RENCANA ANGGARAN BIAYA (RAB)

Kegiatan : Pembangunan Cafe

Lokasi :
Tahun : 2022
NO. URAIAN SAT VOL HARGA SAT
1 2 3 4 5
A PKERJAAN LANTAI 1
I Pekerjaan Persiapan
1 Pekerjaan bongkar dan pembersihan Lokasi Ls 1.00 500,000.00
2 Pas. Bowplank m1 52 54,000.00

II Pekerjaan Tanah
1 Galian Tanah Pondasi Plat dan Batu Kali m 3
49.88 42,000.00
2 Urugan tanah kembali m 3
16.63 15,300.00
3 Urugan Sirtu Bawah lantai+pemadatan m 3
25.59 70,000.00

III Pek. Pasangan

1 Pas Batu Kali 1 : 3 : 10 m 3
19.95 480,000.00
2 Urug Pasir Bawah Pondasi m 3
4.99 90,000.00
3 Pas. Bata 1 : 3 : 8 m 2
52.00 135,000.00

IV Pekerjaan Beton
1 Pondasi Footplat 80 / 80 / 20
a Mengecor Beton m3 1.02 750,000.00
b Pembesian kg 207.79 10,500.00
c Begesting m2 15.20 110,000.00
2 Sloof 15/30
a Mengecor Beton m3 3.24 750,000.00
b Pembesian kg 264.50 10,500.00
c Begesting m2 43.20 110,000.00
3 Kolom 25/25 ( K2 )
a Mengecor Beton m3 0.63 750,000.00
b Pembesian kg 49.05 10,500.00
c Begesting m2 6.00 110,000.00
4 Balok Induk 12/35
a Mengecor Beton m3 3.78 750,000.00
b Pembesian kg 363.78 10,500.00
c Begesting m2 43.92 110,000.00
5 Beton Tangga
a Mengecor Beton m3 1.57 750,000.00
b Pembesian kg 134.00 10,500.00
c Begesting m2 8.00 125,000.00
6 Plat dak Beton
a Mengecor Beton m3 9.60 750,000.00
b Pembesian kg 630.33 10,500.00
c Begesting m2 80.00 125,000.00

V Pekerjaan Plesteran
1 Benangan & tali air m' 100.00 13,000.00
2 Ban - Banan m' 100.00 13,000.00
NO. URAIAN SAT VOL HARGA SAT
1 2 3 4 5
VI Pekerjaan Kusen Pintu & Jendela
1 Kusen Pintu Jendela Kayu Jati m1 14.48 200,000.00
2 Daun Pintu Panil Jati Lmbr 1.00 1,000,000.00
3 Daun Jendela Lmbr 1.00 750,000.00
4 Daun Bouvenlist Lmbr 2.00 250,000.00
6 Pintu Kamar Mandi (PVC) Unit 2.00 350,000.00

VII Pekerjaan Lantai

1 Pasang keramik lantai 40 x 40 m2 79.00 125,000.00
2 Pas. keramik lantai KM/WC 20 x 20 m2 6.37 125,000.00
3 Pasang keramik Tembok 25 x 40 KM/WC m2 20.10 125,000.00
,
VIII Pekerjaan Penggantung Pengunci
1 Pas. Kunci tanam bh 1.00 125,000.00
2 Pas. Engsel pintu bh 3.00 35,000.00
3 Pas. Grendel pintu bh 1.00 17,000.00
4 Pas. Engsel jendela bh 2.00 30,000.00
5 Grendel jendela bh 1.00 7,500.00
6 Hak Angin Jendela bh 2.00 12,000.00
7 Handel Pintu bh 1.00 85,000.00
8 Baut dan beugel ls 1.00 100,000.00

IX Pekerjaan Instalasi Listrik

1 Pas. Instalasi Lampu Stop & kontak ttk 20.00 175,000.00
2 Saklar Ganda merk broco bh 5.00 35,000.00
3 Saklar Tunggal merk broco bh 6.00 25,000.00
4 Stop Kontak merk broco bh 6.00 35,000.00
5 Lampu SL 18 watt merk philips bh 10.00 60,000.00
6 Lampu SL 5 watt merk philips bh 3.00 27,000.00
7 Lampu Sorot Pilar bh 2.00
8 Ground bh 1.00 1,000,000.00
9 Panel MCB + box bh 1.00 2,000,000.00

X Pekerjaan Sanitair
1 Kloset duduk Unit 2.00 1,750,000.00
2 Floordrain bh 2.00 25,000.00
3 Avour bh 2.00 15,300.00
4 Bak Kontrol Unit 1.00 900,000.00
5 Septicktank Unit 1.00 3,500,000.00
6 Resapan Unit 1.00 1,000,000.00
7 Pipa 4" PVC m1 20.00 71,500.00
8 Pipa 3" PVC m1 20.00 37,500.00
9 Pipa 3/4" PVC m1 30.00 24,500.00

B PKERJAAN LANTAI 2
I Pek. Pasangan
1 Pas. 1/2 Bata 1 : 3 : 10 m 2
335.25 135,000.00

II Pekerjaan Beton
1 Kolom Praktis 12/15
a Mengecor Beton m3 0.14 750,000.00
b Pembesian kg 14.06 10,500.00
c Begesting m2 1.80 110,000.00
NO. URAIAN SAT VOL HARGA SAT
1 2 3 4 5
III Pekerjaan Plesteran
1 Benangan & tali air m' 50.00 13,000.00
2 Ban - Banan m' 50.00 13,000.00

V Pekerjaan Kerangka Atap

1 Kerangka Atap Baja Ringan m 2
80.00 200,000.00

VI Pekerjaan Penutup Atap

1 Pas. Genteng m2 80.00 105,000.00
2 Pas. Genteng bubungan m1 10.00 140,000.00

VII Pekerjaan Lantai

1 Pasang keramik lantai 40 x 40 m2 80.00 250,000.00

IX Pekerjaan Instalasi Listrik

1 Pas. Instalasi Lampu Stop & kontak ttk 5.00 175,000.00
2 Saklar Tunggal merk broco bh 2.00 25,000.00
3 Saklar Ganda Merk Broco bh 2.00 35,000.00
4 Stop Kontak merk broco bh 5.00 35,000.00
5 Lampu SL 18 watt merk philips bh 4.00 60,000.00
6 Lampu SL 5 watt merk philips bh 1.00 27,000.00
7 Lampu Sorot Pilar bh 6.00

X Pekerjaan Sanitair
7 Pipa 3" PVC m1 2.00 37,500.00
8 Kran Air bh 1.00 25,000.00
)

JUMLAH
6

500,000.00
2,808,000.00
3,308,000.00

2,094,960.00 Pon. A Pon. B Total

254,388.00 46.25 42.25 88.5
1,791,510.00 85.31 29.6 20.28 49.88
4,140,858.00

9,576,960.00
448,920.00
7,020,000.00 52
17,045,880.00

768,000.00 8 15.2
2,181,773.14 36.10 10.00 8.00 6
1,672,000.00
95.00 29.13 36.10
2,430,000.00 72.00
2,777,268.48
4,752,000.00
70.63 64.35
468,750.00 10
514,998.40
660,000.00
48.00 65.60
2,835,000.00 72.00
3,819,674.88
4,831,200.00
47.08 48.65
1,177,500.00
1,407,000.00
1,000,000.00
76.75 78.46
7,200,000.00 80
6,618,453.33
10,000,000.00 19.60
55,113,618.23 8.17 7.84

1,300,000.00
1,300,000.00 6.67 6.22
2,600,000.00
 JUMLAH
6

2,896,000.00 75.86 27.1 pj1 pj2 p1

1,000,000.00 22.00 5.44
750,000.00
500,000.00
700,000.00 23.50
5,846,000.00 #VALUE!

9,875,000.00
796,250.00 266.67
2,512,500.00
13,183,750.00 19.84
324.18 367.4167 300.25
125,000.00
105,000.00
17,000.00
60,000.00
7,500.00
24,000.00
85,000.00
100,000.00
523,500.00

3,500,000.00
175,000.00
150,000.00
210,000.00
600,000.00 28.74
81,000.00

1,000,000.00
2,000,000.00
7,716,000.00

3,500,000.00
50,000.00
30,600.00
900,000.00
3,500,000.00
1,000,000.00
1,430,000.00
750,000.00
735,000.00
11,895,600.00

77.5
45,258,750.00 74.5
45,258,750.00 84.45

139.5
101,250.00 6
147,674.24
198,000.00
446,924.24
 JUMLAH
6

650,000.00 68.42
650,000.00 76.50 66.30
1,300,000.00

16,000,000.00 57.64
16,000,000.00
39.26 48.83 42.32
8,400,000.00
1,400,000.00 182.9722 108.62
9,800,000.00 #VALUE!

20,000,000.00 110.24
20,000,000.00
0.148992 47.88
875,000.00 47.88
50,000.00 47.88
70,000.00 28.07
175,000.00
240,000.00
27,000.00

1,437,000.00

75,000.00
25,000.00
100,000.00
p2 j1 j2 j3 j4 bv1 bv2
9.04
 REKAPITULASI RENCANA ANGGARAN BIAYA ( RAB )

Kegiatan : Pembangunan Cafe

Lokasi :
Tahun : 2022

A PEKERJAAN LANTAI 1
I PEKERJAAN PERSIAPAN Rp. 3,308,000.00
II PEKERJAAN TANAH Rp. 4,140,858.00
III PEKERJAAN PASANGAN Rp. 17,045,880.00
IV PEKERJAAN BETON BERTULANG Rp. 55,113,618.23
V PEKERKAAN PLESTERAN Rp. 2,600,000.00
VI PEKERJAAN KUSEN, PINTU & JENDELA Rp. 5,846,000.00
VII PEKERJAAN LANTAI Rp. 13,183,750.00
VIII PEKERJAAN PENGGANTUNG PENGUNCI Rp. 523,500.00
IX PEKERJAAN INSTALASI LISTRIK Rp. 7,716,000.00
X PEKERJAAN SANITAIR Rp. 11,895,600.00
, JUMLAH A Rp 121,373,206.23
DIBULATKAN Rp 121,373,000.00
B PEKERJAAN LANTAI 2
I PEKERJAAN PASANGAN Rp. 45,258,750.00
II PEKERJAAN BETON BERTULANG Rp. 446,924.24
III PEKERKAAN PLESTERAN Rp. 1,300,000.00
V PEKERJAAN RANGKA ATAP Rp. 16,000,000.00
VI PEKERJAAN PENUTUP ATAP Rp. 9,800,000.00
VII PEKERJAAN LANTAI Rp. 20,000,000.00
IX PEKERJAAN INSTALASI LISTRIK Rp. 1,437,000.00
X PEKERJAAN SANITAIR Rp. 100,000.00
JUMLAH B Rp 94,342,674.24
DIBULATKAN Rp 94,342,000.00

JUMLAH A + JUMLAH B Rp 215,715,880.47

DIBULATKAN Rp 215,715,000.00

Terbilang : -
 TABEL BERAT BESI TULANGAN PER METER ( POLOS )
Diameter Volume Berat Besi Diameter Volume Berat Besi
Tulangan Besi Tul. Tulangan Tulangan Besi Tul. Tulangan
( mm ) Per meter Per meter ( mm ) Per meter Per meter
Real ( m3 ) ( Kg ) Real ( m3 ) ( Kg )

3.00 0.0007 0.0554 14.80 0.0172 1.3483

3.20 0.0008 0.0630 15.00 0.0177 1.3850
3.40 0.0009 0.0712 15.20 0.0181 1.4222
3.60 0.0010 0.0798 15.40 0.0186 1.4599
3.80 0.0011 0.0889 15.60 0.0191 1.4980
4.00 0.0013 0.0985 15.80 0.0196 1.5367
4.20 0.0014 0.1086 16.00 0.0201 1.5758
4.40 0.0015 0.1192 16.20 0.0206 1.6155
4.60 0.0017 0.1303 16.40 0.0211 1.6556
4.80 0.0018 0.1418 16.60 0.0216 1.6962
5.00 0.0020 0.1539 16.80 0.0222 1.7373
5.20 0.0021 0.1664 17.00 0.0227 1.7790
5.40 0.0023 0.1795 17.20 0.0232 1.8211
5.60 0.0025 0.1930 17.40 0.0238 1.8637
5.80 0.0026 0.2071 17.60 0.0243 1.9067
6.00 0.0028 0.2216 17.80 0.0249 1.9503
6.20 0.0030 0.2366 18.00 0.0254 1.9944
6.40 0.0032 0.2521 18.20 0.0260 2.0390
6.60 0.0034 0.2681 18.40 0.0266 2.0840
6.80 0.0036 0.2846 18.60 0.0272 2.1296
7.00 0.0038 0.3016 18.80 0.0277 2.1756
7.20 0.0041 0.3191 19.00 0.0283 2.2222
7.40 0.0043 0.3371 19.20 0.0289 2.2692
7.60 0.0045 0.3555 19.40 0.0295 2.3167
7.80 0.0048 0.3745 19.60 0.0302 2.3647
8.00 0.0050 0.3940 19.80 0.0308 2.4132
8.20 0.0053 0.4139 20.00 0.0314 2.4622
8.40 0.0055 0.4343 20.20 0.0320 2.5117
8.60 0.0058 0.4553 20.40 0.0327 2.5617
8.80 0.0061 0.4767 20.60 0.0333 2.6122
9.00 0.0064 0.4986 20.80 0.0340 2.6631
9.20 0.0066 0.5210 21.00 0.0346 2.7146
9.40 0.0069 0.5439 21.20 0.0353 2.7666
9.60 0.0072 0.5673 21.40 0.0359 2.8190
9.80 0.0075 0.5912 21.60 0.0366 2.8719
10.00 0.0079 0.6156 21.80 0.0373 2.9254
10.20 0.0082 0.6404 22.00 0.0380 2.9793
10.40 0.0085 0.6658 22.20 0.0387 3.0337
10.60 0.0088 0.6916 22.40 0.0394 3.0886
10.80 0.0092 0.7180 22.60 0.0401 3.1440
11.00 0.0095 0.7448 22.80 0.0408 3.1999
11.20 0.0098 0.7722 23.00 0.0415 3.2563
11.40 0.0102 0.8000 23.20 0.0423 3.3132
11.60 0.0106 0.8283 23.40 0.0430 3.3705
11.80 0.0109 0.8571 23.60 0.0437 3.4284
12.00 0.0113 0.8864 23.80 0.0445 3.4868
12.20 0.0117 0.9162 24.00 0.0452 3.5456
12.40 0.0121 0.9465 24.20 0.0460 3.6049
12.60 0.0125 0.9773 24.40 0.0467 3.6648
12.80 0.0129 1.0085 24.60 0.0475 3.7251
13.00 0.0133 1.0403 24.80 0.0483 3.7859
13.20 0.0137 1.0725 25.00 0.0491 3.8472
13.40 0.0141 1.1053 25.20 0.0499 3.9090
13.60 0.0145 1.1385 25.40 0.0506 3.9713
13.80 0.0149 1.1723 25.60 0.0514 4.0341
14.00 0.0154 1.2065 25.80 0.0523 4.0974
14.20 0.0158 1.2412 26.00 0.0531 4.1612
14.40 0.0163 1.2764 26.20 0.0539 4.2254
14.60 0.0167 1.3121 26.40 0.0547 4.2902
Diameter Volume Berat Besi
Tulangan Besi Tul. Tulangan
( mm ) Per meter Per meter
Real ( m3 ) ( Kg )

26.60 0.0555 4.3554

26.80 0.0564 4.4212
27.00 0.0572 4.4874
27.20 0.0581 4.5541
27.40 0.0589 4.6213
27.60 0.0598 4.6891
27.80 0.0607 4.7573
28.00 0.0615 4.8260
28.20 0.0624 4.8951
28.40 0.0633 4.9648
28.60 0.0642 5.0350
28.80 0.0651 5.1057
29.00 0.0660 5.1768
29.20 0.0669 5.2485
29.40 0.0679 5.3206
29.60 0.0688 5.3933
29.80 0.0697 5.4664
30.00 0.0706 5.5400
30.20 0.0716 5.6141
30.40 0.0725 5.6887
30.60 0.0735 5.7638
30.80 0.0745 5.8394
31.00 0.0754 5.9155
31.20 0.0764 5.9921
31.40 0.0774 6.0691
31.60 0.0784 6.1467
31.80 0.0794 6.2247
32.00 0.0804 6.3033
32.20 0.0814 6.3823
32.40 0.0824 6.4619
32.60 0.0834 6.5419
32.80 0.0845 6.6224
33.00 0.0855 6.7034
33.20 0.0865 6.7849
33.40 0.0876 6.8669
33.60 0.0886 6.9494
33.80 0.0897 7.0324
34.00 0.0907 7.1158
34.20 0.0918 7.1998
34.40 0.0929 7.2842
34.60 0.0940 7.3692
34.80 0.0951 7.4546
35.00 0.0962 7.5406
35.20 0.0973 7.6270
35.40 0.0984 7.7139
35.60 0.0995 7.8013
35.80 0.1006 7.8892
36.00 0.1017 7.9776
36.20 0.1029 8.0665
36.40 0.1040 8.1559
36.60 0.1052 8.2457
36.80 0.1063 8.3361
37.00 0.1075 8.4270
37.20 0.1086 8.5183
37.40 0.1098 8.6101
37.60 0.1110 8.7025
37.80 0.1122 8.7953
38.00 0.1134 8.8886
38.20 0.1146 8.9824