| REKAPITULASI |
|
|
|
|
| RENCANA
ANGGARAN BIAYA ( RAB ) |
|
|
|
|
| PEKERJAAN : REHABILI GEDUNG MI. HIDAYATUSSHIBYAN
CIBITUNG TENGAH KEC. TENJOLAYA |
|
|
|
| LOKASI : JL. ABD FATAH Rt 008/002 DESA CIBITUNG TENGAH KEC. TENJOLAYA |
|
|
|
| KABUPATEN : BOGOR |
|
|
|
|
| No |
Uraian Pekerjaan |
|
|
|
Total Harga |
| |
|
|
|
|
Rp. |
| |
|
|
|
|
|
| I |
PEKERJAAN PERSIAPAN |
|
|
|
3.400.000,00 |
| II |
PEKERJAAN PASANGAN |
|
|
|
39.422.486,00 |
| III |
PEKERJAAN BETON |
|
|
|
66.420.636,00 |
| IV |
PEKERJAAN ATAP DAN PLAFOND |
|
|
|
58.983.959,00 |
| V |
PEKERJAAN KUSEN DAN PENGGANTUNG |
|
|
|
23.718.580,00 |
| VI |
PEKERJAAN INSTALASI LISTRIK |
|
|
|
1.593.120,00 |
| VII |
PEKERJAAN PENGECATAN |
|
|
|
12.045.438,00 |
| |
|
|
|
|
|
| |
|
|
|
Jumlah |
205.584.219,00 |
| |
|
|
|
Dibulatkan |
205.584.000,00 |
| |
|
|
|
|
|
| |
TERBILANG :DUA RATUS
LIMA JUTA LIMA RATUS DELAPAN PULUH EMPAT RIBU RUPIAH |
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
BOGOR, 23 APRIL 2015 |
|
|
|
Kepala Madrasah, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MUHAMMAD KHOTIB,S.Pd.I |
|
|
|
NIP. 197806052005011004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RENCANA
ANGGARAN BIAYA ( RAB ) |
|
|
|
|
| PEKERJAAN : REHABILI GEDUNG MI. HIDAYATUSSHIBYAN
CIBITUNG TENGAH KEC. TENJOLAYA |
|
|
|
| LOKASI : JL. ABD FATAH Rt 008/002 DESA CIBITUNG TENGAH KEC. TENJOLAYA |
|
|
|
| KABUPATEN : BOGOR |
|
|
|
|
| No |
Uraian Pekerjaan |
Volume |
Sat. |
Harga Sat. |
Total Harga |
| |
|
|
|
Rp. |
Rp. |
| |
|
|
|
|
|
| I |
PEKERJAAN PERSIAPAN |
|
|
|
|
| 1 |
Pek. Penggalian pondasi |
1,00 |
ls |
2.000.000,00 |
2.000.000,00 |
| 2 |
Pek. Papan nama proyek |
1,00 |
ls |
400.000,00 |
400.000,00 |
| 3 |
Pek. Administrasi dan dokumentasi |
1,00 |
ls |
1.000.000,00 |
1.000.000,00 |
| |
|
|
|
Jumlah I |
3.400.000,00 |
| II |
PEKERJAAN PASANGAN |
|
|
|
|
| 1 |
Pek. Pasangan bata merah 1 : 5 |
|
m2 |
92.382,00 |
11.824.896,00 |
| 2 |
Pek. Plesteran + acian 1 : 3 beton kolom |
15,00 |
m2 |
45.128,00 |
676.920,00 |
| 3 |
Pek. Plesteran + acian 1 : 5 |
210,00 |
m2 |
40.686,00 |
8.544.060,00 |
| 4 |
Pek. Plesteran + acian 1 : 5 bata penahan
rabat |
24,00 |
m2 |
40.686,00 |
976.464,00 |
| 5 |
Pek. Pasangan lantai keramik 30/30 cm tambal
sulam |
110,00 |
m2 |
82.723,00 |
9.099.530,00 |
| 6 |
Pek. Rabat Beton |
4,00 |
m3 |
629.734,00 |
2.518.936,00 |
| 7 |
Pek saluran Grevel U 20 cm |
80,00 |
m1 |
72.271,00 |
5.781.680,00 |
| |
|
|
|
Jumlah I |
39.422.486,00 |
| III |
PEKERJAAN BETON |
|
|
|
|
| 1 |
Pek. Beton kolom 13/18 cm ( 201 kg besi +
bekisting ) |
3,00 |
m3 |
5.535.053,00 |
16.605.159,00 |
| 2 |
Pek. Beton ring balk 13/18 cm ( 201 kg besi
+ bekisting ) |
7,00 |
m3 |
5.535.053,00 |
38.745.371,00 |
| 3 |
Pek. Balok beton portal 13/18 cm ( 201 kg
besi + bekisting ) |
2,00 |
m3 |
5.535.053,00 |
11.070.106,00 |
| |
|
|
|
Jumlah II |
66.420.636,00 |
| IV |
PEKERJAAN ATAP DAN
PLAFOND |
|
|
|
|
| 1 |
Pek. Kuda-kuda kayu borneo baru |
1,00 |
m3 |
6.660.136,00 |
6.660.136,00 |
| 2 |
Pek. Kuda-kuda kayu lama pasang kembali |
1,00 |
m3 |
1.071.136,00 |
1.071.136,00 |
| 3 |
Pek. Gording
kayu borneo baru |
2,00 |
m3 |
478.613,00 |
957.226,00 |
| 4 |
Pek. Rangka atap kaso + reng kayu borneo |
228,00 |
m2 |
72.087,00 |
16.435.836,00 |
| 5 |
Pek. Pasangan genteng plentong baru |
46,00 |
m2 |
55.165,00 |
2.537.590,00 |
| 6 |
Pek. Pasangan genteng plentong lama pasang
kembali |
182,00 |
m2 |
12.415,00 |
2.259.530,00 |
| 7 |
Pek. Nok genteng plentong |
19,00 |
m' |
75.305,00 |
1.430.795,00 |
| 8 |
Pek. Listplank GRC 0,9/20 cm + 0,9/10 cm |
86,00 |
m' |
57.000,00 |
4.902.000,00 |
| 9 |
Pek. Rangka plafon kaso 4/6, 5/10 kayu
borneo baru |
206,00 |
m2 |
61.079,00 |
12.582.274,00 |
| 10 |
Pek. Penutup plafond GRC 4 mm |
212,00 |
m2 |
41.443,00 |
8.785.916,00 |
| 11 |
Pek. List pinggir kayu 1/4 |
186,00 |
m' |
7.320,00 |
1.361.520,00 |
| |
|
|
|
Jumlah IV |
58.983.959,00 |
| V |
PEKERJAAN KUSEN DAN PENGGANTUNG |
|
|
|
|
| 1 |
Pek. Kusen 5/11 cm kayu kamper |
1,00 |
m3 |
7.744.008,00 |
7.744.008,00 |
| 2 |
Pek. Jalusi kayu kamper |
13,00 |
m2 |
478.613,00 |
6.221.969,00 |
| 3 |
Pek. Pasang
daun jendela |
12,00 |
m2 |
361.117,00 |
4.333.404,00 |
| 4 |
Pas. Daun pintu Double Triplek |
4,00 |
m2 |
336.366,00 |
1.345.464,00 |
| 5 |
Pas. Kaca polos 5 mm |
13,00 |
m2 |
121.459,00 |
1.578.967,00 |
| 6 |
Pas. Kunci Double Slaag |
2,00 |
bh |
182.840,00 |
365.680,00 |
| 7 |
Pas. Engsel Pintu |
6,00 |
bh |
30.469,00 |
182.814,00 |
| 8 |
Pas. Engsel jendela |
44,00 |
bh |
21.210,00 |
933.240,00 |
| 9 |
Pas. Kait angin |
44,00 |
bh |
14.764,00 |
649.616,00 |
| 10 |
Pas. Slot jendela |
22,00 |
bh |
16.519,00 |
363.418,00 |
| |
|
|
|
Jumlah IV |
23.718.580,00 |
| VI |
PEKERJAAN INSTALASI
LISTRIK |
|
|
|
|
| 1 |
Pengadaan dan Pemasangan Instalasi titik nyala lampu |
6,00 |
ttk |
161.640,00 |
969.840,00 |
| |
dengan
kabel NYM 3x 2,5 mm2 conduit PVC dia . 3/4" |
|
|
|
|
| |
lengkap saklar sesuai gambar dan persaratan |
|
|
|
|
| 2 |
Pengadaan dan Pemasangan Instalasi titik nyala daya/STK |
2,00 |
ttk |
161.640,00 |
323.280,00 |
| |
dengan
kabel NYM 3x 2,5 mm2 conduit PVC dia . 3/4" |
|
|
|
|
| |
lengkap outlet daya 1 P 200 VA |
|
|
|
|
| 3 |
Pek. Lampu SL 18 watt |
6,00 |
bh |
50.000,00 |
300.000,00 |
| |
|
|
|
Jumlah VI |
1.593.120,00 |
| VII |
PEKERJAAN PENGECATAN |
|
|
|
|
| 1 |
Pek. Pengecatan dinding. kolom dengan
vinilex |
216,00 |
m2 |
22.144,00 |
4.783.104,00 |
| 2 |
Pek. Pengecatan plafond dengan vinilex |
110,00 |
m2 |
31.240,00 |
3.436.400,00 |
| 3 |
Pek. Pengecatan kayu dengan cat minyak |
93,00 |
m2 |
36.838,00 |
3.425.934,00 |
| 4 |
Pek. Pemberesan akhir |
2,00 |
ls |
200.000,00 |
400.000,00 |
| |
|
|
|
Jumlah VII |
12.045.438,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tidak ada komentar:
Posting Komentar