RENCANA ANGGARAN BIAYA (RAB)

NAMA/NIM : FERI HARDIANSAH / 21222011093

PROYEK : PEMBANGUNAN VILLA PRIBADI TYPE 175 2 LANTAI
LOKASIASI : KERINCI
WAKTU PEKERJAAN : 100 HARI KALENDER

DAFTAR VOLUME PEKERJAAN

NO JENIS PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

PEKERJAAN LANTAI 1
A PEKERJAAN AWAL

1 Pembersihan Lahan Proyek M2 200.00 Rp 12,700.00 Rp 2,540,000.00

2 Urugan Tanah M3 30.00 Rp 700,000.00 Rp 21,000,000.00
3 Pekerjaan persiapan & Bouwplank Ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00
Sub Total Rp 26,540,000.00
B PEKERJAAN PONDASI
1 Pondasi Strauss Pile (Ø30cm; Ø6-300; 5Ø10) M' 170.00 Rp 95,000.00 Rp 16,150,000.00
2 Pile Cap (100x100x30)
a Beton bertulang Bh 34.00 Rp 1,146,000.00 Rp 38,964,000.00
3 Pile Cap (80x80x25)
a Beton bertulang Bh 34.00 Rp 1,146,000.00 Rp 38,964,000.00
3 Sloof (30/60) M' 130.00 Rp 270,000.00 Rp 35,100,000.00
4 Pondasi Rolag 1:3 M' 34.00 Rp 280,000.00 Rp 9,520,000.00
Sub Total Rp 138,698,000.00
C PEKERJAAN STRUKTUR
1 Plat Lantai 1
a Beton rabat M2 180.00 Rp 250,000.00 Rp 45,000,000.00
3 Kolom (30x30) M3 16.00 Rp 1,146,000.00 Rp 18,336,000.00
4 Kolom (15x15) M3 19.00 Rp 1,146,000.00 Rp 21,774,000.00
5 Balok 30 x 60 M3 40.00 Rp 1,146,000.00 Rp 45,840,000.00
7 Rink Balok M3 128.25 Rp 1,146,000.00 Rp 146,974,500.00
Sub Total Rp 277,924,500.00
D PEKERJAAN BEGESTING
3 Kolom (30x30) M2 16.00 Rp 164,710.00 Rp 2,635,360.00
4 Kolom (15x15) M2 19.00 Rp 164,710.00 Rp 3,129,490.00
5 Balok 30 x 60 M2 40.00 Rp 167,710.00 Rp 6,708,400.00
7 Rink Balok M2 128.25 Rp 167,710.00 Rp 21,508,807.50
Sub Total Rp 33,982,057.50
E PEKERJAAN PEMBESIAN
3 Kolom (30x30) Kg 67.35 Rp 14,181.50 Rp 955,124.02
4 Kolom (15x15) Kg 92.70 Rp 14,181.50 Rp 1,314,625.05
5 Balok 30 x 60 Kg 1906.50 Rp 14,181.50 Rp 27,037,029.75
7 Rink Balok Kg 1489.40 Rp 14,181.50 Rp 21,121,926.10
Sub Total Rp 50,428,704.93
F PEKERJAAN DINDING
1 Pasang Bata Ringan M2 475.00 Rp 126,500.00 Rp 60,087,500.00
2 Plesteran Dinding Dan Acian M2 970.00 Rp 55,000.00 Rp 53,350,000.00

Sub Total Rp 113,437,500.00

1 10/02/2023
 DAFTAR VOLUME PEKERJAAN

NO JENIS PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

G PEKERJAAN KUSEN PINTU DAN JENDELA
1 Pintu jendela 1 Bh 4.00 Rp 12,000,000.00 Rp 48,000,000.00
2 jendela Aluminium Bh 26.00 Rp 3,500,000.00 Rp 91,000,000.00
3 Pintu Alminium geser Bh 2.00 Rp 6,175,000.00 Rp 12,350,000.00
4 Pintu alminium Bh 4.00 Rp 3,000,000.00 Rp 12,000,000.00
5 Pintu toilet Bh 2.00 Rp 1,100,000.00 Rp 2,200,000.00
6 boven Bh 58.00 Rp 150,000.00 Rp 8,700,000.00
Sub Total Rp 174,250,000.00
H PEKERJAAN INSTALASI LISTRIK
1 Instalasi Titik Lampu Titik 28.00 Rp 200,000.00 Rp 5,600,000.00
2 Fitting Lampu Bh 28.00 Rp 75,000.00 Rp 2,100,000.00
3 Lampu LED Bh 28.00 Rp 130,000.00 Rp 3,640,000.00
4 Instalasi Titik Saklar Titik 13.00 Rp 125,000.00 Rp 1,625,000.00
5 Saklar Tunggal Bh 6.00 Rp 35,000.00 Rp 210,000.00
6 Saklar Ganda Bh 8.00 Rp 35,000.00 Rp 280,000.00
7 Instalasi Titik Stop Kontak Titik 25.00 Rp 200,000.00 Rp 5,000,000.00
8 Stop Kontak Bh 15.00 Rp 35,000.00 Rp 525,000.00
9 Stop kontak kipas Angin Bh 14.00 Rp 75,000.00 Rp 1,050,000.00
10 Instalasi Titik MCB Titik 1.00 Rp 700,000.00 Rp 700,000.00
11 Instalasi MCB Titik 1.00 Rp 900,000.00 Rp 900,000.00
Sub Total Rp 21,630,000.00
I PEKERJAAN INSTALASI AIR
INSTALASI AIR Bersih
1 Pipa distribusi Air bersih 1" M' 55.00 Rp 25,000.00 Rp 1,375,000.00
2 Aksesoris Pipa Set 5.00 Rp 250,000.00 Rp 1,250,000.00
3 Instalasi Pompa Titik 1.00 Rp 250,000.00 Rp 250,000.00
4 Tandon Atas Titik 0.00 Rp 1,500,000.00 Rp -
Instalasi Air Kotor
2 Pipa distribusi Air kotor 4" M' 27.00 Rp 95,000.00 Rp 2,565,000.00
3 Aksesoris Pipa Set 4.00 Rp 300,000.00 Rp 1,200,000.00
Sub Total Rp 7,960,000.00
J PEKERJAAN SANITAIR
1 Pas. Floor drain / Avour Bh 5.00 Rp 50,000.00 Rp 250,000.00
2 Pas. Kran Air Bh 5.00 Rp 50,000.00 Rp 250,000.00
3 Pas. Closed duduk Bh 3.00 Rp 950,000.00 Rp 2,850,000.00
4 Pas Wastafel Bh 3.00 Rp 650,000.00 Rp 1,950,000.00
7 Bak Cuci Piring (by owner) Bh 2.00 Rp 190,000.00 Rp 380,000.00
6 Bathub Mandi ex. Cina + cor Beton (by owner) Bh 2.00 Rp 3,000,000.00 Rp 6,000,000.00
1 Plafon M2 200.00 Rp 190,000.00 Rp 38,000,000.00
Sub Total Rp 38,000,000.00
K PEKERJAAN PENGECATAN
1 Cat Dinding Dalam M2 630.00 Rp 17,540.00 Rp 11,050,200.00
2 Cat Dinding Luar M2 325.00 Rp 17,540.00 Rp 5,700,500.00
4 Cat dack M2 53.00 Rp 17,540.00 Rp 929,620.00
3 Cat plafond M2 200.00 Rp 17,540.00 Rp 3,508,000.00
Sub Total Rp 21,188,320.00

2 10/02/2023
 DAFTAR VOLUME PEKERJAAN

NO JENIS PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

L PEKERJAAN PENUTUP LANTAI DAN DINDING
2 keramik 60x60 M2 360.00 Rp 150,000.00 Rp 54,000,000.00
4 keramik kamar mandi M2 6.00 Rp 150,000.00 Rp 900,000.00
5 keramik dinding toilet M2 17.00 Rp 150,000.00 Rp 2,550,000.00
Sub Total Rp 57,450,000.00

PEKERJAAN LANTAI 2
M PEKERJAAN STRUKTUR
1 Balok 30x60 M3 20.00 Rp 1,146,000.00 Rp 22,920,000.00
2 Balok B2 20x30 M3 1.50 Rp 1,146,000.00 Rp 1,719,000.00
3 Rink Balok (15/15) M3 2.86 Rp 1,146,000.00 Rp 3,277,560.00
5 Kolom (30x30) M3 1.54 Rp 1,146,000.00 Rp 1,764,840.00
6 Kolom (15x15) M3 0.96 Rp 1,146,000.00 Rp 1,100,160.00
7 Dak cor M2 167.00 Rp 1,146,000.00 Rp 191,382,000.00
Sub Total Rp 222,163,560.00
N PEKERJAAN BEGESTING
1 Balok 30x60 M3 170.00 Rp 164,710.00 Rp 28,000,700.00
2 Balok B2 20x30 M2 17.00 Rp 164,710.00 Rp 2,800,070.00
3 Rink Balok (15/15) M2 38.50 Rp 164,710.00 Rp 6,341,335.00
5 Kolom (30x30) M3 20.25 Rp 164,710.00 Rp 3,335,377.50
6 Kolom (15x15) M3 92.72 Rp 167,710.00 Rp 15,550,071.20
7 Dak cor M2 1729.38 Rp 167,710.00 Rp 290,034,319.80
Sub Total Rp 346,061,873.50
O PEKERJAAN PEMBESIAN
1 Balok 30x60 Kg 19.00 Rp 14,181.50 Rp 269,448.50
2 Balok B2 20x30 Kg 1.56 Rp 14,181.50 Rp 22,123.14
3 Rink Balok (15/15) Kg 2.81 Rp 14,181.50 Rp 39,885.47
5 Kolom (30x30) Kg 66.55 Rp 14,181.50 Rp 943,778.83
6 Kolom (15x15) Kg 0.95 Rp 14,181.50 Rp 13,472.43
7 Dak cor Kg 170.00 Rp 14,181.50 Rp 2,410,855.00
Sub Total Rp 3,699,563.36
P Plesteran Dinding Dan Acian
1 Pasangan Bata Ringan M2 160.00 Rp 126,500.00 Rp 20,240,000.00
2 Plesteran Dinding Dan Acian M2 320.00 Rp 55,000.00 Rp 17,600,000.00
Sub Total Rp 37,840,000.00
Q PEKERJAAN KUSEN PINTU DAN JENDELA
2 jendela Aluminium Bh 24.00 Rp 2,500,000.00 Rp 60,000,000.00
3 Pintu Alminium geser Bh 1.00 Rp 6,175,000.00 Rp 6,175,000.00
4 Pintu alminium Bh 2.00 Rp 3,000,000.00 Rp 6,000,000.00
5 Pintu toilet Bh 1.00 Rp 1,100,000.00 Rp 1,100,000.00
6 boven Bh 48.00 Rp 150,000.00 Rp 7,200,000.00
Sub Total Rp 80,475,000.00

3 10/02/2023
 DAFTAR VOLUME PEKERJAAN

NO JENIS PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

R PEKERJAAN INSTALASI LISTRIK
1 Instalasi Titik Lampu Titik 19.00 Rp 200,000.00 Rp 3,800,000.00
2 Fitting Lampu Bh 19.00 Rp 75,000.00 Rp 1,425,000.00
3 Lampu LED Bh 19.00 Rp 130,000.00 Rp 2,470,000.00
4 Instalasi Titik Saklar Titik 8.00 Rp 125,000.00 Rp 1,000,000.00
5 Saklar Tunggal Bh 2.00 Rp 35,000.00 Rp 70,000.00
6 Saklar Ganda Bh 3.00 Rp 35,000.00 Rp 105,000.00
7 Instalasi Titik Stop Kontak Titik 6.00 Rp 200,000.00 Rp 1,200,000.00
8 Stop Kontak Bh 6.00 Rp 35,000.00 Rp 210,000.00
9 Instalasi Titik MCB Titik 1.00 Rp 700,000.00 Rp 700,000.00
10 Instalasi MCB Titik 1.00 Rp 900,000.00 Rp 900,000.00
Sub Total Rp 11,880,000.00
S PEKERJAAN PENUTUP LANTAI DAN DINDING
1 keramik 60x60 M2 165.00 Rp 150,000.00 Rp 24,750,000.00
2 keramik Lantai Kamar Mandi M2 3.00 Rp 150,000.00 Rp 450,000.00
3 keramik dinding toilet M2 10.50 Rp 150,000.00 Rp 1,575,000.00
Sub Total Rp 26,775,000.00
T PEKERJAAN INSTALASI AIR
INSTALASI AIR Bersih
1 Pipa distribusi Air bersih 1" M' 10.00 Rp 25,000.00 Rp 250,000.00
2 Aksesoris Pipa Set 1.00 Rp 250,000.00 Rp 250,000.00
3 Instalasi Pompa Titik 1.00 Rp 250,000.00 Rp 250,000.00
4 Tandon Atas M2 0.00 Rp 1,500,000.00 Rp -
Instalasi Air Kotor
1 Pipa distribusi Air kotor 2,5" M' 20.00 Rp 55,000.00 Rp 1,100,000.00
2 Pipa distribusi Air kotor 4" M' 10.00 Rp 95,000.00 Rp 950,000.00
Sub Total Rp 3,100,000.00
U PEKERJAAN SANITAIR
1 Pas. Floor drain / Avour Bh 1.00 Rp 50,000.00 Rp 50,000.00
2 Pas. Kran Air Bh 1.00 Rp 50,000.00 Rp 50,000.00
3 Pas. Closed duduk Bh 1.00 Rp 950,000.00 Rp 950,000.00
4 Pas Wastafel Bh 1.00 Rp 650,000.00 Rp 650,000.00
7 Bak Cuci Piring (by owner) Bh 1.00 Rp 190,000.00 Rp 190,000.00
6 Bathub Mandi ex. Cina + cor Beton (by owner) Bh 1.00 Rp 3,000,000.00 Rp 3,000,000.00
Sub Total Rp 1,700,000.00
V PEKERJAAN PLAFOND
W PEKERJAAN PENGECATAN
1 Cat Dinding Dalam M2 -2.00 Rp 17,540.00 Rp (35,080.00)
2 Cat Dinding Luar M2 320.00 Rp 17,540.00 Rp 5,612,800.00
3 Cat Plafond M2 160.00 Rp 17,540.00 Rp 2,806,400.00
Sub Total Rp 8,384,120.00
X PEKERJAAN TANGGA & RALLING

1 Ralling M2 20.00 Rp 510,000.00 Rp 10,200,000.00

3 Tangga beton Bh 22.00 Rp 450,000.00 Rp 9,900,000.00

Sub Total Rp 20,100,000.00

4 10/02/2023
 DAFTAR VOLUME PEKERJAAN

NO JENIS PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

Y PEKERJAAN ATAP
1 Rangka Atap baja ringan M2 651.43 Rp 200,000.00 Rp 130,285,714.29
2 Penutup Atap
a Genteng flat beton di cat M2 651.43 Rp 97,500.00 Rp 63,514,285.71
b wuwung M' 96.00 Rp 70,000.00 Rp 6,720,000.00
Sub Total Rp 200,520,000.00
Z PEKERJAAN PLAFOND
1 Aksesoris Mainan ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00
Sub Total Rp 5,000,000.00
A PEKERJAAN PAGAR DEPAN
1 Pagar Besi Hollow Galvanis M2 15.00 Rp 700,000.00 Rp 10,500,000.00
Pemasangan H 1.00 Rp 300,000.00 Rp 300,000.00
Sub Total Rp 10,800,000.00
B PEKERJAAN LAIN-LAIN
1 Sound system ls 1.00 Rp 20,000,000.00 Rp 20,000,000.00
Sub Total Rp 20,000,000.00
C PEKERJAAN LAIN-LAIN
1 Harga Tanah M2 20.00 Rp 15,000,000.00 Rp 300,000,000.00
Sub Total Rp 300,000,000.00
TOTAL Rp 2,276,788,199.28
BIAYA PEMBANGUNAN 15%
Rp 341,518,229.89
HARGA JUAL Rp 2,618,306,429.18
PEMBULATAN Rp 2,618,300,000.00

5 10/02/2023
 REKAP RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN VILLA PRIBADI TYPE 175 2 LANTAI

LOKASI : KERINCI

NO JENIS PEKERJAAN JUMLAH HARGA BOBOT

PEKERJAAN LANTAI 1
A PEKERJAAN AWAL Rp 26,540,000.00 Err:509
B PEKERJAAN PONDASI Rp 138,698,000.00 Err:509
C PEKERJAAN STRUKTUR Rp 277,924,500.00 Err:509
D PEKERJAAN DINDING Rp 113,437,500.00 Err:509
E PEKERJAAN KUSEN PINTU DAN JENDELA Rp 174,250,000.00 Err:509
F PEKERJAAN INSTALASI LISTRIK Rp 7,960,000.00 Err:509
G PEKERJAAN PENGECATAN Rp 21,188,320.00 Err:509
H PEKERJAAN PENUTUP LANTAI DAN DINDING Rp 57,450,000.00 Err:509
I Err:509 Err:509 Err:509
J Err:509 Err:509 Err:509
J Err:509 Err:509 Err:509
TOTAL PEKERJAAN LT. 1 Err:509
PEKERJAAN LANTAI 2
K Err:509 Err:509 Err:509
L Err:509 Err:509 Err:509
M Err:509 Err:509 Err:509
N Err:509 Err:509 Err:509
O Err:509 Err:509 Err:509
P Err:509 Err:509 Err:509
Q Err:509 Err:509 Err:509
R Err:509 Err:509 Err:509
S Err:509 Err:509 Err:509
T Err:509 Err:509 Err:509
U Err:509 Err:509 Err:509
TOTAL PEKERJAAN LT. 2 Err:509

TOTAL Err:509 Err:509

PEMBULATAN Err:509
LUASAN (M2) Err:509
HARGA/M2 Err:509
* Err:509 Err:509
Err:509