PENGAJUAN PEKERJAAN TAMBAH KURANG (CCO)

PEKERJAAN STRUKTUR

Pekerjaan : Pembangunan Rumah Susun Umum Sewa

Lokasi : Pompes Modern Islam Assalam Kartasura (KY1213-PPS.65)
Satuan Kerja : Penyediaan Perumahan Kementerian Perumahan Rakyat
Kegiatan : Penyediaan Ruman Susun
Tahun Anggaran : 2012

II. PEKERJAAN STRUKTUR

KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG

II. PEKERJAAN STRUKTUR

A. LANTAI DASAR
A.1 PEKERJAAN STRUKTUR BAWAH
1 P- 1 = 12 unit
- Beton K-250 24.30 M3 763,400.00 18,550,620.00 763,400.00 0.00 0.00 24.30 763,400.00 18,550,620.00
- Besi beton 3,586.60 Kg 9,844.00 35,306,501.83 9,844.00 0.00 0.00 3,586.60 9,844.00 35,306,501.83
- Bekisting 43.20 M2 59,932.00 2,589,062.40 59,932.00 0.00 0.00 43.20 59,932.00 2,589,062.40
1 P- 1A = 12 unit
- Beton K-250 30.00 M3 763,400.00 22,902,000.00 763,400.00 0.00 0.00 30.00 763,400.00 22,902,000.00
- Besi beton 4,223.01 Kg 9,844.00 41,571,286.71 9,844.00 0.00 0.00 4,223.01 9,844.00 41,571,286.71
- Bekisting 62.40 M2 59,932.00 3,739,756.80 59,932.00 0.00 0.00 62.40 59,932.00 3,739,756.80
2 P- 2 = 6 unit
- Beton K-250 20.40 M3 763,400.00 15,573,360.00 763,400.00 0.00 0.00 20.40 763,400.00 15,573,360.00
- Besi beton 4,064.42 Kg 9,844.00 40,010,106.33 9,844.00 0.00 0.00 4,064.42 9,844.00 40,010,106.33
- Bekisting 30.00 M2 59,932.00 1,797,960.00 59,932.00 0.00 0.00 30.00 59,932.00 1,797,960.00
2 P- 2A = 4 unit
- Beton K-250 15.30 M3 763,400.00 11,680,020.00 763,400.00 0.00 0.00 15.30 763,400.00 11,680,020.00
- Besi beton 2,837.93 Kg 9,844.00 27,936,560.07 9,844.00 0.00 0.00 2,837.93 9,844.00 27,936,560.07
- Bekisting 20.80 M2 59,932.00 1,246,585.60 59,932.00 0.00 0.00 20.80 59,932.00 1,246,585.60
3 P3 =2 unit
- Beton K-250 2.45 M3 763,400.00 1,870,330.00 763,400.00 0.00 0.00 2.45 763,400.00 1,870,330.00
- Besi beton 577.48 Kg 9,844.00 5,684,708.36 9,844.00 0.00 0.00 577.48 9,844.00 5,684,708.36
- Bekisting 5.60 M2 59,932.00 335,619.20 59,932.00 0.00 0.00 5.60 59,932.00 335,619.20
4 Kolom Pedestial K1& K2 : 30x45
- Beton K-250 8.64 M3 763,400.00 6,595,776.00 3.46 763,400.00 2,641,364.00 0.00 12.10 763,400.00 9,237,140.00
- Besi beton 1,963.62 Kg 9,844.00 19,329,850.52 493.67 9,844.00 4,859,687.48 0.00 2,457.29 9,844.00 24,189,538.00
- Bekisting 96.00 M2 167,213.00 16,052,448.00 46.08 167,213.00 7,705,175.04 0.00 142.08 167,213.00 23,757,623.04
5 Kolom Pedestial K3 : 35x35
- Beton K-250 1.18 M3 763,400.00 897,758.40 0.59 763,400.00 450,406.00 0.00 1.77 763,400.00 1,348,164.40
- Besi beton 324.21 Kg 9,844.00 3,191,482.54 75.13 9,844.00 739,579.72 0.00 399.34 9,844.00 3,931,062.26
- Bekisting 13.44 M2 167,213.00 2,247,342.72 8.16 167,213.00 1,364,458.08 0.00 21.60 167,213.00 3,611,800.80
6 Tie Beam / Sloof TB 25X45 L = 5,5 m, unit : 20 bh
- Beton K-250 11.70 M3 763,400.00 8,931,780.00 763,400.00 0.00 0.00 11.70 763,400.00 8,931,780.00
- Besi beton 2,476.08 Kg 9,844.00 24,374,579.55 9,844.00 0.00 0.00 2,476.08 9,844.00 24,374,579.55
- Bekisting 134.00 M2 141,636.00 18,979,224.00 141,636.00 0.00 0.00 134.00 141,636.00 18,979,224.00
7 Tie Beam / Sloof TB 25X45 L = 3.8 m, unit : 2 bh
- Beton K-250 0.79 M3 763,400.00 601,177.50 763,400.00 0.00 0.00 0.79 763,400.00 601,177.50
- Besi beton 175.52 Kg 9,844.00 1,727,827.46 9,844.00 0.00 0.00 175.52 9,844.00 1,727,827.46
- Bekisting 12.55 M2 141,636.00 1,777,531.80 141,636.00 0.00 0.00 12.55 141,636.00 1,777,531.80
8 Tie Beam / Sloof TB 25X45 L = 4 m, unit : 29 bh
- Beton K-250 12.07 M3 763,400.00 9,215,192.25 763,400.00 0.00 0.00 12.07 763,400.00 9,215,192.25
- Besi beton 2,649.26 Kg 9,844.00 26,079,292.91 9,844.00 0.00 0.00 2,649.26 9,844.00 26,079,292.91
- Bekisting 183.43 M2 141,636.00 25,979,583.30 141,636.00 0.00 0.00 183.43 141,636.00 25,979,583.30
9 Tie Beam / Sloof TB 25X45 L = 2.25 m, unit : 10 bh
- Beton K-250 1.97 M3 763,400.00 1,502,943.75 763,400.00 0.00 0.00 1.97 763,400.00 1,502,943.75
- Besi beton 506.37 Kg 9,844.00 4,984,724.01 9,844.00 0.00 0.00 506.37 9,844.00 4,984,724.01
- Bekisting 58.38 M2 141,636.00 8,268,001.50 141,636.00 0.00 0.00 58.38 141,636.00 8,268,001.50
10 Tie Beam / Sloof TB 25X45 L = 2.5 m, unit : 6 bh
- Beton K-250 1.49 M3 763,400.00 1,133,649.00 763,400.00 0.00 0.00 1.49 763,400.00 1,133,649.00
- Besi beton 359.85 Kg 9,844.00 3,542,395.92 9,844.00 0.00 0.00 359.85 9,844.00 3,542,395.92
- Bekisting 35.70 M2 141,636.00 5,056,405.20 141,636.00 0.00 0.00 35.70 141,636.00 5,056,405.20
11 Tie Beam / Sloof TB 25X45 L = 2.35 m, unit : 2 bh
- Beton K-250 0.46 M3 763,400.00 352,118.25 763,400.00 0.00 0.00 0.46 763,400.00 352,118.25
- Besi beton 113.95 Kg 9,844.00 1,121,680.35 9,844.00 0.00 0.00 113.95 9,844.00 1,121,680.35
- Bekisting 11.83 M2 141,636.00 1,674,845.70 141,636.00 0.00 0.00 11.83 141,636.00 1,674,845.70
12 Tie Beam / Sloof TB 25X45 L = 4,7 m, unit : 8 bh
- Beton K-250 3.96 M3 763,400.00 3,023,064.00 763,400.00 0.00 0.00 3.96 763,400.00 3,023,064.00
- Besi beton 852.25 Kg 9,844.00 8,389,583.63 9,844.00 0.00 0.00 852.25 9,844.00 8,389,583.63
- Bekisting 52.00 M2 141,636.00 7,365,072.00 141,636.00 0.00 0.00 52.00 141,636.00 7,365,072.00

RAB CCo STRUKTUR 1 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
11 Galian tanah dibawah Pondasi
P- 1 = 12 unit 150.00 M3 38,700.00 5,805,000.00 37.50 52,275.00 1,960,312.50 0.00 187.50 52,275.00 9,801,562.50
P- 1A = 12 unit 181.50 M3 38,700.00 7,024,050.00 45.38 52,275.00 2,372,239.50 0.00 226.88 52,275.00 11,860,152.00
P- 2 = 6 unit 121.50 M3 38,700.00 4,702,050.00 33.75 52,275.00 1,764,281.25 0.00 155.25 52,275.00 8,115,693.75
P- 2A = 4 unit 90.00 M3 38,700.00 3,483,000.00 20.25 52,275.00 1,058,568.75 0.00 110.25 52,275.00 5,763,318.75
P3 =2 unit 12.25 M3 38,700.00 474,075.00 4.00 52,275.00 209,100.00 0.00 16.25 52,275.00 849,468.75
12 Galian tanah dibawah Tie- beam
Tie Beam / Sloof TB 25X45 L = 5,5 m, unit : 20 bh 12.04 M3 31,500.00 379,181.25 12.04 31,500.00 0.00 379,181.25 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 3.8 m, unit : 2 bh 0.82 M3 31,500.00 25,869.38 0.82 31,500.00 0.00 25,869.38 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 4 m, unit : 29 bh 16.42 M3 31,500.00 517,269.38 16.42 31,500.00 0.00 517,269.38 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 2.25 m, unit : 10 bh 2.81 M3 31,500.00 88,593.75 2.81 31,500.00 0.00 88,593.75 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 2.5 m, unit : 6 bh 2.50 M3 31,500.00 78,671.25 2.50 31,500.00 0.00 78,671.25 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 2.35 m, unit : 2 bh 0.69 M3 31,500.00 21,616.88 0.69 31,500.00 0.00 21,616.88 - 31,500.00 0.00
Tie Beam / Sloof TB 25X45 L = 4,7 m, unit : 8 bh 4.86 M3 31,500.00 153,090.00 4.86 31,500.00 0.00 153,090.00 - 31,500.00 0.00
13 Urug pasir dibawah Pondasi
P- 1 = 12 unit 6.08 M3 192,600.00 1,170,045.00 192,600.00 0.00 0.00 6.08 192,600.00 1,170,045.00
P- 1A = 12 unit 7.50 M3 192,600.00 1,444,500.00 192,600.00 0.00 0.00 7.50 192,600.00 1,444,500.00
P- 2 = 6 unit 5.10 M3 192,600.00 982,260.00 192,600.00 0.00 0.00 5.10 192,600.00 982,260.00
P- 2A = 4 unit 3.83 M3 192,600.00 736,695.00 192,600.00 0.00 0.00 3.83 192,600.00 736,695.00
P3 =2 unit 0.61 M3 192,600.00 117,967.50 192,600.00 0.00 0.00 0.61 192,600.00 117,967.50
14 Urug pasir dibawah Tie Beam t=10 cm
Tie Beam / Sloof TB 25X45 L = 5,5 m, unit : 20 bh 2.75 M3 192,600.00 529,650.00 192,600.00 0.00 0.00 2.75 192,600.00 529,650.00
Tie Beam / Sloof TB 25X45 L = 3.8 m, unit : 2 bh 0.19 M3 192,600.00 36,594.00 192,600.00 0.00 0.00 0.19 192,600.00 36,594.00
Tie Beam / Sloof TB 25X45 L = 4 m, unit : 29 bh 2.90 M3 192,600.00 558,540.00 192,600.00 0.00 0.00 2.90 192,600.00 558,540.00
Tie Beam / Sloof TB 25X45 L = 2.25 m, unit : 10 bh 0.44 M3 192,600.00 84,262.50 192,600.00 0.00 0.00 0.44 192,600.00 84,262.50
Tie Beam / Sloof TB 25X45 L = 2.5 m, unit : 6 bh 0.68 M3 192,600.00 130,005.00 192,600.00 0.00 0.00 0.68 192,600.00 130,005.00
Tie Beam / Sloof TB 25X45 L = 2.35 m, unit : 2 bh 0.94 M3 192,600.00 181,044.00 192,600.00 0.00 0.00 0.94 192,600.00 181,044.00
Tie Beam / Sloof TB 25X45 L = 4,7 m, unit : 8 bh 0.12 M3 192,600.00 22,630.50 192,600.00 0.00 0.00 0.12 192,600.00 22,630.50
15 Lantai kerja dibawah Pile Cap t=5 cm
P- 1 = 12 unit 3.04 M3 555,800.00 1,688,242.50 555,800.00 0.00 0.00 3.04 555,800.00 1,688,242.50
P- 1A = 12 unit 3.75 M3 555,800.00 2,084,250.00 555,800.00 0.00 0.00 3.75 555,800.00 2,084,250.00
P- 2 = 6 unit 2.55 M3 555,800.00 1,417,290.00 555,800.00 0.00 0.00 2.55 555,800.00 1,417,290.00
P- 2A = 4 unit 1.91 M3 555,800.00 1,062,967.50 555,800.00 0.00 0.00 1.91 555,800.00 1,062,967.50
P3 =2 unit 0.31 M3 555,800.00 170,213.75 555,800.00 0.00 0.00 0.31 555,800.00 170,213.75
16 Lantai kerja dibawah Tie Beam t=5 cm
Tie Beam / Sloof TB 25X45 L = 5,5 m, unit : 20 bh 1.38 M3 555,800.00 764,225.00 555,800.00 0.00 0.00 1.38 555,800.00 764,225.00
Tie Beam / Sloof TB 25X45 L = 3.8 m, unit : 2 bh 0.10 M3 555,800.00 52,801.00 555,800.00 0.00 0.00 0.10 555,800.00 52,801.00
Tie Beam / Sloof TB 25X45 L = 4 m, unit : 29 bh 1.45 M3 555,800.00 805,910.00 555,800.00 0.00 0.00 1.45 555,800.00 805,910.00
Tie Beam / Sloof TB 25X45 L = 2.25 m, unit : 10 bh 0.22 M3 555,800.00 121,581.25 555,800.00 0.00 0.00 0.22 555,800.00 121,581.25
Tie Beam / Sloof TB 25X45 L = 2.5 m, unit : 6 bh 0.34 M3 555,800.00 187,582.50 555,800.00 0.00 0.00 0.34 555,800.00 187,582.50
Tie Beam / Sloof TB 25X45 L = 2.35 m, unit : 2 bh 0.47 M3 555,800.00 261,226.00 555,800.00 0.00 0.00 0.47 555,800.00 261,226.00
Tie Beam / Sloof TB 25X45 L = 4,7 m, unit : 8 bh 0.06 M3 555,800.00 32,653.25 555,800.00 0.00 0.00 0.06 555,800.00 32,653.25
17 Urugan tanah kembali bekas galian 564.26 M3 12,900.00 7,279,002.38 140.88 12,900.00 1,817,352.00 0.00 705.14 12,900.00 9,096,354.38
18 Tanah urug peninggian lantai t=45 cm (dalam bangunan) 265.59 M3 49,700.00 13,199,823.00 384.01 49,700.00 19,085,297.00 0.00 649.60 49,700.00 32,285,120.00
19 Pasir urug diatas tanah urug t=10 cm (dalam bangunan) 59.02 M3 192,600.00 11,367,252.00 192,600.00 0.00 0.00 59.02 192,600.00 11,367,252.00
20 Beton Cyclop Diameter 80 cm, Unit : 192 bh M3 - 48.23 633,306.50 30,544,372.50 0.00 48.23 633,306.50 30,544,372.50
Pengadaan dan pemasangan buis beton Ø 80 cm x 50 cm
21 bh 192.00
101,524.00 19,492,608.00 192.00 101,524.00 19,492,608.00
Sub Jumlah A-1 512,431,488.06 96,064,801.82 1,264,291.88 614,769,516.75

A.2 PEKERJAAN STRUKTUR LANTAI DASAR

1 Kolom K1 : 30x45
- Beton K-250 11.02 M3 763,400.00 8,409,614.40 763,400.00 0.00 0.00 11.02 763,400.00 8,409,614.40
- Besi beton 1,904.43 Kg 9,844.00 18,747,182.68 9,844.00 0.00 0.00 1,904.43 9,844.00 18,747,182.68
- Bekisting 122.40 M2 170,708.00 20,894,659.20 170,708.00 0.00 0.00 122.40 170,708.00 20,894,659.20
2 Kolom K2 : 30x50
- Beton K-250 7.34 M3 763,400.00 5,606,409.60 763,400.00 0.00 0.00 7.34 763,400.00 5,606,409.60
- Besi beton 1,327.04 Kg 9,844.00 13,063,362.20 9,844.00 0.00 0.00 1,327.04 9,844.00 13,063,362.20
- Bekisting 81.60 M2 170,708.00 13,929,772.80 170,708.00 0.00 0.00 81.60 170,708.00 13,929,772.80
3 Kolom K3 : 35x35
- Beton K-250 2.50 M3 763,400.00 1,907,736.60 763,400.00 0.00 0.00 2.50 763,400.00 1,907,736.60
- Besi beton 392.57 Kg 9,844.00 3,864,499.45 9,844.00 0.00 0.00 392.57 9,844.00 3,864,499.45
- Bekisting 27.00 M2 170,708.00 4,609,116.00 170,708.00 0.00 0.00 27.00 170,708.00 4,609,116.00
4 Kolom Kb : 20x30
- Beton K-250 0.82 M3 763,400.00 622,934.40 763,400.00 0.00 0.00 0.82 763,400.00 622,934.40
- Besi beton 107.16 Kg 9,844.00 1,054,876.24 9,844.00 0.00 0.00 107.16 9,844.00 1,054,876.24
- Bekisting 6.00 M2 170,708.00 1,024,248.00 170,708.00 0.00 0.00 6.00 170,708.00 1,024,248.00
5 Cor beton lantai dasar K-225 t=10 cm 58.07 M3 746,600.00 43,355,062.00 746,600.00 0.00 0.00 58.07 746,600.00 43,355,062.00
6 Besi Wire mesh M4 2 layer pada cor beton. 1,160.20 Kg 25,430.00 29,503,925.44 25,430.00 0.00 0.00 1,160.20 25,430.00 29,503,925.44
7 Tangga type-2 (1 unit)
- Beton K-250 1.87 M3 763,400.00 1,426,336.56 763,400.00 0.00 0.00 1.87 763,400.00 1,426,336.56
- Besi beton 127.32 Kg 9,844.00 1,253,343.78 9,844.00 0.00 0.00 127.32 9,844.00 1,253,343.78
- Bekisting 4.68 M2 222,038.00 1,039,137.84 222,038.00 0.00 0.00 4.68 222,038.00 1,039,137.84

RAB CCo STRUKTUR 2 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
Balok BB dim.20x45, L = 4 m
- Beton K-250 0.46 M3 763,400.00 348,110.40 763,400.00 0.00 0.00 0.46 763,400.00 348,110.40
- Besi beton 113.81 Kg 9,844.00 1,120,394.49 9,844.00 0.00 0.00 113.81 9,844.00 1,120,394.49
- Bekisting 6.08 M2 170,708.00 1,037,904.64 170,708.00 0.00 0.00 6.08 170,708.00 1,037,904.64
Balok BB dim.20x45, L = 2 m
- Beton K-250 0.18 M3 763,400.00 137,412.00 763,400.00 0.00 0.00 0.18 763,400.00 137,412.00
- Besi beton 57.13 Kg 9,844.00 562,404.64 9,844.00 0.00 0.00 57.13 9,844.00 562,404.64
- Bekisting 2.40 M2 170,708.00 409,699.20 170,708.00 0.00 0.00 2.40 170,708.00 409,699.20
Konstruksi WF.250.125.6.9 1,031.58 Kg 12,076.00 12,457,392.93 12,076.00 0.00 0.00 1,031.58 12,076.00 12,457,392.93
Base Plate tebal 5 mm 98.13 Kg 12,076.00 1,184,957.50 12,076.00 0.00 0.00 98.13 12,076.00 1,184,957.50
Baut dia.19 71.19 Kg 15,000.00 1,067,794.68 15,000.00 0.00 0.00 71.19 15,000.00 1,067,794.68
Sub Jumlah A-1 188,638,287.67 0.00 0.00 188,638,287.67

Sub Total A 701,069,775.73 96,064,801.82 1,264,291.88 803,407,804.42

B. LANTAI 2 Elev. +3.35

1 Kolom K3A : 35X35
- Beton K-250 1.47 M3 763,400.00 1,122,198.00 763,400.00 0.00 0.00 1.47 763,400.00 1,122,198.00
- Besi beton 223.23 Kg 9,844.00 2,197,428.42 9,844.00 0.00 0.00 223.23 9,844.00 2,197,428.42
- Bekisting 16.80 M2 167,213.00 2,809,178.40 167,213.00 0.00 0.00 16.80 167,213.00 2,809,178.40
2 Kolom K4 : 30x50
- Beton K-250 16.20 M3 763,400.00 12,367,080.00 763,400.00 0.00 0.00 16.20 763,400.00 12,367,080.00
- Besi beton 2,862.58 Kg 9,844.00 28,179,218.12 9,844.00 0.00 0.00 2,862.58 9,844.00 28,179,218.12
- Bekisting 180.00 M2 167,213.00 30,098,340.00 167,213.00 0.00 0.00 180.00 167,213.00 30,098,340.00
3 Balok G1 dim.30x45, L = 4 m
- Beton K-250 10.30 M3 763,400.00 7,863,630.72 763,400.00 0.00 0.00 10.30 763,400.00 7,863,630.72
- Besi beton 1,674.78 Kg 9,844.00 16,486,545.60 9,844.00 0.00 0.00 1,674.78 9,844.00 16,486,545.60
- Bekisting 128.76 M2 170,708.00 21,980,362.08 170,708.00 0.00 0.00 128.76 170,708.00 21,980,362.08
4 Balok G2 dim.30x45, L = 5,5 m
- Beton K-250 3.88 M3 763,400.00 2,960,770.56 763,400.00 0.00 0.00 3.88 763,400.00 2,960,770.56
- Besi beton 674.55 Kg 9,844.00 6,640,292.35 9,844.00 0.00 0.00 674.55 9,844.00 6,640,292.35
- Bekisting 48.48 M2 170,708.00 8,275,923.84 170,708.00 0.00 0.00 48.48 170,708.00 8,275,923.84
5 Balok G2 dim.30x45, L = 4.7 m
- Beton K-250 3.38 M3 763,400.00 2,579,681.28 763,400.00 0.00 0.00 3.38 763,400.00 2,579,681.28
- Besi beton 597.45 Kg 9,844.00 5,881,304.49 9,844.00 0.00 0.00 597.45 9,844.00 5,881,304.49
- Bekisting 42.24 M2 170,708.00 7,210,705.92 170,708.00 0.00 0.00 42.24 170,708.00 7,210,705.92
6 Balok G3 dim.30x45, L = 5.5 m
- Beton K-250 5.82 M3 763,400.00 4,441,155.84 763,400.00 0.00 0.00 5.82 763,400.00 4,441,155.84
- Besi beton 913.74 Kg 9,844.00 8,994,830.45 9,844.00 0.00 0.00 913.74 9,844.00 8,994,830.45
- Bekisting 72.72 M2 170,708.00 12,413,885.76 170,708.00 0.00 0.00 72.72 170,708.00 12,413,885.76
7 Balok G3 dim.30x45, L = 2.35 m
- Beton K-250 0.37 M3 763,400.00 285,816.96 763,400.00 0.00 0.00 0.37 763,400.00 285,816.96
- Besi beton 70.87 Kg 9,844.00 697,604.68 9,844.00 0.00 0.00 70.87 9,844.00 697,604.68
- Bekisting 4.68 M2 170,708.00 798,913.44 170,708.00 0.00 0.00 4.68 170,708.00 798,913.44
8 Balok G4 dim.30x45, L = 2.25 m
- Beton K-250 1.89 M3 763,400.00 1,442,826.00 763,400.00 0.00 0.00 1.89 763,400.00 1,442,826.00
- Besi beton 411.67 Kg 9,844.00 4,052,523.11 9,844.00 0.00 0.00 411.67 9,844.00 4,052,523.11
- Bekisting 21.60 M2 170,708.00 3,687,292.80 170,708.00 0.00 0.00 21.60 170,708.00 3,687,292.80
9 Balok G5 dim.30x45, L = 3.8 m
- Beton K-250 0.67 M3 763,400.00 513,004.80 763,400.00 0.00 0.00 0.67 763,400.00 513,004.80
- Besi beton 114.32 Kg 9,844.00 1,125,404.07 9,844.00 0.00 0.00 114.32 9,844.00 1,125,404.07
- Bekisting 5.28 M2 170,708.00 901,338.24 170,708.00 0.00 0.00 5.28 170,708.00 901,338.24
10 Balok G5 dim.30x45, L = 2.5 m
- Beton K-250 0.84 M3 763,400.00 644,920.32 763,400.00 0.00 0.00 0.84 763,400.00 644,920.32
- Besi beton 160.24 Kg 9,844.00 1,577,391.35 9,844.00 0.00 0.00 160.24 9,844.00 1,577,391.35
- Bekisting 16.80 M2 170,708.00 2,867,894.40 170,708.00 0.00 0.00 16.80 170,708.00 2,867,894.40
11 Plat lantai t = 13 cm
- Beton K-250 54.78 M3 763,400.00 41,820,578.80 763,400.00 0.00 0.00 54.78 763,400.00 41,820,578.80
- Besi beton 4,716.90 Kg 9,844.00 46,433,120.53 9,844.00 0.00 0.00 4,716.90 9,844.00 46,433,120.53
- Bekisting 421.40 M2 184,713.00 77,838,058.20 184,713.00 0.00 0.00 421.40 184,713.00 77,838,058.20
12 Plat lantai t = 10 cm
- Beton K-250 14.99 M3 763,400.00 11,443,366.00 763,400.00 0.00 0.00 14.99 763,400.00 11,443,366.00
- Besi beton 1,306.99 Kg 9,844.00 12,866,040.65 9,844.00 0.00 0.00 1,306.99 9,844.00 12,866,040.65
- Bekisting 149.90 M2 184,713.00 27,688,478.70 184,713.00 0.00 0.00 149.90 184,713.00 27,688,478.70
Sub Total B 419,187,104.87 0.00 0.00 0.00 419,187,104.87

C. LANTAI DAK Elev. +6.35

1 Kolom K5 : 30x30
- Beton K-250 11.34 M3 763,400.00 8,656,956.00 763,400.00 0.00 0.00 11.34 763,400.00 8,656,956.00
- Besi beton 2,003.80 Kg 9,844.00 19,725,452.68 9,844.00 0.00 0.00 2,003.80 9,844.00 19,725,452.68
- Bekisting 50.40 M2 167,213.00 8,427,535.20 167,213.00 0.00 0.00 50.40 167,213.00 8,427,535.20
3 Balok G1 dim.30x45, L = 4 m

RAB CCo STRUKTUR 3 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
- Beton K-250 7.10 M3 763,400.00 5,423,193.60 763,400.00 0.00 0.00 7.10 763,400.00 5,423,193.60
- Besi beton 1,155.02 Kg 9,844.00 11,370,031.44 9,844.00 0.00 0.00 1,155.02 9,844.00 11,370,031.44
- Bekisting 88.80 M2 170,708.00 15,158,870.40 170,708.00 0.00 0.00 88.80 170,708.00 15,158,870.40

RAB CCo STRUKTUR 4 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
3 Balok G1 dim.30x45, L = 5.5 m
- Beton K-250 3.00 M3 763,400.00 2,286,535.68 763,400.00 0.00 0.00 3.00 763,400.00 2,286,535.68
- Besi beton 458.15 Kg 9,844.00 4,509,996.88 9,844.00 0.00 0.00 458.15 9,844.00 4,509,996.88
- Bekisting 37.44 M2 170,708.00 6,391,307.52 170,708.00 0.00 0.00 37.44 170,708.00 6,391,307.52
4 Balok G2 dim.30x45, L = 4.7 m
- Beton K-250 2.53 M3 763,400.00 1,934,760.96 763,400.00 0.00 0.00 2.53 763,400.00 1,934,760.96
- Besi beton 448.09 Kg 9,844.00 4,410,978.37 9,844.00 0.00 0.00 448.09 9,844.00 4,410,978.37
- Bekisting 31.68 M2 170,708.00 5,408,029.44 170,708.00 0.00 0.00 31.68 170,708.00 5,408,029.44
5 Balok G4 dim.30x45, L = 2.25 m
- Beton K-250 1.13 M3 763,400.00 865,695.60 763,400.00 0.00 0.00 1.13 763,400.00 865,695.60
- Besi beton 247.00 Kg 9,844.00 2,431,513.87 9,844.00 0.00 0.00 247.00 9,844.00 2,431,513.87
- Bekisting 12.96 M2 170,708.00 2,212,375.68 170,708.00 0.00 0.00 12.96 170,708.00 2,212,375.68
6 Balok G5 dim.30x45, L = 3.8 m
- Beton K-250 0.67 M3 763,400.00 513,004.80 763,400.00 0.00 0.00 0.67 763,400.00 513,004.80
- Besi beton 114.32 Kg 9,844.00 1,125,404.07 9,844.00 0.00 0.00 114.32 9,844.00 1,125,404.07
- Bekisting 5.28 M2 170,708.00 901,338.24 170,708.00 0.00 0.00 5.28 170,708.00 901,338.24
7 Balok G5 dim.30x45, L = 2.5 m
- Beton K-250 0.84 M3 763,400.00 644,920.32 763,400.00 0.00 0.00 0.84 763,400.00 644,920.32
- Besi beton 160.24 Kg 9,844.00 1,577,391.35 9,844.00 0.00 0.00 160.24 9,844.00 1,577,391.35
- Bekisting 10.56 M2 170,708.00 1,802,676.48 170,708.00 0.00 0.00 10.56 170,708.00 1,802,676.48
8 Balok G6 dim.30x60, L = 5.5 m
- Beton K-250 1.36 M3 763,400.00 1,040,895.90 763,400.00 0.00 0.00 1.36 763,400.00 1,040,895.90
- Besi beton 264.26 Kg 9,844.00 2,601,351.89 9,844.00 0.00 0.00 264.26 9,844.00 2,601,351.89
- Bekisting 15.15 M2 170,708.00 2,586,226.20 170,708.00 0.00 0.00 15.15 170,708.00 2,586,226.20
9 Balok RB1 dim.15x30, L = 4 m
- Beton K-250 1.67 M3 763,400.00 1,271,061.00 763,400.00 0.00 0.00 1.67 763,400.00 1,271,061.00
- Besi beton 393.62 Kg 9,844.00 3,874,786.49 9,844.00 0.00 0.00 393.62 9,844.00 3,874,786.49
- Bekisting 27.75 M2 170,708.00 4,737,147.00 170,708.00 0.00 0.00 27.75 170,708.00 4,737,147.00
10 Balok RB2 dim.15x30, L = 5,5 m
- Beton K-250 1.87 M3 763,400.00 1,429,084.80 763,400.00 0.00 0.00 1.87 763,400.00 1,429,084.80
- Besi beton 416.56 Kg 9,844.00 4,100,621.26 9,844.00 0.00 0.00 416.56 9,844.00 4,100,621.26
- Bekisting 31.20 M2 170,708.00 5,326,089.60 170,708.00 0.00 0.00 31.20 170,708.00 5,326,089.60
11 Balok RB2 dim.15x30, L = 1.5 m
- Beton K-250 1.89 M3 763,400.00 1,442,826.00 763,400.00 0.00 0.00 1.89 763,400.00 1,442,826.00
- Besi beton 420.57 Kg 9,844.00 4,140,050.31 9,844.00 0.00 0.00 420.57 9,844.00 4,140,050.31
- Bekisting 31.50 M2 170,708.00 5,377,302.00 170,708.00 0.00 0.00 31.50 170,708.00 5,377,302.00
12 Balok RB3 dim.15x30, L = 2.25 m
- Beton K-250 0.35 M3 763,400.00 267,953.40 763,400.00 0.00 0.00 0.35 763,400.00 267,953.40
- Besi beton 95.91 Kg 9,844.00 944,149.93 9,844.00 0.00 0.00 95.91 9,844.00 944,149.93
- Bekisting 5.85 M2 170,708.00 998,641.80 170,708.00 0.00 0.00 5.85 170,708.00 998,641.80
13 Balok Paraped dim.15x30, L = 1.5 m
- Beton K-250 1.22 M3 763,400.00 927,531.00 763,400.00 0.00 0.00 1.22 763,400.00 927,531.00
- Besi beton 215.80 Kg 9,844.00 2,124,337.34 9,844.00 0.00 0.00 215.80 9,844.00 2,124,337.34
- Bekisting 17.55 M2 170,708.00 2,995,925.40 170,708.00 0.00 0.00 17.55 170,708.00 2,995,925.40
13 Plat lantai t = 30 cm
- Beton K-250 15.51 M3 763,400.00 11,840,334.00 763,400.00 0.00 0.00 15.51 763,400.00 11,840,334.00
- Besi beton 2,903.99 Kg 9,844.00 28,586,883.38 9,844.00 0.00 0.00 2,903.99 9,844.00 28,586,883.38
- Bekisting 51.70 M2 184,713.00 9,549,662.10 184,713.00 0.00 0.00 51.70 184,713.00 9,549,662.10
14 Plat lantai t = 13 cm
- Beton K-250 23.25 M3 763,400.00 17,749,431.70 763,400.00 0.00 0.00 23.25 763,400.00 17,749,431.70
- Besi beton 2,112.60 Kg 9,844.00 20,796,416.32 9,844.00 0.00 0.00 2,112.60 9,844.00 20,796,416.32
- Bekisting 178.85 M2 184,713.00 33,035,920.05 184,713.00 0.00 0.00 178.85 184,713.00 33,035,920.05
15 Plat lantai paraped t = 12 cm
- Beton K-350 18.72 M3 763,400.00 14,290,848.00 763,400.00 0.00 0.00 18.72 763,400.00 14,290,848.00
- Besi beton 1,769.57 Kg 9,844.00 17,419,632.24 9,844.00 0.00 0.00 1,769.57 9,844.00 17,419,632.24
- Bekisting 156.00 M2 184,713.00 28,815,228.00 184,713.00 0.00 0.00 156.00 184,713.00 28,815,228.00
Sub Total C 334,048,305.70 0.00 0.00 0.00 334,048,305.70

D LANTAI ATAP
1 Kolom K5A : 30x30
- Beton K-250 1.80 M3 763,400.00 1,374,120.00 763,400.00 0.00 0.00 1.80 763,400.00 1,374,120.00
- Besi beton 395.49 Kg 9,844.00 3,893,169.24 9,844.00 0.00 0.00 395.49 9,844.00 3,893,169.24
- Bekisting 24.00 M2 167,213.00 4,013,112.00 167,213.00 0.00 0.00 24.00 167,213.00 4,013,112.00
2 Balok RB1 dim.15x30, L = 4 m
- Beton K-250 4.00 M3 763,400.00 3,050,546.40 763,400.00 0.00 0.00 4.00 763,400.00 3,050,546.40
- Besi beton 944.69 Kg 9,844.00 9,299,487.57 9,844.00 0.00 0.00 944.69 9,844.00 9,299,487.57
- Bekisting 66.60 M2 170,708.00 11,369,152.80 170,708.00 0.00 0.00 66.60 170,708.00 11,369,152.80
3 Balok RB2 dim.15x30, L = 5,5 m
- Beton K-250 1.87 M3 763,400.00 1,429,084.80 763,400.00 0.00 0.00 1.87 763,400.00 1,429,084.80
- Besi beton 416.56 Kg 9,844.00 4,100,621.26 9,844.00 0.00 0.00 416.56 9,844.00 4,100,621.26
- Bekisting 31.20 M2 170,708.00 5,326,089.60 170,708.00 0.00 0.00 31.20 170,708.00 5,326,089.60
4 Balok RB3 dim.15x30, L = 2.25 m

RAB CCo STRUKTUR 5 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
- Beton K-350 0.70 M3 763,400.00 535,906.80 763,400.00 0.00 0.00 0.70 763,400.00 535,906.80
- Besi beton 191.82 Kg 9,844.00 1,888,299.86 9,844.00 0.00 0.00 191.82 9,844.00 1,888,299.86
- Bekisting 11.70 M2 170,708.00 1,997,283.60 170,708.00 0.00 0.00 11.70 170,708.00 1,997,283.60
Sub Total D 48,276,873.93 0.00 0.00 0.00 48,276,873.93

E LANTAI TOP
1 Balok RB1 dim.15x30, L = 2.5 m
- Beton K-250 0.45 M3 763,400.00 343,530.00 763,400.00 0.00 0.00 0.45 763,400.00 343,530.00
- Besi beton 106.38 Kg 9,844.00 1,047,239.59 9,844.00 0.00 0.00 106.38 9,844.00 1,047,239.59
- Bekisting 7.50 M2 170,708.00 1,280,310.00 170,708.00 0.00 0.00 7.50 170,708.00 1,280,310.00
2 Balok RB1 dim.15x30, L = 1.5 m
- Beton K-250 0.27 M3 763,400.00 206,118.00 763,400.00 0.00 0.00 0.27 763,400.00 206,118.00
- Besi beton 63.83 Kg 9,844.00 628,343.75 9,844.00 0.00 0.00 63.83 9,844.00 628,343.75
- Bekisting 4.50 M2 170,708.00 768,186.00 170,708.00 0.00 0.00 4.50 170,708.00 768,186.00
3 Balok RB2 dim.15x30, L = 3.8 m
- Beton K-250 0.68 M3 763,400.00 522,165.60 763,400.00 0.00 0.00 0.68 763,400.00 522,165.60
- Besi beton 149.42 Kg 9,844.00 1,470,892.32 9,844.00 0.00 0.00 149.42 9,844.00 1,470,892.32
- Bekisting 1.37 M2 170,708.00 233,528.54 170,708.00 0.00 0.00 1.37 170,708.00 233,528.54
4 Plat lantai t = 12 cm
- Beton K-250 3.83 M3 763,400.00 2,927,333.64 763,400.00 0.00 0.00 3.83 763,400.00 2,927,333.64
- Besi beton 231.29 Kg 9,844.00 2,276,824.96 9,844.00 0.00 0.00 231.29 9,844.00 2,276,824.96
- Bekisting 31.96 M2 170,708.00 5,454,974.14 170,708.00 0.00 0.00 31.96 170,708.00 5,454,974.14
Sub Total E 17,159,446.55 0.00 0.00 0.00 17,159,446.55

F ATAP BAJA RINGAN

1 Rangka atap baja ringan 351.75 M2 110,000.00 38,692,500.00 110,000.00 0.00 0.00 351.75 110,000.00 38,692,500.00
2 Rangka atap Baja Ringan tanpa Kostruksi kuda-kuda 175.00 M2 95,000.00 16,625,000.00 95,000.00 0.00 0.00 175.00 95,000.00 16,625,000.00
3 Konstruksi Baja WF 200.100 496.50 kg 12,076.00 5,995,770.23 12,076.00 0.00 0.00 496.50 12,076.00 5,995,770.23
4 Purlin CNP 150 x 50 x 20x2,3 399.84 kg 11,656.00 4,660,535.04 11,656.00 0.00 0.00 399.84 11,656.00 4,660,535.04

Sub Total F 65,973,805.27 0.00 0.00 0.00 65,973,805.27

G PEKERJAAN GROUND TANK DAN RUMAH POMPA

1 Pekerjaan Pondasi Telapak
TIPE P1 = 3 Unit
- Beton K-250 0.72 M3 763,400.00 549,648.00 763,400.00 0.00 0.00 0.72 763,400.00 549,648.00
- Besi beton 149.37 Kg 9,844.00 1,470,412.96 9,844.00 0.00 0.00 149.37 9,844.00 1,470,412.96
- Bekisting 2.88 M2 59,932.00 172,604.16 59,932.00 0.00 0.00 2.88 59,932.00 172,604.16

RAB CCo STRUKTUR 6 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
2 Tie Beam / Sloof TB 25X45 L = 3.2 m, unit : 3 bh
- Beton K-250 0.95 M3 763,400.00 721,413.00 763,400.00 0.00 0.00 0.95 763,400.00 721,413.00
- Besi beton 218.86 Kg 9,844.00 2,154,465.55 9,844.00 0.00 0.00 218.86 9,844.00 2,154,465.55
- Bekisting 18.30 M2 141,636.00 2,591,938.80 141,636.00 0.00 0.00 18.30 141,636.00 2,591,938.80
3 Tie Beam / Sloof TB 25X45 L = 2.5 m, unit : 9 bh
- Beton K-250 1.42 M3 763,400.00 1,082,119.50 763,400.00 0.00 0.00 1.42 763,400.00 1,082,119.50
- Besi beton 347.61 Kg 9,844.00 3,421,840.24 9,844.00 0.00 0.00 347.61 9,844.00 3,421,840.24
- Bekisting 35.55 M2 141,636.00 5,035,159.80 141,636.00 0.00 0.00 35.55 141,636.00 5,035,159.80
4 Galian tanah
Galian Tanah Pondasi P1 4.20 M3 31,500.00 132,300.00 31,500.00 0.00 0.00 4.20 31,500.00 132,300.00
Galian tanah pondasi plat r. goundtank 23.10 M3 31,500.00 727,650.00 31,500.00 0.00 0.00 23.10 31,500.00 727,650.00
Galian Tanah Tie Beam L = 3.2 m 1.00 M3 31,500.00 31,362.19 31,500.00 0.00 0.00 1.00 31,500.00 31,362.19
Galian Tanah Tie Beam L = 2.5 m 1.57 M3 31,500.00 49,435.31 31,500.00 0.00 0.00 1.57 31,500.00 49,435.31
5 Urug Pasir ruang pompa
Urugan pasir ruang pompa GWT 2.10 M3 192,600.00 404,460.00 192,600.00 0.00 0.00 2.10 192,600.00 404,460.00
Urugan Pasir Pondasi P1 4.56 M3 192,600.00 877,533.75 192,600.00 0.00 0.00 4.56 192,600.00 877,533.75
Urugan Pasir Tie Beam L = 3.2 m 0.11 M3 192,600.00 20,800.80 192,600.00 0.00 0.00 0.11 192,600.00 20,800.80
Urugan Pasir Tie Beam L = 2.5 m 0.25 M3 192,600.00 48,751.88 192,600.00 0.00 0.00 0.25 192,600.00 48,751.88
6 Lantai kerja dibawah Pile Cap t=5 cm
Lantai Kerja ruang pompa GWT 1.05 M3 555,800.00 583,590.00 555,800.00 0.00 0.00 1.05 555,800.00 583,590.00
Lantai Kerja Pondasi P1 2.28 M3 555,800.00 1,266,181.88 555,800.00 0.00 0.00 2.28 555,800.00 1,266,181.88
Lantai Kerja Tie Beam L = 3.2 m 0.05 M3 555,800.00 30,013.20 555,800.00 0.00 0.00 0.05 555,800.00 30,013.20
Lantai Kerja Tie Beam L = 2.5 m 0.13 M3 555,800.00 70,343.44 555,800.00 0.00 0.00 0.13 555,800.00 70,343.44
7 Cor Plat dasar groundtank t=30 cm
- Beton K-250 6.30 M3 763,400.00 4,809,420.00 763,400.00 0.00 0.00 6.30 763,400.00 4,809,420.00
- Besi beton 263.58 Kg 9,844.00 2,594,672.49 9,844.00 0.00 0.00 263.58 9,844.00 2,594,672.49
- Bekisting 5.70 M2 184,713.00 1,052,864.10 184,713.00 0.00 0.00 5.70 184,713.00 1,052,864.10
8 Cor Plat dasar R. mesin t 10 cm
- Beton K-350 0.80 M3 763,400.00 610,720.00 763,400.00 0.00 0.00 0.80 763,400.00 610,720.00
- Besi beton 15.98 Kg 9,844.00 157,341.47 9,844.00 0.00 0.00 15.98 9,844.00 157,341.47
- Bekisting 1.14 M2 184,713.00 210,572.82 184,713.00 0.00 0.00 1.14 184,713.00 210,572.82
9 Cor beton dinding t=20 cm (uk. 3.2 x 3.2 m)
- Beton K-350 5.28 M3 763,400.00 4,030,752.00 763,400.00 0.00 0.00 5.28 763,400.00 4,030,752.00
- Besi beton 1,909.46 Kg 9,844.00 18,796,738.41 9,844.00 0.00 0.00 1,909.46 9,844.00 18,796,738.41
- Bekisting 30.72 M2 311,588.00 9,571,983.36 311,588.00 0.00 0.00 30.72 311,588.00 9,571,983.36
10 Cor beton dinding t=20 cm (uk.2.5 x 3.2 m)
- Beton K-250 8.25 M3 763,400.00 6,298,050.00 763,400.00 0.00 0.00 8.25 763,400.00 6,298,050.00
- Besi beton 500.13 Kg 9,844.00 4,923,257.93 9,844.00 0.00 0.00 500.13 9,844.00 4,923,257.93
- Bekisting 64.00 M2 311,588.00 19,941,632.00 311,588.00 0.00 0.00 64.00 311,588.00 19,941,632.00
11 Cor beton atap + tutup groundtank t=12 cm
- Beton K-250 2.52 M3 763,400.00 1,923,768.00 763,400.00 0.00 0.00 2.52 763,400.00 1,923,768.00
- Besi beton 263.58 Kg 9,844.00 2,594,672.49 9,844.00 0.00 0.00 263.58 9,844.00 2,594,672.49
- Bekisting 21.00 M2 311,588.00 6,543,348.00 311,588.00 0.00 0.00 21.00 311,588.00 6,543,348.00
12 Cor Kolom K1-30x30 ruang pompa
- Beton K-250 4.10 M3 763,400.00 3,132,993.60 763,400.00 0.00 0.00 4.10 763,400.00 3,132,993.60
- Besi beton 988.17 Kg 9,844.00 9,727,503.35 9,844.00 0.00 0.00 988.17 9,844.00 9,727,503.35
- Bekisting 47.88 M2 167,213.00 8,006,158.44 167,213.00 0.00 0.00 47.88 167,213.00 8,006,158.44
13 Balok B1-25x45 L = 3.2 m
- Beton K-350 0.69 M3 763,400.00 529,036.20 763,400.00 0.00 0.00 0.69 763,400.00 529,036.20
- Besi beton 197.42 Kg 9,844.00 1,943,366.92 9,844.00 0.00 0.00 197.42 9,844.00 1,943,366.92
- Bekisting 9.66 M2 170,708.00 1,649,039.28 170,708.00 0.00 0.00 9.66 170,708.00 1,649,039.28
14 Balok B1-25x45 L = 2.5 m
- Beton K-250 0.52 M3 763,400.00 396,777.15 763,400.00 0.00 0.00 0.52 763,400.00 396,777.15
- Besi beton 157.54 Kg 9,844.00 1,550,854.28 9,844.00 0.00 0.00 157.54 9,844.00 1,550,854.28
- Bekisting 7.25 M2 170,708.00 1,236,779.46 170,708.00 0.00 0.00 7.25 170,708.00 1,236,779.46
15 Balok B2-25x45
- Beton K-250 1.04 M3 763,400.00 793,554.30 763,400.00 0.00 0.00 1.04 763,400.00 793,554.30
- Besi beton 284.64 Kg 9,844.00 2,802,045.22 9,844.00 0.00 0.00 284.64 9,844.00 2,802,045.22
- Bekisting 14.49 M2 170,708.00 2,473,558.92 170,708.00 0.00 0.00 14.49 170,708.00 2,473,558.92
16 Pekerjaan Finishing
- Perapihan dinding bagian luar GWT / Exterior 59.64 M2 16,065.00 958,116.60 16,065.00 0.00 0.00 59.64 16,065.00 958,116.60
- Perapihan dinding bagian dalam GWT / interior 44.28 M2 16,065.00 711,358.20 16,065.00 0.00 0.00 44.28 16,065.00 711,358.20
- Perapihan pelat + canopy + dak beton 71.60 M2 16,065.00 1,150,254.00 16,065.00 0.00 0.00 71.60 16,065.00 1,150,254.00
- Screed lantai 1:3 tebal 35 cm termasuk aci di R. Pompa 14.40 M2 107,120.00 1,542,528.00 107,120.00 0.00 0.00 14.40 107,120.00 1,542,528.00
- Cat dinding bag. Luar (exterior) 59.64 M2 21,144.00 1,261,028.16 21,144.00 0.00 0.00 59.64 21,144.00 1,261,028.16
- Cat dinding bag. Dalam (interior) 57.64 M2 14,876.00 857,452.64 14,876.00 0.00 0.00 57.64 14,876.00 857,452.64
- Cat plafond expose 25.80 M2 14,876.00 383,800.80 14,876.00 0.00 0.00 25.80 14,876.00 383,800.80
- Cat canopy + dak beton 7.80 M2 21,144.00 164,923.20 21,144.00 0.00 0.00 7.80 21,144.00 164,923.20
- Waterproofing (coating bitumen ) pada daerah bak air & dak beton 44.28 M2 172,120.00 7,621,473.60 172,120.00 0.00 0.00 44.28 172,120.00 7,621,473.60
- Kusen Aluminium + Louver aluminium (terpasang) type JL 40x50 cm 2.00 Unit 80,000.00 160,000.00 80,000.00 0.00 0.00 2.00 80,000.00 160,000.00
- Kusen Aluminium + Louver aluminium (terpasang) type JL 60x80 cm 4.00 Unit 192,000.00 768,000.00 192,000.00 0.00 0.00 4.00 192,000.00 768,000.00
- Kusen Aluminium + Louver aluminium (terpasang) type JL 60x120 cm 2.00 Unit 288,000.00 576,000.00 288,000.00 0.00 0.00 2.00 288,000.00 576,000.00

RAB CCo STRUKTUR 7 496129148.xls

 KONTRAK AWAL PEKERJAAN TAMBAH/KURANG ADDENDUM KONTRAK

NO. URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA VOLUME HARGA SATUAN TOTAL PEK.TAMBAH TOTAL PEK.KURANG HARGA SATUAN JUMLAH HARGA
VOLUME UNIT (Rp) (Rp) (Rp)
VOLUME
( Rp ) ( Rp )
( Rp. ) ( Rp. ) TAMBAH KURANG
- Kusen Rangka CNP + Daun Pintu Plat Baja T = 1,5 mm (terpasang) type PB1 2.00 Unit 4,310,000.00 8,620,000.00 4,310,000.00 0.00 0.00 2.00 4,310,000.00 8,620,000.00
- R. GWT :
- Pasang lantai keramik 30x30 ad.5 cm (kasar) 44.28 M2 98,960.00 4,381,948.80 98,960.00 0.00 0.00 44.28 98,960.00 4,381,948.80
- Pasang keramik dinding 30x30, T = 2,10 m diruang pompa & genset 36.04 M2 107,120.00 3,860,604.80 107,120.00 0.00 0.00 36.04 107,120.00 3,860,604.80
- Waterproofing semen base (liquid/coating) lantai dan dinding t=3m luar dal 175.52 M2 175,000.00 30,716,000.00 175,000.00 0.00 0.00 175.52 175,000.00 30,716,000.00

Sub Total F 203,476,973.44 0.00 0.00 203,476,973.44

H PEKERJAAN SEPTIC TANK UNTUK 2 BUAH

Pekerjaan Sipil Septic Tank Biotech 1 (satu) Unit

1 Galian tanah
Galian tanah STP 21.16 M3 52,275.00 1,105,929.90 52,275.00 0.00 0.00 21.16 52,275.00 1,105,929.90
2 Urug pasir dibawah
Urugan pasir septictank 0.98 M3 192,600.00 187,977.60 192,600.00 0.00 0.00 0.98 192,600.00 187,977.60
3 Lantai kerja t=5 cm
Lantai Kerja septictank 0.49 M3 555,800.00 271,230.40 555,800.00 0.00 0.00 0.49 555,800.00 271,230.40
4 Dudukan Septic Tank Biotech t = 20 cm ( bawah )
- Beton K-350 2.440 M3 841,100.00 2,052,284.00 841,100.00 0.00 0.00 2.44 841,100.00 2,052,284.00
- Besi 343.499 kg 9,844.00 3,381,405.48 9,844.00 0.00 0.00 343.50 9,844.00 3,381,405.48
- Bekisting Pelat 0.976 m2 184,713.00 180,279.89 184,713.00 0.00 0.00 0.98 184,713.00 180,279.89
5 Penutup Septic Tank Biotech t = 12 cm ( atas )
- Beton K-350 1.171 M3 841,100.00 985,096.32 841,100.00 0.00 0.00 1.17 841,100.00 985,096.32
- Besi 60.093 kg 9,844.00 591,560.37 9,844.00 0.00 0.00 60.09 9,844.00 591,560.37
- Bekisting Pelat 9.760 m2 184,713.00 1,802,798.88 184,713.00 0.00 0.00 9.76 184,713.00 1,802,798.88
Urugan tanah kembali 20.18 M3 12,900.00 260,322.00 12,900.00 0.00 0.00 20.18 12,900.00 260,322.00
Pasangan bata Bak Kontrol Septic Tank Biotech 1.000 Unit 250,000.00 250,000.00 250,000.00 0.00 0.00 1.00 250,000.00 250,000.00
Pipa PVC + galian (terpasang) 2.000 M 50,000.00 100,000.00 50,000.00 0.00 0.00 2.00 50,000.00 100,000.00
Rumah Blower uk 120 x 120 cm (lengkap terpasang) 1.000 Unit 1,500,000.00 1,500,000.00 1,500,000.00 0.00 0.00 1.00 1,500,000.00 1,500,000.00
Pekerjaan Sipil Septic Tank Biotech 1 (satu) Unit 12,668,884.84 0.00 0.00 12,668,884.84

Pekerjaan Sipil Septic Tank Biotech 2 (Dua) Unit 2.000 Unit 12,668,884.84 25,337,769.68 0.00 0.00 25,337,769.68

RAB CCo STRUKTUR 8 496129148.xls

 VOLUME PEK. TAMBAH DAARUL QUR'AN ( MY1213-PPS.65 )

GRAND
No. PEKERJAAN PANJANG LEBAR TINGGI BANYAK JUMLAH TOTAL TOTAL KETERANGAN
I GALIAN PONDASI TAPAK 140.88 M³
TYPE P1 2.50 2.50 0.50 12.00 37.50
TYPE P1A 2.75 2.75 0.50 12.00 45.38
TYPE P2 4.50 2.50 0.50 6.00 33.75
TYPE P2A 4.50 2.25 0.50 4.00 20.25
TYPE P3 2.00 2.00 0.50 2.00 4.00

II BUIS BETON Ø 80 cm 192.00 BH

TYPE P1 12.00 4.00 48.00
TYPE P1A 12.00 4.00 48.00
TYPE P2 6.00 8.00 48.00
TYPE P2A 4.00 8.00 32.00
TYPE P3 2.00 8.00 16.00

III BETON SEKLOOP 0.16 3.14 0.50 192.00 48.23 M³

IV KOLOM PEDESTAL
TYPE K1 0.45 0.30 0.80 16.00 1.73
TYPE K2 0.45 0.30 0.80 16.00 1.73
TYPE K3 0.35 0.35 0.80 6.00 0.59
BETON K 350 4.04 M³

TYPE K1 BESI D 16 mm 0.80 16.00 8.00 102.40

BESI D 10 mm 1.43 16.00 6.00 137.36
TYPE K2 BESI D 16 mm 0.80 16.00 8.00 102.40
BESI D 10 mm 1.43 16.00 6.00 137.36
TYPE K3 BESI D 16 mm 0.80 6.00 6.00 28.80 75.13 45.60
BESI D 10 mm 1.33 6.00 6.00 47.88 29.53
BESI D 16 mm 369.87 KG 233.60 M¹
BESI D 10 mm 198.93 KG 322.59 M¹

TYPE K1 0.90 0.90 0.80 16.00 23.04

TYPE K2 0.90 0.90 0.80 16.00 23.04
TYPE K3 0.70 1.00 0.80 6.00 8.16
BEKISTING 54.24 M²

V URUGAN TANAH BAWAH LANTAI 46.40 17.50 0.80 649.60 M³

 ANALISA HARGA SATUAN PEKERJAAN PONDASI BETON SIKLOP

Pekerjaan : Pembangunan Rumah Susun Umum Sewa

Lokasi :
Satuan Kerja : Penyediaan Perumahan Kementerian Perumahan Rakyat
Kegiatan : Penyediaan Rumah Susun
Tahun Anggaran : 2013

No Nama Analisa Sat Koef Harga Satuan Jumlah Harga Total

1 1 Unit Pondasi Beton Siklop Type P1 & P1A 1,042,442.37

a) Pemasangan :
- Buis beton dia.0,80m', h=0,50 m' bh 4.0000 101,524 406,096.00 406,096.00
b) Beton cor K-100 :
- Beton cor K-100 m3 1.0048 633,307 636,346.37 636,346.37

2 1 Unit Pondasi Beton Siklop Type P2 & P2A 1,912,565.56

a) Pemasangan :
- Buis beton dia.0,80m', h=0,50 m' bh 8.0000 101,524 812,192.00 812,192.00
b) Beton cor K-100 :
- Beton cor K-100 m3 2.0096 547,559 1,100,373.56 1,100,373.56

3 1 M3 Membuat lantai kerja beton K-100 633,306.50

(mutu f’c = 7,4 MPa (K-100), slump (3 -6) cm, w/c = 0,87)
SNI 7394:2008
Bahan :
Sement Portland Kg 230.0000 1,300 299,000.00
Pasir Beton M³ 0.6379 175,000 111,632.50
Koral Beton M³ 0.7607 180,000 136,926.00 547,558.50
Tenaga :
Pekerja Oh 1.6500 40,000 66,000.00
Tukang Batu Oh 0.2750 48,000 13,200.00
Kepala Tukang Oh 0.0280 56,000 1,568.00
Mandor Oh 0.0830 60,000 4,980.00 85,748.00

4 1 bh Pemasangan Buis beton untuk pondasi siklop 101,524.00

Bahan :
Buis beton dia.80 cm h=50 cm bh 1.0000 75,000 75,000.00 75,000.00
Tenaga :
Pekerja Oh 0.3800 40,000 15,200.00
Tukang Batu Oh 0.1900 48,000 9,120.00
Kepala Tukang Oh 0.0190 56,000 1,064.00
Mandor Oh 0.0190 60,000 1,140.00 26,524.00

analisa struktur arsitektur 10 of 11

 REKAPITULASI
PENGAJUAN PEKERJAAN TAMBAH KURANG (CCO)
PEKERJAAN STRUKTUR

Pekerjaan : Pembangunan Rumah Susun Umum Sewa

Lokasi : Pompes Modern Islam Assalam Kartasura (KY1213-PPS.65)
Satuan Kerja : Penyediaan Perumahan Kementerian Perumahan Rakyat
Kegiatan : Penyediaan Ruman Susun
Tahun Anggaran : 2012

PEKERJAAN PEKERJAAN
No. URAIAN PEKERJAAN KONTRAK AWAL ADDENDUM KONTRAK
TAMBAH KURANG

A PEKERJAAN PERSIAPAN 179,881,864.00 179,881,864.00

B PEKERJAAN STRUKTUR 1,814,530,055.16 96,064,801.82 1,264,291.88 1,916,868,083.85

C PEKERJAAN ARSITEKTUR 1,360,196,253.78 1,360,196,253.78

D PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 628,005,940.00 628,005,940.00

TOTAL 3,982,614,112.94 4,084,952,141.63

PPN 10% 398,261,411.29 408,495,214.16

GRAND TOTAL 4,380,875,524.24 4,493,447,355.80

DIBULATKAN 4,380,875,000.00 4,493,447,000.00

PEKERJAAN TAMBAH 112,572,000.00

Terbilang ; Empat miryard empat ratus sembilan puluh tiga juta empat ratus empat puluh tujuh ribu rupiah.

Jakarta, 23 Juli 2013

PT BAYTUL RAHMAT JAYA

IDA ALFIANI
Direktur Utama