excel rab 2013

Tabel Volume Pekerjaan

No Jenis pekerjaann Volume

1 Pekerjaan Tanah

Pembersihan Lapangan 120

Pemasangan Bowplank 66.5

Galian Tanah Untuk Pondasi 36

Timbun kembali bekas galian 9

2 Pekerjaan pondasi

Pondasi batu kali 1:4 13.3

pasangan batu kosong 7.2

Pekerjaan Urugan pasir 3.6

3 108.45

4 216.9

5 Pekerjaan Beton

Kolom Beton 1.4580

Balok beton 1.2

Sloff beton 1.2

6 Pekerjaan Kayu

Kusen Pintu jendela 1.028

Daun pintu jendela 9.93

Listplang 35.467

Kuda - kuda 1.465

Rangka atap 41.442

Rangka Langit – langit / Plafon 3.3

7 Pekerjaan Atap

Pasang Genteng 41.442

8 Pekerjaan langit – langit / plafon 3.3

9 Pekerjaan Lantai

Urukan pasir di bawah lantai 3.6000

Pemasangan Lantai keramik 30x30 36

10 Pekerjaan Cat / melamin

kusen pintu jendela dan ventilasi 31.6

Daun pintu jendela 12.068

listplang 7.093

Dinding bagian dalam dan luar 216.9

Plafon 33

11

Pekerjaan Dinding 1:4

Pekerjaan Plesteran

Pekerjaan kaca, engsel dan kunci

Pemasangan kaca 2.085

Engsel 30

Kunci 5

12 Pekerjaan Mekanikal / Plumbing

Mekanikal/plumbing

Instalasi air bersih pipa pvc 1/2 " 24

Instalasi air kotor pipa pvc 3" 14

Closet jongkok 1

Keran Air 4

13 Elektrikal

Pasang Box KWH dan Meter 1

MCB 10 Ampere + Box 1

Kabel Etena NYM 3X2.5 33

pipa PVC 1/2" 32.8

Saklar 6

Lampu SL 18 watt Philip 9(Termasuk Fitting) 11

stop kontak 4

satuan

m2

m

m3

m3

m3

m3

m3

m2

m2

m3

m3

m3

m3

m2

m

m3

m3

m3

m2

m2

m3

m2

m2

m2

m2

m2

m2

m2

buah

buah

m

m

buah

buah

buah

m

m

buah

buah

buah

Rencana Anggaran Biaya

No Jenis pekerjaann Volume satuan Harga satuan

A Pekerjaan Tanah

1 Pembersihan lapangan 120 m2 14,300

2 Pemasangan Bowplank 66.5 m 69,168

3 Galian Tanah Untuk Pondasi 36 m3 36,080

4 Timbun kembali bekas galian 9 m3 17,292

Sub total

B Pekerjaan pasangan

1 Pekerjaan Pondasi

Pondasi batu kali 1:4 13.3 m3 589,600

pasangan batu kosong 7.2 m3 265,518

Pekerjaan urugan pasir 3.6 m3 143,220

2 Pekerjaan Dinding 1 Pc : 4 ps 108.45 m2 118,976

3 Pekerjaan Plesteran bagian dalam dan luar 216.9 m2 41,074

4 Acian 216.9 m2 13,739

Sub total

C Pekerjaan Beton

1 Kolom Beton mutu K200 1.458 m3 897,820

2 Balok beton mutu K200 1.2 m3 897,820

3 Sloff beton mutu K200 1.2 m3 897,820

Sub total

D Pekerjaan Kayu

1 Kusen Pintu jendela kayu KLS.2 1.028 m3 12,161,600

2 Daun pintu jendela kayu KLS.2 9.93 m2 691,900

3 Listplang 35.467 m 134,948

4 Kuda - kuda kayu 1.465 m3 6,916,690

5 Rangka atap kayu 41.442 m3 73,760

6 Rangka Langit – langit / Plafon kayu 3.3 m2 109,923

Sub total

E Pekerjaan Atap

Pasang Genteng metal 41.442 m2 84,007

Sub total

F Pekerjaan langit – langit / plafon Plywood 3.3 m2 160,979

Sub total

G Pekerjaan Lantai

1 Urukan pasir di bawah lantai 3.6 m3 143,220

2 Pemasangan Lantai keramik 30x30 36 m2 118,333

Sub total

H Pekerjaan Cat / melamin

1 kusen pintu jendela dan ventilasi 31.6 m2 41,237

2 Daun pintu jendela 12.068 m2 41,237

3 listplang 7.093 m2 41,237

4 Dinding bagian dalam dan luar 216.9 m2 31,042

5 Plafon 33 m2 31,042

Sub total

I Pekerjaan kaca, engsel dan kunci

1 Pemasangan kaca Mati 2.085 m2 89,309

3 Engsel 30 buah 28,204

4 Kunci 5 buah 184,030

Sub total

J Pekerjaan Mekanikal / Plumbing

Mekanikal/plumbing

1 Bak Kontrol PAS. Batu Bata 45x45 T50 1 buah 444,851.00

2 Instalasi air bersih pipa pvc 1/2 " 24 m 28,130

3 Instalasi air kotor pipa pvc 3" 14 m 59,966

4 Closet jongkok 1 buah 574,860

5 Keran air 4 buah 26,523

Sub total

K Pekerjaan Elektrikal

1 Pasang Box KWH dan Meter 1 unit 1,250,000

2 MCB 10 Ampere + box 1 buah 65,000

3 Kabel Eterna NYM 3×2.5 33 m 10,400

4 Pipa PVC 1/2 " 32.8 m 10,010

5 Saklar Broco 6 buah 58,500

6 Lampu SL 18 watt philip (termasuk fitting) 11 buah 58,500

7 Stop kontak 4 buah 45,500

Sub total

Sub total

Jumlah

1,716,000

4,599,672

1,298,880

155,628

7,770,180

7,841,680

1,911,730

515,592

12,902,947

8,908,951

2,979,989

35,060,889

1,309,022

1,077,384

1,077,384

3,463,790

12,502,125

6,870,567

4,786,201

10,132,951

3,056,762

362,746

37,711,351

3,481,418

3,481,418

531,231

531,231

515,592

4,259,988

4,775,580

1,303,089

497,648

292,494

6,733,010

1,024,386

9,850,627

186,209

846,120

920,150

1,952,479

444,851

675,120

839,524

574,860

106,092

2,640,447

1,250,000

65,000

343,200

328,328

351,000

643,500

182,000

3,163,028

110,401,019

DAFTAR ANALISA SATUAN PEKERJAAN 2015

ANALISA SATUAN PEKERJAAN

No. Macam Pekerjaan Upah

(1) (2) (3)

SNI 1.0000 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran

6.4 0.0120 Kayu meranti 5/7 @ Rp. 2,200,000.00

03-2835-2002 0.0200 kg Paku reng @ Rp. 14,000.00

0.0070 Kayu meranti papan 3/20 @ Rp. 2,800,000.00

0.1000 org Tukang kayu @ Rp. 80,000.00 8,000.00

0.0100 org Kepala tukang kayu @ Rp. 100,000.00 1,000.00

0.1000 org Pekerja @ Rp. 70,000.00 7,000.00

0.0050 org Mandor @ Rp. 120,000.00 600.00

JUMLAH ( BELUM PPN ) 16,600.00

JASA 10 % 1,660.00

JUMLAH 18,260.00

DIBULATKAN 18,260.00

SNI 1.0000 Membersihkan lapangan dan perataan

6.8 0.1000 org Pekerja @ Rp. 70,000.00 7,000.00

03-2835-2002 0.0500 org Mandor @ Rp. 120,000.00 6,000.00


JASA 10 % 1,300.00

JUMLAH 14,300.00


PEKERJAAN TANAH

SNI 1.0000 Galian tanah biasa sedalam sampai 1 meter

6.1 0.4000 org Pekerja @ Rp. 70,000.00 28,000.00

0.0400 org Mandor @ Rp. 120,000.00 4,800.00


JASA 10 % 3,280.00

JUMLAH 36,080.00


SNI 1.0000 Urug kembali bekas galian

6.9 0.1920 org Pekerja @ Rp. 70,000.00 13,440.00

0.0190 org Mandor @ Rp. 120,000.00 2,280.00


JASA 10 % 1,572.00

JUMLAH 17,292.00


A18 1.0000 Urug pasir

1.2000 Pasir urug @ Rp. 90,000.00

0.3000 org Pekerja @ Rp. 70,000.00 21,000.00

0.0100 org Mandor @ Rp. 120,000.00 1,200.00


JASA 10 % 2,220.00

JUMLAH 24,420.00


SNI 1.0000 Pasangan pondasi 1 Pc : 4 Ps

6.5 1.1000 Batu belah 15/20 cm @ Rp. 100,000.00

03-2836-2002 163.0000 kg PC @ Rp. 1,200.00

0.5200 Pasir pasang @ Rp. 120,000.00

0.6000 org Tukang batu @ Rp. 80,000.00 48,000.00

0.0600 org Kepala tukang batu @ Rp. 100,000.00 6,000.00

1.5000 org Pekerja @ Rp. 70,000.00 105,000.00

0.0750 org Mandor @ Rp. 120,000.00 9,000.00


JASA 10 % 16,800.00

m1

m3

m3

m2

m3

m3

m3

m3

m3

m3

m3

JUMLAH 184,800.00


SNI 1.0000 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

6.11 70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 800.00

03-2837-2002 11.5000 kg PC @ Rp. 1,200.00

0.0430 Pasir pasang @ Rp. 120,000.00



0.3200 org Pekerja @ Rp. 70,000.00 22,400.00

0.0150 org Mandor @ Rp. 120,000.00 1,800.00


JASA 10 % 3,320.00

JUMLAH 36,520.00


PEKERJAAN BETON

SNI 1.0000 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr

6.13 336.0000 kg PC @ Rp. 1,200.00

0.5400 Pasir beton @ Rp. 95,000.00

0.8100 Kerikil beton @ Rp. 220,000.00



2.0000 org Pekerja @ Rp. 70,000.00 140,000.00

0.1000 org Mandor @ Rp. 120,000.00 12,000.00


JASA 10 % 18,350.00

JUMLAH 201,850.00


SNI 1.0000 Plesteran 1 Pc : 4 Ps, tebal 15 mm

6.4 5.2000 kg PC @ Rp. 1,200.00

03-2837-2002 0.0200 Pasir pasang @ Rp. 120,000.00



0.2000 org Pekerja @ Rp. 70,000.00 14,000.00

0.0100 org Mandor @ Rp. 120,000.00 1,200.00


JASA 10 % 2,870.00

JUMLAH 31,570.00


Analisa ZAZ 1.0000 Acian dinding bata

3.5000 kg PC @ Rp. 1,200.00


0.0033 org Kep. Tk. Batu @ Rp. 100,000.00 330.00

0.0700 org Pekerja @ Rp. 70,000.00 4,900.00

0.0035 org Mandor @ Rp. 120,000.00 420.00


JASA 10 % 829.00

JUMLAH 9,119.00

DIBULATKAN 9,119.00

AK 1.0000 Pasang tegel keramik 30/30 berglasir

1.0000 Tegel keramik 30/30 @ Rp. 32,500.00

4.0800 kg PC @ Rp. 1,200.00

0.0090 Pasir pasang @ Rp. 120,000.00

0.6000 kg Semen putih @ Rp. 8,500.00


0.0500 org Kep. Tk. Batu @ Rp. 100,000.00 5,000.00

0.2500 org Pekerja @ Rp. 70,000.00 17,500.00

0.0125 org Mandor @ Rp. 120,000.00 1,500.00


m2

m3

m3

m3

m3

m2

m3

m2

m2

m2

m3

JASA 10 % 6,400.00

JUMLAH 70,400.00


SNI 1.0000 Membuat kuda-kuda kayu kruing

6.30 1.1000 Kayu kruing @ Rp. 4,350,000.00

03-3434-2002 15.0000 kg Besi strip @ Rp. 7,500.00

0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00



4.0000 org Pekerja @ Rp. 70,000.00 280,000.00

0.2000 org Mandor @ Rp. 120,000.00 24,000.00

JUMLAH ( BELUM PPN ) 1,384,000.00

JASA 10 % 138,400.00

JUMLAH 1,522,400.00

DIBULATKAN 1,522,400.00

SNI 1.0000 Membuat kusen pintu / jendela kayu jati (lokal)

6.1 1.1000 Kayu jati (lokal) @ Rp. 8,000,000.00

03-3434-2002 20.0000 org Tukang kayu @ Rp. 80,000.00 1,600,000.00


6.0000 org Pekerja @ Rp. 70,000.00 420,000.00

0.3000 org Mandor @ Rp. 120,000.00 36,000.00

JUMLAH ( BELUM PPN ) 2,256,000.00

JASA 10 % 225,600.00

JUMLAH 2,481,600.00

DIBULATKAN 2,481,600.00

SNI 1.0000 Mengerjakan daun pintu / jendela panil kayu jati lokal

6.7 0.0400 Kayu jati papan lokal @ Rp. 8,200,000.00

03-3434-2002 2.5000 org Tukang kayu @ Rp. 80,000.00 200,000.00


1.0000 org Pekerja @ Rp. 70,000.00 70,000.00

0.0500 org Mandor @ Rp. 120,000.00 6,000.00


JASA 10 % 30,100.00

JUMLAH 331,100.00


SNI 1 m3 Pasang rangka atap genteng beton, kayu kelas II

0.0140 m3 Kaso-kaso (5 x 7) cm m @ Rp. 2,200,000.00

6.16 0.0072 m3 Reng (3 x 4) cm @ Rp. 2,200,000.00

0.25 kg Paku 5 cm dan 10 cm @ Rp. 15,000.00

0.1 org pekerja @ Rp. 70,000.00 7,000.00


0.01 org Kepala tukang @ Rp. 100,000.00 1,000.00

0.0050 org Mandor @ Rp. 120,000.00 600.00


JASA 10 % 1,660.00

JUMLAH 18,260.00


1.0000 Pasang rangka langit-langit (60 x 120) m, kayu kamper

0.0130 Kayu kamper @ Rp. 4,750,000.00

0.1200 kg Paku @ Rp. 8,000.00



0.1700 org Pekerja @ Rp. 70,000.00 11,900.00

0.0085 org Mandor @ Rp. 120,000.00 1,020.00


JASA 10 % 3,722.00

JUMLAH 40,942.00

m3

m3

m3

m3

m2

m3

m2

m3


PEKERJAAN LISPLANG

1.0000 Pasang lisplank ukuran (2 x 20) cm, kayu jati

0.0048 Kayu jati papan @ Rp. 22,000,000.00

0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00



0.1000 org Pekerja @ Rp. 70,000.00 7,000.00

0.0050 org Mandor @ Rp. 120,000.00 600.00


JASA 10 % 1,660.00

JUMLAH 18,260.00


Mod. SNI 1.0000 Pasang atap metal gelombanmg

03-3436-2002 1.0200 Atap metal gelombang t 3 mm @ Rp. 47,500.00

6.32 4.0000 bh Paku/skrup atap anti karat @ Rp. 1,200.00



0.2000 org Pekerja @ Rp. 70,000.00 14,000.00

0.0010 org Mandor @ Rp. 120,000.00 120.00


JASA 10 % 2,312.00

JUMLAH 25,432.00


SNI 1.0000 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup

6.9 0.2000 kg Cat meni @ Rp. 17,500.00

0.1500 kg Plamir @ Rp. 22,750.00

0.1700 kg Cat dasar @ Rp. 18,500.00

0.3500 kg Cat penutup @ Rp. 38,375.00

0.1050 org Tukang cat @ Rp. 80,000.00 8,400.00

0.0040 org Kepala tukang cat @ Rp. 100,000.00 400.00

0.0700 org Pekerja @ Rp. 70,000.00 4,900.00

0.0025 org Mandor @ Rp. 120,000.00 300.00


JASA 10 % 1,400.00

JUMLAH 15,400.00


SNI 1.0000 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)

6.14 0.1000 kg Plamir tembok @ Rp. 9,500.00

0.1000 kg Cat dasar @ Rp. 17,000.00

0.2600 kg Cat penutup 2 x @ Rp. 70,000.00

0.0630 org Tukang cat @ Rp. 80,000.00 5,040.00

0.0063 org Kepala tukang cat @ Rp. 100,000.00 630.00

0.0200 org Pekerja @ Rp. 70,000.00 1,400.00

0.0025 org Mandor @ Rp. 120,000.00 300.00


JASA 10 % 737.00

JUMLAH 8,107.00

DIBULATKAN 8,107.00

6.2 1.0000 bh Pasang kunci tanam biasa

1.0000 bh Kunci tanam biasa @ Rp. 125,000.00



0.0100 org Pekerja @ Rp. 70,000.00 700.00

0.0050 org Mandor @ Rp. 120,000.00 600.00


JASA 10 % 4,230.00

m1

m3

m2

m2

m2

m2

JUMLAH 46,530.00


6.5 1.0000 bh Pasang engsel pintu

1.0000 bh Engsel pintu @ Rp. 11,000.00



0.0150 org Pekerja @ Rp. 70,000.00 1,050.00

0.0008 org Mandor @ Rp. 120,000.00 90.00


JASA 10 % 1,464.00

JUMLAH 16,104.00


6.17 1.0000 Pasang kaca, tebal 5 mm

1.1000 Kaca polos @ Rp. 60,500.00



0.0150 org Pekerja @ Rp. 70,000.00 1,050.00

0.0008 org Mandor @ Rp. 120,000.00 90.00


JASA 10 % 1,464.00

JUMLAH 16,104.00


1.0000 Langit2 gypsum t; 9 mm, rangka 60 x 120 ky bengkirai

0.0130 Kayu bengkirai @ Rp. 5,750,000.00

0.3600 lbr Gypsum board 9 mm @ Rp. 42,000.00

0.0500 roll Kasa gypsum @ Rp. 10,000.00

0.4500 kg Tepung gypsum @ Rp. 3,500.00

0.0030 kg Alkasit @ Rp. 300,000.00

0.0500 kg Paku gypsum @ Rp. 20,000.00

0.1200 kg Paku usuk @ Rp. 8,000.00



0.2400 org Pekerja @ Rp. 70,000.00 16,800.00

0.0120 org Mandor @ Rp. 120,000.00 1,440.00


JASA 10 % 5,154.00

JUMLAH 56,694.00


SNI 1.0000 bh Memasang kloset jongkok porselen

1.0000 bh Kloset jongkok porselen @ Rp. 155,000.00

6.2 6.0000 kg PC @ Rp. 1,200.00

0.0100 Pasir pasang @ Rp. 120,000.00



1.0000 org Pekerja @ Rp. 70,000.00 70,000.00

0.1600 org Mandor @ Rp. 120,000.00 19,200.00


JASA 10 % 35,920.00

JUMLAH 395,120.00


SNI 1.0000 bh Memasang bak kontrol pas. bata (45 x 45) cm, tinggi 50 cm

150.0000 bh Batu bata @ Rp. 800.00

6.17 77.0000 kg PC @ Rp. 1,200.00

0.1300 Pasir pasang @ Rp. 120,000.00

0.0200 Batu kerikil @ Rp. 220,000.00

2.6000 kg Besi beton @ Rp. 5,000.00

0.0900 Pasir beton @ Rp. 95,000.00

m2

m2

m2

m3

m3

m3

m3

m3



1.4200 org Pekerja @ Rp. 70,000.00 99,400.00

0.0710 org Mandor @ Rp. 120,000.00 8,520.00


JASA 10 % 15,046.00

JUMLAH 165,506.00


SNI 1.0000 Memasang pipa PVC tipe AW diameter 1 1/2"

1.2000 Pipa PVC @ Rp. 11,250.00

6.28 35% x Harga pipa (Perlengkapan) @ Rp. 11,250.00


0.0060 org Kepala tukang batu @ Rp. 100,000.00 600.00

0.0360 org Pekerja @ Rp. 70,000.00 2,520.00

0.0018 org Mandor @ Rp. 120,000.00 216.00


JASA 10 % 813.60

JUMLAH 8,949.60

DIBULATKAN 8,949.00

SNI 1.0000 bh Memasang kran diameter 3/4" atau 1/2"

1.0000 bh Kran air @ Rp. 13,750.00

6.35 0.0250 bh Seal tape @ Rp. 2,500.00



0.0100 org Pekerja @ Rp. 70,000.00 700.00

0.0050 org Mandor @ Rp. 120,000.00 600.00


JASA 10 % 1,030.00

JUMLAH 11,330.00


SNI 1

m1

m1

SNI 1.0000 Pasangan pondasi batu kosong

6.14 1.2000 Batu belah 15/20 cm @ Rp. 100,000.00

03-2836-2002 0.3000 Pasir urug @ Rp. 90,000.00



0.7800 org Pekerja @ Rp. 70,000.00 54,600.00

0.0390 org Mandor @ Rp. 120,000.00 4,680.00


JASA 10 % 9,438.00

JUMLAH 103,818.00


A18 1.0000 Urug pasir

1.2000 Pasir urug @ Rp. 90,000.00

0.3000 org Pekerja @ Rp. 70,000.00 21,000.00

0.0100 org Mandor @ Rp. 120,000.00 1,200.00


JASA 10 % 2,220.00

JUMLAH 24,420.00


m3

m3

m3

m3

m3

ANALISA SATUAN PEKERJAAN

Bahan Jumlah

(4) (5)

26,400.00

280.00

19,600.00

46,280.00 62,880.00

4,628.00 6,288.00

50,908.00 69,168.00

50,908.00 69,168.00

- 13,000.00

1,300.00

14,300.00

14,300.00

- 32,800.00

3,280.00

36,080.00

36,080.00

15,720.00

1,572.00

17,292.00

17,292.00

108,000.00

108,000.00 130,200.00

10,800.00 13,020.00

118,800.00 143,220.00

118,800.00 143,220.00

110,000.00

195,600.00

62,400.00

368,000.00 536,000.00

36,800.00 53,600.00

404,800.00 589,600.00

404,800.00 589,600.00

56,000.00

13,800.00

5,160.00

74,960.00 108,160.00

7,496.00 10,816.00

82,456.00 118,976.00

82,456.00 118,976.00

-

403,200.00

51,300.00

178,200.00

632,700.00 816,200.00

63,270.00 81,620.00

695,970.00 897,820.00

695,970.00 897,820.00

6,240.00

2,400.00

8,640.00 37,340.00

864.00 3,734.00

9,504.00 41,074.00

9,504.00 41,074.00

4,200.00

4,200.00 12,490.00

420.00 1,249.00

4,620.00 13,739.00

4,620.00 13,739.00

32,500.00

4,896.00

1,080.00

5,100.00

43,576.00 107,576.00

4,357.60 10,757.60

47,933.60 118,333.60

47,933.00 118,333.00

4,785,000.00

112,500.00

6,400.00

4,903,900.00 6,287,900.00

490,390.00 628,790.00

5,394,290.00 6,916,690.00

5,394,290.00 6,916,690.00

8,800,000.00

8,800,000.00 11,056,000.00

880,000.00 1,105,600.00

9,680,000.00 12,161,600.00

9,680,000.00 12,161,600.00

328,000.00

328,000.00 629,000.00

32,800.00 62,900.00

360,800.00 691,900.00

360,800.00 691,900.00

30,800.00

15,840.00

3,750.00

50,390.00 66,990.00

5,039.00 6,699.00

55,429.00 73,689.00

55,500.00 73,760.00

61,750.00

960.00

62,710.00 99,930.00

6,271.00 9,993.00

68,981.00 109,923.00

68,981.00 109,923.00

105,600.00

480.00

106,080.00 122,680.00

10,608.00 12,268.00

116,688.00 134,948.00

116,688.00 134,948.00

48,450.00

4,800.00

53,250.00 76,370.00

5,325.00 7,637.00

58,575.00 84,007.00

58,575.00 84,007.00

3,500.00

3,412.50

3,145.00

13,431.25

23,488.75 37,488.75

2,348.88 3,748.88

25,837.63 41,237.63

25,837.00 41,237.00

950.00

1,700.00

18,200.00

20,850.00 28,220.00

2,085.00 2,822.00

22,935.00 31,042.00

22,935.00 31,042.00

125,000.00

125,000.00 167,300.00

12,500.00 16,730.00

137,500.00 184,030.00

137,500.00 184,030.00

11,000.00

11,000.00 25,640.00

1,100.00 2,564.00

12,100.00 28,204.00

12,100.00 28,204.00

66,550.00

66,550.00 81,190.00

6,655.00 8,119.00

73,205.00 89,309.00

73,205.00 89,309.00

74,750.00

15,120.00

500.00

1,575.00

900.00

1,000.00

960.00

94,805.00 146,345.00

9,480.50 14,634.50

104,285.50 160,979.50

104,285.00 160,979.00

155,000.00

7,200.00

1,200.00

163,400.00 522,600.00

16,340.00 52,260.00

179,740.00 574,860.00

179,740.00 574,860.00

120,000.00

92,400.00

15,600.00

4,400.00

13,000.00

8,550.00

253,950.00 404,410.00

25,395.00 40,441.00

279,345.00 444,851.00

279,345.00 444,851.00

13,500.00

3,937.50

17,437.50 25,573.50

1,743.75 2,557.35

19,181.25 28,130.85

19,181.00 28,130.00

13,750.00

62.50

13,812.50 24,112.50

1,381.25 2,411.25

15,193.75 26,523.75

15,193.00 26,523.00

120,000.00

27,000.00

147,000.00 241,380.00

14,700.00 24,138.00

161,700.00 265,518.00

161,700.00 265,518.00

108,000.00

108,000.00 130,200.00

10,800.00 13,020.00

118,800.00 143,220.00

118,800.00 143,220.00

REKAPITULASI

A Pekerjaan Tanah RpB Pekerjaan pasangan RpC Pekerjaan Beton RpE Pekerjaan Kayu RpF Pekerjaan Atap RpG Pekerjaan langit – langit / plafon Plywood RpH Pekerjaan Lantai RpI Pekerjaan Cat / melamin RpJ Pekerjaan kaca, engsel dan kunci RpK Pekerjaan Mekanikal / Plumbing RpL Pekerjaan Elektrikal Rp

JUMLAH FISIK Rp PPN10% Rp JUMLAH TOTAL Rp JUMLAH DIBULATKAN Rp

Terbilang : seratus delapan puluh empat enam ratus tiga puluh delapan juta

REKAPITULASI

7,770,180.00 35,060,888.50 3,463,789.56 37,711,351.19 3,481,418.09 531,230.70 4,775,580.00 9,850,627.16 1,952,479.27 2,640,447.00 3,163,028.00 110,401,019.46 11,040,101.95 121,441,121.41 184,638,000,000.00

Terbilang : seratus delapan puluh empat enam ratus tiga puluh delapan juta

HARGA BAHANNAMA KEGIATAN

PEKERJAAN LOKASI

No Uraian Pekerjaan

1 2 3Elektrikal

1 Kabel NYFGBY 4 X 50mm2 BC 50mm2 m' 2 Kabel NYY 4 X 6mm2 + BC 6mm2 m' 3 Kabel NYM 3 x 2.5 mm2 m' 4 Kabel NYM 2 x 2,5 mm2 m' 5 Kabel NFGBY 4 x 2.5 mm2 m' 6 Kabel NYY 4 X 4mm2 + BC 4mm2 m' 7 Kabel NYY 4 X 10mm2 + BC 10mm2 m' 8 Kabel try lantai 1 ukuran 100mm x 300mm m'9 Kabel try Riser ukuran 100mm x 300mm m'10 MCCB 3 Phase 160 A36KA bh11 MCCB 3 Phase 40 A/18KA bh12 MCCB 3 Phase 30 A/18KA bh13 MCCB 3 Phase 20 A/18KA bh14 MCB 1 Phase 16 A/4,5 KA bh15 MCB 1 Phase 10 A/4,5 KA bh16 MCB 3 Phase 40 A/18 KA 17 Amper meter bh18 Volt meter bh19 VSS bh20 Fuse 2 A bh21 Lampu Indikator bh22 Cu Bar bh23 Box KWH dan Meter bh24 Juction Box Telepon 10 pair unit25 PABX 1 Line 10 Extantion unit26 Outlet Telepon bh27 Pesawat telephone bh28 Instalasi outlet telepon dengan kabel ITC 2 x 2 x d.0,6 mm titik29 dalam conduit PVC HI dia. 20 mm30 Instalasi AC 1Phase/220 Volt ttk31 Instalasi pipa drain AC.pipa PVC Ø 25mm2 / ¾ ttk32 Stop Kontak 1 Phase, 200 VA bh 33 Saklar Tung 0.15 bh 34 Saklar Ganda bh 35 Lampu SL 50 WATT bh 36 Lampu SL 18 WATT bh 37 Lampu SL 11 WATT bh 38 Lampu Down Light (Teme VHO SD, koridor ) bh

Satuan

39 Lampu Taman SL 1 x18 watt (termasuk tiang lampu dan pondasi) bh 40 Fiting lampu E 27 bh 41 Exhause Fan Toilet 100 cfm /50 Watt bh

TB-SS UnitPower Amplifier 160 Watt bhPaging Mic. Call bhDVD/CD/MP3/Radio Tuner bhHorn Speaker 15 Watt bhInstalasi Horn Speaker Kabel NYMHY 2 x 1.5 mm² ttk dalam conduit PVC HI dia. 20 mmPenyambungan

1 Pemasangan Listrik Dengan Daya 79 kVA ls 2 Penyambungan Telepon (dengan 3 sambungan ) ls 3 Pemasangan /Sambungan PDAM Dia.Pipa 2" ls

Material Bantu1 Pipa Conduit 20 HI m' 2 Klem Pipa Conduit bh 3 T.Doost bh 4 Socket Conduit bh 5 Fisher bh 6 Lasdop bh 7 Batu Bata bh 8 Pasir m3 9 Spatu Kabel dia.50 bh

Upah1 Upah Instalasi Kabel + Pipa ls 2 Upah Pasang OH 3 Galian & Uruk kembali m' 4 Tiang + Pondasi ls

MekanikPIPA PPR PN - 10

1 Pipa Ø 15 mm / 1/2" m' 2 Pipa Ø 20 mm / 1/4" m' 3 Pipa.Ø 25 mm / 1" m' 4 Pipa Ø 32 mm / 1¼" m' 5 Pipa Ø 40 mm / 1½ m'

PIPA PVC Class AW 1 Pipa Ø 150 mm / 6” (PVC "AW" ) m' 2 Pipa Ø 100 mm / 4” (PVC "AW" ) m' 3 Pipa Ø 80 mm / 3" (PVC "AW" ) m' 4 Pipa Ø 65 mm / 2 ½” (PVC "AW" ) m' 5 pipa Ø 50 mm / 2” (PVC "AW" ) m' 6 Ø 80 mm / 3" (PIPA HIDER AIR BERSIH ) LS 7 Floor drain Ø 80 bh 8 Floor drain Ø 50 bh 9 Clean Out Ø 50 bh

10 Clean Out Ø 100 bh 11 Clean Out Ø 100 bh

12 Fitting ls 13 Support ls 14 Material Bantu ls 15 Alat Kerja ls 16 Upah Pasang M 17 Testing ls 18 Gate Valve Ø 40 mm / 2" bh19 Gate Valve Ø 40 mm / 1½" bh20 Gate Valve Ø 25 mm / 1" bh21 Bak kontrol 40x40 unit22 Bak kontrol 60x60 unit23 Septic Tank Bio Filter Kap. 6 m³ SET24 Pompa Air Sanyo c/w assesoris unit24 Material Bantu Ls25 Pengadaan Bak Tandon Atas Kapasitas 1 m3 unit26 Air terminal lightning protection radius 80m unit27 Conecting Sleeve unit28 NYY kabel 1x70 mm² m129 Material Instalasi ls30 Grounding System ttk31 Ijin ijin dari Instansi yang terkait lot

HARGA BAHAN

6

84,500.0054,600.0015,600.0010,400.0033,800.0058,500.0071,500.00

250,000 250,000 450,000 550,000 550,000 550,000 65,000 65,000 350,000 250,000 250,000 250,000 25,000 75,000 350,000 1,250,000 205,000 6,500,000 65,000 250,000 265,000

275,000 15,000

45,500.0032,500.0058,500.00

110,500.0058,500.0045,500.00

455,000.00

Harga

(Rp)

2,730,000.0032,500.00

585,000.00 205,000 12,500,000 8,500,000 2,500,000 350,000 265,000

295,500,000.006,500,000.00

12,000,000.00

5,200.00650.00

1,950.00650.00195.00195.00975.00

195,000.008,450.00

32,500.0091,000.0023,400.00

1,040,000.00

10,010.0014,170.0021,710.0033,540.0052,910.00

98,000.0083,460.0053,950.0035,360.0027,430.00

2,000,000.00225,000.00195,000.00195,000.00325,000.00325,000.00

12,000.00 3,200.00 1,300.00 1,000.00 22,000.00 1,600.00 600,000 450,000 225,000 450,000 450,000 15,000,000 7,500,000 500,000 4,500,000 25,000,000 250,000 95,000 500,000 2,500,000 4,500,000

excel rab 2013

Documents