RENCANA ANGGARAN BIAYA (RAB)

KAWASAN
KAWASAN AGROWISAT
AGROW ISATA
A SERANG - KUTABAWA
KUTABAWA KECAMATAN
KECAMATAN KARANGREJ
K ARANGREJA
A
KABUPATEN PURBALINGGA TAHUN 2010

HARGA JUMLAH
NO URAIAN PEKERJAAN SAT VOLUME SATUAN HARGA
(R&!) (R&!)

I PEKERJAAN PE PERSI AP
APAN
1 Pembersihan lapangan & perataan m² 15,567.500 3,750.00 58,378,125.00
2 Pengukuran dan pemasangan boplank !s 1.000 12,500,000.00 12,500,000.00
3 "ireksi keet m² 18.000 #62,181.50 8,31$,267.00
# %obilisasi alat & personil !s 1.000 10,000,000.00 10,000,000.00
5 Papan nama proek !s #.000 3,000,000.00 12,000,000.00
101,197,92!00
II PEKERJAAN TANAH
1 'alian tanah dengan tenaga manusia m( 2,$31.#6$ 1$,625.00 57,530,07$.13
2 )imbunan tanah kembali m( 3,021.6$2 6,5#1.67 1$,766,$11.$1
3 *rugan tanah+pasir m( $0.223 58,050.00 5,237,##5.15
"2,#$,$%!1"
III PEKE
PEKERJ RJAA
AANN STR
STRUK
UKTU
TUR
R BAN
BANGU
GUNA
NAN
N
1 Parking area  !s 1 66,656,18$.$7 66,656,18$.$7
Parking area  !s 1 #0,87#,#51.32 #0,87#,#51.32
2 -angunan Pengelola !s 1 121,3#3,10$.83 121,3#3,10$.83
3 gro )i/keting !s 1.000 ##,365,810.0$ ##,365,810.0$
# estaurant !s 1.000 203,831,7$#.27 203,831,7$#.27
5 ios !s 1.000 85,507,377.00 85,507,377.00
6 arm ouse !s 1#.000 123,#6#,168.80 1,728,#$8,363.20
7 'reen ouse !s 16.00 55,803,688.5# 8$2,85$,016.6#
8 loer 'arden !s 1.000 36,#81,#27.#7 36,#81,#27.#7
$ )hemati/ 'arden 4sauran !s 5.000 11,080,736.182 55,#03,680.$1
10 )hemari/ 'arden 4traberr !s 5.000 11,080,736.182 55,#03,680.$1
11 hildren Plaground 'arden !s 2.000 6,#7$,$62.680 12,$5$,$25.36
12 gro Pro/essing !s 1.000 306,155,571.26 306,155,571.26
13 Plasa !s 1.000 52,$62,0$2.06 52,$62,0$2.06
1# )oilet !s 2.000 103,785,837.21 207,571,67#.#2
15 'aebo !s 12.000 20,767,#72.30 2#$,20$,667.60
16 %usholla !s 1.000 3$$,8#0,88#.68 3$$,8#0,88#.68

HARGA JUMLAH
NO URAIAN PEKERJAAN SAT VOLUME SATUAN HARGA
(R&!) (R&!)
17 Plaground !s #.000 10,668,6#0.00 #2,67#,560.00
18 'ardu parkir !s 2.000 22,115,36#.85 ##,230,72$.70
1$ ios gro !s #.000 2#,2$3,#$6.$0 $7,173,$87.60
20 gro ti/keting  !s 2.000 ##,365,810.0$ 88,731,620.18
21 'erbang !s 1.000 50,000,000.00 50,000,000.00
$,""2,7#,%1$!$7
IV P EKERJAAN JALAN
1 9alan pa:ing blo/k m; 10,2$6.000 27$,538.81 2,878,131,587.76
2,"7",11,#"7!7%
V PEKERJAAN 'RAINASE
1 'orong<gorong kotak 1=1 m; 300.000 1,005,526.35 301,657,$05.00
01,%#7,90#!00
VI PEKERJAAN LAIN-LAIN
1 Peker>aan sitting group bh 1#5.000 5,$5$,1#6.73 86#,076,275.85
2 Peker>aan tempat sampah bh 70.000 3,000,000.00 210,000,000.00
3 Peker>aan lampu tunggal bh $0.000 #,500,000.00 #05,000,000.00
# Peker>aan lampu ganda bh #7.000 6,500,000.00 305,500,000.00
5 Peker>aan tangga kaasan bh 83.000 $,000,000.00 7#7,000,000.00
6 Pengadaan >aringan listrik !s 1.000 2,000,000,000.00 2,000,000,000.00
7 Peker>aan >aringan air kotor !s 1.000 30,#26,877.20 30,#26,877.20
8 Peker>aan >aringan air bersih !s 1.000 16,##8,335.$2 16,##8,335.$2
$ Peker>aan lampu hias bh 1#0.000 3,500,000.00 #$0,000,000.00
10 Perapian !s 1.000 50,000,000.00 50,000,000.00
11 dministrasi dan peri>inan !s 1.000 100,000,000.00 100,000,000.00
#,21",$#1,$""!97
TOTAL 1,$%$,70",$2$!"
REKAPITULASI PERHITUNGAN ANGGARAN PEMBANGUNAN

N URAIAN PEKERJAAN JUMLAH

 P??9@ P?P@ 101,1$7,3$2.00 113,3#1,07$.0#

 P??9@ )@ 82,53#,#23.10 $2,#38,553.87
 P??9@ )*)* -@'*@@ #,882,735,61#.## 5,#68,663,888.17
A P??9@ 9!@ 2,878,131,587.76 3,223,507,378.2$
A P??9@ "@? 301,657,$05.00 337,856,853.60
A P??9@ !@<!@ 5,218,#51,#88.25 5,8##,665,666.8#
9*%! 13,#6#,708,#10.55 15,080,#73,#1$.82
BA??" 10C 1,3#6,#70,8#1.06 1,508,0#7,3#1.$8
9*%! 1#,811,17$,251.61 16,588,520,761.80
9 P?%-BB@' 10C 1,#81,117,$25.16 1,658,852,076.18
9*%! 16,2$2,2$7,176.77 18,2#7,372,837.$8
P9 4PPn 10C 1,62$,22$,717.68 1,82#,737,283.80
9*%! 17,$21,526,8$#.## 20,072,110,121.78

)B)! 17,$21,526,8$#.## 20,072,110,121.78

P?%-*!)@ 17,$21,526,000.00 20,072,110,100.00

R& 17,921,#2%,000!00