RAB & Back Up Data.xls

NAMA NIM KELAS MAT MATA KULIAH KULIAH

NO. I

II

BACK UP DATA SYAUQIYAH RAHMAH D01 15 603 : TE T EKNIK SIPIL 2015 : PERENC PERENCANA ANAAN AN STRUKT STRUKTUR UR SIPIL SIPIL

ITEM PEKERJAAN

1.00 12.00

Ls M'

Panjang Lebar Tinggi V!"#$

29.00 1.00 0.0 1%.&

M!


29.00 0.10 0.20 1.&5

M!


.00 &.0 0.(0 21.60

M!


29.00 1.00 0.1 &.35

M!


29.00 1.00 0.2 %.25

M!

Panjang Lebar *%as Lebar Bawah Tinggi V!"#$

29.00 0.!0 0.(0 1.00 15.'5

M!

Panjang Tinggi V!"#$

2.2 0.(+ 22.%'

M2

Panjang Tinggi V!"#$

&.!0 0.!0 13.5'

M2

Tul. "%ama

Panjang iame%er ml. 3B%g4 Bera Bera%% 3kg5 3kg5m' m'4 #g 3m!4

29.00 1!  1.0& 1.0&2 2 11.11 #g

Tul. ,engkang

Panjang iame%er ml. 3B%g4 Bera Bera%% 3kg5 3kg5m' m'4 #g 3m!4

29.00 12 2 0.(( 0.((( ( 1.0

Panjang iame%er ml. 3B%g4 Bera% 3k 3kg5m'4 #g 3m!4

1.20 ( 19&.!! 0.!9 12&.2 #g

V!"# !"#$$ T()! ()!

326. 326.*% *% #g


29.00 0.20 0.2 1.&5

M!

Panjang Lebar V!"#$

.0 &.(0 31.6*

M2

PEKERJAAN TANAH TANAH 1 Galian Tanah

2 "rugan #embali Galian Pon$asi

! Penimbunan Lan%ai

III

PEKERJAAN PONDASI 1 Pa Pasir "rug

2 Ba%u #osong

! Pas. Ba%u kali 1)!

& Ples%eran Pon$asi

IV

PEKERJAAN STRUKTUR 1 ,loe ,loe-- 20 20  2 2 /m /m  Bekis%ing

 Besi

Tul. Beugel

 Be%on

V

VOLUME LAPANGAN

PEKERJAAN PERSIAPAN PERSIAPAN 1 Papan Proyek 2 Pek. Pemasangan Bouwplank

PEKERJAAN STRUKTUR 1 Pek. Lan%ai #eramik &0  &0 /m

#g

iperiksa 6leh ) osen Teknik ,ipil

NO.

ITEM PEKERJAAN

GAMBAR

ibua% 6leh ) Mahasiswa Teknik ,ipil

VOLUME LAPANGAN

GAMBAR

NO.

ITEM PEKERJAAN

VOLUME LAPANGAN

GAMBAR

"ni7ersi%as ,ulawesi Bara%

"ni7ersi%as ,ulawesi Bara%

ISDIYANTO+ ST. MT 8ip. ............. .............. ............

ABD. A,IS Mahasiswa

RENCANA ANGGARAN BIAYA NAMA NIM KELAS MATA KULIAH

No.

I

II

III

IV

V

VI

: : : :

URAIAN PEKERJAAN

VOLUME

PEKERJAAN PERSIAPAN 1.1 Papan Proyek 1.2 Pek. Pemasangan Bouwplank 1.3 Am!n!s"ras! Peren#anaan an As$ul%raw!ng PEKERJAAN TANAH 2.1 al!an (ana) 2.2 rugan -em$al! al!an Ponas! 2.3 Pen!m$unan Lan"a! PEKERJAAN PONDASI 3.1 Pas!r rug 3.2 Ba"u -osong 3.3 Pas. Ba"u kal! 13 3.* Pek. Ples"eran Ponas! PEKERJAAN STRUKTUR *.1 /loe 20  25 #m *.1.1 Bek!s"!ng *.1.2 Bes! *.1.3 or Be"on -175

0.25

0.32

18.18 0

HARGA

JUMLAH

SATUAN

HARGA

1.00 12.00 &

Ls m' Ls

Rp Rp Rp

Rp 500,000.00 Rp 100,171.56 Rp & Rp

1,702,058.66 500,000.00 1,202,058.66 &

17.*0 1.*5 21.60

m3 m3 m3

Rp Rp Rp

8*,166.78 223,*16.71 220,15*.28

Rp Rp Rp Rp

6,543,788.45 1,*6*,501.8+ 323,+5*.23 *,755,332.3*

*.35 7.25 15.+5 22.7+

m3 m3 m3 m2

Rp Rp Rp Rp

223,*16.71 *38,08*.17 +02,8*3.15 61,*57.50

Rp Rp Rp Rp Rp

19,949,183.33 +71,862.6+ 3,176,110.26 1*,*00,3*8.2* 1,*00,862.1*

1+2,836.12 18,*18.57 1,216,+58.06

Rp Rp Rp Rp Rp

10,405,658.65 10,*05,658.65 2,620,6*2.82 6,020,*26.65 1,76*,58+.18

Rp

9,609,200.73

m2m3 kgm3 12

13.5+ 326.87 1.*5

PEKERJAAN ARSITEKTUR 5.1 Peker4aan Lan"a! -eram!k Pek. Lan"a! -eram!k arna *0  *0 #m PEKERJAAN AKHIR 6.1 Peker4aan Pem$ers!)an

:;<= 109.0

SYAUQIYAH RAHMAH D01 15 603 TEKNIK SIPIL 2015 PERENCANAAN STRUKTUR SIPIL

m2 kg m3

Rp Rp Rp

31.68

m2

Rp

303,320.73

Rp

+,60+,200.73

1.00

Ls

Rp

500,000.00

Rp Rp

500,000.00 500,000.00

REKAPITULASI :;<= NAMA

: SYAUQIYAH RAHMAH

NIM

: D01 15 603

KELAS

: TEKNIK SIPIL 2015

MATA KULIAH

: PERENCANAAN STRUKTUR SIPIL

No.

JUMLAH HARGA

URAIAN PEKERJAAN

>

P;#;:**8 P;:,>*P*8

:p

1?+02?0(.

>>

P;#;:**8 T*8*@

:p

?&!?+((.&

>>>

P;#;:**8 P68*,>

:p

19?9&9?1(!.!!

>A

P;#;:**8 ,T:"#T":

:p

10?&0?(.

A

P;#;:**8 *:,>T;#T":

:p

9?09?200.+!

A>

P;#;:**8 *#@>:

:p

00?000.00

:;*L 6,T PP8 10 C T6T*L

&(?+09?((9.(! &?(+0?9((.9( !?(0?(+(.(1

>B"L*T#*8

53+500+000.00

Terbilang : Lima Puluh Tiga Juta Lima Ratus Ribu Rupiah

Majene? 19 8o7ember 201+

M$-$("/" :

D")( :

6,;8 T;#8># ,>P>L

M*@*,>,D* T;#8># ,>P>L

UNIVERSITAS SULAESI BARAT

UNIVERSITAS SULAESI BARAT

ISDIYANTO+ ST. MT

ABD. A,IS

8ip. ......... .......... ......... .....

Mahasiswa Menge%ahui5Menye%ujui )

RENCANA ANGGARAN BIAYA ENGINEERING ESTIMATE PROYEK ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PEKERJAAN ) :;@*B>L>T*,> :"*8G*8 B;:,*L>8 KOTA ) M*;8; TAHUN ) 201

No.

I

II

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN Papan Proyek 1.1 %!reks! kee" 1.2 Pem$ongkaran eung ks!s"!ng 1.3 Pek.Pemasangan Bawplank 1.* 1.5 Am!n!s"ras!, As$ul%raw!ng an Ba#k p a"a

PEKERJAAN STRUKTUR 2.1 /loe 11  20 #m Bek!s"!ng Bes! or Be"on -175 2.2

2.3

III

VOLUME

3.3

3.*

3.5

3.6

3.7

3.8

3.+

3.10

Ls Ls Ls m' Ls

HARGA

JUMLAH

SATUAN

HARGA

2,000,000.00 100,171.56 1,500,000.00

Rp Rp Rp Rp Rp Rp

4,050,171.56 *50,000.00 & 2,000,000.00 100,171.56 1,500,000.00 31,602,145.41 3,**1,186.*8 1,5+6,683.0* 1,2+0,300.7* 55*,202.70

Rp

*50,000.00

Rp Rp Rp

18.18 m2m3 153.83 kgm3 20.7

8.28 70.05*32 0.*55*

m2 kg m3

Rp Rp Rp

1+2,836.12 18,*18.57 1,216,+58.06

Rp Rp Rp Rp Rp

-olom 11  11 #m Bek!s"!ng Bes! or Be"on -175

1.00 m2m3 257.675 kgm3 56

0.6776 17*.6005 0.6776

m2 kg m3

Rp Rp Rp

2,851,7+3.+8 18,*18.57 1,216,+58.06

Rp Rp Rp Rp

5,+72,87+.38 1,+32,375.60 3,215,8+3.00 82*,610.78

R!ng Balk 11  15 #m Bek!s"!ng Bes! or Be"on -175

18.18 m2m3 1+6.137 kgm3 20.7

6.21 66.++072 0.3*155

m2 kg m3

Rp Rp Rp

3,307,335.58 18,*18.57 1,216,+58.06

Rp Rp Rp Rp

22,188,07+.55 20,538,553.+3 1,233,873.5+ *15,652.02 155,730,611.32 +8,338,5+2.73 10,5*5,02+.*0 8,+05,1+1.03 6,027,2*0.86 72,861,131.*5

72.*5 1**.+ 1**.+ 65.38

m2 m2 m2 m2

Rp Rp Rp Rp

1*5,5*+.06 61,*57.50 *1,5+5.87 1,11*,*25.38

Rp Rp Rp Rp Rp Rp

0.165

m3 m3

Rp Rp

18,680,513.75 18,680,513.75

Rp Rp Rp

3,082,28*.77 3,082,28*.77 &

25

m'

Rp

378,322.82

Rp Rp

+,*58,070.52 +,*58,070.52

2.58

m2 m2

Rp Rp

+2+,632.+8 21*,00*.6+

Rp Rp Rp

2,3+8,*53.08 2,3+8,*53.08 &

Peker4aan Pemasangan %aun P!n"u Allum!n!um 3.5.1 (ype -usen P2

8.82

m2

Rp

271,556.82

Rp Rp

2,3+5,131.16 2,3+5,131.16

Peker4aan Pemasangan Plaon 3.6.1 Peker4aan Plaon Rangka
1*.18 1*.18 &

m2 m2 m'

Rp Rp

15*,02+.87 11*,80*.7*

Rp Rp Rp

3,810,730.5* 2,183,373.37 1,627,357.17

Peker4aan Lan"a! 3.7.1 Pek. Lan"a! -eram!k *0  *0 #m 1.6.2 Pek. Lan"a! -eram!k -amar =an! 25  25 #m

& 1*.18

m2 m2

Rp Rp

1,177,**5.80 1,1*6,2+5.17

Rp Rp Rp

16,2*8,73*.06 & 16,2*8,73*.06

6.00 6.00 6.00

$) $) $)

Rp Rp Rp

Rp 1,3+2,+55.8* Rp 117,*8+.81 Rp 1+8,11+.18 Rp

10,251,38+.00 8,357,735.06 70*,+38.85 1,188,715.10

7.00 2*.00 6.00

$) $) $)

Rp Rp Rp

323,*62.28 66,+03.07 8*,153.07

Rp Rp Rp Rp

*,37*,828.07 2,26*,235.+8 1,605,673.68 50*,+18.*2

1**.+0 1*.18

m2 m2

Rp Rp

33,772.73 33,772.73

Rp Rp Rp

5,372,3+7.*0 *,8+3,668.+2 *78,728.*8

PEKERJAAN ARSITEKTUR 3.1 Peker4aan %!n!ng 3.1.1 Pek. Pasangan Ba"u Ba"a ka"an 12 Ba"a 15 9 3.1.2 Pek. Pasangan Ples"eran 15 mm 1 P#  5 Ps 3.1.3 Pek. A#!an 3.1.* Pek. %!n!ng -eram!k 25*0 n"uk -m# 3.2

1.00 1.00 1.00 1.00 1.00

:;<= 109.0

Peker4aan Pemasangan -usen P!n"u an :enela 3.2.1 (ype -usen P1 3.2.2 ;!n"!las! Peker4aan Pemasanga -usen Allum!n!um P!n"u 3.3.1 (ype -usen P2 Peker4aan Pemasangan %aun P!n"u an :enela 3.*.1 (ype -usen P1 3.*.2 ;!n"!las!

Peker4aan /an!"ary 3.8.1 lose" :ongkok &(o"o, "!pe  660 3.8.2 -ran a!r !a 12> 3.8.3 ?loor %ra!n, &(o"o, (!pe (@ 1 B Peker4aan -un#! an -a#a 1.+.1 -un#! (anam P!n"u 1.+.2 ngsel P!n"u, &// 1.+.3 renel (anam spanyole"9 Peker4aan Penge#e"an 1.10.1 Pek. a" !n!ng n"er!or 1.10.2 Pek. a" Plaon

IV

PEKERJAAN MECANIKA ! EETRICA *.1 Peker4aan =ekan!kal *.1.1 P!pa A!r Bers!) P;  12> *.1.2 P!pa A!r -o"or P;  3> *.1.3 P!pa A!r L!m$a) P;  *> *.2

V

Peker4aan le"r!kal *.2.1 n"alas! "!"!k lampu *.2.2 /"op kon"ak e l!psal *.2.3 /akelar gana e l!psal *.2.* /akelar "unggal e l!psal *.2.5 Lampu P!4ar 25 wa""

PEKERJAAN SEPTIC TANK 3 "UNIT# 5.1 Peker4aan (ana) 5.1.1 al!an (ana) 5.2

5.3

5.*

5.5

m' m' m'

Rp Rp Rp

*3,+++.06 61,+37.07 132,7+1.*5

7.00 1.00 & 7.00 7.00

""k ""k ""k ""k ""k

Rp Rp Rp Rp Rp

1+3,377.58 266,758.01 317,358.01 78,262.58 +1,000.00

Rp Rp Rp Rp Rp Rp

2,805,23+.10 1,353,6*3.0* 266,758.01 & 5*7,838.0* 637,000.00

Peker4aan Be"on 5.3.1 Balok 1520 #m Bek!s"!ng Bes! or Be"on -175 Pla" Penu"up "  12 #m Bek!s"!ng Bes! or Be"on -175

7.28

6.615

13,730,814.72 10,+25,575.62 1,0++,+76.38 1,858,112.25 7,+67,*86.++

190,236,112.92 1,36+,502.70 1,36+,502.70

13.281*5

m3

Rp

Rp Rp 103,113.+5 Rp

*1.6+ 63.53 63.53

m2 m2 m2

Rp Rp Rp

Rp 3,082,121.+6 Rp 66,311.30 Rp *1,5+5.87 Rp

135,333,056.*6 128,*78,253.80 *,212,*25.33 2,6*2,377.33 *3,637,7*1.*2 7,*88,22*.01 7,0+*,23*.81 251,605.10 1*2,38*.0+

3

Peker4aan %!n!ng 5.2.1 Pasangan Ba"u ka"an 1 Ba"a 5.2.2 Ples"eran %!n!ng 13 5.2.3 A#!an %!n!ng

5.3.2

25.00 30.00 60.00

Rp Rp Rp Rp Rp

18.33 m2m3 116.756 kgm3 0.03

2.15 13.66 0.12

m2 kg m3

Rp Rp Rp

Rp Rp 3,307,335.58 Rp 18,*18.57 Rp 1,216,+58.06 Rp

8.33333 m2m3 115.7+6 kgm3 2.*75

7.*3 103.17 0.8+

m2 kg m3

Rp Rp Rp

Rp *,*66,650.58 Rp 18,*18.57 Rp 1,216,+58.06 Rp

36,1*+,517.*2 33,16*,880.53 1,+00,327.26 1,08*,30+.63

30.00 30.00 3.00

m' m' m'

Rp Rp Rp

Rp 132,7+1.*5 Rp 70,*03.+5 Rp 711,670.05 Rp

8,230,872.1* 3,+83,7*3.50 2,112,118.50 2,135,010.1*

5.18 0.68 1.35 1.80 0.*5 0.+0

m3 m3 m3 m3 m3 m3

Rp Rp Rp Rp Rp Rp

8*,166.78 223,*16.71 36*,366.2+ 160,000.00 223,*16.71 220,15*.28

Rp Rp Rp Rp Rp Rp Rp

1,66*,+*0.20 *35,563.06 150,806.28 *+1,8+*.*+ 288,000.00 100,537.52 1+8,138.85

Peker4aan mekan!kal 5.*.1 P!pa Pem$uangan L!m$a) P; *> 5.*.2 P!pa Resapan P; 2> 5.*.3 P!pa Penguapan ara alCan!s 1> Peker4aan Resapan 5.5.1 al!an (ana) 5.5.2 Lap!san Pas!r rug 5.5.3 Lap!san $a"u -oral  -er!k!l 5.5.* Lap!s an 4 uk !l !l! "kan Paa P!pa yang "ela) ! lu$ang! 5.5.5 Lap!san Pas!r rug 5.5.6 Lap!san (ana) (!munan

REKAPITULASI ENGINEERING ESTIMATE ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PROYEK PEKERJAAN ) :;@*B>L>T*,> :"*8G*8 B;:,*L>8 ) M*;8; KOTA TAHUN ) 201

No.

URAIAN PEKERJAAN

:;<=

JUMLAH

HARGA

I

PEKERJAAN PERSIAPAN

Rp

4,050,171.56

II

PEKERJAAN STRUKTUR 2.1 /loe 11  20 #m 2.2 -olom 11  11 #m 2.3 R!ng Balk 11  15 #m

Rp Rp Rp Rp

31,602,145.41 3,**1,186.*8 5,+72,87+.38 22,188,07+.55

III

PEKERJAAN ARSITEKTUR 3.1 Peker4aan %!n!ng 3.2 Peker4aan Pemasangan -usen P!n"u an :enela 3.3 Peker4aan Pemasanga -usen Allum!n!um P!n"u 3.* Peker4aan Pemasangan %aun P!n"u an :enela 3.5 Peker4aan Pemasangan %aun P!n"u Allum!n!um 3.6 Peker4aan Pemasangan Plaon 3.7 Peker4aan Lan"a! 3.8 Peker4aan /an!"ary 3.+ Peker4aan -un#! an -a#a 3.10 Peker4aan Penge#e"an

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

155,730,611.32 +8,338,5+2.73 3,082,28*.77 +,*58,070.52 2,3+8,*53.08 2,3+5,131.16 3,810,730.5* 16,2*8,73*.06 10,251,38+.00 *,37*,828.07 5,372,3+7.*0

IV

PEKERJAAN MECANIKA ! EETRICA *.1 Peker4aan =ekan!kal Peker4aan le"r!kal *.2

Rp Rp Rp

13,730,814.72 10,+25,575.62 2,805,23+.10

V

PEKERJAAN SEPTIC TANK " 3 # UNIT 5.1 Peker4aan (ana) 5.2 Peker4aan %!n!ng 5.3 Peker4aan Be"on 5.* Peker4aan mekan!kal 5.5 Peker4aan Resapan

Rp Rp Rp Rp Rp Rp

190,236,112.92 1,36+,502.70 135,333,056.*6 *3,637,7*1.*2 8,230,872.1* 1,66*,+*0.20

Rp Rp Rp Rp

3+5,3*+,855.+2 3+,53*,+85.5+ *3*,88*,8*1.52 *3*,88*,000.00

Real os" PPD 10 E :umla) (o"al %!$ula"kan Terbilang :

/era"us L!ma Pulu) /a"u :u"a nam Ra"us /em$!lan Pulu) %elapan Rup!a)

RENCANA ANGGARAN BIAYA ENGINEERING ESTIMATE PROYEK ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PEKERJAAN ) P;8G;;T*8 :"*8G 8;":686L6GE KOTA ) M*;8; TAHUN ) 201

No.

I

II

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN Papan Proyek 1.1 1.2 Am!n!s"ras! PEKERJAAN ARSITEKTUR 2.1 Peker4aan Penge#e"an 2.1.1 Pek. Penge#e"an %!n!ng alam 2.1.2 Pek. Penge#e"an %!n!ng Luar 2.1.3 Pek. Penge#e"an Plaon 2.2

2.3

2.*

III

VOLUME

Peker4aan -un#! an -a#a 2.*.1 -un#! (anam P!n"u

PEKERJAAN PEM$ERSIHAN 3.1 Pem$ers!)an /!sa&s!sa Peker4aan

Ls Ls

Rp Rp

HARGA

JUMLAH

SATUAN

HARGA

*50,000.00 1,500,000.00

Rp Rp Rp

1,950,000.00 *50,000.00 1,500,000.00 31,925,168.23 25,553,5*7.7* 10,065,7+*.01 6,357,*61.3* +,130,2+2.3+

2+8.0*5 162.5 21+.5

m2 m2 m2

Rp Rp Rp

33,772.73 3+,122.8* *1,5+5.87

Rp Rp Rp Rp Rp

12.*

m2

Rp

2+5,3+3.6+

Rp Rp

3,662,881.7* 3,662,881.7*

1.00

$)

Rp

2,385,276.*7

Rp Rp

2,385,276.*7 2,385,276.*7

1.00

$)

Rp

323,*62.28

Rp Rp

323,*62.28 323,*62.28

Ls

Rp

500,000.00

Rp Rp

500,000.00 500,000.00

Peker4aan %!n!ng 2.2.1 Peker4aan Par"!s! !n!ng Peker4aan /an!"ary 2.3.1 lose" %uuk &(o"o, "!pe  660

1.00 1.00

:;<= 109.0

1.00

REKAPITULASI RENCANA ANGGARAN BIAYA :;<=

ENGINEERING ESTIMATE ) P;MB*8G"8*8 :;@*B :"M*@ ,*#>T "M"M *;:*@ #*B. M*;8; PROYEK PEKERJAAN ) P;8G;;T*8 :"*8G 8;":686L6GE ) M*;8; KOTA TAHUN ) 201

No.

URAIAN PEKERJAAN

JUMLAH

HARGA

I

PEKERJAAN PERSIAPAN

Rp

1,950,000.00

II

PEKERJAAN ARSITEKTUR 2.1 Peker4aan Penge#e"an 2.2 Peker4aan %!n!ng 2.3 Peker4aan /an!"ary 2.* Peker4aan -un#! an -a#a

Rp Rp Rp Rp Rp

31,925,168.23 25,553,5*7.7* 3,662,881.7* 2,385,276.*7 323,*62.28

III

PEKERJAAN PEM$ERSIHAN

Rp

500,000.00

Rp Rp Rp Rp

3*,375,168.23 3,*37,516.82 37,812,685.06 37,812,000.00

Real os" PPD 10 E :umla) (o"al %!$ula"kan Terbilang :

(!ga Pulu) %ua :u"a (u4u) Ra"us L!ma Pulu) R!$u Rup!a)

=a4ene, DoCem$er 2015 A. 8*G* M*, P;:#*,*

SYARIUDDIN

irek%rur

$.$12 $.$2$ $.$$*

m% kg m%

$.1$$ $.$1$ $.1$$ $.$$(

org)"r org)"r org)"r org)"r

&au ()* Paku B-asa 2 / ( &au Papan %)2$

+ + +

Rp Rp Rp

%,4($,$$$.$$ Rp %4,($$.$$ Rp %,4($,$$$.$$ Rp

41,4$$.$$ 0$.$$ 24,1($.$$

Tukang kau &epa!a Tukang kau Peker6a Mandor

+ + + +

Rp Rp Rp Rp

125,11$.$$ Rp 1(,5($.$$ Rp *,*($.$$ Rp 125,11$.$$ Rp

12,511.$$ 1,(5.($ ,**(.$$ 04$.((

Jumlah (1) + (2) Rp Overhead 10% Rp

91,065.05 9,106.51

*,*($.$$ Rp 125,11$.$$ Rp

*%,%12.($ %,2$2.*(

$.*($ org)"r Peker6a $.$2( org)"r Mandor

+ +

Rp Rp

Jumlah Overhead 10%

$.$$ org)"r Peker6a $.$4( org)"r Mandor

+ +

Rp Rp

Rp Rp

76,515.25 7,651.53

*,*($.$$ Rp 125,11$.$$ Rp

5*,*(.$$ (,*04.(

Jumlah Overhead 10%

$.2($ org)"r Peker6a $.$$5 org)"r Mandor

+ +

Rp Rp

Rp Rp

93,739.95 9,374.00

*,*($.$$ Rp 125,11$.$$ Rp

24,4%*.($ 1,$0*.(5

Jumlah Overhead 10%

1.2$$

m%

Pas-r 9-mbunan

$.%$$ org)"r Peker6a $.$1$ org)"r Mandor

Rp Rp

25,505.08 2,550.51

+

Rp

14%,*($.$$ Rp

1*2,($$.$$

+ +

Rp Rp

*,*($.$$ Rp 125,11$.$$ Rp

2,%2(.$$ 1,251.1$


1.2$$

m%

Tana" 9-mbunan

$.2($ org)"r Peker6a $.$2( org)"r Mandor

203,106.10 20,310.61

+

Rp

14%,*($.$$ Rp

1*2,($$.$$

+ +

Rp Rp

*,*($.$$ Rp 125,11$.$$ Rp

24,4%*.($ %,2$2.*(


200,140.25 20,014.03

1.2$$ 10%.$$$ $.(2$

$.0$$ $.$0$ 1.($$ $.$*(

m% kg m%


Ba9u be!a" 1()2$
+ + +

Rp Rp Rp

10(,0$$.$$ Rp 1,505.*( Rp 14%,*($.$$ Rp

15,*2$.$$ %$4,0$0.2( *4,*($.$$

Tukang ba9u &epa!a 9ukang Peker6a Mandor

+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

*0,500.$$ ,(1.$$ 140,02(.$$ ,0$5.2(

Rp Rp Rp Rp


1.2$$ $.4%2

m% m%

$.%$ $.$% $.*5$ $.$%


Ba9u ka!Pas-r urug

+ +

Rp Rp

10(,0$$.$$ Rp 14%,*($.$$ Rp


+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

Rp Rp Rp Rp


820,766.50 82,076.65

15,*2$.$$ 02,1$$.$$

4,02.$ 0,2%4.1( *0,24(.$$ 4,0.2 398,258.34 39,825.83

*.**0 $.$2%

kg m%

Semen por9!and Pas-r pasangan

+ +

Rp Rp

1,505.*( Rp 14%,*($.$$ Rp

14,(%1.4$ %,%$0.2(

$.1($ $.$1( $.2$$ $.$1$


Tukang Ba9u &epa!a Tukang Peker6a Mandor

+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

Rp Rp Rp Rp

1,210.($ 2,%*.*( 1,(($.$$ 1,251.1$


60,283.00 6,028.30

,05*.0$ %,*%*.($

(.154 $.$20

kg m%

Semen por9!and Pas-r pasangan

+ +

Rp Rp

1,505.*( Rp 14%,*($.$$ Rp

$.1($ $.$1( $.2$$ $.$1$


Tukang Ba9u &epa!a Tukang Peker6a Mandor

+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

Rp Rp Rp Rp

1,210.($ 2,%*.*( 1,(($.$$ 1,251.1$


55,870.45 5,587.05

±

%20.$$$ $.(4% $.*02 21(.$$$

$.2*( $.$25 1.0($ $.$5%

kg mF !9r

Semen por9!and Pas-r be9on &er-k-! be9on 3maks-mum %$ mm A-r

+ + + +

Rp Rp Rp Rp

1,505.*( 14%,*($.$$ 2%$,$$$.$$ 1($.$$

Rp Rp Rp Rp

0$,212.($ *5,$(0.2( 1*(,20$.$$ %2,2($.$$



+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

Rp Rp Rp Rp

%(,2%$.2( 4,%(.55 101,25*.($ 1$,0%%.1%

mF

Jumlah (1) + (2) Overhead 10%

1$.($$ $.1($

kg kg

$.$*$ $.$$* $.$*$ $.$$4


$.$4( $.%$$ $.1$$

$.20$ $.$20 $.(2$ $.$20

m% kg !9r


Bes- be9on &aa9 be9on

+ +

Rp Rp

Tukang bes&epa!a 9ukang Peker6a Mandor

+ + + +

Rp Rp Rp Rp

&au k!as III Paku b-asa (
Tukang kau &epa!a 9ukang Peker6a Mandor

0.5*( bua" :b-n keram-k 1$.$$$ kg Semen por9!and $.$4( m% Pas-r pasangan 1.($$ kg Semen arna

$.%($ $.$%( $.02$ $.$%1


Tukang &epa!a 9ukang Peker6a Mandor

+ + +

+ + + +

Rp Rp Rp

Rp Rp Rp Rp

Rp Rp

14,$$$.$$ Rp 2$,$$$.$$ Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

1,106,325.51 110,632.55

14*,$$$.$$ %,$$$.$$

Rp Rp Rp Rp

5,0*.*$ 1,115.( 0,542.($ (12.44


167,441.59 16,744.16

%,4($,$$$.$$ Rp %4,($$.$$ Rp 1*,0$$.$$ Rp

1((,2($.$$ 1$,%($.$$ 1,*0$.$$

Rp

5%,05$.$$

Rp Rp Rp Rp

%%,%$5.0$ 4,1(0.1$ ($,5%$.$$ %,%%$.50

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$


258,985.56 25,898.56


175,305.56 17,530.56

+ + + +

Rp Rp Rp Rp

11,01.0* 1,505.*( 14%,*($.$$ %0,5$$.$$

Rp Rp Rp Rp

5$,%5$.21 15,05*.($ 0,405.*( ((,2$$.$$

+ + + +

Rp Rp Rp Rp

125,11$.$$ 1(,5($.$$ *,*($.$$ 125,11$.$$

Rp Rp Rp Rp

44,5%5.($ (,(4.*( 0$,0$(.$$ %,*1.41

Jumlah (1) + (2) Overhead 10%

Rp Rp

275,746.12 27,574.61

1 2 % 4 ( 0 * 5  1$ 11 12

Tukang &au Tukang Ba9u Tukang L-s9r-k Tukang =a9 Tukang Bes&epa!a Tukang &au &epa!a Tukang Ba9u &epa!a Tukang L-s9r-k &epa!a Tukang =a9 &epa!a Tukang BesMandor Peker6a

rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r rg)7r

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

125,11$.$$ 125,11$.$$ 125,11$.$$ 125,11$.$$ 125,11$.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 1(,5($.$$ 125,11$.$$ *,*($.$$

1 2 % 4 ( 0 * 5  1$ 11 12 1% 14 1( 10 1* 15 1 2$ 21 22 2%

Ba9u &a!- :9u" Ba9u 8unung Ba9u pedur >!oor"ardenner Ba9u Ba9a ) Mera" Pa;-ng B!o
m% m% m% m% m% m% m% m% m% m% m% m% m% Eak kg kg b" m2 b-6m' m' !-9er m2

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

10(,0$$.$$ 10(,0$$.$$ 1*2,($$.$$ 1*5,2($.$$ 154,$$$.$$ 2%$,$$$.$$ 2%$,$$$.$$ 241,$$$.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ 14%,*($.$$ *4,*($.$$ %0,5$$.$$ 10,5$$.$$ 5$(.$$ *%,*$$.$$ 4$,*$$.$$ 2%$,$$$.$$ 50,2($.$$ 1($.$$ 2,2$$.$$

1 2 % 4 ( 0 *

Papan &au &!s I 3Sam-! Ba!ok &au &!s I 3Sam-! Papan &au &!s II Ba!ok &au &!s II Papan &au &!s III Ba!ok &au &!s III Do!ken kau G 5/1$)4 me9er

m% m% m% m% m% m% B9g

Rp Rp Rp Rp Rp Rp Rp

12,0($,$$$.$$ 11,($$,$$$.$$ 5,$($,$$$.$$ 5,$($,$$$.$$ %,4($,$$$.$$ %,4($,$$$.$$ 1,2$$,$$$.$$

1 2 ( 0 * 5  1$ 11

Paku B-asa Paku Be9on Paku Seng B-asa Paku S-rap Paku Sumba9 Paku &aso Mour bau9 Bau9 @ P-EEer Bes- S9r-p %
&g Dos Dos kg b" &g se9 b" b"

Rp Rp Rp Rp Rp Rp Rp Rp Rp

%4,($$.$$ (1,*($.$$ 25,*($.$$ 25,*($.$$ (1,*($.$$ (1,*($.$$ %*,%*(.$$ 5,$($.$$ 5$,($$.$$

1 2 % 4 ( 0 * 5  1$ 11 12 1% 14 1( 10 1* 15 1 2$

7omogeneus T-!e 0$0$
b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" b" m2 m2

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

12%,41%.4$ 1%(,*$.2$ 11,01.0* 14,($$.$$ 1(,($$.$$ 0,051.52 5,151.52 4,12(.$$ (,02(.$$ %,12$.$$ 4,02$.$$ 12,($$.$$ 0,(4(.4( %,*($.$$ 20,$$$.$$ 22,$$$.$$ 2,5*1.$$ 1*,%5$.$$ 10(,$$$.$$ 15,$$$.$$

%A?(AR
1 2.$$$ $.1$$ $.$1* $.$20

b9g ro!! &g m%

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2  1 mm Semen P= 3($&g Pas-r Pasangan

+ + + +

Rp Rp Rp Rp

12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$

Rp Rp Rp Rp

24,$$$.$$ 12$,$$$.$$ / /

$.$*$ $.$$ $.$$ $.$$% $.1$$

org)"r org)"r org)"r org)"r J

Peker6a Tukang L-s9r-k &epa!a Tukang L-s9r-k Mandor A!a9 Ban9u K 1$J ? b

+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 144,$$$.$$

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 14,4$$.$$

1.$$$ $.$$ $.$1* $.$20 1.$$$

b9g ro!! Eak m b"

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH %  2 mm Semen P= 3($&g Pas-r Pasangan S9op &on9ak Pu9-"

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ 1,5$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2%,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 102,$$$.$$ 1,2*$.*( %,*%*.($ 2%,$$$.$$

$.$*$ $.$$ $.$$ $.$$% $.1$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 2$2,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 2$,2$$.5%

1.$$$ $.$1( $.$1* $.$20 1.$$$


P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2  1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Tungga! Pu9-"

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2%,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 15,$$$.$$ / / 2%,$$$.$$

$.$*$ $.$$ $.$$ $.$$% $.1$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ (%,$$$.$$

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 (,%$$.$$

1.$$$ $.1($ $.$1* $.$20 1.$$$


P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2  1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Doub!e Pu9-"

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 4(,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 15$,$$$.$$ 1,2*$.*( %,*%*.($ 4(,$$$.$$

$.$*$ $.$$ $.$$ $.$$% $.1$$



+ + + + +

2

%

4

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 242,$$5.2(

0,542.($ 1,1(2. 1,4%5.0( %2$.25 24,2$$.5%

( 1.$$$ $.$$ $.$1* $.$20 1.$$$


P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! L-s9r-k Tpe NHH 2  1 mm Semen P= 3($&g Pas-r Pasangan Sak!ar P"ase Doub!e Pu9-"

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ 1,2$$,$$$.$$ *4,*($.$$ 14%,*($.$$ 4(,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 1$5,$$$.$$ 1,2*$.*( %,*%*.($ 4(,$$$.$$

$.$*$ $.$$ $.$$ $.$$% $.1$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1*$,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 1*,$$$.5%

b9g m' Eak m b"

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! Te!epon Semen P= 3($&g Pas-r Pasangan Sak!ar Te!epon

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ *,$$$.$$ *4,*($.$$ 14%,*($.$$ 2$,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 14$,$$$.$$ 1,2*$.*( %,*%*.($ 2$,$$$.$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1**,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 1*,*$$.5%

b9g m' Eak m b"

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! Te!epon Semen P= 3($&g Pas-r Pasangan Sak!ar Te!epon

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ (,$$$.$$ *4,*($.$$ 14%,*($.$$ 2$,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 1$$,$$$.$$ 1,2*$.*( %,*%*.($ 2$,$$$.$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1%*,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 1%,*$$.5%

b9g m' Eak m b"

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k ()5 In<- p 4 m &abe! T Semen P= 3($&g Pas-r Pasangan Sak!ar T

+ + + + +

Rp Rp Rp Rp Rp

12,$$$.$$ (,$$$.$$ *4,*($.$$ 14%,*($.$$ %(,$$$.$$

Rp Rp Rp Rp Rp

12,$$$.$$ 1$$,$$$.$$ 1,2*$.*( %,*%*.($ %(,$$$.$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ 1(2,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 1(,2$$.5%

0 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$

$.$*$ $.$$ $.$$ $.$$% $.1$$

* 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$

$.$*$ $.$$ $.$$ $.$$% $.1$$

5 1.$$$ 2$.$$$ $.$1* $.$20 1.$$$

$.$*$ $.$$ $.$$ $.$$% $.1$$

 1.$$$ $.1$$ 1.$$$ $.$1* $.$20 1.$$$

b9g ro!! b" Eak m b"

P-pa en-s B9g = :n9uk Ins9a!as- L-s9r-k D-a. 1 In<- p 4 m &abe! L-s9r-k Tpe NHH 2  2 mm T/DuE Semen P= 3($&g Pas-r Pasangan eker-ng &as9 Loka! B-asa % 8roup Au9oma9

+ + + + + +

Rp Rp Rp Rp Rp Rp

12,$$$.$$ 1,2$$,$$$.$$ 15$,$$$.$$ *4,*($.$$ 14%,*($.$$ 2(2,$$$.$$

Rp Rp Rp Rp Rp Rp

12,$$$.$$ 12$,$$$.$$ 15$,$$$.$$ 1,2*$.*( %,*%*.($ 2(2,$$$.$$

$.$*$ $.$$ $.$$ $.$$% $.1$$



+ + + + +

Rp Rp Rp Rp Rp

*,*($.$$ 125,11$.$$ 1(,5($.$$ 125,11$.$$ (0,$$5.2(

Rp Rp Rp Rp Rp

0,542.($ 1,1(2. 1,4%5.0( %2$.25 (0,$$.5%

RAB & Back Up Data.xls

Recommend Documents