Anda di halaman 1dari 4

RENCANA ANGGARAN BIAYA ( RAB )

PEMBANGUNAN 1 UNIT RUMAH

PROYEK : SENTRALAND RESIDENCE


PEKERJAAN : RUMAH SEDERHANA TIPE 36

HARGA JUMLAH HARGA


VOLUME
NO URAIAN SAT SATUAN Tepi Tengah
Tepi Tengah (Rp) (Rp) (Rp)
I. PEKERJAAN PERSIAPAN

1 Pembersihan lapangan Ls 1.00 1.00 211,223.32 211,223.32 211,223.32


2 Air kerja Ls 1.00 1.00 105,611.66 105,611.66 105,611.66
3 Pemasangan bouwplank M' 20.00 18.00 11,030.00 220,600.00 198,540.00
Jumlah : 537,434.98 515,374.98

II PEKERJAAN PONDASI

1 Galian tanah pondasi rollag M³ 3.99 3.99 33,160.00 132,238.76 132,238.76


2 Urugan tanah kembali bekas galian M³ 3.99 3.99 7,620.00 30,387.80 30,387.80
3 Pondasi Strous peil h. 2,5 m Ttk 12.00 12.00 302,860.00 3,634,320.00 3,634,320.00
4 Pondasi Strous peil h. 1,5 m Ttk 2.00 2.00 167,070.00 334,140.00 334,140.00
5 Pasang pondasi batu Kumbong uk. 30x30x30 cm M' 44.31 44.31 45,650.00 2,022,751.50 2,022,751.50
6 Urugan pasir batu (Sirtu) bawah lantai t. 30 cm M³ 8.66 8.66 210,820.00 1,825,051.87 1,825,051.87
7 Urugan pasir bawah lantai t. 5 cm M³ 1.44 1.44 168,820.00 243,576.87 243,576.87
Jumlah : 8,222,466.81 8,222,466.81

III PEKERJAAN DINDING

A. DINDING MASIF

1. Pasangan dinding batu bata :


- Spesie 1 Pc : 3 Psr (trasraam) t. 30 cm keliling M² 8.79 8.79 85,510.00 751,632.90 751,632.90
- Spesie 1 Pc : 3 Psr (trasraam) t. 150 cm (KM/WC) M² 7.73 7.73 85,510.00 660,564.75 660,564.75
- Spesie 1 pc:5ps T.4.65 cm M² 56.61 56.61 80,440.00 4,553,989.94 4,553,989.94
- Spesie 1 pc:5ps T.3.65 cm M² 50.40 50.40 80,440.00 4,054,256.44 4,054,256.44
- Spesie 1 pc:5ps T.2.10 cm M² 13.07 13.07 80,440.00 1,051,350.80 1,051,350.80
- Spesie 1 pc:5ps (Gewel) B : 6.15 m M² 5.93 5.93 80,440.00 477,391.29 477,391.29
- Spesie 1 pc:5ps (Gewel) B : 5.15 m M² 4.22 4.22 80,440.00 339,698.12 339,698.12
2 Pekerjaan Beton Bertulang
- Sloof balk 12/15 cm M³ 0.67 0.67 3,663,780.00 2,437,439.56 2,437,439.56
- Ring balk 10/12 M³ 0.43 0.43 3,507,290.00 1,506,731.78 1,506,731.78
- Ring Sofi 10/12 M³ 0.29 0.29 3,507,290.00 1,024,409.26 1,024,409.26
- Balk Sofi 10/12 M³ 0.04 0.04 3,507,290.00 150,252.30 150,252.30
- Kolom beton uk. 10/10
- kolom T : 4.65 M³ 0.33 0.33 3,865,510.00 1,258,223.51 1,258,223.51
- kolom T : 3.65 M³ 0.18 0.18 3,865,510.00 705,455.58 705,455.58
- kolom T : 2.8 (teras) M³ 0.06 0.06 3,865,510.00 216,468.56 216,468.56
- Balok Latei 10/12 M³ 0.19 0.19 3,507,290.00 661,194.31 661,194.31
- Plat Beton Teras + Finishing t. 8 cm (Jadi) M² 3.84 3.84 348,240.00 1,337,241.60 1,337,241.60
- Plat Beton Cantilever + Finishing t. 7 cm (Jadi) M² 4.51 4.51 322,540.00 1,454,655.40 1,454,655.40
3 Pas. Ventilasi roster keramik uk. 20/20 Bh 8.00 8.00 21,122.33 168,978.66 168,978.66
4 Pekerjaan Plesteran
- Spesie 1 pc:3ps T.30 cm M² 13.98 13.98 43,710.00 611,065.80 611,065.80
- Spesie 1 pc:3ps T.150 cm (kamar mandi) M² 10.95 10.95 43,710.00 478,624.50 478,624.50
- Spesie 1 pc:5ps T.4.65 cm M² 85.33 85.33 40,620.00 3,465,982.74 3,465,982.74
- Spesie 1 pc:5ps T.3.65 cm M² 78.90 78.90 40,620.00 3,204,999.24 3,204,999.24
- Spesie 1 pc:5ps T.2.10 cm M² 25.54 25.54 40,620.00 1,037,434.80 1,037,434.80
- Spesie 1 pc:5ps (Gewel) B : 6.15 m M² 5.93 - 40,620.00 241,069.55 -
- Plesteran ornamen 1pc:5ps diaci PC 30 mm M² 3.69 3.69 14,590.00 53,837.10 53,837.10
- Pas.ornamen batu tempel M² 3.69 3.69 251,910.00 929,547.90 929,547.90
- Benangan plesteran Pada posisi Kusen M' 2.75 2.75 8,580.00 23,595.00 23,595.00
5 Pek. Meja dapur + Kitchen sink + kran Bh 1.00 1.00 807,310.00 807,310.00 807,310.00
Jumlah : 33,663,401.38 33,422,331.84

Page 1 of 4
B. DINDING KOMPONEN

1 Pas. Kusen & Daun Pintu, Daun Jendela Fabrikasi


- Kusen PJ.2 lengkap Daun pintu & jendelanya Bh 1.00 1.00 166,250.00 166,250.00 166,250.00
- Kusen P1 (Kamar) lengkap daun pintunya Bh 3.00 3.00 134,370.00 403,110.00 403,110.00
- Kusen J2 lengkap daunnya Bh 2.00 2.00 130,000.00 260,000.00 260,000.00
- Kusen type BV.1 + kaca es Bh 1.00 1.00 63,150.00 63,150.00 63,150.00
- Kusen type Ventilasi Atas Depan + kaca es Bh 1.00 1.00 63,150.00 63,150.00 63,150.00
2 Pekerjaan Kusen & Daun Pintu, Daun Jendela
- Pintu PJ.2 + Hardware Bh 1.00 1.00 2,912,748.03 2,912,748.03 2,912,748.03
- Pintu P1 + Hardware Bh 3.00 3.00 1,141,575.83 3,424,727.49 3,424,727.49
- Jendela J2 + Hardware Bh 2.00 2.00 1,198,078.07 2,396,156.14 2,396,156.14
- BV + Kaca es Bh 1.00 1.00 287,123.62 287,123.62 287,123.62
- Ventilasi Atas Depan + Kaca es Bh 1.00 1.00 357,463.14 357,463.14 357,463.14
3 Pas. kusen PVC super lengkap daun pintu Bh 1.00 1.00 326,400.00 326,400.00 326,400.00
Jumlah : 10,660,278.42 10,660,278.42

IV PEKERJAAN RANGKA ATAP BAJA RINGAN

1 Pasang rangka Atap galvalum t. 0,75 mm M² 56.76 52.36 180,330.00 10,235,170.14 9,442,619.79
3 Pasang lisplank Cemen Silica Board 0,8/20 cm M' 24.38 15.90 22,430.00 546,843.40 356,637.00
Jumlah : 10,782,013.54 9,799,256.79

V PEKERJAAN PENUTUP ATAP & PLAFOND

1 Pasang genteng beton warna Monier M² 56.76 52.36 96,260.00 5,463,525.08 5,040,462.38
2 Pasang nok genteng beton warna Monier M² 6.81 6.21 91,650.00 624,136.50 569,146.50
3 Pas. rangka plafond hollow dalam M² 28.86 28.86 51,940.00 1,498,801.42 1,498,801.42
4 Pas. rangka plafond hollow luar M² 14.03 10.62 51,940.00 728,458.50 551,343.10
5 Pas. penutup plafond gypsum dalam M² 28.86 28.86 55,020.00 1,587,679.13 1,587,679.13
6 Pas. penutup plafond gypsum luar M² 14.03 10.62 55,020.00 771,655.50 584,037.30
7 Pas. List plafond gypsum profil dalam M' 42.49 42.49 17,070.00 725,261.63 725,261.63
Jumlah : 11,399,517.75 10,556,731.45

VI PEKERJAAN PELAPIS LANTAI & DINDING

1 Rabat beton t. 5 cm M² 33.65 33.65 44,520.00 1,498,111.36 1,498,111.36


2 Pas. lantai granit 60/60 ruang & teras M² 31.91 31.91 165,010.00 5,265,518.60 5,265,518.60
3 Pas. lantai keramik 20/20 KM/WC M² 1.74 1.74 127,970.00 222,667.80 222,667.80
4 Pas.keramik dinding 20/25 t =1.5 m M² 6.75 6.75 142,390.00 961,132.50 961,132.50
Jumlah : 7,947,430.26 7,947,430.26

VII PEKERJAAN SANITAIR

1 Pas. Inst. Air bersih pipa PVC AW Ø 3/4 + acc M' 16.39 16.39 24,840.00 407,236.90 407,236.90
2 Pasang kran leiding Ø 1/2" Vernikel Bh 1.00 1.00 38,930.00 38,930.00 38,930.00
3 Pasang Sower + kran Bh 1.00 1.00 215,610.00 215,610.00 215,610.00
4 Pasang Pipa Pembuangan
- Sal Tinja pipa PVC Ø 4" M' 6.79 6.79 50,390.00 342,279.11 342,279.11
- Sal air kotor bawah lantai PVC Ø 3" M' 11.42 11.42 47,900.00 547,180.86 547,180.86
5 Pas. Tandon Air Tanam lengkap Pompa air otomatis Unit 1.00 1.00 2,947,640.00 2,947,640.00 2,947,640.00
6 Pas. closet duduk lengkap kran Whaser Bh 1.00 1.00 1,720,710.00 1,720,710.00 1,720,710.00
7 Pasang floor drain Chrome- 4" Bh 1.00 1.00 58,050.00 58,050.00 58,050.00
8 Pasangan Septick Tank lengkap rembesan Bh 1.00 1.00 2,423,170.00 2,423,170.00 2,423,170.00
9 Pasangan Sumur Resapan Bh 1.00 1.00 651,010.00 651,010.00 651,010.00
10 Pasangan Bak Kontrol Bh 2.00 2.00 99,590.00 199,180.00 199,180.00
Jumlah : 9,550,996.87 9,550,996.87

VIII PEKERJAAN PENGECATAN

1 Pengecatan kayu, daun pintu & jendela + kusen M² 22.64 22.64 44,260.00 1,002,117.22 1,002,117.22
2 Pengecatan listplank M² 6.10 3.98 45,000.00 274,275.00 178,875.00
3 Pengecatan tembok pada dinding
- Dinding luar (cat Wheatershield) M² 47.60 28.57 33,210.00 1,580,796.00 948,972.43
- Dinding dalam M² 214.70 214.70 17,360.00 3,727,174.64 3,727,174.64
4 Dinding ornamen (cat Wheatershield) M² 3.69 3.69 33,210.00 122,544.90 122,544.90
5 Pengecatan plafond dalam M² 28.86 28.86 17,360.00 500,947.10 500,947.10
6 Pengecatan plafond luar M² 14.03 10.62 17,360.00 243,474.00 184,276.40
Jumlah : 7,451,328.86 6,664,907.69

Page 2 of 4
IX PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA)

1 Pas. Titik lampu (ex Panasonic) Single Ttk 2.00 2.00 145,560.00 291,120.00 291,120.00
2 Pas. Titik lampu (ex Panasonic) double Ttk 2.00 2.00 197,240.00 394,480.00 394,480.00
3 Pas. Stop kontak (ex Panasonic new gee) Ttk 4.00 4.00 107,020.00 428,080.00 428,080.00
4 Pas. Fuse Box lengkap arde (ex presto) Ttk 1.00 1.00 309,040.00 309,040.00 309,040.00
5 Jildak / Akli Ls 1.00 1.00 528,058.30 528,058.30 528,058.30
6 Biaya Konsuil Ls 1.00 1.00 84,489.33 84,489.33 84,489.33
Jumlah : 2,035,267.63 2,035,267.63

X PEKERJAAN LAIN-LAIN

1 Pekerjaan Pagar Keliling


- Galian Pondasi M³ 2.49 1.77 33,160.00 82,667.88 58,792.68
- Pondasi Strous peil h. 1,5 m pagar Ttk 9.00 5.00 167,070.00 1,503,630.00 835,350.00
- Pasang pondasi batu Kumbong uk. 30x30x30 cm M' 27.70 19.70 45,650.00 1,264,505.00 899,305.00
- Sloof beton bertulang uk. 12/15 cm M³ 0.50 0.35 3,663,780.00 1,826,760.71 1,299,176.39
- Kolom beton bertulang uk. 10/10 cm M³ 0.05 0.05 3,865,510.00 173,947.95 173,947.95
- Pas. Dinding batu bata ad. 1 Pc : 5 Psr :
- Pas. Bata 1pc:5ps t.1,5 m (pagar belakang) M² 26.55 14.55 80,440.00 2,135,682.00 1,170,402.00
- Pas. Bata 1pc:5ps t.0,5 m (pagar depan) M² 5.00 5.00 80,440.00 402,200.00 402,200.00
- Plesteran 1pc:5ps diaci PC M² 47.55 21.05 40,620.00 1,931,481.00 855,051.00
- Pek. Pengecatan pagar M² 47.55 21.05 17,360.00 825,468.00 365,428.00
2 Pek. Taman depan (rumput gajah & tanaman Perdu) Ls 1.00 1.00 1,058,740.00 1,058,740.00 1,058,740.00
3 Jalan msk rmh rabat beton t. 7 cm ad. 1 Pc : 3 Ps : 5 Krl M² 9.00 9.00 62,320.00 560,880.00 560,880.00
4 Jalan msk rmh keramik carport 40x40 motif M² 6.40 6.40 149,050.00 953,920.00 953,920.00
5 Plat Nomor Rumah Unit 1.00 1.00 52,805.83 52,805.83 52,805.83
6 Bak Sampah Fiber 1 Pilah (Single) Kapasitas 40 liter Unit 1.00 1.00 52,805.83 52,805.83 52,805.83
7 Pembersihan akhir + Patok batas kavling Ls 1.00 1.00 211,223.32 211,223.32 211,223.32
Jumlah : 13,036,717.52 8,950,028.00

Page 3 of 4
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH TIPE 36
LOKASI : SENTRALAND RESIDENCE

JUMLAH HARGA
NO.
RS 36 Tepi RS 36 Tengah

I PEKERJAAN PERSIAPAN 537,434.98 515,374.98

II PEKERJAAN PONDASI 8,222,466.81 8,222,466.81

III PEKERJAAN DINDING

- DINDING MASIF 33,663,401.38 33,422,331.84

- DINDING KOMPONEN 10,660,278.42 10,660,278.42

IV PEKERJAAN RANGKA ATAP BAJA RINGAN 10,782,013.54 9,799,256.79

V PEKERJAAN PENUTUP ATAP & PLAFOND 11,399,517.75 10,556,731.45

VI PEKERJAAN PELAPIS LANTAI & DINDING 7,947,430.26 7,947,430.26

VII PEKERJAAN SANITAIR 9,550,996.87 9,550,996.87

VIII PEKERJAAN PENGECATAN 7,451,328.86 6,664,907.69

IX PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA) 2,035,267.63 2,035,267.63

X PEKERJAAN LAIN-LAIN 13,036,717.52 8,950,028.00

SUB TOTAL 115,286,854.01 108,325,070.73


HARGA PER UNIT 115,286,854.01 108,325,070.73
DIBULATKAN 115,286,000.00 108,325,000.00
HARGA PER M2 ( SEBELUM PPN ) 3,202,388.89 3,009,027.78
DIBULATKAN 3,202,388.00 3,009,000.00

Page 4 of 4