10 1.00 1.00 1.00 1.00 3.00 1.00 4.00 3.00 3.00 3.00 2.21 1.00
m³ sak sak sak btg btg btg m³ m³ m³ m2 lbr btg btg lbr lbr btg btg kg m2 m2 m2 m2 set set set bh set btg btg btg peil peil set
Harga
TOTAL
Rumah 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
Hebel Mortar PM 380 Mortar PM 380 Semen ex. Tiga roda, Holcim Besi Beton 10mm Besi beton 8mm Besi beton 6mm Pasir Split Batu kali Genteng Gypsum 9mm Hollow 4x4 galvanis Hollow 2x4 galvanis Papan Cor Multiplek 9mm Kaso 5/7 Bambu Paku 5, 7 & 10 Granit motif 60x60cm Keramik 20x20 KM/WC Granit 20x60 Dinding KM Closet Duduk Shower Jet shower Kitchen Zinc Kran air Kran angsa Pipa 3/4" Pipa 3" Pipa 4" Cat Exterior cat Interior Accessories
650,000 155,000 65,000 70,000 78,000 42,500 34,000 250,000 225,000 250,000 54,000 65,000 28,000 18,000 17,500 75,000 22,000 12,000 15,000 185,000 85,000 185,000 1,500,000 250,000 150,000 450,000 50,000 125,000 65,000 95,000 175,000 750,000 500,000 2,500,000
11,458,700 2,635,000 2,417,025 6,228,600 2,860,000 765,000 1,190,000 5,625,000 1,867,500 2,125,000 3,978,720 1,534,722 1,260,000 648,000 350,000 300,000 660,000 120,000 120,000 6,734,000 260,313 1,498,500 1,500,000 250,000 150,000 450,000 150,000 125,000 260,000 285,000 525,000 2,250,000 1,105,263 2,500,000 64,186,343
Upah Kerja 2 Pasang Tukang + Helper cat
60.00 hari
: Breakdown matrial di luar rincian biaya instalasi listrik + sumur bor + Pompa air : dan Rangka baja ringan
450,000
27,000,000 91,186,343 12,619,400 103,805,743
RENCANA ANGGARAN BIAYA RUMAH TYPE 36+ / 84 TYPE Minimalis Harga No.
Item Pekerjaan
Sat.
Total Harga
Satuan
I
Ket.
Vol ###
PEKERJAAN PERSIAPAN 1 Pasang Bouwplank
m1
39.00
12,500
Sub Total II
487,500.00 487,500.00
PEKERJAAN TANAH/PONDASI 1 Galian tanah pondasi
m3
14.93
50,000
746,250.00
2 Urugan kembali + Pemadatan
m3
0.77
35,000
26,943.00
3 Urugan pasir
3
m
2.22
142,000
315,062.50
4 Pondasi batu kali 1:5
m3
5.34
550,000
2,939,062.50
5 Pondasi Rollagh u/ teras bataco + dapur
m1
9.00
65,000
585,000.00
Sub Total III
4,612,318.00
PEKERJAAN STRUKTUR BETON 1 Sloof 20 x 15 cm, Tul besi beton 4Ø 10 - ring Ø 6 (15-20)
m3
1.28
2,210,621
2,835,121.95
2 Kolom 15 x 15 cm Tul besi beton 4Ø 10 - ring Ø 6 (15-20)
3
m
1.52
2,264,238
3,438,811.77
3 Kolom Variasi 12 x 20 cmTul besi beton 4Ø 8 - ring Ø 6 (15-20)
m3
0.11
2,235,328
241,415.45
4 Ring Balok + Sopi-sopi 13 x 15 cm
m3
0.93
2,185,118
2,023,965.73
5 Meja dapur betonTul besi beton Ø 10 + 8 (15) double
m3
0.12
2,037,814
244,537.73
6 Canopy betonTul besi beton Ø 10 + 8 (15) double
m3
0.25
2,123,562
530,890.45
Sub Total IV
9,314,743.06
PEKERJAAN PASANGAN DINDING 1 Pasangan Hebel
m2
201.00
95,000
19,095,000.00
2 Plesteran Mortar + Acian
m2
371.85
47,500
17,662,875.00
Sub Total V
36,757,875.00
PEKERJAAN ATAP 1 Rangka Baja ringan 0.75mm
m2
56.68
105,000
5,951,400.00
2 Listplank GRC
m1
36.00
20,150
725,400.00
3 Pasangan Nok Genteng Beton
m1
8.70
22,680
197,316.00
4 Pasangan Genteng Beton
m2
73.68
56,700
4,177,882.80
5 Waterproofing dak beton
m2
3.50
30,779
107,726.15
Sub Total VI
11,159,724.95
PEKERJAAN PLAFOND 1 Rangka besi hollow galvanis 4x4 &2x4
m2
68.00
41,000
2,788,000.00
2 Penutup Plafond Gypsum 9mm ex. Jayaboard
m2
68.00
35,000
2,380,000.00
3 List Plafond 10cm
m1
60.00
8,500
510,000.00
Sub Total VII
5,678,000.00
PEKERJAAN PINTU DAN JENDELA 1 Kusen Alumunium 4" coating + Daun Pintu Panel P.1
bh
1.00
2,450,000
2,450,000.00
2 Kusen Alumunium 4" coating + Daun Pintu Panel P.2
bh
1.00
2,050,000
4,100,000.00
3 Kusen Alumunium 4" coating + Pintu Double Multiplek P.3
bh
3.00
1,320,000
3,960,000.00
4 Kusen P.3 (PVC)
bh
1.00
325,000
325,000.00
5 Kusen + Daun Jendela Almunium 4" coating J1
bh
2.00
1,025,000
2,050,000.00
6 Kusen + Daun Jendela Almunium 4" coating J2
bh
2.00
985,000
1,970,000.00
7 Loster Almunium 4"
bh
8.00
200,000
1,600,000.00
8 Kusen BV
bh
1.00
75,000
75,000.00
Sub Total VIII
PEK. FINISHING LANTAI Page 2
16,530,000.00
### ###
RENCANA ANGGARAN BIAYA RUMAH TYPE 36+ / 84 TYPE Minimalis Harga No.
Item Pekerjaan
Sat.
Total Harga
Satuan
m3
2.25
201,000
452,250.00
2 Granit lantai 60x60 Ruangan + teras + kamar
2
m
36.40
196,000
7,134,400.00
3 Keramik lantai 20x20 unpolish kamar mandi
m2
3.50
65,000
227,500.00
4 Keramik Dinding 20x30 unpolish kamar mandi
m2
7.20
75,000
540,000.00
5 Rabat Beton 1 : 3 : 5 ; dapur
m2
4.00
18,044
72,176.00 8,426,326.00
PEKERJAAN PENGECATAN 1 Cat dinding & Plafond
m2
329.89
11,000
3,628,762.50
2 Cat Listplank
m2
36.00
12,000
432,000.00
Sub Total X
###
1 Screed ; R. Tamu & kamar
Sub Total IX
Ket.
Vol
4,060,762.50
PEKERJAAN SANITARY + INSTALASI PLAMBING 1 Kran dinding 1/2”
bh
3.00
50,000
150,000.00
###
2 Shower + Accs
set
1.00
800,000
800,000.00
###
3 Closet Duduk
bh
1.00
1,500,000
1,500,000.00
###
4 Washtafel
bh
1.00
650,000
650,000.00
5 Kitchen zinc
set
1.00
500,000
500,000.00
4 Saringan Air Kotor (floor drain)
bh
2.00
35,000
70,000.00
###
5 Instalasi Air Bersih Pipa PVC 1/2”
m'
16.00
10,000
160,000.00
###
6 Instalasi Air Bekas Pipa PVC 3”
m'
22.00
17,500
385,000.00
###
7 Instalasi Air Kotor Pipa PVC 4”
m'
13.00
35,000
455,000.00
###
8 Septiktank
bh
1.00
1,350,000
1,350,000.00
### ###
Sub Total XI
6,020,000.00
PEKERJAAN ELECTRICAL 1 Pasang Titik Lampu
ttk
10.00
120,000
1,200,000.00
2 Pasang Stop Kontak
ttk
5.00
135,000
675,000.00
3 Pasang Box MCB + Arde
ttk
2.00
225,000
450,000.00
Sub Total XII
2,325,000.00
PEKERJAAN DILUAR BANGUNAN 1 Jalan Masuk / Carport
m2
13.50
38,000
513,000.00
1 Sumur Pntek + pompa
ttk
1.00
2,250,000
2,250,000.00
3 Tempat sampah
bh
1.00
230,000
230,000.00
Sub Total
2,993,000.00
TOTAL BIAYA
108,365,249.51 m2
Page 3
2,408,116.66
Harga Satuan Material No A
Jenis Material
Vol
Satuan
17.63 17.00 37.19 88.98 36.67 18.00 35.00 22.50 8.30 8.50 73.68 23.61 45.00 36.00 20.00 4.00 30.00 10.00 8.00 36.40 3.06 8.10 1.00 1.00 1.00 1.00 3.00 1.00 4.00 3.00 3.00 3.00 2.21 1.00
m³ sak sak sak btg btg btg m³ m³ m³ m2 lbr btg btg lbr lbr btg btg kg m2 m2 m2 m2 set set set bh set btg btg btg peil peil set
Harga
TOTAL
Rumah 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
Hebel Mortar PM 380 Mortar PM 380 Semen ex. Tiga roda, Holcim Besi Beton 10mm Besi beton 8mm Besi beton 6mm Pasir Split Batu kali Genteng Gypsum 9mm Hollow 4x4 galvanis Hollow 2x4 galvanis Papan Cor Multiplek 9mm Kaso 5/7 Bambu Paku 5, 7 & 10 Granit motif 60x60cm Keramik 20x20 KM/WC Granit 20x60 Dinding KM Closet Duduk Shower Jet shower Kitchen Zinc Kran air Kran angsa Pipa 3/4" Pipa 3" Pipa 4" Cat Exterior cat Interior Accessories
650,000 155,000 65,000 70,000 78,000 42,500 34,000 250,000 225,000 250,000 54,000 65,000 28,000 18,000 17,500 75,000 22,000 12,000 15,000 185,000 85,000 185,000 1,500,000 250,000 150,000 450,000 50,000 125,000 65,000 95,000 175,000 750,000 500,000 2,500,000
11,458,700 2,635,000 2,417,025 6,228,600 2,860,000 765,000 1,190,000 5,625,000 1,867,500 2,125,000 3,978,720 1,534,722 1,260,000 648,000 350,000 300,000 660,000 120,000 120,000 6,734,000 260,313 1,498,500 1,500,000 250,000 150,000 450,000 150,000 125,000 260,000 285,000 525,000 2,250,000 1,105,263 2,500,000 64,186,343
Upah Kerja 2 Pasang Tukang + Helper cat
60.00 hari
: Breakdown matrial di luar rincian biaya instalasi listrik + sumur bor + Pompa air : dan Rangka baja ringan
450,000
27,000,000 91,186,343 12,619,400 103,805,743
RENCANA ANGGARAN BIAYA RUMAH TYPE 36+ / 84 TYPE Minimalis Harga No.
Item Pekerjaan
Sat.
Total Harga
Satuan
I
Ket.
Vol ###
PEKERJAAN PERSIAPAN 1 Pasang Bouwplank
m1
39.00
12,500
Sub Total II
487,500.00 487,500.00
PEKERJAAN TANAH/PONDASI 1 Galian tanah pondasi
m3
14.93
50,000
746,250.00
2 Urugan kembali + Pemadatan
m3
0.77
35,000
26,943.00
3 Urugan pasir
3
m
2.22
142,000
315,062.50
4 Pondasi batu kali 1:5
m3
5.34
550,000
2,939,062.50
5 Pondasi Rollagh u/ teras bataco + dapur
m1
9.00
65,000
585,000.00
Sub Total III
4,612,318.00
PEKERJAAN STRUKTUR BETON 1 Sloof 20 x 15 cm, Tul besi beton 4Ø 10 - ring Ø 6 (15-20)
m3
1.28
2,210,621
2,835,121.95
2 Kolom 15 x 15 cm Tul besi beton 4Ø 10 - ring Ø 6 (15-20)
3
m
1.52
2,264,238
3,438,811.77
3 Kolom Variasi 12 x 20 cmTul besi beton 4Ø 8 - ring Ø 6 (15-20)
m3
0.11
2,235,328
241,415.45
4 Ring Balok + Sopi-sopi 13 x 15 cm
m3
0.93
2,185,118
2,023,965.73
5 Meja dapur betonTul besi beton Ø 10 + 8 (15) double
m3
0.12
2,037,814
244,537.73
6 Canopy betonTul besi beton Ø 10 + 8 (15) double
m3
0.25
2,123,562
530,890.45
Sub Total IV
9,314,743.06
PEKERJAAN PASANGAN DINDING 1 Pasangan Hebel
m2
201.00
95,000
19,095,000.00
2 Plesteran Mortar + Acian
m2
371.85
47,500
17,662,875.00
Sub Total V
36,757,875.00
PEKERJAAN ATAP 1 Rangka Baja ringan 0.75mm
m2
56.68
105,000
5,951,400.00
2 Listplank GRC
m1
36.00
20,150
725,400.00
3 Pasangan Nok Genteng Beton
m1
8.70
22,680
197,316.00
4 Pasangan Genteng Beton
m2
73.68
56,700
4,177,882.80
5 Waterproofing dak beton
m2
3.50
30,779
107,726.15
Sub Total VI
11,159,724.95
PEKERJAAN PLAFOND 1 Rangka besi hollow galvanis 4x4 &2x4
m2
68.00
41,000
2,788,000.00
2 Penutup Plafond Gypsum 9mm ex. Jayaboard
m2
68.00
35,000
2,380,000.00
3 List Plafond 10cm
m1
60.00
8,500
510,000.00
Sub Total VII
5,678,000.00
PEKERJAAN PINTU DAN JENDELA 1 Kusen Alumunium 4" coating + Daun Pintu Panel P.1
bh
1.00
2,450,000
2,450,000.00
2 Kusen Alumunium 4" coating + Daun Pintu Panel P.2
bh
1.00
2,050,000
4,100,000.00
3 Kusen Alumunium 4" coating + Pintu Double Multiplek P.3
bh
3.00
1,320,000
3,960,000.00
4 Kusen P.3 (PVC)
bh
1.00
325,000
325,000.00
5 Kusen + Daun Jendela Almunium 4" coating J1
bh
2.00
1,025,000
2,050,000.00
6 Kusen + Daun Jendela Almunium 4" coating J2
bh
2.00
985,000
1,970,000.00
7 Loster Almunium 4"
bh
8.00
200,000
1,600,000.00
8 Kusen BV
bh
1.00
75,000
75,000.00
Sub Total VIII
PEK. FINISHING LANTAI Page 2
16,530,000.00
### ###
RENCANA ANGGARAN BIAYA RUMAH TYPE 36+ / 84 TYPE Minimalis Harga No.
Item Pekerjaan
Sat.
Total Harga
Satuan
m3
2.25
201,000
452,250.00
2 Granit lantai 60x60 Ruangan + teras + kamar
2
m
36.40
196,000
7,134,400.00
3 Keramik lantai 20x20 unpolish kamar mandi
m2
3.50
65,000
227,500.00
4 Keramik Dinding 20x30 unpolish kamar mandi
m2
7.20
75,000
540,000.00
5 Rabat Beton 1 : 3 : 5 ; dapur
m2
4.00
18,044
72,176.00 8,426,326.00
PEKERJAAN PENGECATAN 1 Cat dinding & Plafond
m2
329.89
11,000
3,628,762.50
2 Cat Listplank
m2
36.00
12,000
432,000.00
Sub Total X
###
1 Screed ; R. Tamu & kamar
Sub Total IX
Ket.
Vol
4,060,762.50
PEKERJAAN SANITARY + INSTALASI PLAMBING 1 Kran dinding 1/2”
bh
3.00
50,000
150,000.00
###
2 Shower + Accs
set
1.00
800,000
800,000.00
###
3 Closet Duduk
bh
1.00
1,500,000
1,500,000.00
###
4 Washtafel
bh
1.00
650,000
650,000.00
5 Kitchen zinc
set
1.00
500,000
500,000.00
4 Saringan Air Kotor (floor drain)
bh
2.00
35,000
70,000.00
###
5 Instalasi Air Bersih Pipa PVC 1/2”
m'
16.00
10,000
160,000.00
###
6 Instalasi Air Bekas Pipa PVC 3”
m'
22.00
17,500
385,000.00
###
7 Instalasi Air Kotor Pipa PVC 4”
m'
13.00
35,000
455,000.00
###
8 Septiktank
bh
1.00
1,350,000
1,350,000.00
### ###
Sub Total XI
6,020,000.00
PEKERJAAN ELECTRICAL 1 Pasang Titik Lampu
ttk
10.00
120,000
1,200,000.00
2 Pasang Stop Kontak
ttk
5.00
135,000
675,000.00
3 Pasang Box MCB + Arde
ttk
2.00
225,000
450,000.00
Sub Total XII
2,325,000.00
PEKERJAAN DILUAR BANGUNAN 1 Jalan Masuk / Carport
m2
13.50
38,000
513,000.00
1 Sumur Pntek + pompa
ttk
1.00
2,250,000
2,250,000.00
3 Tempat sampah
bh
1.00
230,000
230,000.00
Sub Total
2,993,000.00
TOTAL BIAYA
108,365,249.51 m2
Page 3
2,408,116.66
Related Documents
Rab Type 36+.xls
May 2020 7
Rab Type 36+ Bm.xls
May 2020 5
Type 36
October 2019 20
Pdf Gbr Type 36 Belu.pdf
November 2019 31
Rab
June 2020 33
