RAB Pembangunan Kelas dan Asrama

RENCANA ANGGARAN BIAYA ( RAB )

 

 

 

 

 

 

PROYEK: PEMBANGUNAN KELAS

PONDOK PESANTREN IBADURRAHMAN CILEUNGSI-BOGOR

   

   

6-Mar-12

NO

KETERANGAN

Vol

Sat

Har Sat

TOTAL

   

 

  PEKERJAAN LANTAI DASAR

 

   

 

1

PEKERJAAN PENDAHULUAN

 

Mob & Demob

1

ls

2,500,000

2,500,000

Pembersihan lokasi

1

ls

2,000,000

2,000,000

Bowplank

1

ls

3,500,000

3,500,000

Air kerja

1

ls

1,500,000

1,500,000

Listrik kerja

1

ls

1,500,000

1,500,000

Keamanan

1

ls

1,500,000

1,500,000

Sub. Total

12,500,000

 

 

2

PEKERJAAN GALIAN TANAH

 

Galian tanah pondasi

75

m3

125,000

9,375,000

Galian tanah tapak pondasi

14

m3

125,000

1,750,000

Galian septyctank

36

m3

550,000

19,800,000

Sub. Total

30,925,000

 

 

3

PEKERJAAN STRUKTUR

 

Cor beton Tapak 1.20×1.20×0.60

15

m3

2,800,000

42,000,000

Pas rolag pond batu kali 0.80×1.00

65

m3

1,200,000

78,000,000

Cor sloof 0.30/0.45

11.3

m3

2,800,000

31,640,000

Cor tiang kolom 0.35/0.35×3.50

9

m3

2,800,000

25,200,000

Cor tiang kolom praktice 0.15/0.15×3.50

8

m3

2,800,000

22,400,000

Cor ring balk atas jendela 0.10/0.15

4.7

m3

2,800,000

13,160,000

Cor plat canopy entrance

2.6

m3

2,800,000

7,280,000

Sub. Total

219,680,000

 

 

4

PEKERJAAN DINDING

 

Pas dinding sircone

320

m2

125,000

40,000,000

Pas dinding tansram km/wc

15.6

m2

135,000

2,106,000

Pas dinding ornament

10

m2

135,000

1,350,000

Sub. Total

43,456,000

 

 

5

PEKERJAAN PLESTER & ACIAN

 

Plester dinding

1,359

m2

55,000

74,745,000

Plester tiang bulat dia 0.40

51

m2

75,000

3,825,000

Acian dinding dalam

679

m2

45,000

30,555,000

Acian dinding luar

679

m2

45,000

30,555,000

Sub. Total

139,680,000

 

 

6

PEKERJAAN PLUMBING

 

Pas pipa air kotor 4″

88

m1

65,000

5,720,000

Pas pipa curah hujan 4″& air buangan

67

m1

65,000

4,355,000

Pas pipa air bersih 1 1/2″ 3/4″

75

m1

55,000

4,125,000

Sub. Total

14,200,000

 

 

7

PEKERJAAN LANTAI

 

lantai kerja 0.05

448

m2

15,000

6,720,000

Pas keramik 60/60 ruang kelas ( Roman )

312

m2

135,000

42,120,000

Pas keramik km/wc 20/20

48

m2

85,000

4,080,000

Pas keramik dinding km/wc

97

m2

95,000

9,215,000

Pas keramik entrance depan 30/30(coridoor)

72

m2

85,000

6,120,000

Pas keramik enternce belakang 60/60(coridoor)

32

m2

135,000

4,320,000

Sub. Total

72,575,000

 

 

8

PEKERJAAN INSTALASI LISTRIK

 

Instalasi ruang kelas

40

Ttk

175,000

7,000,000

Instalasi coridoor

16

Ttk

175,000

2,800,000

Instalsi km/wc

12

Ttk

175,000

2,100,000

Sub. Total

11,900,000

 

 

9

PEKERJAAN PLAFONE

 

Pas plafone ruang kelas ( gypsum )

312

m2

90,000

28,080,000

Pas plafone coridoor ( gypsum )

104

m2

90,000

9,360,000

Pas plafone tangga ( gypsum )

8

m2

90,000

720,000

Pas plafone km/wc ( gypsum )

48

m2

90,000

4,320,000

Pas Lis Plafon

352

m1

25,000

8,800,000

Sub. Total

51,280,000

 

 

10

PEKERJAAN KUSEN PINTU & JENDELA

 

Pas kusen pintu ruang kelas

12

Unit

350,000

4,200,000

Pas daun pintu             –

12

Unit

450,000

5,400,000

Pas kusen jendela & daun jendela

24

Unit

325,000

7,800,000

Pas kusen pintu km/wc

8

Unit

350,000

2,800,000

Pas daun pintu km/wc

8

Unit

450,000

3,600,000

Pas bovendly km/wc

6

Unit

145,000

870,000

Sub. Total

24,670,000

 

 

11

PEKERJAAN ASSESORIES PINTU & JENDELA

 

Pas handle pintu ruang kelas

12

Unit

125,000

1,500,000

Pas engsel pintu         –

12

Unit

75,000

900,000

Pas engsel jendela & slot bawah strore area

24

Unit

75,000

1,800,000

Pas handle pintu km/wc

8

Unit

85,000

680,000

Pas engsel pintu km/wc

8

Unit

65,000

520,000

Sub. Total

5,400,000

 

 

12

PEKERJAAN ARMATURE & ASSESORIES

 

LISTRIK

 

Pas lampu Tl 2 x 60 watt

20

Ttk

125,000

2,500,000

Pas stop kontak ruang kelas

10

Ttk

75,000

750,000

Pas saklar ruang kelas

10

Ttk

75,000

750,000

Pas lampu down light coridoor

13

Ttk

125,000

1,625,000

Pas stop kontak coridoor

6

Ttk

75,000

450,000

Pas saklar coridoor

5

Ttk

75,000

375,000

Pas lampu pijar km/wc

10

Ttk

45,000

450,000

Pas stop kontak km/wc

2

Ttk

75,000

150,000

Pas saklar km/wc

2

Ttk

75,000

150,000

Sub. Total

7,200,000

 

 

13

PEKERJAAN SANITARY

 

Pas closet duduk ( TOTO ) setara

6

Unit

1,200,000

7,200,000

Pas kran air ( TOTO ) setara

6

Unit

250,000

1,500,000

Pas uriner ( TOTO ) setara

6

Unit

600,000

3,600,000

Pas kran air washtafel ( TOTO ) setara

4

Unit

250,000

1,000,000

Pas floor draine ( TOTO ) setara

8

Unit

75,000

600,000

Sub. Total

13,900,000

 

 

14

PEKERJAAN FINISHING

 

Cat luar weather silk ( dulux ) setara

420

m2

45,000

18,900,000

Cat interior ( dulux ) setara

910

m2

32,000

29,120,000

Cat Plafon + Lis, bawah & atas

985

m2

30,000

29,550,000

Sub. Total

77,570,000

 

 

15

PEK ORNAMENT

 

Pas lis profile tiang bulat ( d, timur tengah )

47

m1

125,000

5,875,000

Cat tiang treadment wash marmer

31

m2

185,000

5,735,000

Sub. Total

11,610,000

 

 

 

 

 

 

 

PEKERJAAN LANTAI ATAS

16

PEKERJAAN STRUCTURE

 

Cor balok beton 0,25/0,40

27.56

m3

2,800,000

77,168,000

Cor plt beton 0,12 k, 225

58

m3

2,800,000

162,400,000

Cor tiang kolom 0,35/0,35×3,50

18.5

m3

2,800,000

51,800,000

Cor ring blk 0,25/0,30

25

m3

2,800,000

70,000,000

Cor plat talang 0,12

19.6

m3

2,800,000

54,880,000

Cor tangga beton bertulang

7.2

m3

2,800,000

20,160,000

Sub. Total

436,408,000

 

 

17

PEKERJAAN DINDING

 

Pas dinding sircone

745

m2

125,000

93,125,000

Pas dinding ornament

57

m2

135,000

7,695,000

Sub. Total

100,820,000

 

 

18

PEKERJAAN PLESTER & ACIAN

 

Plester dinding luar dan dalam

1490

m2

45,000

67,050,000

Plester tiang kolom d 0.40″

145

m2

45,000

6,525,000

Acian dinding luar dan dalam

1490

m2

35,000

52,150,000

Acian tiang kolom d 0,40″

145

m2

35,000

5,075,000

Sub. Total

130,800,000

 

 

19

PEKERJAAN LANTAI

 

Pas lantai keramik tangga

25

m2

125,000

3,125,000

Pas keramik coridoor balcony

135

m2

125,000

16,875,000

Pas keramik dalam 60/60

360

m2

125,000

45,000,000

Sub. Total

65,000,000

 

 

20

PEKERJAAN INSTALASI LISTRIK

 

Instalasi coridoor balcony

16

Ttk

175,000

2,800,000

Instalasi ruang dalam kelas

40

Ttk

175,000

7,000,000

Sub. Total

9,800,000

 

 

21

PEKERJAAN PLAFONE

 

Pas plafone balcony coridoor ( gypsum )

135

m2

90,000

12,150,000

Pas plafone dalam kelas ( gypsum )

360

m2

90,000

32,400,000

Sub. Total

44,550,000

 

 

22

PEKERJAAN KUSEN PINTU & JENDELA

 

Pas kusen pintu ruang kelas

14

Unit

450,000

6,300,000

Pas pintu               –

14

Unit

1,200,000

16,800,000

Pas kusen jendela

23

Unit

450,000

10,350,000

Pas daun jendela

23

Unit

450,000

10,350,000

Sub. Total

43,800,000

 

 

23

PEKERJAAN ASSESORIES PINTU & JENDELA

 

Pas handle pintu kelas

14

Unit

300,000

4,200,000

Pas engsel pintu           –

14

Unit

150,000

2,100,000

Pas engsel jendela

23

Unit

75,000

1,725,000

Pas slot kunci jendela

23

Unit

75,000

1,725,000

Sub. Total

9,750,000

 

 

24

PEKERJAAN ARMATURE & ASESORIES

 

LISTRIK

 

Pas lampu Tl 2 x 60 watt r. kelas

20

Unit

125,000

2,500,000

Pas lampu down light coridoor

14

Unit

125,000

1,750,000

Pas stop kontak ( panasonic )

10

Unit

75,000

750,000

Pas saklar    ( panasonic )

10

Unit

75,000

750,000

Pas van ceilling

2

Unit

450,000

900,000

Sub. Total

6,650,000

 

 

25

PEKERJAAN FINISHING

 

Cat luar weather silk ( dulux )

504

m2

45,000

22,680,000

Cat dalam ( dulux )

980

m2

32,000

31,360,000

Water profins dectalang

120

m2

35,000

4,200,000

Sub. Total

58,240,000

 

 

26

PEKERJAAN ORNAMENT

 

Pas list profile tiang bulat

45

m1

125,000

5,625,000

Pas list profile canopy

33

m1

150,000

4,950,000

Cat wash treadmen tiang bulat m, marmer

27.5

m2

185,000

5,087,500

Sub. Total

15,662,500

 

 

27

PEKERJAAN RAILLING

 

Pas railling tangga t,0,90

7

m2

750,000

5,250,000

Pas railling balcony entrance t,0,90

52

m2

750,000

39,000,000

Sub. Total

44,250,000

 

 

28

PEKERJAAN ATAP

 

Pas rangka baja ringan 0,01 mm

480

m2

165,000

79,200,000

Pas atap plat alumunim ( colour )

480

m2

75,000

36,000,000

Pas Alumunium Foil

480

m2

45,000

21,600,000

  Sub. Total

136,800,000

   

 

Grand Total

1,839,076,500

Volume Bangunan  / m2

960

Harga Bangunan  / m2

1,915,705