RENCANA ANGGARAN BIAYA ( RAB ) REDESAIN GEDUNG PENGADILAN AGAMA MUNGKID MAGELANG TAHUN 2012
No. I. 1 2 3 4 5 6 7 8
Uraian Pekerjaan
Volume
PEKERJAAN PERSIAPAN : Pembersihan lapangan Pengukuran dan bouwplank Direksi Keet dan gudang peralatan Penyediaan air kerja Administrasi/dokumentasi Papan nama proyek Penerangan kerja harian Pagar proyek
2,325.78 119.00 1.00 1.00 1.00 1.00 1.00 220.50
m² m' ls ls ls ls ls m'
Harga Satuan Rp.
6,300.00 112,900.00 15,000,000.00 12,000,000.00 2,500,000.00 750,000.00 15,000,000.00 510,610.00
Jumlah Harga Rp.
14,652,414.00 13,435,100.00 15,000,000.00 12,000,000.00 2,500,000.00 750,000.00 15,000,000.00 112,589,505.00 185,927,019.00
Jumlah JUMLAH PEKERJAAN PERSIAPAN :
No. II.
Uraian Pekerjaan
Volume
PEKERJAAN TANAH : 1 Galian tanah 2 Urugan kembali 3 Urugan pasir
No.
Uraian Pekerjaan
185,927,019.00
Harga Satuan Rp.
398.07 m³ 469.77 m³ 63.60 m³
29,750.00 9,916.66 107,900.00
Jumlah Harga Rp.
Pondasi Batu Kali : 1 Pondasi batu belah 1:5
Jumlah Rp.
11,842,582.50 4,658,549.37 6,862,440.00
Jumlah
23,363,571.87
JUMLAH PEKERJAAN TANAH :
23,363,571.87
Volume
Harga Satuan Rp.
Jumlah Harga Rp.
III. PEKERJAAN PONDASI : A
Jumlah Rp.
115.40 m³ PSD III Desain Ars Undip TA 31
531,645.00
61,351,833.00
Jumlah Rp.
2 Aanstamping 3 Urug pasir
54.68 m³ 27.34 m³
255,873.00 107,900.00
13,991,135.64 2,949,986.00
Jumlah B 1 2 3 4 5 6
No.
Pondasi Utama : Pasir urug Lantai kerja 1:3:5 Pondasi tiang pancang Mobilisasi, alat tiang pancang Beton pondasi poer P1 Beton pondasi poer P2
Uraian Pekerjaan
78,292,954.64
13.40 6.70 219.80 1.00 57.60 22.80
m³ m³ m' ls m³ m³
107,900.00 814,423.50 881,059.54 15,000,000.00 2,961,600.00 2,961,600.00
1,445,860.00 5,456,637.45 193,656,886.89 15,000,000.00 170,588,160.00 67,524,480.00
Jumlah
453,672,024.34
JUMLAH PEKERJAAN PONDASI :
531,964,978.98
Volume
Harga Satuan Rp.
Jumlah Harga Rp.
Jumlah Rp.
IV. PEKERJAAN PADA LANTAI 1 :
A 1 2 3 4 5 6 7 8 9 10
A 1 2 3 4 5
PEKERJAAN STRUKTUR : Pekerjaan Beton : Beton sloof (S1) 30/50 Beton sloof (S2) 15/30 Beton kolom (K1) 50/50 Beton kolom (K2) d=80 cm Beton kolom (K3) d=50 Beton kolom (KP) 15/15 Beton Balok (B1) 30/60 Beton balok (B2) 25/70 Beton balok (B3) 15/35 Beton balok (B4) 15/20 Jumlah PEKERJAAN ARSITEKTUR : Pekerjaan Dinding dan Plesteran : Pas. rollag 1:3 Pas. bt. bata 1:3 Pas. bt. bata 1:5 Plesteran 1:3 Plesteran 1:5
33.97 13.96 20.00 4.01 1.57 5.76 23.92 8.22 9.11 1.33
m³ m³ m³ m³ m³ m³ m³ m³ m³ m³
3,662,900.00 3,662,900.00 6,882,221.00 6,882,221.00 6,882,221.00 6,882,221.00 5,315,681.00 5,315,681.00 5,315,681.00 5,315,681.00
124,428,713.00 51,134,084.00 137,644,420.00 27,597,706.21 10,805,086.97 39,641,592.96 127,151,089.52 43,694,897.82 48,425,853.91 7,069,855.73 617,593,300.12
31.87 m³ 18.94 m³ 86.58 m³ 301.48 m² 801.75 m² PSD III Desain Ars Undip TA 31
161,360.00 161,360.00 150,440.00 39,691.00 42,034.40
5,142,543.20 3,056,158.40 13,025,095.20 11,966,042.68 33,701,080.20
Jumlah B 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
C 1 2 3 4 5 6 7 8
D 1 2 3 4
E
66,890,919.68
Pekerjaan Pintu dan Jendela : Kosen aluminium 4" Raam jendela aluminium Kaca rayband 5 mm Kaca bening 5 mm Kaca es 5 mm Kaca tempered 12 mm pintu kaca Kunci tanam Daun pintu almunium Pintu KM/ WC aluminium Espagnolete Engsel pintu Engsel jendela Kunci jendela Kunci selot Kunci pintu utama & pitcher Handle pintu stainless steel 1 set pintu depan dan belakang Handle pintu biasa Jumlah
624.73 349.72 22.12 64.26 2.82 10.00 2.00 40.20 11.76 4.00 64.00 262.00 106.00 15.00 2.00 2.00 24.00
Pekerjaan Lantai : Urug pasir bawah lantai Lantai kerja 1:3:5 bwh lantai t. 3 cm Lantai keramik 20x20 cm lavatory Dinding keramik 10x20 cm Lavatory Lantai keramik 40x40 cm Lantai keramik 60x60 cm Lantai marmer 100x100 cm lantai pola batu paros Jumlah
30.38 9.11 24.00 49.60 15.00 336.00 261.00 30.64
Pekerjaan Langit Langit : Plafond gypsum board 9 mm rangka metal furing Plafond gypsum board 4.5 mm rangka metal furing List tepi gypsum 11 cm List tepi gypsum 8 cm Jumlah
597.00 24.00 121.80 373.01
Pekerjaan Sanitair : 1 Closet duduk porselin
m' m' m² m² m² m² bh m² m² bh bh bh bh bh bh set bh
86,334.10 86,334.10 80,962.50 78,962.50 93,962.50 85,962.50 161,200.00 827,174.50 827,174.50 75,600.00 18,300.00 8,700.00 23,962.50 21,950.00 350,000.00 379,875.00 94,968.50
53,935,502.29 30,192,761.45 1,790,890.50 5,074,130.25 264,974.25 859,625.00 322,400.00 33,252,414.90 9,727,572.12 302,400.00 1,171,200.00 2,279,400.00 2,540,025.00 329,250.00 700,000.00 759,750.00 2,279,244.00 145,781,539.77
m³ m³ m² m m² m² m² m²
107,900.00 814,423.50 126,525.00 16,477.70 183,901.00 207,900.00 231,923.00 154,045.00
3,278,002.00 7,419,398.09 3,036,600.00 817,293.92 2,758,515.00 69,854,400.00 60,531,903.00 4,719,938.80 152,416,050.81
m² m² m² m'
28,340.00 14,170.00 20,450.00 16,526.50
16,918,980.00 340,080.00 2,490,810.00 7,628,054.50 27,377,924.50
4.00 bh 1,354,457.00 PSD III Desain Ars Undip TA 31
5,417,828.00
2 3 4 5 6
F
Kran air Wastafel Meja wastafel lapis granit Kaca cermin ( lengkap bingkai ) 50x90 cm Floor drain Jumlah
Pekerjaan Pengecatan : 1 Pengecatan dinding 2 Cat plafond
4.00 4.00 4.00 1.80 8.00
bh bh bh m² bh
21,185.00 1,050,400.00 2,500,000.00 173,962.50 10,200.00
84,740.00 4,201,600.00 10,000,000.00 313,132.50 81,600.00 20,098,900.50
1,103.23 m² 636.00 m²
11,358.10 11,358.10
12,530,596.66 7,223,751.60
Jumlah G 1 2 3 4 5 6 7 8 9 10 11 12
Pekerjaan Instalasi Listrik Lampu TL TKI 2x40 W Lampu TL TKI 2x20 W Lampu TL TKI 1x20 W Down Light 4" 15 W + cup Lampu pijar 25 W Lampu taman SL 18 W Saklar seri Saklar engkel Stop kontak Penyambungan daya listik 24 KVA Penyambungan telepon Kabel jaringan 3x6 mm2 NYY /50 m Jumlah
19,754,348.26
15 29 14 12 4 12 17 19 58 1 1 354
bh bh bh bh bh bh bh bh bh Ls Ls m
110,000.00 105,000.00 77,500.00 85,000.00 54,500.00 83,000.00 63,500.00 60,000.00 65,000.00 15,000,000.00 2,000,000.00 1,100,000.00
1,650,000.00 3,045,000.00 1,085,000.00 1,020,000.00 218,000.00 996,000.00 1,079,500.00 1,140,000.00 3,770,000.00 15,000,000.00 2,000,000.00 389,400,000.00 420,403,500.00
JUMLAH PEKERJAAN PADA LANTAI 1 :
No. V.
A 1 2 3 4
Uraian Pekerjaan
1,470,316,483.63
Volume
Harga Satuan Rp.
Jumlah Harga Rp.
PEKERJAAN PADA LANTAI 2 : PEKERJAAN STRUKTUR : Pekerjaan Beton : Beton kolom (K1) 50/50 Beton kolom (KP) 15/15 Ring balok (RB1) 30/60 Balok cantilever (BK1) 20/35
16.00 m³ 6,882,221.00 5.76 m³ 6,882,221.00 22.68 m³ 5,315,681.00 4.48 m³ 5,315,681.00 PSD III Desain Ars Undip TA 31
110,115,536.00 39,641,592.96 120,559,645.08 23,814,250.88
Jumlah Rp.
5 Beton plat lantai t = 12 cm 6 Listplank beton 7 Tangga beton
76.32 m³ 18.50 m³ 3.44 m³
5,315,681.00 4,813,755.00 4,935,461.00
405,692,773.92 89,054,467.50 16,977,985.84
Jumlah
A 1 2 3 4
PEKERJAAN ARSITEKTUR : Pekerjaan Dinding dan Plesteran : Pas. bt. bata 1:3 Pas. bt. bata 1:5 Plesteran 1:3 Plesteran 1:5
805,856,252.18
32.02 419.61 64.04 839.23
m² m³ m² m²
Jumlah B
Pekerjaan Pintu dan Jendela :
PSD III Desain Ars Undip TA 31
161,360.00 150,440.00 39,691.00 42,034.40
5,166,747.20 63,126,128.40 2,541,811.64 35,276,529.51 106,111,216.75
1 2 3 4 5 6 7 8 9 10 11 12 13
Kosen aluminium 4" Raam jendela alluminium Kaca rayband 5 mm Kaca bening 5 mm Kaca es 5 mm Daun pintu almunium Pintu KM/ WC aluminium Espagnolete Engsel pintu Engsel jendela Kunci jendela Kunci selot Handle pintu biasa
670.52 500.76 48.18 61.60 0.16 29.34 11.76 4.00 52.00 294.00 147.00 10.00 18.00
m' m' m² m² m² m² m² bh bh bh bh bh bh
86,334.10 86,334.10 80,962.50 78,962.50 93,962.50 827,174.50 827,174.50 75,600.00 18,300.00 8,700.00 23,962.50 21,950.00 94,968.50
57,888,740.73 43,232,663.92 3,900,773.25 4,864,090.00 15,034.00 24,269,299.83 9,727,572.12 302,400.00 951,600.00 2,557,800.00 3,522,487.50 219,500.00 1,709,433.00 153,161,394.35
Jumlah C 1 2 3 4
Pekerjaan Lantai : Lantai keramik 20x20 cm lavatory Dinding keramik 10x20 cm Lavatory Lantai keramik 60x60 cm Lantai marmer 100x100 cm
24.00 49.60 328.00 215.00
m² m m² m²
126,525.00 16,477.70 207,900.00 231,923.00
3,036,600.00 817,293.92 68,191,200.00 49,863,445.00 121,908,538.92
Jumlah D 1 2 3 4
Pekerjaan Langit Langit : Plafond gypsum board 9 mm rangka metal furing Plafond gypsum board 4.5 mm rangka metal furing List tepi gypsum 11 cm List tepi gypsum 8 cm
543.00 24.00 333.00 373.01
m² m² m² m'
28,340.00 14,170.00 20,450.00 16,526.50
15,388,620.00 340,080.00 6,809,850.00 7,628,054.50 30,166,604.50
Jumlah E 1 2 3 4 5 6
Pekerjaan Sanitair : Closet duduk porselin Kran air Wastafel Meja wastafel lapis granit Kaca cermin ( lengkap bingkai ) 50x90 cm Floor drain
4.00 4.00 4.00 4.00 1.80 8.00
bh bh bh bh m² bh
1,354,457.00 21,185.00 1,050,400.00 2,500,000.00 173,962.50 10,200.00
5,417,828.00 84,740.00 4,201,600.00 10,000,000.00 313,132.50 81,600.00 20,098,900.50
Jumlah F
Pekerjaan Pengecatan : 1 Pengecatan dinding 2 Cat plafond
903.27 m² 567.00 m² Jumlah PSD III Desain Ars Undip TA 31
11,358.10 11,358.10
10,259,430.99 6,440,042.70 16,699,473.69
G 1 2 3 4 5 6 7 8 9 10
Pekerjaan Instalasi Listrik Lampu TL TKI 2x40 W Lampu TL TKI 2x20 W Lampu TL TKI 1x20 W Lampu pijar 25 W Saklar seri Saklar engkel Stop kontak Penyambungan daya listik 24 KVA Penyambungan telepon Kabel jaringan 3x6 mm2 NYY /50 m
14 22 18 4 9 15 43 1 1 297
bh bh bh bh bh bh bh Ls Ls m
110,000.00 105,000.00 77,500.00 54,500.00 63,500.00 60,000.00 65,000.00 15,000,000.00 2,000,000.00 1,100,000.00
1,540,000.00 2,310,000.00 1,395,000.00 218,000.00 571,500.00 900,000.00 2,795,000.00 15,000,000.00 2,000,000.00 326,700,000.00 353,429,500.00
Jumlah
H 1 2 3 4 5 6 7 8
Pekerjaan rangka atap dan atap : Kuda-kuda baja siku 37,980.54 Genteng beton 328.42 Bubungan genteng beton 65.04 Nok genteng beton 9.00 Gording baja kanal C 125.50.20.3,2 5,400.00 Lapis alluminium foil + glass woll bawah atap (isolasi panas)/solartex 328.42 Listplank GRC + rangka 151.10 Pipa PVC 3" 200.00 Jumlah
kg m² m' m' kg m² m' m'
23,225.00 46,010.00 66,475.00 31,315.00 22,873.20 15,035.00 850,000.00 41,685.33
882,098,041.50 15,110,604.20 4,323,534.00 31,315.00 123,515,280.00 4,937,794.70 128,435,000.00 8,337,066.67 1,166,788,636.07
JUMLAH PEKERJAAN PADA LANTAI 2 : VI
PEKERJAAN LAIN - LAIN 1 Pemasangan AC 2 Saptic tank Galian tanah Urugan tanah kembali Pasir urug Aanstamping Beton bertulang (plat dasar,tutup) Dinding bata 1:3 Plesteran 1:3 Pipa hawa ø 1½" GIP Pipa PVC dia.4" Ijuk Kerikil+batu pecah
21 unit 2 unit 39.63 15.43 3.11 4.18 0.65 5.89 28.80 1.00 1.00 12.50 5.00
m3 m3 m3 m3 m3 m3 m2 bh bt m2 m3
PSD III Desain Ars Undip TA 31
1,237,302,907.20
2617000 86,334.10 86,334.10 0.00 78,962.50 2,284,300.00 161,360.00 39,691.00 75,000.00 100,000.00 45,450.00 225,000.00
54957000 11,250,050.00 3,421,420.38 1,332,135.16 0.00 330,063.25 1,484,795.00 950,410.40 1,143,100.80 75,000.00 100,000.00 568,125.00 1,125,000.00
Sirtu 3 Tandon air 600 lt
4 Pemasangan Telepon lt.1 Pemasangan Telepon lt.2 5 Pemasangan Daya 6 Box Panel 7 MDP
3.20 m3 1.00 unit
10.00 12.00 1.00 2.00 1.00 JUMLAH PEKERJAAN LAIN-LAIN
unit unit unit unit unit
PSD III Desain Ars Undip TA 31
225,000.00 900,000.00
209,000.00 209,000.00 2200000.00 325,000.00 425,000.00
720,000.00 900,000.00
2,090,000.00 2,508,000.00 2200000.00 650,000.00 425,000.00 74,980,050.00
