RENCANA ANGGARAN DAN BIAYA (RAB) |
REHAB GEDUNG, MI. NURUL IMAN |
KABUPATEN TULANG BAWANG BARAT PROPINSI
LAMPUNG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HARGA |
|
NO. |
ITEM PEKERJAAN |
SAT. |
VOL. |
ANALISA |
SATUAN |
JUMLAH |
|
|
|
|
|
|
|
(Rp) |
(Rp) |
|
|
|
|
|
|
|
|
|
I |
PEK. PERSIAPAN |
|
|
|
|
|
|
2 |
Pasang Bowplang |
|
ls |
1,00 |
ls |
500.000,00 |
500.000,00 |
5 |
Papan Proyek |
|
ls |
1,00 |
ls |
250.000,00 |
250.000,00 |
6 |
Pek. Bongkaran dan
pembersihan |
ls |
1,00 |
ls |
2.000.000,00 |
2.000.000,00 |
|
TOTAL PEK. PERSIAPAN |
|
|
|
|
2.750.000,00 |
|
|
|
|
|
|
|
|
|
II |
PEKERJAAN DINDING &
LANTAI |
|
|
|
|
|
|
Beton Praktis |
|
M3 |
|
|
|
|
1 |
a.Sloof 15/20 |
|
M3 |
|
Spl.vc.2 |
2.065.150,00 |
- |
2 |
b.Kolom Utama 20/25 |
|
M3 |
|
Spl.vc.2 |
2.065.150,00 |
- |
3 |
c.Kolom Selasar 20/20 |
M3 |
0,25 |
Spl.vc.2 |
2.065.150,00 |
516.287,50 |
4 |
d.Kolom Praktis 15/15 |
|
M3 |
0,24 |
Spl.vc.2 |
2.065.150,00 |
495.636,00 |
5 |
e.Ring Balk 15/15 |
|
M3 |
0,25 |
Spl.vc.2 |
2.065.150,00 |
516.287,50 |
6 |
f. Ring Balk 15/20 |
|
M3 |
|
Spl.vc.2 |
2.065.150,00 |
- |
7 |
g. Konsol 15/20 |
|
M3 |
|
Spl.vc.2 |
2.065.150,00 |
- |
8 |
h. Balok Latai |
|
M3 |
|
Spl.vc.3 |
2.065.150,00 |
- |
9 |
Rabat Beton |
|
M2 |
|
Spl.va |
1.121.900,00 |
- |
10 |
Dinding 1/2 bata 1 : 4 |
|
M2 |
|
G.33 |
836.690,00 |
- |
11 |
Plesteran 1:4 &
acian |
|
M2 |
147,66 |
G.50q |
26.075,00 |
3.850.123,52 |
12 |
Pengecatan dinding |
|
M2 |
147,66 |
G.53.a |
207.435,00 |
30.628.969,26 |
|
Pekerjaan Lantai |
|
|
|
|
|
|
13 |
a.Urugan Tanah |
|
M3 |
8,24 |
A.16.a |
56.000,00 |
461.440,00 |
14 |
b.Lantai Kerja |
|
M2 |
63,00 |
G.67 |
52.995,00 |
3.338.685,00 |
15 |
c.Pasang Lantai Keramik
30/30 |
M2 |
63,00 |
G.69 |
95.405,80 |
6.010.565,40 |
16 |
d.Plint Keramik 10x30 |
|
|
M1 |
28,73 |
G.78 |
6.356,31 |
182.638,09 |
|
SUB TOTAL
(II). PEKERJAAN DINDING & LANTAI |
|
|
|
|
46.000.632,27 |
|
|
|
|
|
|
|
|
|
III |
PEKERJAAN ATAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Kuda-kuda |
|
M3 |
1,25 |
F.22 |
4.570.000,00 |
5.712.500,00 |
2 |
Gording |
|
|
M3 |
0,25 |
F.22.a |
3.535.000,00 |
883.750,00 |
3 |
Penutup Atap (genteng) |
M2 |
99,01 |
F.16 |
23.053,25 |
2.282.440,81 |
4 |
Karpusan bubungan genteng |
M1 |
9,00 |
H.6 |
66.192,40 |
595.731,60 |
5 |
Papan lisplank 3/30 |
|
M1 |
23,94 |
F.21 |
129.100,00 |
3.090.998,27 |
6 |
Pengecatan lisplank & Konsul |
M2 |
7,18 |
Spl.9.a |
32.543,20 |
233.751,30 |
|
SUB TOTAL (III). PEKERJAAN ATAP |
|
|
|
|
12.799.171,97 |
|
|
|
|
|
|
|
|
|
IV |
PEKERJAAN PLAFOND |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Pek. Plafond |
|
M2 |
63,00 |
F.39 |
160.150,00 |
10.089.450,00 |
3 |
List Plafond |
|
M1 |
94,50 |
ls |
6.500,00 |
614.276,00 |
4 |
Pengecatan plafond |
|
M2 |
63,00 |
G.53.a |
207.435,00 |
13.068.405,00 |
|
SUB TOTAL
(IV). PEKERJAAN PLAFOND |
|
|
|
|
23.772.131,00 |
|
|
|
|
|
|
|
|
|
V |
PEKERJAAN KUSEN &
PARTISI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Pas. Kunci tanam 2 kali
putar |
set |
1,00 |
Ls |
160.000,00 |
160.000,00 |
|
Pas. Engsel pintu |
|
bh |
3,00 |
Ls |
20.000,00 |
60.000,00 |
|
Pas. Engsel jendela |
|
bh |
30,00 |
Ls |
10.000,00 |
300.000,00 |
|
Pas. Grendel Jendela |
|
bh |
15,00 |
Ls |
8.000,00 |
120.000,00 |
|
Pas. Grendel Pintu |
|
bh |
2,00 |
Ls |
8.000,00 |
16.000,00 |
|
Pas. Hak angin |
|
bh |
30,00 |
Ls |
7.000,00 |
210.000,00 |
|
Pas. Tarikan jendela |
|
bh |
15,00 |
Ls |
8.000,00 |
120.000,00 |
|
Pek. Tralis besi |
|
M2 |
|
Ls |
142.000,00 |
- |
2 |
Kusen & pintu type
P1 |
|
Unit |
0,25 |
F.27 |
5.275.000,00 |
1.318.750,00 |
3 |
Kusen & Jendela J2 |
|
Unit |
0,25 |
F.27 |
5.275.000,00 |
1.318.750,00 |
4 |
Lubang Angin |
|
m2 |
2,33 |
F.27.a |
190.750,00 |
445.083,33 |
5 |
Pengecatan kusen, pintu
dan jendela |
M2 |
0,27 |
Spl.9.a |
32.543,20 |
8.678,19 |
|
SUB TOTAL
(V). PEK. KUSEN & PARTISI |
|
|
|
|
4.077.261,52 |
|
|
|
|
|
|
|
|
|
VI |
PEKERJAAN UTILITAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Titik Lampu |
|
titik |
4,00 |
Ls |
45.000,00 |
180.000,00 |
2 |
Titik Stopkontak |
|
titik |
1,00 |
Ls |
35.000,00 |
35.000,00 |
3 |
Saklar ganda |
|
buah |
2,00 |
Ls |
35.000,00 |
70.000,00 |
4 |
Stop Kontak |
|
buah |
1,00 |
Ls |
30.000,00 |
30.000,00 |
5 |
Lampu TL 2 x 40 Watt
Lengkap |
unit |
4,00 |
Ls |
40.000,00 |
160.000,00 |
6 |
Saluran keliling
bangunan |
M1 |
20,00 |
G.81 |
96.781,00 |
1.935.620,00 |
|
SUB TOTAL
(VI). PEKERJAAN UTILITAS |
|
|
|
2.410.620,00 |
|
TOTAL PEK. REHAB GEDUNG 1 RUANG KELAS |
|
|
91.809.816,77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mengetahui |
|
|
|
|
Dinas Pekerjaan Umum |
|
Kasi. Mapemda Tulang Bawang |
|
|
|
Tulang Bawang Barat |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Firmansyah, S.T. |
|
Hj. Eviyana, S.Ag.,M.Pd.I |
|
|
|
NIP:197102022002121009 |
NIP: 197307022000122001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|