RENCANA ANGGARAN BIAYA

( RAB )

Proyek : 2 Bedroom Villa ( 4Units )

Alamat : Jl. Taman Sari 1, Teuku Umar Barat, Denpasar - Bali
Nama Pemilik : Mr. Asif Mehrudeen

No. Uraian Volume Unit Harga Satuan Jumlah Harga

(Rp) (Rp)
1 2 3 4 5 6

I. Pek. Persiapan
1 Pek. Pasang bowplank 156.00 m1 15,000 2,340,000
2 Pek. Gudang material m2 -

Jumlah (Rp). 2,340,000

II. Pek. Galian, Pondasi dan Urugan

1 Pek. Galian Pile Cap 52.66 m3 120,000 6,319,104
2 Pek. Galian Pondasi Menerus ( Tanah Biasa ) 205.15 m3 120,000 24,617,529
3 Pek. Urugan Kembali Tanah Galian 137.69 m3 62,500 8,605,462
4 Pek. Urugan Peninggian Lantai ( Tanah + Pemadatan ) 110.24 m3 176,029 19,404,603
5 Pek. Urugan Pasir di Bawah Pondasi 6.89 m3 244,057 1,682,730
6 Pek. Urugan Pasir di Bawah lantai 11.02 m3 244,057 2,690,367
7 Pek. Pasangan Batu Kosong ( t = 20 cm ) 25.64 m3 370,116 9,490,984
8 Pek. Pasangan Batu Kali 65.39 m3 767,514 50,187,958

Jumlah (Rp). 122,998,738

III. Pek. Beton

A PONDASI
1 Pek. Beton Rabat Pile Cap ( K-250 ) 15.49 m3 1,253,415 19,412,896
2 Pek. Beton Pile Cap PC
- Beton K-250
a. Pile Cap PC 1 uk. 110 x 110 cm 4.84 m3 1,253,415 6,066,530
- Besi
a. Pile Cap PC 1 ( D 1 - 15 cm ) 1,063.31 kg 16,863 17,930,052
3 Pek. Beton Kolom Pedestal
- Beton K-250
a. Kolom Pedestal K1 uk. 25 x 40 cm 2.96 m3 1,253,415 3,710,109
- Besi
a. Kolom Pedestal K1 ( 4D16, 6D 13 dan Ø8 -12,5 cm ) 639.21 kg 16,863 10,778,760
- Bekisting
a. Kolom Pedestal K1 uk. 25 x 40 cm 43.68 m2 145,444 6,352,994
B LANTAI 1
4 Pek. Beton Plat Lt. 1
- Beton K - 250 23.31 m3 1,253,415 29,219,619
- Besi Wiremesh M6 ( 1 layer ) 233.12 m2 59,313 13,826,931
5 Pek. Beton Sloof
- Beton K - 250
a. Sloof S1 uk. 25 x 40 cm 7.74 m3 1,253,415 9,701,434
b. Sloof S2 uk. 15 x 30 cm 4.43 m3 1,253,415 5,547,734
- Besi
a. Sloof S1 ( 9 D16 dan Ø8 - 15 cm ) 1,871.70 kg 16,863 31,561,507

Page 1 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
b. Sloof S2 ( 6 D13 dan Ø8 - 15 cm ) 1,323.96 kg 16,863 22,325,258
- Begesting
a. Sloof S1 uk. 25 x 40 cm 82.56 m2 132,444 10,934,577
b. Sloof S2 uk. 15 x 30 cm 88.52 m2 132,444 11,724,193
6 Pek. Beton Kolom Lantai 1
- Beton K-250
a. Kolom K1 uk. 25 x 40 cm 4.26 m3 1,253,415 5,334,536
b. Kolom K2 uk. 15 x 40 cm 1.28 m3 1,253,415 1,600,361
- Besi
a. Kolom K1 ( 4 D16, 6 D 13 dan Ø8 -12,5 cm ) 921.57 kg 16,863 15,540,051
b. Kolom K2 ( 8 D 13 dan Ø8 - 12,5 cm ) 326.34 kg 16,863 5,502,865
- Begesting
a. Kolom K1 uk. 25 x 40 cm 58.75 m2 145,444 8,545,126
b. Kolom K2 uk. 15 x 40 cm 26.93 m2 145,444 3,916,516
C LANTAI 2
7 Pek. Beton Balok Lantai 2
- Beton K-250
a. Balok Induk uk. 25 x 45 cm 10.68 m3 1,253,415 13,380,835
b. Balok Anak uk. 20 x 30 cm 4.64 m3 1,253,415 5,820,888
- Besi
a. Balok Induk ( 8 D19, 6 D16 dan Ø8 - 15 cm ) 4,077.25 kg 16,863 68,752,665
b. Balok Anak ( 4 D16, 4 D 13 dan Ø8 - 15 cm ) 1,742.21 kg 16,863 29,378,061
- Begesting
a. Balok Induk uk. 25 x 45 cm 117.75 m2 168,244 19,811,404
b. Balok Anak uk. 20 x 30 cm 72.24 m2 168,244 12,154,004
8 Pek. Beton Plat
- Beton K-250
a. Plat Lantai 2 ( tebal 12 cm ) 26.95 m3 1,253,415 33,779,034
- Besi
a. Plat Lantai 2 ( Ø8 - 25 cm, 2 layer ) 1,772.21 kg 16,863 29,883,813
- Begesting
a. Plat Lantai 2 224.58 m2 151,594 34,044,974
9 Pek. Beton Kolom Lantai 2
- Beton K-250
a. Kolom K1 uk. 25 x 40 cm 4.22 m3 1,253,415 5,294,426
b. Kolom K2 uk. 15 x 40 cm 1.27 m3 1,253,415 1,588,328
- Besi
a. Kolom K1 ( 4 D16, 6 D13 dan Ø8 -12,5 cm ) 916.08 kg 16,863 15,447,345
b. Kolom K2 ( 8 D13 dan Ø8 -12,5 cm ) 324.38 kg 16,863 5,469,838
- Begesting
a. Kolom K1 uk. 25 x 40 cm 58.37 m2 145,444 8,489,275
b. Kolom K2 uk. 15 x 40 cm 26.75 m2 145,444 3,890,918
D PLAT ATAP
10 Pek. Beton Balok Plat Atap
- Beton K-250
a. Balok Induk Lt. Atap uk. 20 x 40 cm 7.76 m3 1,253,415 9,731,516
b. Balok Anak uk. 20 x 30 cm 4.64 m3 1,253,415 5,820,888
- Besi
a. Balok Induk Lt. Atap ( 7 D16, 3 D13 dan Ø8 - 15 cm ) 2,303.75 kg 16,863 38,846,906
b. Balok Anak ( 4 D16, 4 D 13 dan Ø8 - 15 cm ) 1,742.21 kg 16,863 29,378,061
- Bekisting

Page 2 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
a. Balok Induk Lt. Atap uk. 20 x 40 cm 103.52 m2 168,244 17,416,619
b. Balok Anak uk. 20 x 30 cm 77.40 m2 168,244 13,022,148
11 Pek. Beton Plat Atap
- Beton K-250
a. Plat Atap ( tebal 10 cm ) 24.98 m3 1,253,415 31,307,807
- Besi
a. Plat Atap ( Ø8 - 25 cm, 2 layer ) 1,971.06 kg 16,863 33,237,066
- Bekisting
a. Plat Atap 249.78 m2 151,594 37,865,149
E TANGGA, KOLOM & RING PRAKTIS , MEJA DAPUR
12 Pek. Beton Tangga + Balok Tangga Lantai 1 - Lantai 2
- Beton K-250 6.94 m3 1,253,415 8,698,702
- Besi Tangga : D 10 - 15 cm 378.12 kg 16,863 6,376,049
- Bekisting 46.80 m2 148,714 6,959,815
13 Pek. Beton Kolom Praktis KP uk. 15 x 15 cm
a. Lantai 1, Besi ( 4  dan  - 15 cm, K - 225 ) 269.28 m1 92,891 25,013,802
b. Lantai 2, Besi ( 4  dan  - 15 cm, K - 225 ) 243.20 m1 92,891 22,591,194
14 Pek. Beton Ring Praktis Kusen uk. 12 x 15 cm
a. Lantai 1, Besi ( 4 8 dan 6 - 15 cm, K - 225 ) 53.60 m1 95,340 5,110,212
b. Lantai 2, Besi ( 4 8 dan 6 - 15 cm, K - 225 ) 47.70 m1 95,340 4,547,707
15 Pek. Beton Meja Dapur ( Ø8 - 15 cm, 2 layer, K - 225 ) 11.28 m2 277,255 3,127,439
F AREA KOLAM RENANG
16 Pek. Beton Sloof uk. 20 x 30 cm
- Beton K - 250 1.09 m3 1,253,415 1,363,716
- Besi ( 7 D13 dan Ø8 - 15 cm ) 561.31 m3 16,863 9,465,050
- Begesting 32.64 m3 132,444 4,322,972
17 Pek. Beton Plat Lantai Kolam
- Beton K - 250 ( tebal : 20 cm ) 8.45 m3 1,253,415 10,588,852
- Besi ( Ø8 - 15 cm, 2 layer ) 511.10 kg 16,863 8,618,377
18 Pek. Beton Plat Dinding Kolam
- Beton K - 250 ( tebal : 15 cm ) 12.24 m3 1,253,415 15,341,803
- Besi ( Ø8 - 15 cm, 2 layer ) 511.10 kg 16,863 8,618,377
- Begesting 179.52 m2 151,594 27,214,155

Jumlah (Rp). 911,302,239

IV. Pek. Pasangan, Plesteran dan Acian lt.1

1 Pek. Pasang Dinding Batako Ruangan 497.74 m2 100,254 49,900,045
2 Pek. Plesteran
- Pek. Plester Dinding Dalam 446.41 m2 72,041 32,159,761
- Pek. Plesteran Dinding Luar 483.35 m2 72,041 34,821,104
3 Pek. Acian
- Pek. Acian Dinding Dalam 446.41 m2 33,700 15,043,951
- Pek. Acian Dinding Luar 483.35 m2 33,700 16,288,896
4 Pek.Waterproofing Dinding Kolam Renang 96.00 m2 65,000 6,240,000
5 Pek. Penutup Lantai Ruangan
a. Granit Tile 60/60 ( L1 )
- Area Teras 17.94 m2 306,990 5,507,401
- Area Dapur & Ruang Tamu 123.31 m2 306,990 37,854,352
- Area Teras 31.69 m2 306,990 9,727,945
- Area Meja Dapur 13.16 m2 306,990 4,039,987

Page 3 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
b. Keramik Lokal 30/30 ( L2 )
- Area Gudang 9.84 m2 189,448 1,864,167
- Area Lantai Toilet 6.93 m2 189,448 1,312,874
- Area Dinding Toilet 51.28 m2 189,448 9,714,887
- Area Ruang Jemur 12.62 m2 189,448 2,391,306
- Area Dinding Meja Dapur 10.44 m2 189,448 1,977,836
c. Kayu Bengkirai ( L3 )
- Area Anak Tangga 25.00 m2 657,071 16,426,786
d. Green Stone 10 x 20 cm ( L4 )
- Area Lantai Kolam Renang 32.00 m2 326,548 10,449,532
- Area Dinding Kolam Renang 72.00 m2 326,548 23,511,447
e. Batu Andesit 20 x 40 cm
- Area Pinggir Kolam Renang 10.24 m2 358,122 3,667,166
6 Pek. Plafond
- Plafond Gypsum 184.81 m2 85,000 15,709,260
- Shadowline 258.62 m1 22,000 5,689,640

Jumlah (Rp). 304,298,341

V. Pek. Pasangan, Plesteran dan Acian lt.2

1 Pek. Pasang Dinding Batako Ruangan 445.10 m2 100,254 44,623,099
2 Pek. Plesteran
- Pek. Plester Dinding Dalam 493.28 m2 72,041 35,536,472
- Pek. Plesteran Dinding Luar 80.24 m2 72,041 5,780,584
3 Pek. Acian
- Pek. Acian Dinding Dalam 493.28 m2 33,700 16,623,536
- Pek. Acian Dinding Luar 320.96 m2 33,700 10,816,352
4 Pek. Waterproofing
- Plat Atap 249.78 m2 65,000 16,235,700
- Balkon 25.09 m2 65,000 1,630,850
- Lantai Toilet 17.92 m2 65,000 1,164,800
5 Pek. Penutup Lantai Ruangan
a. Granit Tile 60/60 ( L1 )
- Area Balkon 23.77 m2 306,990 7,298,475
- Area KamarTidur 1 52.95 m2 306,990 16,255,483
- Area Kamar Tidur 2 50.67 m2 306,990 15,553,703
- Area Hall 14.31 m2 306,990 4,393,394
b. Keramik Lokal 30/30 ( L2 )
- Area Lantai Toilet 17.92 m2 189,448 3,394,906
- Area Dinding Toilet 92.32 m2 189,448 17,489,827
6 Pek. Plafond
- Plafond Gypsum 217.88 m2 85,000 18,519,460
- Shadowline 258.62 m1 22,000 5,689,640

Jumlah (Rp). 221,006,282

VI. Pek. Daun Pintu, Jendela, Relling & Skylight

1 Pek. P1 ( Entrance, Bedroom, Terrace ) 20.00 unit 2,255,000 45,100,000
- Daun Pintu ex. Double Triplek Lapis HPL
- Handle HRE 61.41 + Body Silinder
- Engsel Solid ( 3 pcs/unit )

Page 4 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
2 Pek. P1 ( Toilet ) 8.00 unit 2,145,000 17,160,000
- Daun Pintu ex. Double Triplek Lapis HPL
- Handle HRE 61.41 + Body Silinder
- Engsel Solid ( 3 pcs/unit )
3 Pek. P1 ( Storage ) 4.00 unit 1,650,000 6,600,000
- Daun Pintu ex. Double Triplek Lapis HPL
- Handle HRE 61.41 + Body Silinder
- Engsel Solid ( 2 pcs/unit )
4 Pek. K1 8.00 unit 2,100,000 16,800,000
- Frame Aluminium 3.5 x 7.5 cm Hitam + Kaca Polos 8mm
5 Pek. K2 4.00 unit 7,110,000 28,440,000
- Frame Aluminium 3.5 x 7.5 cm Hitam + Kaca Polos 8mm
6 Pek. JS1 8.00 unit 4,700,000 37,600,000
- Frame Aluminium 3.5 x 7.5 cm Hitam + Kaca Polos 8mm
- Engsel Solid 3" ( 2 bh/unit )
- Spring Knife ( 1 bh / unit )
- Kiat Angin ( 2 bh/unit )
7 Pek. KS1 4.00 unit 1,600,000 6,400,000
- Kaca Polos 12mm + Stiker Sunblast
- Jepitan Kaca
8 Pek. PJ1 4.00 unit 19,700,000 78,800,000
- Frame Aluminium Hitam Sliding Door + Kaca Polos 6mm
9 Pek. R1+ R2 23.60 m1 1,550,000 36,580,000
- Frame Besi Hollow Galvanis + Kaca Polos 10 mm
10 Pek. R3 34.20 m1 555,000 18,981,000
- Frame Besi Hollow Galvanis 5 x 5 + Finish Hitam
- Besi Polos 10 mm + Finish Hitam
11 Pek. Box Sliding 25.20 m1 44,312 1,116,662
12 Pek. Skylight 16.80 m2 980,000 16,464,000
- Skylight ( Rangka Besi Hollow 4 x 8 + Kaca Polos 8 mm )

Jumlah (Rp). 310,041,662

V. Pek Finishing
1 Pek. Cat Tembok Dalam
- Tembok Lantai 1 446.41 m2 36,225 16,171,132
- Tembok Lantai 2 493.28 m2 36,225 17,869,068
2 Pek. Sika Deck Seal
- Area Plat Atap 249.78 m2 71,000 17,734,380
3 Pek. Cat Plafond Gypsum
- Plafond Gypsum Lantai 1 184.81 m2 36,225 6,694,917
- Plafond Gypsum Lantai 2 217.88 m2 36,225 7,892,558
4 Pek. Cat Tembok Luar + Lisplank
- Tembok Luar Lantai 1 483.35 m2 50,836 24,571,444
- Tembok Luar Lantai 2 320.96 m2 50,836 16,316,231
5 Pek. Politur Box Pintu Sliding 25.20 m1 44,312 1,116,662
6 Pek. Politur Papan Bengkirai 25.00 m2 67,325 1,683,125

Jumlah (Rp). 110,049,517

VI. Pek. Elektrikal ( Instalasi & Aksesoris )

Page 5 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
Elektrikal Lantai 1
1 Pek. Stopkontak AC - ttk 316,450 -
2 Pek. Stop Kontak Tunggal 40.00 ttk 276,950 11,078,000
3 Pek. TV Outlet 4.00 ttk 310,750 1,243,000
4 Pek. Panel MCB 4.00 ttk 1,646,000 6,584,000

Elektrikal Lantai 2
1 Pek. Stopkontak AC 8.00 ttk 316,450 2,531,600
2 Pek. Stop Kontak Tunggal 40.00 ttk 276,950 11,078,000
3 Pek. TV Outlet 8.00 ttk 310,750 2,486,000
4 Pek. Panel MCB 4.00 ttk 1,312,000 5,248,000

Titik Lampu Lantai 1

1 Pek. LED 56.00 ttk 361,865 20,264,440
2 Pek. Lampu Dinding 8.00 ttk 318,865 2,550,920
3 Pek. Lampu Taman/Spot 8.00 ttk 290,865 2,326,920
4 Pek. Lampu Gantung 8.00 ttk 384,115 3,072,920
5 Pek. Lampu Selang 16.00 mtr 119,368 1,909,892
6 Pek. Exhaust 4.00 ttk 585,665 2,342,660
7 Pek. Fan 4.00 ttk 1,352,865 5,411,460
8 Pek. Saklar Hotel - ttk 195,320 -
9 Pek. Saklar Tunggal 16.00 ttk 145,210 2,323,360
10 Pek. Saklar Ganda 16.00 ttk 479,320 7,669,120

Titik Lampu Lantai 2

1 Pek. LED 44.00 ttk 361,865 15,922,060
2 Pek. Lampu Dinding - ttk 318,865 -
3 Pek. Lampu Taman/Spot - ttk 290,865 -
4 Pek. Lampu Gantung - ttk 384,115 -
5 Pek. Lampu Selang 119.76 mtr 119,368 14,295,542
6 Pek. Exhaust 4.00 ttk 585,665 2,342,660
7 Pek. Fan - ttk 1,352,865 -
8 Pek. Saklar Hotel - ttk 195,320 -
9 Pek. Saklar Tunggal 20.00 ttk 145,210 2,904,200
10 Pek. Saklar Ganda 12.00 ttk 479,320 5,751,840

Jumlah (Rp). 129,336,594

VII. Pek. Plumbing

1 Bak Penangkap Lemak 4.00 unit 400,000 1,600,000
2 Bak Kontrol 4.00 unit 400,000 1,600,000
3 Pek. Pipa3" AW ( Saluran Air Kotor ) 154.40 m1 114,917 17,743,146
4 Pek. Pipa 3" D ( Saluran Air Kotor ) 112.48 m1 80,331 9,035,589
5 Pipa4" AW ( Saluran Kotoran ) 22.20 m1 163,221 3,623,506
6 Pipa 4" D ( Saluran Kotoran ) 34.84 m1 68,449 2,384,759
7 Pipa1" AW ( Pipa Air Bersih ) 326.32 m1 42,038 13,717,509
8 Pipa Air Panas ( Pipa Air Panas ) 57.80 m1 97,500 5,635,500

Jumlah (Rp). 55,340,009

Page 6 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6

VIII. Pek. Aksessoris Saniter

1 Pek. Closet Duduk Toto CW631 J + Flexible ( 1 bh ) 8.00 unit 4,668,000 37,344,000
- Toto CW631 J
- Flexible
2 Pek. Jet Spray THX 20 NB 8.00 unit 467,000 3,736,000
- Toto THX 20 NBW
- Stop Kran
3 Pek. Floor Drain Stainless 32.00 unit 146,000 4,672,000
- Floor Drain Ex. Sg Sanitary
4 Pek. Shower Tiang 4.00 unit 5,275,000 21,100,000
- Shower Toto TX 492 SUN
5 Pek. Wastafel + Kran 4.00 unit 3,593,000 14,372,000
- Wastafel Toto LW 641 NCJ
- Kran Toto TX 109 LDN
- Stop Kran ex. Volk
- Flexible
- Sipon ex. Sg Sanitary
6 Pek. Kran Laundry 4.00 unit 133,000 532,000
- Kran Laundry Ex. Tidy Tromso Kran Dinding Berdrat A104
7 Pek. Bak Sink + Kran
- Bak Sink Linea 40300002 Valencia 1B.1D 1 Bowl W/Wing 4.00 unit 2,251,000 9,004,000
- Kran Toto TX 603
8 Pek. Water Heater 4.00 unit 2,726,000 10,904,000
- Ariston AN 15 R 350 D 15 Ltr
- Stop Kran ex. Volk ( 2 bh )
- Flexible ( 2 bh )
9 Pek. Tower Air + Pompa Pendorong 4.00 unit 6,831,000 27,324,000
- Penguin Toren Air 1050 Liter Stone TB 110
- Ball vave 1"
- Pompa Pendorong Shimizu PS-135-E
10 Pek. Sumur Bor + Pompa Pendorong 4.00 unit 10,486,815 41,947,260
- Mesin Sumur Bor Sumersibel Merk York 1/2 hp
- Pipa 4" AW ( Maspion Putih + Mof )
- Pipa 1" AW ( Maspion Putih + Mof )
- Pipa 3/4" AW ( Maspion Putih + Mof )
- Aksessoris ( 10% x total material )
- Pompa Pendorong Shimizu PS-135-E
11 Pek. Mesin Kolam Renang 4.00 unit 23,000,000 92,000,000
- Plumbing
- Mesin Kolam
- Alat Trimel
- Skimmer Box
- Main Drain

Jumlah (Rp). 262,935,260

IX. Pek. Septictank & Resapan

1 Pek. Galian 26.40 m3 120,000 3,168,000
2 Pek. Urugan Pasir 0.66 m3 244,057 161,078
3 Pek. Lantai Kerja ( Beton K-225) 1.20 m3 1,425,304 1,710,364

Page 7 of 8
No. Uraian Volume Unit Harga Satuan Jumlah Harga
(Rp) (Rp)
1 2 3 4 5 6
4 Pek. Lantai Plat
- Besi8 - 15, 2 layer 159.72 kg 16,863 2,693,243
- Beton K - 250 ( tebal : 10 cm ) 1.32 m3 1,253,415 1,654,508
5 Pek. Pasang Batako 44.40 m2 100,254 4,451,282
6 Pek. Plat Dinding Skat
- Besi8 - 15, 2 layer 65.34 kg 16,863 1,101,781
- Beton K - 250 ( tebal : 8 cm ) 0.11 m3 1,253,415 135,369
- Begesting 11.28 m2 151,594 1,709,980
7 Pek. Plat Dak Septictank
- Besi8 - 15, 2 layer 159.72 kg 16,863 2,693,243
- Beton K - 250 ( tebal : 10 cm ) 1.32 m3 1,253,415 1,654,508
- Begesting 13.20 m2 151,594 2,001,041
8 Pek. Tutup Main Hole
- Besi8 - 15, 2 layer 7.74 kg 16,863 130,581
- Beton K - 250 ( tebal : 10 cm ) 0.10 m3 1,253,415 128,350
- Begesting 0.64 m2 151,594 97,020
9 Pek. Pasang Bata 118.40 m2 194,221 22,995,803
10 Pek. Plester 70.80 m2 47,453 3,359,668
11 Pek. Acian 70.80 m2 33,700 2,385,960
12 Pek. Waterproofing 70.80 m2 65,000 4,602,000

Jumlah (Rp). 56,833,780

Total (Rp) 2,486,482,421

Page 8 of 8