RENCANA ANGGARAN BIAYA (RAB)

KONSTRUKSI RUMAH TINGGAL

Nama Proyek : Konstruksi Rumah Tinggal

Client :-
Lokasi : Nusa Dua,Badung
Pekerjaan : Konstruksi

NO. ITEM PEKERJAAN VOLUME SATUAN HARGA SATUAN TOTAL

1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Persiapan Site / Lahan 127.00 m2 35,000.00 4,445,000.00
2 Pek. Pengukuran dan Setting Out Bowplank 127.00 m2 80,000.00 10,160,000.00
3 Pengadaan Listrik Kerja 1.00 ls 3,500,000.00 3,500,000.00

TOTAL PEKERJAAN PERSIAPAN 18,105,000.00

II PEKERJAAN STRUKTUR
II.A PEKERJAAN STRUKTUR BANGUNAN
II.A.1 PEKERJAAN GALIAN DAN URUGAN TANAH
1 Pek. Galian Pondasi Batu Kali 23.92 m3 165,000.00 3,946,800.00
2 Pek. Urugan Tanah Kembali 9.57 m3 69,000.00 660,330.00
3 Pek. Urugan Peninggian Level Lantai Bangunan 57.00 m3 145,000.00 8,265,000.00
4 Pek. Pemadatan Urugan (Stemper) 119.00 m2 65,000.00 7,735,000.00

II.A.2 PEKERJAAN PONDASI, SLOOF, RABAT COR LANTAI

II.A.2.1 Pekerjaan Pondasi Batu Kali
1 Pek. Urugan Pasir 9.57 m3 255,000.00 2,440,350.00
2 Pek. Pasangan Batu Kali 30.00 m3 270,000.00 8,100,000.00
3
II.A.2.2 Pekerjaan Sloof 15x20 cm
1 Pembesian
1A Pek. Besi 4Ø10 (Tulangan) 382.00 kg 16,500.00 6,303,000.00
1B Pek. Besi Ø8-150 (Begel) 770.00 kg 16,500.00 12,705,000.00
2 Pek. Bekisting Triplek 8mm 38.28 m2 110,000.00 4,210,800.00
3 Pek. Beton 2.88 m3 1,125,000.00 3,240,000.00
II.A.2.3 Pekerjaan Rabat Cor Lantai Tebal 5 cm
1 Pek. Urugan Pasir 6.15 m3 255,000.00 1,568,250.00
4 Pek. Rabat Cor 6.15 m3 975,000.00 5,996,250.00

II.A.3 PEKERJAAN KOLOM, BALOK, DAN PLAT ATAP

II.A.3.1 Pekerjaan Kolom K1 15x15 cm
1 Pembesian
1A Pek. Besi 4Ø10 (Tulangan) 233.12 kg 16,500.00 3,846,480.00
1B Pek. Besi Ø8-150 (Begel) 122.20 kg 16,500.00 2,016,300.00
2 Pek. Bekisting Triplek 8mm 14.28 m2 110,000.00 1,570,800.00
3 Pek. Beton 1.90 m3 1,125,000.00 2,142,000.00
II.A.3.2 Pekerjaan Balok Struktur 15x20 cm
1 Pembesian
1A Pek. Besi 4Ø10 (Tulangan) 344.97 kg 16,500.00 5,692,005.00
1B Pek. Besi Ø8-150 (Begel) 216.92 kg 16,500.00 3,579,180.00
2 Pek. Bekisting Triplek 8mm 77.00 m2 110,000.00 8,470,000.00
3 Pek. Support 77.00 m1 42,000.00 3,234,000.00
4 Pek. Beton 4.02 m3 1,125,000.00 4,522,500.00

II.A.3.4 Pekerjaan Cor Plat Beton Dan Talang Tebal 12 cm

1 Pembesian
1A Pek. Besi D10-200 (Double Layer) 746.79 kg 16,500.00 12,322,035.00
1B Pek. Bekisting Triplek 8mm 57.49 m2 110,000.00 6,323,900.00
2 Pek. Support 57.49 m2 115,000.00 6,611,350.00
3 Pek. Beton 6.41 m3 1,125,000.00 7,209,000.00
TOTAL PEKERJAAN STRUKTUR 125,501,330.00

III.A.1 PEKERJAAN DINDING BANGUNAN

1 Pek. Pasangan Dinding Batako 274 m2 98,500.00 26,989,000.00
2 Pek. Plesteran Dinding 372.23 m2 67,500.00 25,125,525.00
3 Pek. Acian Dinding 372.23 m2 55,750.00 20,751,822.50
4 Pek. Finishing Cat Dinding ex Weldon Paint 396.8 m2 55,000.00 21,824,000.00
5 Pek. Waterproofing ex Nodrop 71.71 m2 80,000.00 5,736,800.00
6 Pek. Pas. Granit 60x60 cm Dinding Kamar Mandi 75.06 m2 250,000.00 18,765,000.00
III.A.2 PEKERJAAN ATAP DAN PLAFOND
1 Pek. Rangka Baja Ringan Kencana 1. mm 145 m2 250,000.00 36,250,000.00
2 Pek. Pemasangan Atap Genteng Good year 153.19 m2 80,000.00 12,320,400.00
3 Pek. Pemasangan Cover List Plank 50.1 m1 27,500.00 1,377,750.00
4 Pek. Finishing List Plank 50.1 m1 125,000.00 6,262,500.00
5 Pek. Waterprrofing Talang Beton ex Nodrop 45.49 m2 95,000.00 4,321,550.00
6 Pek. Plafond Gypsum + Rangka ex Indoboard 195.63 m2 146,500.00 28,659,795.00
7 Pek. Finishing Cat Plafond ex Weldon Paint 195.63 m2 52,500.00 10,270,575.00
8 Pek. Shadow Line 114.60 m1 37,000.00 4,240,200.00

III.A.3 PEKERJAAN LANTAI

1 Pek. Pas. Granit 60x60 cm 92.23 m2 250,000.00 23,057,500.00
2 Pek. Pas. Granit 60x60 Kamar Mandi Matt Finish 12.36 m2 250,000.00 3,090,000.00
26,147,500.00
III.A.4 PEKERJAAN PINTU,VENTILASI, KACA DAN JENDELA
1 Pek. P-01 (Pintu Kayu Kamper + Politur dan Accecoris) 4.00 set 2,000,000.00 8,000,000.00
2 Pek. P-02 (Pintu Kayu Kamper Sliding + Politur dan Accecoris) 1.00 set 4,250,000.00 4,250,000.00
3 Pek. P-03 (Pintu Kayu Kamper Swing + Politur dan Accecoris) 2.00 set 4,750,000.00 9,500,000.00

4 Pek. J-01 (Jendela Kayu Kamper Sliding + Politur dan Accecoris) 3.00 set 2,520,000.00 7,560,000.00
5 Pek. J-02 (Jendela Kayu Kamper Swing + Politur dan Accecoris) 4.00 set 1,200,000.00 2,520,000.00
 III.C PEKERJAAN ARSITEKTUR RUANG LUAR
III.C.1 PEKERJAAN TEMPELAN
1 Pek. Pasangan Batu Palimanan 33.80 m2 700,000.00 23,660,000.00
2 Pek.Pasangan Batu Lime Stone 10.16 m2 700,000.00 7,112,000.00
3 Pek. Pasangan Batu Candi 19.06 m2 700,000.00 13,342,000.00
4 Pek. Finishing Kolom Teras 2.00 set 3,000,000.00 6,000,000.00
5 Pek.Pandil Ukir 13.07 m2 1,200,000.00 15,684,000.00
7 Pek. Poles dan Coating 60.33 m2 75,000.00 4,524,750.00

TOTAL PEKERJAAN ARSITEKTUR 374,883,667.50

IV PEKERJAAN MEP (Mechanical, Electrical, Plumbing)

IV.A PEKERJAAN PLUMBING (PEMIPAAN) BANGUNAN
IV.A.1 PEKERJAAN AIR BERSIH (CLEAN WATER)

1 Pek. Instalasi Foot Valve ONDA 1 1/4 " 1.00 set 95,000.00 95,000.00
2 Pek. Tandon Air Pinguin 1000 Liter 1.00 unit 2,050,000.00 2,050,000.00
3 Pek. Instalasi Floating Valve ONDA 1" 2.00 set 425,000.00 850,000.00
4 Pek. Instalasi Pompa Booster Shimizu 158 Bitt 1.00 set 1,550,000.00 1,550,000.00
5 Pek. Instalasi Pipa PVC AW 3/4" 103.56 m1 40,000.00 4,142,400.00
6 Fitting & Support 1.00 ls 650,000.00 650,000.00
IV.A.2 PEKERJAAN AIR PANAS
1 Pek. Pipa PEX Red 3/4" 17.30 m1 89,000.00 1,539,700.00
2 Fitting & Support 1.00 ls 650,000.00 650,000.00
3 Pek. Instalasi Electric Water Heater Ariston 30 L 1.00 set 4,250,000.00 4,250,000.00
IV.A.3 PEKERJAAN AIR BEKAS (GREY WATER)
1 Pek. Instalasi Pipa PVC AW 3" 32.00 m1 115,000.00 3,680,000.00
2 Pek. Instalasi Pipa PVC AW 2" 7.50 m1 67,500.00 506,250.00
3 Pek. Clean Out (CO) Pipa PVC AW 3" 2.00 bh 185,000.00 370,000.00
4 Pek. Clean Out (CO) Pipa PVC AW 2" 1.00 bh 175,000.00 175,000.00
5 Fitting & Support 1.00 ls 650,000.00 650,000.00
IV.A.4 PEKERJAAN AIR KOTOR (BLACK WATER)
1 Pek. Pipa PVC AW 4" 28.83 m1 145,000.00 4,180,350.00
2 Pek. Clean Out (CO) Pipa PVC AW 4" 1.00 bh 195,000.00 195,000.00
3 Pek. Fitting dan Support 1.00 ls 650,000.00 650,000.00
4 Pek. Instalasi Bio Septictank 1.00 set 3,250,000.00 3,250,000.00
5 Pek. Instalasi Absorbtion Pit (Peresapan) Buis Diameter 80 cm 1.00 ls 3,000,000.00 3,000,000.00

IV.C PEKERJAAN INSTALASI SANITARY (UNIT SUPPLY BY OWNER)

1 Pek. Closet + Jet Shower TOTO 3.00 unit 325,000.00 650,000.00
2 Pek. Mixer Shower TOTO 2.00 unit 275,000.00 550,000.00
3 Pek. Rain Shower TOTO 2.00 unit 175,000.00 350,000.00
4 Pek. Hand Shower TOTO 2.00 unit 225,000.00 450,000.00
 5 Pek. Tap TOTO 2.00 unit 150,000.00 300,000.00
6 Pek. Washtafel TOTO 2.00 unit 300,000.00 600,000.00
7 Pek. Floor Drain Standard 2.00 unit 125,000.00 250,000.00
8 Pek. Water Heater 2.00 unit 425,000.00 850,000.00
9 Pek. Bathtube Terazzo 80x180 cm 1.00 unit 385,000.00 385,000.00
10
11 Pek. Roof Drain 8.00 unit 125,000.00 1,000,000.00
TOTAL PEKERJAAN MEP (PEMIPAAN BANGUNAN ,DAN INSTALASI SANITARY EQUIPMENT 37,818,700.00
IV.D PEKERJAAN MECHANICAL DAN ELECTRICAL BANGUNAN
IV.D.1 PEKERJAAN ELECTRICAL BANGUNAN
1 Pek. Instalasi Kabel Feeder NYY 4x4 Sqmm 30.00 m1 105,000.00 3,150,000.00
2 Pek. Instalasi Kabel Grounding Kabel BC 6 Sqmm 11.00 m1 75,000.00 825,000.00
3 Pek. Instalasi Kabel NYM 2x1.5 Sqmm + HIC 20mm (Saklar) 25.00 titik 175,000.00 4,375,000.00
4 Pek. Instalasi Kabel NYM 2x1.5 Sqmm + HIC 20mm (Lampu) 30.00 titik 175,000.00 5,250,000.00
5 Pek. Instalasi Kabel NYM 2x1.5 sqmm + HIC 20mm (Exhaust Fan) 2.00 titik 175,000.00 350,000.00
6 Pek. Instalasi Downlight 3" + LED Light Philip 5 Watt 30.00 titik 165,000.00 4,950,000.00
7 Pek. Instalasi Spotlight + LED Light Philip 5 Watt 7.00 titik 165,000.00 1,155,000.00

9 Pek. Instalasi Kabel Untuk LED Strip Light 6.00 titik 165,000.00 990,000.00
10 Pek. Instalasi 1 Way 1 Gang Switch Nero Standard 4.00 set 85,000.00 340,000.00
11 Pek. Instalasi 1 Way 2 Gang Switch Nero Standard 8.00 set 95,000.00 760,000.00
12 Pek. Instalasi 1 Way 3 Gang Switch Nero Standard 1.00 set 105,000.00 105,000.00
13 Pek. Instalasi 2 Way 2 Gang Switch Nero Standard 2.00 set 115,000.00 230,000.00
14 Pek. Instalasi Kabel NYY 3x2.5 Sqmm + HIC 20mm (Power Socket Indoor) 17.00 titik 185,000.00 3,145,000.00
15 Pek. Instlalasi Kabel NYY 3x2.5 Sqmm + HIC 20mm (Power Socket Outdoor) 2.00 titik 185,000.00 370,000.00
16 Pek. Instalasi Single GPO Shuko Type Nero Standard 17.00 set 85,000.00 1,445,000.00
17
18 Pek. Instalasi GPO AC Type Nero Standard 3.00 set 165,000.00 495,000.00
19 Pek. Instalasi GPO Inlet TV Type Nero Standard 2.00 set 155,000.00 310,000.00
20 Pek. Instalasi Exhaust Fan Ceilling Maspion 2.00 set 325,000.00 650,000.00
21 Pek. Instalasi Penangkal Petir 1.00 set 6,250,000.00 6,250,000.00

TOTAL PEKERJAAN MEP (MECHANICAL DAN ELECTRICAL BANGUNAN) 35,145,000.00

TOTAL KESELURUHAN PEKERJAAN 603,453,697.50