RENCANA ANGGARAN BIAYA ( RAB ) REDESAIN GEDUNG PENGADILAN AGAMA MUNGKID MAGELANG TAHUN 2012 No. Uraian Pekerjaan Volume Satuan Rp. Rp. Rp. I. PEKERJAAN PERSIAPAN : 1 Pembersihan lapangan 2,325.78 m² 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 PEKERJAAN PERSIAPAN : 185,927,019.00 185,927,019.00 No. Uraian Pekerjaan Volume Satuan Rp. Rp. Rp. II. PEKERJAAN TANAH : 1 Galian tanah 398.07 m³ 29,750.00 11,842,582.50 2 Urugan kembali 469.77 m³ 9,916.66 4,658,549.37 3 Urugan pasir 63.60 m³ 107,900.00 6,862,440.00 JUMLAH PEKERJAAN TANAH : 23,363,571.87 23,363,571.87 No. Uraian Pekerjaan Volume Satuan Rp. Rp. Rp. III. PEKERJAAN PONDASI : A Pondasi Batu Kali : 1 Pondasi batu belah 1:5 115.40 m³ 531,645.00 61,351,833.00
2 Aanstamping 54.68 m³ 255,873.00 13,991,135.64 3 Urug pasir 27.34 m³ 107,900.00 2,949,986.00 B Pondasi Utama : 1 Pasir urug 13.40 m³ 107,900.00 1,445,860.00 2 Lantai kerja 1:3:5 6.70 m³ 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 m³ 2,961,600.00 170,588,160.00 6 Beton pondasi poer P2 22.80 m³ 2,961,600.00 67,524,480.00 JUMLAH PEKERJAAN PONDASI : 78,292,954.64 453,672,024.34 531,964,978.98 No. Uraian Pekerjaan Volume Satuan Rp. Rp. Rp. IV. PEKERJAAN PADA LANTAI 1 : PEKERJAAN STRUKTUR : A Pekerjaan Beton : 1 Beton sloof (S1) 30/50 33.97 m³ 3,662,900.00 124,428,713.00 2 Beton sloof (S2) 15/30 13.96 m³ 3,662,900.00 51,134,084.00 3 Beton kolom (K1) 50/50 20.00 m³ 6,882,221.00 137,644,420.00 4 Beton kolom (K2) d=80 cm 4.01 m³ 6,882,221.00 27,597,706.21 5 Beton kolom (K3) d=50 1.57 m³ 6,882,221.00 10,805,086.97 6 Beton kolom (KP) 15/15 5.76 m³ 6,882,221.00 39,641,592.96 7 Beton Balok (B1) 30/60 23.92 m³ 5,315,681.00 127,151,089.52 8 Beton balok (B2) 25/70 8.22 m³ 5,315,681.00 43,694,897.82 9 Beton balok (B3) 15/35 9.11 m³ 5,315,681.00 48,425,853.91 10 Beton balok (B4) 15/20 1.33 m³ 5,315,681.00 7,069,855.73 617,593,300.12 PEKERJAAN ARSITEKTUR : A Pekerjaan Dinding dan Plesteran : 1 Pas. rollag 1:3 31.87 m³ 161,360.00 5,142,543.20 2 Pas. bt. bata 1:3 18.94 m³ 161,360.00 3,056,158.40 3 Pas. bt. bata 1:5 86.58 m³ 150,440.00 13,025,095.20 4 Plesteran 1:3 301.48 m² 39,691.00 11,966,042.68 5 Plesteran 1:5 801.75 m² 42,034.40 33,701,080.20
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 m² 80,962.50 1,790,890.50 4 Kaca bening 5 mm 64.26 m² 78,962.50 5,074,130.25 5 Kaca es 5 mm 2.82 m² 93,962.50 264,974.25 6 Kaca tempered 12 mm pintu kaca 10.00 m² 85,962.50 859,625.00 7 Kunci tanam 2.00 bh 161,200.00 322,400.00 8 Daun pintu almunium 40.20 m² 827,174.50 33,252,414.90 9 Pintu KM/ WC aluminium 11.76 m² 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 2,279,244.00 145,781,539.77 C Pekerjaan Lantai : 1 Urug pasir bawah lantai 30.38 m³ 107,900.00 3,278,002.00 2 Lantai kerja 1:3:5 bwh lantai t. 3 cm 9.11 m³ 814,423.50 7,419,398.09 3 Lantai keramik 20x20 cm lavatory 24.00 m² 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 m² 183,901.00 2,758,515.00 6 Lantai keramik 60x60 cm 336.00 m² 207,900.00 69,854,400.00 7 Lantai marmer 100x100 cm 261.00 m² 231,923.00 60,531,903.00 8 lantai pola batu paros 30.64 m² 154,045.00 4,719,938.80 152,416,050.81 D Pekerjaan Langit Langit : 1 Plafond gypsum board 9 mm rangka metal furing 597.00 m² 28,340.00 16,918,980.00 2 Plafond gypsum board 4.5 mm rangka metal furing 24.00 m² 14,170.00 340,080.00 3 List tepi gypsum 11 cm 121.80 m² 20,450.00 2,490,810.00 4 List tepi gypsum 8 cm 373.01 m' 16,526.50 7,628,054.50 27,377,924.50 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 m² 173,962.50 313,132.50 6 Floor drain 8.00 bh 10,200.00 81,600.00 20,098,900.50 F Pekerjaan Pengecatan : 1 Pengecatan dinding 1,103.23 m² 11,358.10 12,530,596.66 2 Cat plafond 636.00 m² 11,358.10 7,223,751.60 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 1,100,000.00 389,400,000.00 420,403,500.00 JUMLAH PEKERJAAN PADA LANTAI 1 : 1,470,316,483.63 No. Uraian Pekerjaan Volume Satuan Rp. Rp. Rp. V. PEKERJAAN PADA LANTAI 2 : PEKERJAAN STRUKTUR : A Pekerjaan Beton : 1 Beton kolom (K1) 50/50 16.00 m³ 6,882,221.00 110,115,536.00 2 Beton kolom (KP) 15/15 5.76 m³ 6,882,221.00 39,641,592.96 3 Ring balok (RB1) 30/60 22.68 m³ 5,315,681.00 120,559,645.08 4 Balok cantilever (BK1) 20/35 4.48 m³ 5,315,681.00 23,814,250.88
5 Beton plat lantai t = 12 cm 76.32 m³ 5,315,681.00 405,692,773.92 6 Listplank beton 18.50 m³ 4,813,755.00 89,054,467.50 7 Tangga beton 3.44 m³ 4,935,461.00 16,977,985.84 PEKERJAAN ARSITEKTUR : A Pekerjaan Dinding dan Plesteran : 1 Pas. bt. bata 1:3 32.02 m² 161,360.00 5,166,747.20 2 Pas. bt. bata 1:5 419.61 m³ 150,440.00 63,126,128.40 3 Plesteran 1:3 64.04 m² 39,691.00 2,541,811.64 4 Plesteran 1:5 839.23 m² 42,034.40 35,276,529.51 805,856,252.18 106,111,216.75 B Pekerjaan Pintu dan Jendela :
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 m² 80,962.50 3,900,773.25 4 Kaca bening 5 mm 61.60 m² 78,962.50 4,864,090.00 5 Kaca es 5 mm 0.16 m² 93,962.50 15,034.00 6 Daun pintu almunium 29.34 m² 827,174.50 24,269,299.83 7 Pintu KM/ WC aluminium 11.76 m² 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 C Pekerjaan Lantai : 1 Lantai keramik 20x20 cm lavatory 24.00 m² 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 m² 207,900.00 68,191,200.00 4 Lantai marmer 100x100 cm 215.00 m² 231,923.00 49,863,445.00 D Pekerjaan Langit Langit : 1 Plafond gypsum board 9 mm rangka metal furing 543.00 m² 28,340.00 15,388,620.00 2 Plafond gypsum board 4.5 mm rangka metal furing 24.00 m² 14,170.00 340,080.00 3 List tepi gypsum 11 cm 333.00 m² 20,450.00 6,809,850.00 4 List tepi gypsum 8 cm 373.01 m' 16,526.50 7,628,054.50 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 m² 173,962.50 313,132.50 6 Floor drain 8.00 bh 10,200.00 81,600.00 F Pekerjaan Pengecatan : 1 Pengecatan dinding 903.27 m² 11,358.10 10,259,430.99 2 Cat plafond 567.00 m² 11,358.10 6,440,042.70 153,161,394.35 121,908,538.92 30,166,604.50 20,098,900.50 16,699,473.69
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 1,100,000.00 326,700,000.00 353,429,500.00 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 m² 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)/sol 328.42 m² 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 PEKERJAAN PADA LANTAI 2 : 1,166,788,636.07 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 ø 1½" 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
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