RENCANA ANGGARAN BIAYA ( RAB ) PROYEK WITEL BEKASI

NO MACAM PEKERJAAN SAT Volume Harga Satuan TOTAL HARGA

I PEKERJAAN PERSIAPAN
1 Pembersihan lapangan m² 221.00 57,500.00 Rp 12,707,500.00
2 Pembuatan Direksi keet ls 2.00 1,800,000.00 Rp 3,600,000.00
3 Papan Nama Proyek ls 1.00 550,000.00 Rp 550,000.00
SUB TOTAL I Rp 16,857,500.00
II PEKERJAAN MEMBRAN
1 Pemberi lapisan oli m² 221.00 48,700.00 Rp 10,762,700.00
2 pemasangan membran MS 3mm m² 221.00 239,300.00 Rp 52,885,300.00
SUB TOTAL II Rp 63,648,000.00
III PEKERJAAN PASANGAN PAGAR
1 Pekerjaan hollow 40x40x2,2mm hitam m 480.00 177,820.00 Rp 85,353,600.00
2 Pekerjaan hollow 40x60 hitam m 270.00 287,450.00 Rp 77,611,500.00
SUB TOTAL III Rp 162,965,100.00
IV PEKERJAAN PASANGAN SAUNG/GAZEBO 1
RENG
1 Pekerjaan hollow 40x40x2,2mm hitam m 44.00 177,820.00 Rp 7,824,080.00
2 Pekerjaan hollow 40x60 hitam m 31.00 287,450.00 Rp 8,910,950.00
KOLOM
1 Pekerjaan hollow 40x40x2,2mm hitam m 18.00 177,820.00 Rp 3,200,760.00
2 Pekerjaan hollow 50x50 hitam m 12.00 340,000.00 Rp 4,080,000.00
KURSI
1 Pekerjaan hollow 40x40x2,2mm hitam m 72.40 177,820.00 Rp 12,874,168.00
2 Triplek Blockboard/Meranti 9mm bh 8.00 123,000.00 Rp 984,000.00
3 Biovarnish kg 8.55 560,000.00 Rp 4,785,454.55
MEJA
1 Pekerjaan hollow 40x40x2,2mm hitam m 20.60 177,820.00 Rp 3,663,092.00
2 Triplek Blockboard/Meranti 9mm bh 2.00 123,000.00 Rp 246,000.00
3 Biovarnish m² 11.90 67,500.00 Rp 803,250.00
ATAP GAZEBO
1
LANTAI GAZEBO
1 WPC Decking 24x15x25mm m² 20.00 676,000.00 Rp 13,520,000.00
2 Joist 40x25x2200 bh 33.00 230,000.00 Rp 7,590,000.00
3
SUB TOTAL IV Rp 68,481,754.55
V PEKERJAAN PASANGAN SAUNG/GAZEBO 2
RENG
1 Pekerjaan hollow 40x40x2,2mm hitam m 44.00 187,800.00 Rp 8,263,200.00
2 Pekerjaan hollow 40x60 hitam m 31.00 287,400.00 Rp 8,909,400.00
KOLOM
1 Pekerjaan hollow 40x40x2,2mm hitam m 18.00 187,800.00 Rp 3,380,400.00
2 Pekerjaan hollow 50x50 hitam m 12.00 340,000.00 Rp 4,080,000.00
KURSI
1 Pekerjaan hollow 40x40x2,2mm hitam m 72.40 187,800.00 Rp 13,596,720.00
2 Triplek Blockboard/Meranti 9mm bh 8.00 123,000.00 Rp 984,000.00
3 Biovarnish kg 8.55 560,000.00 Rp 4,785,454.55
MEJA
1 Pekerjaan hollow 40x40x2,2mm hitam m 20.60 187,800.00 Rp 3,868,680.00
2 Triplek Blockboard/Meranti 9mm bh 2.00 123,000.00 Rp 246,000.00
3 Biovarnish m² 11.90 67,500.00 Rp 803,250.00
LANTAI GAZEBO
1 WPC Decking 24x15x25mm m² 20.00 676,000.00 Rp 13,520,000.00
2 Joist 40x25x2200 bh 33.00 230,000.00 Rp 7,590,000.00
3
SUB TOTAL IV Rp 70,027,104.55
2 Lampu Taman + Pasang Instalasi ttk 230,000.00 Rp -
3 Lampu Led Downlight ttk 50,000.00 Rp -
4 Lampu Pijar ttk 50,000.00 Rp -
5 Box MCB ls 33,500.00 Rp -
6 Penyambung Daya ke PLN ls 2,500,000.00 Rp -
7 Saklar Tunggal bh 10,500.00 Rp -
8 Saklar Double bh 15,000.00 Rp -
9 Stop Kontak BUSCH & JAEGER bh 50,000.00 Rp -
10 Kabel Listrik m
11 Penangkal Petir set 3,920,000.00 Rp -
SUB TOTAL VII Rp 70,027,104.55
IX PEKERJAAN SANITASI/PLUMBING
A Instalasi Air Kotor
1 Septic Tank Biotank unit 5,900,000.00 Rp -
2 Bak Kontrol unit 90,000.00 Rp -
3 Closet Jongkok unit 500,000.00 Rp -
4 Closet duduk type ulu unit 2,290,000.00 Rp -
5 Floordrain bh 120,000.00 Rp -
B Instalasi Air Bersih
1 Pemasangan Instalasi PDAM unit 350,000.00 Rp -
2 Kran Air unit 26,500.00 Rp -
3 Tandon Air Silinder ( 1 m3 ) unit 1,500,000.00 Rp -
4 Shower unit 675,000.00 Rp -
5 Pompa air unit 1,700,000.00 Rp -
6 Bak Mandi unit 900,000.00 Rp -
7 Kitchen Sink unit 3,100,000.00 Rp -
8 Kran dinding unit 161,500.00 Rp -
9 Kran + Wastafel unit 161,500.00 Rp -
SUB TOTAL VII Rp -
X PEKERJAAN KUNCI + ASESORIS
1 Pasang Kunci tanam biasa bh 210,000.00 Rp -
3 Pasang Engsel Pintu bh 22,500.00 Rp -
4 Pasang Engsel Jendela bh 45,300.00 Rp -
5 Pasang Grendel Besar bh 65,500.00 Rp -
6 Pasang Handle bh 55,000.00 Rp -
7 Pasang Grendel Kecil bh 54,500.00 Rp -
SUB TOTAL IX Rp -
XI PEKERJAAN ATAP
1 Pekerjaan Kuda 1 m3 7,500,000.00 Rp -
2 pekerjaan Kuda 2 m3 4,500,000.00 Rp -
3 Pekerjaan Genteng m2 73,670.00 Rp -
SUB TOTAL X Rp -
XII PEKERJAAN LAIN-LAIN
1 Taman Rumput m2 145,000.00 Rp -
Railing tangga + void besi stal bius 20/40 beton dia
2 m' 650,000.00 Rp -
14mm, handrail kayu
3 pembersihan akhir/buang sisa bahan ls 1,500,000.00 Rp -
4 Tangga besi putar unit 2,450,000.00 Rp -
5 Pagar dan pintu pagar m' 457,500.00 Rp -
SUB TOTAL XII Rp -
Jumlah Total #REF!
Jadi Harga dasar yang didapat adalah #REF!

Harga Management (5% Harga dasar) #REF!

Resiko (3% Harga management) #REF!
Jasa (2% Resiko) #REF!
PPN 10% #REF!
Harga Penawaran yang diajukan adalah sebesar Rp. 868.469.243 ,- Dibulatkan menjadi Rp. 869.000.000,-
Terbilang
Delapan Ratus Enam Puluh Sembilan Juta Rupiah
3,315,000.00 9,392,500.00
1,600,000.00
150,000.00
11,142,500.00 5,715,000.00

22.10 6,630,000.00 bayar kerja membran

22.10 11,492,000.00 26,280,000.00
18,122,000.00 37,368,000.00 bayar tukang kerja 60 hari beli kawat las beli alat kerja
2,000,000.00 6,000,000.00
80.00 11,200,000.00 670,000.00 40,200,000.00 beli sarung tangan
45.00 10,350,000.00 150,000.00
21,550,000.00 141,415,100.00 101,215,100.00 topeng las
230,000.00

7.33 1,004,666.67
5.17 1,188,333.33

3.00 411,000.00
2.00 680,000.00

12.07 1,653,133.33 rizki iqbal pak rido pak musafak

8.00 984,000.00 20,000,000.00
8.55 4,785,454.55

3.43 470,366.67
2.00 246,000.00
11.90 803,250.00

311,952,354.55 217,092,354.55
61.00 12,200,000.00
33.00 6,600,000.00
31,026,204.55
37,455,550.00