RENCANA ANGGARAN BIAYA (RAB)

Pembangunan Pagar dan Paving SD N 1 Pacarmulyo Kec. Leksono

NO URAIAN PEKERJAAN SAT. VOL. H. SATUAN H. KESATUAN ANALISA

1 PEKERJAAN PERSIAPAN 1.00

2 Anjab Kerja Ls 1.00 250,000.00 250,000.00 -
3 Uitzet/Bowplank Ls 1.00 600,000.00 600,000.00 -
4 Air Kerja Ls 1.00 200,000.00 200,000.00 -
5 Bongkaran & Pemberihan lokasi Ls 1.00 2,500,000.00 2,500,000.00 -
6 Administrasi dan Dokumentasi Ls 1.00 750,000.00 750,000.00 -
7 Papan Nama Proyek Bh 1.00 250,000.00 250,000.00 -
8 PEKERJAAN PAVING 1.00 -
9 Perbaikan Kanstin 1.00 -
10 - Galian tanah m3 2.58 74,250.00 191,565.00 A.2.3.1.2.
11 - Urugan pasir bawah pondasi m3 0.65 374,858.00 243,657.70 A.2.3.1.11.
12 - Pas. Bata 16 m2 25.80 163,071.32 4,207,240.06 A. 4.4.1.11.
13 - Plesteran PC 14 m2 25.80 58,689.18 1,514,180.84 A.4.4.2.4.
14 - Acian m2 25.80 31,541.82 813,778.96 A.4.4.2.27.
15 Pasang paving blok natural tb. 6 cm K.175 m2 340.13 162,321.50 55,210,411.80 A.4.4.3.64.a
16 PEKERJAAN GAPURA DAN PAGAR 1.00 -
17 GAURA 1.00 -
18 PEKERJAAN TANAH 1.00 -
19 Galian tanah m3 1.99 74,250.00 147,757.50 A.2.3.1.2.
20 Urugan pasir bawah pondasi m3 0.09 374,858.00 33,737.22 A.2.3.1.11.
21 Pas. Batu kali 16 m3 0.45 981,612.23 441,725.50 A.3.2.1.4.
22 PEKERJAAN BETON 1.00 -
23 Beton K.125 bawah plat m3 0.09 1,188,321.49 106,948.93 B.03.b
24 Footplate 95/95 1.00 -
25 - Beton K.175 m3 0.68 1,238,380.39 842,098.67 B.05.b
26 - Pembesian kg 103.50 13,580.05 1,405,535.18 B.17.b.1.1
27 - Begesting m2 6.40 129,463.02 828,563.33 B.26.a.3.b
28 - Perancah m2 6.40 107,778.69 689,783.62 B.26.c.2
29 Kolom 20/30 1.00 -
30 - Beton K.175 m3 3.11 1,238,380.39 3,851,363.01 B.05.b
31 - Pembesian kg 125.54 13,580.05 1,704,839.48 B.17.b.1.1
32 - Perancah m2 8.00 123,499.92 987,999.36 -
33 Balok plat 15/30 1.00 -
34 - Beton K.175 m3 0.81 1,238,380.39 1,003,088.12 B.05.b
35 - Pembesian kg 127.01 13,580.05 1,724,802.15 B.17.b.1.1
36 - Begesting m2 10.56 142,862.39 1,508,626.84 B.23.b.3.b
37 - Perancah m2 2.69 130,199.60 350,236.92 B.23.d.2
38 Plat tb. 8 cm 1.00 -
39 - Beton K.175 m3 0.71 1,238,380.39 879,250.08 B.05.b
40 - Pembesian kg 37.84 13,580.05 513,869.09 B.17.a.1.1
41 - Begesting m2 8.93 97,808.26 873,427.76 B.21.b.3.b
42 - Perancah m2 8.93 183,816.19 1,641,478.58 B.21.d.2
43 - Lisplank GRC m2 5.96 30,000.00 178,800.00 -
44 PEKERJAAN PASANGAN 1.00 -
45 Plesteran PC 14 m2 1.52 58,689.18 89,207.55 A.4.4.2.4.
46 Acian m2 1.52 31,541.82 47,943.57 A.4.4.2.27.
47 Cat dinding ex Catylac m2 39.16 33,796.18 1,323,458.41 A.4.7.1.10.2
48 PEKERJAAN LAIN-LAIN 1.00 -
49 Pas. Pintu gerbang hollow finishing cat, lengkap terpasang termasuk m2 10.18 600,000.00 6,108,000.00 -
50 PAGAR 1.00 -
51 PEKERJAAN BETON 1.00 -
52 Sloof 15/20 1.00 -
53 - Beton K.175 m3 1.15 1,238,380.39 1,424,137.45 B.05.b
54 - Pembesian Kg 119.18 13,580.05 1,618,470.36 B.17.b.1.1
55 - Begesting m2 15.33 129,463.02 1,984,668.10 B.26.a.3.b
56 - Perancah m3 15.33 107,778.69 1,652,247.32 B.26.c.2
57 Kolom 20/20 1.00 -
58 - Beton K.175 m3 1.12 1,238,380.39 1,386,986.04 B.05.b
59 - Pembesian Kg 90.01 13,580.05 1,222,340.30 B.17.b.1.1
60 - Begesting m2 22.36 142,862.39 3,194,403.04 B.23.b.3.b
61 - Perancah m3 22.36 123,499.92 2,761,458.21 B.24.d.2
62 Balok ring 12/12 1.00 -
63 - Beton K.175 m3 0.51 1,238,380.39 631,574.00 B.05.b
64 - Pembesian Kg 109.81 13,580.05 1,491,225.29 B.17.b.1.1
65 - Begesting m2 6.08 142,862.39 868,603.33 B.23.b.3.b
66 PEKERJAAN PASANGAN 1.00 -
67 Pas. Bata 16 m2 35.02 163,071.32 5,710,757.63 A. 4.4.1.11.
68 Plesteran PC 14 m2 111.44 58,689.18 6,540,322.22 A.4.4.2.4.
69 Acian m2 111.44 31,541.82 3,515,020.42 A.4.4.2.27.
70 Cat dinding ex Catylac m 111.44 33,796.18 3,766,246.30 A.4.7.1.10.2
71 PEKERJAAN LAIN-LAIN 1.00 -
72 Pas. Teralis hollow terpasang finishing cat m2 25.01 600,000.00 15,006,000.00 -
73 PEKERJAAN SENDERAN 1.00 -
74 Galian Tanah m3 9.63 60,500.00 582,615.00 A.2.3.1.1.
75 Pasir Urug m3 0.96 374,858.00 359,863.68 A.2.3.1.11.
76 Pasangan Batu 16 m3 26.59 981,612.23 26,101,069.20 A.3.2.1.4.
77 Plesteran Siar m2 39.69 54,040.31 2,144,859.90 A.4.4.2.26.
78 Acian m2 14.26 31,541.82 449,786.35 A.4.4.2.27.
79 Pipa suling PVC 1.5 m 20.00 20,000.00 400,000.00 -
Jumlah = 176,826,029.34
PPN 10% = 17,682,602.93
Jumlah Total = 194,508,632.27
Dibulatkan = 194,508,000.00
Terbilang = Seratus Sembilan Puluh Empat Juta Lima Ratus Delapan Ribu Rupiah

Wonosobo, 02 November 2020

Penawar :
CV. KARYA SENTOSA

KUAT TRIYANTO
Direktur