RENCANA ANGGARAN BIAYA (RAB)

Proyek : Renovasi Rumah Tinggal

Lokasi :

A. PEKERJAAN PERSIAPAN

No Uraian Pekerjaan Harga Satuan Jumlah Harga

Volume
( Rp) ( Rp)
I PEKERJAAN PERSIAPAN
1 Pengukuran Kembali 85.50 m² 8,400.00 718,200.00
2 Pagar Pengaman Proyek 72.00 m² 40,000.00 2,880,000.00
3 Administrasi/ Perizinan 143.75 m² 45,000.00 6,468,750.00
4 Gambar dan Perhitungan RAB 143.75 25,000.00 3,593,750.00
TOTAL PEKERJAAN PERSIAPAN

B. PEKERJAAN AWAL

No Uraian Pekerjaan Harga Satuan Jumlah Harga

Volume
( Rp) ( Rp)
I PEKERJAAN AWAL
1 Pasang Bouwplank 70.50 m' 25,000.00 1,762,500.00
Pemasangan listrik baru 2200.00 Watt 1,700.00 3,740,000.00
TOTAL PEKERJAAN AWAL

C. PEKERJAAN STRUKTUR dan ATAP

No Uraian Pekerjaan Harga Satuan Jumlah Harga

Volume
( Rp) ( Rp)
I PEKERJAAN TANAH DAN PASIR
1 Galian Tanah Dalam 1m 46.80 m³ 35,000.00 1,638,000.00
2 Galian Tanah Dalam 2m 24.00 m³ 35,000.00 840,000.00
3 Urugan Tanah Kembali 43.00 m³ 50,000.00 2,150,000.00
4 Pemadatan Tanah 43.00 m³ 25,000.00 1,075,000.00

II PEKERJAAN BETON BERTULANG 1 pc: 2ps: 3kr

1 Urugan Pasir Bawah Footplate 1.60 m³ 170,000.00 272,000.00
2 Lantai Kerja 1pc: 3 ps: 5kr 2.40 m³ 373,000.00 895,200.00
3 Beton Pondasi Plate T. 40cm 4.80 m³ 2,375,000.00 11,400,000.00
4 Beton Sloof 20/35 5.04 m³ 2,430,000.00 12,247,200.00
5 Beton Kolom struktur 40/20 4.41 m³ 2,430,000.00 10,716,300.00
6 Balaok Lantai 30/20 4.32 m³ 2,430,000.00 10,497,600.00
7 Beton Kolom Praktis 15/15 Lt 1 0.54 m³ 2,430,000.00 1,312,200.00
8 Beton Kolom Praktis 15/15 Lt2 2.25 m³ 2,159,000.00 4,857,750.00
9 Beton Ring Balk 15/20 2.16 m³ 2,159,000.00 4,663,440.00
10 Canopy Beton t.10cm 0.90 m³ 2,159,000.00 1,943,100.00
 11 Beton Tangga 1.77 m³ 2,375,000.00 4,203,750.00
12 Beton Plat Lantai t.12cm 8.25 m³ 2,375,000.00 19,593,750.00

III PEKERJAAN RANGKA ATAP

1 Rangka Atap ex baja ringan 79.78 m² 120,000.00 9,573,600.00
2 Genteng ex keramik glasur 79.78 m² 140,000.00 11,169,200.00
3 Listplank 38.20 m' 27,500.00 1,050,500.00
4 Papan Ruiter 23.42 m' 27,500.00 644,050.00
5 Genteng Wuwung 23.42 m' 107,000.00 2,505,940.00
6 Genteng nok cabang 3 3.00 bh 15,000.00 45,000.00

TOTAL PEKERJAAN STRUKTUR dan ATAP

D. PEKERJAAN ARSITEKTUR dan FINISHING

No Uraian Pekerjaan Harga Satuan Jumlah Harga

Volume
( Rp) ( Rp)
I PEKERJAAN PONDASI BATU BELAH
1 Pondasi Staal 1pc : 5ps 40.32 m³ 290,000.00 11,692,800.00
2 Anstamping 5.76 m³ 80,000.00 460,800.00
3 Urugan Pasir Bawah Pondasi 5.76 m³ 170,000.00 979,200.00

II PEKERJAAN PASANGAN BATUBATA DAN PLESTERAN

1 Bata Merah 1pc: 2ps Lt1 58.70 m² 85,500.00 5,018,850.00
2 Bata Merah 1pc: 5ps Lt 1 116.50 m² 83,500.00 9,727,750.00
3 Plesteran Lt1 350.40 m² 50,000.00 17,520,000.00
4 Sponengan/Ban Lt 1 13.00 m' 48,500.00 630,500.00
5 Acian Lt1 350.40 m² 23,500.00 8,234,400.00
6 Bata Merah Ringan Lt 2 242.00 m² 81,200.00 19,650,400.00
7 Plesteran Lt2 484.00 m² 50,500.00 24,442,000.00
8 Sponengan/Ban Lt 2 67.00 m' 48,500.00 3,249,500.00
9 Acian Lt2 484.00 m² 23,500.00 11,374,000.00

III PEKERJAAN PLAFOND

1 Gypsum Board Berikut Rangka 169.00 m² 105,500.00 17,829,500.00

IV PEKERJAAN KUSEN
1 Kusen Pintu dan Jendela Lt 1 32.30 m' 135,500.00 4,376,650.00
2 Daun Jendela Lt 1 9.00 bh 475,000.00 4,275,000.00
3 Daun Pintu Panel Lt 1 3.00 bh 980,000.00 2,940,000.00
4 Jalusi Kayu Lt 1 m² 275,000.00 -
5 Cat Melamin Kusen Daun Jendela Lt 1 32.00 m' 72,500.00 2,320,000.00
6 Cat Melamin Daun Pintu Panel Lt 1 3.00 bh 375,000.00 1,125,000.00
7 Engsel Pintu Lt 1 9.00 ps 25,000.00 225,000.00
8 Engsel Jendela Lt 1 18.00 ps 20,000.00 360,000.00
9 Sloot Jendela Lt 1 9.00 bh 25,000.00 225,000.00
 10 Hak Angin Jendela Lt 1 18.00 bh 25,000.00 450,000.00
11 Kunci Pintu Lt 1 3.00 bh 100,000.00 300,000.00
12 Handle Pintu Double Lt 1 2.00 bh 175,000.00 350,000.00
13 Kaca Asahi Bening 5mm Lt 1 10.00 m² 90,000.00 900,000.00
14 Kusen Pintu dan Jendela Lt 2 43.20 m' 135,500.00 5,853,600.00
15 Daun Jendela Lt 2 4.00 bh 475,000.00 1,900,000.00
16 Daun Pintu Panel Lt 2 6.00 bh 980,000.00 5,880,000.00
17 Jalusi Kayu Lt 2 m² 275,000.00 -
18 Cat Melamin Kusen Daun Jendela Lt 2 43.20 m' 72,500.00 3,132,000.00
19 Cat Melamin Daun Pintu Panel Lt 2 6.00 bh 375,000.00 2,250,000.00
20 Engsel Pintu Lt 2 18.00 ps 25,000.00 450,000.00
21 Engsel Jendela Lt 2 8.00 ps 20,000.00 160,000.00
22 Sloot Jendela Lt 2 4.00 bh 25,000.00 100,000.00
23 Hak Angin Jendela Lt 2 8.00 bh 25,000.00 200,000.00
24 Kunci Pintu Lt 2 6.00 bh 100,000.00 600,000.00
25 Handle Pintu Double Lt 2 2.00 bh 175,000.00 350,000.00
26 Kaca Asahi Bening 5mm Lt 2 9.00 m² 90,000.00 810,000.00

No Uraian Pekerjaan Harga Satuan Jumlah Harga

Volume
( Rp) ( Rp)
V PEKERJAAN PASANG KERAMIK DAN BATU ALAM
1 Urugan pasir Lt1 7.55 m³ 170,000.00 1,283,500.00
2 Lantai Kerja 1pc : 3ps : 5kr Lt1 7.55 m³ 473,000.00 3,571,150.00
3 Keramik Lantai putih 40 X40 Lt1 75.20 m² 137,000.00 10,302,400.00
4 Keramik Lantai km/wc Anak Lt1 3.00 m² 146,000.00 438,000.00
5 Keramik Dinding km/wc Anak Lt1 10.50 m² 146,000.00 1,533,000.00
6 Plint Keramik Lt1 84.00 m' 97,500.00 8,190,000.00
7 Keramik Tangga Lt1 7.67 m² 146,000.00 1,119,820.00
8 Border km/wc Anak Lt1 7.00 m' 146,000.00 1,022,000.00
9 Batu Tempel Dinding Exterior Lt1 12.00 m² 275,000.00 3,300,000.00
10 Urugan pasir Lt2 6.88 m³ 170,000.00 1,168,750.00
11 Lantai Kerja 1pc : 3ps : 5kr Lt2 6.88 m³ 473,000.00 3,251,875.00
12 Keramik Lantai putih 40 X40 Lt2 68.75 m² 137,000.00 9,418,750.00
13 Keramik Lantai km/wc Utama Lt2 4.00 m² 146,000.00 584,000.00
14 Keramik Lantai km/wc Anak Lt2 3.00 m² 146,000.00 438,000.00
15 Keramik Dinding km/wc Utama Lt2 12.00 m² 146,000.00 1,752,000.00
16 Border km/wc Utama Lt2 8.00 m' 146,000.00 1,168,000.00
17 Keramik Dinding km/wc Anak Lt2 10.50 m² 146,000.00 1,533,000.00
18 Plint Keramik Lt2 134.00 m' 97,500.00 13,065,000.00
19 Border km/wc Anak Lt2 7.00 m' 146,000.00 1,022,000.00

VI PEKERJAAN SANITASI DAN INSTALASI

 1 Floor Drain 4.00 bh 25,000.00 100,000.00
2 Closet duduk ex America Standard 3.00 bh 1,785,000.00 5,355,000.00
3 Wastafel ex America Standard bh -
4 Kran Tembok 5.00 bh 15,000.00 75,000.00
5 Kran Meja 1.00 bh 50,000.00 50,000.00
6 Shower Bidet 3.00 bh 150,000.00 450,000.00
7 PVC 3/4" ex Maspion 15.00 btg 20,000.00 300,000.00
8 PVC 1" ex Maspion 3.00 btg 27,000.00 81,000.00
9 PVC 2,5" ex Maspion btg 37,000.00 -
10 PVC 3" ex Maspion 6.00 btg 60,000.00 360,000.00
11 PVC 4" ex Maspion 6.00 btg 90,000.00 540,000.00
12 Pekerjaan sambungan dan Lem lis ls 750,000.00 750,000.00
13 Pek. Instalasi Listrik 40.00 ttk 175,000.00 7,000,000.00
14 Pek. Instalasi Televisi 2.00 ttk 150,000.00 300,000.00
15 Pek. Instalasi Telepon 1.00 ttk 150,000.00 150,000.00

VII PEKERJAAN CAT, DAN PEMBERSIHAN LOKASI

1 Pengecatan Tembok 350.40 m² 12,000.00 4,204,800.00
2 Pengecatan Plafond 169.00 m² 13,000.00 2,197,000.00
3 Pengecatan Kayu m' 22,000.00 -
4 Pekerjaan Pembersihan ls ls 1,000,000.00 1,000,000.00
5 Railing Besi Tangga dan Balkon 11.00 m² 450,000.00 4,950,000.00
6 Canopy 9.00 m² 450,000.00 4,050,000.00
7 Sepitank 1.00 unt 5,500,000.00 5,500,000.00
8 Sumur resapan 3.00 M 250,000.00 750,000.00

TOTAL PEKERJAAN FINISHING

TOTAL PEKERJAAN
Jumlah Bobot
( Rp) (%)

0.17727959%
0.71089560%
1.59673817%
0.88707676%
13,660,700.00 3.3720%

Jumlah Bobot
( Rp) (%)

0.43505330%
0.92317693%
5,502,500.00 1.3582%

Jumlah Bobot
( Rp) (%)

0.40432188%
0.20734455%
0.53070332%
0.26535166%
5,703,000.00 1.4077%

0.06714014%
0.22097005%
2.81396177%
3.02308356%
2.64519811%
2.59121448%
0.32390181%
1.19908095%
1.15111771%
0.47963238%
 1.03764840%
4.83649679%
82,602,290.00 20.3894%

2.36313547%
2.75699138%
0.25930411%
0.15897650%
0.61856310%
0.01110774%
24,988,290.00 6.1681%
113,293,580.00 27.9652%

Jumlah Bobot
( Rp) (%)

2.88623615%
0.11374330%
0.24170451%
13,132,800.00 3.2417%

1.23884667%
2.40118567%
4.32461493%
0.15563183%
2.03256902%
4.85048020%
6.03323277%
0.80210252%
2.80754396%
99,847,400.00 24.6462%

4.40101152%
17,829,500.00 4.4010%

1.08032682%
1.05523566%
0.72570593%

0.57266590%
0.27769360%
0.05553872%
0.08886195%
0.05553872%
 0.11107744%
0.07405163%
0.08639356%
0.22215488%
1.44489532%
0.46899363%
1.45141186%

0.77309897%
0.55538719%
0.11107744%
0.03949420%
0.02468388%
0.04936775%
0.14810325%
0.08639356%
0.19993939%
39,532,250.00 9.7581%

Jumlah Bobot
( Rp) (%)

0.31681754%
0.88149821%
2.54303155%
0.10811537%
0.37840381%
2.02160938%
0.27641497%
0.25226920%
0.81456788%
0.28849279%
0.80268877%
2.32491249%
0.14415383%
0.10811537%
0.43246149%
0.28830766%
0.37840381%
3.22494829%
0.25226920%
64,161,245.00 15.8375%
 0.02468388%
1.32182151%

0.01851291%
0.01234194%
0.11107744%
0.07405163%
0.01999394%

0.08886195%
0.13329293%
0.18512906%
1.72787126%
0.07405163%
0.03702581%
15,511,000.00 3.8287%

1.0379%
0.5423%

0.2468%
1.2219%
0.9997%
1.3576%
0.1851%
22,651,800.00 5.5913%
272,665,995.00 67.3045%

405,122,775.00 100.0000%
REKAPITULASI RENCANA ANGGARAN BIAYA
Proyek :Renovasi Rumah Tinggal
Lokasi :

No. SUB PEKERJAAN BIAYA (Rp.) JUMLAH (Rp.)

I Pekerjaan Persiapan 13,660,700.00

II Pekerjaan Awal 5,502,500.00
III Pekerjaan Struktur dan Atap 113,293,580.00
IV Pekerjaan Arsitektur dan Finishing 272,665,995.00
405,122,775.00
Fee Pelaksana dan Arsitek 10% 40,512,277.50
Grand TOTAL 445,635,052.50
Pembulatan 446,000,000.00
Terbilang : Empat rarus Empat puluh Enam juta rupiah
2465850