RAB
Nama: Lalu Andria Wiranata Adi putra
Nim: 2019D1B172
Kelas: 5F
RENCANA ANGGARAN BIAYA ( RAB )
Pekerjaan : Pembangunan Gedung kantor UPPD dan SAMSAT Semarang I Lokasi : Jl. Majapahit Semarang, No 428 Pedurungan Semarang
No
Uraian Pekerjaan
Volume
Sat
Harga Satuan (Rp)
Jumlah Harga (Rp)
A
Pekerjaan Persiapan
1
Pembersihan lahan
495.00
m²
5,750.00
2,846,250.00
2
Pengukuran dan pemasangan bowplank
93.00
m'
104,565.00
9,724,545.00
3
Brak dan gudang alat 4 x 6 m
24.00
m²
566,412.50
13,593,900.00
4
Papan nama proyek
1.00
ls
350,000.00
350,000.00
5
Pembuatan Direksi keet
1.00
ls
653,690.00
653,690.00
6
Air kerja dan listrik kerja
1.00
ls
2,500,000.00
2,500,000.00
B
Pekerjaan Tanah
1
Galian tanah
625.50
m³
27,375.00
17,123,062.50
2
Urugan kembali
208.50
m³
9,125.00
1,902,562.50
3
Pemadatan tanah
625.50
m³
19,750.00
12,353,625.00
4
Urugan pasir, t = 5cm
11.25
m³
94,950.00
1,068,187.50
C
Pekerjaan Pondasi
1
Lantai kerja, 1Pc : 3Ps : 5Kr
10.62
m³
566,728.07
6,020,352.29
2
Pas. Pondasi batu kali, 1Pc : 5Ps
162.00
m³
490,355.00
79,437,510.00
3
Pondasi footplat FP.01, 140 x 140 cm
8.92
m³
2,770,825.00
24,715,759.00
4
Pondasi footplat FP.02, 180 x 200 cm
34.56
m³
2,770,825.00
95,759,712.00
5
Pondasi footplat FP.03, 160 x 320 cm
12.82
m³
2,770,825.00
35,510,893.20
6
Pondasi footplat FP.01, 160 x 270 cm
5.69
m³
2,770,825.00
15,760,452.60
7
Pondasi footplat tangga, 140x250 cm
1.62
m³
2,770,825.00
4,488,736.50
D
Pekerjaan Struktur
1
Beton bertulang sloof SL.01, 20x40
17.32
m³
3,428,095.00
59,374,605.40
2
Beton bertulang sloof SL.02, 20x50
3.55
m³
3,428,095.00
12,169,737.25
3
Beton bertulang sloof SL.03, 20x60
2.64
m³
3,428,095.00
9,050,170.80
4
Beton bertulang sloof SL.04, 15x20
0.96
m³
3,428,095.00
3,290,971.20
5
Beton bertulang kolom KL.01, 40x60
42.34
m³
6,453,960.00
273,234,850.56
6
Beton bertulang kolom KL.02, 40x40
11.43
m³
6,453,960.00
73,755,854.88
7
Beton bertulang kolom KL.03, 30x40
2.02
m³
6,453,960.00
13,011,183.36
8
Beton bertulang kolom KP, 15x15
7.18
m³
6,453,960.00
46,352,340.72
9
Beton bertulang balok Lt.2 BS.01, 20x60
32.22
m³
4,976,685.00
160,348,790.70
10
Beton bertulang balok Lt.2 BS.02, 30x70
8.61
m³
4,976,685.00
42,849,257.85
11
Beton bertulang balok Lt.2 BS.03, 25x50
7.50
m³
4,976,685.00
37,325,137.50
12
Beton bertulang balok Lt.2 BS.04, 20x40
1.52
m³
4,976,685.00
7,564,561.20
13
Beton bertulang balok Lt.2 BS.05, 20x50
4.60
m³
4,976,685.00
22,892,751.00
No
Uraian Pekerjaan
Volume
Sat
Harga Satuan (Rp)
Jumlah Harga (Rp)
14
Beton bertulang kolom talang, 20x40
2.88
m³
6,453,960.00
18,587,404.80
15
Beton bertulang Balok atap BR.01, 20x50
1.20
m³
4,502,000.00
5,402,400.00
16
Beton bertulang Balok atap BR.02, 20x40
10.40
m³
4,502,000.00
46,820,800.00
17
Beton bertulang Balok atap BR.03, 15x30
0.68
m³
4,502,000.00
3,038,850.00
18
Beton bertulang Balok atap BR.04, 25x50
10.50
m³
4,502,000.00
47,271,000.00
19
Beton bertulang Balok atap BR.05, 20x30
1.86
m³
4,502,000.00
8,373,720.00
20
Beton bertulang Balok lateau, 15x15
6.41
m³
4,502,000.00
28,869,075.00
21
Beton bertulang Ring balk, 10x20
84.00
m'
67,505.50
5,670,462.00
22
Beton bertulang Ring balk, 10x15
68.00
m'
67,505.50
4,590,374.00
23
Plat lantai 2, t : 12 cm
61.20
m³
4,529,850.00
277,226,820.00
24
Plat lantai 3, t : 12 cm
7.32
m³
4,529,850.00
33,158,502.00
25
Plat lantai talang, t : 10 cm
14.53
m³
4,529,850.00
65,800,601.10
26
Cor beton Pet, t : 10 cm
10.70
m³
2,650,000.00
28,355,000.00
27
Cor beton Pet, t : 8 cm
3.31
m³
2,650,000.00
8,782,100.00
28
Cor beton Pet jendela, t : 8 cm
0.58
m³
2,650,000.00
1,526,400.00
29
Cor beton bertulang tangga
2.79
m³
4,628,280.00
12,912,901.20
E
Pekerjaan Pasangan
1
Pas. Batu bata lt 1 dan lt 2, 1Pc : 3Ps
1,528.00
m²
70,814.25
108,204,174.00
2
Pas. Batu bata teras depan, 1Pc : 3Ps
75.60
m²
70,814.25
5,353,557.30
3
Pas. Batu bata atas Talang, 1Pc : 3Ps
97.50
m²
70,814.25
6,904,389.38
4
Plester halus, 1Pc : 3Ps, t = 2cm
3,000.00
m²
37,019.00
111,057,000.00
5
Plester ciprat, 1Pc : 3Ps, t = 2cm
64.00
m²
37,019.00
2,369,216.00
6
Acian
3,154.90
m²
16,306.25
51,444,588.13
7
Pas. Batu alam, Batu Paras Jogja
39.00
m²
210,000.00
8,190,000.00
8
Sponengan dinding, L = 1cm
680.00
m'
26,552.50
18,055,700.00
9
Profil lisplank
26.00
m'
215,000.00
5,590,000.00
10
Railling tangga stainless stell, T : 90 cm
0.68
m'
550,000.00
376,200.00
11
Railling teras dan balkon rangka hollow
63.00
m'
550,000.00
34,650,000.00
F
Pekerjaan Kusen dan Daun Pintu
I
Sub Pekerjaan Kusen 6/15
1
Kusen pintu tunggal tipe P1
0.27
m³
22,285,750.00
6,017,152.50
2
Kusen pintu tunggal tipe P2
0.72
m³
22,285,750.00
15,945,454.13
3
Pintu tunggal tipe P3 ( PVC )
7.00
bh
350,000.00
2,450,000.00
4
Kusen pintu jendela tipe PJ1
0.45
m³
22,285,750.00
10,028,587.50
5
Kusen pintu jendela tipe PJ2
0.27
m³
22,285,750.00
6,017,152.50
6
Kusen jendela jungkit tipe J1
0.25
m³
22,285,750.00
5,616,009.00
7
Kusen jendela mati tipe J2
0.19
m³
22,285,750.00
4,212,006.75
8
Kusen jendela mati tipe J3
0.50
m³
22,285,750.00
11,232,018.00
9
Kusen jendela mati tipe J4
1.08
m³
22,285,750.00
24,068,610.00
10
Kusen jendela mati tipe J5
0.16
m³
22,285,750.00
3,610,291.50
No
Uraian Pekerjaan
Volume
Sat
Harga Satuan (Rp)
Jumlah Harga (Rp)
11
Kusen jendela siku tipe J6
0.21
m³
22,285,750.00
4,613,150.25
12
Kusen jendelajungkit tipe J7
0.27
m³
22,285,750.00
6,017,152.50
13
Kusen jendela mati tipe J8
0.49
m³
22,285,750.00
10,830,874.50
14
Kusen jendela bouven tipe BV
0.18
m³
22,285,750.00
4,011,435.00
II
Sub Pekerjaan Daun Pintu, t = 4cm
1
Pintu tunggal tipe PU (kaca tempered 12mm
3.60
m²
550,000.00
1,980,000.00
2
Daun pintu tunggal tipe P1
15.75
m²
486,150.00
7,656,862.50
3
Daun pintu tunggal tipe P2
25.20
m²
486,150.00
12,250,980.00
4
Daun pintu jendela tipe PJ1
19.00
m²
335,200.00
6,368,800.00
5
Daun pintu jendela tipe PJ2
13.40
m²
335,200.00
4,491,680.00
6
Daun Jendela jungkit tipe J1
4.40
m²
335,200.00
1,474,880.00
7
Jendela mati tipe J2 ( kaca ryben 5mm )
2.64
m²
76,550.25
202,092.66
8
Jendela mati tipe J3 ( kaca ryben 5mm )
7.20
m²
76,550.25
551,161.80
9
Jendela mati tipe J4 ( kaca ryben 5mm )
14.02
m²
76,550.25
1,073,234.51
10
Jendela mati tipe J5 ( kaca ryben 5mm )
6.35
m²
76,550.25
486,094.09
11
Daun Jendela siku tipe J6
6.40
m²
486,150.00
3,111,360.00
12
Daun Jendela jungkit tipe J7
7.40
m²
335,200.00
2,480,480.00
13
Jendela mati tipe J8 ( kaca ryben 8mm )
23.70
m²
125,000.00
2,962,500.00
14
Jendela bouven tipe BV ( kaca es 5mm )
1.68
m²
76,550.25
128,604.42
III
Sub Pekerjaan Kunci dan Penggantung
1
Handle stainless stell lapis marmer
1.00
315,000.00
315,000.00
2
Pull handle stainless steel
22.00
145,000.00
3,190,000.00
3
Grendel tanam
23.00
21,000.00
483,000.00
4
Engsel ex. Gradino EK G1
320.00
13,662.50
4,372,000.00
5
Hak angin ex. Gradino 951 10"
84.00
35,000.00
2,940,000.00
6
Door closer ex. Gradino STP 911 SN
16.00
277,862.50
4,445,800.00
G
Pekerjaan Atap
1
Rangka atap baja profil siku, lihat
gambar terlampir
416.00
m²
225,000.00
93,600,000.00
2
Lapisan penutup atap allumunium foil
416.00
m²
15,035.00
6,254,560.00
3
Penutup atap genteng, ex M-Class
416.00
m²
90,010.00
37,444,160.00
4
Kerpus genteng, ex M-Class
50.72
m'
81,490.00
4,133,172.80
5
Listplank 3/30 kayu kelas I
75.00
m'
242,215.00
18,166,125.00
H
Pekerjaan Plafond
1
Plafond gypsum rangka hollow lt 1
438.00
m²
75,000.00
32,850,000.00
2
Plafond gypsum rangka hollow lt 2
471.00
m²
75,000.00
35,325,000.00
3
List gypsum 10cm
723.00
m'
15,000.00
10,845,000.00
4
List gypsum 20cm
136.00
m'
20,000.00
2,720,000.00
No
Uraian Pekerjaan
Volume
Sat
Harga Satuan (Rp)
Jumlah Harga (Rp)
I
Pekerjaan Lantai
1
Lantai granit 60x60, warna terang
729.90
m²
194,838.75
142,212,803.63
2
Lantai granit 60x60, warna gelap
151.00
m²
194,838.75
29,420,651.25
3
Keramik 40x40, polished
31.10
m²
158,919.00
4,942,380.90
4
Keramik 40x40, tekstur
220.90
m²
158,919.00
35,105,207.10
5
Keramik 20x20, tekstur
30.50
m²
113,745.00
3,469,222.50
6
Keramik dindig 20x25
72.00
m²
124,827.50
8,987,580.00
7
Plint 10cm, bahan menyesuaikan dinding
820.00
m'
37,347.00
30,624,540.00
J
Pekerjaan Mekanikal Elektrikal
1
Ins. Titik lampu
244.00
unit
95,000.00
23,180,000.00
2
Ins. Titik stop kontak
64.00
unit
95,000.00
6,080,000.00
3
Ins. Titik saklar
82.00
unit
95,000.00
7,790,000.00
4
Lampu down light
77.00
bh
25,000.00
1,925,000.00
5
Lampu TL 2 x 18 watt
68.00
bh
90,000.00
6,120,000.00
6
Lampu spot light GL.150w worm
6.00
bh
250,000.00
1,500,000.00
7
Saklar ganda ib. Panasonic
63.00
bh
40,000.00
2,520,000.00
8
Saklar tunggal ib. Panasonic
19.00
bh
32,000.00
608,000.00
9
Saklar hotel ib. Panasonic
2.00
bh
45,000.00
90,000.00
10
Stop kontak ib. Panasonic
64.00
bh
26,000.00
1,664,000.00
11
Stop kontak AC ib. Panasonic
18.00
bh
28,000.00
504,000.00
12
Ins. Penangkal petir
3.00
unit
2,400,000.00
7,200,000.00
13
Batang split tembaga 3/4"
3.00
bh
1,125,000.00
3,375,000.00
14
Grounding grip. 1.5" x 6mtr.BC.50mm2
6.00
unit
120,000.00
720,000.00
15
Ins. AC split 1 PK
1.00
unit
3,800,000.00
3,800,000.00
16
Ins. AC split 1.5 PK
4.00
unit
5,100,000.00
20,400,000.00
17
Ins. AC ceiling 2.5 PK
13.00
unit
6,200,000.00
80,600,000.00
18
Ins. Exhouse fan
7.00
unit
650,000.00
4,550,000.00
K
Pekerjaan Sanitasi
1
Klosed duduk monoblok " TOTO "
7.00
bh
1,181,450.00
8,270,150.00
2
Jet shower " TOTO TX 403 SN5 "
7.00
bh
80,000.00
560,000.00
3
Washtafle + accessories
4.00
bh
929,765.00
3,719,060.00
4
Wash bak + accessories
1.00
bh
306,717.50
306,717.50
5
Kran air Ø ¾"
16.00
bh
13,325.00
213,200.00
6
Floor drain " TOTO TX 1 BN "
7.00
bh
9,525.00
66,675.00
7
Soap holder " TOTO TX BV1B "
7.00
bh
65,000.00
455,000.00
8
Septictank
2.00
unit
3,000,000.00
6,000,000.00
9
Peresapan
2.00
unit
1,500,000.00
3,000,000.00
10
Bak tandon
3.00
bh
1,250,000.00
3,750,000.00
11
Pipa air bersih 1½" tipe AW " Wavin "
128.00
m'
16,123.00
2,063,744.00
No
Uraian Pekerjaan
Volume
Sat
Harga Satuan (Rp)
Jumlah Harga (Rp)
12
Pipa air kotor 3" tipe AW " Wavin "
92.00
m'
41,685.33
3,835,050.36
13
Pipa air kotor 4" tipe AW " Wavin "
68.00
m'
55,550.00
3,777,400.00
L
Pekerjaan Finishing
1
Cat dinding interior " Mowillex "
964.00
m²
20,000.00
19,280,000.00
2
Cat dinding exterior " Mowillex Wheather Shield "
736.00
m²
25,000.00
18,400,000.00
3
Daun pintu tunggal tipe P1
15.75
m²
65,000.00
325,000.00
4
Daun pintu tunggal tipe P2
25.20
m²
65,000.00
975,000.00
5
Daun pintu jendela tipe PJ1
19.00
m²
65,000.00
325,000.00
6
Daun pintu jendela tipe PJ2
13.40
m²
65,000.00
130,000.00
7
Daun Jendela jungkit tipe J1
4.40
m²
65,000.00
260,000.00
8
Daun Jendela siku tipe J6
6.40
m²
65,000.00
65,000.00
9
Daun Jendelajungkit tipe J7
7.40
m²
65,000.00
130,000.00
10
Cat plafond " Movillex "
909.00
m²
22,000.00
19,998,000.00
11
Cat list plafond " Movillex "
859.00
m'
7,500.00
6,442,500.00
12
Cat railling
69.84
m²
24,880.00
1,737,619.20
Jumlah…………..
2,982,056,628.74
PPN 10% ............
298,205,662.87
Total ……………
3,280,262,291.61
Dibulatkan………
3,280,262,000.00
Terbilang *** Tiga Milyar Dua Ratus Delapan Puluh Juta Dua Ratus Enam Puluh Dua Ribu Rupiah ***
Komentar
Posting Komentar