Rab Tahap II Rev150209

NO JENIS PEKERJAAN VOL SATUAN HARGA SAT. (Rp.) JUMLAH (Rp) Total (Rp) I Material & Jasa Rangka - Atap 22,411,693.99 1 Rangka Atap Baja Ringan 96 M2 130,000.00 12,480,000.00 8M x 17 M 2 Genteng Morando 2,500 BH 2,500.00 6,250,000.00 3 Gipsum Plafon bawah 33 Lembar 55,000.00 1,803,278.69 2.928 4 Gipsum Plafon Atas 34 Lembar 55,000.00 1,878,415.30 2.928 5 Kaya Plafon 3 M3 2,160,000.00 6,480,000.00 2.928 II Material & Jasa Pintu, Jendela dan Ventilasi 19,395,700.00 1 Pintu Alumunium Keliling 41.60 M 80,000.00 3,328,000.00 3 buah x (2.2+2) *2 2 buah x (2.1 + 2) * 2 2 Jendela Alumunium Keliling 99.20 M 80,000.00 7,936,000.00 8 buah x (1.5+0.5) *2 14 buah x (0.9 + 1.5) * 2 3 Ventilasi Alumunium Keliling 65.80 M 80,000.00 5,264,000.00 47 buah x (0.4+0.3) * 2 4 Kaca Pintu 21.60 M2 55,000.00 1,188,000.00 3 buah x (2.2x2) 2 buah x (2.1x 2) 5 Kaca Jendela 24.90 M2 55,000.00 1,369,500.00 8 buah x (1.5x0.5) 14 buah x (0.9 x1.5) 6 Kaca Ventilasi 5.64 M2 55,000.00 310,200.00 47 buah x (0.4x0.3) III Material Tempat Wudhu & Peturasan 1,685,500.00 1 Pipa Paralon 1/2 inch 10.00 Pcs 16,000.00 160,000.00 2 Pipa Paralon 3/4 inch 5.00 Pcs 25,000.00 125,000.00 3 Pipa Paralon 3 inch wavin 3.00 Pcs 55,000.00 165,000.00 4 Knee 3 inch 3.00 Pcs 3,500.00 10,500.00 5 Knee 3/4 inch 5.00 Pcs 3,000.00 15,000.00 6 Knee 1/2 inch 10.00 Pcs 3,000.00 30,000.00 7 Kran Air 10.00 BH 25,000.00 250,000.00 8 Tangki Air 500 l 1.00 BH 700,000.00 700,000.00 9 Stop Kran 1.00 BH 50,000.00 50,000.00 10 Radar Air Otomatis 1.00 SET 80,000.00 80,000.00 11 Lain - lain (lem, solasi, dll) 1.00 LS 100,000.00 100,000.00 IV Material Pagar, Tangga 17,143,600.00 1 Tangga Luar a Batu Bata 640.00 BH 340.00 217,600.00 b Besi Pagar 12.00 M 350,000.00 4,200,000.00 (7 +14 ) M * 0.8 M 2 Pagar Balkon 2 * 2 * 2 * 1/2 a Batu Bata 1,400.00 BH 340.00 476,000.00 (7 +14 +14) M * 0.8 M b Besi Pagar 35.00 M 350,000.00 12,250,000.00 V Material Finishing 10,850,000.00 1 Cat 5.00 FIL 350,000.00 1,750,000.00 2 Aquaprof 1.00 FIL 850,000.00 850,000.00 3 Semen 125.00 SACK 54,000.00 6,750,000.00 4 Amplas, Peralatan lain - lain 1.00 LS 1,500,000.00 1,500,000.00 VI Jasa Tukang & Kenek Pekerjaan III, IV, V 20,160,000.00 1 Tukang 144.00 OH 65,000.00 9,360,000.00 2 org x 3 bulan x 6 hari x 4 minggu 2 Kenek 216.00 OH 50,000.00 10,800,000.00 3 org x 3 bulan x 6 hari x 4 minggu JUMLAH 91,646,493.99 BIAYA TAK TERDUGA 2.50% 2,291,162.35 TOTAL BIAYA 93,937,656.34 MUSHOLLA AN-NUR JL. Batas Barat Rt.005 / 010 Kel. Baru, Pasar Rebo Jakarta timur PENGEMBANGAN & RENOVASI MUSHOLLA 2008 – 2009 RENCANA ANGGARAN BIAYA TAHAP II

Upload
fitriansyah-adi-putra-irwan
Category

Documents
view
22
download
0

Embed Size (px):

Transcript of Rab Tahap II Rev150209

NO JENIS PEKERJAAN VOL SATUANHARGA

SAT. (Rp.) JUMLAH (Rp) Total (Rp)

I Material & Jasa Rangka - Atap 22,411,693.99

1 Rangka Atap Baja Ringan 96 M2 130,000.00 12,480,000.00 8M x 17 M

2 Genteng Morando 2,500 BH 2,500.00 6,250,000.00

3 Gipsum Plafon bawah 33 Lembar 55,000.00 1,803,278.69 2.928

4 Gipsum Plafon Atas 34 Lembar 55,000.00 1,878,415.30 2.928

5 Kaya Plafon 3 M3 2,160,000.00 6,480,000.00 2.928

II Material & Jasa Pintu, Jendela dan Ventilasi 19,395,700.00

1 Pintu Alumunium Keliling 41.60 M 80,000.00 3,328,000.00 3 buah x (2.2+2) *22 buah x (2.1 + 2) * 2

2 Jendela Alumunium Keliling 99.20 M 80,000.00 7,936,000.00 8 buah x (1.5+0.5) *214 buah x (0.9 + 1.5) * 2

3 Ventilasi Alumunium Keliling 65.80 M 80,000.00 5,264,000.00 47 buah x (0.4+0.3) * 2

4 Kaca Pintu 21.60 M2 55,000.00 1,188,000.00 3 buah x (2.2x2)2 buah x (2.1x 2)

5 Kaca Jendela 24.90 M2 55,000.00 1,369,500.00 8 buah x (1.5x0.5)14 buah x (0.9 x1.5)

6 Kaca Ventilasi 5.64 M2 55,000.00 310,200.00 47 buah x (0.4x0.3)

III Material Tempat Wudhu & Peturasan 1,685,500.00 1 Pipa Paralon 1/2 inch 10.00 Pcs 16,000.00 160,000.00 2 Pipa Paralon 3/4 inch 5.00 Pcs 25,000.00 125,000.00 3 Pipa Paralon 3 inch wavin 3.00 Pcs 55,000.00 165,000.00 4 Knee 3 inch 3.00 Pcs 3,500.00 10,500.00 5 Knee 3/4 inch 5.00 Pcs 3,000.00 15,000.00 6 Knee 1/2 inch 10.00 Pcs 3,000.00 30,000.00 7 Kran Air 10.00 BH 25,000.00 250,000.00 8 Tangki Air 500 l 1.00 BH 700,000.00 700,000.00 9 Stop Kran 1.00 BH 50,000.00 50,000.00

10 Radar Air Otomatis 1.00 SET 80,000.00 80,000.00 11 Lain - lain (lem, solasi, dll) 1.00 LS 100,000.00 100,000.00

IV Material Pagar, Tangga 17,143,600.00 1 Tangga Luar a Batu Bata 640.00 BH 340.00 217,600.00 b Besi Pagar 12.00 M 350,000.00 4,200,000.00

(7 +14 ) M * 0.8 M 2 Pagar Balkon

2 * 2 * 2 * 1/2a Batu Bata 1,400.00 BH 340.00 476,000.00

(7 +14 +14) M * 0.8 M b Besi Pagar 35.00 M 350,000.00 12,250,000.00

V Material Finishing 10,850,000.00

1 Cat 5.00 FIL 350,000.00 1,750,000.00 2 Aquaprof 1.00 FIL 850,000.00 850,000.00 3 Semen 125.00 SACK 54,000.00 6,750,000.00 4 Amplas, Peralatan lain - lain 1.00 LS 1,500,000.00 1,500,000.00

VI Jasa Tukang & Kenek Pekerjaan III, IV, V 20,160,000.00

1 Tukang 144.00 OH 65,000.00 9,360,000.00 2 org x 3 bulan x 6 hari x 4 minggu

2 Kenek 216.00 OH 50,000.00 10,800,000.00 3 org x 3 bulan x 6 hari x 4 minggu

JUMLAH 91,646,493.99 BIAYA TAK TERDUGA 2.50% 2,291,162.35

TOTAL BIAYA 93,937,656.34

MUSHOLLA AN-NURJL. Batas Barat Rt.005 / 010 Kel. Baru, Pasar Rebo Jakarta timur

PENGEMBANGAN & RENOVASI MUSHOLLA 2008 – 2009

RENCANA ANGGARAN BIAYA TAHAP II