REKAPITULASI RAB

PEKERJAAN : SEKOLAH LANTAI 3

LOKASI : GUNUNG MALANG
LUAS BANGUNAN / TANAH : 1721.16/ m2

NO. URAIAN PEKERJAAN JUMLAH HARGA

( Rp )
I PEKERJAAN PERSIAPAN 11,310,000
II PEKERJAAN TIANG PANCANG 50,320,000
III PEKERJAAN TANAH ( GALIAN DAN URUGAN ) 10,219,568
IV PEKERJAAN STRUKTUR DAN BETON
LANTAI. 1 538,650,618
LANTAI. 2 552,971,890
LANTAI. ATAP 623,520,354
V PEKERJAAN DINDING DAN PLESTERAN 460,161,495
VI PEKERJAAN PLAMBING DAN PEMIPAAN 51,033,100
VII PEKERJAAN ATAP 176,200,000
VIII PEKERJAAN PINTU DAN JENDELA 140,534,375
IX PEKERJAAN INSTALASI LISTRIK 73,885,000
X PEKERJAAN PLAFON 210,163,870
XI PEKERJAAN LANTAI DAN LAPISAN DINDING 303,650,128
XII PEKERJAAN SANITAIR 62,595,000
XIII PEKERJAAN PENGECATAN 240,441,075
XIV PEKERJAAN LAIN-LAIN 16,500,000

JUMLAH : 3,522,156,472
PROFIT 10% : 352,215,647
JUMLAH TOTAL : 3,874,372,119

Kondisi Penawaran :
- Harga tersebut belum termasuk PPn dan PPH.
- Hal-hal lain atau pekerjaan-pekerjaan yang tidak / belum tercantum dalam RAB, merupakan
pekerjaan tambahan.

Balikpapan, 15 Mei 2009

 RENCANA ANGGARAN BIAYA ( RAB )

PEKERJAAN : SEKOLAH LANTAI 3

LOKASI : GUNUNG MALANG
LUAS BANGUNAN / TANAH : 1721.16/ m2

NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA

( Rp ) ( Rp )
I. PEKERJAAN PERSIAPAN
1 Air + Listrik kerja 1.00 Ls 3,500,000 3,500,000
2 Gudang & Direksi Keet 16.00 m2 250,000 4,000,000
3 Pengukuran / Survey Lapangan 1.00 Ls 1,500,000 1,500,000
4 Pasangan Bouwplank 54.00 m1 15,000 810,000
5 Alat Kerja & Keamanan Proyek 1.00 Ls 1,500,000 1,500,000
11,310,000

II. PEKERJAAN TIANG PANCANG

1 Pancang ulin 12x12 @4m 296.00 ttk 165,000 48,840,000
2 Potong pancang ulin 296.00 ttk 5,000 1,480,000
50,320,000

III. PEKERJAAN TANAH ( GALIAN & URUGAN )

1 Galian Tanah Pondasi 160.20 m3 30,000 4,806,090
2 Urugan dan Perataan Kembali, tanah galian 23.78 m3 17,500 416,178
3 Urugan Pasir di Bawah Pondasi & Plat Lantai 28.56 m3 175,000 4,997,300
10,219,568

IV. PEKERJAAN STRUKTUR DAN BETON

LANTAI 1
1 Lantai Kerja Pondasi, t=5 cm, 1:3:6 19.81 m3 800,000 15,845,760
2 Sloof 20/40, camp. 1:2:3 22.76 m3 3,200,000 72,842,240
3 Sloof 15/20, camp. 1:2:3 21.42 m1 3,200,000 68,544,000
4 Pondasi Poer ( Pile Cap ), camp. 1:2:3 43.88 m3 3,200,000 140,400,000
5 Pondasi batu gunung 49.90 m3 670,600 33,460,258
6 Cor plat lantai .1 t= 8 cm, camp. 1:2:3 45.69 m3 1,600,000 73,103,360
7 Kolom 40/40, camp.1:2:3 31.20 m3 3,500,000 109,200,000
8 Kolom Praktis 13/13, camp.1:2:3 105.00 m1 75,000 7,875,000
9 Ringbalok 13/20, camp. 1:2:3 26.00 m1 80,000 2,080,000
10 Tangga Lt. 1, K- 225 4.50 m2 3,400,000 15,300,000
538,650,618

LANTAI 2
1 Stager / Perancah 573.72 m2 90,000 51,634,800
2 Balok 25/55, K-225 23.10 m3 3,400,000 78,540,000
3 Balok 20/40, K-225 12.73 m3 3,400,000 43,291,520
4 Balok 20/30, K-225 2.79 m3 3,400,000 9,481,920
5 Balok 15/25, K-225 2.51 m3 3,400,000 8,524,650
6 Listplank 8/80, K- 225 3.65 m3 3,400,000 12,403,200
7 Plat Lantai 2, tebal 12 cm, K-225 67.54 m3 3,400,000 229,646,880
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )
8 Kolom 40/40, camp.1:2:3 24.96 m3 3,500,000 87,360,000
9 Kolom Praktis 13/13, camp.1:2:3 137.00 m1
75,000 10,275,000
10 Ringbalok 13/20, camp. 1:2:3 74.00 m1 80,000 5,920,000
11 Kanopi Jendela + Balok Latei, camp.1:2:3 0.19 m3
3,200,000 593,920
12 Tangga Lt. 2, K- 225 4.50 m2 3,400,000 15,300,000
552,971,890

LANTAI 3
1 Stager / Perancah 573.72 m2 90,000 51,634,800
2 Balok 25/55, K-225 23.10 m3 3,400,000 78,540,000
3 Balok 20/40, K-225 12.73 m3 3,400,000 43,291,520
4 Balok 20/30, K-225 2.79 m3 3,400,000 9,481,920
5 Balok 15/25, K-225 2.51 m3 3,400,000 8,524,650
6 Listplank 8/80, K- 225 3.65 m3 3,400,000 12,403,200
7 Plat Lantai 2, tebal 12 cm, K-225 67.54 m3 3,400,000 229,646,880
8 Kolom 40/40, camp.1:2:3 13.44 m3 3,500,000 47,040,000
9 Kolom Praktis 13/13, camp.1:2:3 141.00 m1 75,000 10,575,000
10 Kolom Praktis 13/120, camp.1:2:3 74.30 m1 80,000 5,944,000
11 Ringbalok 13/20, camp. 1:2:3 91.00 m1 80,000 7,280,000
12 Kanopi Jendela + Balok Latei, camp.1:2:3 0.19 m3 3,200,000 593,920
13 Kolom WF 200x100x5.5x5 2,937.60 kg 18,000 52,876,800
14 Gording C 125x50x20x2.3 1,082.40 kg 18,000 19,483,200
15 Dobel C 100x50x200x2.3 ( beam ) 483.60 kg 18,000 8,704,800
16 Kuda - kuda WF 150x75x5x7 1,008.00 kg 18,000 18,144,000
17 Base Plat t = 16 mm 39.79 kg 18,000 716,221
18 Plat t = 12 mm 235.50 kg 18,000 4,239,000
19 Plat t = 10 mm 94.20 kg 18,000 1,695,600
20 Other Plat 353.25 kg 18,000 6,358,500
21 Windbrasing Ø 12 mm 53.27 kg 18,000 958,781
22 Trakstang Ø 12 mm 106.53 kg 18,000 1,917,562
23 Jarum Keras Ø 10 mm 12.00 pcs 45,000 540,000
24 Anchor Bolt Ø 20 mm, p 600 - 200 24.00 pcs 75,000 1,800,000
25 Bolt & Nut Ø 20 mm 130.00 pcs 5,000 650,000
26 Black Steel Bolt Ø 12 mm 192.00 pcs 2,500 480,000
623,520,354
V. PEKERJAAN DINDING & PLESTERAN
LANTAI 1
1 Pasangan Bata Trasram, camp.1 : 3 217.00 m2 69,000 14,973,000
2 Plesteran Trasram, camp. 1 : 2 434.00 m2 39,000 16,926,000
3 Pasangan Dinding Bata, camp.1 : 4 804.79 m2 69,000 55,530,510
4 Plesteran + Acian dinding 1,560.62 m2 39,000 60,864,180
5 Plesteran + Acian plat tangga 13.50 m2 39,000 526,500
6 Tali air 14.00 m2 300,000 4,200,000

LANTAI 2
1 Pasangan Dinding Bata, camp.1 : 4 869.80 m2 69,000 60,016,200
2 Plesteran + Acian dinding 1,690.64 m2 39,000 65,934,960
3 Plesteran + Acian plat tangga 13.50 m2 39,000 526,500
4 Waterproofing Lantai Kmr.mandi 9.00 m2 60,000 540,000
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )

LANTAI 3
1 Pasangan Dinding Bata, camp.1 : 4 1,230.06 m2 69,000 84,873,795
2 Plesteran + Acian dinding 2,411.15 m2 39,000 94,034,850
4 Waterproofing Lantai Kmr.mandi 9.00 m2 135,000 1,215,000
460,161,495
VI. PEKERJAAN PLAMBING & PEMIPAAN
1 Instalasi Air Kotor
Pipa PVC Ø 1/2" kelas-AW, AC 55.00 m1 23,600 1,298,000
Pipa PVC Ø 1 3/4" kelas-DW, air kotor 54.00 m1 27,700 1,495,800
Pipa PVC Ø 3" kelas-DW, air kotor ( air hujan ) 215.00 m1 40,300 8,664,500
Pipa PVC Ø 3" kelas-DW, pipa closet 47.00 m1 40,300 1,894,100
Pipa PVC Ø 4" kelas-DW, pipa closet 103.00 m1 56,900 5,860,700
Buis beton D = 50 cm 74.00 m1 130,000 9,620,000
2 Instalasi Air Bersih, Pipa PVC dia.1/2" AW 38.00 ttk 350,000 13,300,000
3 Bak kontrol 11.00 ttk 400,000 4,400,000
4 Septictank 1.00 ls 4,500,000 4,500,000
51,033,100
VII. PEKERJAAN ATAP
1 Kuda- kuda Baja ringan 362.25 m2 230,000 83,317,500
2 Roof ( Atap ) zincalum tct 0.35 656.50 m3 125,000 82,062,500
3 Talang zincalum 50.00 m1 130,000 6,500,000
5 Listplank papan ky bengkirai 54.00 m1 80,000 4,320,000
176,200,000

VIII. PEKERJAAN PINTU & JENDELA

LANTAI 1
1 Kusen pintu dan jendela, kayu Bangkirai 158.34 m1 52,500 8,312,850
2 Daun pintu PVC + aksesoris 5.00 bh 550,000 2,750,000
3 Daun pintu dobel teakwood + aksesoris 15.00 bh 900,000 13,500,000
4 Daun jendela kayu bengkirai + aksesoris 30.00 bh 550,000 16,500,000
5 Kaca es 3.15 m2 250,000 787,500

LANTAI 2
1 Kusen pintu dan jendela, kayu Bangkirai 189.32 m1 52,500 9,939,038
2 Daun pintu PVC + aksesoris 5.00 bh 550,000 2,750,000
3 Daun pintu dobel teakwood + aksesoris 19.00 bh 900,000 17,100,000
4 Daun jendela kayu bengkirai + aksesoris 39.00 bh 550,000 21,450,000
5 Kaca es 2.52 m2 250,000 630,000

LANTAI 3
1 Kusen pintu dan jendela, kayu Bangkirai 172.10 m1 52,500 9,034,988
2 Daun pintu PVC + aksesoris 5.00 bh 550,000 2,750,000
3 Daun pintu dobel teakwood + aksesoris 15.00 bh 900,000 13,500,000
4 Daun jendela kayu bengkirai + aksesoris 38.00 bh 550,000 20,900,000
5 Kaca es 2.52 m2 250,000 630,000
140,534,375
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )

IX. PEKERJAAN INSTALASI LISTRIK & AKSESORIES

LANTAI 1
1 Instalasi titik lampu ( tanpa aksesories ) 37.00 ttk 250,000 9,250,000
2 Instalasi stop kontak 15.00 ttk 250,000 3,750,000
3 Instalasi stop kontak AC 3.00 ttk 250,000 750,000
4 Instalasi stop kontak pompa air 1.00 ttk 250,000 250,000
5 Instalasi box sekering + MCB 1.00 unit 1,500,000 1,500,000
6 Instalasi kabel power Genset, 17.00 m1 125,000 2,125,000
kabel NYYGBY 4x10mm
7 Instalasi handle Genset ex.METZ 63A 1.00 unit 2,000,000 2,000,000
8 Instalasi Grounding Panel ( Arde ) 1.00 unit 1,500,000 1,500,000
LANTAI 2
1 Instalasi titik lampu ( tanpa aksesories ) 39.00 ttk 320,000 12,480,000
2 Instalasi stop kontak 16.00 ttk 320,000 5,120,000
3 Instalasi stop kontak AC 4.00 ttk 320,000 1,280,000
4 Instalasi box sekering + MCB 1.00 unit 1,500,000 1,500,000

LANTAI 3
1 Instalasi titik lampu ( tanpa aksesories ) 39.00 ttk 320,000 12,480,000
2 Instalasi stop kontak 16.00 ttk 320,000 5,120,000
3 Instalasi stop kontak AC 4.00 ttk 320,000 1,280,000
4 Instalasi box sekering + MCB 1.00 unit 1,500,000 1,500,000
5 Instalasi penangkal petir 6.00 unit 2,000,000 12,000,000
73,885,000

X. PEKERJAAN PLAFON
LANTAI 1
1 Plafon Gypsum 9mm + Rangka Metal Furing 383.86 m2 110,000 42,224,600
2 Plafon Calsiboard 4mm+Rangka Metal Furing 179.00 m2 95,000 17,005,000
3 List Plafon Gypsum 393.62 m1 25,300 9,958,586

LANTAI 2
1 Plafon Gypsum 9mm + Rangka Metal Furing 448.36 m2 110,000 49,319,600
2 Plafon Calsiboard 4mm+Rangka Metal Furing 114.50 m2 95,000 10,877,500
4 List Plafon Gypsum 404.86 m1 25,300 10,242,958

LANTAI 3
1 Plafon Gypsum 9mm + Rangka Metal Furing 459.22 m2 110,000 50,514,200
2 Plafon Calsiboard 4mm+Rangka Metal Furing 114.50 m2 95,000 10,877,500
4 List Plafon Gypsum 361.42 m1 25,300 9,143,926
210,163,870
XI. PEKERJAAN LANTAI & LAPIS DINDING
LANTAI 1
1 Teras Depan
Keramik Lantai ( Roman 40/40 ) 229.56 m2 135,000 30,991,258
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )
Plint Keramik ( Roman 10/40 ) 93.00 m1 45,000 4,185,000
2 Ruang dalam
Keramik Lantai ( Roman 40/40 ) 318.24 m2 135,000 42,962,400
Plint Keramik ( Roman 10/40 ) 212.16 m1 45,000 9,547,200
3 Tangga
Keramik Lantai ( Roman 40/40 ) 19.50 m2 135,000 2,632,500
Plint Keramik ( Roman 10/40 ) 16.00 m1 45,000 720,000
4 Km/wc
Keramik Lantai ( Roman 40/40 ) 21.24 m2 135,000 2,866,914
Keramik Lantai ( Roman 20/20 ) 9.18 m2 120,000 1,101,600
Keramik dinding ( Roman 20/25 ), h= 2m 48.96 m2 127,500 6,242,400

LANTAI 2
1 Teras Depan
Keramik Lantai ( Roman 40/40 ) 121.68 m2 135,000 16,426,314
Plint Keramik ( Roman 10/40 ) 131.00 m1 45,000 5,895,000
2 Ruang dalam
Keramik Lantai ( Roman 40/40 ) 410.55 m2 135,000 55,424,250
Plint Keramik ( Roman 10/40 ) 242.76 m1 45,000 10,924,200
3 Tangga
Keramik Lantai ( Roman 40/40 ) 19.50 m2 135,000 2,632,500
Plint Keramik ( Roman 10/40 ) 16.00 m1 45,000 720,000
4 Km/wc
Keramik Lantai ( Roman 40/40 ) 21.24 m2 135,000 2,866,914
Keramik Lantai ( Roman 20/20 ) 9.18 m2 120,000 1,101,600
Keramik dinding ( Roman 20/25 ), h= 2m 48.96 m2 127,500 6,242,400

LANTAI 3
1 Teras Depan
Keramik Lantai ( Roman 40/40 ) 121.68 m2 135,000 16,426,314
Plint Keramik ( Roman 10/40 ) 131.00 m1 45,000 5,895,000
2 Ruang dalam
Keramik Lantai ( Roman 40/40 ) 410.55 m2 135,000 55,424,250
Plint Keramik ( Roman 10/40 ) 196.86 m1 45,000 8,858,700
3 Tangga
Keramik Lantai ( Roman 40/40 ) 19.50 m2 135,000 2,632,500
Plint Keramik ( Roman 10/40 ) 16.00 m1 45,000 720,000
4 Km/wc
Keramik Lantai ( Roman 40/40 ) 21.24 m2 135,000 2,866,914
Keramik Lantai ( Roman 20/20 ) 9.18 m2 120,000 1,101,600
Keramik dinding ( Roman 20/25 ), h= 2m 48.96 m2 127,500 6,242,400
303,650,128
XII. PEKERJAAN SANITAIR
LANTAI 1
1 Closet Jongkok ex.TOTO CE7 5.00 bh 225,000 1,125,000
2 Floor Drain ex.TOTO TX 1BV1 7.00 bh 325,000 2,275,000
3 Wastafel Toto LW526J + siphon + TX709AN 4.00 unit 1,700,000 6,800,000
L237V3 + THX1A-3N + TL340C5N (X2)
4 Kran taman ex.TOTO T26-13 2.00 bh 275,000 550,000
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )
5 Kran bak TOTO 23 BBV7 NB 5.00 bh 215,000 1,075,000
6 Urinoir, ex Toto U57 3.00 unit 1,830,000 5,490,000
7 Cermin 120 x 350 1.00 bh 1,250,000 1,250,000

LANTAI 2
1 Closet Jongkok ex.TOTO CE7 5.00 bh 225,000 1,125,000
2 Floor Drain ex.TOTO TX 1BV1 17.00 bh 325,000 5,525,000
3 Wastafel Toto LW526J + siphon + TX709AN 4.00 unit 1,700,000 6,800,000
L237V3 + THX1A-3N + TL340C5N (X2)
4 Kran taman ex.TOTO T26-13 bh 275,000 -
5 Kran bak TOTO 23 BBV7 NB 5.00 bh 215,000 1,075,000
6 Urinoir, ex Toto U57 3.00 unit 1,830,000 5,490,000
7 Cermin 120 x 300 2.00 bh 1,000,000 2,000,000

LANTAI 3
1 Closet Jongkok ex.TOTO CE7 5.00 bh 225,000 1,125,000
2 Floor Drain ex.TOTO TX 1BV1 17.00 bh 325,000 5,525,000
3 Wastafel Toto LW526J + siphon + TX709AN 4.00 unit 1,700,000 6,800,000
L237V3 + THX1A-3N + TL340C5N (X2)
4 Kran taman ex.TOTO T26-13 bh 275,000 -
5 Kran bak TOTO 23 BBV7 NB 5.00 bh 215,000 1,075,000
6 Urinoir, ex Toto U57 3.00 unit 1,830,000 5,490,000
7 Cermin 120 x 300 2.00 bh 1,000,000 2,000,000
62,595,000

XIII. PEKERJAAN PENGECATAN

LANTAI 1
1 Cat dinding luar, ex.Mowilex - weather coat 470.95 m2 30,000 14,128,500
2 Cat dinding dalam, ex.Mowilex 1,103.17 m2 22,500 24,821,325
3 Cat plafon, ex.Mowilex 562.86 m2 22,500 12,664,350
4 Cat listplank, ex Mowilex 54.00 m2 22,500 1,215,000
5 Cat kusen finish melamin 158.34 m1 55,000 8,708,700
6 Cat daun pintu finish melamin 19.00 bh 550,000 10,450,000
7 Cat daun jendela finish melamin 81.80 m1 55,000 4,498,725

LANTAI 2
1 Cat dinding luar, ex.Mowilex - weather coat 388.68 m2 30,000 11,660,400
2 Cat dinding dalam, ex.Mowilex 1,315.46 m2 25,000 32,886,500
3 Cat plafon, ex.Mowilex 562.86 m2 25,000 14,071,500
4 Cat listplank, ex Mowilex 54.00 m2 25,000 1,350,000
5 Cat kusen finish melamin 189.32 m1 55,000 10,412,325
6 Cat daun pintu finish melamin 19.00 bh 550,000 10,450,000
7 Cat daun jendela finish melamin 105.84 m1 55,000 5,821,200

LANTAI 3
1 Cat dinding luar, ex.Mowilex - weather coat 536.16 m2 30,000 16,084,800
2 Cat dinding dalam, ex.Mowilex 1,874.99 m2 25,000 46,874,750
3 Cat plafon, ex.Mowilex 573.72 m2 25,000 14,343,000
240,441,075
NO. URAIAN PEKERJAAN VOLUME Sat. HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )
XIV. PEKERJAAN LAIN-LAIN
1 Railing Tangga, Void, Balkon 30.00 m1 550,000 16,500,000
2 Pembersihan & pembuangan sisa material Ls
16,500,000