Rab Tikala Baru

download Rab Tikala Baru

of 17

  • date post

    27-Dec-2015
  • Category

    Documents

  • view

    51
  • download

    2

Embed Size (px)

description

RAB PUSKESMAS TIKALA

Transcript of Rab Tikala Baru

rekapREKAPITULASI ITEM PEKERJAANNoJENIS PEKERJAANVOLSATHARGA SATUANJUMLAH HARGA(Rp)(Rp)IPEKERJAAN PENDAHULUAN10,496,358IIPEKERJAAN BETON17,477,316IIIPEKERJAAN DINDING103,770,720IVPEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA35,958,600VPEKERJAAN PEMASANGAN KUDA-KUDA DAN ATAP37,490,938VIPEKERJAAN PEMASANGAN PLAFOND40,450,544VIIPEKERJAAN PEMASANGAN LANTAI TEGEL22,821,750VIIIINSTALASI LISTRIK9,450,000IXPEKERJAAN PENGECATAN36,927,517XPEKERJAAN PEMBERSIHAN3,915,000(A)JUMLAH318,758,742(B)PPN = 10% x (A)31,875,874TOTAL (A) + (B)350,634,616DIBULATKAN350,000,000Terbilang : Tiga Ratus Lima Puluh Juta RupiahManado, 19 Mei 2014PRETTY S.M NGANTUNGDIREKTUR

NAMA PEKERJAAN: PENAMBAHAN RUANGAN LANTAI II PUSKESMAS TIKALA BARULOKASI : TIKALA BARU - KOTA MANADOTAHUN ANGGARAN: 2014

RABRENCANA ANGGARAN BIAYA (RAB)NoJENIS PEKERJAANVOLSATHARGA SATUANJUMLAH HARGA(Rp)(Rp)IPEKERJAAN PENDAHULUANDLL 5%Provit 15%FEE 15%RealCost1Pek.Bongkaran Dinding untuk selasar7.7m2121,500935,5504,50013,50013,50090,0002Pek.Buangan Bongkaran Ke tempat sampah7.7m247,250363,8251,7505,2505,25035,0003Pemasangan Bow plank15m46,132691,9831,7095,1265,12634,1724Pembuatan Direksi Keet & Gudang Bahan9m2337,5003,037,50012,50037,50037,500250,0005Persiapan listrik dan air kerja90hr60,7505,467,5002,2506,7506,75045,000SUB TOTAL I10,496,358IIPEKERJAAN BETON111.6m1 =luas dindng1Pek.Kolom 30/302.88m32,104,6506,061,39277,950233,850233,8501,559,0002Pek.Kolom 25/402.56m32,104,6505,387,90477,950233,850233,8501,559,0003Pek.Kolom Praktis 15/150.4m31,647,000658,80061,000183,000183,0001,220,000108.9panjang ring4Pek.Ring Balok 15/203.26m31,647,0005,369,22061,000183,000183,0001,220,000108.9panjang ddgSUB TOTAL II17,477,316IIIPEKERJAAN DINDING1Pek.Pasangan Dinding Bata314m2141,75044,509,5005,25015,75015,750105,0002Pek.Plesteran628m254,00033,912,0002,0006,0006,00040,0003Pek.Acian Dinding628m240,36525,349,2201,4954,4854,48529,900SUB TOTAL III103,770,720IVPEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA1Pas.Kusen Pintu dan Jendela Kayu kls II140m1112,92815,809,8504,18312,54812,54883,6502Pas.Daun Pintu Panel7bh540,0003,780,00020,00060,00060,000400,0004Pas.Daun Jedela80m1101,2508,100,0003,75011,25011,25075,0005Pas. Kaca Polos 5 mm14m2405,0005,670,00015,00045,00045,000300,0006Pas. Engsel Pintu7bh47,250330,7501,7505,2505,25035,0007Pas. Engsel Jendela24bh40,500972,0001,5004,5004,50030,0008Pas.Grendel Jendela24unit27,000648,0001,0003,0003,00020,0009Pas.Kait Angin24unit27,000648,0001,0003,0003,00020,000SUB TOTAL V35,958,600VIPEKERJAAN PEMASANGAN KUDA-KUDA DAN ATAP1Pek.Kuda-Kuda Baja Ringan + Atap190m2189,00035,910,0007,00021,00021,000140,0001Pek.Pasang Listplank GRC 1/2021m175,2831,580,9382,7888,3658,36555,765SUB TOTAL VI37,490,938VIPEKERJAAN PEMASANGAN PLAFOND1Pek.Pas Rangka Plafond Alumunium Hollow155m2129,34620,048,6693712,47516,500110,0002Pek.Pasang Plafond Gypsum155m194,50014,647,5003,50010,50010,50070,0003Pek.Pasang Profil Gypsum 6cm155m137,1255,754,3751,3754,1254,12527,500SUB TOTAL VI40,450,544VIIIPEKERJAAN PEMASANGAN LANTAI TEGEL1Pek.Pasang Tegel147m2155,25022,821,7505,75017,25017,250115,000SUB TOTAL VIII22,821,750IXINSTALASI LISTRIK1Pek. Instalasi Titik Lampu15ttk270,0004,050,00010,00030,00030,000200,0002Pek.Pasang MCB + Box1ttk270,000270,00010,00030,00030,000200,0003Pek. Pasang Stop Kontak9ttk270,0002,430,00010,00030,00030,000200,0004Pek. Pasang Saklar10ttk270,0002,700,00010,00030,00030,000200,000SUB TOTAL IX9,450,000XPEKERJAAN PENGECATAN1Pek. Pengecatan Dinding Luar Dalam (3x lapis) setara Metrolite629m233,61521,143,8351,2453,7353,73524,9002Pek. Pengecatan Kusen Pintu dan Jendela140m140,5815,681,3401,5034,5094,50930,0603Pek. Pengecatan Pintu12.6m240,581511,3211,5034,5094,50930,0604Pek. Pengecatan Jendela90.5m140,5813,672,5811,5034,5094,50930,0605Pek. Pengecatan Plafond155m233,0755,126,6251,2253,6753,67524,5006Pek. Pengecatan Listplank21m137,706791,8161,3974,1904,19027,930SUB TOTAL X36,927,517XIPEKERJAAN PEMBERSIHAN1Pek. Pembersihan Puing di buang ke tempat sampah145m127,0003,915,0001,0003,0003,00020,000SUB TOTAL XI3,915,000(A)JUMLAH318,758,742(B)PPN = 10% x (A)31,875,874TOTAL (A) + (B)350,634,616DIBULATKAN350,000,000Terbilang : Tiga Ratus Lima Puluh Juta RupiahManado, 19 Mei 2014di buat oleh:Erry Mentang,A.Ma.TAPIMTEK

NAMA PEKERJAAN: PENAMBAHAN RUANGAN LANTAI II PUSKESMAS TIKALA BARULOKASI : TIKALA BARU - KOTA MANADOTAHUN ANGGARAN: 2014

ANALISAANALISA HARGA SATUAN0.040.0600.040.060NoJENIS BAHAN DAN TENAGASATKOEFHARGA SATUANJUMLAH HARGA0(Rp)(Rp)IPEKERJAAN PENDAHULUAN11M2 Pembersihan Lokasi14,500PekerjaHO0.180,0008,000MandorHO0.05130,0006,5002Pembuatan Direksi kit dan gudang497,030Balok 6/10m30.0252,100,00052,500Balok 5/7m30.082,100,000168,000Tripleks 3 mmm20.0465,0002,600Seng Gelombangm20.04570,0003,150Paku triplekskg0.16518,0002,970Paku 3'kg0.0613,000780Tukang Kayuorg295,000190,000Pekerjaorg180,00080,0003Persiapan listrik dan air kerja53,000Listrikkwh1.4515,00021,750Airltr25012531,25041M1 Pemasangan Bow plank34,172Papan kls IIIm30.00141,900,0002,660Balok 5/7m30.0062,100,00012,600Paku 4'kg0.0113,000130PekerjaHO0.180,0008,000Tukang KayuHO0.195,0009,500Kepala Tukang KayuHO0.01110,0001,100MandorHO0.0014130,000182IIPEKERJAAN PEMASANGAN PONDASI11M3 Pek. galian tanah30,500MandorHO0.05130,0006,500PekerjaHO0.380,00024,00021 M3 Pek. urugan pasir bawah pondasi dan bawah lantai197,800Pasir Kasarm31.2143,750172,500Pekerjaorg0.380,00024,000Mandororg0.01130,0001,3003Pek.Lantai Kerja983,950Semensak2.6860,000160,800Pasir Kasarm30.548112,50061,650Splitm30.94475,000446,500Tukang Batuorg195,00095,000Pekerjaorg2.7580,000220,0004Pek.Pondasi batu pecah895,440Batu Pecahm31.2112,500135,000Semensak5.29460,000317,640Pasir Kasarm30.52112,50058,500PekerjaHO3.665,000234,000TukangHO1.2100,000120,000Kepala TukangHO0.12125,00015,000MandorHO0.1885,00015,3005Pek.urugan tanah galian55,330Tanah Urugm3137,50037,500PekerjaHO0.19280,00015,360MandorHO0.019130,0002,470IIIPEKERJAAN BETON1Pek.Sloof 20/252,377,200Semenzak7.8860,000472,800Pasir Kasarm30.9112,500101,250Splitm31.4475,000665,000Besi 14 mm ulirkg4.5130,000585,000Besi Beugel ( 8mm)kg1.5545,00069,750Kawat Bendratkg0.518,0009,000Papan kls IIIm30.21,900,000380,000Paku 1.5'kg1.115,00016,500PekerjaHO0.580,00040,000TukangHO0.395,00028,500Kepala TukangHO0.05110,0005,500MandorHO0.03130,0003,9002Pek.Kolom 20/452,377,200Semenzak7.8860,000472,800Pasir Kasarm30.9112,500101,250Splitm31.4475,000665,000Besi 14 mm SNI ulirkg4.5130,000585,000Besi Beugel 8mm SNIkg1.5545,00069,750Kawat Bendratkg0.518,0009,000Papan kls IIIm30.21,900,000380,000Paku 1.5'kg1.115,00016,500PekerjaHO0.580,00040,000TukangHO0.395,00028,500Kepala TukangHO0.05110,0005,500MandorHO0.03130,0003,9002Pek.Kolom Praktis 15/151,467,455Semenm30.8860,00052,800Pasir Kasarm36112,500675,000Splitm30.009475,0004,275Besi 8mmkg4.545,000202,500Besi Beugel (6mm AB)kg2.5316,00040,480Kawat Bendratkg118,00018,000Papan kls IIIm30.21,900,000380,000Paku 1.5'kg1.115,00016,500PekerjaHO0.580,00040,000TukangHO0.395,00028,500Kepala TukangHO0.05110,0005,500MandorHO0.03130,0003,9003Pek. Ring Balok 20/30933,755Semenm30.0860,0004,800Pasir Kasarm36112,500675,000Splitm30.009475,0004,275Besi 8mmkg4.545,000202,500Besi Beugel (6mm AB)kg1.5316,00024,480Kawat Bendratkg0.418,0007,200Papan kls IIIm30.0021,900,0003,800Paku 1.5'kg0.0115,000150PekerjaHO0.0680,0004,800TukangHO0.0695,0005,700Kepala TukangHO0.006110,000660MandorHO0.003130,0003904Pek.Kanopi Beton t= 7 cm525,155Semenm37.8822,500177,300Pasir Kasarm30.52517,5009,188Splitm30.73532,50023,888Besi 8mmkg4.545,000202,500Besi Beugel (6mm AB)kg1.5316,00024,480Kawat Bendratkg0.4110,00044,000Papan kls IIIm30.0265,0001,300Paku 1.5'kg0.013,200,00032,000PekerjaHO0.680,00048,000TukangHO0.195,0009,500Kepala TukangHO0.06110,0006,600MandorHO0.03130,0003,9004Pek.Plat Lantai Beton t= 12 cm2,457,700Semenm37.8860,000472,800Pasir Kasarm31112,500112,500Splitm31.4475,000665,000Besi 12mmkg5.5130,000715,000Kawat Bendratkg118,00018,000Papan kls IIIm30.21,900,000380,000Paku 1.5'kg1.115,00016,500PekerjaHO0.580,00040,000TukangHO0.395,00028,500Kepala TukangHO0.05110,0005,500MandorHO0.03130,0003,900IVPEMASANGAN BATA, PLESTERAN & ACIAN1Pek.Pasangan Dinding Hollowbrick98,025Hollowbrickbh143,00042,000Semensak0.360,00018,000Pasir Kasarm30.03112,5003,375PekerjaHO0.380,00024,000TukangHO0.0895,0007,600Kepala TukangHO0.01110,0001,100MandorHO0.015130,0001,9501Pek.Pasangan Dinding Bata126,025Batabh701,00070,000Semensak0.360,00018,000Pasir Kasarm30.03112,5003,375PekerjaHO0.380,00024,000TukangHO0.0895,0007,600Kepala TukangHO0.01110,0001,100MandorHO0.015130,0001,9502Pek.Plesteran61,230Semensak0.155560,0009,330Pasir Halusm30.2112,50022,500PekerjaHO0.180,0008,000TukangHO0.295,00019,000Kepala TukangHO0.01110,0001,100MandorHO0.01130,0001,3002Pek. Acian17,850Semensak0.0760,0004,200PekerjaHO0.07780,0006,160TukangHO0.06895,0006,460Kepala TukangHO0.007110,000770MandorHO0.002130,000260VPEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA1Pas.Kusen Pintu dan Jendela Kayu kls II83,650Kayu kls IIm30.0053,200,00016,000PekerjaHO0.0180,000800TukangHO0.795,00066,500Kepala TukangHO0.002110,000220MandorHO0.001130,0001302Pas.Daun Jendela Depan Kayu kls II70,850Kayu kls IIm30.0013,200,0003,200PekerjaHO0.0180,000800TukangHO0.795,00066,500Kepala TukangHO0.002110,000220MandorHO0.001130,0001302Pas.Daun Pintu Depan Kayu Kls II559,500Kayu kls IIm30.013,200,00032,000PekerjaHO280,000160,000TukangHO3.595,000332,500Kepala TukangHO0.2110,00022,000MandorHO0.1130,00013,0003Pas.Daun Pintu Doblle Multipleks531,450Kayu Kls IIm30.0373,200,000118,400Paku triplekskg0.418,0007,200Lem Kayukg0.3715,0005,550Multiplekslbr1.823,00041,400PekerjaHO1.180,00088,000TukangHO295,000190,000Kepala TukangHO0.7110,00077,000MandorHO0.03130,0003,9003Pas.Kusen Pintu PVC395,700Kusen & Pintu PVC (1 set )set1300,000300,000PekerjaHO0.2580,00020,000TukangHO0.6495,00060,800Kepala TukangHO0.1110,00011,000MandorHO0.03130,0003,9005Pas. Kaca Polos 5 mm232,448Kaca Polos 5 mmm21.1200,000220,000PekerjaHO0.01580,0001,200TukangHO0.195,