Rab Puskeswan Kepohbaru
Rab Puskeswan Kepohbaru
Rab Puskeswan Kepohbaru
PROGRAM :
KEGIATAN :
PEKERJAAN :
LOKASI :
1 2 3
J U M L A H Rp. 155,454,575.20
PROGRAM :
KEGIATAN :
PEKERJAAN :
LOKASI :
HARGA
JUMLAH
NO URAIAN PEKERJAAN SAT VOLUME SATUAN
(Rp.)
(Rp.)
I PEKERJAAN PERSIAPAN
1 Pembongkaran bangunan lama ls 1.000 500,000.00 500,000.00
2 Pasang bouplank / Uitzet/ papan nama ls 1.000 750,000.00 750,000.00
Jumlah I 1,250,000.00
IV PEKERJAAN BETON
1 Beton lantai kerja T. 5 cm m3 1.152 886,140.74 1,020,590.44
2 Rabat beton bawah lantai T. 5 cm m 3
1.913 886,140.74 1,694,744.17
3 Beton strous dia 25 cm m3 2.208 1,015,517.22 2,242,071.62
4 Beton pondasi Poer 60x60x20 cm m3 0.792 1,015,517.22 804,289.64
5 Beton pondasi Poer 100x100x20 cm m3 0.800 1,015,517.22 812,413.78
6 Beton Sloof 18/30 cm m3 1.534 1,015,517.22 1,557,397.21
7 Beton Sloof 15/20 cm m3 0.428 1,015,517.22 434,133.61
8 Beton Kolom 15/20 cm (K1) m3 0.705 1,015,517.22 715,939.64
9 Beton Kolom 15/30 cm (K2) m3 0.635 1,015,517.22 644,345.68
10 Beton Kolom 15/40 cm (K3) m3 0.282 1,015,517.22 286,375.86
11 Beton Kolom 15/15 cm (K4) m3 0.635 1,015,517.22 644,345.68
12 Beton Kolom gewel 11/15 cm m3 0.074 1,015,517.22 74,698.40
13 Beton ring gewel 11/15 cm m3 0.327 1,015,517.22 332,439.72
14 Beton Balok latei 11/20 cm m3 0.813 1,015,517.22 825,513.95
15 Beton Balok bawah kusen 11/11 cm m3 0.085 1,015,517.22 86,628.70
16 Beton Ring Balk 11/20 cm m3 0.777 1,015,517.22 788,929.94
17 Beton Ring Balk 11/15 cm m3 0.116 1,015,517.22 118,130.04
18 Beton Balok gantung 15/25 cm m3 0.338 1,015,517.22 342,737.06
19 Beton plat leufel T. 7 cm m3 0.137 1,015,517.22 139,328.96
20 Beton Konsol 11/20 cm m3 0.124 1,015,517.22 126,273.47
21 Beton kuda kuda 15/15 cm m3 0.223 1,015,517.22 226,663.44
22 Beton kolom kuda kuda 15/15 cm m 3
0.027 1,015,517.22 27,163.05
23 Beton balok tarik kuda kuda 15/25 cm m3 0.113 1,015,517.22 114,245.69
24 Beton plat atap T. 10 cm m3 0.722 1,015,517.22 733,406.54
Jumlah IV 14,792,806.29
V PEKERJAAN PEMBESIAN
1 Beton strous dia 25 cm Kg 194.444 14,067.25 2,735,296.05
2 Beton pondasi Poer 60x60x20 cm Kg 93.968 14,067.25 1,321,866.13
3 Beton pondasi Poer 100x100x20 cm Kg 124.824 14,067.25 1,755,929.96
4 Beton Sloof 18/30 cm Kg 175.120 14,067.25 2,463,463.28
5 Beton Sloof 15/20 cm Kg 43.777 14,067.25 615,825.90
6 Beton Kolom 15/20 cm (K1) Kg 136.692 14,067.25 1,922,874.52
7 Beton Kolom 15/30 cm (K2) Kg 97.705 14,067.25 1,374,434.66
8 Beton Kolom 15/40 cm (K3) Kg 34.898 14,067.25 490,915.93
9 Beton Kolom 15/15 cm (K4) Kg 82.833 14,067.25 1,165,230.31
10 Beton Kolom gewel 11/15 cm Kg 12.617 14,067.25 177,487.21
11 Beton ring gewel 11/15 cm Kg 56.151 14,067.25 789,893.75
12 Beton Balok latei 11/20 cm Kg 109.544 14,067.25 1,540,978.46
13 Beton Balok bawah kusen 11/11 cm Kg 13.138 14,067.25 184,819.13
14 Beton Ring Balk 11/20 cm Kg 171.792 14,067.25 2,416,638.74
15 Beton Ring Balk 11/15 cm Kg 19.953 14,067.25 280,683.01
16 Beton Balok gantung 15/25 cm Kg 52.494 14,067.25 738,443.74
17 Beton plat leufel T. 7 cm Kg 7.597 14,067.25 106,872.42
18 Beton Konsol 11/20 cm Kg 20.036 14,067.25 281,854.63
19 Beton kuda kuda 15/15 cm Kg 29.138 14,067.25 409,896.62
20 Beton kolom kuda kuda 15/15 cm Kg 3.492 14,067.25 49,121.48
21 Beton balok tarik kuda kuda 15/25 cm Kg 20.031 14,067.25 281,779.61
22 Beton plat atap T. 10 cm Kg 117.353 14,067.25 1,650,830.54
Jumlah V 22,755,136.09
VI PEKERJAAN BEGESTING
1 Beton pondasi Poer 60x60x20 cm m2 5.280 92,285.00 487,264.80
2 Beton pondasi Poer 100x100x20 cm m2 3.200 92,285.00 295,312.00
3 Beton Sloof 18/30 cm m2 17.040 95,785.00 1,632,176.40
4 Beton Sloof 15/20 cm m2 5.700 95,785.00 545,974.50
5 Beton Kolom 15/20 cm (K1) m2 9.400 95,785.00 900,379.00
6 Beton Kolom 15/30 cm (K2) m2 8.460 95,785.00 810,341.10
7 Beton Kolom 15/40 cm (K3) m2 3.760 95,785.00 360,151.60
8 Beton Kolom 15/15 cm (K2) m2 8.460 95,785.00 810,341.10
9 Beton Kolom gewel 11/15 cm m2 1.337 95,785.00 128,102.86
10 Beton ring gewel 11/15 cm m2 5.952 95,785.00 570,112.32
11 Beton Balok latei 11/20 cm m2 14.780 95,785.00 1,415,702.30
12 Beton Balok bawah kusen 11/11 cm m2 1.551 95,785.00 148,562.54
13 Beton Ring Balk 11/20 cm m 2
14.125 95,785.00 1,352,963.13
14 Beton Ring Balk 11/15 cm m2 2.115 95,785.00 202,585.28
15 Beton Balok gantung 15/25 cm m2 4.500 137,917.50 620,628.75
16 Beton plat leufel T. 7 cm m2 1.960 147,817.50 289,722.30
17 Beton Konsol 11/20 cm m2 2.261 137,917.50 311,803.88
18 Beton kuda kuda 15/15 cm m2 2.976 137,917.50 410,442.48
19 Beton kolom kuda kuda 15/15 cm m2 0.357 137,917.50 49,186.90
20 Beton balok tarik kuda kuda 15/25 cm m 2
1.500 137,917.50 206,876.25
21 Beton plat atap T. 10 cm m2 7.222 147,817.50 1,067,537.99
Jumlah VI 12,616,167.46
X PEKERJAAN PLAFOND
1 Pas. Penutup plafond kalsiboard T. 3,5 mm dan rangka hollow m2 66.805 117,252.50 7,832,994.64
35/35 dan pas.penggantung plafond hollow 35/35
2 Pas. List plafond profil selimar aluminium 4 cm m1 119.076 18,107.50 2,156,168.67
Jumlah X 9,989,163.31
XI PEKERJAAN LISTRIK
1 Pas. Titik Instalasi Listrik ttk 7.000 135,000.00 945,000.00
2 Pas. Titik Instalasi Stop Kontak ttk 4.000 140,000.00 560,000.00
3 Pas. Lampu downlight 5 watt LED + fitting 4" bh 3.000 95,000.00 285,000.00
4 Pas. Lampu downlight 11 watt LED + fitting 4" bh 4.000 110,000.00 440,000.00
5 Pas. Saklar Ganda bh 2.000 40,000.00 80,000.00
6 Pas. Saklar Tunggal bh 2.000 35,000.00 70,000.00
7 Pas. Stop Kontak bh 4.000 35,000.00 140,000.00
8 Over spaning kabel twisted NYY 2x18 mm m1 4.000 15,000.00 60,000.00
9 Pas. MCB Box unit 1.000 150,000.00 150,000.00
Jumlah XI 2,730,000.00
D Jumlah ( A + B + C ) 54,750.00
E Overhead & profit (Contoh 15%) 0% x D -
F Harga satuan pekerjaan ( D + E ) 54,750.00
A.A.4.1.1.6 Membuat 1 m³ beton mutu f'c = 14,5 MPa (K175),Slump (12 **2) cm, wic = 0,66
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien (Rp) (Rp)
A. TENAGA
Pekerja L.01 OH 1.650 70,000.00 115,500.00
Tukang batu L.02 OH 0.275 85,000.00 23,375.00
Kepala tukang L.03 OH 0.028 87,500.00 2,450.00
Mandor L.04 OH 0.083 90,000.00 7,470.00
JUMLAH TENAGA KERJA 148,795.00
B. BAHAN
Semen portland kg 326.000 1,250.00 407,500.00
pasir beton kg 760 250.00 190,000.00
krikil (maks 30 mm) kg 1,029 240.74 247,722.22
air liter 215.00 100.00 21,500.00
JUMLAH HARGA BAHAN 866,722.22
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah ( A + B + C ) 1,015,517.22
E Overhead & profit (Contoh 15%) 0% x D -
F Harga satuan pekerjaan ( D + E ) 1,015,517.22
A.4.1.1.20 pemasangan 1 m² bekisting untuk pondasi
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien (Rp) (Rp)
A. TENAGA
Pekerja L.01 OH 0.520 70,000.00 36,400.00
Tukang batu L.02 OH 0.260 85,000.00 22,100.00
Kepala tukang L.03 OH 0.026 87,500.00 2,275.00
Mandor L.04 OH 0.026 90,000.00 2,340.00
JUMLAH TENAGA KERJA 63,115.00
B. BAHAN
kayu kelas lll m3 0.040 3,500,000.00 140,000.00
paku 5 - 10 cm kg 0.300 18,000.00 5,400.00
minyak bekisting liter 0.100 4,500.00 450.00
JUMLAH HARGA BAHAN 145,850.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah ( A + B + C ) 208,965.00
E Overhead & profit (Contoh 15%) 0% x D -
F Harga satuan pekerjaan ( D + E ) 208,965.00
G Harga satuan pekerjaan ( D + E )/ 5 x pakai 92,285.00
A.4.7.1.10. pengecetan 1 m²tembok baru exterior (1 lapis plamuur ,1 lapis cat dasar,2 lapis cat penutup)
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien (Rp) (Rp)
A. TENAGA
Pekerja L.01 OH 0.02 70,000.00 1,400.00
tukang cat L.02 OH 0.063 85,000.00 5,355.00
Kepala tukang L.03 OH 0.0063 87,500.00 551.25
Mandor L.04 OH 0.003 90,000.00 270.00
JUMLAH TENAGA KERJA 7,576.25
B. BAHAN
cat dasar alkali kg 0.10 55,000.00 5,500.00
cat dasar exterior kg 0.10 120,000.00 12,000.00
cat penutup exterior kg 0.26 120,000.00 31,200.00
JUMLAH HARGA BAHAN 48,700.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah ( A + B + C ) 56,276.25
E Overhead & profit (Contoh 15%) 0% x D -
F Harga satuan pekerjaan ( D + E ) 56,276.25
A.4.7.1.10. pengecetan 1 m²tembok baru interior (1 lapis plamuur ,1 lapis cat dasar,2 lapis cat penutup)
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien (Rp) (Rp)
A. TENAGA
Pekerja L.01 OH 0.02 70,000.00 1,400.00
tukang cat L.02 OH 0.063 85,000.00 5,355.00
Kepala tukang L.03 OH 0.0063 87,500.00 551.25
Mandor L.04 OH 0.003 90,000.00 270.00
JUMLAH TENAGA KERJA 7,576.25
B. BAHAN
plamuur kg 0.10 25,000.00 2,500.00
cat dasar interior kg 0.10 20,000.00 2,000.00
cat penutup interior kg 0.26 20,000.00 5,200.00
JUMLAH HARGA BAHAN 9,700.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah ( A + B + C ) 17,276.25
E Overhead & profit (Contoh 15%) 0% x D -
F Harga satuan pekerjaan ( D + E ) 17,276.25
BAHAN BBM
1 Minyak Solar ltr 10,300.00
2 Minyak Pelumas ( Olie bekas ) ltr 4,500.00