I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 200.00 m2 150.00 75.00 0.2852 0.3803
2 Pemasangan Pagar Proyek Sementara 60.00 m' 2.4619
3 Pemasangan Bouwplank 42.00 m' 42.00 100.00 0.3351 0.3351
Lantai 2
1 Kolom 10x10 (Kayu) 0.74 m3 0.5881
2 Balok 15 x20
- Beton K-225 2.07 m3 0.3408
- Besi Ulir 430.21 kg 0.5727
- Besi Polos 86.98 kg 0.1097
- Bekisting 64.84 m2 2.2631
3 Ringbalk 0.69 m3 0.5523
4 Plat Lantai
- Beton K-225 5.80 m3 0.9561
- Besi Polos (Ø10) 446.46 Kg 0.5631
- Wiremesh M8 407.59 Kg 30.2744
- Bondeks 74.72 m2 3.2539
Lantai 2
1 Papan Kayu 20 cm 236.04 m2 ###
2 Papan kayu 10 cm 3.63 m2 ###
3 Kayu 5/10 52.90 m2 ###
4 Keramik Lantai 40 x 40 Polished 62.25 m2 ###
5 Keramik Lantai 20 x 20 (Unpolished) WC 1.14 m2 ###
V PEKERJAAN ATAP
1 Pemasangan Rangka Atap Kayu Bentang Max 6m 1.71 m3 ###
2 Pemasangan Kasau dan Reng Kayu 0.38 m3 ###
3 Pemasangan Listplank dan Papan Ruiter 0.13 m3 ###
4 Pemasangan Bubungan Metal 13.62 m1 ###
5 Pemasangan Penutup Atap Genteng Metal 131.02 m2 ###
JUMLAH PEKERJAAN ATAP
Lantai 2
1 Papan Kayu Lumber Ceilling 68.49 m2 ###
2 Plafond Gypsum Board 133.70 m3 ###
2 Rangka Balok Kayu 80.20 m1 ###
3 List Plafond 52.40 m1 ###
JUMLAH PEKERJAAN RANGKA & PENUTUP PLAFOND
X PEKERJAAN SANITASI
Lantai 1 dan Lantai 2
1 Kloset Jongkok 2.00 bh ###
2 Kran Air 2.00 bh ###
3 Kran Washtafel 2.00 bh ###
4 Washtafel + Acceseroies 2.00 bh ###
5 Floor Drain 2.00 bh ###
6 Instalasi Pipa 2 " 8.38 bh ###
7 Instalasi Pipa 4 " 2.18 bh ###
8 Instalasi Pipa 1" 0.50 bh ###
9 Instalasi Pipa 3/4 " 6.49 bh ###
10 Pemasangan Septictank Biofill 1.00 bh ###
- Pipa 4" 2.13 bh ###
- Galian Tanah Biofill 6.00 m3 ###
- Cor Rabat Biofill 0.38 m3 ###
- Tanah Timbunan 1.60 m3 ###
- Galian Tanah Sumur Resapan 1.20 m3 ###
- Urugan Pasir 0.32 m3 ###
- Pasangan Batu Gunung 0.40 m3 ###
- Pasangan Bata 4.80 m3 ###
- Bekisting 0.23 m2 ###
- Pembesian 14.00 kg ###
- Cor Beton 0.12 m3 ###
XI PEKERJAAN PENGECATAN
Lantai 1
1 Cat dinding Exterior 116.84 m2 ###
2 Cat dinding Interior 158.90 m2 ###
3 Cat Tangga 9.78 m2 ###
4 Cat Plafond dan List AEP 68.32 m2 ###
Lantai 2
1 Cat dinding Exterior 230.54 m2 ###
2 Cat dinding Interior 248.79 m2 ###
3 Cat Plafond dan List AEP 68.49 m2 ###
4 Cat Kanopi 27.52 m2 ###
Contoh : I.1. =
30
4,243,399.02
4,754,724.27
1,348,008.38
15,117,899.88
5,036,675.40
6,349,038.34
4,746,044.17
20,807,688.00
1,133,251.97
1,502,730.97
1,423,813.25
6,242,306.40
2,333,239.88
1,424,287.86
1,095,519.38
396,638.19
52,178.16
225,911.70
994,545.44
251,833.77
617,789.40
1,182,798.68
1,921,330.41
851,321.67
670,098.21
3,104,589.18
4,317,318.18
14,771,297.22
7,481,542.03
4,334,688.77
7,285,521.50
1,395,633.61
28,788,538.54
7,025,931.39
12,162,626.71
7,163,560.42
385,117,826.71
41,392,977.21
609,065,124.26 609,065,124.26
33,427,736.31
49,961,335.74
3,457,864.40
5,147,612.09
16,379,998.09
3,375,684.00
529,284.53
28,080,506.03
341,622.45
2,525,750.12
2,821,169.88
41,480,250.77
637,206.05
6,028,563.35
26,286,343.49
332,862.90
220,813,790.18 220,813,790.18
14,034,725.68
2,763,016.26
12,112.54
1,294,301.79
14,784,039.91
32,888,196.18 32,888,196.18
10,690,506.75
3,553,492.80
360,344.00
120,613.05
4,255,614.15
36,382,298.94
8,301,112.12
4,744,632.00
3,520,887.00
71,929,500.81 71,929,500.81
5,525,355.00
13,303,902.50
3,586,445.00
3,136,260.00
662,865.50
814,212.50
27,029,040.50 27,029,040.50
184,000.00
330,000.00
407,700.00
98,700.00
197,400.00
50,000.00
100,000.00
215,000.00
134,000.00
280,000.00
378,000.00
255,000.00
150,000.00
280,000.00
17,000.00
168,000.00
55,000.00
3,299,800.00 3,299,800.00
1,071,000.00
59,000.00
165,000.00
825,000.00
596,400.00
720,693.75
4,683,421.88
577,000.00
8,697,515.63 8,697,515.63
2,038,505.00
304,922.20
304,922.20
10,232,883.45
512,302.50
1,443,393.56
927,640.49
86,172.75
2,765,861.42
6,949,131.00
906,315.42
920,400.00
458,066.16
413,250.00
184,080.00
108,760.80
362,568.96
754,357.20
121,836.04
224,635.95
146,581.17
30,166,586.27 30,166,586.27
11,032,171.16
11,192,994.02
689,180.12
4,402,395.07
21,768,980.22
17,525,105.34
4,413,259.69
2,598,487.77
18,039,939.24
91,662,512.63 91,662,512.63
15,012,494.07
23,765,194.77
10,335,327.38
18,039,939.24
18,413,535.42
85,566,490.87 85,566,490.87
4,837,500.00
4,837,500.00 4,837,500.00
1,272,091,343.21 1,272,091,343.21
Menghitung Prosentase
Bobot jenis pekerjaan
mlah Harga setiap jenis pekerjaan dibagi Jumlah Harga keseluruhan
(Satuannya persen)
0.3803
2.4619
0.3351
3.1772 3.1772
0.3215
0.0716
0.5729
1.6702
0.1086
0.1709
0.1794
0.4988
3.5939 3.5939
0.3336
0.3738
0.1060
1.1884
0.3959
0.4991
0.3731
1.6357
0.0891
0.1181
0.1119
0.4907
0.1834
0.0000
0.1120
0.0861
0.0312
0.0041
0.0178
0.0782
0.0198
0.0486
0.0930
0.1510
0.0669
0.0527
0.2441
0.3394
1.1612
0.5881
0.3408
0.5727
0.1097
2.2631
0.5523
0.9561
0.5631
30.2744
3.2539
47.8790 47.8790
2.6278
3.9275
0.2718
0.4047
1.2876
0.2654
0.0416
2.2074
0.0269
0.1986
0.2218
3.2608
0.0501
0.4739
2.0664
0.0262
17.3583 17.3583
1.1033
0.2172
0.0010
0.1017
1.1622
2.5854 2.5854
0.8404
0.2793
0.0283
0.0095
0.3345
2.8600
0.6526
0.3730
0.2768
5.6544 5.6544
0.4344
1.0458
0.2819
0.2465
0.0521
0.0640
2.1248 2.1248
0.0145
0.0259
0.0320
0.0078
0.0155
0.0039
0.0079
0.0169
0.0105
0.0220
0.0297
0.0200
0.0118
0.0220
0.0013
0.0132
0.0043
0.2594 0.2594
0.0842
0.0046
0.0130
0.0649
0.0469
0.0567
0.3682
0.0454
0.6837 0.6837
0.1602
0.0240
0.0240
0.8044
0.0403
0.1135
0.0729
0.0068
0.2174
0.5463
0.0712
0.0724
0.0360
0.0325
0.0145
0.0085
0.0285
0.0593
0.0096
0.0177
0.0115
2.3714 2.3714
0.8672
0.8799
0.0542
0.3461
1.7113
1.3777
0.3469
0.2043
1.4181
7.2057 7.2057
1.1801
1.8682
0.8125
1.4181
1.4475
6.7264 6.7264
0.3803
0.3803 0.3803
100.00
MENGHITUNG BOBOT PEKERJAAN (Prosentase)
RENCANA ANGGARAN BIAYA
Harga Satuan
No Uraian Pekerjaan Volume Satuan
(Rp)
I PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 200.00 m2 24,187.50
2 Pemasangan Pagar Proyek Sementara 60.00 m' 521,953.50
3 Pemasangan Bouwplank 42.00 m' 101,486.25
Lantai 2
1 Kolom 10x10 (Kayu) 0.74 m3 10,178,968.75
2 Balok 15 x20
- Beton K-225 2.07 m3 2,098,614.75
- Besi Ulir 430.21 kg 16,934.78
- Besi Polos 86.98 kg 16,045.43
- Bekisting 64.84 m2 443,993.50
3 Ringbalk 0.69 m3 10,178,968.75
4 Plat Lantai
- Beton K-225 5.80 m3 2,098,614.75
- Besi Polos (Ø10) 446.46 Kg 16,045.43
- Wiremesh M8 407.59 Kg 944,857.75
- Bondeks 74.72 m2 553,956.00
JUMLAH PEKERJAAN STRUKTUR
Lantai 2
1 Papan Kayu 20 cm 236.04 m2 175,732.50
2 Papan kayu 10 cm 3.63 m2 175,732.50
3 Kayu 5/10 52.90 m2 113,961.50
4 Keramik Lantai 40 x 40 Polished 62.25 m2 422,295.00
5 Keramik Lantai 20 x 20 (Unpolished) WC 1.14 m2 291,985.00
V PEKERJAAN ATAP
1 Pemasangan Rangka Atap Kayu Bentang Max 6m 1.71 m3 8,215,975.00
2 Pemasangan Kasau dan Reng Kayu 0.38 m3 7,355,490.00
3 Pemasangan Listplank dan Papan Ruiter 0.13 m3 92,208.75
4 Pemasangan Bubungan Metal 13.62 m1 95,029.50
5 Pemasangan Penutup Atap Genteng Metal 131.02 m2 112,834.25
JUMLAH PEKERJAAN ATAP
Lantai 2
1 Papan Kayu Lumber Ceilling 68.49 m2 531,236.25
2 Plafond Gypsum Board 133.70 m3 62,087.60
2 Rangka Balok Kayu 80.20 m1 59,160.00
3 List Plafond 52.40 m1 67,192.50
JUMLAH PEKERJAAN RANGKA & PENUTUP PLAFOND
IX PEKERJAAN ELEKTRIKAL
Lantai 1 dan Lantai 2
1 Lampu Downlight LED 34.00 titik 31,500.00
2 Saklar ganda 2.00 titik 29,500.00
3 Saklar tunggal 6.00 titik 27,500.00
4 Stop kontak 30.00 titik 27,500.00
5 Stop kontak AC 8.00 titik 74,550.00
6 Instalasi Kabel NYY 17.85 m' 40,375.00
7 Instalasi Kabel NYM 73.25 m' 63,937.50
8 Box MCB dan MCB 6A 2.00 Bh 288,500.00
JUMLAH PEKERJAAN ELEKTRIKAL
X PEKERJAAN SANITASI
Lantai 1 dan Lantai 2
1 Kloset Jongkok 2.00 bh 1,019,252.50
2 Kran Air 2.00 bh 152,461.10
3 Kran Washtafel 2.00 bh 152,461.10
4 Washtafel + Acceseroies 2.00 bh 5,116,441.73
5 Floor Drain 2.00 bh 256,151.25
6 Instalasi Pipa 2 " 8.38 bh 172,345.50
7 Instalasi Pipa 4 " 2.18 bh 426,501.38
8 Instalasi Pipa 1" 0.50 bh 172,345.50
9 Instalasi Pipa 3/4 " 6.49 bh 426,501.38
10 Pemasangan Septictank Biofill 1.00 bh 6,949,131.00
- Pipa 4" 2.13 bh 426,501.38
- Galian Tanah Biofill 6.00 m3 153,400.00
- Cor Rabat Biofill 0.38 m3 1,221,509.75
- Tanah Timbunan 1.60 m3 258,281.25
- Galian Tanah Sumur Resapan 1.20 m3 153,400.00
- Urugan Pasir 0.32 m3 339,877.50
- Pasangan Batu Gunung 0.40 m3 906,422.40
- Pasangan Bata 4.80 m3 157,157.75
- Bekisting 0.23 m2 541,493.50
- Pembesian 14.00 kg 16,045.43
- Cor Beton 0.12 m3 1,221,509.75
XI PEKERJAAN PENGECATAN
Lantai 1
1 Cat dinding Exterior 116.84 m2 94,425.23
2 Cat dinding Interior 158.90 m2 70,440.23
3 Cat Tangga 9.78 m2 70,440.23
4 Cat Plafond dan List AEP 68.32 m2 64,440.23
Lantai 2
1 Cat dinding Exterior 230.54 m2 94,425.23
2 Cat dinding Interior 248.79 m2 70,440.23
3 Cat Plafond dan List AEP 68.49 m2 64,440.23
4 Cat Kanopi 27.52 m2 94,425.23
Contoh : I.1. =
4,837,500.00
31,317,210.00
4,262,422.50
40,417,132.50 40,417,132.50
4,090,220.05
910,871.70
7,287,636.10
21,246,162.30
1,381,937.81
2,174,328.07
2,282,181.20
6,344,816.17
45,718,153.40 45,718,153.40
4,243,399.02
4,754,724.27
1,348,008.38
15,117,899.88
5,036,675.40
6,349,038.34
4,746,044.17
20,807,688.00
1,133,251.97
1,502,730.97
1,423,813.25
6,242,306.40
2,333,239.88
1,424,287.86
1,095,519.38
396,638.19
52,178.16
225,911.70
994,545.44
251,833.77
617,789.40
1,182,798.68
1,921,330.41
851,321.67
670,098.21
3,104,589.18
4,317,318.18
14,771,297.22
7,481,542.03
4,334,688.77
7,285,521.50
1,395,633.61
28,788,538.54
7,025,931.39
12,162,626.71
7,163,560.42
385,117,826.71
41,392,977.21
609,065,124.26 609,065,124.26
33,427,736.31
49,961,335.74
3,457,864.40
5,147,612.09
16,379,998.09
3,375,684.00
529,284.53
28,080,506.03
341,622.45
2,525,750.12
2,821,169.88
41,480,250.77
637,206.05
6,028,563.35
26,286,343.49
332,862.90
220,813,790.18 220,813,790.18
14,034,725.68
2,763,016.26
12,112.54
1,294,301.79
14,784,039.91
32,888,196.18 32,888,196.18
10,690,506.75
3,553,492.80
360,344.00
120,613.05
4,255,614.15
36,382,298.94
8,301,112.12
4,744,632.00
3,520,887.00
71,929,500.81 71,929,500.81
5,525,355.00
13,303,902.50
3,586,445.00
3,136,260.00
662,865.50
814,212.50
27,029,040.50 27,029,040.50
184,000.00
330,000.00
407,700.00
98,700.00
197,400.00
50,000.00
100,000.00
215,000.00
134,000.00
280,000.00
378,000.00
255,000.00
150,000.00
280,000.00
17,000.00
168,000.00
55,000.00
3,299,800.00 3,299,800.00
1,071,000.00
59,000.00
165,000.00
825,000.00
596,400.00
720,693.75
4,683,421.88
577,000.00
8,697,515.63 8,697,515.63
2,038,505.00
304,922.20
304,922.20
10,232,883.45
512,302.50
1,443,393.56
927,640.49
86,172.75
2,765,861.42
6,949,131.00
906,315.42
920,400.00
458,066.16
413,250.00
184,080.00
108,760.80
362,568.96
754,357.20
121,836.04
224,635.95
146,581.17
30,166,586.27 30,166,586.27
11,032,171.16
11,192,994.02
689,180.12
4,402,395.07
21,768,980.22
17,525,105.34
4,413,259.69
2,598,487.77
18,039,939.24
91,662,512.63 91,662,512.63
15,012,494.07
23,765,194.77
10,335,327.38
18,039,939.24
18,413,535.42
85,566,490.87 85,566,490.87
4,837,500.00
4,837,500.00 4,837,500.00
1,272,091,343.21 1,272,091,343.21
Menghitung Prosentase
Bobot jenis pekerjaan
mlah Harga setiap jenis pekerjaan dibagi Jumlah Harga keseluruhan
(Satuannya persen)
0.3803
2.4619
0.3351
3.1772 3.1772
0.3215
0.0716
0.5729
1.6702
0.1086
0.1709
0.1794
0.4988
3.5939 3.5939
0.3336
0.3738
0.1060
1.1884
0.3959
0.4991
0.3731
1.6357
0.0891
0.1181
0.1119
0.4907
0.1834
0.0000
0.1120
0.0861
0.0312
0.0041
0.0178
0.0782
0.0198
0.0486
0.0930
0.1510
0.0669
0.0527
0.2441
0.3394
1.1612
0.5881
0.3408
0.5727
0.1097
2.2631
0.5523
0.9561
0.5631
30.2744
3.2539
47.8790 47.8790
2.6278
3.9275
0.2718
0.4047
1.2876
0.2654
0.0416
2.2074
0.0269
0.1986
0.2218
3.2608
0.0501
0.4739
2.0664
0.0262
17.3583 17.3583
1.1033
0.2172
0.0010
0.1017
1.1622
2.5854 2.5854
0.8404
0.2793
0.0283
0.0095
0.3345
2.8600
0.6526
0.3730
0.2768
5.6544 5.6544
0.4344
1.0458
0.2819
0.2465
0.0521
0.0640
2.1248 2.1248
0.0145
0.0259
0.0320
0.0078
0.0155
0.0039
0.0079
0.0169
0.0105
0.0220
0.0297
0.0200
0.0118
0.0220
0.0013
0.0132
0.0043
0.2594 0.2594
0.0842
0.0046
0.0130
0.0649
0.0469
0.0567
0.3682
0.0454
0.6837 0.6837
0.1602
0.0240
0.0240
0.8044
0.0403
0.1135
0.0729
0.0068
0.2174
0.5463
0.0712
0.0724
0.0360
0.0325
0.0145
0.0085
0.0285
0.0593
0.0096
0.0177
0.0115
2.3714 2.3714
0.8672
0.8799
0.0542
0.3461
1.7113
1.3777
0.3469
0.2043
1.4181
7.2057 7.2057
1.1801
1.8682
0.8125
1.4181
1.4475
6.7264 6.7264
0.3803
0.3803 0.3803
100.00
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
ITEM PEKERJAAN
NO
I PEKERJAAN PERSIAPAN
II PEKERJAAN GALIAN,URUGAN, DAN PONDASI
III PEKERJAAN STRUKTUR
IV PEKERJAAN DINDING DAN K
V PEKERJAAN ATAP
VI PEKERJAAN RANGKA DAN PENUTUP PLAFOND
VII PEKERJAAN PINTU DAN JENDELA
VIII PEKERJAAN GANTUNGAN
IX PEKERJAAN ELEKTRIKAL
X PEKERJAAN SANITASI
XI PEKERJAAN PENGECATAN
XII PEKERJAAN PAGAR BANGUNAN DAN PAVING BLOCK
XIII PEKERJAAN PEMBERSIHAN LOKASI
JUMLAH
PPN 11%
JUMLAH + PPN 11%
PEMBULATAN
TERBILANG :
Satu Milyar Empat Ratus Dua Belas Juta Dua Puluh Satu Ribu Tiga Ratus Rupiah
NSTRUKSI BETON DAN KAYU
NSTRUKSI BETON DAN KAYU
Menghitung Prosentase
Bobot jenis pekerjaan
JUMLAH HARGA
40,417,132.50 3.1772
45,718,153.40 3.5939
609,065,124.26 47.8790
220,813,790.18 17.3583
32,888,196.18 2.5854
71,929,500.81 5.6544
27,029,040.50 2.1248
3,299,800.00 0.2594
8,697,515.63 0.6837
30,166,586.27 2.3714
91,662,512.63 7.2057
85,566,490.87 6.7264
4,837,500.00 0.3803
1,272,091,343.21 100.0000
139,930,047.75
1,412,021,390.97
1,412,021,300.00