rab homestay.xls

Download RAB HOMESTAY.xls

Post on 21-Dec-2015

338 views

Category:

Documents

117 download

Embed Size (px)

TRANSCRIPT

REKAP RUMAH2REKAPITULASIPEKERJAAN:PEMBANGUNAN HOMESTAYLOKASI:Kota PaluTAHUN:2015NOURAIAN PEKERJAANJUMLAH HARGA123IPEKERJAAN PERSIAPANRp866,437.50IIPEKERJAAN TANAHRp2,513,386.44IIIPEKERJAAN BETONRp26,845,087.63IVPEKERJAAN PASANGANRp36,104,903.07VPEKERJAAN KUSEN PINTU,JENDELA & VENTILASIRp11,429,203.83VIPEKERJAAN ATAPRp18,776,105.30VIIPEKERJAAN PENGECATANRp4,835,971.94VIIIPEKERJAAN KUNCI / ALAT PENGGANTUNGRp1,969,262.50IXPEKERJAAN MEKANIKAL DAN ELEKTRIKALRp3,288,200.00XPEKERJAAN SANITAIR DAN LAIN - LAINRp2,646,854.17JUMLAHRp109,275,412.37DIBULATKANRp109,275,000.00TERBILANGSeratus Sembilan Juta Dua Ratus Tujuh Puluh Lima Ribu RupiahPalu, 2015PERENCANA

RAB HOMESTAYENGINEERING ESTIMATE ( EE )PEKERJAAN:PEMBANGUNAN HOMESTAYLOKASI:Kota PaluTAHUN:2015Pondasi PagarPondasi RumahLuas RumahTerasLUAS WC101.6183.75265.1518.63NO.URAIAN PEKERJAANSAT.VOL.HARGA SATUANHARGA SATUANJUMLAH HARGAPasir Bawah Lantai0.82.25(Rp.)(Rp.)(Rp.)26.51510501020304050506GalianGalian29.4639.116128.625Urugan Pasir16.25IPEKERJAAN PERSIAPANPasir PondasiPasir Pondasi2.941Pek. Pembersihan LahanM35.75010,250.00366,437.503.5569.18752Pek. Pemasangan BouwplankLs1.000500,000.00500,000.0010.66827.5625866,437.50PondasiPondasiIIPEKERJAAN TANAH24.77008121.2751Pek. Galian Tanah Pondasi Batu kaliM17.01062,610.001,064,996.102Pek. Urugan Kembali Bekas Galian Pondasi Batu KaliM4.25313,135.0055,856.593Pek. Urugan Pasir Bawah Pondasi Batu KaliM0.595138,850.0082,615.754Pek. Urugan Pasir Bawah LantaiM3.400138,850.00472,090.005Pek. Urugan Tasirtu Bawah Lantai ( urugan palupi )M13.60061,605.00837,828.008222,513,386.44IIIPEKERJAAN BETON1Pek. Beton 1:3:5 Lantai T = 5cmM1.700640,300.001,088,510.002Pek. Sloof 15 x 20 ( BB = 200 Kg ) K.300M1.2155,568,430.006,765,642.453Pekerjaan Kolom Teras 15x20 ( BB = 200 Kg ) K.300M0.2847,226,975.002,048,847.414Pek. Kolom PraktisM149.70081,322.504,041,728.252.5181.85Pek. Ringbalk 15 x 20 ( BB = 200 Kg ) K.300M1.4646,566,680.009,613,619.522131.046Pek. Plat Beton T = 10cm( BB = 200 Kg ) K.200M0.6005,477,900.003,286,740.00Praktis 4.5555.5687526,845,087.63Praktis lain2.56IVPEKERJAAN PASANGAN247.52.561Pas. Batu KosongM2.835322,485.00914,244.98130.54.122Pas. Pondasi Batu Kali 1 : 5M12.049553,985.006,674,826.773780.933Pas. Dinding Batu Bata 1/2 Batu 1 : 5M108.575113,595.0012,333,577.131.44Pek. Plesteran Dinding 1 : 5M217.15036,100.007,839,115.001.475Pek. Acian Dinding 1 Pc : 7 KprM217.15011,460.002,488,539.001.476Pas. Tegel Lantai Teras Keramik 40x40M3.435203,670.00699,606.452.767Pas. Tegel Lantai Keramik 40 x 40 ( ukuran dan motif sesuai gambar )M13.500203,670.002,749,545.002.764.128Pas. Keramik Dinding 20 x 25 cm ( KM / WC )M10.500156,327.501,641,438.752.459Pas. Keramik Lantai 20 x 20 cm ( KM / WC )M3.000254,670.00764,010.002.4536,104,903.0729.050.653625VPEKERJAAN KUSEN PINTU,JENDELA & VENTILASI6.2223751Rangka Kusen Pintu, Jendela dan Ventilasi Kayu PalapiM0.41010,895,500.004,461,707.25RINGBALK 4,5183.752Pemasangan Pintu PanilM7.040831,500.005,853,760.00ringbalk 244.53Pek. Pemasangan Bingkai Jendela KayuM1.008831,500.00838,152.004Pek. Pemasangan Kaca Bening 5mmM1.860148,163.75275,584.585.611,429,203.8313.2VIPEKERJAAN ATAP3.81Pek. Atap Genteng Metal + Kuda Kuda Baja RinganM49.740210,000.0010,445,400.00172Pek ListplankM128.20084,400.002,380,080.003Pek Bubungan AtapM18.100168,895.001,368,049.504Rangka (hollow)+ Plafond GypsumM26.125175,409.604,582,575.800.0018,776,105.30VIIPEKERJAAN PENGECATAN1Pengecatan Dinding dan Beton ex Avian PaintM217.15015,391.503,342,264.232Pengecatan PlafondM26.12525,791.50673,802.943Pengecatan Kayu 1 Lapis Plamir , 1 Lapis Cat Dasar 2 Lapis Cat PenutupM21.10638,847.00819,904.784,835,971.94VIIIPEKERJAAN KUNCI / ALAT PENGGANTUNG1Kunci PintuBh4.000176,155.00704,620.002Engsel Pintu 4" ( 3 bh / Daun Pintu )Psg4.00029,913.75119,655.0044.53Engsel Jendela 3" ( 2 bh / Daun Jendela )Psg5.00019,942.5099,712.50RINGBALK PAGAR854Pegangan PintuBh4.000180,712.50722,850.00313.255Grendel JendelaBh5.00026,935.00134,675.00V. RB9.39756Tarikan JendelaBh5.00018,775.0093,875.007Hak Angin Jendela ( 2 bh / Daun Jendela )Psg5.00018,775.0093,875.00List Gypsum75.41,969,262.5034.4IXPEKERJAAN MEKANIKAL DAN ELEKTRIKAL21.351Instalasi Titik Mata LampuTtk5.000350,000.001,750,000.0011.42Instalasi Titik Stop Kontak PanasonicTtk3.000211,400.00634,200.0093Lampu Downlight 23 WattBh2.00091,000.00182,000.0015.44Lampu Downlight 18 WattBh3.00075,000.00225,000.006.45Saklar GandaBh2.00068,000.00136,000.006.46Saklar TunggalBh1.00034,000.0034,000.007Stop KontakBh3.00024,000.0072,000.0016.48Pemasangan MCBUnit1.000255,000.00255,000.006.43,288,200.00XIPEKERJAAN SANITAIR DAN LAIN - LAIN7.561Kloset Duduk ex TotoBh1.0002,164,000.002,164,000.002.4514.52Kran Air 1/2"Bh1.00019,362.5019,362.501.05253Pipa Air Bersih dari Sumber Air PVC 3/4 "M4.00012,500.0050,000.0011.0639.54Pipa PVC Tipe AW 2" ( Pembuangan Air Kotor )M4.0009,583.3338,333.335Pipa PVC Tipe AW 4" ( Pembuangan WC )M4.00027,083.33108,333.336Floor DrainBh1.00016,825.0016,825.007Pembersihan Lokasi PekerjaanLs1.000250,000.00250,000.002,646,854.17CEK 1109,275,412.37CEK 2109,275,412.373,213,982.72

ANALISADAFTAR ANALISAPEKERJAAN:PEMBANGUNAN HOMESTAYLOKASI:Kota PaluTAHUN ANGGARAN:2015A-011 M2 Membersihkan Lapangan dan Perataana.Tenaga0.100OhPekerja60,000.006,000.006,000.000.050OhMandor85,000.004,250.004,250.0010,250.0010,250.00Jumlah10,250.0010,250.00A-021 M' Pengukuran dan Pemasangan Bouwplanka.Bahan0.012M3Kayu 5/7 kelas IV4,500,000.0054,000.0054,000.000.020KgPaku Biasa 2" - 5"22,500.00450.00450.000.007M3Kayu Papan 3/204,500,000.0031,500.0031,500.0085,950.0085,950.00b.Tenaga0.100OhTukang Kayu80,000.008,000.008,000.000.100OhPekerja60,000.006,000.006,000.000.010OhKepala Tukang80,000.00800.00800.000.005OhMandor85,000.00425.00425.0015,225.0015,225.00Jumlah85,950.0015,225.00101,175.00A-031 M2 Pembuatan Kantor Sementara, Dengan Lantai Plesterana.Bahan1.250BtgKayu Gelam dia. 6-85,000.006,250.006,250.000.180M3Kayu4,500,000.00810,000.00810,000.000.850KgPaku Biasa22,500.0019,125.0019,125.001.100KgBesi Strip7,500.008,250.008,250.0035.000KgSemen Portland1,500.0052,500.0052,500.000.150M3Pasir Pasang150,000.0022,500.0022,500.000.100M3Pasir Beton150,000.0015,000.0015,000.000.150M3Koral Beton125,000.0018,750.0018,750.0030BhBata Merah925.0027,750.0027,750.000.250LbrSeng Plat39,000.009,750.009,750.002.000BhJendela Nako127,500.00255,000.00255,000.000.080M2Kaca Polos72,500.005,800.005,800.000.150BhKunci Tanam22,500.003,375.003,375.000.060LbrPlywood 4 mm121,680.007,300.807,300.801,261,350.801,261,350.80b.Tenaga2.000OhTukang Kayu80,000.00160,000.00160,000.001.000OhTukang Batu75,000.0075,000.0075,000.002.000OhPekerja60,000.00120,000.00120,000.000.300OhKepala Tukang80,000.0024,000.0024,000.000.050OhMandor85,000.004,250.004,250.00383,250.00383,250.00Jumlah1,261,350.80383,250.001,644,600.80A-041 M2 Pembuatan Gudang Semen dan Alat - Alata.Bahan1.700BtgKayu Gelam dia. 6-85,000.008,500.008,500.000.210M3Kayu4,500,000.00945,000.00945,000.000.300KgPaku Biasa22,500.006,750.006,750.0010.500KgSemen Portland1,500.0015,750.0015,750.000.030M3Pasir Beton150,000.004,500.004,500.000.050M3Koral Beton125,000.006,250.006,250.001.500LbrSeng Gelombang BJLS39,000.0058,500.0058,500.001,045,250.001,045,250.00b.Tenaga2.000OhTukang Kayu80,000.00160,000.00160,000.001.000OhPekerja60,000.0060,000.0060,000.000.200OhKepala Tukang80,000.0016,000.0016,000.000.050OhMandor85,000.004,250.004,250.00240,250.00240,250.00Jumlah1,045,250.00240,250.001,285,500.00A-051 M2 Pembuatan Bedeng Buruha.Bahan1.250BtgKayu Gelam dia. 6-85,000.006,250.006,250.000.186M3Kayu4,500,000.00837,000.00837,000.000.300KgPaku Biasa22,500.006,750.006,750.0018.000KgSemen Portland1,500.0027,000.0027,000.000.030M3Pasir Beton150,000.004,500.004,500.000.050M3Koral Beton125,000.006,250.006,250.001M2Seng Gelombang BJLS39,000.0039,000.0039,000.001.350LbrPlywood 4 mm121,680.00164,268.00164,268.001,091,018.001,091,018.00b.Tenaga2.000OhTukang Kayu80,000.00160,000.00160,000.001.000OhPekerja60,000.0060,000.0060,000.000.200OhKepala Tukang80,000.0016,000.0016,000.000.050OhMandor85,000.004,250.004,250.00240,250.00240,250.00Jumlah1,091,018.00240,250.001,331,268.00A-061 M' Pagar Sementara dari Seng Gelombang Tinggi 2 Metera.Bahan1.250BtgKayu Gelam dia. 6-85,000.006,250.006,250.002.500KgSemen Portland1,500.003,750.003,750.001.200LbrSeng Gelombang 3"-5"39,000.0046,800.0046,800.000.005M3Pasir Beton150,000.00750.00750.000.009M3Koral Beton125,000.001,125.001,125.000.072M3Kayu 5/7 kelas IV4,500,000.00324,000.00324,000.000.060KgPaku Biasa 2"-5"22,500.001,350.001,350.000.450KgMeni Besi16,500.007,425.007,425.00391,450.00391,450.00b.Tenaga0.200OhTukang Kayu80,000.0016,000.0016,000.000.400OhPekerja60,000.0024,000.0024,000.000.020OhKepala Tukang80,000.001,600.001,600.000.020OhMandor85,000.001,700.001,700.0043,300.0043,300.00Jumlah391,450.0043,300.00434,750.00A-07Pengadaan Air Kerja12btg- PVC 4" x 12 btg108,333.331,300,000.0024btg- PVC 2 " x 24 btg38,333.33920,000.001kg- Isarplas 1 Kg49,500.0049,500.001lot- Instalasi Listrik100,000.00100,000.001unit- Pompa Ground Force2,750,000.002,750,000.005bh- Kran air 5 bh10,000.0050,000.006bh- Drum air 6 bh150,000.00900,000.002roll- Pipa/Slang distribusi 2 roll300,000.00600,000.00Jumlah6,669,500.00Pengadaan air kerja dengan biaya maintenance 1.5x10,004,250.00A-08Security / 2 Shift- Siang 08.00 - 18.002 x Rp. 30,000.00 x 301,800,000.00- Malam 18.00 - 24.002 x Rp. 35,000.00 x 302,100,000.00- Alat2 bantu 8 x 25,000200,000.00Jumlah4,100,000.00A-091 Unit Papan Nama biasaa.Bahan1.000KpgPapan Kayu kls IV15,000.0015,000.0015,000.000.050KgPaku biasa 1/2"- 1"22,500.001,125.001,125.001.000LbrPlywood 4 mm121,680.00121,680.00121,680.000.800KgCat Minyak Mutu C21,000.0016,800.0016,800.00154,605.00154,605.00b.Tenaga0.320OhPekerja60,000.0019,200.0019,200.001.000OhMandor85,000.0085,000.0085,000.00104,200.00104,200.001 Unit Papan Nama Biasa154,605.00104,200.00258,805.00A-10Dokumentasi / Adm. Proyek/Laboratorium- Sewa Komputer