RENCANA ANGGARAN BIAYA (RAB)

PEMBANGUNAN ASRAMA PONDOK

PESANTREN
HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT. SATUAN HARGA
( Rp. ) ( Rp. )

I PEKERJAAN PERSIAPAN/ PEMBERSIHAN LOKASI

1 Papan Proyek 1.00 uni 896,600.00 896,600.00
t
2 Pek. Pengukuran dan Bowplank 54.00 m' 27,300.00 1,474,200.00
3 Pek. Listrik & Air Kerja 1.00 ls 1,037,600.00 1,037,600.00
4 Pek. Laporan & Dokumentasi 1.00 ls 338,000.00 338,000.00
Sub Total I 3,746,400.00
II PEKERJAAN GALIAN DAN URUGAN
1 Pek. Galian Tanah Pondasi 75.48 m3 84,000.00 6,340,454.40
2 Pek. Urug Tanah Kembali 25.16 m3 17,500.00 440,309.33
Pek. Urug Tanah Peninggian
3 Peil Lantai (t = 10 cm) 16.83 m3 77,500.00 1,304,480.00
4 Pek. Pasir Urug
- Bawah Pondasi 5.67 m3 124,650.00 706,765.50
- Bawah Lantai 22.36 m3 124,650.00 2,787,174.00
Sub Total II 11,579,183.00
III PEKERJAAN PONDASI DAN BETON
1 Pek. Kolom Beton K1 (30/30)
- Beton K-225 6.91 m3 882,867.92 6,102,383.07
- Pembesian 1,142.94 kg 11,029.00 12,605,461.20
- Bekisting 92.16 m2 186,253.75 17,165,145.60
2 Pek. Kolom Praktis KP (12/12)
- Beton K-175 0.55 m3 829,569.83 453,567.30
- Pembesian 118.52 kg 11,029.00 1,307,117.01
- Bekisting 14.58 m2 190,400.00 2,776,032.00
Sub Total III 40,409,706.00
IV PEKERJAAN DINDING DAN PLESTERAN
1 Pasangan Dinding Bata 140.55 m2 94,800.00 13,323,722.88
2 Plester + Acian 275.80 m2 66,200.00 18,257,774.64
3 Pasangan Rolaag Bata 19.80 m' 78,000.00 1,544,400.00
4 Pasangan Saluran Terbuka 40.00 m' 146,200.00 5,848,000.00
5 Pekerjaan Rabat Beton t = 5 2.04 m3 829,569.83 1,692,322.44
cm keliling bang lbr = 60
cm
Sub Total IV 40,666,220.00
V PEKERJAAN ATAP & PLAFOND
2 Atap Bubungan & Jurai 41.60 m' 84,045.00 3,496,272.00
3 Listplank GRC 64.75 m' 62,790.00 4,065,652.50
Plafond Gipsum 9 mm + 12.00 m2 124,200.00 1,490,400.00
4 Rangka Hollow 4/4 ; t = 0.35
5 Plafond Calsiboard 4,5 59.51 m2 125,100.00 7,444,450.80
mm + Rangka
6 Lis Gipsum 5 cm 22.00 m' 13,100.00 288,200.00
7 Genteng atap 5000 bh 1.500,00 7.500.000,00

8 Asbes langit-langit 100 lembar 25.000,00 2.000.000,00

 9 Aneka jenis Paku 50 kg 30.000,00 1.000.000,00

Sub Total V 27,284,975.00

VI PEKERJAAN KUSEN PINTU, JENDELA DAN KUNCI
1 Kusen/Pintu type P1 1.00 unit 1,447,300.00 1,447,300.00
2 Kusen/Pintu type P2 1.00 unit 2,470,300.00 2,470,300.00
3 Kusen/Pintu type P3 (Spandrel) 1.00 unit 2,430,700.00 2,430,700.00
4 Kusen/Jendela type J1 1.00 unit 2,397,000.00 2,397,000.00
5 Kusen/Jendela type J3 1.00 unit 1,264,200.00 1,264,200.00
6 Kusen/Jendela type BV 1.00 unit 248,700.00 248,700.00
Sub Total VI 10,258,200.00
VII PEKERJAAN LANTAI
Pasangan Keramik Lantai 12.00 m2 138,900.00 1,666,800.00
1 40/40 Polished
2 Pasangan Keramik Lantai 55.60 m2 122,350.00 6,802,660.00
30/30
UnPolished
3 Pasangan Keramik Lantai 3.04 m2 105,850.00 321,519.38
20/20 Unpolished
4 Pasangan Plint Keramik 13.00 m' 41,000.00 533,000.00
Lantai 40/10
polished
Sub Total VII 9,323,979.00
VIII PEKERJAAN PENGECATAN
1 Pek. Pengecatan Dinding 65.48 m2 30,000.00 1,964,349.60
Interior
2 Pek. Pengecatan Dinding 16.07 m2 35,200.00 885,687.94
Exterior
3 Pek. Pengecatan Plafond 71.51 m2 21,350.00 1,526,695.80
4 Pek. Pengecatan Listplank 19.43 m2 39,100.00 759,517.50
Sub Total VIII 5,136,251.00
IX PEKERJAAN FINISHING
1 Lampu 8,00 bh 45,000.00 360,000.00
2 Piting Lampu 8,00 bh 25,000.00 200, 000.00
3 Sop Kontak 4,00 bh 35,000.00 140,000.00
4 Saklar Single 7,00 bh 15,000.00 105,000.00
5 Kipas Ruangan 1,00 unit 300,000.00 300,000.00
Sub Total IX 1,105,000.00
GRAND TOTAL 150,009,915.00
PEMBULATAN 150,000,000.00

Mengetahui Barurejo, 01 September

2021