8/12/2019 RAB 014

1/3

PROGRAM : WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN

KEGIATAN : PEMBANGUNAN RUANG KELAS BARU ( RKB ) SDN 014 DS . TANI BARU

LOKASI : KEC. ANGGANA

SUMBER DANA : APBD KAB. KUTAI KARTANEGARA

TAHUN ANGGARAN : 2013

Jumlah

1 3 4 5 6

I PEKERJAAN PENDAHULUAN

1 Pas. Bouplank & Pematokan unit 1.00 1,750,000.00 1,750,000.00

2 Pembersihan Lokasi unit 1.00 1,600,000.00 1,600,000.00

3 Papan Identitas Bh 1.00 500,000.00 500,000.00

TOTAL 3,850,000.00

II PEKERJAAN PONDASI

1 Pancang Ulin 10/10 - 4 m Ttk 175.00 225,100.00 39,392,500.00

2 Sunduk dan Kalang m 1.13 5,810,800.00 6,537,150.00

TOTAL 45,929,650.00

III PEKERJAAN STRUKTUR

1 Sloof Ulin 10/10 m 1.45 6,284,400.00 9,080,958.00

2 Suai Ulin 5/10 m 5.05 6,284,400.00 31,708,568.64

3 Gelagar Ulin 5/10 m 1.76 6,284,400.00 11,060,544.00

4 Tiang Ulin m 1.60 6,284,400.00 10,055,040.00

5 Ringbalk m 0.73 6,284,400.00 4,587,612.00

6 Baut dan Acsesoris unit 1.00 5,000,000.00 5,000,000.00

TOTAL 71,492,722.64

IV PEKERJAAN DINDING

1 Rangka Dinding Kayu Meranti m 1.15 3,754,400.00 4,317,560.00

2 Pasangan dinding Kayu Meranti m 234.86 105,450.00 24,765,987.00

3 Pasang Dinding Playwood m 69.00 40,605.00 2,801,745.00

4 Pembuatan dan Pengrapian Lubang Angin Bh 58.00 75,000.00 4,350,000.00

TOTAL 36,235,292.00

V PEKERJAAN LANTAI

1 Ulin Lantai 2/20 m 161.00 155,560.00 25,045,160.00

2 Plint Kayu bengkirai 1/10 m1 53.00 150,000.00 7,950,000.00

3 List Papan 2/20 m 12.50 155,560.00 1,944,500.00

4 Plesteran 1 : 3 + Kawat Ayam m 49.54 110,000.00 5,449,400.00

TOTAL 40,389,060.00

VI PEKERJAAN ATAP

1 Kuda-kuda Kayu Bengkirai 6/12 m 2.90 5,683,800.00 16,483,020.00

2 Gording Kayu Bengkirai 6/12 m 2.10 4,926,200.00 10,345,020.00

3 Rangka Atap Kayu Meranti ( Reng + Usuk ) m 266.00 77,540.00 20,625,717.54

4 Listplank 1/18 ,1/10 m1 134.14 144,300.00 19,356,402.00

5 Atap Genteng Metal, t= 0,3 mm m 266.00 98,440.00 26,185,138.44

6 Bubungan Atap Genteng Metal m1 30.00 68,110.00 2,043,300.00

TOTAL 95,038,597.98

VII PEKERJAAN KOSEN , DAUN JENDELA DAUN PINTU

1 Kosen Kayu Bengkirai ( Pintu + Jendela ) m 0.57 6,771,000.00 3,856,084.50

2

OWNER ESTIMATE

RENCANA ANGGARAN BIAYA

No Uraian pekerjaan Satuan Volume Harga SatuanHarga

8/12/2019 RAB 014

2/3

Jumlah

1 3 4 5 62

No Uraian pekerjaan Satuan Volume Harga SatuanHarga

2 Daun jendela + kaca polos 5 mm Bh 54.00 450,000.00 24,300,000.00

3 Daun pintu Kayu bengkirai Bh 2.00 900,000.00 1,800,000.00

4 Daun pintu Kayu Ulin ( KM / WC ) Bh 4.00 2,800,000.00 11,200,000.00

5 Bouven + Kaca Lengkap Acsesoris Bh 4.00 450,000.00 1,800,000.00

6 Kunci pintu 2x putar Bh 6.00 295,150.00 1,770,900.00

7 Pegangan jendela Bh 36.00 45,000.00 1,620,000.00

8 Engsel pintu Bh 14.00 65,855.00 921,970.00

9 Grendle jendela Bh 36.00 45,000.00 1,620,000.00

10 Engsel jendela Bh 72.00 60,610.00 4,363,920.00

11 Kait Angin Jendela Bh 72.00 60,915.00 4,385,880.00

TOTAL 57,638,754.50

VIII PEKERJAAN PLAFOND

1 Plafond Playwood 120 x 60 m 120.75 40,605.00 4,903,053.75

2 Rangka Kayu Meranti Plafond m 215.43 103,800.00 22,361,634.00

3 List Kayu Meranti Plafond m 60.00 35,000.00 2,100,000.00

4 Plafond Kayu Lumbersiring m 94.68 198,680.00 18,811,022.40

TOTAL 48,175,710.15

IX PEKERJAAN CAT

1 Cat Minyak, Kusen , Pintu, Jendela , Lumbersiring m 582.18 76,672.50 44,637,196.05

2 Cat Plafond Playwood 215.43 20,000.00 4,308,600.00

3 Cat Minyak Listplank m 26.83 76,672.50 2,056,969.83

TOTAL 51,002,765.88

X PEKERJAAN CAT

1 Keramik Lantai 20 x 20 Rock Tile m 17.50 145,000.00 2,537,500.00

2 Keramik Dinding 20 x 20 Gress Tile m 20.48 155,000.00 3,174,400.00

3 List Keramik 10 x 20 Gress Tile m' 16.80 110,000.00 1,848,000.00

TOTAL 7,559,900.00

XI PEKERJAAN ELEKTRIKAL

INSTALASI KABEL LISTRIK

1 Inst. Penerangan titik 27.00 185,000.00 4,995,000.00

2 Inst stop kontak titik 4.00 185,000.00 740,000.00

ARMATUR LAMPU, SWICTH & OUT LET

1 Saklar tunggal bh 7.00 65,000.00 455,000.00

2 Saklar Ganda bh 4.00 85,000.00 340,000.00

3 Box MCB bh 1.00 450,000.00 450,000.00

4 Stop kontak bh 4.00 65,000.00 260,000.00

5 Fitting lampu SL bh 15.0035,000.00

525,000.00

6 Fitting lampu TL bh 12.00 120,000.00 1,440,000.00

7 Lampu SL 25 watt bh 15.00 120,000.00 1,800,000.00

8 Lampu TL 20 watt bh 12.00 110,000.00 1,320,000.00

TOTAL 12,325,000.00

XII PEKERJAAN MEKANIKAL

1 Instalasi Pipa 1/2 " + Fitting Pipa m' 36.00 45,000.00 1,620,000.00

2 Instalasi Pipa 3 " + Fitting Pipa m' 28.00 75,000.00 2,100,000.00

3 Instalasi Pipa 4 " + Fitting Pipa m' 32.00 110,000.00 3,520,000.00

4 Bak Air Fiber Finish Keramik 20/25 Bh 2.00 550,000.00 1,100,000.00

8/12/2019 RAB 014

3/3

Jumlah

1 3 4 5 62

No Uraian pekerjaan Satuan Volume Harga SatuanHarga

5 Septictank + Resapan unit 2.00 4,000,000.00 8,000,000.00

6 Bak Kontrol Bh 4.00 500,000.00 2,000,000.00

7 Kran Bh 4.00 125,000.00 500,000.00

8 Floor drain Stainlessteel Bh 4.00 125,000.00 500,000.00

9 Kloset Jongkok Bh 4.00 850,000.00 3,400,000.00

10 Wastafel Lengkap Acsesoris Bh 2.00 1,500,000.00 3,000,000.00

11 Pompa Booster Bh 2.00 2,800,000.00 5,600,000.00

12 Filter Air Bersih Bh 2.00 750,000.00 1,500,000.00

TOTAL 24,500,000.00