RAB PEMBANGUNAN MASJID.xls

RENCANA ANGGARAN BIAYA ( RAB ) TAHAP-2 REKAPITULASI LOKASI : JL. CIBEUREUM, DS. WANTILAN, KEC. CIPEUNDEUY SUBANG, JABAR NO

URAIAN PEKERJAAN

JUMLAH

KETERANGAN

I

Pek. Tambah Tahap -1

#RE!

II

Pek. Ja"a $ 15%5 m& '

#RE!

III

Me(. Ka)*a+a $ %%, ' m&

#RE!

IV

Pek. M  E

#RE!

RE!"

TOTAL ( Rp )

Page 1 of 5

RENCANA ANGGARAN BIAYA ( RAB ) PEMBANGUNAN MASJID NURUL IMAN GONDOL J". Ra*a G"ma/k-0e))2 34. Go4o". (. Pe*abaga. Ge)okgak. 3/"e"eg. 3a"

NO

I

URAIAN PEKERJAAN

SAT.

VOLUME

"( m& m% m&

1 &&5 5& &&5

HARGA

JUMLAH

PEK. PERSIAPAN # PEMBONGKARAN & % 8

Peg/k/)a Pembogka)a bag/a "ama Pemb/aga P/g Pe)aaa aah 9 pema4aa

5662666 152666 562666 152666

SUB TOTAL

II 1 & % 8 8 5 : 7 III 1 & %

8 5

PEK. PONDASI * SLOO! 3o+p"ag Ga"a Taah //k ba(eme empa +/4"/ Ga"a aah po4a( 9 0"oof Po4a( e"apak P1 $ &66;&66;%5 ' < , bh Po4a( e"apak P& $ 156;156;%6 ' < 1, bh Pema4aa "aa 4a(a) 9 ()/ 0"oof 0-1= &6>56 = beo K&&5 < 0"oof 0-&= &6>86 = beo K&&5 SUB TOTAL PEK. STRUKTUR , /0/1 ( -&. ) Ko"om K& $ &6;%6 ' T< 5.7 m $ 16 bh ' 3a"ok 3o = &6>86 = beo K&&5 pa() /)/g T<5 @m )eme(h M-5 Bo) "aa T<5 @m

18 15 1: 17 1, 1? &6

PEK. STRUKTUR LT-+ Ko"om K1 $ 86;86 ' T< :.85 m $ , bh ' Ko"om K& $ &6;%6 ' T< 5.7 m pa() /)/g T<5 @m )eme(h M-5 Bo) "aa T<1& @m2 4aa( T. /4"/ Bo) "aa T< @m Po4a( agga 0)/k/) agga & / PEK. STRUKTUR LT-2 ( 3. ) 3a"ok 3-1 $ %6;76 ' 3a"ok 3-& $ &5;56 ' 3a"ok 3-% $ &6;86 ' P"a "aa-& 2 T<15 @m 9 5.66 P"a "aa-4ak E)a@e 2 T<16 @m 9 :.66 Ko"om K1C $ 86;86 ' T< 8.5 m Ko"om K&C $ &6;%6 ' T< 8.5 m

&6 &1 && &% &8 &5 &:

PEK. STRUKTUR LT-DAK ATAP ( 3$. ) 3a"ok 3-1 $ &6;:6 ' 3a"ok 3-& $ &6;86 ' P"a "aa-4ak 2 T<16 @m 9 ?.56 P"a K/bah 2 T<, @m 3a"ok "gka) 4 k/bah ba+ah 1&>56 3a"ok "gka) 4 k/bah aa( 1& ; 86 Ko"om pe*agga k/bah 1&;86

: 7 , ? 16 11 1& 1%

m1 m% m% m% m% m& m% m%

:6 :6 116.,&5

m% m% m% m& m%

:6 :6 11%.&&5 11.&6 1& &&5 8.86 ,.1:

52666 562666 562666 &2,662666 &27562666 162666 &27562666 &27562666

%.8& 8.%& &.:% 5&.56 &.:%

&2,662666 &2,662666 1&62666 862666 5662666

m% m% m% m& m% m% m% m%

,.&: :.1: 11.&5 &&5.66 7.,6 ,.:% 6.75 5.86

&2,662666 &2,662666 1&62666 862666 &2%562666 5662666 &2,662666 &2,662666

m% m% m% m% m% m% m%

5.68 5.66 :.&8 &&.56 %.75 5.7: 8.,:

&2,662666 &2,662666 &2,662666 &2%562666 &2%562666 &2,662666 &2,662666

m% m% m& m% m% m% m%

7.88 ,.5: &&.:5 1&.66 1.51 1.51 6.%,

&2,662666 &2,662666 &25662666 &2,662666 %25662666 &2,662666 &2,662666

&&:.56 &5.1& &5.1&

5662666.66 %2%752666.66 &25,72566.66 %2%752666.66 $,%&',. %662666.66 %26662666.66 52::12&56.66 %12%:62666.66 %%281&2566.66 &2&562666.66 1&21662666.66 &&28862666.66 ++,2&,'. ?257:2666.66 1&26?:2666.66 %152666.66 &21662666.66 12%1&2566.66 &%211:2,66.66 172&%:2,66.66 12%562666.66 ?26662666.66 1,2%%62666.66 82%1&2566.66 &21662666.66 1521&62666.66 18211&2666.66 1826662666.66 17287&2666.66 5&2,752666.66 ,2,1&2566.66 1:21&,2666.66 1%2:6,2666.66 &62,%&2666.66 &%2?:,2666.66 5:2:&52666.66 %%2:662666.66 52&752&66.66 82&&621:6.66 126752&66.66


NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

SUB TOTAL IV 1

& % 8 5 : 7 V 1

& % 8 5 : 7 , ? 16 11 1& 1% 18 15 1: VI 1

& % 8 VII 1

& % 8 5 : 7 , ?

VIII 1

& % 8

PEK. PASANGAN Pa(ag baa P"e(e) a@ ko"om p)ak( A@a beo e;po(e Rg ba"k "egk/g p/ 9 De4e"a Ro"ak agga e)a@e Ro"ak ke""g bag/a

m& m1 m& m1 m1

&?6 5,6 %,:.::::::7 &1&.8 ,6.5 1&6 :6

&,6

1562666

%,: &1& ,1 1&6 :6

862666 862666 862666 %52666 %52666

&76.5 %7.5 75 1%5 58 8,1 1&6 &75 %8, &%& 8,1 %: 156 &&5 %:

&71 %, 75 1%5 58 8,1 1&6 &75 %8, &%& 8,1 %: 156 &&5 %: &51

1?62666 &&52666 %52666 7562666 &662666 ?,2666 852666 152666 1,2566 1:2666 152666 %752666 %562666 752666 8662666 &:2666

82&562666 &27662666 ?52666 1&62666

PEK. !6167618 Pa(. G)ae "e :6;:6 "aa2 e;2 @ha Pa(. G)ae "e :6;%6 agga Pa(. 0ep og agga16;:6 Pa(. Ma)me) 166;166 hDa/ 44g 4epa Pa(. G)ae "e :6;:6 k)em 44g T<1.& m P"afo4 g*p(/m boa)4 4)op @e"g p"afo4 L( P"afo4 Ba embok "/a) /"/; +eahe) (he"4 Ba embok 4a"am F"e; Ba P"afo4 F"e; Ra"g agga (e"(ee" P)of" GRB "(p"ag O)ame GRB 9 ?.56 ke""eg k( GRB De4e"a ae)p)oofg

m& m& m& m& m& m& m1 m1 m& m&C m& m1 m1 m1 m& m&

PINTU # JENDELA P/ Ka@a E)a@e 4o/b"e 4a/ "oo) Hg( 9 k/@ 9 Ha4"e PDg < 1m ke(e a"/m/m p/h f)ame ka@a 4a"am T< 16 @m 9 (a b"a((

/ / m1 m&

8? 77

% % 8? 77

TEMPAT WUDLU * TOILET Pa(ag baa p"e(e) A@ Pa(ag ke)amk 44g %%;56 Pa(ag ke)amk "aa %6;%6 3o)4e) ke)amk 5;%% Peeba"a 9 p)of" 44g To"e Dogkok ka@a @e)m 166 ; &86 @m P/ To"e G)"" 0a"/)a a)

m& m& m& m1 m1 bh bh bh m1

111 5&.5 78 :% 85.66 8.66 8.66 8.66 &&.66

111 5% 78 :% 85 8 8 8 &&

1162666 1:52666 1552666 &52666 &62666 &562666 8562666 8662666 752666

SELASAR SAMPING Ga"a aah Po4a( e"apak 166;166;&6 @m Ko"om 15;&5 ba"ok 15;%6

m% m& m% m%

1,.66 %.:6 6.:, &.8

1, 8 1 &

562666 &28662666 &28662666 &28662666

JUMLAH &$',4$&,45. 8&26662666.66 1528862666.66 ,28?:2666.66 %2&&62666.66 82&662666.66 &21662666.66 ',45,. 512%?52666.66 ,28%72566.66 &2:&52666.66 1612&562666.66 162,662666.66 8721%,2666.66 528662666.66 821&52666.66 :28%,2666.66 %271&2666.66 72&152666.66 1%25662666.66 5&25662666.66 1:2,752666.66 1828662666.66 :25&:2666.66 &4,%+,. 1&27562666.66 ,21662666.66 82:552666.66 ?2&862666.66 &4,'4,. 1&2&162666.66 ,2::&2566.66 1128762666.66 125752666.66 ?662666.66 126662666.66 12,662666.66 12:662666.66 12:562666.66 4,%5',. ?662666.66 ,2:862666.66 12:&62666.66 527:62666.66


NO

URAIAN PEKERJAAN

SAT.

VOLUME

HARGA

5 : 7 , ? 16 11 1& 1%

p"a beo T< 16 @m ae) p)oofg p"a beo pa(ag baa P"e(e) 9 a@ E;po(e p"afo beo 9 "(p"ag E;po(e ko"om beo P)of" "egk/g aa) ko"om Pa(ag ke)amk &6;&6 4 mof Ba embok

m% m& m& m& m& m& m1 m& m&

:.66 :6.66 &7 &7.66 :6.66 15 85 :6 16&.66

: :6 &7 &7 :6 15 85 :6 16&

&28662666 552666 :52666 862666 %62666 %62666 1562666 ?52666 1:2666

I9

JEMBATAN PENYEBRANGAN Ga"a aah po4a( Po4a( e"apak 156;156;&5 @m Ko"om beo &6;%6 3a"ok baDa  &56 paga) Re"g be( koak 16;16 mm 9 ppa &  Pe//p aap Po"* @a)boae 9 )agka ppa &  Bo) "aa beo T< 16 @m Pa(ag ke)amk &6;&6 @a embok @a be(

M% M% M% M1 M1 M1 M% M& M& M&

? 6.:75 1.& 1, 15 , 1.88 1& &8 1:

? 1 1 1, 15 , 1 1& &8 1:

562666 &2,662666 &2,662666 8852666 %562666 8562666 &28662666 ?52666 172666 &&2666

R/1;6 M/1< ( 61886 = +$ 0//< ) Ga"a aah Po4a( p"a mea)a &;&; %5 @m Ko"om &6;%6 Ko"om &6;&6 3a"ok &6;%6 9 bo)4e( e". 16.75 3a"ok &6;&6 pa(ag Hebe" P"e(e) a@ pa(ag GRB O)ame P)of"" pa(ag GRB O)ame 0ege 4e"apa pa(ag O)ame K/bah mea)a > (e"((ee" Pepagka" pe) Ba mee)a ehe) (he"4 0@affo"4g "a ba/ Re"g egah

m% m% m% m% m% m% m& m& m1 bh / / m& "( m1

%& 5.: &.8 1.:, 1.?65 6.? 118 118 85 &6 1 1 118 1 :

%& : & & & 1 118 118 85 &6 1 1 118 1 :

562666 &2,662666 &2,662666 %2&662666 %2&662666 %2&662666 752666 :52666 &&52666 &662666 825662666 8562666 172666 :26662666 8562666

PEK. MEKANIKAL 3 ELECTRICAL ELEKTRIKAL I(a"( k "amp/ I(a"( 0op koak I(a"( 0ak"a) pa(ag "amp/ o+ Lgh 8  Pa(ag "am/ Koak pa(ag "amp/ g 0L 1, +a pa(ag "amp/ 3a)e %6;%6 (e"a(a) 9 Jembaa Pa(ag "amp/ 0o)o Pae" "()k 9 MB3 0op koak

TTK TTK TTK 3H 3H 3H 3H 3H 3H 3H

:6 1& 16 &: , 18 : 5 1 1&

:6 1& 16 &: , 18 : 5 1 1&

1&52666 1&52666 1&52666 :52666 1&62666 :52666 1162666 %562666 &25662666 %52666

1 & % 8 5 : 7 , ? 16 9

1 & % 8 5 : 7 , ? 16 11 1& 1% 18 15 9I

1 & % 8 5 : 7 , ? 16

JUMLAH 1828662666.66 %2%662666.66 127552666.66 126,62666.66 12,662666.66 8562666.66 :27562666.66 527662666.66 12:%&2666.66 &,'%',. 8562666.66 12,?62666.66 %2%:62666.66 ,26162666.66 52&562666.66 %2:662666.66 %285:2666.66 121862666.66 86,2666.66 %5&2666.66 2',$+5,. 12:662666.66 152:,62666.66 :27&62666.66 52%7:2666.66 :26?:2666.66 &2,,62666.66 ,25562666.66 728162666.66 1621&52666.66 826662666.66 825662666.66 8562666.66 12?%,2666.66 :26662666.66 &27662666.66 %4,2,. 725662666.66 125662666.66 12&562666.66 12:?62666.66 ?:62666.66 ?162666.66 ::62666.66 127562666.66 &25662666.66 8&62666.66


NO

URAIAN PEKERJAAN

11 1&

0ak"a) Lamp/ ama 9 ag T< 1&6 @m

1% 18 15 1: 17 1, 1? &6 &1 && &%

MEKANIKAL Tag egak PFB 8  9 a(e(o)e( Ppa a) be)(h PFB 1. 1>&  Ppa a) be)(h PFB 1>&  k)a /4"/ *pe koak k)a ba(a PFB %  ppa a) koo) PFB 8  ppa a) koo) ke (epk ak 0epk ak 9 (/m/) )e(apa Tagk a) be)(h &666 ") Pompa Jep/mp %56 +a Pompa )(fe) 166 +a

9II 1 &

% 9III

1 & % 8 5

SAT.

PEK. LUAR BANGUNAN 0a"/)a ke""g Uk. %6;86 @m2 Bo) 3b) (a"/)a 3ak ko)o" %6;%6 9 T//p PEK. TAMAN PA0ANG R/mp/ 4 a)ea (e"a(a) 9 makam Poho 9 b/ga Pa"m T< 5 m 0epg Daka Ka(ee pembaa( > boo"a

VOLUME

3H 3H

16 1&

M1 M1 M1 3H 3H M1 M1 UNIT UNIT UNIT UNIT

1,6 :5 85 1& 8 &6 1: 1 1 1 1

HARGA

JUMLAH

16 1& 1,6 :5 85 1& 8 &6 1: 1 1 1 1

%52666 1&52666

%562666.66 125662666.66 2,$$,.

762666 &62666 152666 1&52666 %52666 552666 762666 725662666 12&662666 12:562666 5862666

m1 m1 bh

55 55 :.6

1162666 %72566 &752666

M& M& M& M1

75 15 18 85

%2666 152666 &562666 %72566

1&2:662666.66 12%662666.66 :752666.66 125662666.66 1862666.66 121662666.66 121&62666.66 725662666.66 12&662666.66 12:562666.66 5862666.66 2$,&2,. :26562666.66 &26:&2566.66 12:562666.66 $,'52,. &&52666.66 &&52666.66 %25662666.66 12:,72566.66 ,5&',. +,24$,$'',&+. %626662666.66

TOTAL ( Rp )

9II

BIAYA LAIN LAIN

TOTAL (Rp)

+,2'$,$'',&+.

D6>?@1 (Rp) +,2%,,.

Toa" "/a( me(D4 4/a "aa

856 m&

a*a amp/g Demaah

1166 Jemaah

3a*a 3ag/a Pe) m& $ Rp. '

&27,62666.66

RAB PEMBANGUNAN MASJID.xls

Recommend Documents