REKAPITULASI ITEM PEKERJAAN No JENIS PEKERJAAN VOL SAT HARGA SATUAN (Rp) I PEKERJAAN PENDAHULUAN II PEKERJAAN BETON III PEKERJAAN DINDING IV PEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA V PEKERJAAN PEMASANGAN KUDA-KUDA DAN ATAP VI PEKERJAAN PEMASANGAN PLAFOND VII PEKERJAAN PEMASANGAN LANTAI TEGEL VIII INSTALASI LISTRIK IX PEKERJAAN PENGECATAN X PEKERJAAN PEMBERSIHAN (A) JUMLAH (B) PPN = 10% x (A) TOTAL (A) + (B) DIBULATKAN Terbilang : Tiga Ratus Lima Puluh Juta Rupiah Manado, 19 PRETTY S.M NAMA PEKERJAAN : PENAMBAHAN RUANGAN LANTAI II PUSKESMAS TIKALA BARU LOKASI : TIKALA BARU - KOTA MANADO TAHUN ANGGARAN : 2014
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
REKAPITULASI ITEM PEKERJAAN
No JENIS PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
I PEKERJAAN PENDAHULUAN 10,496,358II PEKERJAAN BETON 17,477,316III PEKERJAAN DINDING 103,770,720IV PEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA 35,958,600V PEKERJAAN PEMASANGAN KUDA-KUDA DAN ATAP 37,490,938VI PEKERJAAN PEMASANGAN PLAFOND 40,450,544VII PEKERJAAN PEMASANGAN LANTAI TEGEL 22,821,750VIII INSTALASI LISTRIK 9,450,000IX PEKERJAAN PENGECATAN 36,927,517
X PEKERJAAN PEMBERSIHAN 3,915,000
(A) JUMLAH 318,758,742
(B) PPN = 10% x (A) 31,875,874
TOTAL (A) + (B) 350,634,616
DIBULATKAN 350,000,000Terbilang : Tiga Ratus Lima Puluh Juta Rupiah
Manado, 19 Mei 2014
PRETTY S.M NGANTUNGDIREKTUR
NAMA PEKERJAAN : PENAMBAHAN RUANGAN LANTAI II PUSKESMAS TIKALA BARULOKASI : TIKALA BARU - KOTA MANADOTAHUN ANGGARAN : 2014
RENCANA ANGGARAN BIAYA (RAB)
No JENIS PEKERJAAN VOL SAT HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)I PEKERJAAN PENDAHULUAN1 Pek.Bongkaran Dinding untuk selasar 7.7 m2 121,500 935,5502 Pek.Buangan Bongkaran Ke tempat sampah 7.7 m2 47,250 363,8253 Pemasangan Bow plank 15 m 46,132 691,9834 Pembuatan Direksi Keet & Gudang Bahan 9 m2 337,500 3,037,500
5 Persiapan listrik dan air kerja 90 hr 60,750 5,467,500
SUB TOTAL I 10,496,358II PEKERJAAN BETON1 Pek.Kolom 30/30 2.88 m3 2,104,650 6,061,3922 Pek.Kolom 25/40 2.56 m3 2,104,650 5,387,9043 Pek.Kolom Praktis 15/15 0.4 m3 1,647,000 658,800
kg 1.55 45,000 69,750Kawat Bendrat kg 0.5 18,000 9,000Papan kls III m3 0.2 1,900,000 380,000Paku 1.5' kg 1.1 15,000 16,500Pekerja HO 0.5 80,000 40,000Tukang HO 0.3 95,000 28,500Kepala Tukang HO 0.05 110,000 5,500Mandor HO 0.03 130,000 3,900
kg 4.5 130,000 585,000Besi Beugel 8mm SNI kg 1.55 45,000 69,750Kawat Bendrat kg 0.5 18,000 9,000Papan kls III m3 0.2 1,900,000 380,000Paku 1.5' kg 1.1 15,000 16,500Pekerja HO 0.5 80,000 40,000Tukang HO 0.3 95,000 28,500Kepala Tukang HO 0.05 110,000 5,500Mandor HO 0.03 130,000 3,900
kg 4.5 45,000 202,500Besi Beugel (6mm AB) kg 2.53 16,000 40,480Kawat Bendrat kg 1 18,000 18,000Papan kls III m3 0.2 1,900,000 380,000Paku 1.5' kg 1.1 15,000 16,500Pekerja HO 0.5 80,000 40,000Tukang HO 0.3 95,000 28,500Kepala Tukang HO 0.05 110,000 5,500Mandor HO 0.03 130,000 3,900
kg 4.5 45,000 202,500Besi Beugel (6mm AB) kg 1.53 16,000 24,480Kawat Bendrat kg 0.4 18,000 7,200Papan kls III m3 0.002 1,900,000 3,800Paku 1.5' kg 0.01 15,000 150Pekerja HO 0.06 80,000 4,800Tukang HO 0.06 95,000 5,700Kepala Tukang HO 0.006 110,000 660Mandor HO 0.003 130,000 390
kg 4.5 45,000 202,500Besi Beugel (6mm AB) kg 1.53 16,000 24,480Kawat Bendrat kg 0.4 110,000 44,000Papan kls III m3 0.02 65,000 1,300Paku 1.5' kg 0.01 3,200,000 32,000Pekerja HO 0.6 80,000 48,000Tukang HO 0.1 95,000 9,500Kepala Tukang HO 0.06 110,000 6,600Mandor HO 0.03 130,000 3,900
kg 5.5 130,000 715,000Kawat Bendrat kg 1 18,000 18,000Papan kls III m3 0.2 1,900,000 380,000Paku 1.5' kg 1.1 15,000 16,500Pekerja HO 0.5 80,000 40,000Tukang HO 0.3 95,000 28,500Kepala Tukang HO 0.05 110,000 5,500Mandor HO 0.03 130,000 3,900
Besi Ø 8mm
Besi Ø 8mm
Besi Ø 8mm
Besi Ø 12mm
IV PEMASANGAN BATA, PLESTERAN & ACIAN1 Pek.Pasangan Dinding Hollowbrick 98,025
Hollowbrick bh 14 3,000 42,000Semen sak 0.3 60,000 18,000Pasir Kasar m3 0.03 112,500 3,375Pekerja HO 0.3 80,000 24,000Tukang HO 0.08 95,000 7,600Kepala Tukang HO 0.01 110,000 1,100Mandor HO 0.015 130,000 1,950
1 Pek.Pasangan Dinding Bata 126,025Bata bh 70 1,000 70,000Semen sak 0.3 60,000 18,000Pasir Kasar m3 0.03 112,500 3,375Pekerja HO 0.3 80,000 24,000Tukang HO 0.08 95,000 7,600Kepala Tukang HO 0.01 110,000 1,100Mandor HO 0.015 130,000 1,950
2 Pek.Plesteran 61,230Semen sak 0.1555 60,000 9,330Pasir Halus m3 0.2 112,500 22,500Pekerja HO 0.1 80,000 8,000Tukang HO 0.2 95,000 19,000Kepala Tukang HO 0.01 110,000 1,100Mandor HO 0.01 130,000 1,300
2 Pek. Acian 17,850Semen sak 0.07 60,000 4,200Pekerja HO 0.077 80,000 6,160Tukang HO 0.068 95,000 6,460Kepala Tukang HO 0.007 110,000 770Mandor HO 0.002 130,000 260
V PEKERJAAN PEMASANGAN KUSEN,PINTU DAN JENDELA1 Pas.Kusen Pintu dan Jendela Kayu kls II 83,650
Kayu kls II m3 0.005 3,200,000 16,000Pekerja HO 0.01 80,000 800Tukang HO 0.7 95,000 66,500Kepala Tukang HO 0.002 110,000 220Mandor HO 0.001 130,000 130
2 Pas.Daun Jendela Depan Kayu kls II 70,850Kayu kls II m3 0.001 3,200,000 3,200Pekerja HO 0.01 80,000 800Tukang HO 0.7 95,000 66,500Kepala Tukang HO 0.002 110,000 220Mandor HO 0.001 130,000 130
2 Pas.Daun Pintu Depan Kayu Kls II 559,500Kayu kls II m3 0.01 3,200,000 32,000Pekerja HO 2 80,000 160,000Tukang HO 3.5 95,000 332,500Kepala Tukang HO 0.2 110,000 22,000Mandor HO 0.1 130,000 13,000
3 Pas.Daun Pintu Doblle Multipleks 531,450Kayu Kls II m3 0.037 3,200,000 118,400Paku tripleks kg 0.4 18,000 7,200Lem Kayu kg 0.37 15,000 5,550Multipleks lbr 1.8 23,000 41,400Pekerja HO 1.1 80,000 88,000Tukang HO 2 95,000 190,000Kepala Tukang HO 0.7 110,000 77,000Mandor HO 0.03 130,000 3,900
3 Pas.Kusen Pintu PVC 395,700Kusen & Pintu PVC (1 set ) set 1 300,000 300,000Pekerja HO 0.25 80,000 20,000Tukang HO 0.64 95,000 60,800Kepala Tukang HO 0.1 110,000 11,000Mandor HO 0.03 130,000 3,900
5 Pas. Kaca Polos 5 mm 232,448Kaca Polos 5 mm m2 1.1 200,000 220,000Pekerja HO 0.015 80,000 1,200Tukang HO 0.1 95,000 9,500Kepala Tukang HO 0.015 110,000 1,650Mandor HO 0.00075 130,000 98
6 Pas.Perlengkapan Pintu Utama 166,800Engsel Pintu 4' bh 1 15,000 15,000Kunci Tanam 25 cm bh 1 90,000 90,000Tukang Kayu org 0.6 95,000 57,000Pekerja org 0.06 80,000 4,800
2 List Plank GRC 2/15 55,765GRC 2/15 m2 0.0145 21,750 315Paku Sekrup kg 0.06 120,000 7,200Pekerja HO 0.15 80,000 12,000Tukang HO 0.25 95,000 23,750Kepala Tukang HO 0.025 110,000 2,750Mandor HO 0.075 130,000 9,750
4 Pasang Atap Genteng Metal 58,890Genteng Metal sakura roof bh 1.02 38,000 38,760Paku seng kg 0.2 20,000 4,000Pekerja HO 0.2 80,000 16,000Tukang HO 0.1 95,000 9,500Kepala Tukang HO 0.01 110,000 1,100Mandor HO 0.001 130,000 130
VII PEKERJAAN PEMASANGAN PLAFOND1 Pek.Rangka Plafond Besi Hollow 57,830
Besi Hollow m3 6.52 6,500 42,380Paku sekrup kg 0.09 140,000 12,600Pekerja HO 0.135 80,000 10,800Tukang HO 0.2 95,000 19,000Kepala Tukang HO 0.02 110,000 2,200Mandor HO 0.005 130,000 650
2 Pek.Pasang Plafond GRC 5mm 35,650GRC 5 mm m2 0.4 22,000 8,800Paku sekrup kg 0.2 120,000 24,000Pekerja HO 0.135 80,000 10,800Tukang HO 0.2 95,000 19,000Kepala Tukang HO 0.02 110,000 2,200Mandor HO 0.005 130,000 650
VIII PEKERJAAN PEMASANGAN LANTAI 1 Pek.Peninggian Elevasi Lantai cor beton tumbuk 12 cm 104,456
Semen sak 0.549 60,000 32,940Pasir Kasar m3 0.0345 112,500 3,881Pekerja HO 0.45 80,000 36,000Tukang HO 0.29 95,000 27,550Kepala Tukang HO 0.02 110,000 2,200Mandor HO 0.0145 130,000 1,885
2 Pas.Lantai Keramik 40x40 putih polos 168,981Keramik 40x40 m1 1 60,000 60,000Semen sak 0.2276 60,000 13,656Pasir Kasar m3 0.042 112,500 4,725Pekerja HO 0.62 80,000 49,600Tukang HO 0.35 95,000 33,250Kepala Tukang HO 0.035 110,000 3,850Mandor HO 0.03 130,000 3,900
3 Pas.Lantai Keramik 20x20 Kamar Mandi 168,981Keramik 20x20 Kasar m1 1 60,000 60,000Semen sak 0.2276 60,000 13,656Pasir Kasar m3 0.042 112,500 4,725Pekerja HO 0.62 80,000 49,600Tukang HO 0.35 95,000 33,250Kepala Tukang HO 0.035 110,000 3,850Mandor HO 0.03 130,000 3,900
4 Pas.Dinding Keramik 20x25 Kamar Mandi 164,256Keramik 20x25 m1 1 60,000 60,000Semen sak 0.2276 60,000 13,656Pekerja HO 0.62 80,000 49,600Tukang HO 0.35 95,000 33,250Kepala Tukang HO 0.035 110,000 3,850Mandor HO 0.03 130,000 3,900
IX INSTALASI LISTRIK1 Pek. Instalasi Titik Lampu 304,000
X PEKERJAAN PENGECATAN1 Pek. Pengecatan Dinding Luar dan Dalam 52,200
Cat Dinding kg 0.36 15,000 5,400Plamur Tembok kg 0.16 17,500 2,800Amplas lbr 7.5 1,200 9,000Pekerja HO 0.16 65,000 10,400Tukang HO 0.2 100,000 20,000Kepala Tukang HO 0.03 125,000 3,750Mandor HO 0.01 85,000 850
2 Pek. Pengecatan Plafond 50,480Cat Dinding Metrolite kg 0.36 18,000 6,480Amplas lbr 7.5 1,200 9,000Pekerja HO 0.16 65,000 10,400Tukang HO 0.2 100,000 20,000Kepala Tukang HO 0.03 125,000 3,750Mandor HO 0.01 85,000 850
3 Pek. Pengecatan Kusen Pintu dan Jendela 30,060Cat Minyak Avian kg 0.43 40,000 17,200Dempul kg 0.057 15,000 855Minyak Cat kg 0.2 20,000 4,000Amplas lbr 0.2 1,200 240Pekerja HO 0.04 80,000 3,200Tukang HO 0.04 95,000 3,800Kepala Tukang HO 0.004 110,000 440Mandor HO 0.0025 130,000 325
4 Pek. Pengecatan Listplank 27,930Cat Minyak Avian kg 0.43 45,000 19,350Minyak Cat kg 0.057 20,000 1,140Pekerja HO 0.07 80,000 5,600Tukang HO 0.009 95,000 855Kepala Tukang HO 0.006 110,000 660Mandor HO 0.0025 130,000 325
XI PEKERJAAN SANITASIA PEK. JARINGAN AIR BERSIH1 Pek. Pas Pipa PVC dan Kelengkapannya 9,039
Pipa PVC 1/2' m1 1 5,500 5,500Kelengkapan (sock, Keni, dll) ls 0.5 3,000 1,500Lem Pipa gr 2.56 150 384Pekerja HO 0.01 80,000 800Tukang HO 0.001 95,000 95Kepala Tukang HO 0.001 110,000 110Mandor HO 0.005 130,000 650
A PEK. JARINGAN AIR KOTOR1 Pek. Pas Pipa PVC dan Kelengkapannya 34,210
Pipa PVC 3' m1 1 22,500 22,500Kelengkapan (sock, Keni, dll) ls 1 10,000 10,000Lem Pipa gr 4.7 150 705Pekerja HO 0.01 80,000 800Tukang HO 0.001 95,000 95Kepala Tukang HO 0.001 110,000 110Mandor HO 0.005 130,000 650
A PEKERJAAN SEPTICTANK1 Pek. Pasangan Dinding septik tank beserta kelengkapannya 940,324
Pek.Galian Tanah 1 x 1 x 1 mGalian Tanah 1 x 1 x 1 m m3 1 30,500 30,500Pasang Dinding Bata m2 5 126,025 630,125Urugan Split 3cm m3 0.03 40,000 1,200Pas. Ijuk m2 4.8 15,000 72,000Plat Beton Penutup m3 0.06 2,457,700 147,462Lantai Kerja m3 0.06 983,950 59,037
XII PEKERJAAN PEMBERSIHAN1 Pek. Pembersihan Puing di buang ke tempat sampah 79,800
Sewa Dumtruck jam 1 70,000 70,000Pekerja org 0.06 80,000 4,800Alat ls 1 5000 5,000
DAFTAR UPAH KERJA
No URAIAN SATUAN UPAH (Rp)1 Mandor org 85,0002 Kepala Tukang org 125,0003 Tukang org 100,0004 Pekerja org 65,000
ujg 6,000Balok 5/10 m3 2,000,000Balok 5/7 m3 2,000,000Cat Kayu ( Listpalnk ) sendai kg 25,000Cat Kayu ( Pintu & Jendela ) Politur kg 40,000Cat Kayu ( Kusen ) avian kg 40,000Cat Dinding Jotun kg 200,000Closed duduk set (melody) bh 900,000Closed duduk tanpa tanki air bh 400,000Closed jongkok bh 80,000Engsel 3' bh 45,000Engsel 4' bhGypsum 6mm lbr 57,000Grendel Jendela bh 3,500Genteng Metal sakura roof bh 16,000Hendel Jendela bh 5,000Hollow Brick bh 2,700Ijuk m1Kabel Eterna 2mm m1Kait Angin bh 6,000Kaca 5mm polos m2Kaca 5mm rayben m2Kawat Bendrat kg 15,000Kayu kls II m3 3,200,000Kayu kls III m3 1,750,000Keran bh 10,000Kuas 2" - 4" bh 10,000Kuas Roll bh 15,000Kunci Tanam 25 cm (panel) bh 95,000Kunci Tanam 15 cm (kamar) bh 65,000Lampu SL 25 watt bh 17,500Lampu TL 50 watt bh 25,000Lem Aibon kgNok Genteng Metal bh 26,500
Besi Ø 8mm SNIBesi Ø 10mm super
Besi Ø 6mm AB (beugel)
Paku 1 1/2" kg 15,000Paku 3/4' kg 17,500Paku 4" kg 13,000Paku Gypsum kg 25,000Paku Seng kg 20,000Paku Tripleks Kg 18,000Papan Merah m3 2,200,000Papan kls III (papan mal) m3 2,800,000Pasir kasar m3 143,750Pasir Halus m3 120,000
ujg 6,000Balok 5/10 m3 2,000,000Balok 5/7 m3 2,000,000Cat Kayu ( Listpalnk ) sendai kg 25,000Cat Kayu ( Pintu & Jendela ) Politur kg 40,000Cat Kayu ( Kusen ) avian kg 40,000Cat Dinding Jotun kg 200,000Closed duduk set (melody) bh 900,000Closed duduk tanpa tanki air bh 400,000Closed jongkok bh 80,000Engsel 3' bh 45,000Engsel 4' bhGypsum 6mm lbr 57,000Grendel Jendela bh 3,500Genteng Metal sakura roof bh 16,000Hendel Jendela bh 5,000Hollow Brick bh 2,700Ijuk m1Kabel Eterna 2mm m1Kait Angin bh 6,000Kaca 5mm polos m2Kaca 5mm rayben m2Kawat Bendrat kg 15,000Kayu kls II m3 3,200,000Kayu kls III m3 1,750,000Keran bh 10,000Kuas 2" - 4" bh 10,000Kuas Roll bh 15,000Kunci Tanam 25 cm (panel) bh 95,000Kunci Tanam 15 cm (kamar) bh 65,000Lampu SL 25 watt bh 17,500Lampu TL 50 watt bh 25,000Lem Aibon kgNok Genteng Metal bh 26,500
Besi Ø 8mm SNIBesi Ø 10mm super
Besi Ø 6mm AB (beugel)
Paku 1 1/2" kg 15,000Paku 3/4' kg 17,500Paku 4" kg 13,000Paku seng kg 20,000Paku Tripleks Kg 18,000Papan Merah m3 2,200,000Papan kls III (papan mal) m3 2,800,000Pasir kasar m3 120,000Pasir Halus m3 120,000