RENCANA ANGGARAN BIAYA ( RAB )

REDESAIN GEDUNG PENGADILAN AGAMA

MUNGKID MAGELANG
TAHUN 2012

Harga Jumlah
No. Uraian Pekerjaan Volume Satuan Rp. Harga Rp. Jumlah Rp.

I. PEKERJAAN PERSIAPAN :
1 Pembersihan lapangan 2,325.78 m 6,300.00 14,652,414.00
2 Pengukuran dan bouwplank 119.00 m' 112,900.00 13,435,100.00
3 Direksi Keet dan gudang peralatan 1.00 ls 15,000,000.00 15,000,000.00
4 Penyediaan air kerja 1.00 ls 12,000,000.00 12,000,000.00
5 Administrasi/dokumentasi 1.00 ls 2,500,000.00 2,500,000.00
6 Papan nama proyek 1.00 ls 750,000.00 750,000.00
7 Penerangan kerja harian 1.00 ls 15,000,000.00 15,000,000.00
8 Pagar proyek 220.50 m' 510,610.00 112,589,505.00
Jumlah 185,927,019.00

JUMLAH PEKERJAAN PERSIAPAN : 185,927,019.00

Harga Jumlah
No. Uraian Pekerjaan Volume Satuan Rp. Harga Rp. Jumlah Rp.

II. PEKERJAAN TANAH :

1 Galian tanah 398.07 m 29,750.00 11,842,582.50
2 Urugan kembali 469.77 m 9,916.66 4,658,549.37
3 Urugan pasir 63.60 m 107,900.00 6,862,440.00
Jumlah 23,363,571.87

JUMLAH PEKERJAAN TANAH : 23,363,571.87

Harga Jumlah
No. Uraian Pekerjaan Volume Satuan Rp. Harga Rp. Jumlah Rp.

III. PEKERJAAN PONDASI :

A Pondasi Batu Kali :

1 Pondasi batu belah 1:5 115.40 m 531,645.00 61,351,833.00
PSD III Desain Ars Undip TA 31
 2 Aanstamping 54.68 m 255,873.00 13,991,135.64
3 Urug pasir 27.34 m 107,900.00 2,949,986.00
Jumlah 78,292,954.64

B Pondasi Utama :
1 Pasir urug 13.40 m 107,900.00 1,445,860.00
2 Lantai kerja 1:3:5 6.70 m 814,423.50 5,456,637.45
3 Pondasi tiang pancang 219.80 m' 881,059.54 193,656,886.89
4 Mobilisasi, alat tiang pancang 1.00 ls 15,000,000.00 15,000,000.00
5 Beton pondasi poer P1 57.60 m 2,961,600.00 170,588,160.00
6 Beton pondasi poer P2 22.80 m 2,961,600.00 67,524,480.00
Jumlah 453,672,024.34

JUMLAH PEKERJAAN PONDASI : 531,964,978.98

Harga Jumlah
No. Uraian Pekerjaan Volume Satuan Rp. Harga Rp. Jumlah Rp.

IV. PEKERJAAN PADA LANTAI 1 :

PEKERJAAN STRUKTUR :
A Pekerjaan Beton :
1 Beton sloof (S1) 30/50 33.97 m 3,662,900.00 124,428,713.00
2 Beton sloof (S2) 15/30 13.96 m 3,662,900.00 51,134,084.00
3 Beton kolom (K1) 50/50 20.00 m 6,882,221.00 137,644,420.00
4 Beton kolom (K2) d=80 cm 4.01 m 6,882,221.00 27,597,706.21
5 Beton kolom (K3) d=50 1.57 m 6,882,221.00 10,805,086.97
6 Beton kolom (KP) 15/15 5.76 m 6,882,221.00 39,641,592.96
7 Beton Balok (B1) 30/60 23.92 m 5,315,681.00 127,151,089.52
8 Beton balok (B2) 25/70 8.22 m 5,315,681.00 43,694,897.82
9 Beton balok (B3) 15/35 9.11 m 5,315,681.00 48,425,853.91
10 Beton balok (B4) 15/20 1.33 m 5,315,681.00 7,069,855.73
Jumlah 617,593,300.12

PEKERJAAN ARSITEKTUR :
A Pekerjaan Dinding dan Plesteran :
1 Pas. rollag 1:3 31.87 m 161,360.00 5,142,543.20
2 Pas. bt. bata 1:3 18.94 m 161,360.00 3,056,158.40
3 Pas. bt. bata 1:5 86.58 m 150,440.00 13,025,095.20
4 Plesteran 1:3 301.48 m 39,691.00 11,966,042.68
5 Plesteran 1:5 801.75 m 42,034.40 33,701,080.20
PSD III Desain Ars Undip TA 31
 Jumlah 66,890,919.68

B Pekerjaan Pintu dan Jendela :

1 Kosen aluminium 4" 624.73 m' 86,334.10 53,935,502.29
2 Raam jendela aluminium 349.72 m' 86,334.10 30,192,761.45
3 Kaca rayband 5 mm 22.12 m 80,962.50 1,790,890.50
4 Kaca bening 5 mm 64.26 m 78,962.50 5,074,130.25
5 Kaca es 5 mm 2.82 m 93,962.50 264,974.25
6 Kaca tempered 12 mm pintu kaca 10.00 m 85,962.50 859,625.00
7 Kunci tanam 2.00 bh 161,200.00 322,400.00
8 Daun pintu almunium 40.20 m 827,174.50 33,252,414.90
9 Pintu KM/ WC aluminium 11.76 m 827,174.50 9,727,572.12
10 Espagnolete 4.00 bh 75,600.00 302,400.00
11 Engsel pintu 64.00 bh 18,300.00 1,171,200.00
12 Engsel jendela 262.00 bh 8,700.00 2,279,400.00
13 Kunci jendela 106.00 bh 23,962.50 2,540,025.00
14 Kunci selot 15.00 bh 21,950.00 329,250.00
15 Kunci pintu utama & pitcher 2.00 bh 350,000.00 700,000.00
16 Handle pintu stainless steel 1 set pintu depan dan belakang 2.00 set 379,875.00 759,750.00
17 Handle pintu biasa 24.00 bh 94,968.50 2,279,244.00
Jumlah 145,781,539.77

C Pekerjaan Lantai :
1 Urug pasir bawah lantai 30.38 m 107,900.00 3,278,002.00
2 Lantai kerja 1:3:5 bwh lantai t. 3 cm 9.11 m 814,423.50 7,419,398.09
3 Lantai keramik 20x20 cm lavatory 24.00 m 126,525.00 3,036,600.00
4 Dinding keramik 10x20 cm Lavatory 49.60 m 16,477.70 817,293.92
5 Lantai keramik 40x40 cm 15.00 m 183,901.00 2,758,515.00
6 Lantai keramik 60x60 cm 336.00 m 207,900.00 69,854,400.00
7 Lantai marmer 100x100 cm 261.00 m 231,923.00 60,531,903.00
8 lantai pola batu paros 30.64 m 154,045.00 4,719,938.80
Jumlah 152,416,050.81

D Pekerjaan Langit Langit :

1 Plafond gypsum board 9 mm rangka metal furing 597.00 m 28,340.00 16,918,980.00
2 Plafond gypsum board 4.5 mm rangka metal furing 24.00 m 14,170.00 340,080.00
3 List tepi gypsum 11 cm 121.80 m 20,450.00 2,490,810.00
4 List tepi gypsum 8 cm 373.01 m' 16,526.50 7,628,054.50
Jumlah 27,377,924.50

E Pekerjaan Sanitair :
1 Closet duduk porselin 4.00 bh 1,354,457.00 5,417,828.00
PSD III Desain Ars Undip TA 31
 2 Kran air 4.00 bh 21,185.00 84,740.00
3 Wastafel 4.00 bh 1,050,400.00 4,201,600.00
4 Meja wastafel lapis granit 4.00 bh 2,500,000.00 10,000,000.00
5 Kaca cermin ( lengkap bingkai ) 50x90 cm 1.80 m 173,962.50 313,132.50
6 Floor drain 8.00 bh 10,200.00 81,600.00
Jumlah 20,098,900.50

F Pekerjaan Pengecatan :
1 Pengecatan dinding 1,103.23 m 11,358.10 12,530,596.66
2 Cat plafond 636.00 m 11,358.10 7,223,751.60
Jumlah 19,754,348.26

G Pekerjaan Instalasi Listrik

1 Lampu TL TKI 2x40 W 15 bh 110,000.00 1,650,000.00
2 Lampu TL TKI 2x20 W 29 bh 105,000.00 3,045,000.00
3 Lampu TL TKI 1x20 W 14 bh 77,500.00 1,085,000.00
4 Down Light 4" 15 W + cup 12 bh 85,000.00 1,020,000.00
5 Lampu pijar 25 W 4 bh 54,500.00 218,000.00
6 Lampu taman SL 18 W 12 bh 83,000.00 996,000.00
7 Saklar seri 17 bh 63,500.00 1,079,500.00
8 Saklar engkel 19 bh 60,000.00 1,140,000.00
9 Stop kontak 58 bh 65,000.00 3,770,000.00
10 Penyambungan daya listik 24 KVA 1 Ls 15,000,000.00 15,000,000.00
11 Penyambungan telepon 1 Ls 2,000,000.00 2,000,000.00
12 Kabel jaringan 3x6 mm2 NYY /50 m 354 m 1,100,000.00 389,400,000.00
Jumlah 420,403,500.00

JUMLAH PEKERJAAN PADA LANTAI 1 : 1,470,316,483.63

Harga Jumlah
No. Uraian Pekerjaan Volume Satuan Rp. Harga Rp. Jumlah Rp.

V. PEKERJAAN PADA LANTAI 2 :

PEKERJAAN STRUKTUR :
A Pekerjaan Beton :
1 Beton kolom (K1) 50/50 16.00 m 6,882,221.00 110,115,536.00
2 Beton kolom (KP) 15/15 5.76 m 6,882,221.00 39,641,592.96
3 Ring balok (RB1) 30/60 22.68 m 5,315,681.00 120,559,645.08
4 Balok cantilever (BK1) 20/35 4.48 m 5,315,681.00 23,814,250.88
PSD III Desain Ars Undip TA 31
 5 Beton plat lantai t = 12 cm 76.32 m 5,315,681.00 405,692,773.92
6 Listplank beton 18.50 m 4,813,755.00 89,054,467.50
7 Tangga beton 3.44 m 4,935,461.00 16,977,985.84
Jumlah 805,856,252.18

PEKERJAAN ARSITEKTUR :
A Pekerjaan Dinding dan Plesteran :
1 Pas. bt. bata 1:3 32.02 m 161,360.00 5,166,747.20
2 Pas. bt. bata 1:5 419.61 m 150,440.00 63,126,128.40
3 Plesteran 1:3 64.04 m 39,691.00 2,541,811.64
4 Plesteran 1:5 839.23 m 42,034.40 35,276,529.51
Jumlah 106,111,216.75

B Pekerjaan Pintu dan Jendela :

PSD III Desain Ars Undip TA 31

 1 Kosen aluminium 4" 670.52 m' 86,334.10 57,888,740.73
2 Raam jendela alluminium 500.76 m' 86,334.10 43,232,663.92
3 Kaca rayband 5 mm 48.18 m 80,962.50 3,900,773.25
4 Kaca bening 5 mm 61.60 m 78,962.50 4,864,090.00
5 Kaca es 5 mm 0.16 m 93,962.50 15,034.00
6 Daun pintu almunium 29.34 m 827,174.50 24,269,299.83
7 Pintu KM/ WC aluminium 11.76 m 827,174.50 9,727,572.12
8 Espagnolete 4.00 bh 75,600.00 302,400.00
9 Engsel pintu 52.00 bh 18,300.00 951,600.00
10 Engsel jendela 294.00 bh 8,700.00 2,557,800.00
11 Kunci jendela 147.00 bh 23,962.50 3,522,487.50
12 Kunci selot 10.00 bh 21,950.00 219,500.00
13 Handle pintu biasa 18.00 bh 94,968.50 1,709,433.00
Jumlah 153,161,394.35

C Pekerjaan Lantai :
1 Lantai keramik 20x20 cm lavatory 24.00 m 126,525.00 3,036,600.00
2 Dinding keramik 10x20 cm Lavatory 49.60 m 16,477.70 817,293.92
3 Lantai keramik 60x60 cm 328.00 m 207,900.00 68,191,200.00
4 Lantai marmer 100x100 cm 215.00 m 231,923.00 49,863,445.00
Jumlah 121,908,538.92

D Pekerjaan Langit Langit :

1 Plafond gypsum board 9 mm rangka metal furing 543.00 m 28,340.00 15,388,620.00
2 Plafond gypsum board 4.5 mm rangka metal furing 24.00 m 14,170.00 340,080.00
3 List tepi gypsum 11 cm 333.00 m 20,450.00 6,809,850.00
4 List tepi gypsum 8 cm 373.01 m' 16,526.50 7,628,054.50
Jumlah 30,166,604.50

E Pekerjaan Sanitair :
1 Closet duduk porselin 4.00 bh 1,354,457.00 5,417,828.00
2 Kran air 4.00 bh 21,185.00 84,740.00
3 Wastafel 4.00 bh 1,050,400.00 4,201,600.00
4 Meja wastafel lapis granit 4.00 bh 2,500,000.00 10,000,000.00
5 Kaca cermin ( lengkap bingkai ) 50x90 cm 1.80 m 173,962.50 313,132.50
6 Floor drain 8.00 bh 10,200.00 81,600.00
Jumlah 20,098,900.50

F Pekerjaan Pengecatan :
1 Pengecatan dinding 903.27 m 11,358.10 10,259,430.99
2 Cat plafond 567.00 m 11,358.10 6,440,042.70
Jumlah 16,699,473.69
PSD III Desain Ars Undip TA 31
G Pekerjaan Instalasi Listrik
1 Lampu TL TKI 2x40 W 14 bh 110,000.00 1,540,000.00
2 Lampu TL TKI 2x20 W 22 bh 105,000.00 2,310,000.00
3 Lampu TL TKI 1x20 W 18 bh 77,500.00 1,395,000.00
4 Lampu pijar 25 W 4 bh 54,500.00 218,000.00
5 Saklar seri 9 bh 63,500.00 571,500.00
6 Saklar engkel 15 bh 60,000.00 900,000.00
7 Stop kontak 43 bh 65,000.00 2,795,000.00
8 Penyambungan daya listik 24 KVA 1 Ls 15,000,000.00 15,000,000.00
9 Penyambungan telepon 1 Ls 2,000,000.00 2,000,000.00
10 Kabel jaringan 3x6 mm2 NYY /50 m 297 m 1,100,000.00 326,700,000.00
Jumlah 353,429,500.00

H Pekerjaan rangka atap dan atap :

1 Kuda-kuda baja siku 37,980.54 kg 23,225.00 882,098,041.50
2 Genteng beton 328.42 m 46,010.00 15,110,604.20
3 Bubungan genteng beton 65.04 m' 66,475.00 4,323,534.00
4 Nok genteng beton 9.00 m' 31,315.00 31,315.00
5 Gording baja kanal C 125.50.20.3,2 5,400.00 kg 22,873.20 123,515,280.00
6 Lapis alluminium foil + glass woll bawah atap (isolasi panas)/solartex 328.42 m 15,035.00 4,937,794.70
7 Listplank GRC + rangka 151.10 m' 850,000.00 128,435,000.00
8 Pipa PVC 3" 200.00 m' 41,685.33 8,337,066.67
Jumlah 1,166,788,636.07

JUMLAH PEKERJAAN PADA LANTAI 2 : 1,237,302,907.20

VI PEKERJAAN LAIN - LAIN

1 Pemasangan AC 21 unit 2617000 54957000
2 Saptic tank 2 unit 11,250,050.00
Galian tanah 39.63 m3 86,334.10 3,421,420.38
Urugan tanah kembali 15.43 m3 86,334.10 1,332,135.16
Pasir urug 3.11 m3 0.00 0.00
Aanstamping 4.18 m3 78,962.50 330,063.25
Beton bertulang (plat dasar,tutup) 0.65 m3 2,284,300.00 1,484,795.00
Dinding bata 1:3 5.89 m3 161,360.00 950,410.40
Plesteran 1:3 28.80 m2 39,691.00 1,143,100.80
Pipa hawa 1" GIP 1.00 bh 75,000.00 75,000.00
Pipa PVC dia.4" 1.00 bt 100,000.00 100,000.00
Ijuk 12.50 m2 45,450.00 568,125.00
Kerikil+batu pecah 5.00 m3 225,000.00 1,125,000.00
PSD III Desain Ars Undip TA 31
 Sirtu 3.20 m3 225,000.00 720,000.00
3 Tandon air 600 lt 1.00 unit 900,000.00 900,000.00
4 Pemasangan Telepon lt.1 10.00 unit 209,000.00 2,090,000.00
Pemasangan Telepon lt.2 12.00 unit 209,000.00 2,508,000.00
5 Pemasangan Daya 1.00 unit 2200000.00 2200000.00
6 Box Panel 2.00 unit 325,000.00 650,000.00
7 MDP 1.00 unit 425,000.00 425,000.00
JUMLAH PEKERJAAN LAIN-LAIN 74,980,050.00

PSD III Desain Ars Undip TA 31