» » RAB PEMBAGUNAN SEKOLAH

RAB PEMBAGUNAN SEKOLAH

RENCANA ANGGARAN DAN BIAYA (RAB)








REDESAIN KANTOR BUPATI KABUPATEN PATI









TAHUN 2011











NO   JENIS PEKERJAAN VOL SAT HARGA SUB.TOTAL TOTAL
1   2 3 4 5 6 7
A            
1 Pagar Proyek 92 m' 157,556.00 14,495,152.00  
2 Pembersihan Lokasi 336.00 m2 5,500.00 1,848,000.00  
3 Pengukuran dan Bouwplank 84.00 m' 43,204.00 3,629,136.00  
4 Biaya air kerja 1.00 ls 1,000,000.00 1,000,000.00  
5 Direksi keet 1.00 ls 3,000,000.00 3,000,000.00  
6 Pekerjaan Papan nama Perusahaan 1.00 ls 100,000.00 100,000.00  
            TOTAL 24,072,288.00
B PEKERJAAN TANAH          
1 Galian Tanah 265.58 m3 25,850.00 6,865,191.30  
2 Urugan Tanah Kembali 138.89 m3 8,616.67 1,196,751.60  
3 Urugan pasir bawah footplat 2.24 m3 104,060.00 233,094.40  
4 Urugan pasir bawah pondasi batu kali 6.01 m3 104,060.00 625,400.60  
5 Urugan pasir bawah lantai 217.88 m3 104,060.00 22,672,592.80  
6 Urugan Tanah bawah lantai 110.23 m3 40,400.00 4,453,292.00  
            TOTAL 36,046,322.70
C PEK. PONDASI & BETON          
1 Pondasi lajur 69.96 m3 475,510.00 33,266,679.60  
2 Pondasi Batu kosong 25.44 m3 252,639.00 6,427,136.16  
3 Foot plat 20.8 m3 2,578,962.00 53,642,409.60  
4 Lantai Kerja Foot Plat 2.24 m2 506,544.00 1,134,658.56  
5 Sloof 20/30 11,952 m3 2,781,176.00 33,240,615.55  
6 Sloof 15/30 7,968 m3 2,204,842.28 17,568,183.29  
7 Kolom praktis 15/15 206 m' 50,308.00 10,363,448.00  
8 Kolom struktur 30/30 26.31 m3 3,735,232.00 98,273,953.92  
9 Balok 25/35 15,855 m3 4,283,052.00 67,907,789.46  
10 Balok 20/30 1,872 m3 2,204,842.28 4,127,464.75  
11 Balok 15/30 1,269 m3 2,204,842.28 2,797,944.85  
12 Cor tangga 1.78 m3 4,170,853.00 7,424,118.34  
13 Plat Lantai Tebal 12 cm 30,288 m3 4,122,521.25 124,862,923.64  
14 Plat dag teras 10 cm 2,485 m3 4,122,521.25 10,244,465.31  
15 Plat dag atap 12 cm 11.76 m3 4,122,521.25 48,480,849.91  
16 Talang beton 14.44 m3 2,204,842.28 31,837,922.53  
17 Konsol beton 3.12 m3 2,204,842.28 6,879,107.92  
18 Plat luifel 3.48 m3 3,100,014.78 10,788,051.44  
            TOTAL 569,267,722.84
D PEK.PAS. DINDING DAN PLESTERAN          
1 Pas. Batu Bata 1pc:5ps l.t 1 483,612 m2 59,436.00 28,743,962.83  
2 Pas. Batu Bata 1pc:5ps l.t 2 574,344 m2 59,436.00 34,136,709.98  
3 Plesteran 1pc:5ps tebal 15 mm 2115.91 m2 23,180.00 49,046,840.16  
4 acian   2115.91 m2 13,085.00 27,686,708.52  
5 Batu alam 37.82 m2 158,445.00 5,992,389.90  
            TOTAL 145,606,611.40
E PEKERJAAN KUSEN          
1 Rangka Aluminium PJ 01 22 m' 150,000.00 3,300,000.00  
2 Rangka Aluminium P 1 28.2 m' 150,000.00 4,230,000.00  
3 Rangka Aluminium P 2 64.8 m' 150,000.00 9,720,000.00  
4 Rangka Aluminium P 3 40.8 m' 150,000.00 6,120,000.00  
5 Rangka Aluminium J 1 201.3 m' 150,000.00 30,195,000.00  
6 Rangka Aluminium J 2 26.4 m' 150,000.00 3,960,000.00  
7 Rangka Aluminium BV 1 14.4 m' 150,000.00 2,160,000.00  
8 Daun pintu KM/WC 11.76 m2 589,906.00 6,937,294.56  
9 raam pintu 32.88 m2 1,717,265.00 56,463,673.20  
10 ram jendela aluminium 154 m' 125,000.00 19,250,000.00  
11 Kaca tempered T=12 mm 14.28 m2 445,000.00 6,354,600.00  
12 Kaca panasap T= 10mm 15.1 m2 185,000.00 2,793,500.00  
13 Kaca polos T= 8mm 19.36 m2 144,237.00 2,792,428.32  
14 Kaca polos 5mm 12.87 m2 89,051.00 1,146,086.37  
15 Kaca Es Kabur 5mm 0.96 m2 75,000.00 72,000.00  
16 Roster 20x20 cm 159.00 bh 6,050.00 961,950.00  
17 Railling tangga 7.10 m' 500,000.00 3,550,000.00  
            TOTAL 160,006,532.45
























M. KHOIRUL ANAM, Tugas Akhir 28, PSD III Des. Ars UNDIP










F PEKERJAAN PLAFOND          
1 Rangka plafond + Plafon gypsum 441.58 m2 Rp Rp  
2 Rangka plafond + Plafon Kalsiboard 28.24 m2 Rp Rp  
3 List profil gypsum 469.48 m' Rp Rp  
            Rp
G PEKERJAAN ATAP          
1 Baja profil siku 4489.04 kg Rp Rp  
2 Gording 150.50.20.3.2 2352.77 kg Rp Rp  
3 Kayu 5/7 Kamper 1.27 m3 Rp Rp  
4 usuk dan reng Kamper 372.8 m2 Rp Rp  
5 Atap genteng kodok glazur 372.8 m2 Rp Rp  
6 Bubungan Genteng Kodok glazur 53.6 m2 Rp Rp  
7 Saringan talang 16 bh Rp Rp  
            Rp
H PEKERJAAN KERAMIK          
1 Keramik 40X40 (pasang diagonal) 9.73 m2 Rp Rp  
2 Keramik 40X40 397.36 m2 Rp Rp  
3 Keramik 40X40 motif 88.08 m2 Rp Rp  
4 Keramik Lt.KM/Wc 20x20 26.24 m2 Rp Rp  
5 Dinding Keramik lavatory 20x25 92.82 m2 Rp Rp  
6 Border keramik 10x20 KM/Wc 61.88 m' Rp Rp  
7 Keramik tangga 30X30 8.73 m2 Rp Rp  
            Rp
I PEKERJAAN PENGGANTUNG          
1 Pintu Kunci Utama 4.00 bh Rp Rp  
2 Kunci tanam KM/WC 8.00 bh Rp Rp  
3 kunci tanam Union 2xslag 12.00 bh Rp Rp  
4 Engsel Pintu 56.00 bh Rp Rp  
5 Engsel Jendela 88.00 bh Rp Rp  
6 Kait angin 44.00 bh Rp Rp  
7 grendel 44.00 bh Rp Rp  
          TOTAL Rp
J PEKERJAAN FINISHING          
1 Cat Tembok 2115.91 m2 Rp Rp  
2 Cat Plafond 469.82 m2 Rp Rp  
3 Cat Kayu 42.24 m2 Rp Rp  
            Rp
K PEKERJAAN SANITASI          
1 Kran 8.00 bh Rp Rp  
2 closet jongkok 8.00 bh Rp Rp  
3 wastafel 4.00 bh Rp Rp  
4 ground reservoir 1.00 ls Rp Rp  
5 floor draine 8.00 bh Rp Rp  
6 Pekerjaan saptictank 2.00 ls Rp Rp  
7 Pekerjaan Peresapan 2.00 ls Rp Rp  
8 Bak kontrol 14.00 bh Rp Rp  
9 Pipa pvc diameter 1 " 97.22 m' Rp Rp  
10 Pipa pvc diameter 3 " 218.7 m' Rp Rp  
11 Pipa pvc diameter 4 " 58.12 m' Rp Rp  
12 saluran got U- 20 cm + ditutup beton 73.1 m' Rp Rp  
13 Pompa air 1.00 bh Rp Rp  
14 rooftank (pinguin kapasitas 1M3) 1.00 bh Rp Rp  
            Rp
L PEK.INSTALANSI LISTRIK          
1 Saklar ganda 16.00 bh Rp Rp  
2 Saklar tunggal 16.00 bh Rp Rp  
3 Stop kontak 13.00 bh Rp Rp  
4 Lampu down light philips 25 watt 28.00 bh Rp Rp  
5 Lampu TL philips 40 watt 26.00 bh Rp Rp  
6 Lampu SL philips 18 watt 12.00 bh Rp Rp  
7 SDP lampu 2.00 bh Rp Rp  
8 SDP AC 2.00 bh Rp Rp  
9 FUSE BOX 1.00 bh Rp Rp  
10 Kwh Meter 1.00 bh Rp Rp  
11 Kabel NYM 2x2 1/2 + pipa pvc 79.00 ttk Rp Rp  
12 Ac Split 2 PK 12.00 Unit Rp Rp  
13 Penangkal petir 2.00 Unit Rp Rp  
            Rp
























M. KHOIRUL ANAM, Tugas Akhir 28, PSD III Des. Ars UNDIP










M PEKERJAAN LAIN-LAIN          
1 Dokumentasi + Laporan 1.00 ls 1,000,000.00 1,000,000.00  
2 Pembersihan akhir   1.00 ls 1,000,000.00 1,000,000.00  
            TOTAL 2,000,000.00
  Harga Fisik Bangunan          
  Jasa PPN 10%           168,776,448.27
               
               

LUAS BANGUNAN


per m2 bangunan

Lantai 01
275 m2

Lantai 02
263 m2



TOTAL
538 m2



pekerjaan arsitektural






Rp 714,463,724.13 x 100% = 42.33%


Rp 1,687,764,482.75








pekerjaan struktural






Rp 817,459,570.89 x 100% = 48.43%


Rp 1,687,764,482.75








pekerjaan mechanical electrikal





Rp 155,841,187.72 x 100% = 9.23%


Rp 1,687,764,482.75










TOTAL 100.00%




REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN TIGA RUANG KELAS

LOKASI : NAGRAK CISAAT 








NO URAIAN PEKERJAAN JUMLAH BAHAN JUMLAH UPAH JUMLAH TOTAL
1 Pekerjaan Persiapaan                                         2,552,062.50                                               828,525.00                                         3,380,587.50
2 Pekerjaan Tanah                                             111,525.00                                               866,071.50                                             977,596.50
3 Pekerjaan Pondasi                                         5,352,621.00                                           1,873,295.60                                         7,225,916.60
4 Pekerjaan Beton                                       33,903,041.62                                         10,150,830.89                                       44,053,872.51
5 Pekerjaan Dinding                                       30,081,836.16                                         19,547,014.56                                       49,628,850.72
6 Pekerjaaan Lantai                                       22,616,661.75                                         10,853,172.75                                       33,469,834.50
7 Pekerjaan Pondasi                                       12,179,595.44                                           5,954,504.89                                       18,134,100.33
8 Pekerjaan Beton                                         2,398,200.00                                               239,820.00                                         2,638,020.00
9 Pekerjaan kuda-kuda dan atap                                       63,061,417.11                                         15,741,976.46                                       78,803,393.56
10 Pekerjaan Plapon                                       24,890,113.65                                           5,493,167.50                                       30,383,281.15
11 Pekerjaan Kunci & alat Pengantung                                           2,327,250.00                                               185,835.75                                         2,513,085.75
12 Pekerjaan Instalasi Listrik                                         3,166,102.50                                               309,384.90                                         3,475,487.40
13 Pekerjaan Pengecatan                                         4,115,365.50                                           5,616,954.00                                         9,732,319.50
JUMLAH                                     206,755,792.23                                         77,660,553.80                                     284,416,346.03
14 Pengadaan Meubeleur                                             15,583,653.97
Jumlah Total                                     300,000,000.00










Cisaat, Juli 2015
Bendahara

Kepala Madrasah 
























EVA SUPIATI, SE

ASEP MUSLIH, SE                        

0 Response to " RAB PEMBAGUNAN SEKOLAH"

Post a Comment

Subscribe to: Post Comments (Atom)