Professional Documents
Culture Documents
REKAPITULASI BIAYA
REHABILITASI RUANG KELAS
Paket
Nama Sekolah
Kecamatan
Kabupaten
Propinsi
No.
Jenis Pekerjaan
Total
Rp.
PEKERJAAN PERSIAPAN
II
III
15,385,560.00
IV
PEKERJAAN PENGECATAN
18,358,548.75
PEK. ELEKTRIKAL
VI
MEUBELAIR
TERBILANG
5,313,131.98
198,809,858.72
8,920,510.00
23,415,000.00
JUMLAH
270,202,609.45
DI BULATKAN
270,202,000.00
# Dua Ratus Tujuh puluh juta dua ratus dua ribu rupiah #
Tangerang,
2012
:
:
Program
Nama Sekolah
Alamat
Kecamatan
: S0LEAR
Kabupaten
: Tangerang
Propinsi
: Banten
NIP
Konsultan Perencana
: 25 Maret 2013
: Bojong
TIME SCHEDULE
Paket
Nama Sekolah
Alamat
Kecamatan
Kabupaten
Propinsi
:
:
:
:
:
:
No.
NILAI KONTRAK
BOBOT
(Rp.)
(%)
5,313,131.98
2.42
198,809,858.72
90.57
15,385,560.00
7.01
ITEM
BANGUNAN
PEKERJAAN PERSIAPAN
PEK. ATAP
PEKERJAAN TANGGA
Jumlah Total
219,508,550.70
Feb-10
1
0.12
0.12
0.12
0.48
0.48
0.48
0.48
0.12
7.97
16.47
18.11
18.11
18.11
11.39
0.40
0.97
1.00
1.00
1.00
1.00
0.75
0.64
0.64
0.00
0.00
100.00
Deviasi
Keterangan
Mar-10
8
0.76
9.07
17.59
19.60
19.60
19.60
12.63
1.16
0.76
9.83
27.42
47.02
66.62
86.22
98.85
100.00
100
90
80
70
60
50
40
30
20
10
0
Nama Sekolah
Kecamatan
Kabupaten
Propinsi
:
:
:
:
No.
A
1
2
3
4
5
6
B
1
2
3
4
5
6
7
8
9
10
11
13
14
15
16
17
20
21
22
23
24
25
26
27
36
Jenis Pekerjaan
Vol
Sat
PEKERJAAN PERSIAPAN
Papan nama Proyek
Bongkar Atap Existing
Pasang Bouwplank
Bongkar beton Kolom selasar Existing
Bongkar Dinding Bata Kelas Existing
Bongkar Kusen Existing (Bagian Depan )
Total A
1.00
369.63
27.00
0.18
3.99
3.00
Unit
m2
m1
m3
m3
Unit
9.84
2.46
9.84
0.98
1.86
0.60
0.75
2.16
2.24
21.43
3.52
1.00
0.50
0.57
0.36
30.40
60.80
9.45
18.36
21.21
5.91
19.74
9.41
220.96
Harga
Satuan
218,630.00
6,791.00
40,780.00
339,670.00
316,700.00
52,580.00
Harga Satuan
Jumlah
Total
218,630.00
2,510,164.12
1,101,060.00
61,904.86
1,263,633.00
157,740.00
5,313,131.98
m3
m3
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
25,920.00
6,550.00
11,880.00
767,390.00
2,403,350.00
1,885,720.00
7,151,060.00
6,551,630.00
6,472,100.00
4,313,950.00
3,731,508.00
5,910,280.00
6,575,850.00
6,254,210.00
7,632,180.00
6,864,750.00
78,240.00
38,210.00
18,900.00
18,900.00
18,900.00
18,900.00
18,900.00
18,900.00
99,660.00
255,052.80
16,113.00
116,899.20
755,111.76
4,470,231.00
1,131,432.00
5,363,295.00
14,151,520.80
14,523,392.40
92,437,163.63
0.00
20,774,634.20
6,569,274.15
3,097,710.21
4,365,606.96
2,471,310.00
2,378,496.00
2,323,168.00
178,605.00
347,004.00
400,869.00
111,746.25
373,036.86
177,811.20
22,020,375.30
198,809,858.72
3.00
4.00
4.00
unit
unit
unit
1,725,120.00
2,263,890.00
288,660.00
5,175,360.00
9,055,560.00
1,154,640.00
15,385,560.00
D PEKERJAAN PENGECATAN
1
2
3
4
5
6
7
8
197.60
197.60
272.93
220.96
9.45
18.36
93.75
12.60
m2
m2
m2
m2
m2
m2
m2
m2
15,210.00
16,230.00
15,210.00
16,230.00
16,230.00
16,230.00
37,210.00
37,210.00
3,005,496.00
3,207,048.00
4,151,265.30
3,586,099.65
153,373.50
297,982.80
3,488,437.50
468,846.00
18,358,548.75
No.
Jenis Pekerjaan
E PEK. ELEKTRIKAL
1 Pasang MCB BOX ,Resource Centre
2 Pasang Titik Instalasi Listrik
3 Pasang Titik Instalasi kabel stop Kontak
4 Pasang Lampu TL D'36 Watt Balk
5 Pasang Lampu Fitting Essential 14 Watt
6 Pasang saklar Tunggal Inbouw
7 Pasang Saklar ganda in bouw
8 Pasang stop kontak
Total E
F MEUBELAIR
1 Meja Siswa
2 Kursi Siswa
3 Meja Guru
4 Kursi Guru
5 Papan Tulis
6 Lemari Arsip
Total F
T O T A L
Vol
Sat
1.00
15.00
3.00
12.00
3.00
3.00
3.00
3.00
Ttk
Ttk
Ttk
Ttk
Bh
Bh
Bh
Bh
Harga
Satuan
904,750.00
282,680.00
414,130.00
186,090.00
30,550.00
17,090.00
25,170.00
27,220.00
Harga Satuan
Jumlah
Total
904,750.00
4,240,200.00
1,242,390.00
2,233,080.00
91,650.00
51,270.00
75,510.00
81,660.00
8,920,510.00
60.00
120.00
3.00
3.00
3.00
3.00
Unit
Unit
Unit
Unit
Unit
Unit
210,000.00
75,000.00
315,000.00
90,000.00
200,000.00
700,000.00
12,600,000.00
9,000,000.00
945,000.00
270,000.00
600,000.00
2,100,000.00
23,415,000.00
270,202,609.45