|
|
|
|
|
|
|
|
|
|
|
|
|
RENCANA
ANGGARAN BIAYA ( RAB ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROGRAM |
: |
|
|
|
|
|
|
|
|
PEKERJAAN |
: |
PEMBANGUNAN RUANG
LABORATORIUM |
|
|
|
LOKASI |
|
: |
|
|
|
|
|
|
|
|
TAHUN ANGGARAN |
: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HARGA |
JUMLAH |
|
|
NO |
JENIS PEKERJAAN |
VOLUME |
SATUAN |
SATUAN |
HARGA |
|
|
|
|
|
|
|
|
|
|
(Rp.) |
(Rp.) |
|
|
1 |
2 |
|
3 |
4 |
5 |
6 |
|
|
I. |
|
PEKERJAAN PERSIAPAN |
|
|
|
|
|
|
|
1 |
|
Pembersihan Lokasi |
|
1.00 |
Ls |
200,000.00 |
200,000.00 |
|
|
2 |
|
Pengukuran
& Pemasangan Bowplank |
1.00 |
Ls |
300,000.00 |
300,000.00 |
|
|
3 |
|
Pembuatan
Bak Adukan 40 x 50 x 20 cm |
1.00 |
Bh |
103,879.00 |
103,879.00 |
|
|
4 |
|
Pas. Papan Proyek |
|
|
1.00 |
Bh |
250,000.00 |
250,000.00 |
|
|
|
|
|
|
|
|
|
|
|
853,879.00 |
|
|
II. |
|
PEKERJAAN TANAH |
|
|
|
|
|
|
|
1 |
|
Galian Tanah |
|
|
42.56 |
M3 |
30,000.00 |
1,276,800.00 |
|
|
2 |
|
Urugan Kembali |
|
|
11.06 |
M3 |
14,390.00 |
159,124.62 |
|
|
3 |
|
Urugan Tanah Dipadatkan |
|
54.99 |
M3 |
162,750.00 |
8,949,134.25 |
|
|
4 |
|
Urugan Pasir dibawah lantai |
|
7.25 |
M3 |
124,100.00 |
899,523.34 |
|
|
5 |
|
Urugan Pasir Dibawah
Pondasi |
|
3.23 |
M3 |
124,100.00 |
400,843.00 |
|
|
|
|
|
|
|
|
|
|
|
11,685,425.21 |
|
|
III. |
|
PEKERJAAN
PASANGAN / BETON |
|
|
|
|
|
|
1 |
|
Pas. Batu Kosong |
|
|
9.69 |
M3 |
387,300.00 |
3,752,937.00 |
|
|
2 |
|
Pas Pondasi Batu Kali 1 : 4 |
|
26.72 |
M3 |
740,900.00 |
19,795,921.88 |
|
|
3 |
|
Pas. Dinding Batu
Bata 1 : 5 |
|
174.40 |
M2 |
140,564.00 |
24,514,705.98 |
|
|
4 |
|
Plesteran Dinding 1 : 5 |
|
348.80 |
M2 |
37,996.00 |
13,253,190.98 |
|
|
5 |
|
Plesteran Pondasi
1 : 3 |
|
28.20 |
M2 |
37,996.00 |
1,071,487.20 |
|
|
6 |
|
Plesteran Tiang Beton
1 : 3 |
|
42.68 |
M2 |
37,996.00 |
1,621,691.32 |
|
|
7 |
|
Pek.
Beton Cor Rabat 1 : 3 : 5 + Saluran Air |
6.07 |
M3 |
688,400.00 |
4,181,513.70 |
|
|
|
|
|
|
|
|
|
M3 |
688,400.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
68,191,448.05 |
|
|
IV. |
|
PEKERJAAN
BETON BERTULANG |
|
|
|
|
|
|
1 |
|
Pek. Sloof beton |
|
|
1.71 |
M3 |
3,713,100.00 |
6,349,401.00 |
|
|
2 |
|
Pek.
Kolom Beton Utama 20 x 25 Cm |
2.28 |
M3 |
5,092,842.10 |
11,611,679.98 |
|
|
3 |
|
Pek.
Kolom Praktis Beton 12 x 12 cm |
0.41 |
M3 |
4,145,247.60 |
1,692,852.80 |
|
|
4 |
|
Pek.
Ring Balok Atas 12 x 15 cm |
2.12 |
M3 |
1,660,210.00 |
3,522,699.99 |
|
|
5 |
|
Pek.
Kolom Beton Tiang Teras 15 x 20 Cm |
0.68 |
M3 |
5,092,842.10 |
3,483,503.99 |
|
|
|
|
|
|
|
|
|
|
|
26,660,137.75 |
|
|
V. |
|
PEK. PASANGAN TEGEL |
|
|
|
|
|
|
|
1 |
|
Cor 1 : 3 : 5 Untuk Pas. Tegel |
|
7.25 |
M3 |
688,400.00 |
4,989,781.35 |
|
|
2 |
|
Pas. Tegel Keramik 30 x
30 cm |
|
144.97 |
M2 |
147,094.00 |
21,323,849.45 |
|
|
|
|
|
|
|
|
|
|
|
26,313,630.80 |
|
|
VI. |
|
PEKERJAAN KAYU / KACA |
|
|
|
|
|
|
|
1 |
|
Pek.
Kosen Pintu / Jendela Kayu Kls I |
1.09 |
M3 |
3,795,000.00 |
4,154,101.88 |
|
|
2 |
|
Pek. Kuda-kuda Kayu Kls
II |
|
2.25 |
M3 |
3,416,224.00 |
7,695,850.79 |
|
|
3 |
|
Pek. Gording |
|
|
186.32 |
M2 |
34,695.00 |
6,464,372.40 |
|
|
4 |
|
Pek. Kaso + Reng |
|
|
231.20 |
M2 |
19,722.50 |
4,559,842.00 |
|
|
5 |
|
Pas. Lesplank |
|
|
47.82 |
M' |
35,686.00 |
1,706,504.52 |
|
|
6 |
|
Pek. Ventilasi Jalusi
papan |
|
2.42 |
M2 |
472,440.00 |
1,142,737.87 |
|
|
7 |
|
Pek. Plafond Tripleks +
Rangka |
|
202.27 |
M2 |
61,514.00 |
12,442,283.00 |
|
|
8 |
|
Pek. Pintu Panel |
|
|
6.64 |
M2 |
418,900.00 |
2,783,171.60 |
|
|
9 |
|
Pek. Bingkai Jendela |
|
3.12 |
M2 |
302,225.00 |
944,392.68 |
|
|
10 |
|
Pas. Kaca Bening 5 mm |
|
13.11 |
M2 |
123,982.50 |
1,625,187.41 |
|
|
11 |
|
Pas. List Profil |
|
|
85.20 |
M' |
9,826.00 |
837,175.20 |
|
|
|
|
|
|
|
|
|
|
|
44,355,619.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
2 |
|
3 |
4 |
5 |
6 |
|
|
VII. |
|
PEKERJAAN ATAP / CAT |
|
|
|
|
|
|
|
1 |
|
Pekerjaan Atap Genteng
Metal |
|
231.20 |
M2 |
65,446.00 |
15,131,115.20 |
|
|
2 |
|
Pas. Nok Genteng Metal |
|
17.15 |
M' |
103,992.00 |
1,783,462.80 |
|
|
3 |
|
Cat Dinding + Tiang
Beton |
|
391.49 |
M2 |
19,185.00 |
7,510,648.93 |
|
|
4 |
|
Cat Plafond Tripleks |
|
202.27 |
M2 |
19,185.00 |
3,880,501.99 |
|
|
5 |
|
Cat
Kayu Yang Tampak, Lesplank + Jalusi |
50.48 |
M2 |
32,319.00 |
1,631,463.12 |
|
|
6 |
|
Politur Pintu Panel |
|
|
13.29 |
M2 |
30,439.75 |
404,483.40 |
|
|
|
|
|
|
|
|
|
|
|
30,341,675.44 |
|
|
VIII. |
|
PEKERJAAN MOBILER |
|
|
|
|
|
|
|
1 |
|
Meja Guru + Kursi |
|
|
|
Bh |
|
0.00 |
|
|
2 |
|
Meja Murid |
|
|
|
Bh |
|
0.00 |
|
|
3 |
|
Kursi Murud |
|
|
|
Bh |
|
0.00 |
|
|
4 |
|
Lemari |
|
|
|
|
Bh |
|
0.00 |
|
|
5 |
|
Papan Tulis Wait Bort |
|
|
Bh |
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
IX. |
|
PEKERJAAN KUNCI / GANTUNGAN |
|
|
|
|
|
|
1 |
|
Pas. Kunci Pintu Tanam |
|
3.00 |
Bh |
102,450.00 |
307,350.00 |
|
|
2 |
|
Pas. Hengsel Pintu |
|
|
4.00 |
Psg |
117,087.50 |
468,350.00 |
|
|
3 |
|
Pas. Hengsel Jendela |
|
18.00 |
Psg |
88,225.00 |
1,588,050.00 |
|
|
4 |
|
Pas. Grendel Jendela |
|
18.00 |
Bh |
22,200.00 |
399,600.00 |
|
|
5 |
|
Pas. Kait Angin |
|
|
18.00 |
Psg |
18,687.50 |
336,375.00 |
|
|
|
|
|
|
|
|
|
|
|
3,099,725.00 |
|
|
X. |
|
PEKERJAAN ELECTRIKAL |
|
|
|
|
|
|
|
1 |
|
Pas. Titik Lampu |
|
|
7.00 |
Titik/Ls |
50,000.00 |
350,000.00 |
|
|
2 |
|
Pas. Lampu Philips 18
Watt |
|
6.00 |
Bh |
44,625.00 |
267,750.00 |
|
|
3 |
|
Pas. Lampu Philips 10
Watt |
|
1.00 |
Bh |
28,050.00 |
28,050.00 |
|
|
4 |
|
Pas. Stop kontak |
|
|
6.00 |
Bh |
6,500.00 |
39,000.00 |
|
|
5 |
|
Pas. Saklar Tunggal |
|
|
3.00 |
Bh |
6,500.00 |
19,500.00 |
|
|
6 |
|
Pas. Saklar Ganda |
|
|
2.00 |
Bh |
11,300.00 |
22,600.00 |
|
|
7 |
|
Kabel NYY 2 x 1,5 mm |
|
1.50 |
Rol |
600,000.00 |
900,000.00 |
|
|
8 |
|
Box Sekring 2 Fase |
|
|
1.00 |
Bh |
22,100.00 |
22,100.00 |
|
|
|
|
|
|
|
|
|
|
|
1,649,000.00 |
|
|
XI. |
|
PEKERJAAN MEJA BETON
LAB. |
|
|
|
|
|
|
1 |
|
Pas. Dinding Batu Bata |
|
|
M2 |
140,564.00 |
0.00 |
|
|
2 |
|
Pekerjaan
Kolom Beton 12 x 12 Cm |
|
M3 |
4,145,247.60 |
0.00 |
|
|
3 |
|
Pek. Plesteran |
|
|
|
M2 |
37,996.00 |
0.00 |
|
|
4 |
|
Pekerjaan
Plat Meja Beton 12 Cm |
|
M3 |
3,626,674.35 |
0.00 |
|
|
5 |
|
Pek.
Tegel Meja Beton 20 x 20 Cm |
|
M2 |
144,794.00 |
0.00 |
|
|
6 |
|
Pas. Wastafel |
|
|
|
Bh |
600,960.00 |
0.00 |
|
|
7 |
|
Pas. Keran Air 1/2 " |
|
|
|
Bh |
34,522.50 |
0.00 |
|
|
8 |
|
Pipa PVC 1/2 " |
|
|
|
M' |
19,053.75 |
0.00 |
|
|
9 |
|
Pipa
PVC 2.1/2 " ( Pembuangan ) |
|
M' |
55,100.40 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
XII. |
|
PEKERJAAN LAIN - LAIN |
|
|
|
|
|
|
|
1 |
|
Alat - alat Stelingan |
|
1.00 |
Ls |
750,000.00 |
750,000.00 |
|
|
2 |
|
Baut - baut + Angker |
|
1.00 |
Ls |
500,000.00 |
500,000.00 |
|
|
3 |
|
Administrasi /
Dokumentasi |
|
1.00 |
Ls |
1,500,000.00 |
1,500,000.00 |
|
|
4 |
|
Pembersihan akhir |
|
|
1.00 |
Ls |
300,000.00 |
300,000.00 |
|
|
|
|
|
|
|
|
|
|
|
3,050,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R E K A P I T U L A S
I : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. |
|
PEKERJAAN PERSIAPAN |
|
|
|
Rp. |
853,879.00 |
|
|
II. |
|
PEKERJAAN TANAH |
|
|
|
|
Rp. |
11,685,425.21 |
|
|
III. |
|
PEKERJAAN PASANGAN /
BETON |
|
|
Rp. |
68,191,448.05 |
|
|
IV. |
|
PEKERJAAN BETON
BERTULANG |
|
|
|
Rp. |
26,660,137.75 |
|
|
V. |
|
PEK. PASANGAN TEGEL |
|
|
|
Rp. |
26,313,630.80 |
|
|
VI |
|
PEKERJAAN KAYU / KACA |
|
|
|
Rp. |
44,355,619.34 |
|
|
VII. |
|
PEKERJAAN ATAP / CAT |
|
|
|
Rp. |
30,341,675.44 |
|
|
VIII. |
|
PEKERJAAN MOBILER |
|
|
|
Rp. |
0.00 |
|
|
IX. |
|
PEKERJAAN KUNCI / GANTUNGAN |
|
|
Rp. |
3,099,725.00 |
|
|
X. |
|
PEKERJAAN ELECTRIKAL |
|
|
|
Rp. |
1,649,000.00 |
|
|
XI. |
|
PEKERJAAN MEJA BETON
LAB. |
|
|
|
Rp. |
0.00 |
|
|
XII. |
|
PEKERJAAN LAIN - LAIN |
|
|
|
Rp. |
3,050,000.00 |
|
|
|
|
|
|
|
|
SUB JUMLAH |
Rp. |
216,200,540.59 |
|
|
|
|
|
|
|
|
JUMLAH |
Rp. |
216,200,540.59 |
|
|
|
|
|
|
|
|
DIBULATKAN |
Rp. |
216,200,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TERBILANG : |
Dua Ratus Enam Belas Juta Dua Ratus Ribu
Rupiah |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Luwuk, 18 Juni 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISETUJUI OLEH : |
|
|
DIHITUNG
OLEH : |
|
|
PEJABAT PEMBUAT KOMITMEN ( PPK) |
|
|
CV. |
|
|
KABUPATEN BANGGAI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Team Leader |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MENGETAHUI
: |
|
|
KEPALA DINAS PENDIDIKAN PEMUDA DAN OLAHRAGA |
|
|
KABUPATEN BANGGAI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drs. H A R I S, MH |
|
|
Nip. 19640316 198903 1 010 |
|
|
|
|
|
|
|
|
