REKAPITULASI

RENCANA ANGGARAN BIAYA (RAB)

KEGIATAN : PERENCANAAN, PEMBANGUNAN, PENGAWASAN

PEKERJAAN : PEMBANGUNAN PONDOK PESANTREN "ROUDLOTUN NASHIRIN" - SUGIHWARAS - PEMALANG

TH. ANGGARAN : 2021
NO URAIAN PEKERJAAN JUMLAH
1 2 3

A PEKERJAAN PERSIAPAN Rp 605,770,000.00

B PEKERJAAN PEMATANGAN LAHAN Rp 1,103,495,200.00

C PEKERJAAN JEMBATAN Rp 757,864,902.10

D PEKERJAAN PEMBANGUNAN GEDUNG

I PEKERJAAN STRUKTUR Rp 11,375,864,235.74
II PEKERJAAN ARSITEKTUR Rp 11,085,693,773.20
III PEKERJAAN ME Rp 1,574,479,332.60
IV PEKERJAAN PENANGKAL PETIR Rp 125,000,000.00
V PEKERJAAN PEMADAM KEBAKARAN Rp 2,845,606,000.00

E PEKERJAAN POS JAGA DAN GAPURA Rp 263,627,803.56

F PEKERJAAN PENATAAN HALAMAN, PAGAR DAN Rp 1,946,131,251.50

PENGHIJAUAN

Jumlah Rp 31,683,532,498.71
Pajak 10% Rp 3,168,353,249.87
Jumlah Rp 34,851,885,748.58
Dibulatkan Rp 34,851,800,000.00

Terbilang :Tiga Puluh Empat Milyar Delapan Ratus Lima Puluh Satu Juta Delapan Ratus Ribu Rupiah

Pemalang, 2022
Diperiksa: Disusun Oleh:
PIMPINAN YAYASAN PERENCANA
ROUDLOTUN NASHIRIN - PEMALANG

Kh. AHMAD NASHIRIN ALI SAIDUN

 RENCANA ANGGARAN BIAYA
(RAB)
KEGIATAN : PERENCANAAN, PEMBANGUNAN, PENGAWASAN
PEKERJAAN : PEMBANGUNAN PONDOK PESANTREN “ROUDLOTUN NASHIRIN” – SUGIHWARAS – PEMALANG
TH. ANGGARAN : 2021

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
A PEKERJAAN PERSIAPAN
1 Pembersihan dan Persiapan Lokasi Pekerjaan Taksir 001. ls 2,000,000.00 2,000,000.00
2 Papan Nama Proyek Taksir 1.00 ls 250,000.00 250,000.00
3 Mobilisasi dan Demobilisasi Alat
1) Mobilisasi
- Concrete mixer - 4.00 unit 250,000.00 1,000,000.00
- Concrete PUMP - 18.00 unit 4,000,000.00 72,000,000.00
- Bull dozer - 1.00 bh 3,900,000.00 900,000.003,
- Vibro roller - 3.00 bh 4,000,000.00 12,000,000.00
2) Demobilsasi - 1.00 ls 450,000.00 450,000.00
4 Pagar Sementara dari Seng Gelombang Tinggi - 23.50 m’ 4,000,000.00 94,000,000.00
2,00 m
5 Pengukuran dan Pemasangan Bouwplank - 423.00 m’ 90,000.00 38,070,000.00
6 Perataan lahan taksir 1.00 ls 10,000,000.00 10,000,000.00
7 Biaya Penyelenggaraan K3
1) Penyiapan RKK - 1.00 set 100,000.00 100,000.00
2)Sosialisasi, promosi dan pelatihan
- Banner K3 - 10.00 bh 100,000.00 1,000,000.00
3)Alat Pelindung Kerja (APK) dan Alat Pelindung
Diri (APD)
a.Alat Pelindung Kerja (APK)
-Pembatas area (Restricted Area ) - 30.00 bh 350,000.00 10,500,000.00
-Pelindung jatuh (Fall Arrester ) - 80.00 ls 350,000.00 28,000,000.00
b.Alat Pelindung Diri (APD)
-Helm pelindung (Safety Helmet ) - 100.00 buah 75,000.00 7,500,000.00
-Sarung tangan (Safety Gloves ) - 100.00 15,000.00 1,500,000.00
pasang
-Sepatu Keselamatan (Safety Shoes ) - 100.00 170,000.00 17,000,000.00
pasang
-Rompi keselamatan (Safety Vest ) - 100.00 buah 75,000.00 7,500,000.00
4)Asuransi dan Perizinan
a.Asuransi dan kesehatan - 1.00 ls 35,000,000.00 35,000,000.00
5)Personel Keselamatan Konstruksi
Petugas K3 - 13.00 OB 3,000,000.00 39,000,000.00
6) Fasilitas sarana, prasarana, dan alat
kesehatan
Peralatan K3 (Kotak P3K, Tandu, Tabung - 1.00 ls 1,500,000.00 1,500,000.00
Oksigen, Obat Luka,
7) Rambu-Rambu
a. Rambu Peringatan - 20.00 buah 25,000.00 500,000.00
b. Rambu Kewajiban - 20.00 buah 25,000.00 500,000.00
8) Konsultasi dengan Ahli terkait Keselamatan
Konstruksi
Ahli Teknik Bangunan Gedung - 1.00 orang 0,000,000.002 20,000,000.00
9) Kegiatan dan peralatan pengendalian risiko Keselamatan
Konstruksi
-Lampu darurat (Emergency Lamp ) - 10.00 buah 250,000.00 2,500,000.00
8 Administrasi (Perizinan, dll) 1.00 ls 200,000,000.00 200,000,000.00
Jumlah 605,770,000.00
A

B PEKERJAAN PEMBANGUNAN GEDUNG

I PEKERJAAN TANAH
1 Galian TanahA.2.3.1.1 1,518.75 m3 105,249,375.00
2 69,300.00
Urugan KembaliA.2.3.1.9 506.25 m3 8,538,751.69
3 16,866.67
Urugan PasirA.2.3.1.11 145.71 m3 307,692.00
4 44,832,570.55
Urugan Tanah (Peninggian)A.2.3.1.14 758.80 m3 339,064.00
Jumlah 257,281,763.20
I 415,902,460.44
 HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
SATUAN
1 2 3 4 5 6
II PEKERJAAN PONDASI
1 Pasangan Batu 1 : 6 A.3.2.1.4 698.34 m3 888,174.87 620,243,597.84
2 Aanstamping A.3.2.1.9 182.34 m3 571,138.92 104,139,186.12
Jumlah II 724,382,783.96
III PEKERJAAN BETON
1 Footplat F1 (120 X 120)
Beton mutu K-225 A.4.1.1.5 133.38 m3 1,058,645.05 141,202,076.77
Begesting A.4.1.1.20 902.88 m2 204,302.29 184,460,451.60
Besi A.4.1.1.17 17,418.96 kg 21,534.70 375,112,045.66
1 Sloof S1 (20x40)
Beton mutu K-225 A.4.1.1.5 87.12 m3 1,058,645.05 92,229,156.76
Begesting A.4.1.1.20 871.20 m2 204,302.29 177,988,155.05
Besi A.4.1.1.17 8,931.37 kg 21,534.70 192,334,382.29
2 Sloof S2 (15x30)
Beton mutu K-175 A.4.1.1.5 10.94 m3 1,058,645.05 11,576,283.62
Begesting A.4.1.1.21 145.80 m2 218,052.29 31,792,023.88
Besi A.4.1.1.17 880.01 kg 21,534.70 18,950,804.62
3 Kolom K1 (40x40)
Beton mutu K-225 A.4.1.1.5 288.90 m3 1,058,645.05 305,838,320.36
Begesting A.4.1.1.22 1,444.48 m2 477,013.57 689,036,561.59
Besi A.4.1.1.17 30,595.70 kg 21,534.70 658,869,230.02
4 Kolom K2 (30x30)
Beton mutu K-175 A.4.1.1.5 164.16 m3 1,058,645.05 173,787,171.41
Begesting A.4.1.1.22 1,152.00 m2 477,013.57 549,519,632.64
Besi A.4.1.1.17 26,312.23 kg 21,534.70 566,626,043.12
5 Balok latiu (atas kusen aluminium)
Beton mutu K-175 A.4.1.1.5 9.76 m3 1,058,645.05 10,328,141.11
Begesting A.4.1.1.5 32.52 m2 218,052.29 7,091,060.47
Besi A.4.1.1.17 1,688.18 kg 21,534.70 36,354,491.68
6 Balok B1 (25/50)
Beton mutu K-225 A.4.1.1.5 127.00 m3 1,058,645.05 134,447,921.35
Begesting A.4.1.1.23 1,026.16 m2 500,773.57 513,873,806.59
Besi A.4.1.1.17 15,356.93 kg 21,534.70 330,706,805.98
7 Balok B2 (20/40)
Beton mutu K-175 A.4.1.1.5 73.60 m3 1,058,645.05 77,916,275.68
Begesting A.4.1.1.23 699.20 m2 500,773.57 350,140,880.14
Besi A.4.1.1.17 10,096.57 kg 21,534.70 217,426,608.12
8 Balok B3 (15/30)
Beton mutu K-225 A.4.1.1.5 73.17 m3 1,058,645.05 77,461,058.31
Begesting A.4.1.1.23 829.26 m2 500,773.57 415,271,490.66
Besi A.4.1.1.17 13,518.26 kg 21,534.70 291,111,772.99
9 Balok B4 (15/25)
Beton mutu K-225 A.4.1.1.5 2.93 m3 1,058,645.05 3,096,536.77
Begesting A.4.1.1.23 47.85 m2 500,773.57 23,962,015.32
Besi A.4.1.1.17 317.19 kg 21,534.70 6,830,595.42
10 Plat tangga tebal 12 cm
Beton mutu K-225 A.4.1.1.5 15.77 m3 1,058,645.05 16,697,479.05
Begesting A.4.1.1.23 215.45 m2 500,773.57 107,889,161.79
Besi A.4.1.1.17 1,726.82 kg 21,534.70 37,186,625.49
7 Plat lantai tebal 12 cm
Beton mutu K-225 A.4.1.1.5 529.20 m3 1,058,645.05 560,234,960.46
Begesting A.4.1.1.23 1,102.50 m2 500,773.57 552,102,860.93
Besi A.4.1.1.17 36,228.86 kg 21,534.70 780,177,691.74
8 Ringbalk
15/30
Beton
mutu K-
225 A.4.1.1.5 14.63 m3 1,058,645.05 15,482,683.86
Begesting A.4.1.1.20 60.09 m2 218,052.29 13,103,579.80
Besi A.4.1.1.17 2,119.59 kg 21,534.70 45,644,734.15
9 Balok gantung
15/30 Beton
mutu K-225 A.4.1.1.5 2.93 m3 1,058,645.05 3,096,536.77
Begesting A.4.1.1.20 47.85 m2 218,052.29 10,433,802.08
Besi A.4.1.1.17 317.19 kg 21,534.70 6,830,595.42
 HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
SATUAN
1 2 3 4 5 6
12 Lantai Kerja K-100 A.4.1.1.1 140.35 m3 977,554.56 137,201,737.61
Jumlah III 8,951,424,249.12
IV PEKERJAAN BESI, KAYU DAN
ALUMUNIUM
2 Rangka Atap Baja Ringan 3,127.00 m2 210,000.00 656,670,000.00

Jumlah IV 656,670,000.00
V PEKERJAAN PENUTUP ATAP
1 Atap Genteng Glazur A.4.5.2.2 3,127.00 m2 175,224.50 547,927,011.50
2 Nok Genteng Glzur A.4.5.2.5 438.00 m1 121,451.44 53,195,730.72
3 Listpank GRC hitung 538.00 m1 49,000.00 26,362,000.00

Jumlah V 627,484,742.22
JUMLAH TOTAL PEKERJAAN STRUKTUR 11,375,864,235.74
 HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
SATUAN
1 2 3 4 5 6
PEKERJAAN ARSITEKTUR
I PEKERJAAN BETON
1 Kolom 15/15
Beton K-175 A.4.1.1.5 14.36 m3 1,058,645.05 15,206,377.50
Begesting A.4.1.1.20 95.76 m2 218,052.29 20,880,687.29
Besi A.4.1.1.17 2,287.83 kg 21,534.70 49,267,675.85
2 Balok latiu (atas kusen aluminium)
Beton K-175 A.4.1.1.5 9.76 m3 1,058,645.05 10,328,141.11
Begesting A.4.1.1.20 65.04 m2 218,052.29 14,182,120.94
Besi A.4.1.1.17 1,688.18 kg 21,534.70 36,354,491.68
3 Plat topi tebal 10 cm
Beton K-175 A.4.1.1.5 31.55 m3 1,058,645.05 33,394,958.10
Begesting A.4.1.1.20 215.45 m2 218,052.29 46,978,275.62
Besi A.4.1.1.17 3,453.65 kg 21,534.70 74,373,250.97

Jumlah I 300,965,979.06
II PEKERJAAN BESI, KAYU DAN
ALUMUNIUM
1 Kusen aluminium
P1 An.Alu 1 2.00 bh 18,547,480.00 37,094,960.00
P2 An.Alu 2 14.00 bh 5,940,007.45 83,160,104.26
P3 An.Alu 3 14.00 bh 4,055,269.82 56,773,777.49
P4 An.Alu 4 2.00 bh 5,955,487.64 11,910,975.28
PJ An.Alu 5 4.00 bh 9,230,967.83 36,923,871.34
ps An.Alu 6 4.00 bh 1,626,793.08 6,507,172.32
BV 1 An.Alu 7 12.00 bh 976,499.72 11,717,996.66
BV 2 An.Alu 8 2.00 bh 1,740,718.09 481,436.183,
BV 3 An.Alu 9 4.00 bh 2,504,936.46 10,019,745.82
J1 An.Alu 10 2.00 bh 27,510,271.59 55,020,543.18
J2 An.Alu 11 2.00 bh 16,558,947.41 33,117,894.82
J3 An.Alu 12 2.00 bh 12,277,197.26 24,554,394.51
J4 An.Alu 13 2.00 bh 6,696,461.67 13,392,923.35
J5 An.Alu 14 7.00 bh 16,704,741.37 116,933,189.58
J6 An.Alu 15 22.00 bh 6,600,244.02 145,205,368.53
2 Hollow Rk. Plafond Gypsum A.4.2.1.21 3,336.00 m2 168,567.67 562,341,747.12
3 Pintu KM fabrikasi (Pintu metal finishing 48.00 bh 1,300,000.00 62,400,000.00
powder coating)
4 Partisi dinding
a. Partisi Type 1 A.4.6.1.29 765.80 m2 302,541.43 231,686,229.65
b. Partisi Type 2 hit 4 115.20 m2 1,455,265.90 167,646,631.68
c. Partisi Type 3 A.4.6.1.30 13.32 m2 968,825.73 12,904,758.77
d. Backdrop 13.32 m2 1,800,000.00 23,976,000.00
5 Ornamen GRC 246.00 m2 1,450,000.00 356,700,000.00
6 Krawangan untuk railing 325.00 m2 757,000.00 246,025,000.00
7 Railing type 1 (tangga) 130.10 m2 960,000.00 124,896,000.00
8 Railing type 2 (balkon) 183.80 m2 960,000.00 176,448,000.00
9 Noen Box Letter nama Pondok 1.00 paket 4,000,000.003 34,000,000.00
Tinggi huruf 40 cm
Tebal huruf 15 cm
Back plate stainless steel, plat stainless
samping tebal 1,2 mm
Rangka hollow
10 Logo pondok taksir 1.00 bh 15,400,000.00 15,400,000.00
Finishing Kuningan
Ukuran 100 x 75 cm
Jumlah II 2,660,238,720.54

IIIPEKERJAAN PASANGAN DINDING DAN PLESTERAN

1 Pas. Bata 1 : 5 tebal 1/2 Bata A.4.4.1.10 12,402.32 m2 166,061.83 2,059,551,424.05

2 Plesteran 1 : 5, tebal 15 mm A.4.4.2.5 24,771.75 m2 61,441.20 1,522,006,267.29
3 Plesteran Skoning profil A.4.4.2.20 1,227.90 m1 63,256.71 77,672,914.21
4 Rollag bata 1 : 4 A.4.4.1.3 25.30 m2 342,122.11 8,655,689.38
Jumlah III 3,667,886,294.93

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
IV PEKERJAAN PENUTUP LANTAI DAN
DINDING
1 Lantai Granit 60 x 60 A.4.4.3.9 5,447.91 m2 275,659.45 1,501,767,874.25
 2 Keramik Lantai 25 x 25 A.4.4.3.36 197.57 m2 212,025.55 41,890,417.98
3 Keramik Dinding 25 x 50 A.4.4.3.54 732.92 m2 278,335.86 203,997,918.51
4 Pas. Batu alam andesit A.4.4.3.58 37.80 m2 408,121.45 15,426,990.81

Jumlah IV 1,763,083,201.55
V PEKERJAAN LANGIT-LANGIT (PLAFOND)
1 Plafond Gypsum 9 mm A.4.5.1.7 3,336.00 m2 48,576.00 162,049,536.00
2 List Plafond A.4.5.1.9 6,672.00 m1 20,168.50 134,564,232.00

Jumlah V 296,613,768.00
VI PEKERJAAN PENGECATAN
1 Cat Tembok Baru A.4.7.1.10 72,116.50 m2 27,644.10 1,993,595,759.77
2 Cat Plafond A.4.7.1.10 3,336.00 m2 27,644.10 92,220,717.60
4 Coating batu bata expose 37.80 m2 40,000.00 1,512,000.00

Jumlah VI 2,087,328,477.37
VII PEKERJAAN KANOPI DAN SKY LIGHT
1 IWF 150x75 A.4.2.1.1 348.00 kg 32,373.00 11,265,804.00
2 Pipa Hollow 10x10 cm tebal 2mm A.4.2.1.1 135.00 kg 32,373.00 4,370,355.00
3 Rangka kanopi Hollow Galvanis 4x4 teb 0.8 148.40 m2 350,000.00 51,940,000.00
mm fini Cat gloos
4 Kanopi Solar tuff tebal 6mm sky blue (type 6.005 m2 1,250,000.00 70,000,000.00
solid)
5 Kanopi ACP laser cutting motif 84.00 m2 1,800,000.00 151,200,000.00
6 Sky light Solar tuff tebal 6mm sky blue (type 8.40 m2 1,250,000.00 10,500,000.00
solid)
7 Papan kayu 2/20 finishing cat A.4.6.1.2 0.53 m3 19,436,175.00 10,301,172.75

Jumlah VII 309,577,331.75

JUMLAH TOTAL PEKERAANARSITEKTUR 11,085,693,773.20

RENCANA ANGGARAN BIAYA

(RAB)
KEGIATAN : PERENCANAAN, PEMBANGUNAN, PENGAWASAN
PEKERJAAN : PEMBANGUNAN PONDOK PESANTREN "ROUDLOTUN NASHIRIN" - SUGIHWARAS - PEMALANG
TH. ANGGARAN : 2021

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
PEKERJAAN MEKANIKAL
ELETRIKAL
I PEKERJAAN PLUMBING (SANITASI)
1 Kloset Duduk A.5.1.1.1 1.00 unit 2,246,002.00 2,246,002.00
2 Kloset jongkok A.5.1.1.2 48.00 unit 554,572.70 26,619,489.60
3 Bak Cuci Piring Stainless A.5.1.1.12 6.00 bh 356,730.00 2,140,380.00
4 Floordrain A.5.1.1.14 68.00 bh 52,910.00 3,597,880.00
5 Kran Air A.5.1.1.19 68.00 bh 80,657.50 5,484,710.00
6 Kran leher angsa 6.00 bh 150,000.00 900,000.00
7 Shower set 2.00 bh 1,200,000.00 2,400,000.00
8 Water heater Gas (termasuk instalasi) 1.00 bh 2,000,000.00 2,000,000.00
9 Bio septic tank komunal A.5.1.1.6 3.00 bh 50,000,000.00 150,000,000.00
10 Rak handuk 34.00 bh 120,000.00 4,080,000.00
11 Tempat sabun 58.00 bh 50,000.00 2,900,000.00
12 Pipa PVC Tipe AW Ø ½" A.5.1.1.25 437.00 m1 21,810.25 9,531,079.25
13 Pipa PVC Tipe AW Ø ¾" A.5.1.1.26 567.00 m1 26,925.25 15,266,616.75
14 Pipa PVC Tipe AW Ø 3" A.5.1.1.31 455.00 m1 110,280.50 50,177,627.50
15 Pipa PVC Tipe AW Ø 4" A.5.1.1.32 587.00 m1 163,135.50 95,760,538.50
16 Septictank 3 m3 5.00 unit 30,000,000.00 150,000,000.00
17 Resapan 1.00 unit 20,000,000.00 20,000,000.00
18 Roof drain 30.00 bh 25,000.00 750,000.00
19 Pompa air
Pompa Submerisible Grundfos SP-3A 1.00 unit 38,000,000.00 38,000,000.00
Pompa Transfer 2.00 unit 6,400,000.00 12,800,000.00
Pompa boster 2.00 unit 5,700,000.00 11,400,000.00
20 Water toren 1000 l 6.00 unit 2,500,000.00 15,000,000.00
21 Ground watter tank (GWT) 1.00 unit 250,000,000.00 250,000,000.00
22 Pengeboran sumur dalam 1.00 titik 130,000,000.00 130,000,000.00
23 perijinan dan pengujian mutu air 1.00 unit 25,000,000.00 25,000,000.00

Jumlah I 1,026,054,323.60
II PEKERJAAN ELEKTRIKAL
1 Pasang Instalasi Listrik 245.00 titik 150,000.00 36,750,000.00
2 Pasang daya baru 100.000 Va 1.00 ls 28,400,000.00 28,400,000.00
3 Panel insuk LVMDP 1.00 bh 15,400,000.00 15,400,000.00
4 Panel Pembagi SDP Penerangan 1.00 bh 8,500,000.00 8,500,000.00
5 Panel SDP lantai 1 putra 1.00 bh 8,500,000.00 8,500,000.00
6 Panel SDP Lantai 2 putra 1.00 bh 8,500,000.00 8,500,000.00
7 Panel SDP Lantai 3 putra 1.00 bh 8,500,000.00 8,500,000.00
8 Panel SDP lantai 1 Putri 1.00 bh 8,500,000.00 8,500,000.00
9 Panel SDP Lantai 2 Putri 1.00 bh 8,500,000.00 8,500,000.00
10 Panel SDP Lantai 3 Putri 1.00 bh 8,500,000.00 8,500,000.00
11 Panel SDP lantai 1 ndale 1.00 bh 8,500,000.00 8,500,000.00
12 Panel SDP Lantai 2 ndalem 1.00 bh 8,500,000.00 8,500,000.00
13 Panel SDP Lantai 3 ndalem 1.00 bh 8,500,000.00 8,500,000.00
14 Panel SDP Masjid 1.00 bh 8,500,000.00 8,500,000.00
15 Panel SDP Pompa 1.00 bh 8,500,000.00 8,500,000.00
16 Pasang Instalasi AC 28.00 titik 175,000.00 4,900,000.00
17 Lampu LED 5 Watt 276.00 bh 35,000.00 9,660,000.00
18 Lampu LED 13 Watt 552.00 bh 50,000.00 27,600,000.00
19 Lampu LED penel 120x30 cm 60.00 bh 850,000.00 51,000,000.00
20 Lampu Gantung 3.00 bh 2,500,000.00 7,500,000.00
21 Lampu Dinding 2.00 bh 450,000.00 900,000.00

HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
SATUAN
1 2 3 4 5 6
22 Lampu LED Strip 107.00 m1 40,000.00 4,280,000.00
23 Stop Kontak 87.00 bh 35,000.00 3,045,000.00
24 Stop Kontak lantai (outlet 2 ttk) 78.00 bh 450,000.00 35,100,000.00
25 Stop Kontak AC 28.00 bh 50,000.00 1,400,000.00
26 Saklar Ganda 98.00 bh 35,000.00 3,430,000.00
27 Saklar Tunggal 156.00 bh 35,000.00 5,460,000.00
28 Intalasi AC split 1/2 PK Inverter 12.00 umit 4,500,000.00 54,000,000.00
29 Intalasi AC split 1 PK Inverter 7.00 init 7,600,000.00 53,200,000.00
30 Intalasi AC split 2 PK (Cassete ) 9.00 init 11,600,001.00 104,400,009.00
Inverter

Jumlah II 548,425,009.00
JUMLAH TOTAL PEKERAANARSITEKTUR 1,574,479,332.60

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
PEKERJAAN PEMBANGUNAN POS JAGA DAN
PENATAAN HALAMAN
I PEKERJAAN TANAH
1 Galian tanah A.2.3.1.1 13.32 m3 66,935.00 891,574.20
2 Urugan kembali A.2.3.1.9 24.08 m3 16,390.00 394,671.20
3 Urugan pasir A.2.3.1.11 12.32 m3 278,630.00 3,432,721.60
4 Urugan peninggian lantai A.2.3.1.14 59.14 m3 216,249.00 12,788,965.86
Jumlah I 17,507,932.86
II PEKERJAAN PONDASI
1 Pondasi batu kali 1 : 5 A.3.2.1.4 36.32 m3 860,633.73 31,258,217.07
2 Anstampeng A.3.2.1.9 22.60 m3 551,625.36 12,466,733.14
Jumlah II 43,724,950.21
III PEKERJAAN BETON
1 Sloof 15/20
Beton mutu K-175 A.4.1.1.5 2.42 m3 1,058,645.05 2,561,921.02
Begesting A.4.1.1.21 10.76 m2 203,828.35 2,193,193.05
Besi A.4.1.1.17 405.21 kg 13,743.29 5,568,918.54
2 Kolom 15/15
Beton mutu K-175 A.4.1.1.5 1.71 m3 1,058,645.05 1,810,283.04
Begesting A.4.1.1.22 7.59 m2 438,845.00 3,330,833.55
Besi A.4.1.1.17 658.86 kg 13,743.29 9,054,904.05
3 Kolom K1 (20x20)
Beton mutu K-175 A.4.1.1.5 2.38 m3 1,058,645.05 2,519,575.22
Begesting A.4.1.1.22 15.84 m2 438,845.00 6,951,304.80
Besi A.4.1.1.17 342.86 kg 13,743.29 4,712,024.41
4 Balok latiu (ELV +2,55)
Beton mutu K-175 A.4.1.1.5 0.41 m3 1,058,645.05 434,044.47
Begesting A.4.1.1.22 2.70 m2 438,845.00 1,184,881.50
Besi A.4.1.1.17 57.23 kg 13,743.29 786,528.49
5 Balok tlisplank beton 15/30
Beton mutu K-175 A.4.1.1.5 1.67 m3 1,058,645.05 1,767,937.23
Begesting A.4.1.1.23 10.23 m2 462,110.00 4,727,385.30
Besi A.4.1.1.17 201.91 kg 13,743.29 2,774,907.68
6 Plat kanopi tebal 10 cm
Beton mutu K-175 A.4.1.1.5 1.93 m3 1,058,645.05 2,043,184.95
Begesting A.4.1.1.23 19.51 m2 462,110.00 9,015,766.10
Besi A.4.1.1.17 286.41 kg 13,743.29 3,936,215.69
7 Ringbalk 15/20
Beton mutu K-175 A.4.1.1.5 2.42 m3 1,058,645.05 2,561,921.02
Begesting A.4.1.1.22 2.00 m2 438,845.00 877,690.00
Besi A.4.1.1.17 268.88 kg 13,743.29 3,695,295.82
8 Lantai Kerja K-100 A.4.1.1.1 10.86 m3 927,628.58 10,074,046.34
Jumlah III 82,582,762.26
IV PEKERJAAN BESI DAN
ALUMINIUM
1 Kusen Aliminium
 a. Kusen P3 An.Alu 3 1.00 bh 4,055,269.82 4,055,269.82
b, Kusen J5 An.Alu 14 1.00 bh 16,704,741.37 16,704,741.37
c. Kusen J6 An.Alu 15 1.00 bh 6,600,244.02 6,600,244.02
d. Kusen BV 1 An.Alu 7 1.00 bh 976,499.72 976,499.72
e. Pintu KM Pintu Km 1.00 bh 1,300,000.00 1,300,000.00
2 Rangka atap baja ringan 47.25 m2 150,000.00 7,087,500.00
3 Rangka Plafond Hollow 41.08 m2 168,567.67 6,924,338.46
4 Ornamen ACP cutting laser 7.05 m2 1,800,000.00 12,690,000.00

56,338,593.40
Jumlah IV

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
V PEKERJAAN PASANGAN DINDING
DAN PLESTERAN
1 Pas. Bata 1 : 5 tebal ½ Bata A.4.4.1.10 79.15 m2 137,153.17 10,855,591.11
2 Plesteran 1 : 5, tebal 15 mm A.4.4.2.5 125.42 m2 60,295.80 7,562,226.88
3 Plesteran Skoning A.4.4.2.20 15.00 m1 64,276.19 964,142.85
4 Rollag bata 1 : 4 A.4.4.1.3 1.40 m2 283,706.94 397,189.72

Jumlah V 19,779,150.56
VI PEKERJAAN PENUTUP LANTAI DAN
DINDING
1 Lantai Granit 60 x 60 A.4.4.3.9 35.75 m2 412,510.45 14,745,186.04
2 Keramik Lantai 25 x 25 A.4.4.3.36 1.55 m2 209,714.45 325,581.68
3 Keramik Dinding 25 x 50 A.4.4.3.54 6.45 m2 264,255.64 1,704,448.88

Jumlah VI 16,775,216.60
VII PEKERJAAN LANGIT-LANGIT
(PLAFOND)
1 Plafond Gypsum 9 mm A.4.5.1.7 41.08 m2 46,862.20 1,924,982.02
2 List Plafond A.4.5.1.9 32.00 m1 20,104.70 643,350.40

Jumlah VII 2,568,332.42

VIII PEKERJAAN PENUTUP ATAP
1 Atap Genteng Press A.4.5.2.2 47.25 m2 125,547.40 5,932,114.65
2 Nok Genteng Press A.4.5.2.5 16.00 m1 99,098.56 1,585,576.96
3 Listpank GRC hitung 17.00 m1 49,000.00 833,000.00

Jumlah VIII 8,350,691.61

X PEKERJAAN PENGECATAN
1 Cat Tembok Baru A.4.7.1.10 125.42 m2 31,456.92 3,945,289.16
2 Cat Plafond A.4.7.1.10 41.08 m2 31,456.92 1,292,171.63
3 Cat Besi A.4.7.1.4 6.40 m2 58,436.40 373,992.96

Jumlah X 5,611,453.75
XI PEKERJAAN PLUMBING (SANITASI)
1 Kloset jongkok A.5.1.1.2 1.00 bh 493,875.80 493,875.80
2 Floordrain A.5.1.1.14 1.00 bh 30,173.00 30,173.00
3 Kran Air A.5.1.1.19 2.00 bh 76,628.75 153,257.50
4 Pipa PVC Tipe AW Ø ½” 30.00 bh 50,000.00 1,500,000.00
5 Pipa PVC Tipe AW Ø 3” A.5.1.1.26 40.00 bh 26,847.84 1,073,913.60
6 Roof drain 2.00 bh 1,500,000.00 3,000,000.00

Jumlah XI 6,251,219.90
XII PEKERJAAN ELEKTRIKAL
1 Pasang Instalasi Listrik 11.00 ttk 150,000.00 1,650,000.00
2 Lampu LED 5 Watt 2.00 bh 35,000.00 70,000.00
3 Lampu LED 13 Watt 6.00 bh 50,000.00 300,000.00
4 Stop Kontak 3.00 bh 50,000.00 150,000.00
5 Saklar Ganda 3.00 bh 35,000.00 105,000.00
6 Saklar Tunggal 1.00 bh 4,500,000.00 4,500,000.00
7 Exhaust fan 40 cm 1.00 bh 1,500,000.00 1,500,000.00

Jumlah XII 8,275,000.00

JUMLAH TOTAL PEMBANGUNAN POS JAGA 263,627,803.56
 HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME SATUAN JUMLAH HARGA
1 2 3 4 5 6
E PEKERJAAN PAGAR DAN
PENATAAN HALAMAN
I PEKERJAAN TANAH
1 Galian tanah A.2.3.1.1 122.08 m3 66,935.00 8,171,424.80
2 Urugan kembali A.2.3.1.9 40.69 m3 16,390.00 666,963.73
3 Urugan pasir A.2.3.1.11 7.29 m3 278,630.00 2,032,327.22
4 Urugan peninggian lantai A.2.3.1.14 599.40 m3 216,249.00 129,619,650.60
Jumlah I 140,490,366.35
II PEKERJAAN PONDASI
1 Pondasi batu kali 1 : 5 A.3.2.1.4 408.00 m3 860,633.73 351,138,561.84
2 Anstampeng A.3.2.1.9 95.20 m3 551,625.36 52,514,734.27
Jumlah II 403,653,296.11
III PEKERJAAN BETON
1 Footplat 60x60
Beton mutu K-175 A.4.1.1.5 26.88 m3 1,006,424.78 27,052,698.09
Begesting A.4.1.1.20 376.32 m2 191,224.55 71,961,622.66
Besi A.4.1.1.17 4,568.20 kg 13,743.29 62,782,113.39
2 Sloof 15/20
Beton mutu K-175 A.4.1.1.5 20.40 m3 1,006,424.78 20,531,065.51
Begesting A.4.1.1.21 272.00 m2 203,828.35 55,441,311.20
Besi A.4.1.1.17 3,451.82 kg 13,743.29 47,439,421.43
3 Kolom 15/15
Beton mutu K-175 A.4.1.1.5 0.43 m3 1,006,424.78 434,775.50
Begesting A.4.1.1.22 5.76 m2 438,845.00 2,527,747.20
Besi A.4.1.1.17 196.87 kg 13,743.29 2,705,620.96
4 Kolom K1 (20x20)
Beton mutu K-175 A.4.1.1.5 12.10 m3 1,006,424.78 12,173,714.14
Begesting A.4.1.1.22 241.92 m2 438,845.00 106,165,382.40
Besi A.4.1.1.17 1,908.11 kg 13,743.29 26,223,710.89
5 Ringbalk 15/20
Beton mutu K-175 A.4.1.1.5 20.40 m3 1,006,424.78 20,531,065.51
Begesting A.4.1.1.22 272.00 m2 438,845.00 119,365,840.00
Besi A.4.1.1.17 3,451.82 kg 13,743.29 47,439,421.43

Jumlah III 622,775,510.30

IV PEKERJAAN BESI DAN ALUMINIUM

1 pagar besi rangka hollow 4x4 dan 2x4 28.00 m2 750,000.00 21,000,000.00
2 Ornamen ACP cutting laser 4.80 m2 1,800,000.00 8,640,000.00
3 Letter box Acrilic
a. Letter “ROUDLOTUN NASHIRIN” tinggi 20 18.00 hrf 400,000.00 7,200,000.00
cm
b. Letter “KABUPATEN PEMALANG” tinggi 17.00 hrf 280,000.00 4,760,000.00
14 cm
c.Letter “SELAMAT DATANG” tinggi 11 cm 12.00 hrf 220,000.00 2,640,000.00
d.Instalasi (termasik Accesories) 1.00 ls 1,200,000.00 1,200,000.00

Jumlah IV 45,440,000.00
V PEKERJAAN PASANGAN DINDING DAN
PLESTERAN
1 Pas. Bata 1 : 5 tebal ½ Bata A.4.4.1.10 1,005.96 m2 137,153.17 137,970,602.89
2 Plesteran 1 : 5, tebal 15 mm A.4.4.2.5 981.96 m2 60,295.80 59,208,063.77
3 Plesteran Skoning A.4.4.2.20 328.00 m1 64,276.19 21,082,590.32
4 Rollag bata 1 : 4 A.4.4.1.3 1.90 m2 283,706.94 539,043.19

Jumlah V 218,800,300.17

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
VI PEKERJAAN PENUTUP LANTAI DAN
DINDING
1 batu palimanan10x20 tebal 1,2 cm A.4.4.3.58 22.10 m2 292,113.80 6,455,714.98
2 batu andesit bakar 20x20 tebal 1,2 cm A.4.4.3.58 2.70 m2 292,113.80 788,707.26
3 Granit 80x80 warna gelap A.4.4.3.9 10.30 m2 275,659.45 2,839,292.34
4 Paving square 20x20 cm A.4.4.3.65 978.00 m2 240,255.57 234,969,947.46
5 Grasblock 60x60 tebal 8 cm A.4.4.3.65 285.00 m2 240,255.57 68,472,837.45
6 Kansteen 10x20 panjang 60 cm 538.00 m 105,800.00 56,920,400.00
-
Jumlah VI 370,446,899.49
VII PEKERJAAN PENGECATAN
1 Cat Tembok Baru A.4.7.1.10 981.96 m2 31,456.92 30,889,437.16
2 Cat Besi A.4.7.1.4 28.00 m2 58,436.40 1,636,219.20
 3 Coating batu alam A.4.7.1.4 24.80 m2 58,436.40 1,449,222.72

Jumlah VII 33,974,879.08

VIII PEKERJAAN ELEKTRIKAL
1 Pasang Instalasi Listrik 23.00 ttk 150,000.00 3,450,000.00
2 lampu dekoratif pagar 12.00 set 250,000.00 3,000,000.00
3 lampu taman 20 W 9.00 set 450,000.00 4,050,000.00
4 lampu LPJU 60 W LED 16.00 set 400,000.00 6,400,000.00
5 Stop Kontak 2.00 bh 50,000.00 100,000.00
6 Saklar Ganda 4.00 bh 35,000.00 140,000.00

Jumlah VIII 17,140,000.00

IX PEKRJAAN TAMAN
1 Pengadaan tanah subur 50.00 sak 50,000.00 2,500,000.00
2 Pengadaan dan penanaman pohon
Pucuk merah 200.00 bh 50,000.00 10,000,000.00
Glodogan tiang 70.00 bh 350,000.00 24,500,000.00
Ketapang kencana 74.00 bh 400,000.00 29,600,000.00
Bonsai dollar 2.00 bh 2,000,000.00 4,000,000.00
Bonsai cemara udang / kipas 2.00 bh 5,600,000.00 11,200,000.00
kmboja bali 4.00 bh 320,000.00 1,280,000.00
3 Pengadaan dan penanaman pohon
bonga
Bougenville 50.00 bh 25,000.00 1,250,000.00
Melati jepang 120.00 bh 10,000.00 1,200,000.00
Krokot kriminil 240.00 bh 8,000.00 1,920,000.00
pangkas kuning 60.00 bh 8,000.00 480,000.00
Lily kuning dan ungu 80.00 bh 16,000.00 1,280,000.00
mai gold 20.00 bh 20,000.00 400,000.00
Alamanda 70.00 bh 20,000.00 1,400,000.00
Lee kwan yeu / Tanaman rambat 120.00 bh 20,000.00 2,400,000.00

Jumlah IX 93,410,000.00
AN HALAM 1,946,131,251.50

HARGA
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
SATUAN
1 2 3 4 5 6
PEKERJAAN JEMBATAN
I PEKERJAAN TANAH
1 Galian tanah A.2.3.1.1 29.40 m3 66,935.00 1,967,889.00
2 Urugan kembali A.2.3.1.9 9.80 m3 16,390.00 160,622.00
3 Urugan pasir A.2.3.1.11 4.80 m3 278,630.00 1,337,424.00
4 Urugan peninggian lantai A.2.3.1.14 127.00 m3 216,249.00 27,463,623.00
Jumlah I 30,929,558.00

II PEKERJAAN PONDASI ABUTMEN

1 Pondasi batu kali 1 : 5 A.3.2.1.4 29.40 m3 860,633.73 25,302,631.66

Jumlah II 25,302,631.66
III PEKERJAAN BETON
1 Abutmen
Beton mutu K-175 A.4.1.1.5 75.04 m3 1,058,645.05 79,440,724.55
Begesting A.4.1.1.21 150.08 m2 203,828.35 30,590,558.77
Besi A.4.1.1.17 14,182.56 kg 13,743.29 194,915,035.02
2 Balok tumpu
Beton mutu K-175 A.4.1.1.5 3.56 m3 1,058,645.05 3,768,776.38
Begesting A.4.1.1.22 7.59 m2 438,845.00 3,330,833.55
Besi A.4.1.1.17 658.86 kg 13,743.29 9,054,904.05
3 Plat jembatan tebal 20 cm
Beton K-225 A.4.1.1.5 6.40 m3 1,058,645.05 6,775,328.32
Bekisting bondek A.4.1.1.22 32.00 m2 438,845.00 14,043,040.00
pembesian A.4.1.1.17 1,177.60 kg 13,743.29 16,184,098.30
4 Lantai Kerja K-100 A.4.1.1.1 10.86 m3 927,628.58 10,074,046.34
Jumlah III 368,177,345.28
IV PEKERJAAN BESI
1 Baja rangka jembatan
a. IWF 600 4,240.00 kg 37,000.00 156,880,000.00
b, IWF 400 (diafragma) 1,980.00 kg 37,000.00 73,260,000.00
c. IWF 200 875.00 kg 37,000.00 32,375,000.00
d. Plat dan stiffener 328.00 kg 37,000.00 12,136,000.00
e. Angkur dan klem 1.00 ls 4,000,000.00 4,000,000.00
2 Railing 15.00 m2 650,000.00 9,750,000.00
3 elastomer 10.00 bh 850,000.00 8,500,000.00

Jumlah IV 296,901,000.00
V PEKERJAAN PASANGAN DINDING
DAN PLESTERAN
 1 Pas. Bata 1 : 5 tebal ½ Bata A.4.4.1.10 79.15 m2 137,153.17 10,855,591.11
2 Plesteran 1 : 5, tebal 15 mm A.4.4.2.5 125.42 m2 60,295.80 7,562,226.88
3 Plesteran Skoning A.4.4.2.20 15.00 m1 64,276.19 964,142.85
4 Rollag bata 1 : 4 A.4.4.1.3 1.40 m2 283,706.94 397,189.72

Jumlah V 19,779,150.56
VI PEKERJAAN PENUTUP LANTAI DAN
DINDING
1 Lantai Granit 60 x 60 A.4.4.3.9 35.75 m2 412,510.45 14,745,186.04
2 Keramik Lantai 25 x 25 A.4.4.3.36 1.55 m2 209,714.45 325,581.68
3 Keramik Dinding 25 x 50 A.4.4.3.54 6.45 m2 264,255.64 1,704,448.88

Jumlah VI 16,775,216.60
DAN HALAM 757,864,902.10

RENCANA ANGGARAN BIAYA

(RAB)
KEGIATAN : PERENCANAAN, PEMBANGUNAN, PENGAWASAN
PEKERJAAN : PEMBANGUNAN PONDOK PESANTREN "ROUDLOTUN NASHIRIN" - SUGIHWARAS - PEMALANG
TH. ANGGARAN : 2021

HARGA SATUAN
NO URAIAN PEKERJAAN ANALISA VOLUME JUMLAH HARGA
1 2 3 4 5 6
PEKERJAAN PEMATANGAN LAHAN
I PEKERJAAN TANAH
1 Perataan tanah 4,000.00 m2 12,000.00 48,000,000.00
2 mobilisasi alat (bull dozer D-31, tandem 1.00 ls 7,500,000.00 7,500,000.00
roller)
3 Biaya koordinasi dan perijinan 1.00 ls 10,000,000.00 10,000,000.00
4 Urugan Sirtu padat A.2.3.1.14 4,800.00 m3 216,249.00 1,037,995,200.00
Jumlah 1,103,495,200.00
I
AN HALAM 1,103,495,200.00
Foto 0%