RENCANA ANGGARAN BIAYA (RAB) KAWASAN KAWASAN AGROWISAT AGROW ISATA A SERANG - KUTABAWA KUTABAWA KECAMATAN KECAMATAN KARANGREJ K ARANGREJA A KABUPATEN PURBALINGGA TAHUN 2010
NO
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN (R&!)
JUMLAH HARGA (R&!)
I 1 2 3 # 5
PEKERJAAN PE PERSI AP APAN Pembersihan lapangan & perataan Pengukuran dan pemasangan boplank "ireksi keet %obilisasi alat & personil Papan nama proek
m² !s m² !s !s
15,567.500 1.000 18.000 1.000 #.000
3,750.00 12,500,000.00 #62,181.50 10,000,000.00 3,000,000.00
58,378,125.00 12,500,000.00 8,31$,267.00 10,000,000.00 12,000,000.00 101,197,92!00
II 1 2 3
PEKERJAAN TANAH 'alian tanah dengan tenaga manusia )imbunan tanah kembali *rugan tanah+pasir
m( m( m(
2,$31.#6$ 3,021.6$2 $0.223
1$,625.00 6,5#1.67 58,050.00
57,530,07$.13 1$,766,$11.$1 5,237,##5.15 "2,#$,$%!1"
III 1
PEKE PEKERJ RJAA AAN N STR STRUK UKTU TUR R BAN BANGU GUNA NAN N Parking area Parking area -angunan Pengelola gro )i/keting estaurant ios arm ouse 'reen ouse loer 'arden )hemati/ 'arden 4sauran )hemari/ 'arden 4traberr hildren Plaground 'arden gro Pro/essing Plasa )oilet 'aebo
!s !s !s !s !s !s !s !s !s !s !s !s !s !s !s !s
1 1 1 1.000 1.000 1.000 1#.000 16.00 1.000 5.000 5.000 2.000 1.000 1.000 2.000 12.000
66,656,18$.$7 #0,87#,#51.32 121,3#3,10$.83 ##,365,810.0$ 203,831,7$#.27 85,507,377.00 123,#6#,168.80 55,803,688.5# 36,#81,#27.#7 11,080,736.182 11,080,736.182 6,#7$,$62.680 306,155,571.26 52,$62,0$2.06 103,785,837.21 20,767,#72.30
66,656,18$.$7 #0,87#,#51.32 121,3#3,10$.83 ##,365,810.0$ 203,831,7$#.27 85,507,377.00 1,728,#$8,363.20 8$2,85$,016.6# 36,#81,#27.#7 55,#03,680.$1 55,#03,680.$1 12,$5$,$25.36 306,155,571.26 52,$62,0$2.06 207,571,67#.#2 2#$,20$,667.60
2 3 # 5 6 7 8 $ 10 11 12 13 1# 15
16
%usholla
!s
1.000
3$$,8#0,88#.68
3$$,8#0,88#.68 JUMLAH HARGA (R&!) #2,67#,560.00 ##,230,72$.70 $7,173,$87.60 88,731,620.18 50,000,000.00 $,""2,7#,%1$!$7
17 18 1$ 20 21
Plaground 'ardu parkir ios gro gro ti/keting 'erbang
!s !s !s !s !s
#.000 2.000 #.000 2.000 1.000
HARGA SATUAN (R&!) 10,668,6#0.00 22,115,36#.85 2#,2$3,#$6.$0 ##,365,810.0$ 50,000,000.00
IV 1
P EKERJAAN JALAN 9alan pa:ing blo/k
m;
10,2$6.000
27$,538.81
2,878,131,587.76 2,"7",11,#"7!7%
V 1
PEKERJAAN 'RAINASE 'orong
m;
300.000
1,005,526.35
301,657,$05.00 01,%#7,90#!00
VI 1 2 3 # 5 6 7 8 $ 10 11
PEKERJAAN LAIN-LAIN Peker>aan sitting group Peker>aan tempat sampah Peker>aan lampu tunggal Peker>aan lampu ganda Peker>aan tangga kaasan Pengadaan >aringan listrik Peker>aan >aringan air kotor Peker>aan >aringan air bersih Peker>aan lampu hias Perapian dministrasi dan peri>inan
bh bh bh bh bh !s !s !s bh !s !s
1#5.000 70.000 $0.000 #7.000 83.000 1.000 1.000 1.000 1#0.000 1.000 1.000
5,$5$,1#6.73 3,000,000.00 #,500,000.00 6,500,000.00 $,000,000.00 2,000,000,000.00 30,#26,877.20 16,##8,335.$2 3,500,000.00 50,000,000.00 100,000,000.00
86#,076,275.85 210,000,000.00 #05,000,000.00 305,500,000.00 7#7,000,000.00 2,000,000,000.00 30,#26,877.20 16,##8,335.$2 #$0,000,000.00 50,000,000.00 100,000,000.00 #,21",$#1,$""!97
NO
URAIAN PEKERJAAN
SAT
VOLUME
TOTAL
1,$%$,70",$2$!"
REKAPITULASI PERHITUNGAN ANGGARAN PEMBANGUNAN N
URAIAN PEKERJAAN
P??9@ P?P@
P??9@ )@
JUMLAH 101,1$7,3$2.00
113,3#1,07$.0#
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,$05.00
337,856,853.60
A
P??9@ !@
5,218,#51,#88.25
5,8##,665,666.8#
13,#6#,708,#10.55
15,080,#73,#1$.82
1,3#6,#70,8#1.06
1,508,0#7,3#1.$8
1#,811,17$,251.61
16,588,520,761.80
1,#81,117,$25.16
1,658,852,076.18
16,2$2,2$7,176.77
18,2#7,372,837.$8
1,62$,22$,717.68
1,82#,737,283.80
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
9*%! BA??" 10C 9*%! 9 P?%-BB@' 10C 9*%! P9 4PPn 10C 9*%!
R&
17,921,#2%,000!00
