RAB
( RENCANA ANGGARAN BIAYA )
TAHUN ANGGARAN 2018
RAH ISTIMEWA YOGYAKARTA
RAB
A ANGGARAN BIAYA )
REKAPITULASI RENCANA A
PEKERJAAN : Peningkatan Kualitas Prasarana, Sarana dan Utilitas (PSU
TEMPAT : Kelurahan Ngampilan, Kecamatan Ngampilan, Kota Yogyaka
TAHUN : 2018
TO
D
TERBILANG : ( Satu Milyar Tujuh Puluh Tiga Juta Enam Ratus T
MENYETUJUI :
Pengguna Anggaran/PPK
DIBUAT OLEH :
Konsultan Perencana
Jumlah
II PEKERJAAN PEMASANGAN PIPA
1 Galian Tanah 61.00 m3
2 Urugan Tanah Kembali 20.33 m3
Err:509Err:509 Err:509 Err:
3 Pasir Urug tebal 5 cm (Di Bawah Pipa) 3.05 m3
4 Pemasangan Pipa Saluran Air Hujan 61.00 m
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Jumlah
III PEKERJAAN PAVING JALAN
1 Galian Tanah lebar 1,3 m 3.07 m3
2 Pembuangan Tanah Sejauh 30m - m3
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
### Pemasangan Ijuk Dasar Sumur Resapan #REF! m'
### Pemasangan Batu Kali 255.89 m'
Jumlah
Err:509Err:509
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Err:509Err:509 Err:509 Err:
Jumlah
TOTAL
CANA ANGGARAN BIAYA
Rp 500,000.00 Rp 500,000.00
Rp 5,000,000.00 Rp 5,000,000.00
Rp 25,672.05 Rp 3,224,409.48
Rp 3,750.00 Rp 411,750.00
Rp 816,558.00 Rp 9,798,696.00
Rp18,934,855.48
Rp 46,875.00 Rp 2,859,375.00
Rp 33,750.00 Rp 686,250.00
Rp 33,750.00 Err:509
Rp 286,350.00 Rp 873,367.50
Rp 769,112.04 Rp 46,915,834.16
Rp 77,631.88 Err:509
Rp 286,350.00 Err:509
Rp 90,926.00 Err:509
Rp 119,568.00 Err:509
Rp 21,737.81 Err:509
Rp 69,500.00 Err:509
Err:509
Rp 46,875.00 Rp 144,117.19
Rp 36,048.00 Rp -
Rp 33,750.00 Err:509
Rp 286,350.00 Err:509
Rp 637,042.40 #REF!
Rp 355,277.80 Rp 90,912,036.24
Err:509
Rp 46,875.00 Err:509
Rp 33,750.00 Err:509
Rp 121,000.00 Err:509
Rp 44,280.00 Err:509
Err:509
OTAL Err:509
HARGA BAHAN MATERIAL
NO. JENIS BAHAN SATUAN
I BAHAN DASAR
1 BATU KALI Bulat Belah m3
2 KERIKIL Sungai Tersaring m3
Kg
Beton m3
4 PASIR Urug 1/2 m3
Pasang 2/3 m3
Beton m3
Kg
5 TANAH Urug / Padas m3
6 PORTLAND CEMENT
Portland Cement kg
Semen warna kg
7 BATU KORAL Beton 2/3 mesin m3
8 BATU BATA Merah bh
II BAHAN KAYU
1 KAYU DOLKEN Batang btg
2 KAYU KAMPUNG Papan dan balok m3
III BAHAN BESI
1 BESI BETON besi beton polos kg
besi beton ulir kg
2 KAWAT Ikat beton/bendrat kg
Kawat las kg
3 WIREMESH M7 m2
V ALAT PENGIKAT
1 PAKU Biasa 2" - 5" kg
VI LAIN - LAIN
1 Minyak Beton & bekisting ltr
2 Air ltr
3 Seng Gelombang lbr
4 Seng plat lbr
5 Paving Stone Abu abu Tebal. 6 cm K-250 Segi Enam m2
6 U-Ditch ukuran 400x500x1200 bh
7 Cover U Heavy 400x100x600 bh
8 Kanstin Cetak ukuran 40 x 20 x 15 x 13 bh
9 Kanstin Car Stopper ukuran 60x17x21x18 bh
10 Cat Eksterior kg
11 U-Ditch ukuran 800x800x1200
12 Ijuk ikat
13 Pipa PVC 4m diameter 6'' WAVIN AW (10 Kg/cm2) btg
14 Pipa Galvanis diameter 2.5'' Medium SNI m'
15 Pompa Air (Jet Pump) unit
16 Buis Beton Diameter 30 cm x 1m
VII PERALATAN
1 Sewa Pickup Hr
RGA BAHAN MATERIAL
HARGA
Rp 131,818.18
Rp 241,545.45
Rp 134.19
Rp 265,363.64
Rp 202,727.27
Rp 291,818.18
Rp 241,818.18
Rp 109.92
Rp 97,272.73
Rp 909.09
Rp 14,545.45
Rp 244,545.45
Rp 909.09
Rp 21,181.82
Rp 4,174,818.18
Rp 15,454.55
Rp 16,000.00
Rp 37,909.09
Rp 28,090.91
Rp 54,777.94
Rp 21,818.18
Rp 15,636.36
Rp 90.91
Rp 115,181.82
Rp 58,545.45
Rp 57,272.73
Rp 682,090.91
Rp 187,181.82
Rp 31,181.82
Rp 52,500.00
Rp 35,968.09
Rp -
Rp 7,272.73
Rp 567,272.73
Rp 155,454.55
Rp -
Rp -
Rp -
RGA BAHAN MATERIAL
HARGA
Rp 201,000.00
UPAH TENAGA KERJA
1.00 Ls
1.00 Ls
125.60 125.60 m'
109.80 109.80 m2
12.00 m2
109.80 12.08 12.08 m3
36.60 21.96 21.96 m3
4.35 0.65 0.65
8 m3 Urugan Pasir
A TENAGA
0.3 OH Pekerja
0.01 OH Mandor
B BAHAN
1.2 m3 Pasir Urug
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
0.0762 OH Pekerja
0.0464 OH Tukang Batu
0.0464 OH Kepala Tukang Batu
0.0099 OH Mandor
B BAHAN
0.833 bh U-Ditch ukuran 400x500x1200
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
18 m2 Pengecatan Eksterior
A TENAGA
0.02 OH Pekerja
0.063 OH Tukang Cat
0.0063 OH Kepala Tukang
0.003 OH Mandor
B BAHAN
0.39 Kg Cat Eksterior
C PERALATAN
D Jumlah A + B + C
E Overhead & Profit
F Harga Satuan Pekerjaan (D+E)
ANALISA HARGA
Rp 3,409.09
Rp 340.91
Rp 3,750.00
Rp 25,672.05
Rp 8,290.00
Rp 54,545.45 Rp 2,727.27
Rp 85,090.91 Rp 4,254.55
Rp 96,727.27 Rp 967.27
Rp 68,181.82 Rp 340.91
Rp 15,048.23
Rp 4,174,818.18 Rp 14,611.86
Rp 21,818.18 Rp 436.36
Rp 23,338.23
Rp 2,333.82
Rp 25,672.05
Rp 816,558.00
Rp 247,481.82
Rp 54,545.45 Rp 54,545.45
Rp 85,090.91 Rp 170,181.82
Rp 96,727.27 Rp 19,345.45
Rp 68,181.82 Rp 3,409.09
Rp 494,843.64
Rp 21,181.82 Rp 36,009.09
Rp 4,174,818.18 Rp 250,489.09
Rp 21,818.18 Rp 6,545.45
Rp 909.09 Rp 9,545.45
Rp 241,818.18 Rp 7,254.55
Rp 244,545.45 Rp 12,227.27
Rp 115,181.82 Rp 172,772.73
Rp 742,325.45
Rp 74,232.55
Rp 816,558.00
ANALISA HARGA
Rp 42,613.64
Rp 4,261.36
Rp 46,875.00
Rp 36,048.00
Rp 32,770.91
Rp 96,727.27 Rp 31,920.00
Rp 85,090.91 Rp 850.91
Rp 32,770.91
Rp 3,277.09
Rp 36,048.00
ANALISA HARGA
Rp 30,681.82
Rp 3,068.18
Rp 33,750.00
Rp 33,750.00
Rp 30,681.82
Rp 54,545.45 Rp 27,272.73
Rp 68,181.82 Rp 3,409.09
Rp 30,681.82
Rp 3,068.18
Rp 33,750.00
Rp 286,350.00
Rp 17,045.45
Rp 54,545.45 Rp 16,363.64
Rp 68,181.82 Rp 681.82
Rp 243,272.73
Rp 202,727.27 Rp 243,272.73
Rp 260,318.18
Rp 26,031.82
Rp 286,350.00
Rp 699,192.76
Rp 69,919.28
Rp 769,112.04
Rp 77,631.88
Rp 4,840.91
Rp 54,545.45 Rp 1,363.64
Rp 63,636.36 Rp 1,590.91
Rp 72,727.27 Rp 1,818.18
Rp 68,181.82 Rp 68.18
Rp 65,733.53
Rp 54,777.94 Rp 65,733.53
Rp 70,574.43
Rp 7,057.44
Rp 77,631.88
ANALISA HARGA
Rp 82,660.00
Rp 8,266.00
Rp 90,926.00
ukuran 45 x 20 x 15 x 13 Rp 119,568.00
Rp 22,954.55
Rp 54,545.45 Rp 8,181.82
Rp 63,636.36 Rp 12,727.27
Rp 68,181.82 Rp 1,363.64
Rp 68,181.82 Rp 681.82
Rp 85,743.64
Rp 31,181.82 Rp 77,954.55
Rp 909.09 Rp 5,454.55
Rp 291,818.18 Rp 2,334.55
Rp 108,698.18
Rp 10,869.82
Rp 119,568.00
Rp 69,500.00
Rp 8,863.64
Rp 54,545.45 Rp 8,181.82
Rp 68,181.82 Rp 681.82
Rp 54,318.18
Rp 52,500.00 Rp 52,500.00
Rp 909.09 Rp 1,818.18
Rp 63,181.82
Rp 6,318.18
Rp 69,500.00
Rp 579,129.45
Rp 57,912.95
Rp 637,042.40
Rp 355,277.80
Rp 10,947.73
Rp 54,545.45 Rp 4,156.36
Rp 63,636.36 Rp 2,952.73
Rp 68,181.82 Rp 3,163.64
Rp 68,181.82 Rp 675.00
Rp 312,032.09
Rp 187,181.82 Rp 312,032.09
Rp 322,979.82
Rp 32,297.98
Rp 355,277.80
ANALISA HARGA
Rp 110,000.00
Rp 11,000.00
Rp 121,000.00
Rp 44,280.00
Rp 27,954.55
Rp 54,545.45 Rp 16,363.64
Rp 63,636.36 Rp 9,545.45
Rp 68,181.82 Rp 1,022.73
Rp 68,181.82 Rp 1,022.73
Rp 12,300.00
Rp 909.09 Rp 4,712.73
Rp 291,818.18 Rp 7,587.27
Rp 40,254.55
Rp 4,025.45
Rp 44,280.00
Rp 21,737.81
Rp 5,734.09
Rp 54,545.45 Rp 1,090.91
Rp 63,636.36 Rp 4,009.09
Rp 68,181.82 Rp 429.55
Rp 68,181.82 Rp 204.55
Rp 14,027.55
Rp 35,968.09 Rp 14,027.55
Rp 19,761.65
Rp 1,976.16
Rp 21,737.81
ANALISA HARGA