RENCANA ANGGARAN BIAYA ( RAB )

KADILANGU SPORT CENTER

TAHUN 2022

A. PEKERJAAN PERSIAPAN & PEMBONGKARAN

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

1 Uitzet & Bowplank 1.00 ls 5,000,000.00 5,000,000.00

2 Pembersihan Lapangan 2,160.00 m2 2,500.00 5,400,000.00
3 Shop drawing 1.00 ls 5,000,000.00 5,000,000.00
4 Administrasi 1.00 ls 4,000,000.00 4,000,000.00
5 Papan nama proyek 1.00 ls 500,000.00 500,000.00
6 Alat Bantu & Perlengkapan Kerja 1.00 ls 1,000,000.00 1,000,000.00
7 Mobilisasi Material 1.00 ls 2,500,000.00 2,500,000.00
23,400,000.00

A. PEKERJAAN PERSIAPAN : 23,400,000.00

B. PEKERJAAN STRUKTUR
Harga Jumlah
No. Uraian Pekerjaan Volume Jumlah Rp.
Satuan Rp. Harga Rp.

B.1 PEKERJAAN TANAH

1 Galian Tanah Pondasi Foot Plat 70.08 m3 105,075.00 7,363,498.39
2 Lantai Kerja bawah Footplat 1.71 m3 993,485.00 1,703,330.03
3 Pasir Urug bawah lantai kerja 3.43 m3 298,350.00 1,023,042.15
4 Urugan Tanah Kembali 56.67 m3 28,625.00 1,622,236.00
PEKERJAAN TANAH 11,712,106.57
B.2 PEKERJAAN STRUKTUR BETON
I PONDASI FOOTPLAT
1 Footplat P1 (150x150)
- Beton K250 6.54 m3 1,268,625.24 8,296,809.06
- Besi 150 kg/m3 981.00 kg 16,021.00 15,716,601.00
- Bekisting 14.40 m2 132,320.00 1,905,408.00

2 Footplat P2 (90x90)
- Beton K250 1.78 m3 1,268,625.24 2,258,152.92
- Besi 150 kg/m3 267.00 m3 16,021.00 4,277,607.00
- Bekisting 6.48 m2 132,320.00 857,433.60

33,312,011.58
III SLOOF
1 Sloof S1 (20x40) 78.00 m'
- Beton K250 5.95 m3 1,268,625.24 7,548,320.17
- Besi 150 kg/m3 892.50 kg 16,021.00 14,298,742.50
- Bekisting 62.40 m2 135,785.00 8,472,984.00

2 Sloof S2 (15x30) 45.40 m'

- Beton K250 1.93 m3 1,268,625.24 2,448,446.71
- Besi 150 kg/m3 289.50 kg 16,021.00 4,638,079.50
- Bekisting 27.24 m2 135,785.00 3,698,783.40
41,105,356.28
IV KOLOM
1 Kolom Pedestal K1 (22x37) 20.40 m
- Beton K250 1.64 m3 1,235,732.38 2,026,601.10
- Besi 200 kg/m3 328.00 kg 16,021.00 5,254,888.00
- Bekisting 24.00 m2 190,511.25 4,572,270.00

2 Kolom Pedestal K2 (22x27) 15.30 m

- Beton K250 0.91 m3 1,235,732.38 1,124,516.47
- Besi 200 kg/m3 182.00 kg 16,021.00 2,915,822.00
- Bekisting 14.99 m2 190,511.25 2,856,525.68
 Harga Jumlah
No. Uraian Pekerjaan Volume Jumlah Rp.
Satuan Rp. Harga Rp.
3 Kolom K1 (22x37) 90.00 m
- Beton K250 7.03 m3 1,235,732.38 8,687,198.64
- Besi 200 kg/m3 1,406.00 kg 16,021.00 22,525,526.00
- Bekisting 106.20 m2 190,511.25 20,232,294.75

4 Kolom K2 (20x30) 43.20 m3

- Beton K250 2.57 m3 1,235,732.38 3,175,832.22
- Besi 200 kg/m3 514.00 kg 16,021.00 8,234,794.00
- Bekisting 42.34 m2 190,511.25 8,066,246.33

5 Kolom K3 (20x20) 43.20 m3

- Beton K250 2.57 m3 1,235,732.38 3,175,832.22
- Besi 200 kg/m3 514.00 kg 16,021.00 8,234,794.00
- Bekisting 42.34 m2 190,511.25 8,066,246.33

89,672,515.19
V Balok
1 Balok B2 (15x30) 185.29 m'
- Beton K250 7.59 m3 1,235,732.38 9,379,208.77
- Besi 180 kg/m3 1,366.20 kg 16,021.00 21,887,890.20
- Bekisting 138.97 m2 192,590.25 26,763,785.57

58,030,884.54
PEKERJAAN STRUKTUR BETON 253,309,746.70

B3 PEKERJAAN STRUKTUR BAJA & ATAP

I RANGKA & PENUTUP ATAP UTAMA
1 Kolom WF 250X125X6X9 284.16 kg 27,000.00 7,672,320.00
2 Kolom WF 200X100X5X8 23.55 kg 27,000.00 635,850.00
3 Rafter WF 250x125x6x9 3,863.50 kg 27,000.00 104,314,500.00
4 Gording CNP 125x50x20x2.3 3,775.00 kg 27,000.00 101,925,000.00
5 Angkur 84.00 pcs 45,000.00 3,780,000.00
6 Baut
- Baut D10 mm 348.00 pcs 8,000.00 2,784,000.00
- Baut D12 mm 32.00 pcs 9,000.00 288,000.00
- Baut D16 mm 216.00 pcs 10,000.00 2,160,000.00
5 Base plate & sambungan 494.55 kg 27,000.00 13,352,850.00
6 Stiffner plat 6mm 135.65 kg 27,000.00 3,662,496.00
7 Dudukan Gording besi L75.75 118.69 kg 27,000.00 3,204,684.00
8 Sagrod/teckstang besi d12mm 426.24 kg 18,500.00 7,885,440.00
9 Ikatan Angin besi 16mm 379.20 kg 18,500.00 7,015,200.00
10 Penutup atap UPVC twinwall putih 722.00 m2 250,000.00 180,500,000.00
11 Listplank GRC tinggi 50cm finish cat 110.00 m 200,000.00 22,000,000.00
12 Talang UPVC 64.00 m 90,000.00 5,760,000.00
13 Cat zinchromate 529.00 m2 32,000.00 16,928,000.00
14 Cat Finishing 529.00 m2 35,000.00 18,515,000.00
502,383,340.00
III KANOPI ENTRANCE & SELASAR
1 Kolom pipa besi 4" 605.00 kg 27,000.00 16,335,000.00
2 Rangka besi IWF 150x75 450.00 kg 27,000.00 12,150,000.00
3 Rangka besi Hollow 40x80 1,236.00 kg 27,000.00 33,372,000.00
4 Penutup atap UPVC twinwall putih 228.00 m2 250,000.00 57,000,000.00
5 Talang uPVC 20.00 m 200,000.00 4,000,000.00
6 Cat zinchromate 53.86 m2 32,000.00 1,723,520.00
7 Cat Finishing 53.86 m2 35,000.00 1,885,100.00
122,857,000.00
PEKERJAAN STRUKTUR BAJA & ATAP 628,848,960.00

B PEKERJAAN STRUKTUR 893,870,813.27

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

C. PEKERJAAN ARSITEKTUR

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

I PEKERJAAN PONDASI BATU BELAH

3
1 Galian tanah 127.89 m 105,075.00 13,438,041.75
3
2 Urugan tanah kembali 42.63 m 28,625.00 1,220,283.75
3
3 Pondasi batu belah 1 : 5 65.00 m 1,061,525.00 68,999,125.00
3
4 Pasangan Aanstamping 36.54 m 439,989.00 16,077,198.06
3
5 Urugan pasir bawah pondasi 9.14 m 298,350.00 2,725,427.25
102,460,075.81
II PEKERJAAN PASANGAN BATA / PLESTERAN :
2
1 Pasangan Bata 711.00 m 130,543.00 92,816,073.00
2
2 Plesteran bata 1,404.00 m 74,411.40 104,473,605.60
2
3 Acian 1,404.00 m 37,890.00 53,197,560.00
4 Sponengan & opening 432.00 m' 18,000.00 7,776,000.00
5 Pekerjaan Tali Air 144.00 m 25,000.00 3,600,000.00
6 Roster 20x20 finish cat 46.00 m2 450,000.00 20,700,000.00
7 Sloof Praktis 15x20 233.00 m 178,000.11 41,474,026.63
8 Kolom Praktis 12x12 180.00 m' 103,830.65 18,689,517.87
9 Kolom Praktis 12x25 108.00 m' 187,750.11 20,277,012.34
10 Ringbalk & Balok latei 12x15 98.20 m' 124,512.07 12,227,085.13
11 Ringbalk 12x25 57.80 m' 187,750.11 10,851,956.61
386,082,837.19
III PEKERJAAN FINISHING DINDING
2
1 Keramik Dinding 25x40 cm 76.00 m 257,520.00 19,571,520.00
2
2 Granit tile 30x60 55.75 m 298,350.00 16,633,012.50
2
3 Cat tembok interior premium 286.00 m 33,467.00 9,571,562.00
2
4 Cat tembok eksterior (weather shield) premium 886.00 m 38,927.00 34,489,322.00
5 Dinding Spandek 0.3mm rangka CNP 100x50 finish cat 227.30 m2 175,000.00 39,777,500.00
120,042,916.50
III PEKERJAAN LANTAI
3
1 Urugan pasir dipadatkan t=5cm 38.35 m 298,350.00 11,441,722.50
3
2 Lantai kerja beton cor 1 : 3 : 5 t= 10 cm 77.00 m 1,023,302.50 78,794,292.50
2
3 Tulangan wiremesh M7 392.00 m 75,000.00 29,400,000.00
4 Perataan lantai lapangan badminton 198.00 m2 50,000.00 9,900,000.00
2
5 Lantai parket merbau (area badminton) 198.00 m 450,000.00 89,100,000.00
2
6 Granit tile Lantai 60 x 60 cm polished 265.00 m 271,685.00 71,996,525.00
2
7 Keramik Lantai 40 x 40 cm polished (gudang kantin) 37.00 m 217,435.00 8,045,095.00
2
8 Keramik Lantai 40 x 40 cm unpolished (teras) 185.00 m 217,435.00 40,225,475.00
2
9 Keramik Lantai 40 x 40 cm unpolished (toilet) 30.00 m 217,435.00 6,523,050.00
2
10 Finishing lantai semen ekspos + tali air 55.00 m 70,000.00 3,850,000.00
11 Plint Lantai 160.00 m 75,000.00 12,000,000.00
361,276,160.00
IV PEKERJAAN KUSEN PINTU & JENDELA
1 Pintu Utama P1 (baja double 200 x 225) 1.00 unit 7,500,000.00 7,500,000.00
2 Pintu P2 (baja double 160 x 225) 4.00 unit 6,500,000.00 26,000,000.00
3 Pintu P3 (baja single 100 cm + sidelight kaca) 1.00 unit 4,800,000.00 4,800,000.00
4 Pintu P4 (baja single 90 x 225cm) 2.00 unit 4,000,000.00 8,000,000.00
5 Pintu P5 (engineering door finish cat) 3.00 unit 3,500,000.00 10,500,000.00
6 Pintu P6 (engineering door finish cat) 1.00 unit 3,500,000.00 3,500,000.00
7 Pintu PL (PVC) 5.00 unit 1,500,000.00 7,500,000.00
8 Jendela J1 (240x185) 8.00 unit 4,093,732.30 32,749,858.40
9 Jendela J2 (270 x 300) 2.00 unit 4,584,986.03 9,169,972.05
10 Jendela J3 (Sliding 240 x 135) 2.00 unit 2,856,684.70 5,713,369.40
11 Jendela J4 (240 x 50) 2.00 unit 2,459,273.93 4,918,547.87
12 Jendela J5 (140 x 225) 1.00 unit 2,386,692.00 2,386,692.00
13 Jendela BV1 (120 x 50) 3.00 unit 1,042,557.95 3,127,673.85
125,866,113.57
 Harga Jumlah
No. Uraian Pekerjaan Volume Jumlah Rp.
Satuan Rp. Harga Rp.
V PEKERJAAN PLAFON
2
1 Plafon Kalsium silika rangka hollow 132.00 m 175,000.00 23,100,000.00
2 List Plafon 120.00 m 60,000.00 7,200,000.00
3 Cat Plafon 132.00 m 29,500.00 3,894,000.00
34,194,000.00

C PEKERJAAN ARSITEKTUR 1,129,922,103.06

D. PEKERJAAN ELEKTRIKAL & PLUMBING

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

I. PEKERJAAN INSTALASI LISTRIK

1 Panel SDP 1.00 unit 1,500,000.00 1,500,000.00
2 Grounding 1.00 ls 1,000,000.00 1,000,000.00
3 Lampu T8 2x16 watt termasuk kap outbow 28.00 unit 360,000.00 10,080,000.00
4 Lampu batten T5 16 watt 9.00 unit 150,000.00 1,350,000.00
5 Lampu Highbay 100 watt (+rantai penggantung) 6.00 unit 500,000.00 3,000,000.00
6 Lampu Downlight LED 15 watt 14.00 unit 120,000.00 1,680,000.00
7 Lampu Downlight LED 10 watt 4000k 4.00 unit 90,000.00 90,000.00
8 Lampu Downlight LED 7 watt 7.00 unit 60,000.00 420,000.00
9 Lampu Downlight outbow 4" 5 watt 4000k 8.00 unit 150,000.00 1,200,000.00
10 Saklar 10.00 titik 40,000.00 400,000.00
11 Stop Kontak 12.00 titik 75,000.00 900,000.00
12 Exhaust fan 3.00 titik 500,000.00 1,500,000.00
13 Instalasi Penerangan (NYM 3 X 2,5 mm²) 76.00 titik 218,850.00 16,632,600.00
14 Pasang rangka besi penggantung lampu badminton 1.00 unit 2,000,000.00 2,000,000.00
Jumlah 39,752,600.00

I. PEKERJAAN LISTRIK 39,752,600.00

II PEKERJAAN SANITAIR & PLUMBING

1 Kloset Duduk 2.00 unit 1,800,000.00 3,600,000.00
2 Kloset Jongkok 3.00 unit 750,000.00 2,250,000.00
2 Floor Drain 3.00 unit 67,525.00 202,575.00
3 Kran air 5.00 unit 100,637.50 503,187.50
4 Kran leher angsa 1.00 unit 150,000.00 150,000.00
4 Wastafel dinding + kran lengkap 4.00 unit 924,025.00 3,696,100.00
5 Pipa Air Bersih
- dia. 1/2" type AW 42.00 m' 20,913.00 878,346.00
- dia. 3/4" type AW 34.00 m' 25,086.00 852,924.00
2 Pipa Air Hujan
- dia. 4" type D 108.00 m' 66,927.50 7,228,170.00
3 Pipa Air Limbah
- dia.4" type D 48.00 m' 66,927.50 3,212,520.00
4 Pipa Air Bekas
- dia.2" type D 16.00 m' 37,380.00 598,080.00
- dia. 3" type D 16.00 m' 66,927.50 1,070,840.00
5 Pipa pelimpah dari bak kontrol PVC 5" 36.00 m' 138,485.00 4,985,460.00
6 Bak Kontrol 8.00 unit 320,000.00 2,560,000.00
8 Septic Tank kapasitas 3 kubik 1.00 unit 5,000,000.00 5,000,000.00
9 Sumur Resapan sedalam 3m 1.00 unit 1,750,000.00 1,750,000.00
10 Roof tank 1200 L 1.00 unit 2,000,000.00 2,000,000.00
Jumlah 40,538,202.50
I. PEKERJAAN SANITAIR & PLUMBING 40,538,202.50

D. PEKERJAAN ELEKTRIKAL & PLUMBING 80,290,802.50

E. PEKERJAAN TAPAK & LAPANGAN OUTDOOR

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

I. PEKERJAAN TAPAK (SITE WORK)

1 Pondasi talud keliling 46.00 m3 1,061,525.00 48,830,150.00

2 Sloof praktis 15x20 126.00 m 178,000.11 22,428,014.40
3 Urugan Sirtu 10 cm 43.80 m3 350,000.00 15,330,000.00
4 Pemadatan lahan 1,722.00 m2 20,000.00 34,440,000.00
 Harga Jumlah
No. Uraian Pekerjaan Volume Jumlah Rp.
Satuan Rp. Harga Rp.
5 Pasir urug t=5cm bawah paving 21.90 m2 298,350.00 6,533,865.00
6 Paving blok tebal 6cm 438.00 m2 150,000.00 65,700,000.00
7 Kanstin beton 144.25 m 120,000.00 17,310,000.00
8 Saluran kelililing buis beton U20 + pasangan bata 122.90 m 150,000.00 18,435,000.00
9 Saluran utama tepi jalan l=60cm (pas batu belah) 90.00 m 360,000.00 32,400,000.00
10 Lampu jalan tinggi 6 m 8.00 titik 1,500,000.00 12,000,000.00
Jumlah 273,407,029.40
II PEKERJAAN LAPANGAN

1 Urugan Sirtu 10 cm 50.40 m3 350,000.00 17,640,000.00

2 Pasir urug t=5cm 21.90 m2 298,350.00 6,533,865.00
3 Beton Cor K175 tebal 10cm 50.40 m3 1,169,837.14 58,959,792.00
4 Tulangan wiremesh M7 504.00 ls 75,000.00 37,800,000.00
5 Perataan lantai lapangan dengan trowel+hardner 504.00 m2 42,000.00 21,168,000.00
6 Pengecatan Lapangan dengan Tennokote 504.00 m2 60,000.00 30,240,000.00
7 Pembuatan Garis Lapangan (line marking) 1.00 ls 2,000,000.00 2,000,000.00
8 Jaring Keliling Lapangan 331.20 m2 25,000.00 8,280,000.00
9 Rangka Jaring besi pipa 3" finish cat 299.20 m 75,000.00 22,440,000.00
10 Pintu baja + wiremesh 1.00 unit 3,000,000.00 3,000,000.00
11 Lampu LED Outdoor + tiang 6 m 10.00 titik 1,500,000.00 15,000,000.00

Jumlah 223,061,657.00

E. PEKERJAAN TAPAK & LAPANGAN OUTDOOR 496,468,686.40

 REKAPITULASI RAB
KADILANGU SPORT CENTER
TAHUN 2022

A. PEKERJAAN PERSIAPAN & PEMBONGKARAN Rp. 23,400,000.00

B. PEKERJAAN STRUKTUR Rp. 893,870,813.27

1 PEKERJAAN TANAH Rp. 11,712,106.57
2 PEKERJAAN STRUKTUR BETON Rp. 253,309,746.70
3 PEKERJAAN STRUKTUR BAJA & ATAP Rp. 628,848,960.00
C. PEKERJAAN ARSITEKTUR Rp. 1,129,922,103.06
1 PEKERJAAN PONDASI BATU BELAH Rp. 102,460,075.81
2 PEKERJAAN PASANGAN BATA / PLESTERAN : Rp. 386,082,837.19
3 PEKERJAAN FINISHING DINDING Rp. 120,042,916.50
4 PEKERJAAN LANTAI Rp. 361,276,160.00
5 PEKERJAAN KUSEN PINTU & JENDELA Rp. 125,866,113.57
6 PEKERJAAN PLAFON Rp. 34,194,000.00
D PEKERJAAN ELEKTRIKAL & PLUMBING Rp. 80,290,802.50
1 PEKERJAAN INSTALASI LISTRIK Rp. 39,752,600.00
2 PEKERJAAN SANITAIR & PLUMBING Rp. 40,538,202.50
E PEKERJAAN TAPAK & LAPANGAN OUTDOOR Rp. 496,468,686.40
1 PEKERJAAN TAPAK (SITE WORK) Rp. 273,407,029.40
2 PEKERJAAN LAPANGAN Rp. 223,061,657.00

JUMLAH Rp. 2,623,952,405.23

Jasa Perencanaan 2.00% 52,479,048.10
Jasa Pengawasan 1.50% 39,359,286.08
JUMLAH TOTAL Rp. 2,715,790,739.41
DI BULATKAN Rp. 2,715,000,000.00

Terbilang : ( Dua milyar tujuh ratus lima belas juta rupiah )

Kendal, 2 November 2022

Perencana

Totok D. Wicaksono, ST, IAI