P. 1
RAB-RS-Rumah Tipe 36 Oke

RAB-RS-Rumah Tipe 36 Oke

|Views: 202|Likes:
Dipublikasikan oleh dehasri
aa
aa

More info:

Categories:Types, Research
Published by: dehasri on May 21, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

09/27/2013

pdf

text

original

ANALISA HARGA SATUAN PEKERJAAN

PEKERJAAN PEMBANGUNAN RUMAH PRASARANANNYA
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
H. SATUAN HARGA UPAH JUMLAH
NO. KOEF. SAT U R A I A N. BAHAN/UPAH BAHAN TENAGA H. SATUAN
( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 8
1 1 M1 NORMALISASI SALURAN
1.0000 Ls Alat Bantu 1,000.00 1,000.00 1,000.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
0.5000 Uph Tukang batu 37,000.00 - 18,500.00 18,500.00
0.7500 Uph Pekerja 35,000.00 - 26,250.00 26,250.00
JUMLAH 1,000.00 47,750.00 48,750.00
Dibulatkan 48,750.00
2 1 M2 PAS.BATU BATA KOSONG
80.0000 Bh Batu bata 350.00 28,000.00 28,000.00
0.0100 Uph Mandor 40,000.00 - 400.00 400.00
0.0500 Uph Tukang batu 37,000.00 - 1,850.00 1,850.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 28,000.00 5,750.00 33,750.00
Dibulatkan 33,750.00
3 1 M3 BATU KOSONG (Memasukkan ke Sumur Resapan)
1.1000 M3 Batu kali bulat 120,000.00 132,000.00 132,000.00
0.1250 Uph Mandor 40,000.00 5,000.00 5,000.00
0.2500 Uph Pekerja 35,000.00 8,750.00 8,750.00
JUMLAH 132,000.00 13,750.00 145,750.00
Dibulatkan 145,750.00
4 1 M3 URUGAN SIRTU & PEMADATAN
1.20 M3 Sirtu 72,500.00 87,000.00 87,000.00
1.0000 Ls Gilas Pemadatan 10,000.00 10,000.00 10,000.00
0.0250 Uph Mandor 40,000.00 1,000.00 1,000.00
0.25 Upah Pekerja 35,000.00 8,750.00 8,750.00
JUMLAH 87,000.00 19,750.00 106,750.00
Dibulatkan 106,750.00
1 m2 Urugan Sirtu tebal 20 cm = 21,350.00
Dibulatkan 21,350.00
5 1 M2 PEKERJAAN JALAN PAVING TEBAL 6 CM
0.0600 m3 Pasir Urug & pengisi 60,000.00 3,600.00 3,600.00
1.0000 m2 Paving tebal 6 cm 35,000.00 35,000.00 35,000.00
1.0000 Ls Upah Pasang 3,000.00 3,000.00 3,000.00
JUMLAH 38,600.00 3,000.00 41,600.00
Dibulatkan 41,600.00
6 1 M' PEKERJAAN JALAN PAVING DMJ 6(lebar Perkerasan 3 m)
0.6000 m3 Galian Tanah 15,600.00 9,360.00 9,360.00
2.8000 m2 Urugan Sirtu t = 20 cm 21,350.00 59,780.00 59,780.00
2.8000 m2 Paving tebal 6 cm 41,600.00 116,480.00 116,480.00
4.0000 Bh Beton Kanstein uk. 20 x 30 x 50 cm 12,000.00 48,000.00 48,000.00
1.0000 Ls Pembersihan & Perataan 12,000.00 12,000.00 12,000.00
JUMLAH 224,260.00 21,360.00 245,620.00
Dibulatkan 245,620.00
7 1 M2 PEKERJAAN JALAN PAVING TEBAL 8 CM
0.0600 m3 Pasir Urug & pengisi 60,000.00 3,600.00 3,600.00
1.0000 m2 Paving tebal 8 cm 45,000.00 45,000.00 45,000.00
1.0000 Ls Upah Pasang 3,000.00 3,000.00 3,000.00
JUMLAH 48,600.00 3,000.00 51,600.00
Dibulatkan 51,600.00
7 1 M' PEKERJAAN JALAN PAVING DMJ 7 (lebar Perkerasan 4 m)
0.6000 m3 Galian Tanah 15,600.00 9,360.00 9,360.00
3.1000 m2 Urugan Sirtu t = 20 cm 21,350.00 66,185.00 66,185.00
3.1000 m2 Paving tebal 8 cm 51,600.00 159,960.00 159,960.00
4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 12,000.00 48,000.00 48,000.00
0.0000 Ls Pembersihan & Perataan 5,000.00 - -
JUMLAH 274,145.00 9,360.00 283,505.00
Dibulatkan 283,500.00
1 2 3 4 5 6 7 8
8 1 M' PEKERJAAN JALAN PAVING DMJ 8 (lebar Perkerasan 4 m)
0.8000 m3 Galian Tanah 15,600.00 12,480.00 12,480.00
3.8000 m2 Urugan Sirtu t = 20 cm 21,350.00 81,130.00 81,130.00
3.8000 m2 Paving tebal 8 cm 51,600.00 196,080.00 196,080.00
4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 12,000.00 48,000.00 48,000.00
1.0000 Ls Pembersihan & Perataan 12,000.00 12,000.00 12,000.00
JUMLAH 325,210.00 24,480.00 349,690.00
Dibulatkan 349,690.00
9 1 M' PEKERJAAN JALAN PAVING DMJ 10 (lebar Perkerasan 5 m)
1.0000 m3 Galian Tanah 15,600.00 15,600.00 15,600.00
4.8000 m2 Urugan Sirtu t = 20 cm 21,350.00 102,480.00 102,480.00
4.8000 m2 Paving tebal 8 cm 51,600.00 247,680.00 247,680.00
4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 12,000.00 48,000.00 48,000.00
1.0000 Ls Pembersihan & Perataan 12,000.00 12,000.00 12,000.00
JUMLAH 398,160.00 27,600.00 425,760.00
Dibulatkan 425,760.00
10 1 M' PEKERJAAN JALAN PAVING DMJ 12 (lebar Perkerasan 6 m)
1.2000 m3 Galian Tanah 15,600.00 18,720.00 18,720.00
5.8000 m2 Urugan Sirtu t = 20 cm 21,350.00 123,830.00 123,830.00
5.8000 m2 Paving tebal 8 cm 51,600.00 299,280.00 299,280.00
4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 12,000.00 48,000.00 48,000.00
1.0000 Ls Pembersihan & Perataan 4,000.00 4,000.00 4,000.00
JUMLAH 471,110.00 22,720.00 493,830.00
Dibulatkan 493,830.00
11 1 M' PEK. SALURAN TYPE S.1 ( Pas. Dinding. 15 Cm )
0.3450 M3 Galian Tanah 15,600.00 5,382.00 5,382.00
0.0200 M3 Urugan Pasir 60,000.00 1,200.00 1,200.00
0.2100 M3 Pas Batu belah kali 1 : 4 439,870.00 92,372.70 92,372.70
0.3400 M2 Plesteran Ban-banan 1:3 24,480.00 8,323.20 8,323.20
0.1000 M' Sulingan Pipa PVC 1" pj. 25 Cm 12,500.00 1,250.00 1,250.00
0.0000 Ls Perapihan berm 1,000.00 - -
JUMLAH 108,527.90 - 108,527.90
Dibulatkan 108,520.00
`
12 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm )
0.5063 M3 Galian Tanah 15,600.00 7,897.50 7,897.50
0.0275 M3 Urugan Pasir 60,000.00 1,650.00 1,650.00
0.2355 M3 Pas Batu belah kali 1 : 4 439,870.00 103,589.39 103,589.39
0.6000 M2 Plesteran Ban-banan 1:3 24,480.00 14,688.00 14,688.00
0.4000 Ls Sulingan Pipa PVC 1" pj. 25 Cm 12,500.00 5,000.00 5,000.00
1.0000 Ls Perapihan berm 1,000.00 1,000.00 1,000.00
JUMLAH 125,927.39 7,897.50 133,824.89
Dibulatkan 133,820.00
13 1 M' PEK. SALURAN TYPE S.3 ( Pas. Dinding. 15 Cm )
0.6588 M3 Galian Tanah 15,600.00 10,276.50 10,276.50
0.0325 M3 Urugan Pasir 60,000.00 1,950.00 1,950.00
0.2925 M3 Pas Batu kali 1 : 4 439,870.00 128,661.98 128,661.98
0.5000 M2 Plesteran Ban-banan 1:3 24,480.00 12,240.00 12,240.00
0.2500 Ls Sulingan Pipa PVC 1" pj. 25 Cm 12,500.00 3,125.00 3,125.00
1.0000 Ls Perapihan berm 1,000.00 1,000.00 1,000.00
JUMLAH 146,976.98 10,276.50 157,253.48
Dibulatkan 157,250.00
14 1 M' PEK. SALURAN TANAH TYPE S.3
0.6588 M3 Galian Tanah 15,600.00 10,276.50 10,276.50
1.0000 Ls Perapihan galian & Berm 3,500.00 3,500.00 3,500.00
JUMLAH 3,500.00 10,276.50 13,776.50
Dibulatkan 13,770.00
1 2 3 4 5 6 7 8
15 1 M' PEK. TERJUNAN SALURAN TYPE S.3 (Pas didnding 20 cm )
0.9000 M3 Galian Tanah 15,600.00 14,040.00 14,040.00
0.0500 M3 Urugan Pasir 60,000.00 3,000.00 3,000.00
0.6100 M3 Pas Batu kali 1 : 4 439,870.00 268,320.70 268,320.70
1.0800 M2 Plesteran Ban-banan 1:3 24,480.00 26,438.40 26,438.40
0.2500 Ls Sulingan Pipa PVC 1" pj. 25 Cm 1,000.00 250.00 250.00
1.0000 Ls Perapihan berm 1,000.00 1,000.00 1,000.00
JUMLAH 299,009.10 14,040.00 313,049.10
Dibulatkan 313,040.00
16 1 M' PEK. SALURAN TYPE S.4 ( Pas. Dinding. 15 Cm )
0.8750 M3 Galian Tanah 15,600.00 13,650.00 13,650.00
0.0600 M3 Urugan Pasir 60,000.00 3,600.00 3,600.00
0.4600 M3 Pas Batu kali 1 : 4 439,870.00 202,340.20 202,340.20
0.6000 M2 Plesteran Ban-banan 1:3 24,480.00 14,688.00 14,688.00
0.2500 Ls Sulingan Pipa PVC 1" pj. 25 Cm 1,000.00 250.00 250.00
1.0000 Ls Perapihan berm 1,000.00 1,000.00 1,000.00
JUMLAH 221,878.20 13,650.00 235,528.20
Dibulatkan 235,520.00
17 1 M' PEK. TERJUNAN SALURAN TYPE S.5 ( Pas. Dinding. 20 Cm )
1.2000 M3 Galian Tanah 15,600.00 18,720.00 18,720.00
0.0600 M3 Urugan Pasir 60,000.00 3,600.00 3,600.00
0.7100 M3 Pas Batu kali 1 : 4 439,870.00 312,307.70 312,307.70
1.0800 M2 Plesteran Ban-banan 1:3 24,480.00 26,438.40 26,438.40
0.2500 Ls Sulingan Pipa PVC 1" pj. 25 Cm 1,000.00 250.00 250.00
1.0000 Ls Perapihan berm 1,000.00 1,000.00 1,000.00
JUMLAH 343,596.10 18,720.00 362,316.10
Dibulatkan 362,310.00
18 1 M' PEK. GORONG-GORONG TYPE GR.1
1.1480 M3 Galian Tanah 15,600.00 17,908.80 17,908.80
0.0700 M3 Urugan Pasir 60,000.00 4,200.00 4,200.00
0.5500 M3 Pas Batu kali 1 : 4 439,870.00 241,928.50 241,928.50
1.3000 M2 Pleteran 1:3 24,480.00 31,824.00 31,824.00
0.2520 M2 Urugan Tanah Kembali 7,480.00 1,884.96 1,884.96
0.0960 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 288,840.00 288,840.00
1.0000 Ls Perapihan berm 2,000.00 2,000.00 2,000.00
JUMLAH 570,677.46 17,908.80 588,586.26
Dibulatkan 588,580.00
19 1 M' PEK. GORONG-GORONG TYPE GR.2
1.3500 M3 Galian Tanah 15,600.00 21,060.00 21,060.00
0.0750 M3 Urugan Pasir 60,000.00 4,500.00 4,500.00
0.6300 M3 Pas Batu kali 1 : 4 439,870.00 277,118.10 277,118.10
1.5000 M2 Pleteran 1:3 24,480.00 36,720.00 36,720.00
0.2940 M2 Urugan Tanah Kembali 7,480.00 2,199.12 2,199.12
0.0900 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 270,787.50 270,787.50
1.0000 Ls Perapihan berm 2,000.00 2,000.00 2,000.00
JUMLAH 593,324.72 21,060.00 614,384.72
Dibulatkan 614,380.00
27 1 M'. PEK. GORONG-GORONG TYPE GR.3
1.6320 M3 Galian Tanah 15,600.00 25,459.20 25,459.20
0.0800 M3 Urugan Pasir 60,000.00 4,800.00 4,800.00
0.7100 M3 Pas Batu kali 1 : 4 439,870.00 312,307.70 312,307.70
1.9000 M2 Pleteran 1:3 24,480.00 46,512.00 46,512.00
0.3360 M2 Urugan Tanah Kembali 7,480.00 2,513.28 2,513.28
0.1200 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 361,050.00 361,050.00
1.0000 Ls Perapihan berm 2,000.00 2,000.00 2,000.00
JUMLAH 729,182.98 25,459.20 754,642.18
Dibulatkan 754,640.00
1 2 3 4 5 6 7 8
20 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 5 M'
3.6000 BH Pekerjaan GR 1 588,580.00 2,118,000.00 2,118,000.00
21 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 5 M'
3.4000 BH Pekerjaan GR 2 754,640.00 2,565,000.00 2,565,000.00
22 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 6 M'
4.3000 BH Pekerjaan GR 1 588,580.00 2,530,000.00 2,530,000.00
23 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 6 M'
4.6000 M' Pekerjaan GR 2 614,380.00 2,826,000.00 2,826,000.00
24 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 7 M'
5.0000 M' Pekerjaan GR 2 614,380.00 3,071,000.00 3,071,000.00
26 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 8 M'
6.0000 M' Pekerjaan GR 2 614,380.00 3,686,000.00 3,686,000.00
27 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 12 M'
7.5000 M' Pekerjaan GR 2 614,380.00 4,607,000.00 4,607,000.00
27 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 8
6.2000 M' Pekerjaan GR 3 754,640.00 4,678,768.00 4,678,768.00
28 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S1)
0.0448 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 134,792.00 134,792.00
Dibulatkan 134,790.00
29 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S2)
0.0512 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 154,048.00 154,048.00
Dibulatkan 154,040.00
30 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S3)
0.0648 M3 Plat Cor Beton bertulang 1:2:3 3,008,750.00 194,967.00 194,967.00
Dibulatkan 194,960.00
31 1 M2. PEK. GEBALAN RUMPUT
0.1800 M3 Urugan Tanah digemburkan 69,750.00 12,555.00 12,555.00
1.0000 M2 Gebalan rumput gajah 7,500.00 7,500.00 7,500.00
1.0000 Ls Pemupukan 2,000.00 2,000.00 2,000.00
1.0000 Ls Perapihan berm 500.00 500.00 500.00
JUMLAH 22,555.00 - 22,555.00
Dibulatkan 22,550.00
32 1 BH SUMUR RESAPAN t = 1,5 m
1.9311 M3 Galian Tanah 15,600.00 30,125.16 30,125.16
0.4760 M3 Urugan Tanah kembali 7,480.00 3,560.48 3,560.48
3.2000 m2 Pas. batu-bata ad. 1 : 5 56,380.00 180,416.00 180,416.00
9.0000 Bh Suling 2 PVC Ø 1 1/4" 17,500.00 157,500.00 157,500.00
0.7041 M3 batu kali kosong 145,750.00 102,629.13 102,629.13
1.0000 kg Pas. lapisan ijuk 7,500.00 7,500.00 7,500.00
0.0471 M3 Tutup Beton Bertulang 3,008,750.00 141,712.13 141,712.13
JUMLAH 440,545.13 182,897.77 623,442.90
Dibulatkan 623,440.00
1 2 3 4 5 6 7 8
33 1 BH. PEK . PENANAMAN POHON PELINDUNG
0.1250 M3 Galian Tanah 15,600.00 1,950.00 1,950.00
0.0750 M3 Urugan Tanah Kembali 7,480.00 561.00 561.00
0.0250 M3 Pupuk Kandang 75,000.00 1,875.00 1,875.00
1.0000 Bh. Pohon Angsana t. 1,5 m' 25,000.00 25,000.00 25,000.00
1.0000 Ls Steger / Pengaman 2,000.00 2,000.00 2,000.00
1.0000 Ls Upah 2,200.00 2,200.00 2,200.00
JUMLAH 28,875.00 4,711.00 33,586.00
Dibulatkan 33,580.00
34 1 BH. PEK . PAPAN NAMA JALAN
0.0450 M3 Galian Tanah 15,600.00 702.00 702.00
0.0030 M3 Urugan pasir 60,000.00 180.00 180.00
0.0720 M3 Cor beton 1:3:5 469,200.00 33,782.40 33,782.40
0.0145 M3 Urugan Tanah Kembali 7,480.00 108.46 108.46
1.0000 Bh. Papan Nama Jalan 200,000.00 200,000.00 200,000.00
JUMLAH 233,962.40 810.46 234,772.86
Dibulatkan 234,770.00
35 1 M3 PEKERJAAN CUT TANAH KERAS
0.0386 Jam Boldozer D5 250,000 9,638.55 9,638.55
0.0634 Jam Excavator PC 200 225,000 14,267.60 14,267.60
0.0096 Jam Mandor 40,000 385.54 385.54
0.0386 Jam Pekerja 35,000 1,349.40 1,349.40
1.0000 Ls Alat bantu 75 75.00 75.00
JUMLAH 23,906.15 1,809.94 25,716.09
Dibulatkan 25,710.00
36 1 M3 PEKERJAAN FILL
0.0193 Jam Boldozer D5 250,000 4,819.28 4,819.28
0.0843 Jam Dump Truck 60,000 5,060.24 5,060.24
0.0386 Jam Pekerja 35,000 1,349.40 1,349.40
0.0096 Jam Mandor 40,000 385.54 385.54
1.0000 Ls Alat bantu 50 50.00 50.00
JUMLAH 9,879.52 1,784.94 11,664.46
Dibulatkan 11,660.00
1.2000 m3 Tanah Urug 50,000 60,000.00 60,000.00
JUMLAH 69,879.52 2,220.48 71,660.00
Dibulatkan 71,660.00
\\vboxsrv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka
Semarang, Maret 2011
Ass Man Produksi & PLPP
AMAT IMRON
ANALISA HARGA SATUAN PEKERJAAN
PEKERJAAN PEMBANGUNAN RUMAH PRASARANANNYA
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
H. SATUAN HARGA UPAH JUMLAH
NO. KOEF. SAT U R A I A N. BAHAN/UPAH BAHAN TENAGA H. SATUAN
( Rp ) ( Rp ) ( Rp ) ( Rp )
1 2 3 4 5 6 7 8
1 PASANGAN BOUWPLANK / M'.
0.0054 M3 Kayu Kaso 4/6 & 2/3 900,000.00 4,860.00 - 4,860.00
0.0250 Kg Paku biasa uk. 2" - 5" 9,000.00 225.00 - 225.00
0.0070 Uph Mandor 40,000.00 - 280.00 280.00
0.0700 Uph Tukang Kayu 37,000.00 - 2,590.00 2,590.00
JUMLAH 5,085.00 2,870.00 7,955.00
M' Pas. Bouplank (Bahan 2 x pakai) 5,085.00 2,870.00 6,520.00
Dibulatkan 6,520.00
2 1 M2 PEKERJAAN STRIPPING
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.0500 Uph Pekerja 35,000.00 - 1,750.00 1,750.00
JUMLAH - 1,950.00 1,950.00
Dibulatkan 1,950.00
3 1 M3 GALIAN TANAH BIASA SEDALAM 1 M
0.0400 Uph Mandor 40,000.00 - 1,600.00 1,600.00
0.4000 Uph Pekerja 35,000.00 - 14,000.00 14,000.00
JUMLAH - 15,600.00 15,600.00
Dibulatkan 15,600.00
4 1 M3 GALIAN TANAH KERAS SEDALAM 1 M
0.0625 Uph Mandor 40,000.00 - 2,500.00 2,500.00
0.6250 Uph Pekerja 35,000.00 - 21,875.00 21,875.00
JUMLAH - 24,375.00 24,375.00
Dibulatkan 24,370.00
5 1 M3 GALIAN TANAH CADAS SEDALAM 1 M
0.1250 Uph Mandor 40,000.00 - 5,000.00 5,000.00
1.2500 Uph Pekerja 35,000.00 - 43,750.00 43,750.00
JUMLAH - 48,750.00 48,750.00
Dibulatkan 48,750.00
6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 M
0.0823 Uph Mandor 40,000.00 - 3,292.00 3,292.00
0.8230 Uph Pekerja 35,000.00 - 28,805.00 28,805.00
JUMLAH - 32,097.00 32,097.00
Dibulatkan 32,090.00
7 1 M3 URUGAN TANAH KEMBALI.
0.0192 Uph Mandor 40,000.00 - 768.00 768.00
0.1920 Uph Pekerja 35,000.00 - 6,720.00 6,720.00
JUMLAH - 7,488.00 7,488.00
Dibulatkan 7,480.00
8 1 M3 URUGAN TANAH DARI LUAR
1.2000 M3 Tanah urug 50,000.00 60,000.00 - 60,000.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
0.2500 Uph Pekerja 35,000.00 - 8,750.00 8,750.00
JUMLAH 60,000.00 9,750.00 69,750.00
Dibulatkan 69,750.00
9 1 M3 PEMBUANGAN TANAH SEJAUH 100 M
0.0344 Uph Mandor 40,000.00 - 1,376.00 1,376.00
0.3440 Uph Pekerja 35,000.00 - 12,040.00 12,040.00
JUMLAH - 13,416.00 13,416.00
Dibulatkan 13,410.00
1 2 3 4 5 6 7 8
10 1 M2 PERATAAN TANAH
1.0000 Unit Alat bantu 500.00 500.00 500.00
0.0125 Uph Mandor 40,000.00 500.00 500.00
0.0400 Uph Pekerja 35,000.00 1,400.00 1,400.00
JUMLAH 500.00 1,900.00 2,400.00
Dibulatkan 2,400.00
11 1 M3 URUGAN SIRTU BAWAH LANTAI
1.1000 M3 Sirtu 72,500.00 79,750.00 - 79,750.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
0.2500 Uph Pekerja 35,000.00 - 8,750.00 8,750.00
JUMLAH 79,750.00 9,750.00 89,500.00
Dibulatkan 89,500.00
12 1 M3 URUGAN SIRTU & PEMADATAN
1.2000 M3 Sirtu 72,500.00 87,000.00 - 87,000.00
1.0000 Ls Gilas Pemadatan 10,000.00 - 10,000.00 10,000.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
0.2500 Upah Pekerja 35,000.00 - 8,750.00 8,750.00
JUMLAH 87,000.00 19,750.00 106,750.00
Dibulatkan 106,750.00
0.2000 m3 1 M2 URUGAN SIRTU TEBAL 20 Cm 106,750.00 21,350.00
Dibulatkan 21,350.00
13 1 M3 URUGAN PADAS BAWAH LANTAI
1.2000 M3 Padas urug 45,000.00 54,000.00 - 54,000.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
0.2500 Uph Pekerja 35,000.00 - 8,750.00 8,750.00
JUMLAH 54,000.00 9,750.00 63,750.00
Dibulatkan 63,750.00
14 1 M3 URUGAN PASIR BAWAH LANTAI & PONDASI
1.2000 M3 Pasir urug 60,000.00 72,000.00 - 72,000.00
0.0100 Uph Mandor 40,000.00 - 400.00 400.00
0.3000 Uph Pekerja 35,000.00 - 10,500.00 10,500.00
JUMLAH 72,000.00 10,900.00 82,900.00
Dibulatkan 82,900.00
15 1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps
3.4000 Zak PC (Portland Cement ) 40 kg 45,000.00 153,000.00 - 153,000.00
1.1000 M3 Batu kali 120,000.00 132,000.00 - 132,000.00
0.5440 M3 Pasir pasang 90,000.00 48,960.00 - 48,960.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
0.6000 Uph Tukang batu 37,000.00 - 22,200.00 22,200.00
1.5000 Uph Pekerja 35,000.00 - 52,500.00 52,500.00
JUMLAH 333,960.00 77,700.00 411,660.00
Dibulatkan 411,660.00
16 1 M3 PAS.BATUKALI AD. 1 Pc : 4 Ps
4.0750 Zak PC (Portland Cement ) 40 kg 45,000.00 183,375.00 - 183,375.00
1.1000 M3 Batu kali 120,000.00 132,000.00 - 132,000.00
0.5200 M3 Pasir pasang 90,000.00 46,800.00 - 46,800.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
0.6000 Uph Tukang batu 37,000.00 - 22,200.00 22,200.00
1.5000 Uph Pekerja 35,000.00 - 52,500.00 52,500.00
JUMLAH 362,175.00 77,700.00 439,875.00
Dibulatkan 439,870.00
17 1 M3 PAS. BATU KALI ad. 1 Pc : 3 Kp : 10 Ps
1.5250 Zak PC (Portland Cement ) 40 kg 45,000.00 68,625.00 - 68,625.00
1.1000 M3 Batu kali 120,000.00 132,000.00 - 132,000.00
0.4920 M3 Pasir pasang 90,000.00 44,280.00 - 44,280.00
0.1470 M3 Kapur 220,000.00 32,340.00 - 32,340.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
0.6000 Uph Tukang batu 37,000.00 - 22,200.00 22,200.00
1.5000 Uph Pekerja 35,000.00 - 52,500.00 52,500.00
JUMLAH 277,245.00 77,700.00 354,945.00
Dibulatkan 354,940.00
1 2 3 4 5 6 7 8
18 1 M3 PAS. PONDASI BATU KALI KOSONG
1.1000 M3 Batu kali 120,000.00 132,000.00 - 132,000.00
0.3000 M3 Pasir Urug 60,000.00 18,000.00 - 18,000.00
0.0390 Uph Mandor 40,000.00 - 1,560.00 1,560.00
0.3900 Uph Tukang batu 37,000.00 - 14,430.00 14,430.00
0.7800 Uph Pekerja 35,000.00 - 27,300.00 27,300.00
JUMLAH 150,000.00 43,290.00 193,290.00
Dibulatkan 193,290.00
19 1 M2 PAS. BATU BATA TEBAL ½ BATA AD. 1 Pc : 3 Ps
0.3593 Zak PC (Portland Cement ) 40 kg 45,000.00 16,166.25 - 16,166.25
70.0000 Bh Batu bata uk. 5 x 11 x 22 cm 350.00 24,500.00 - 24,500.00
0.0430 M3 Pasir pasang 90,000.00 3,870.00 - 3,870.00
0.0150 Uph Mandor 40,000.00 - 600.00 600.00
0.1000 Uph Tukang batu 37,000.00 - 3,700.00 3,700.00
0.3200 Uph Pekerja 35,000.00 - 11,200.00 11,200.00
JUMLAH 44,536.25 15,500.00 60,036.25
Dibulatkan 60,030.00
20 1 M2 PAS. BATU BATA TEBAL ½ BATA AD. 1 Pc : 5 Ps
0.2680 Zak PC (Portland Cement ) 40 kg 45,000.00 12,060.00 - 12,060.00
70.0000 Bh Batu bata uk. 5 x 11 x 22 cm 350.00 24,500.00 - 24,500.00
0.0480 M3 Pasir pasang 90,000.00 4,320.00 - 4,320.00
0.0150 Uph Mandor 40,000.00 - 600.00 600.00
0.1000 Uph Tukang batu 37,000.00 - 3,700.00 3,700.00
0.3200 Uph Pekerja 35,000.00 - 11,200.00 11,200.00
JUMLAH 40,880.00 15,500.00 56,380.00
Dibulatkan 56,380.00
21 1 M' PAS. PONDASI TERAS ROLAAG BATU BATA TEBAL ½ BATA AD. 1 Pc : 3 Ps
0.0330 M3 Galian Tanah 15,600.00 - 514.80 514.80
0.2000 M2 Pas. Batu Bata Ad. 1 Pc : 3 Ps 60,030.00 12,006.00 12,006.00
JUMLAH 12,006.00 514.80 12,520.80
Dibulatkan 12,520.00
22 1 M2 PAS.BATUBATA TEBAL ½ AD. 1 Pc : 3 Kpr : 10 Ps
0.1125 Zak PC (Portland Cement ) 40 kg 45,000.00 5,062.50 - 5,062.50
70.0000 Bh Batu bata uk. 5 x 11 x 22 cm 350.00 24,500.00 - 24,500.00
0.0500 M3 Pasir pasang 90,000.00 4,500.00 - 4,500.00
0.0150 M3 Kapur 220,000.00 3,300.00 - 3,300.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
0.1000 Uph Tukang batu 37,000.00 - 3,700.00 3,700.00
0.3200 Uph Pekerja 35,000.00 - 11,200.00 11,200.00
JUMLAH 37,362.50 15,900.00 53,262.50
Dibulatkan 53,260.00
23 1 M2 PAS. DINDING CONBLOCK 1:5
0.0816 zak PC (Portland Cement ) 40 kg 45,000.00 3,672.00 - 3,672.00
12.5000 bh Conblock 2,800.00 35,000.00 - 35,000.00
0.0150 m3 Pasir pasang 90,000.00 1,350.00 - 1,350.00
0.0150 upah Mandor 40,000.00 - 600.00 600.00
0.1650 upah Tukang batu 37,000.00 - 6,105.00 6,105.00
0.1500 upah Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 40,022.00 11,955.00 51,977.00
Dibulatkan 51,970.00
24 1 M' PAS. PONDASI TERAS ROLAAG CONBLOCK AD. 1 Pc : 5 Ps
0.0330 M3 Galian Tanah 15,600.00 - 514.80 514.80
0.2000 M2 Pas. Conblock Ad. 1 Pc : 5 Ps 51,970.00 10,394.00 - 10,394.00
JUMLAH 10,394.00 514.80 10,908.80
Dibulatkan 10,900.00
25 1 BH PAS. BAK KONTROL 30X30
0.7392 M2 Pas. Bt. Bata ad. 1 Pc : 3 Ps 60,030.00 44,374.18 - 44,374.18
0.8910 M2 Pleteran ad. 1 Pc : 3 Ps 24,480.00 21,811.68 - 21,811.68
JUMLAH 66,185.86 - 66,185.86
Dibulatkan 66,180.00
1 2 3 4 5 6 7 8
26 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 15 MM
0.1620 Zak PC (Portland Cement ) 40 kg 45,000.00 7,290.00 - 7,290.00
0.0190 M3 Pasir pasang 90,000.00 1,710.00 - 1,710.00
0.0120 OH Mandor 40,000.00 - 480.00 480.00
0.1100 OH Tukang batu 37,000.00 - 4,070.00 4,070.00
0.1200 OH Pekerja 35,000.00 - 4,200.00 4,200.00
JUMLAH 9,000.00 8,750.00 17,750.00
Dibulatkan 17,750.00
27 1 M2 PLESTERAN DINDING AD. 1 Pc : 4 Ps, TEBAL 15 MM
0.1300 Zak PC (Portland Cement ) 40 kg 45,000.00 5,850.00 - 5,850.00
0.0200 M3 Pasir pasang 90,000.00 1,800.00 - 1,800.00
0.0200 OH Mandor 40,000.00 - 800.00 800.00
0.1500 OH Tukang batu 37,000.00 - 5,550.00 5,550.00
0.2000 OH Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 7,650.00 13,350.00 21,000.00
Dibulatkan 21,000.00
28 1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 15 MM
0.1080 Zak PC (Portland Cement ) 40 kg 45,000.00 4,860.00 - 4,860.00
0.0220 M3 Pasir pasang 90,000.00 1,980.00 - 1,980.00
0.0200 OH Mandor 40,000.00 - 800.00 800.00
0.1500 OH Tukang batu 37,000.00 - 5,550.00 5,550.00
0.2000 OH Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 6,840.00 13,350.00 20,190.00
Dibulatkan 20,190.00
29 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Kp : 10 Ps, TEBAL 15 MM
0.0460 Zak PC (Portland Cement ) 40 kg 45,000.00 2,070.00 - 2,070.00
0.0060 M3 Kapur 220,000.00 1,320.00 - 1,320.00
0.0140 M3 Pasir pasang 90,000.00 1,260.00 - 1,260.00
0.0200 OH Mandor 40,000.00 - 800.00 800.00
0.1500 OH Tukang batu 37,000.00 - 5,550.00 5,550.00
0.2000 OH Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 4,650.00 13,350.00 18,000.00
Dibulatkan 18,000.00
30 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 20 MM
0.2700 Zak PC (Portland Cement ) 40 kg 45,000.00 12,150.00 - 12,150.00
0.0260 M3 Pasir pasang 90,000.00 2,340.00 - 2,340.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.1200 Uph Tukang batu 37,000.00 - 4,440.00 4,440.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 14,490.00 9,990.00 24,480.00
Dibulatkan 24,480.00
31 1 M2 PLESTERAN DINDING AD. 1 Pc : 4 Ps, TEBAL 20 MM
0.2170 Zak PC (Portland Cement ) 40 kg 45,000.00 9,765.00 - 9,765.00
0.0280 M3 Pasir pasang 90,000.00 2,520.00 - 2,520.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.1200 Uph Tukang batu 37,000.00 - 4,440.00 4,440.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 12,285.00 9,990.00 22,275.00
Dibulatkan 22,270.00
32 1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 20 MM
0.1823 Zak PC (Portland Cement ) 40 kg 45,000.00 8,201.25 - 8,201.25
0.0280 M3 Pasir pasang 90,000.00 2,520.00 - 2,520.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.1200 Uph Tukang batu 37,000.00 - 4,440.00 4,440.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 10,721.25 9,990.00 20,711.25
Dibulatkan 20,710.00
1 2 3 4 5 6 7 8
33 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Kp : 10 Ps, TEBAL 20 MM
0.0818 Zak PC (Portland Cement ) 40 kg 45,000.00 3,678.75 - 3,678.75
0.0080 M3 Kapur 220,000.00 1,760.00 - 1,760.00
0.0187 M3 Pasir pasang 90,000.00 1,683.00 - 1,683.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.1200 Uph Tukang batu 37,000.00 - 4,440.00 4,440.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 7,121.75 9,990.00 17,111.75
Dibulatkan 17,110.00
34 1 M2 PLESTERAN BAN-BANAN AD. 1 Pc : 5 Ps, LEBAR 10 CM
0.0125 Zak PC (Portland Cement ) 40 kg 45,000.00 562.50 - 562.50
0.0013 M3 Pasir pasang 90,000.00 117.00 - 117.00
0.0030 Uph Mandor 40,000.00 - 120.00 120.00
0.3800 Uph Tukang batu 37,000.00 - 14,060.00 14,060.00
0.0570 Uph Pekerja 35,000.00 - 1,995.00 1,995.00
JUMLAH 679.50 16,175.00 16,854.50
Dibulatkan 16,850.00
35 1 M2 ACIAN
0.0813 Zak PC (Portland Cement ) 40 kg 45,000.00 3,656.25 - 3,656.25
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.0750 Uph Tukang batu 37,000.00 - 2,775.00 2,775.00
0.0500 Uph Pekerja 35,000.00 - 1,750.00 1,750.00
JUMLAH 3,656.25 4,825.00 8,481.25
Dibulatkan 8,480.00
36 1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL
5.4500 Zak PC (Portland Cement ) 40 kg 45,000.00 245,250.00 - 245,250.00
0.5200 M3 Pasir beton 120,000.00 62,400.00 - 62,400.00
0.8700 M3 Koral beton 105,000.00 91,350.00 - 91,350.00
0.0800 Uph Mandor 40,000.00 - 3,200.00 3,200.00
0.2500 Uph Tukang batu 37,000.00 - 9,250.00 9,250.00
1.6500 Uph Pekerja 35,000.00 - 57,750.00 57,750.00
JUMLAH 399,000.00 70,200.00 469,200.00
Dibulatkan 469,200.00
37 1 M2 PAS. LANTAI BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 5 Cm (DI ACI)
0.0500 M3 Beton Rabat ad. 1 Pc : Ps : 5 Krl 469,200.00 23,460.00 23,460.00
1.0000 M2 Acian 8,480.00 8,480.00 8,480.00
JUMLAH 31,940.00 - 31,940.00
Dibulatkan 31,940.00
38 1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 6 Cm
0.0800 M3 Beton Rabat ad. 1 Pc : Ps : 5 Krl 469,200.00 37,536.00 37,536.00
Dibulatkan 37,530.00
39 1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 8 Cm
0.0800 M3 Beton Rabat ad. 1 Pc : Ps : 5 Krl 469,200.00 37,536.00 37,536.00
Dibulatkan 37,530.00
40 1 M3 MEMBUAT BETON BERTULANG AD. 1 Pc : 2 Ps : 3 KrL
8.4000 Zak PC (Portland Cement ) 40 kg 45,000.00 378,000.00 - 378,000.00
0.5400 M3 Pasir beton 120,000.00 64,800.00 - 64,800.00
0.8100 M3 Koral beton 105,000.00 85,050.00 - 85,050.00
1.0000 Uph Mandor 40,000.00 - 40,000.00 40,000.00
0.3500 Uph Tukang batu 37,000.00 - 12,950.00 12,950.00
2.0000 Uph Pekerja 35,000.00 - 70,000.00 70,000.00
JUMLAH 527,850.00 122,950.00 650,800.00
Dibulatkan 650,800.00
41 PEKERJAAN PEMBESIAN 1 KG DENGAN BESI POLOS/ULIR
1.0500 KG Besi beton (polos/ulir) 13,000.00 13,650.00 - 13,650.00
0.0150 KG Kawat beton 12,000.00 180.00 - 180.00
0.0003 Uph Mandor 40,000.00 - 12.00 12.00
0.0100 Uph Tukang besi 37,000.00 - 370.00 370.00
0.0100 Uph Pekerja 35,000.00 - 350.00 350.00
JUMLAH 13,830.00 732.00 14,562.00
Dibulatkan 14,560.00
1 2 3 4 5 6 7 8
42 PEKERJAAN PEMBESIAN SLOOF 120 KG BESI (Ø 8 mm & Ø 6 mm)
120.0000 KG Besi beton (polos/ulir) 14,560.00 1,747,200.00 - 1,747,200.00
JUMLAH 1,747,200.00 - 1,747,200.00
Dibulatkan 1,747,200.00
43 PEKERJAAN PEMBESIAN RING BALK 120 KG BESI (Ø 7 mm & Ø 4 mm)
120.0000 KG Besi beton (polos/ulir) 14,560.00 1,747,200.00 - 1,747,200.00
JUMLAH 1,747,200.00 - 1,747,200.00
Dibulatkan 1,747,200.00
44 PEKERJAAN PEMBESIAN KOLOM 140 KG BESI (Ø 7 mm & Ø 4 mm)
140.0000 KG Besi beton (polos/ulir) 14,560.00 2,038,400.00 - 2,038,400.00
JUMLAH 2,038,400.00 - 2,038,400.00
Dibulatkan 2,038,400.00
45 PEKERJAAN PEMBESIAN JEMBATAN MASUK RUMAH 40 KG BESI (Ø 8 mm & Ø 6 mm)
40.0000 KG Besi beton (polos/ulir) 14,560.00 582,400.00 - 582,400.00
JUMLAH 582,400.00 - 582,400.00
Dibulatkan 582,400.00
46 PEKERJAAN PEMBESIAN TUTUP BEERPUT 40 KG BESI (Ø 8 mm & Ø 6 mm)
40.0000 KG Besi beton (polos/ulir) 14,560.00 582,400.00 - 582,400.00
JUMLAH 582,400.00 - 582,400.00
Dibulatkan 582,400.00
47 1 M2 PAPAN BEGESTING
0.1000 Ltr Minyak Bekesting 4,500.00 450.00 - 450.00
0.3000 Kg Paku biasa uk. 2" - 5" 9,000.00 2,700.00 - 2,700.00
0.0440 M3 Kayu Bekisting 900,000.00 39,600.00 - 39,600.00
0.0260 OH Mandor 40,000.00 1,040.00 1,040.00
0.2600 OH Tukang Kayu 37,000.00 9,620.00 9,620.00
0.3000 OH Pekerja Biasa 35,000.00 10,500.00 10,500.00
JUMLAH 42,750.00 21,160.00 63,910.00
Dibulatkan 63,910.00
Pasangan Bekisting untuk 1 M3 Beton
5.0000 x Bekisting 63,910.00 319,550.00
Dibulatkan 319,550.00
48 1 M3 PEK. BETON TULANG 100 kg
1.0000 M3 PAS. COR BETON AD. 1:2:3 Rp. 650,800.00
1.0000 Ls PEMBESIAN 140 KG Rp. 2,038,400.00
1.0000 Ls PAPAN BEGESTING 1M3 BETON Rp. 319,550.00
JUMLAH Rp. 3,008,750.00
Dibulatkan 3,008,750.00
49 1 M3 PEK. BETON TULANG 110 kg
1.0000 M3 PAS. COR BETON AD. 1:2:3 Rp. 650,800.00
1.0000 Ls PEMBESIAN 110 KG Rp. 2,038,400.00
1.0000 Ls PAPAN BEGESTING 1M3 BETON Rp. 319,550.00
JUMLAH Rp. 3,008,750.00
Dibulatkan 3,008,750.00
50 1 M3 PEK. BETON TULANG 125 kg
1.0000 M3 PAS. COR BETON AD. 1:2:3 Rp. 650,800.00
1.0000 Ls PEMBESIAN 125 KG Rp. 1,747,200.00
1.0000 Ls PAPAN BEGESTING 1M3 BETON Rp. 319,550.00
JUMLAH Rp. 2,717,550.00
Dibulatkan 2,717,550.00
`
51 1 M3 PEK. BETON TULANG 160 kg
1.0000 M3 PAS. COR BETON AD. 1:2:3 Rp. 650,800.00
1.0000 Ls PEMBESIAN 160 KG Rp. 582,400.00
1.0000 Ls PAPAN BEGESTING 1M3 BETON Rp. 319,550.00
JUMLAH Rp. 1,552,750.00
Dibulatkan 1,552,750.00
1 2 3 4 5 6 7 8
52 1 M3 PEK. BETON BERTULANG 70 kg
1.0000 m3 PAS. COR BETON AD. 1:2:3 Rp. 650,800.00
1.0000 LS PEMBESIAN 70 KG Rp. 1,747,200.00
1.0000 LS PAPAN BEGESTING 1 m3 BETON Rp. 319,550.00
JUMLAH Rp. 2,717,550.00
Dibulatkan 2,717,550.00
1 BH PLAT JEMBATAN MASUK RUMAH UK. 09 X0.8 X 0.008 : Rp. 156,530.88
53 1 M2 LANTAI KERAMIK WARNA 30/30
0.2845 Zak PC (Portland Cement ) 40 kg 45,000.00 12,802.50 - 12,802.50
0.0360 M3 Pasir Pasang 120,000.00 4,320.00 - 4,320.00
1.0500 M2 Keramik 30/30 (Motif) 29,000.00 30,450.00 - 30,450.00
0.0375 Kg PC Warna u/ Naad 6,000.00 225.00 - 225.00
0.0450 Uph Mandor 40,000.00 - 1,800.00 1,800.00
0.1500 Uph Tukang batu 37,000.00 - 5,550.00 5,550.00
0.3000 Uph Pekerja 35,000.00 - 10,500.00 10,500.00
JUMLAH 47,797.50 17,850.00 65,647.50
Dibulatkan 65,640.00
54 1 M2 LANTAI KERAMIK POLOS 30/30
0.2845 Zak PC (Portland Cement ) 40 kg 45,000.00 12,802.50 - 12,802.50
0.0360 M3 Pasir Pasang 90,000.00 3,240.00 - 3,240.00
1.0500 m2 Keramik 30/30 45,000.00 47,250.00 - 47,250.00
0.0375 Kg PC Warna u/ Naad 6,000.00 225.00 - 225.00
0.0300 Uph Mandor 40,000.00 - 1,200.00 1,200.00
0.1500 Uph Tukang batu 37,000.00 - 5,550.00 5,550.00
0.3000 Uph Pekerja 35,000.00 - 10,500.00 10,500.00
JUMLAH 63,517.50 17,250.00 80,767.50
Dibulatkan 80,760.00
55 1 M2 LANTAI KERAMIK POLOS / WARNA 20/20
0.2845 Zak PC (Portland Cement ) 40 kg 45,000.00 12,802.50 - 12,802.50
0.0360 M3 Pasir Pasang 90,000.00 3,240.00 - 3,240.00
1.0500 m2 Keramik 20/20 35,000.00 36,750.00 - 36,750.00
0.0375 Zak PC Warna u/ Naad 6,000.00 225.00 - 225.00
0.0300 Uph Mandor 40,000.00 - 1,200.00 1,200.00
0.1500 Uph Tukang batu 37,000.00 - 5,550.00 5,550.00
0.3000 Uph Pekerja 35,000.00 - 10,500.00 10,500.00
JUMLAH 53,017.50 17,250.00 70,267.50
Dibulatkan 70,260.00
56 1 M2 DINDING KERAMIK 10/20 & 20/25
0.2325 Zak PC (Portland Cement ) 40 kg 45,000.00 10,462.50 - 10,462.50
0.0180 M3 Pasir Pasang 45,000.00 810.00 - 810.00
1.0250 m2 Keramik 10/20 40,000.00 41,000.00 - 41,000.00
1.0500 Zak PC Warna u/ Naad 45,000.00 47,250.00 - 47,250.00
0.0350 Uph Mandor 6,000.00 - 210.00 210.00
0.1750 Uph Tukang batu 40,000.00 - 7,000.00 7,000.00
0.3500 Uph Pekerja 37,000.00 - 12,950.00 12,950.00
JUMLAH 99,522.50 20,160.00 119,682.50
Dibulatkan 119,680.00
57 1 M2 DINDING BATU ALAM
0.2938 Zak PC (Portland Cement ) 40 kg 45,000.00 13,218.75 - 13,218.75
0.0350 M3 Pasir Pasang 90,000.00 3,150.00 - 3,150.00
1.0500 m2 Batu Paros/Palimanan 130,000.00 136,500.00 - 136,500.00
0.0500 Uph Mandor 40,000.00 - 2,000.00 2,000.00
0.2500 Uph Tukang batu 37,000.00 - 9,250.00 9,250.00
0.5000 Uph Pekerja 35,000.00 - 17,500.00 17,500.00
JUMLAH 152,868.75 28,750.00 181,618.75
Dibulatkan 181,610.00
58 1 M3 PEKERJAAN KOZEN KAYU
1.2000 M3 Kayu lokal Keras 6/12 3,800,000.00 4,560,000.00 - 4,560,000.00
1.2500 kg Paku 9,000.00 11,250.00 - 11,250.00
0.3000 Uph Mandor 40,000.00 - 12,000.00 12,000.00
18.0000 Uph Tukang kayu 37,000.00 - 666,000.00 666,000.00
6.0000 Uph Pekerja 35,000.00 - 210,000.00 210,000.00
JUMLAH 4,571,250.00 888,000.00 5,459,250.00
Dibulatkan 5,459,250.00
1 m3 = 138.89 m'
1.0000 m' Kozen jadi 39,306.29 39,306.29
Dibulatkan 39,300.00
1 2 3 4 5 6 7 8
59 1 BH PEKERJAAN KOZEN - KOZEN P.1
0.0350 M3 Kayu lokal Keras 6/12 5,459,250.00 191,030.08 - 191,030.08
6.0000 bh Angkur 3,000.00 18,000.00 - 18,000.00
0.0088 Uph Mandor 40,000.00 - 350.00 350.00
0.3500 Uph Tukang kayu 37,000.00 - 12,950.00 12,950.00
0.0875 Uph Pekerja 35,000.00 - 3,062.50 3,062.50
JUMLAH 209,030.08 16,362.50 225,392.58
Dibulatkan 225,390.00
60 1 BH PEKERJAAN KOZEN - KOZEN P.2
0.0343 M3 Kayu lokal Keras 6/12 5,459,250.00 187,099.42 - 187,099.42
6.0000 bh Angkur 3,000.00 18,000.00 - 18,000.00
0.0088 Uph Mandor 40,000.00 - 350.00 350.00
0.3500 Uph Tukang kayu 37,000.00 - 12,950.00 12,950.00
0.0875 Uph Pekerja 35,000.00 - 3,062.50 3,062.50
JUMLAH 205,099.42 16,362.50 221,461.92
Dibulatkan 221,460.00
61 1 BH PEKERJAAN KOZEN - KOZEN PJ.1
0.0491 M3 Kayu lokal Keras 6/12 5,459,250.00 268,071.01 268,071.01
6.0000 bh Angkur 3,000.00 18,000.00 18,000.00
0.0113 Uph Mandor 40,000.00 - 450.00 450.00
0.4500 Uph Tukang kayu 37,000.00 - 16,650.00 16,650.00
0.1125 Uph Pekerja 35,000.00 - 3,937.50 3,937.50
JUMLAH 286,071.01 21,037.50 307,108.51
Dibulatkan 307,100.00
62 1 BH PEKERJAAN KOZEN - KOZEN PJ.2
0.0870 M3 Kayu lokal Keras 6/12 5,459,250.00 474,954.75 474,954.75
6.0000 bh Angkur 3,000.00 18,000.00 18,000.00
0.0800 Uph Mandor 40,000.00 - 3,200.00 3,200.00
0.4000 Uph Tukang kayu 37,000.00 - 14,800.00 14,800.00
0.4000 Uph Pekerja 35,000.00 - 14,000.00 14,000.00
JUMLAH 492,954.75 32,000.00 524,954.75
Dibulatkan 524,950.00
63 1 BH PEKERJAAN KOZEN - KOZEN J.2
0.0419 M3 Kayu lokal Keras 6/12 5,459,250.00 228,764.41 - 228,764.41
4.0000 bh Angkur 3,000.00 12,000.00 - 12,000.00
0.0563 Uph Mandor 40,000.00 - 2,250.00 2,250.00
0.4500 Uph Tukang kayu 37,000.00 - 16,650.00 16,650.00
0.1125 Uph Pekerja 35,000.00 - 3,937.50 3,937.50
JUMLAH 240,764.41 22,837.50 263,601.91
Dibulatkan 263,600.00
64 1 BH PEKERJAAN KOZEN - KOZEN J.1
0.0308 M3 Kayu lokal Keras 6/12 5,459,250.00 168,232.25 - 168,232.25
4.0000 bh Angkur 3,000.00 12,000.00 - 12,000.00
0.0400 Uph Mandor 40,000.00 - 1,600.00 1,600.00
0.3200 Uph Tukang kayu 37,000.00 - 11,840.00 11,840.00
0.0800 Uph Pekerja 35,000.00 - 2,800.00 2,800.00
JUMLAH 180,232.25 16,240.00 196,472.25
Dibulatkan 196,470.00
65 1 BH PEKERJAAN KOZEN - KOZEN BV. 1
0.0173 M3 Kayu lokal Keras 6/12 5,459,250.00 94,335.84 - 94,335.84
4.0000 bh Angkur 3,000.00 12,000.00 - 12,000.00
0.0256 Uph Mandor 40,000.00 - 1,025.00 1,025.00
0.1000 Uph Tukang kayu 37,000.00 - 3,700.00 3,700.00
0.1563 Uph Pekerja 35,000.00 - 5,468.75 5,468.75
JUMLAH 106,335.84 10,193.75 116,529.59
Dibulatkan 116,520.00
66 1 BH PEKERJAAN KOZEN - KOZEN BV. T.36. (Teras)
0.0144 M3 Kayu lokal Keras 6/12 5,459,250.00 78,613.20 - 78,613.20
4.0000 bh Angkur 3,000.00 12,000.00 - 12,000.00
0.0063 Uph Mandor 40,000.00 - 250.00 250.00
0.0400 Uph Tukang kayu 37,000.00 - 1,480.00 1,480.00
0.0625 Uph Pekerja 35,000.00 - 2,187.50 2,187.50
JUMLAH 90,613.20 3,917.50 94,530.70
Dibulatkan 94,530.00
VOLUME DISESUAIKAN DG
1 2 3 4 5 6 7 8
67 1 BH PEKERJAAN KOZEN - KOZEN BV.1 ( T.70 )
0.0162 M3 Kayu lokal Keras 6/12 5,459,250.00 88,204.01 - 88,204.01
4.0000 bh Angkur 500.00 2,000.00 - 2,000.00
0.0063 Uph Mandor 40,000.00 - 250.00 250.00
0.0400 Uph Tukang kayu 37,000.00 - 1,480.00 1,480.00
0.0625 Uph Pekerja 35,000.00 - 2,187.50 2,187.50
JUMLAH 90,204.01 3,917.50 94,121.51
Dibulatkan 94,120.00
68 1BH.PAS.DAUN PINTU DBL TRIPLEK. ( P.1 ) uk. 82 x 201 cm
0.0240 M3 Kayu lokal Keras 4/10 3,500,000.00 83,947.54 - 83,947.54
2.0000 lb Triplex 3 mm 32,500.00 65,000.00 - 65,000.00
0.0500 KG Paku 9,000.00 450.00 - 450.00
0.1000 KG Lem 7,500.00 750.00 - 750.00
1.0000 set Engsel 4" 7,000.00 7,000.00 - 7,000.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
1.5000 Uph Tukang kayu 37,000.00 - 55,500.00 55,500.00
0.7500 Uph Pekerja 35,000.00 - 26,250.00 26,250.00
JUMLAH 157,147.54 84,750.00 241,897.54
Dibulatkan 241,890.00
69 1BH.PAS.DAUN PINTU DBL TRIPLEK. ( P.2 ) uk. 72 x 201 cm
0.0211 M3 Kayu lokal Keras 6/12 3,500,000.00 73,941.00 - 73,941.00
2.0000 lb Triplex 32,500.00 65,000.00 - 65,000.00
0.0500 KG Paku 9,000.00 450.00 - 450.00
0.1000 KG Lem 7,500.00 750.00 - 750.00
1.0000 set Engsel 4" 7,000.00 7,000.00 - 7,000.00
0.0875 Uph Mandor 40,000.00 3,500.00 3,500.00
1.7500 Uph Tukang kayu 37,000.00 - 64,750.00 64,750.00
0.8750 Uph Pekerja 35,000.00 - 30,625.00 30,625.00
JUMLAH 147,141.00 98,875.00 246,016.00
Dibulatkan 246,010.00
70 1 BH. PAS. DAUN PINTU PANIL TRIPLEK 6 MM ( P1) UK. 82 X 201 Cm
0.0360 M3 Kayu lokal Keras 6/12 3,500,000.00 126,152.95 - 126,152.95
0.5000 lb Triplex 6 mm 65,000.00 32,500.00 - 32,500.00
0.0500 KG Paku biasa uk. 2" - 5" 9,000.00 450.00 - 450.00
1.0000 set Engsel 4" 7,000.00 7,000.00 - 7,000.00
0.1000 Uph Mandor 40,000.00 - 4,000.00 4,000.00
2.0000 Uph Tukang kayu 37,000.00 - 74,000.00 74,000.00
1.0000 Uph Pekerja 35,000.00 - 35,000.00 35,000.00
JUMLAH 166,102.95 113,000.00 279,102.95
Dibulatkan 279,100.00
71 1 BH. PAS. DAUN PINTU PANIL KAYU LOKAL (P1) UK. 82 X 201 Cm
1.0000 bh Daun Pintu Panil kayu lokal 320,000.00 320,000.00 - 320,000.00
1.0000 set Engsel 4" 7,000.00 7,000.00 - 7,000.00
1.0000 bh Grendel 2,500.00 2,500.00 - 2,500.00
1.0000 bh Handel Pintu 3,500.00 3,500.00 1.00 3,501.00
0.0417 Uph Mandor 40,000.00 - 1,666.67 1,666.67
1.2500 Uph Tukang kayu 37,000.00 - 46,250.00 46,250.00
0.4167 Uph Pekerja 35,000.00 - 14,583.33 14,583.33
JUMLAH 333,000.00 62,501.00 395,501.00
Dibulatkan 395,500.00
72 1 BH. PAS. KUNCI 2 SLAAG SETARA YALE/BELUCI
1.0000 bh Kunci 2 slaag 60,000.00 60,000.00 - 60,000.00
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.5000 Uph Tukang kayu 37,000.00 - 18,500.00 18,500.00
0.0100 Uph Pekerja 35,000.00 - 350.00 350.00
JUMLAH 60,000.00 19,050.00 79,050.00
Dibulatkan 79,050.00
73 1 BH. PAS. KUNCI 2 SLAAG SETARA ROYAL
1.0000 bh Kunci 2 slaag 30,000.00 30,000.00 - 30,000.00
0.0035 Uph Mandor 40,000.00 - 140.00 140.00
0.3500 Uph Tukang kayu 37,000.00 - 12,950.00 12,950.00
0.0100 Uph Pekerja 35,000.00 - 350.00 350.00
JUMLAH 30,000.00 13,440.00 43,440.00
Dibulatkan 43,440.00
1 2 3 4 5 6 7 8
74 1BH.PAS.DAUN PINTU PVC KM/WC ( LENGKAP)
1.0000 Set Daun Pintu PVC lengkap 140,000.00 140,000.00 - 140,000.00
0.0150 Uph Mandor 40,000.00 - 600.00 600.00
0.7500 Uph Tukang kayu 37,000.00 - 27,750.00 27,750.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 140,000.00 33,600.00 173,600.00
Dibulatkan 173,600.00
75 1 BH. PAS. DAUN JENDELA. Uk. 0.62 x 1,02 ( J1 )
0.0105 M3 Kayu lokal Keras 6/12 3,800,000.00 39,995.76 - 39,995.76
0.0600 kg Paku biasa uk. 2" - 5" 9,000.00 540.00 - 540.00
0.8000 M2 Kaca polos tbl. 3 mm 40,000.00 32,000.00 - 32,000.00
1.0000 set Engsel 3" 4,500.00 4,500.00 - 4,500.00
1.0000 bh Grendel 2,500.00 2,500.00 - 2,500.00
2.0000 bh Hak angin 3,000.00 6,000.00 - 6,000.00
0.0225 Uph Mandor 40,000.00 - 900.00 900.00
0.9000 Uph Tukang kayu 37,000.00 - 33,300.00 33,300.00
0.2250 Uph Pekerja 35,000.00 - 7,875.00 7,875.00
JUMLAH 85,535.76 42,075.00 127,610.76
Dibulatkan 127,610.00
76 1 BH. PAS. DAUN JENDELA. Uk.0,62 x 1,40 ( PJ2)
0.0125 M3 Kayu lokal Keras 6/12 3,800,000.00 47,369.28 - 47,369.28
0.0600 kg Paku biasa uk. 2" - 5" 9,000.00 540.00 - 540.00
1.0000 M2 Kaca polos tbl. 3 mm 40,000.00 40,000.00 - 40,000.00
1.0000 set Engsel 3" 4,500.00 4,500.00 - 4,500.00
1.0000 bh Grendel 2,500.00 2,500.00 - 2,500.00
2.0000 bh Hak angin 3,000.00 6,000.00 - 6,000.00
0.0250 Uph Mandor 40,000.00 - 1,000.00 1,000.00
1.0000 Uph Tukang kayu 37,000.00 - 37,000.00 37,000.00
0.2500 Uph Pekerja 35,000.00 - 8,750.00 8,750.00
JUMLAH 100,909.28 46,750.00 147,659.28
Dibulatkan 147,650.00
77 1 M2 PASANG KACA POLOS t = 3 mm
4.0000 M' List kaca kayu lokal 1,500.00 6,000.00 - 6,000.00
1.0000 M2 Kaca polos tbl. 3 mm 40,000.00 40,000.00 - 40,000.00
0.0500 set Paku triplek 350.00 17.50 - 17.50
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.1000 Uph Tukang kayu 37,000.00 - 3,700.00 3,700.00
0.0500 Uph Pekerja 35,000.00 - 1,750.00 1,750.00
JUMLAH 46,017.50 5,650.00 51,667.50
Dibulatkan 51,660.00
78 1 M2 PASANG KACA BURAM/ES t = 3 mm
4.0000 M' List kaca kayu lokal 1,500.00 6,000.00 - 6,000.00
1.0000 M2 Kaca Es tbl. 3 mm 40,000.00 40,000.00 - 40,000.00
0.0500 set Paku triplek 350.00 17.50 - 17.50
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.1000 Uph Tukang kayu 37,000.00 - 3,700.00 3,700.00
0.0500 Uph Pekerja 35,000.00 - 1,750.00 1,750.00
JUMLAH 46,017.50 5,650.00 51,667.50
Dibulatkan 51,660.00
79 1 M3 PASANG BALOK GORDING / NOCK / JURAI / SOPI 6/12
1.1000 M3 Kayu lokal Keras 6/12 3,500,000.00 3,850,000.00 - 3,850,000.00
15.0000 kg Besi Strip 10,000.00 150,000.00 - 150,000.00
3.0000 kg Paku biasa uk. 2" - 5" 10,000.00 30,000.00 30,000.00
0.2000 Uph Mandor 40,000.00 - 8,000.00 8,000.00
7.9000 Uph Tukang kayu 37,000.00 - 292,300.00 292,300.00
2.4000 Uph Pekerja 35,000.00 - 84,000.00 84,000.00
JUMLAH 4,030,000.00 384,300.00 4,414,300.00
Dibulatkan 4,414,300.00
1 m3 = 138.89 m'
1.0000 m' Balok Gording/Nock/Jurai/Sopi uk. 6/12 cm 31,782.71 31,782.71
Dibulatkan 31,780.00
1 2 3 4 5 6 7 8
80 1 M' PAS. LISTPLANK KAYU 3/20
0.0072 M3 Kayu Papan lokal Keras 2,200,000.00 15,840.00 - 15,840.00
0.0375 Kg. Paku biasa uk. 2" - 5" 9,000.00 337.50 - 337.50
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.2000 Uph Tukang Kayu 37,000.00 - 7,400.00 7,400.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 16,177.50 11,100.00 27,277.50
Dibulatkan 27,270.00
81 1 M' PAS. LISTPLANK KAYU 2/20
0.0044 M3 Kayu Papan lokal Keras 2,200,000.00 9,680.00 - 9,680.00
0.0500 Kg. Paku biasa uk. 2" - 5" 9,000.00 450.00 - 450.00
0.0500 Uph Mandor 40,000.00 - 2,000.00 2,000.00
0.1000 Uph Tukang Kayu 37,000.00 - 3,700.00 3,700.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 10,130.00 9,200.00 19,330.00
Dibulatkan 19,330.00
82 1 M' PAS. LISTPLANK CEMENT SILICA UK. 0.8/20
1.0000 M' Kalsiplank/Woodplank 12,500.00 12,500.00 - 12,500.00
0.0100 Kg. Paku biasa Triplek 10,000.00 100.00 - 100.00
0.0025 Uph Mandor 40,000.00 - 100.00 100.00
0.0250 Uph Tukang Kayu 37,000.00 - 925.00 925.00
0.0125 Uph Pekerja 35,000.00 - 437.50 437.50
JUMLAH 12,600.00 1,462.50 14,062.50
Dibulatkan 14,060.00
83 1 M' PASANG PAPAN NOK 4/6
0.0026 M3 Kayu Kaso lokal uk 4/6 3,500,000.00 9,240.00 - 9,240.00
0.0250 kg Paku biasa uk. 2" - 5" 9,000.00 225.00 - 225.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.0500 Uph Tukang Kayu 37,000.00 - 1,850.00 1,850.00
0.0250 Uph Pekerja 35,000.00 - 875.00 875.00
JUMLAH 9,465.00 3,025.00 12,490.00
Dibulatkan 12,490.00
84 1 M' PASANG PAPAN NOK 3/20
0.0066 M3 Kayu lokal Keras 2,200,000.00 14,520.00 - 14,520.00
0.0250 kg Paku biasa uk. 2" - 5" 9,000.00 225.00 - 225.00
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.2000 Uph Tukang Kayu 37,000.00 - 7,400.00 7,400.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 14,745.00 11,100.00 25,845.00
Dibulatkan 25,840.00
85 1 M' PASANG PAPAN TALANG 2 X 2/20 LAPIS SENG BJLS 20
0.0088 M3 Kayu Papan lokal Keras 900,000.00 7,920.00 - 7,920.00
0.5000 M' Seng BJLS 22 17,500.00 8,750.00 - 8,750.00
0.0500 kg Paku biasa uk. 2" - 5" 9,000.00 450.00 - 450.00
0.0500 Uph Mandor 40,000.00 - 2,000.00 2,000.00
0.1500 Uph Tukang Kayu 37,000.00 - 5,550.00 5,550.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 17,120.00 11,050.00 28,170.00
Dibulatkan 28,170.00
86 1 M2 PAS.RANGKA ATAP KY. LOKAL 4/6 & 2/3 U/ GENTENG PALENTONG 25 BH/M2
0.0036 M3 Reng Kayu Lokal 2/3 3,500,000.00 12,705.00 - 12,705.00
0.0079 M3 Kaso Kayu Lokal 4/6 3,500,000.00 27,720.00 - 27,720.00
0.0500 kg Paku biasa uk. 2" - 5" 9,000.00 450.00 - 450.00
0.0500 kg Paku 1,5 " 9,000.00 450.00 - 450.00
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.1000 Uph Tukang Kayu 37,000.00 - 3,700.00 3,700.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 41,325.00 7,400.00 48,725.00
Dibulatkan 48,720.00
1 2 3 4 5 6 7 8
87 1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG BETON 12 BH./ M2
0.0046 M3 Reng Kayu Lokal 3/4 3,500,000.00 16,170.00 - 16,170.00
0.0096 kg Kaso Kayu Lokal 5/7 3,500,000.00 33,687.50 - 33,687.50
0.0500 kg Paku biasa uk. 2" - 5" 9,000.00 450.00 - 450.00
0.0500 kg Paku 1,5 " 9,000.00 450.00 - 450.00
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.1000 Uph Tukang Kayu 37,000.00 - 3,700.00 3,700.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 50,757.50 7,400.00 58,157.50
Dibulatkan 58,150.00
88 1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG METAL 1,62 LB/M2
0.0034 M3 Reng Kayu Lokal 3/4 3,500,000.00 12,012.00 - 12,012.00
0.0077 kg Kaso Kayu Lokal 5/7 3,500,000.00 26,950.00 - 26,950.00
0.0400 kg Paku biasa uk. 2" - 5" 9,000.00 360.00 - 360.00
0.0400 kg Paku 1,5 " 9,000.00 360.00 - 360.00
0.0050 Uph Mandor 40,000.00 - 200.00 200.00
0.1000 Uph Tukang Kayu 37,000.00 - 3,700.00 3,700.00
0.1000 Uph Pekerja 35,000.00 - 3,500.00 3,500.00
JUMLAH 39,682.00 7,400.00 47,082.00
Dibulatkan 47,080.00
89 1 M2 PAS.GENTENG PALENTONG 25 BH/M2
25.0000 Bh. Genteng Palentong 600.00 15,000.00 - 15,000.00
0.0080 Uph Mandor 40,000.00 - 320.00 320.00
0.0750 Uph Tukang Batu 37,000.00 - 2,775.00 2,775.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 15,000.00 8,345.00 23,345.00
Dibulatkan 23,340.00
90 1 M' PAS.NOK GENTENG PALENTONG 5 BH/M'
5.0000 Bh. Nok Genteng Palentong 3,500.00 17,500.00 - 17,500.00
0.1250 Sak PC (Portland Cement ) 40 kg 45,000.00 5,625.00 - 5,625.00
0.0325 M3 Pasir 90,000.00 2,925.00 - 2,925.00
0.0020 Uph Mandor 40,000.00 - 80.00 80.00
0.2000 Uph Tukang Batu 37,000.00 - 7,400.00 7,400.00
0.2000 Uph Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 26,050.00 14,480.00 40,530.00
Dibulatkan 40,530.00
91 1 M2 PAS.GENTENG MORANDO GLAZUR 12 BH/M2
12.0000 Bh. Genteng Marando glazur 2,800.00 33,600.00 - 33,600.00
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.0600 Uph Tukang Batu 37,000.00 - 2,220.00 2,220.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 33,600.00 7,770.00 41,370.00
Dibulatkan 41,370.00
92 1 M' PAS.NOCK GENTENG MORANDO GLAZUR 4 BH/M'
4.0000 Bh. Nock Genteng Morando glazur 4,000.00 16,000.00 - 16,000.00
0.2000 Sak PC (Portland Cement ) 40 kg 45,000.00 9,000.00 - 9,000.00
0.0325 M3 Pasir 90,000.00 2,925.00 - 2,925.00
0.0020 Uph Mandor 40,000.00 - 80.00 80.00
0.2000 Uph Tukang Batu 37,000.00 - 7,400.00 7,400.00
0.2000 Uph Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 27,925.00 14,480.00 42,405.00
Dibulatkan 42,400.00
93 1 M2 PAS.GENTENG METAL 1.62 LB/M2
1.6200 lb Genteng Metal 25,000.00 40,500.00 - 40,500.00
0.0250 kg Paku genteng metal 22,500.00 - 562.50 562.50
0.0075 Uph Mandor 40,000.00 - 300.00 300.00
0.0600 Uph Tukang Batu 37,000.00 - 2,220.00 2,220.00
0.1500 Uph Pekerja 35,000.00 - 5,250.00 5,250.00
JUMLAH 40,500.00 8,332.50 48,832.50
Dibulatkan 48,830.00
1 2 3 4 5 6 7 8
94 1 M' PAS.NOCK GENTENG METAL 1 LB/M'
1.0000 Lb Nock Genteng Metal 20,000.00 20,000.00 - 20,000.00
0.0100 kg Paku genteng metal 22,500.00 225.00 - 225.00
0.0020 Uph Mandor 40,000.00 - 80.00 80.00
0.2000 Uph Tukang Batu 37,000.00 - 7,400.00 7,400.00
0.2000 Uph Pekerja 35,000.00 - 7,000.00 7,000.00
JUMLAH 20,225.00 14,480.00 34,705.00
Dibulatkan 34,700.00
95 1 M2 PAS. ATAP ASBES GELOMBANG (2.1 x 1.05 x 4 mm)
0.5100 Lbr Asbes Gelombang mini 27,500.00 14,025.00 14,025.00
4.0000 bh Paku asbes ulir 350.00 1,400.00 1,400.00
0.0070 Uph Mandor 40,000.00 - 280.00 280.00
0.1400 Uph Tukang Batu 37,000.00 - 5,180.00 5,180.00
0.1400 Uph Pekerja 35,000.00 - 4,900.00 4,900.00
JUMLAH 15,425.00 10,360.00 25,785.00
Dibulatkan 25,780.00
96 1 M' PAS. NOK STEL ASBES GELOMBANG 1,05 M'
2.1000 Lbr Nok Asbes Gelombang 22,000.00 46,200.00 46,200.00
4.0000 bh Paku asbes ulir 350.00 1,400.00 1,400.00
0.0040 Uph Mandor 40,000.00 - 160.00 160.00
0.1250 Uph Tukang Kayu 37,000.00 - 4,625.00 4,625.00
0.0840 Uph Pekerja 35,000.00 - 2,940.00 2,940.00
JUMLAH 47,600.00 7,725.00 55,325.00
Dibulatkan 55,320.00
97 1 M2 PAS.PENUTUP ATAP GENTENG TILUX
1.2500 Lbr Genteng tiluk 22,000.00 27,500.00 27,500.00
4.0000 Bh Paku asbes ulir 350.00 1,400.00 1,400.00
0.0004 Uph Mandor 40,000.00 - 14.00 14.00
0.0350 Uph Tukang Kayu 37,000.00 - 1,295.00 1,295.00
0.0035 Uph Pekerja 35,000.00 - 122.50 122.50
JUMLAH 28,900.00 1,431.50 30,331.50
Dibulatkan 30,330.00
98 1 M' PAS.NOK PENUTUP ATAP GENTENG TILUX
1.1000 Lbr Nok Genteng tiluk 18,000.00 19,800.00 19,800.00
3.0000 Bh Paku asbes ulir 350.00 1,050.00 1,050.00
0.0003 Uph Mandor 40,000.00 - 10.00 10.00
0.0250 Uph Tukang Kayu 37,000.00 - 925.00 925.00
0.0025 Uph Pekerja 35,000.00 - 87.50 87.50
JUMLAH 20,850.00 1,022.50 21,872.50
Dibulatkan 21,870.00
99 1 M2 PAS.RANGKA PLAFOND 4/6
0.0108 M3 Kayu 3,500,000.00 37,632.00 - 37,632.00
0.1000 kg Paku biasa uk. 2" - 5" 9,000.00 900.00 - 900.00
0.0025 Uph Mandor 40,000.00 - 100.00 100.00
0.1000 Uph Tukang kayu 37,000.00 - 3,700.00 3,700.00
0.0500 Uph Pekerja 35,000.00 - 1,750.00 1,750.00
JUMLAH 38,532.00 5,550.00 44,082.00
Dibulatkan 44,080.00
100 1 M' LIST PLAFOND 3 x 3 Cm
1.1000 m' Kayu List uk. 3 x 3 cm 2,000.00 2,200.00 - 2,200.00
0.0250 kg Paku biasa uk. 2" - 5" 9,000.00 225.00 - 225.00
0.0010 Uph Mandor 40,000.00 - 40.00 40.00
0.0210 Uph Tukang kayu 37,000.00 - 777.00 777.00
0.0210 Uph Pekerja 35,000.00 - 735.00 735.00
JUMLAH 2,425.00 1,552.00 3,977.00
Dibulatkan 3,970.00
101 1 M2 PAS.PLAFOND TRIPLEX
0.3500 LB Triplex 32,500.00 11,375.00 - 11,375.00
0.0100 kg Paku triplek 10,000.00 100.00 - 100.00
0.0090 Uph Mandor 40,000.00 - 360.00 360.00
0.0900 Uph Tukang kayu 37,000.00 - 3,330.00 3,330.00
0.0570 Uph Pekerja 35,000.00 - 1,995.00 1,995.00
JUMLAH 11,475.00 5,685.00 17,160.00
Dibulatkan 17,160.00
1 2 3 4 5 6 7 8
102 1 M2 PAS.PLAFOND ETERNIT
1.1000 LB Eternit 12,000.00 13,200.00 - 13,200.00
0.0100 kg Paku triplek 10,000.00 100.00 - 100.00
0.0025 Uph Mandor 40,000.00 - 100.00 100.00
0.0750 Uph Tukang kayu 37,000.00 - 2,775.00 2,775.00
0.0375 Uph Pekerja 35,000.00 - 1,312.50 1,312.50
JUMLAH 13,300.00 4,187.50 17,487.50
Dibulatkan 17,480.00
103 SEPTICTANK LENGKAP REMBESAN/BH
2.7700 m3 Galian tanah 24,370.00 67,504.90 67,504.90
0.2400 m3 Urugan tanah kembali 7,480.00 1,795.20 1,795.20
2.0000 bh Buis beton Ø 100 cm 105,000.00 210,000.00 - 210,000.00
0.0628 m3 Beton bertulng 1:2:3 (Ttp. Septick.) 2,717,550.00 170,662.14 - 170,662.14
0.0628 m3 Cor Beton 1:2:3 ( Dsr. Septick.) 650,800.00 40,870.24 - 40,870.24
0.3600 m3 Koral 115,000.00 41,400.00 - 41,400.00
0.6000 m3 Batu kali 120,000.00 72,000.00 - 72,000.00
4.0000 ikat Ijuk 3,500.00 14,000.00 - 14,000.00
1.0000 ls Pipa hawa PVC Ø 1.1/4" + Accesssories 11,500.00 11,500.00 - 11,500.00
0.7500 btg Pipa rembesan PVC Ø 4" 40,000.00 30,000.00 - 30,000.00
1.0000 bh Pipa Tee PVC Ø 4" 5,000.00 5,000.00 - 5,000.00
0.0750 Uph Mandor 40,000.00 - 3,000.00 3,000.00
0.7200 Uph Tukang Batu 37,000.00 - 26,640.00 26,640.00
1.5000 Uph Pekerja 35,000.00 - 52,500.00 52,500.00
JUMLAH 664,732.48 82,140.00 746,872.48
Dibulatkan 746,870.00
104 PEK. PEMBUATAN 1 Bh BEERPUT/CUBLUK ( Dalam 1.5 m)
1.4248 m3 Galian Tanah 24,370.00 34,721.77 34,721.77
0.2475 m3 Urugan tanah kembali 7,480.00 1,851.30 1,851.30
0.3825 Sak PC (Portland Cement ) 40 Kg 45,000.00 17,212.50
3.0000 bh buis beton Ø 100 x 50 CM 105,000.00 315,000.00 315,000.00
0.0563 m3 tutup beton bertulang 1 : 2 : 3 30,625.00 1,724.19 1,724.19
1.0000 ls Pipa hawa PVC Ø 1.1/4" + Accesssories 11,500.00 11,500.00 11,500.00
0.0450 Uph Mandor 40,000.00 1,800.00 1,800.00
0.4500 Uph Tukang batu 37,000.00 16,650.00 16,650.00
0.9000 Uph Pekerja 35,000.00 31,500.00 31,500.00
JUMLAH 345,436.69 86,523.07 414,747.25
Dibulatkan 414,740.00
105 PEK. PEMBUATAN 1 Bh BEERPUT/CUBLUK ( Dalam 2 m)
1.8997 m3 Galian Tanah 24,370.00 46,295.69 46,295.69
0.2475 m3 Urugan tanah kembali 7,480.00 1,851.30 1,851.30
0.5100 Sak PC (Portland Cement ) 40 Kg 45,000.00 22,950.00
4.0000 bh buis beton Ø 100 x 50 CM 105,000.00 420,000.00 420,000.00
0.0563 m3 tutup beton bertulang 1 : 2 : 3 30,625.00 1,724.19 1,724.19
1.0000 ls Pipa hawa PVC Ø 1.1/4" + Accesssories 11,500.00 11,500.00 11,500.00
0.0500 Uph Mandor 40,000.00 2,000.00 2,000.00
0.5000 Uph Tukang batu 37,000.00 18,500.00 18,500.00
1.0000 Uph Pekerja 35,000.00 35,000.00 35,000.00
JUMLAH 456,174.19 103,646.99 536,871.18
Dibulatkan 536,870.00
106 1 BH MEMBUAT CETAKAN BEERPUT COR SETEMPAT
0.4222 M3 Kayu bekisting 900,000.00 379,980.00 379,980.00
6.7000 M' Seng Plat BJLS 22 lbr. 90 cm 32,000.00 214,400.00 214,400.00
2.0000 Kg Paku biasa uk. 2" - 5" 9,000.00 18,000.00 18,000.00
0.0800 Uph Mandor 40,000.00 3,200.00 3,200.00
1.3250 Uph Tukang kayu 37,000.00 49,025.00 49,025.00
0.8000 Uph Pekerja 35,000.00 28,000.00 28,000.00
JUMLAH 612,380.00 80,225.00 692,605.00
Dibulatkan 692,600.00
0.1000 Bh 1 Bh Cetakan dipakai 10 x 692,600.00 69,260.00 69,260.00
Dibulatkan 69,260.00
JENIS TANAH DISESUAIKAN
DG KONDISI DI LAPANGAN
1 2 3 4 5 6 7 8
107 1 BH BEERPUT BETON 1:3:5 (COR SETEMPAT)
1.1775 M3 Galian tanah dalam 2 m 15,600.00 18,369.00 18,369.00
1.1775 M3 Perataan tanah kembali 7,480.00 8,807.70 8,807.70
0.4239 M3 Cor beton tumbuk 1:3:5 469,200.00 198,893.88 198,893.88
1.0000 Ls Cetakan beerput 69,260.00 69,260.00 69,260.00
0.0785 M3 Beton Bertulang Ad.1:2:3 3,008,750.00 236,186.88 236,186.88
1.0000 Ls Pipa Hawa PVC O 11/2" + Accessories 11,500.00 11,500.00 11,500.00
JUMLAH 543,017.46 - 543,017.46
Dibulatkan 543,010.00
108 BAK MANDI PAS. BATU-BATA DIPLESTER BAG. DLM LAPIS KERAMIK/BH
1.6000 M2 keramik 20x20 70,260.00 112,416.00 - 112,416.00
1.0000 M2 Pas Bata Merah 1 Pc : 5 Ps + dudukan 56,380.00 56,380.00 - 56,380.00
1.2000 M2 Plesteran 20,710.00 24,852.00 - 24,852.00
1.0000 bh Afur Bak Mandi 5,000.00 5,000.00 - 5,000.00
0.3000 org Mandor 40,000.00 12,000.00 12,000.00
2.0000 org tukang batu 37,000.00 74,000.00 74,000.00
1.0000 org Pekerja 35,000.00 35,000.00 35,000.00
JUMLAH 198,648.00 121,000.00 319,648.00
Dibulatkan 319,640.00
109 BAK MANDI FIBERGLASS 120 LITER TANAM LENGKAP DUDUKAN / BH
1.0000 Bh Fiber glas uk. 53 x 58 cm 100,000.00 100,000.00 100,000.00
62.0000 Bh Batu bata miring 350.00 21,700.00 21,700.00
0.3000 zak PC (Portland Cement ) 40 kg 45,000.00 13,500.00 13,500.00
0.0273 M3 Pasir pasang 90,000.00 2,457.00 2,457.00
0.8400 M2 Plesteran 1 Pc : 5 Ps 20,710.00 17,396.40 17,396.40
0.1500 org Mandor 40,000.00 6,000.00 6,000.00
1.0000 org tukang batu 37,000.00 37,000.00 37,000.00
0.5000 org Pekerja 35,000.00 17,500.00 17,500.00
JUMLAH 155,053.40 60,500.00 215,553.40
Dibulatkan 215,550.00
110 BAK MANDI FIBERGLASS 120 LITER TANAM LAPIS KERAMIK + DUDUKAN / BH
1.0000 Bh Fiber glas uk. 53 x 58 cm 100,000.00 100,000.00 100,000.00
62.0000 Bh Batu bata miring 350.00 21,700.00 21,700.00
0.8400 M2 Pas Keramik didnding uk. 20 x 20 cm 70,260.00 59,018.40 59,018.40
0.3000 zak PC (Portland Cement ) 40 kg 45,000.00 13,500.00 13,500.00
0.0273 M3 Pasir pasang 90,000.00 2,457.00 2,457.00
0.8400 M2 Plesteran 1 Pc : 5 Ps 20,710.00 17,396.40 17,396.40
0.1500 org Mandor 40,000.00 6,000.00 6,000.00
1.0000 org tukang batu 37,000.00 37,000.00 37,000.00
0.5000 org Pekerja 35,000.00 17,500.00 17,500.00
JUMLAH 214,071.80 60,500.00 274,571.80
Dibulatkan 274,570.00
111 BAK MANDI FIBERGLASS OVAL 100 LITER LENGKAP DUDUKAN/BH
1.0000 bh Bak mandi fiberglass Oval 155,000.00 155,000.00 - 155,000.00
0.2500 zak PC (Portland Cement ) 40 kg 45,000.00 11,250.00 - 11,250.00
0.0344 m3 pasir pasang 90,000.00 3,096.00 - 3,096.00
30.0000 bh batubata 350.00 10,500.00 - 10,500.00
0.0375 org Mandor 40,000.00 - 1,500.00 1,500.00
0.3750 org tukang batu 37,000.00 - 13,875.00 13,875.00
0.1875 org Pekerja 35,000.00 - 6,562.50 6,562.50
JUMLAH 179,846.00 21,937.50 201,783.50
Dibulatkan 201,780.00
112 PASANG BAK MANDI TERASO 50 x 50 CM LENGKAPAN DUDUKAN / BH
1.0000 bh Bak Teraso 70,000.00 70,000.00 - 70,000.00
0.3000 zak PC (Portland Cement ) 40 kg 45,000.00 13,500.00 - 13,500.00
0.0344 m3 pasir pasang 90,000.00 3,096.00 - 3,096.00
30.0000 bh batubata 350.00 10,500.00 - 10,500.00
0.0750 org Mandor 40,000.00 - 3,000.00 3,000.00
0.3750 org tukang batu 37,000.00 - 13,875.00 13,875.00
0.3750 org Pekerja 35,000.00 - 13,125.00 13,125.00
JUMLAH 97,096.00 30,000.00 127,096.00
Dibulatkan 127,090.00
1 2 3 4 5 6 7 8
113 CLOSET JONGKOK PORSELIN SETARA INA LENGKAP DUDUKAN/BH
1.0000 bh closet jongkok poselin 75,000.00 75,000.00 - 75,000.00
0.0900 m3 pasir urug 60,000.00 5,400.00 - 5,400.00
0.1760 zak PC (Portland Cement ) 40 kg 45,000.00 7,920.00 - 7,920.00
0.0288 m3 pasir pasang 90,000.00 2,592.00 - 2,592.00
20.0000 bh batubata 350.00 7,000.00 - 7,000.00
0.1500 org Mandor 40,000.00 - 6,000.00 6,000.00
1.5000 org tukang batu 37,000.00 - 55,500.00 55,500.00
1.0000 org Pekerja 35,000.00 - 35,000.00 35,000.00
JUMLAH 97,912.00 96,500.00 194,412.00
Dibulatkan 194,410.00
114 CLOSET JONGKOK TERASO LENGKAP DUDUKAN/BH
1.0000 bh closet jongkok teraso 1,000.00 1,000.00 - 1,000.00
0.0900 m3 pasir urug 60,000.00 5,400.00 - 5,400.00
0.1760 zak PC (Portland Cement ) 40 kg 45,000.00 7,920.00 - 7,920.00
0.0288 m3 pasir pasang 90,000.00 2,592.00 - 2,592.00
20.0000 bh batubata 350.00 7,000.00 - 7,000.00
0.1500 org Mandor 40,000.00 - 6,000.00 6,000.00
1.5000 org tukang batu 37,000.00 - 55,500.00 55,500.00
1.0000 org Pekerja 35,000.00 - 35,000.00 35,000.00
JUMLAH 23,912.00 96,500.00 120,412.00
Dibulatkan 120,410.00
115 1 M' PIPA PEMBUANGAN KE SEPTIKTANK PVC Ø 10 CM/M'
0.2750 bt pipa PVC Ø 10 CM' 40,000.00 11,000.00 - 11,000.00
0.2500 bh Knee/Sock PVC Ø 10 CM' 5,000.00 1,250.00 - 1,250.00
0.2500 tb lem pipa PVC 5,000.00 1,250.00 - 1,250.00
0.0021 org Mandor 40,000.00 - 85.00 85.00
0.0850 org tukang batu 37,000.00 - 3,145.00 3,145.00
0.0213 org Pekerja 35,000.00 - 743.75 743.75
JUMLAH 13,500.00 3,973.75 17,473.75
Dibulatkan 17,470.00

116 1 M' PIPA SALURAN BAWAH LANTAI PVC Ø 7.5 CM/M'
0.2750 bt pipa PVC Ø 7.5 CM' 32,500.00 8,937.50 - 8,937.50
0.2500 bh Knee/Sock PVC Ø 7.5 CM' 4,000.00 1,000.00 - 1,000.00
0.2500 tb lem pipa PVC 5,000.00 1,250.00 - 1,250.00
0.0021 org Mandor 40,000.00 - 85.00 85.00
0.0800 org tukang batu 37,000.00 - 2,960.00 2,960.00
0.0200 org Pekerja 35,000.00 - 700.00 700.00
JUMLAH 11,187.50 3,745.00 14,932.50
Dibulatkan 14,930.00
117 SALURAN AIR BUIS BETON 1/2 Ø 20 CM/M'
1.0000 bh Buis beton 1/2 Ø 20 cm 25,000.00 25,000.00 25,000.00
0.0110 m3 Pasir urug 60,000.00 660.00 660.00
0.0250 zak PC (Portland Cement ) 40 kg 45,000.00 1,125.00 1,125.00
0.0021 m3 Pasir pasang 90,000.00 187.20 187.20
2.0000 bh Batubata 350.00 700.00 700.00
0.0030 org Mandor 40,000.00 120.00 120.00
0.0300 org tukang batu 37,000.00 1,110.00 1,110.00
0.0300 org Pekerja 35,000.00 1,050.00 1,050.00
JUMLAH 27,672.20 2,160.00 29,952.20
Dibulatkan 29,951.00
118 MEMASANG PIPA LEIDING PVC / M'
0.2750 bt Pipa PVC Ø 1/2" AW 12,500.00 3,437.50 - 3,437.50
0.4000 bh Knee Siku PVC Ø 1/2" 1,500.00 600.00 - 600.00
0.1000 bh Lem PVC 5,000.00 500.00 - 500.00
0.4000 bh Socket PVC Ø 1/2" 1,500.00 600.00 - 600.00
0.0015 org Mandor 40,000.00 - 60.00 60.00
0.0600 org Tukang leiding 37,000.00 - 2,220.00 2,220.00
0.0300 org Pekerja 35,000.00 - 1,050.00 1,050.00
JUMLAH 5,137.50 3,330.00 8,467.50
Dibulatkan 8,460.00
1 2 3 4 5 6 7 8
119 MEMASANG KRAN AIR KUNINGAN / BH.
1.0000 BH Kran Air Kuningan Ø 1/2" 10,000.00 10,000.00 - 10,000.00
0.1000 rol Siltip 2,500.00 250.00 - 250.00
0.0008 org Mandor 40,000.00 - 30.00 30.00
0.0750 org Tukang leiding 37,000.00 - 2,775.00 2,775.00
0.0075 org Pekerja 35,000.00 - 262.50 262.50
JUMLAH 10,250.00 3,067.50 13,317.50
Dibulatkan 13,310.00
120 MEMASANG KRAN AIR VERNEKEL / BH.
1.0000 BH Kran Air Vernekel Ø 1/2" 17,000.00 17,000.00 - 17,000.00
0.1000 rol Siltip 2,500.00 250.00 - 250.00
0.0008 org Mandor 40,000.00 - 30.00 30.00
0.0750 org Tukang leiding 37,000.00 - 2,775.00 2,775.00
0.0075 org Pekerja 35,000.00 - 262.50 262.50
JUMLAH 17,250.00 3,067.50 20,317.50
Dibulatkan 20,310.00
121 PAS LOCIS KUSEN / BH
0.0011 m3 Beton tak betulang 1:2:3 pakai cetakan 970,350.00 1,047.98 - 1,047.98
1.0000 Ls Finishing / Acian 1,500.00 1,500.00 - 1,500.00
JUMLAH 2,547.98 - 2,547.98
Dibulatkan 2,540.00
122 1 M2 PEKERJAAN CAT KAYU (1 lapis plamir, 1 lapis cat menie & 2 lapis cat penutup)
0.2000 kg Cat menie 16,000.00 3,200.00 - 3,200.00
0.0750 kg Plamur 7,000.00 525.00 - 525.00
0.2600 kg Cat Kayu 26,000.00 6,760.00 - 6,760.00
0.0200 BH Kwas 3" 5,000.00 100.00 - 100.00
0.1000 Ltr Minyak cat 7,000.00 700.00 - 700.00
0.0400 lbr Amplas 2,000.00 80.00 - 80.00
0.0025 Uph Mandor 40,000.00 - 100.00 100.00
0.0900 Uph Tukang Cat 37,000.00 - 3,330.00 3,330.00
0.0700 Uph Pekerja 35,000.00 - 2,450.00 2,450.00
JUMLAH 11,365.00 5,880.00 17,245.00
Dibulatkan 17,240.00
123 1 M2 PEKERJAAN CAT GENTENG (2 lapis cat penutup dg Cat Genteng/Kolam)
0.2500 kg Cat Genteng/Kolam 6,000.00 1,500.00 - 1,500.00
0.0500 bh Kwas 3" 5,000.00 250.00 - 250.00
0.0025 Uph Mandor 40,000.00 - 100.00 100.00
0.0250 Uph Pekerja 35,000.00 - 875.00 875.00
JUMLAH 1,750.00 975.00 2,725.00
Dibulatkan 2,720.00
124 1 M2 PEKERJAAN CAT DINDING KM (1 lapis plamur & 2 lapis cat penutup dg Cat Genteng/Kolam)
0.2500 kg Cat Genteng/Kolam 6,000.00 1,500.00 - 1,500.00
0.0500 bh Kwas 3" 5,000.00 250.00 - 250.00
0.0900 kg Dempul Tembok 7,000.00 630.00 - 630.00
0.0500 lbr Amplas 2,000.00 100.00 - 100.00
0.0063 Uph Mandor 40,000.00 - 252.00 252.00
0.0630 Uph Tukang Cat 37,000.00 - 2,331.00 2,331.00
0.0200 Uph Pekerja 35,000.00 - 700.00 700.00
JUMLAH 2,480.00 3,283.00 5,763.00
Dibulatkan 5,760.00
125 1 M2 PEKERJAAN CAT TEMBOK & PLAFOND (1 lapis plamur & 2 lapis cat penutup)
0.2600 kg Cat tembok 25,000.00 6,500.00 - 6,500.00
0.0500 bh Kwas 3" 5,000.00 250.00 - 250.00
0.1000 kg Dempul Tembok 7,000.00 700.00 - 700.00
0.0500 lbr Amplas 2,000.00 100.00 - 100.00
0.0063 Uph Mandor 40,000.00 - 252.00 252.00
0.0630 Uph Tukang Cat 37,000.00 - 2,331.00 2,331.00
0.0200 Uph Pekerja 35,000.00 - 700.00 700.00
JUMLAH 7,550.00 3,283.00 10,833.00
Dibulatkan 10,830.00
\\vboxsrv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka
Semarang, Maret 2011
Ass Man Produksi & PLPP
AMAT IMRON
NO. UPAH DAN BHN BANGUNAN SATUAN HARGA SATUAN
A UPAH TENAGA KERJA.
1 M a n d o r 1 Org./Hr 40,000
2 Tukang Aspal 1 Org./Hr 37,000
3 Tukang Batu 1 Org./Hr 37,000
4 Tukang Besi 1 Org./Hr 37,000
5 Tukang Cat 1 Org./Hr 37,000
6 Tukang Kayu 1 Org./Hr 37,000
7 Tukang Las 1 Org./Hr 37,000
8 Tukang Listrik 1 Org./Hr 37,000
9 Operator 1 Org./Hr 35,000
10 Pekerja / Laden 1 Org./Hr 35,000
11 Pembantu Operator 1 Org./Hr 35,000
12 Penjaga api aspal 1 Org./Hr 35,000
13 Penjaga Malam 1 Org./Hr 35,000
14 Tukang Gali 1 Org./Hr 35,000
B. HARGA BAHAN-BANGUNAN.
1 Afur bak mandi Bh 5,000
2 Ampelas (Kertas Gosok) Lbr 2,000
3 Asbes Gelombang uk. 105 x 210 cm Lbr 27,500
4 Asbes Gelombang Nok. Stel uk. 1,05 cm Lbr 22,000
4 Asbes Tilux uk. 0.8 x 1,05 cm Lbr 22,000
5 Asbes Tilux Nok Paten Lbr 18,000
6 Aspal Kg 5,000
7 Bak Mandi fibreglass Tanam uk. 53 x 55 cm Bh 100,000
8 Bak Mandi fibreglass Oval kap. 100 liter uk. 53 x 58 cm Bh 155,000
9 Bak Mandi Terazo 50 x 50 Bh 70,000
10 Besi angkur ( kusen ) Bh 3,000
11 Batu Koral M3 105,000
12 Batu Bata Bh 350
13 Batu Bata Press Bh 2,500
14 Batu Kali M3 120,000
15 Batu Kali Belah M3 90,000
16 Batu pecah 3/5 M3 75,000
17 Batu pecah 5/7 M3 75,000
18 Batu pecah 0,5/1 M3 135,000
19 Batu pecah 1/1 M3 125,000
20 Batu pecah 2/3 M3 105,000
21 Beerput (RSS) Unit 300,000
22 Besi Beton Kg 13,000
DAFTAR HARGA BAHAN DAN UPAH TAHUN 2010
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
NO. UPAH DAN BHN BANGUNAN SATUAN HARGA SATUAN
23 Besi klaam ( kuda-kuda ) Kg 10,000
24 Beton Kanstein 10 x 20 x 50 cm Kg 12,000
25 Buis Beton 1/2 O 0.15 Bh 20,000
26 Buis Beton 1/2 O 0.20 Bh 25,000
27 Buis Beton O 0.15 ;L 1.00 M Bh 45,000
28 Buis Beton O 0.20 ;L 1.00 M Bh 55,000
29 Buis Beton O 0.30 ;L 1.00 M Bh 65,000
21 Buis Beton O 0.50 ;L 1.00 M Bh 55,000
22 Buis Beton O 0.80 ;L 1.00 M Bh 130,000
23 Buis Beton O 1.00 ;L 50 cm Bh 105,000
24 Buis Beton O 1.00 ;L 1.00 M Bh 215,000
22 Cat Genteng Kg 6,000
23 Cat Kayu Kg 26,000
24 Cat Menie Kg 16,000
25 Cat Tembok Kg 25,000
26 Closet Jongkok Porselein Bh 75,000
27 Alat Bantu Bh 1,000
28 Conblock 9,5x19.5x39 Bh 2,800
27 Dempul/Plamur Kayu Kg 7,000
28 Dempul/Plamur Tembok Kg 7,000
29 Engsel - H dia. 3" Ps 4,500
30 Engsel - H dia. 4" Ps 7,000
31 Eternit Plaat uk.1x1 M Lb 12,000
32 Genteng Morando Bh 2,800
33 Genteng Morando Nok Bh 4,000
34 Genteng Plentong Bh 600
35 Genteng Plentong Nok Bh 3,500
36 Genteng Metal Lb 25,000
37 Genteng Metal Nock Lb 20,000
38 Grendel Bh 2,500
39 Hak Angin Bh 3,000
40 Handel Pintu Bh 3,500
41 Ijuk Kg 7,500
42 Kaca Biasa tebal 3 MM M2 40,000
43 Kaca Biasa tebal 5 MM M2 -
44 Kaca Buram tebal 3 MM M2 68,000
45 Kaca Buram tebal 5 MM M2 -
46 Kapur M3 220,000
47 Kawat Beton Kg 12,000
48 Kayu Bakar aspal M3 -
49 Kayu Balok 2/3,3/4,4/6 & 5/7 Lokal M3 3,500,000
50 Kayu Balok Lokal 6/12 Gording/Kuda-kuda M3 3,500,000
NO. UPAH DAN BHN BANGUNAN SATUAN HARGA SATUAN
51 Kayu Balok Lokal Uk. 6/12 untuk Kusen M3 3,800,000
51 Kayu Bekisting M3 900,000
52 Kayu Papan Bekisting M3 900,000
53 Kayu Papan Lisplank 2/20 M3 2,200,000
54 Keramik Tile 20/20 M2 35,000
55 Keramik Tile 30/30 Motif M2 29,000
56 Keramik Tile 30/30 polos M2 45,000
57 Knie GIP Ø 1/2" Bh 2,500
58 Knie PVC Ø 1/2" AW Bh 1,500
59 Knie PVC Ø 1" Bh 1,750
60 Knie PVC Ø 2" Bh 2,500
61 Knie PVC Ø 3" Bh 4,000
62 Knie PVC Ø 4" Bh 5,000
63 Kran air dia 1/2" kuningan Bh 10,000
64 Kran air dia 1/2" vernekel Bh 17,000
65 Krikil / Split M3 115,000
65 Kunci-2 Slaag Setara Yale/Beluci Bh 60,000
66 Kunci-2 Slaag setra Royal/Kuda Terbang Bh 30,000
67 Kuwas Bh 5,000
68 Lem Kayu Kg 7,500
69 Lem PVC Tube 5,000
70 Lis kaca kayu uk. 1 x 3 cm M' 1,500
71 Lis plafond kayu 3 x 3 cm M' 2,000
72 Lisplank Cement Silica uk. 0.8x20 cm M' 12,500
73 Minyak Bikesting Kg 4,500
74 Minyak cat Kg 7,000
75 Padas Urug M3 45,000
76 Paku Biasa Kg 9,000
77 Paku ulir + ring Karet Bh 350
78 Paku Triplek Kg 10,000
79 Paku Genteng Metal Kg 22,500
80 Papan Nama Jalan Lengkap Unit 200,000
81 Pasir Urug M3 60,000
82 Pasir Batu (Sirtu) M3 72,500
83 Pasir Beton M3 120,000
84 Pasir Pasang M3 90,000
85 Paving Block tb 6 cm Cetak Mesin M2 35,000
86 Paving Block tb 8 cm Cetak Mesin M2 45,000
87 PC (Portland Cement) berat 40 kg Zak 45,000
88 PC (Portland Cement) berwarna untuk nuud Kg 6,000
89 Pengukuran,Pematokan Lapangan M2 500
91 Pintu doubel triplex Bh 250,000
90 Pintu Panil kayu lokal Bh 320,000
NO. UPAH DAN BHN BANGUNAN SATUAN HARGA SATUAN
92 Pintu PVC lengkap Bh 140,000
91 Pipa GIP Medium Ø ½ " Bt 82,000
93 Pipa PVC Ø 1/2" AW Bt 12,500
92 Pipa PVC Ø 1" Bt 12,500
94 Pipa PVC Ø 1 1/4" Bt 17,500
93 Pipa PVC Ø 2" Bt 22,500
95 Pipa PVC Ø 3" Bt 32,500
96 Pipa PVC Ø 4" Bt 40,000
97 Pipa Hawa PVC 1 1/4 " + Accessories Bh 11,500
98 Pohon Penghijauan (Angsana t : 1,5 m) Bt 25,000
99 Pupuk Kandang M3 75,000
100 Rooster/lubang angin (terpasang) Bh 15,000
101 Saringan Air Mangkok Bh 12,000
102 Saringan air plat kuningan Bh -
103 Seltipe Roll 2,500
104 Semen Putih Z a k 80,000
105 Seng Plaat BJLS.22 lb. 40 cm Lb 17,500
106 Seng Plaat BJLS.22 lb. 90 cm Lb 32,000
106 Soket Gip Ø 1/2 Bh 2,500
107 Soket PVC Ø 1/2 Bh 1,500
107 Tanah U r u g M3 50,000
108 Tee Pipa PVC Ø 1¼ " Lb 2,250
109 Triplex t.3 MM uk.0,9 x2,10M Lb 32,500
110 Triplex t.4 MM uk.0,9 x2,10M Lb 45,000
111 Triplex t.6 MM uk.1.22x2.44M Lb 65,000
112 Pek. Sumur Pantek + lengkap dengan pompa listrik & Accessories Lb 1,550,000
C. DAFTAR HARGA SEWA ALAT :
112 Sewa Alat (Bulldozer) 1/ Per Jam 250,000
113 Sewa Alat (Concrete Mixer) 1/hari 175,000
114 Sewa Alat (Concrete Vibrator) 1/hari 225,000
115 Sewa Alat (Dump Truck) 1/hari 60,000
116 Sewa Alat (Escavator) 1/ Per Jam 225,000
117 Sewa Alat (Motor Grader) 1/ Per Jam 200,000
118 Sewa Alat (Sheep Roller) 1/ Per Jam 175,000
119 Sewa Alat (Stamper) 1/hari 45,000
120 Sewa Alat (Stone Walles) 1/hari 110,000
121 Sewa Alat (Wheel Loader) 1/hari 225,000
Semarang, Maret 2011
Ass Man Produksi & PLPP
AMAT IMRON
Pekerjaan : Pembangunan Rumah
Lokasi : Bumi Palir Sejahtera
Type Rumah : RSh 27 Melati
(Dinding Bataco diplester depan, Atap genteng).
SA HARGA JMLH HARGA JMLH HARGA
NO. TU SATUAN KOPPEL TUNGGAL
AN KOPEL TUNGGAL ( Rp. ) ( Rp. ) ( Rp. )
1. 3. 4. 5. 6. 7. 8.
I PEKERJAAN PERSIAPAN :
2. Air Kerja Ls 1.000 1.000 100,000.00 100,000.00 100,000.00
3. Pengukuran, Pemat.& Pembers. Lapangan. Ls 1.000 1.000 100,000.00 100,000.00 100,000.00
4. Pemasangan Bouwplank 2 x pakai M' 28.500 32.500 6,520.00 185,820.00 211,900.00
5. Keamanan Ls 1.000 1.000 50,000.00 50,000.00 50,000.00
435,820.00 461,900.00
II PEKERJAAN PONDASI :
1. Galian tanah pondasi M3 4.627 4.857 15,600.00 72,181.20 75,769.20
2. Urugan tanah kembali & pemadatan bekas galian pondasi M3 1.667 1.724 7,480.00 12,467.29 12,897.39
3. Urugan pasir bwh pondasi & lantai. M3 0.907 0.964 82,900.00 75,169.58 79,936.33
4. Pas.pondasi Umpak batu kali t. 45 cm & menerus t. 25 cm M3 2.054 2.169 411,660.00 845,343.81 892,684.71
5. Pas.pond. rolak teras Conblock ad. 1 Pc : 5 Ps M' 4.700 4.700 10,900.00 51,230.00 51,230.00
1,056,391.88 1,112,517.63
III PEKERJAAN DINDING
A. DINDING MASIF :
1. Pasangan Dinding Conblock ad. 1Pc : 5 Psr M2 76.905 85.930 51,970.00 3,996,752.85 4,465,782.10
2. Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
- Sloof beton 10/15 cm M3 0.471 0.534 3,008,750.00 1,417,121.25 1,606,672.50
- Sloof beton teras 10/15 cm (Besi Ø 7 mm) M3 0.053 0.053 3,008,750.00 157,959.38 157,959.38
- Ring Balk uk 10/12 cm M3 0.377 0.427 3,008,750.00 1,133,697.00 1,285,338.00
- Ring Balk sopi uk 10/12 cm M3 0.225 0.250 3,008,750.00 676,427.18 750,984.00
- Balk Sofi uk 10/10 cm M3 0.078 0.094 2,717,550.00 212,512.41 256,264.97
- Kolom tiang teras uk.12/12 cm M3 0.037 0.037 2,717,550.00 101,745.07 101,745.07
- Kolom Praktis 10/10 cm M3 0.393 0.445 2,717,550.00 1,067,453.64 1,208,766.24
- Beton Teras t = 7 cm M3 0.187 0.187 3,008,750.00 563,914.97 563,914.97
- Beton Kantilever = 6 cm (diatas pintu belakang) M3 0.048 0.048 3,008,750.00 145,773.94 145,773.94
3. Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding depan luar M2 14.060 14.060 17,070.00 240,004.20 240,004.20
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran ornamen minimalis Ls 1.000 1.000 17,070.00 17,070.00 17,070.00
- Plesteran Tiang Teras M2 1.248 1.248 17,070.00 21,303.36 21,303.36
- Plesteran dinding KM/WC tinggi 1.60 m M2 7.120 7.120 17,070.00 121,538.40 121,538.40
- Plesteran Ban-banan diatas genteng batas unit M' 6.000 6.000 17,070.00 102,420.00 102,420.00
4 Pasang Roster beton :
- uk.15 x 25 cm Bh 19.000 19.000 15,000.00 285,000.00 285,000.00
5 Pas. locis kusen 1:2:3 Bh 10.000 10.000 1,650.00 16,500.00 16,500.00
10,277,193.65 11,347,037.13
B. DINDING KOMPONEN :
1. Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type PJ - 2 (0.0846 M³/bh) BH 1.000 1.000 524,950.00 524,950.00 524,950.00
- Kusen Type P - 1 (0.0377 M³/bh) BH 3.000 3.000 225,390.00 676,170.00 676,170.00
- Kusen Type J - 2 (0.0469 M³/bh) BH 2.000 2.000 196,470.00 392,940.00 392,940.00
- Kusen Type BV-1 BH 1.000 1.000 116,520.00 116,520.00 116,520.00
2. Pas. Daun Jendela +kaca polos tebal 3 mm lengkap
- ukuran : 1.02 x 0.52 m' ( J.2 ) BH 6.000 6.000 127,610.00 765,660.00 765,660.00
3. Pas. Kaca Es tebal 3 mm pada kusen BV-1 M2 0.185 0.185 51,660.00 9,546.77 9,546.77
4. Pas. Daun Pintu panil triplek lengk. engsel+grendel Bh 1.000 1.000 279,100.00 279,100.00 279,100.00
4. Pas. Daun Pintu doubel triplek 3 mm lengk. engsel+grendel Bh 3.000 3.000 246,010.00 738,030.00 738,030.00
6. Pas. Kunci tanam 2 slaag (Pintu dpn) BH 4.000 4.000 43,440.00 173,760.00 173,760.00
7. Pas. Kusen & daun pintu PVC lengkap (KM/WC) BH 1.000 1.000 173,600.00 173,600.00 173,600.00
3,850,276.77 3,850,276.77
RENCANA ANGGARAN BIAYA
VOLUME
URAIAN PEKERJAAN
2.
IV PEKERJAAN RANGKA ATAP.
1. Pas Gording Kayu lokal ukuran 6/12 M' 32.000 32.000 31,780.00 1,016,960.00 1,016,960.00
2. Pas & Balok Nok Kayu lokal ukuran 6/12 M' 5.500 5.500 31,780.00 174,790.00 174,790.00
3. Pas. Kayu Ruiter ukuran 4/6 M' 5.500 5.500 12,490.00 68,695.00 68,695.00
4. Pas Kasau 4/6 dan Reng 2/3 M2 40.496 40.496 48,720.00 1,972,965.12 1,972,965.12
5. Pas. Papan Lisplang Cemen Silica 0.8/20 M' 18.830 18.830 14,060.00 264,749.80 264,749.80
3,498,159.92 3,498,159.92
V PEK.PENUTUP ATAP DAN PLAFON
1. Pas. Penutup atap genteng palentong M2 40.496 40.496 23,340.00 945,176.64 945,176.64
2. Pas. Nok/bubungan genteng m' 5.500 5.500 42,400.00 233,200.00 233,200.00
3. Pas.Rangka Plafond kayu lokal ukuran 4/6 :
-Bagian luar M2 9.235 9.235 44,080.00 407,078.80 407,078.80
-Bagian Dalam M2 24.174 24.174 44,080.00 1,065,572.29 1,065,572.29
4. Penutup Plafond Eternit tebal 4 mm :
- Bagian luar M2 9.235 9.235 17,480.00 161,427.80 161,427.80
- Bagian Dalam M2 24.174 24.174 17,480.00 422,554.53 422,554.53
3,235,010.06 3,235,010.06
VI PEKERJAAN LANTAI.
1. Pas. Lantai Keramik uk. 30 x 30 cm :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur M2 22.749 22.749 80,760.00 1,837,225.39 1,837,225.39
- Teras Belakang M2 0.720 0.720 80,760.00 58,147.20 58,147.20
- Teras depan M2 2.500 2.500 80,760.00 201,900.00 201,900.00
2. Lantai KM / WC ,Keramik Mulia KW.I 20x20 M2 1.640 1.640 70,260.00 115,226.40 115,226.40
2,212,498.99 2,212,498.99
VII PEKERJAAN SANITAIR.
1. Pas. Pipa Leiding PVC dia 1/2" + Accessories M' 7.000 7.000 8,460.00 59,220.00 59,220.00
2. Pas. Kran Leiding 0 1/2" BH 1.000 1.000 13,310.00 13,310.00 13,310.00
3. Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4" M' 5.500 5.500 22,380.00 123,090.00 123,090.00
- Sal air kotor bawah lantai PVC dia 3" M' 7.000 7.000 17,470.00 122,290.00 122,290.00
4. Pas. Bak Mandi Fiberglass + dudukan BH 1.000 1.000 201,780.00 201,780.00 201,780.00
5. Pas. Closet jongkok Porselin + dudukan BH 1.000 1.000 194,410.00 194,410.00 194,410.00
6. Pas. beerput lengkap BH 1.000 1.000 543,010.00 543,010.00 543,010.00
7. Pas. Saringan air plastik Bh 1.000 1.000 12,000.00 12,000.00 12,000.00
1,269,110.00 1,269,110.00
VIII PEKERJAAN PENGECATAN.
1. Pengecatan Kayu pada Kusen, daun pintu, daun jendela & Lisplank M2 30.368 30.368 17,240.00 523,544.32 523,544.32
2. Pengecatan Metrolite pada dinding luar M2 14.060 14.060 10,830.00 152,269.80 152,269.80
3. Pengecatan Metrolite pada dinding KM/WC M2 7.120 7.120 10,830.00 77,109.60 77,109.60
4. Pengecatan Metrolite pada plafond luar & dalam M2 33.409 33.409 10,830.00 361,815.14 361,815.14
1,114,738.86 1,114,738.86
IX PEKERJAAN LAIN-LAIN.
1. Pembersihan lapangan setelah selesai pembangunan Ls 1.000 1.000 100,000.00 100,000.00 100,000.00
2. Jl. Masuk Rumah, Rabat Beton ad. 1 Ps : 3 Ps : 5 Krl uk. 80x300x8 cm M2 2.400 2.400 26,190.00 62,856.00 62,856.00
162,856.00 162,856.00
(Dinding Bataco diplester depan, Atap genteng).
JMLH HARGA JMLH HARGA
NO. KOPPEL TUNGGAL
( Rp. ) ( Rp. )
1 3. 4.
I PEKERJAAN PERSIAPAN : 435,820.00 461,900.00
II PEKERJAAN PONDASI : 1,056,391.88 1,112,517.63
III PEKERJAAN DINDING
A. DINDING MASIF : 10,277,193.65 11,347,037.13
B. DINDING KOMPONEN : 3,850,276.77 3,850,276.77
IV PEKERJAAN RANGKA ATAP. 3,498,159.92 3,498,159.92
V PEK.PENUTUP ATAP DAN PLAFON 3,235,010.06 3,235,010.06
VI PEKERJAAN LANTAI. 2,212,498.99 2,212,498.99
VII PEKERJAAN SANITAIR. 1,269,110.00 1,269,110.00
VIII PEKERJAAN PENGECATAN. 1,114,738.86 1,114,738.86
X PEKERJAAN LAIN-LAIN. 162,856.00 162,856.00
JUMLAH SUB TOTAL 27,112,056.13 28,264,105.36
JASA KONTRAKTOR 10 % 2,711,205.61 2,826,410.54
JUMLAH TOTAL 29,823,261.74 31,090,515.90
DIBULATKAN
29,823,000.00 31,090,000.00
HARGA / M2 1,104,555.56 1,151,481.48
Mengetahui/Menyetujui Semarang, Maret 2011
Manager Cabang Ass Man Produksi & PLPP
AKHMAD RUKHIMAN AMAT IMRON
RENCANA ANGGARAN BIAYA
REKAPITULASI
URAIAN PEKERJAAN
2
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
PEKERJAAN PEMBANGUNAN RUMAH TYPE RSh. 27/72 Melati
PEKERJAAN : PEMBANGUNAN RUMAH RSh. 29
LOKASI : BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
TYPE RUMAH : RSh. 29 (Pelana) (Dinding Conblock, Atap genteng Palentong).
SA HARGA JMLH HARGA
NO. TU SATUAN KOPPEL
AN KOPEL TUNGGAL ( Rp. ) ( Rp. )
1. 3. 4. 5. 6. 7.
I PEKERJAAN PERSIAPAN :
1. Air Kerja Ls 1.000 1.000 100,000.00 100,000.00
2. Pengukuran, Pemat.& Pembers. Lapangan. m2 1.000 1.000 100,000.00 100,000.00
3. Pemasangan Bouwplank 2 x pakai M' 22.000 30.000 6,520.00 143,440.00
4. Keamanan Ls 1.000 1.000 50,000.00 50,000.00
393,440.00
II PEKERJAAN PONDASI :
1. Galian tanah pondasi M3 2.243 3.044 15,600.00 34,990.80
2. Urugan tanah kembali & pemadatan bekas galian pondasi M3 0.702 0.838 7,480.00 5,250.96
3. Urugan pasir bwh pondasi & lantai. M3 1.976 2.056 82,900.00 163,810.40
4. Pas.pondasi menerus batu kali Ad.1 Pc :5 Ps t. 45 cm M3 1.780 2.732 411,660.00 732,754.80
5. Pas.pond. rolak teras conblock ad. 1 Pc : 5 Ps M' 5.200 5.200 10,900.00 56,680.00
993,486.96
III PEKERJAAN DINDING
A. DINDING MASIF :
1. Pasangan Dinding Conblock ad. 1 Pc : 5 Ps M2 80.000 87.000 51,970.00 4,157,600.00
2. Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
- Sloof beton 10/15 cm M3 0.453 0.517 3,008,750.00 1,362,963.75
- Ring Balk uk 10/12 cm M3 0.366 0.407 3,008,750.00 1,101,202.50
- Balk Sofi uk 10/12 cm M3 0.210 0.327 3,008,750.00 631,837.50
- Kolom tiang teras uk.12/12 cm M3 0.038 0.038 2,717,550.00 103,266.90
- Kolom Praktis 10/10 cm M3 0.345 0.417 2,717,550.00 937,554.75
3. Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding luar M2 10.716 10.716 17,070.00 182,922.12
- Plesteran Tiang Teras M2 1.699 1.699 17,070.00 29,001.93
- Plesteran dinding KM/WC tinggi 1.60 m M2 7.680 7.680 17,070.00 131,097.60
4 Pasang Roster beton :
- uk.20 x 20 cm / 15 x 25 cm Bh 16.000 16.000 15,000.00 240,000.00
5 Pas. locis kusen 1:2:3 Bh 10.000 10.000 1,650.00 16,500.00
8,893,947.05
B. DINDING KOMPONEN :
1. Pas. Kusen Kayu Lokal keras 5/11 bersih
- Kusen Type P - 1 (0.038 M³/bh) BH 3.000 3.000 225,390.00 676,170.00
- Kusen Type PJ-2 (0.087 M³/bh) BH 1.000 1.000 524,950.00 524,950.00
- Kusen Type J - 1 (0.030 M³/bh) BH 2.000 2.000 196,470.00 392,940.00
- Kusen Type BV-1 BH 1.000 1.000 116,520.00 116,520.00
2. Pas. Daun Jendela +kaca polos tebal 5 mm lengkap
- ukuran : 1.02 m' x 0.62 m' ( J.1 ) BH 2.000 2.000 127,610.00 255,220.00
- ukuran : 1.02 m' x 0.62 m' ( PJ.2 ) BH 1.000 1.000 127,610.00 127,610.00
3. Pasang Kaca mati polos tebal 5 mm :
- ukuran : 0.8 m' x 1.02 m' = 1 bh ( PJ.2 ) M2 0.840 0.840 127,610.00 107,192.40
4. Pas. Kaca Es tebal 3 mm pada kusen BV-1 M2 0.273 0.273 51,660.00 14,092.85
5. Pas. Daun Pintu panil triplek lengk. engsel+grendel Bh 1.000 1.000 279,100.00 279,100.00
6. Pas. Daun Pintu doubel triplek 3 mm lengk. engsel+grendel Bh 3.000 3.000 246,010.00 738,030.00
7. Pas. kunci tanam 2 slaag (Pintu dpn & Blk) BH 2.000 2.000 43,440.00 86,880.00
8. Pas. Kusen & daun pintu PVC lengkap (KM/WC) - P2 BH 1.000 1.000 173,600.00 173,600.00
3,492,305.25
IV PEKERJAAN RANGKA ATAP.
1. Pas Gording Kayu lokal ukuran 6/12 M' 34.800 34.800 31,780.00 1,105,944.00
2. Pas Balok Nok Kayu lokal ukuran 6/12 M' 5.800 5.800 31,780.00 184,324.00
3. Pas. Kayu Ruiter ukuran. 4/6 M' 5.800 5.800 12,490.00 72,442.00
4. Pas Kasau 4/6 dan Reng 2/3 M2 52.200 52.200 48,720.00 2,543,184.00
5. Pas. Papan Lisplang Cemen Silica 0.8/20 M' 21.000 21.000 14,060.00 295,260.00
4,201,154.00
RENCANA ANGGARAN BIAYA (RAB)
VOLUME
URAIAN PEKERJAAN
2.
V PEK.PENUTUP ATAP DAN PLAFON
1. Pas. Penutup atap genteng palentong M2 52.200 52.200 23,340.00 1,218,348.00
2. Pas. Nok/bubungan genteng m' 5.800 5.800 42,400.00 245,920.00
3. Pas.Rangka Plafond kayu lokal ukuran 4/6 : -
-Bagian Dalam M2 25.300 25.300 44,080.00 1,115,224.00
-Bagian Luar M2 18.980 18.980 44,080.00 836,638.40
4. Penutup Plafond Eternit tebal 4 mm : -
-Bagian Dalam M2 25.300 25.300 17,480.00 442,244.00
-Bagian Luar M2 18.980 18.980 17,480.00 331,770.40
4,190,144.80
VI PEKERJAAN LANTAI.
1. Pas. Lantai Keramik uk. 30 x 30 cm (polos)
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur M2 23.340 23.340 80,760.00 1,884,938.40
- Teras Belakang M2 0.720 0.540 80,760.00 58,147.20
- Teras depan M2 2.500 2.500 80,760.00 201,900.00
2. Lantai KM / WC ,Keramik Mulia KW.I 20x20 M2 1.780 1.780 70,260.00 125,062.80
2,270,048.40
VII PEKERJAAN SANITAIR.
1. Pas. Pipa Leiding PVC dia 1/2" + Accessories M' 10.000 10.000 8,460.00 84,600.00
2. Pas. Kran Leiding 0 1/2" BH 1.000 1.000 13,310.00 13,310.00
3. Pas. Pipa pembuangan : -
- Sal Tinja pipa PVC dia 4" M' 9.000 9.000 22,380.00 201,420.00
- Sal air kotor bawah lantai PVC dia 3" M' 11.000 11.000 17,470.00 192,170.00
4. Pas. Bak Mandi Fiberglass Oval 100 ltr + dudukan BH 1.000 1.000 201,780.00 201,780.00
5. Pas. Closet jongkok Porselin + dudukan BH 1.000 1.000 194,410.00 194,410.00
6. Pas. beerput lengkap sedalam 1,5 m BH 1.000 1.000 543,010.00 543,010.00
7. Pas. Saringan air plastik Bh 1.000 1.000 12,000.00 12,000.00
1,442,700.00
VIII PEKERJAAN PENGECATAN.
1. Pengecatan Kayu pada Kusen, daun pintu, daun jendela & Lisplank M2 31.284 31.284 17,240.00 539,336.16
2. Pengecatan Metrolite pada dinding luar M2 12.415 12.415 10,830.00 134,454.45
3. Pengecatan Metrolite pada dinding KM/WC M2 7.680 7.680 10,830.00 83,174.40
4. Pengecatan Metrolite pada plafond luar & dalam M2 44.280 44.280 10,830.00 479,552.40
1,236,517.41
IX PEKERJAAN LAIN-LAIN.
1. Pembersihan lapangan setelah selesai pembangunan Ls 1.000 1.000 100,000.00 100,000.00
2. Pek. Jalan masuk rumah beton ad. 1:3:5 ( 5 x 0.06 x 0,90 m) M2 4.500 4.500 26,190.00 117,855.00
217,855.00
JMLH HARGA
NO. KOPPEL
( Rp. )
1 3.
I PEKERJAAN PERSIAPAN : 393,440.00
II PEKERJAAN PONDASI : 993,486.96
III PEKERJAAN DINDING
A. DINDING MASIF : 8,893,947.05
B. DINDING KOMPONEN : 3,492,305.25
IV PEKERJAAN RANGKA ATAP. 4,201,154.00
V PEK.PENUTUP ATAP DAN PLAFON 4,190,144.80
VI PEKERJAAN LANTAI. 2,270,048.40
VII PEKERJAAN SANITAIR. 1,442,700.00
VIII PEKERJAAN PENGECATAN. 1,236,517.41
IX PEKERJAAN LAIN-LAIN. 217,855.00
JUMLAH SUB TOTAL ` 27,331,598.87
JASA KONTRAKTOR 10 % 2,733,159.89
JUMLAH TOTAL 30,064,758.76
DIBULATKAN
30,064,000.00
HARGA / M2 1,036,689.66
Mengetahui/Menyetujui Semarang, Maret 2011
Manager Cabang Ass Man Produksi & PLPP
AKHMAD RUKHIMAN AMAT IMRON
PEKERJAAN PEMBANGUNAN RUMAH RsH. 29
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
URAIAN PEKERJAAN
2
REKAPITULASI
RENCANA ANGGARAN BIAYA
(Dinding Conblock, Atap genteng Palentong).
JMLH HARGA
TUNGGAL
( Rp. )
8.
100,000.00
100,000.00
195,600.00
50,000.00
445,600.00
47,486.40
6,268.24
170,442.40
1,124,655.12
56,680.00
1,405,532.16
4,521,390.00
1,555,523.75
1,224,561.25
983,861.25
103,266.90
1,133,218.35
182,922.12
29,001.93
131,097.60
240,000.00
16,500.00
10,121,343.15
676,170.00
524,950.00
392,940.00
116,520.00
255,220.00
127,610.00
107,192.40
14,092.85
279,100.00
738,030.00
86,880.00
173,600.00
3,492,305.25
1,105,944.00
184,324.00
72,442.00
2,543,184.00
295,260.00
4,201,154.00
RENCANA ANGGARAN BIAYA (RAB)
1,218,348.00
245,920.00
1,115,224.00
836,638.40
442,244.00
331,770.40
4,190,144.80
1,884,938.40
43,610.40
201,900.00
125,062.80
2,255,511.60
84,600.00
13,310.00
201,420.00
192,170.00
201,780.00
194,410.00
543,010.00
12,000.00
1,442,700.00
539,336.16
134,454.45
83,174.40
479,552.40
1,236,517.41
100,000.00
117,855.00
217,855.00
RsH. 29 (Pelana)
JMLH HARGA
TUNGGAL
( Rp. )
4.
445,600.00
1,405,532.16
10,121,343.15
3,492,305.25
4,201,154.00
4,190,144.80
2,255,511.60
1,442,700.00
1,236,517.41
217,855.00
29,008,663.37
2,900,866.34
31,909,529.71
31,909,000.00
1,100,310.34
PEKERJAAN PEMBANGUNAN RUMAH RsH. 29
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
REKAPITULASI
RENCANA ANGGARAN BIAYA
Pekerjaan : PEMBANGUNAN RUMAH RS 36
Lokasi : BUKIT BERINGIN LESTARI
Type Rumah : RS 36 Type Cempaka
(Dinding Bata Merah diplester, Atap genteng).
SA HARGA JMLH HARGA JMLH HARGA
NO. TU SATUAN KOPPEL TUNGGAL
AN KOPEL TUNGGAL ( Rp. ) ( Rp. ) ( Rp. )
1. 3. 4. 5. 6. 7. 8.
I PEKERJAAN PERSIAPAN :
1 Air Kerja Ls 1.000 1.000 100,000.00 100,000.00 100,000.00
2 Pengukuran, Pemat.& Pembers. Lapangan. m2 1.000 1.000 100,000.00 100,000.00 100,000.00
3 Pemasangan Bouwplank 2 x pakai M' 34.000 36.700 6,520.00 221,680.00 239,284.00
4 Keamanan Ls 1.000 1.000 50,000.00 50,000.00 50,000.00
471,680.00 489,284.00
II PEKERJAAN PONDASI :
1. Galian tanah pondasi M3 4.940 5.170 15,600.00 77,064.00 80,652.00
2. Urugan tanah kembali & pemadatan bekas galian pondasi M3 1.745 1.803 7,480.00 13,052.60 13,482.70
3. Urugan pasir bwh pondasi & lantai. M3 0.985 1.043 82,900.00 81,656.50 86,423.25
4. Pas.pondasi umpak batu kali t. 45 cm & menerus t. 25 cm M3 2.210 2.325 411,660.00 909,768.60 957,109.50
5. Pas.pond. rolak teras bata merah ad. 1 Pc : 3 Ps M' 6.200 6.200 10,900.00 67,580.00 67,580.00
1,149,121.70 1,205,247.45
III PEKERJAAN DINDING
A. DINDING MASIF :
1. Pasangan Dinding Bata Merah ad. 1Pc : 6 Psr M2 98.326 114.058 56,380.00 5,543,619.88 6,430,590.04
- Pas. Bata Tiang teras M3 0.840 0.840 56,380.00 47,359.20 47,359.20
2. Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
1.10 - Sloof beton 10/15 cm M3 0.681 0.678 3,008,750.00 2,048,657.88 2,039,932.50
- Sloof beton teras 10/15 cm M3 0.060 0.060 3,008,750.00 180,525.00 180,525.00
- Ring Balk uk 10/12 cm M3 0.402 0.470 3,008,750.00 1,209,517.50 1,415,316.00
- Ring Balk Sopi uk 10/12 cm M3 0.257 0.257 3,008,750.00 773,369.10 773,369.10
- Balk Sofi uk 10/12 cm M3 0.103 0.123 3,008,750.00 310,051.69 369,474.50
- Kolom tiang teras uk.12/12 cm M3 0.040 0.040 3,008,750.00 121,312.80 121,312.80
- Kolom Praktis 10/10 cm M3 0.391 0.447 2,717,550.00 1,062,562.05 1,214,744.85
- Dak Beton Teras t = 7 cm M3 0.381 0.381 3,008,750.00 1,145,732.00 1,145,732.00
- Balk Pengaku Dak Teras 10/12 cm M3 0.054 0.054 3,008,750.00 162,472.50 162,472.50
- Dak Beton Kantilever t : 5 cm (diatas pintu belakang & Jendela) M3 0.118 0.118 3,008,750.00 355,634.25 355,634.25
3. Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding luar M2 64.463 94.013 17,070.00 1,100,380.00 1,604,798.50
- Plesteran dinding dalam M2 115.765 115.765 17,070.00 1,976,105.14 1,976,105.14
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran ornamen minimalis Ls 1.000 1.000 250,000.00 250,000.00 250,000.00
- Plesteran Tiang Teras M2 3.360 3.360 17,070.00 57,355.20 57,355.20
4. - Plesteran dinding KM/WC tinggi 1.60 m M2 7.120 7.120 17,070.00 121,538.40 121,538.40
5. Pasang Roster Beton :
- uk.15 x 35 cm Bh 19.000 19.000 25,000.00 475,000.00 475,000.00
6. Pas. locis kusen 1:2:3 Bh 10.000 10.000 1,650.00 16,500.00 16,500.00
16,957,692.57 18,757,759.97
B. DINDING KOMPONEN :
1. Pas. Kusen Kayu Meranti 5/11 bersih
- Kusen Type P - Utama (0.0377 M³/bh) BH 1.000 1.000 524,950.00 524,950.00 524,950.00
- Kusen Type P - 1 (0.0377 M³/bh) BH 3.000 3.000 225,390.00 676,170.00 676,170.00
- Kusen Type J - 2 (0.0469 M³/bh) BH 3.000 3.000 196,470.00 589,410.00 589,410.00
- Kusen Type BV-1 BH 1.000 1.000 116,520.00 116,520.00 116,520.00
2. Pas. Daun Jendela +kaca polos tebal 5 mm lengkap
- ukuran : 1.25 x 0.52 m' ( J.2 ) BH 6.000 6.000 127,610.00 765,660.00 765,660.00
3. Pas. Kaca Es tebal 3 mm pada kusen BV-1 M2 0.185 0.185 51,660.00 9,546.77 9,546.77
4. Pas. Daun Pintu panil kayu Suren/Johar + lengk. engsel+grendel Bh 1.000 1.000 395,500.00 395,500.00 395,500.00
5. Pas. Daun Pintu Panil Triplex lengk. engsel+grendel Bh 3.000 3.000 279,100.00 837,300.00 837,300.00
6. Pas. Kunci tanam 2 slaag (Pintu dpn) Setara beluci/yale BH 1.000 1.000 79,050.00 79,050.00 79,050.00
7. Pas. Kunci tanam 2 slaag BH 3.000 3.000 43,440.00 130,320.00 130,320.00
8. Pas. Kusen & daun pintu PVC lengkap (KM/WC) (P2) BH 1.000 1.000 173,600.00 173,600.00 173,600.00
4,298,026.77 3,773,076.77
RENCANA ANGGARAN BIAYA (RAB)
VOLUME
URAIAN PEKERJAAN
2.
IV PEKERJAAN RANGKA ATAP.
1. Pas Gording Kayu lokal ukuran 6/12 M' 48.500 48.500 31,780.00 1,541,330.00 1,541,330.00
2. Pas & Balok Nok Kayu lokal ukuran 6/12 M' 6.500 6.500 31,780.00 206,570.00 206,570.00
3. Pas. Kayu Ruiter kayu ukuran 4/6 M' 6.500 6.500 12,490.00 81,185.00 81,185.00
4. Pas Kasau 4/6 dan Reng 2/3 M2 50.974 50.974 48,720.00 2,483,453.28 2,483,453.28
5. Pas. Papan Lisplang Cemen Silica 0.8/20 M' 19.400 19.400 14,060.00 272,764.00 272,764.00
4,585,302.28 4,585,302.28
V PEK.PENUTUP ATAP DAN PLAFON
1. Pas. Penutup atap genteng Mantili Besar M2 52.974 54.974 41,370.00 2,191,534.38 2,274,274.38
2. Pas. Nok/bubungan genteng Mantili m' 6.500 6.500 42,400.00 275,600.00 275,600.00
3. Pas.Rangka Plafond kayu lokal ukuran 4/6 :
-Bagian Luar M2 9.425 9.425 44,080.00 415,454.00 415,454.00
-Bagian Dalam M2 30.724 30.724 44,080.00 1,354,296.29 1,354,296.29
4. Penutup Plafond Eternit tebal 4 mm :
- Bagian Luar M2 9.425 9.425 17,480.00 164,749.00 164,749.00
- Bagian Dalam M2 30.724 30.724 17,480.00 537,048.53 537,048.53
4,938,682.20 5,021,422.20
VI PEKERJAAN LANTAI.
1. Urugan Pasir bawah lantai tebal 5 cm M³ 1.800 1.800 9,750.00 17,550.00 17,550.00
2. Pas. Lantai Keramik uk. 30 x 30 cm (polos)
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur M2 32.299 32.299 80,760.00 2,608,483.39 2,608,483.39
- Teras Belakang M2 1.000 1.000 80,760.00 80,760.00 80,760.00
Pas. Lantai Keramik uk. 30 x 30 cm (Warna)
- Teras depan M2 3.750 3.750 80,760.00 302,850.00 302,850.00
3. Lantai KM / WC ,Keramik Mulia KW.I 20x20 M2 1.780 1.780 70,260.00 125,062.80 125,062.80
3,134,706.19 3,134,706.19
VII PEKERJAAN SANITAIR.
1. Pas. Pipa Leiding PVC dia 1/2" + Accessories M' 7.000 7.000 8,460.00 59,220.00 59,220.00
2. Pas. Kran Leiding 0 1/2" BH 1.000 1.000 13,310.00 13,310.00 13,310.00
3. Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4" M' 5.500 5.500 22,380.00 123,090.00 123,090.00
- Sal air kotor bawah lantai PVC dia 3" M' 7.000 7.000 17,470.00 122,290.00 122,290.00
4. Pas. Bak Mandi Fiberglass oval + dudukan BH 1.000 1.000 201,780.00 201,780.00 201,780.00
5. Pas. Closet jongkok Porselin + dudukan BH 1.000 1.000 194,410.00 194,410.00 194,410.00
6. Pas. Beerput lengkap sedalam = 2 m BH 1.000 1.000 543,010.00 543,010.00 543,010.00
7. Pas. Saringan air plastik Bh 1.000 1.000 12,000.00 12,000.00 12,000.00
1,269,110.00 1,269,110.00
VIII PEKERJAAN PENGECATAN.
1. Pengecatan Kayu Kusen, dn pintu, dn jendela & Lisplank M2 30.368 32.368 17,240.00 523,551.22 558,031.22
2. Pengecatan Metrolite pada dinding luar M2 76.463 94.013 10,830.00 828,092.12 1,018,158.62
3. Pengecatan Metrolite pada dinding dalam M2 115.765 115.765 10,830.00 1,253,732.78 1,253,732.78
4. Pengecatan Metrolite pada dinding KM/WC M2 7.120 7.120 10,830.00 77,109.60 77,109.60
5. Pengecatan Metrolite pada plafond luar & dalam M2 40.149 40.149 10,830.00 434,809.34 434,809.34
3,117,295.06 3,341,841.56
IX PEKERJAAN LAIN-LAIN.
1. Pembersihan lapangan setelah selesai pembangunan Ls 1.000 1.000 100,000.00 100,000.00 100,000.00
2. Pek. Jalan masuk rumah beton ad. 1:3:5 ( 6 x 0.06 x 0,90 m) M2 5.400 5.400 38,500.00 207,900.00 207,900.00
307,900.00 307,900.00
(Dinding Bata Merah diplester, Atap genteng).
JMLH HARGA JMLH HARGA
NO. KOPPEL TUNGGAL
( Rp. ) ( Rp. )
1 3. 4.
I PEKERJAAN PERSIAPAN : 471,680.00 489,284.00
II PEKERJAAN PONDASI : 1,149,121.70 1,205,247.45
III PEKERJAAN DINDING
A. DINDING MASIF : 16,957,692.57 18,757,759.97
B. DINDING KOMPONEN : 4,298,026.77 3,773,076.77
IV PEKERJAAN RANGKA ATAP. 4,585,302.28 4,585,302.28
V PEK.PENUTUP ATAP DAN PLAFON 4,938,682.20 5,021,422.20
VI PEKERJAAN LANTAI. 3,134,706.19 3,134,706.19
VII PEKERJAAN SANITAIR. 1,269,110.00 1,269,110.00
VIII PEKERJAAN PENGECATAN. 3,117,295.06 3,341,841.56
IX PEKERJAAN LAIN-LAIN. 307,900.00 307,900.00
JUMLAH SUB TOTAL 40,229,516.77 41,885,650.42
JASA KONTRAKTOR 10 % 4,022,951.68 4,188,565.04
JUMLAH TOTAL 44,252,468.45 46,074,215.46
PPN 10 % - -
JUMLAH TOTAL 44,252,468.45 46,074,215.46
DIBULATKAN
44,252,000.00 46,074,000.00
HARGA / M2 1,229,222.22 1,279,833.33
21,741,000.00 23,071,000.00
Mengetahui/Menyetujui Semarang, Maret 2011
Manager Cabang Ass Man Produksi & PLPP
AKHMAD RUKHIMAN AMAT IMRON
REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN RUMAH RS 36
DI LOKASI BKIT BERINGIN LESTARIA PERUM PERUMNAS CABANG SEMARANG I
URAIAN PEKERJAAN
2
NO VOLUME SAT HARGA SATUAN JUMLAH HARGA
( Rp ) ( Rp )
1 3 4 5 6
I. PEKERJAAN PERSIAPAN
1 Air Kerja / Alat bantu 1.00 Ls 1,000,000.00 1,000,000.00
2 Keamanan 1.00 Ls 1,500,000.00 1,500,000.00
3 Pengukuran, Pematokan & Pembersihan lapangan 1.00 Ls 1,000,000.00 1,000,000.00
Jumlah 3,500,000.00
II. PEKERJAAN PERBAIKAN JALAN & SALURAN
1 Pek. Pembuatan Saluran Type S.1 194.00 m' 108,520.00 21,052,880.00
1 Pek. Pembuatan Saluran Type S.2 108.00 m' 133,820.00 14,452,560.00
2 Pek. Pembuatan Jalan DMJ 6 87.00 m' 245,620.00 21,368,940.00
3 Pek. Pembuatan Jalan DMJ 8 112.00 m' 349,690.00 39,165,280.00
4 Pekerjaan Normalisasi Saluran 70.00 m' 48,750.00 3,412,500.00
Jumlah 99,452,160.00
III. PEKERJAAN LAIN-LAIN
1 Pek. Jembatan Masuk Rumah Uk. 0.8*0.7*0.08 m 34.00 bh 134,790.00 4,582,860.00
2 Pek. Pembuatan Sumur Resapan 34.00 unit 623,440.00 21,196,960.00
3 Pek. Sumur Pantek + lengkap dengan pompa listrik & Accessories 34.00 unit 1,550,000.00 52,700,000.00
4 Plat Nomor Rumah 34.00 bh 20,000.00 680,000.00
Jumlah 79,159,820.00
\\vboxsrv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka
RENCANA ANGGARAN BIAYA (RAB) PAKET I
#REF!
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
URAIAN PEKERJAAN
2
JUMLAH
NO. HARGA
( Rp. )
1 3
I PEKERJAAN PERSIAPAN 3,500,000.00
II. PEKERJAAN PERBAIKAN JALAN & SALURAN 99,452,160.00
III. PEKERJAAN LAIN-LAIN 79,159,820.00
JUMLAH SUB TOTAL 182,111,980.00
JASA KONTRAKTOR 10 % 18,211,198.00
JUMLAH 200,323,178.00
DIBULATKAN 200,323,000.00
Mengetahui/Menyetujui Semarang, Maret 2011
Manager Cabang Ass Man Produksi & PLPP
AKHMAD RUKHIMAN AMAT IMRON
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
URAIAN PEKERJAAN
2
REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB) PAKET I
#REF!
PEKERJAAN : PEKERJAAN CUT/FILL DAN PERBAIKAN JALAN
LOKASI :
A. PEKERJAAN PENGERUKAN SLAURAN
I ASUMSI
1 Pekerjaan pengerukan saluran dilakukan secara manual
2 Lokasi pekerjaan sepanjang jalan komplek perumahan
3 Kondisi existing jalan sedang/baik
4 Jam kerja efektif per hari Tk 7.0000 Jam
5 Faktor pengembangan bahan Fk 1.1000 -
II URUTAN KERJA
1 Saluran yang dikeruk saluran induk
2 Penggalian dilakukan dengan manual
3 Truck Bak Pendek membuang bekas galian tersebut ke luar Site
dengan jaeak pembuangan sejauh L 5.0000 Km
III PEMAKAIAN BAHAN, ALAT DAN TENAGA
1 BAHAN
Tidak ada bahan yang dipakai
2 ALAT
- TRUCK BAK PENDEK
Kapasitas bak V 2.0000 M3
Faktor efesien alat Fa 0.8300 -
Kecepatan rata-rata bermuatan v1 30.0000 Km/Jam
Kecepatan rata-rata kosong v2 40.0000 Km/Jam
Waktu siklus Ts2
- Waktu tempuh isi = (L/v1) x 60 T1 10.0000 Menit
- Waktu tempuh kosong = (L/v2) x 60 T2 7.5000 Menit
- Lain-lain ( bongkar muat) T3 35.0000 Menit
Ts2 52.5000 Menit
Kapasitas produksi / jam = (V x Fa x 60 ) / ( Fk x Ts2 ) Q2 4.3117 M3/Jam
Koefisien alat / m3 = 1/Q2 0.2319 Jam
URAIAN ANALISA HARGA SATUAN
NO KODE
( METODE PELAKSANAAN )
KOEF. U R A I A N SATUAN
NO KODE KOEF. U R A I A N SATUAN
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii 1.0000 Lumpsum
- TENAGA
Produksi menentukan : Manual Q1 2.0000 M3/Jam
Produksi per hari = Tk x Q1 Qt 14.0000 M3
Kebutuhan tenaga
- Mandor M 0.5000 Orang
- Pekerja P 2.0000 Orang
Koefisien tenaga / m3
- Mandor = ( Tk x M ) / Qt 0.2500 Jam
- Tenaga = ( Tk x P ) / Qt 1.0000 Jam
B. PEKERJAAN GALIAN TANAH KERAS (PADAS)
I ASUMSI
1 Pekerjaan galian dilakukan secara mekanis
2 Lokasi pekerjaan dalam komplek perumahan
3 Kondisi existing jalan sedang/baik
4 Jam kerja efektif per hari Tk 7.0000 Jam
5 Faktor pengembangan bahan Fk 1.2000 -
II URUTAN KERJA
1 Tanah yang digali berada dalam lokasi perumahan KONDISI padas berbatu
2 Penggalian dilakukan denganBoldozer dan Excavator sekaligus menuangkan
material kedalam Dump Truck
3 Dump Truck membuang bekas galian tersebut ke lokasi Blok A dan C
dengan jarak pembuangan sejauh L 1.0000 Km
III PEMAKAIAN BAHAN, ALAT DAN TENAGA
1 BAHAN
Tidak ada bahan yang dipakai
2 ALAT
- BOLDOZER
Jarak operasi Lh 25.00000 M
Panjang efektif Blade b 2.00000 M
Faktor efesiensi alat Fa 0.83000 -
Total potongan / galian V 0.15000 M
Kecepatan c 2.00000 Km/Jam
Jumlah lintasan n 4.00000 PP
Waktu siklus = ((( n x Lh ) / c ) x 1 jam)/1000 Ts 0.05000 Jam
Kapasitas produksi / jam ( Lh x b x V x Fa ) / ( Fk x Ts x n ) Q1 25.93750 M3/Jam
Koefisien alat / M3 = 1/Q1 0.03855 Jam
NO KODE KOEF. U R A I A N SATUAN
- EXCAVATOR PC 200
Kapasitan bucket V 0.8000 M3
Faktor bucket Fb 0.9500 -
Faktor efesiensi alat Fa 0.8300 -
Waktu siklus Ts1
- Mengisi / memuat T1 1.5000 Menit
- Lain-lain T2 0.5000 Menit
Ts1 2.0000 Menit
Kapasitas produksi / jam = (V x Fa x Fb x 60 ) / ( Fk x Ts1 ) Q1 15.7700 M3/Jam
Koefisien alat / m3 = 1/Q1 0.0634 Jam
- DUMP TRUCK
Kapasitas bak V 4.0000 M3
Faktor efesien alat Fa 0.8300 -
Kecepatan rata-rata bermuatan v1 10.0000 Km/Jam
Kecepatan rata-rata kosong v2 20.0000 Km/Jam
Waktu siklus Ts2
- Waktu tempuh isi = (L / v1 ) x 60 T1 6.0000 Menit
- Waktu tempuh kosong = (L / v2 ) x 60 T2 3.0000 Menit
- Lain-lain T3 5.0000 Menit
Ts2 14.0000 Menit
Kapasitas produksi / jam = (V x Fa x 60 ) / ( Fk x Ts2 ) Q2 11.8571 M3/Jam
Koefisien alat / m3 = 1/Q2 0.0843 Jam
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii 1.0000 Lumpsum
- TENAGA
Produksi menentukan : Buldozer Q1 25.9375 M3/Jam
Produksi per hari = Tk x Q1 Qt 181.5625 M3
Kebutuhan tenaga
- Mandor M 0.2500 Orang
- Pekerja P 1.0000 Orang
Koefisien tenaga / m3
- Mandor = ( Tk x M ) / Qt 0.0096 Jam
- Tenaga = ( Tk x P ) / Qt 0.0386 Jam
0.70 0.70 0.50
0
0 0
0.63 0.80
0
.
0.60 0.70
0 0
3,00 1.80 2.73
0
1
0.70 0.50
0
.
0
,
4
0
,
3
0.62
URAIAN ANALISA HARGA SATUAN
KETERANGAN
( METODE PELAKSANAAN )
KETERANGAN
KETERANGAN
SLOOF 12/15
Ø Ø Ø 8 Tulang Pokok 1 M' Ø 8 x 4 = 4 m
15 11 Ø 6 Beugel 1 M' Ø 6 - 20 = 6 bh
Ø Ø 1 bh beugel uk. 8 x 11 cm : (11*2)+(8*2)+(2*2)
: 22 + 16 + 4
: 42.00 cm
Berat Besi / M' Sloof
1 m' besi beugel Ø 6 : 0.006165 x 6 x 6 x
1 buah beugel : 0.10 kg
Syarat minimal beton salut 2 cm
1 m' besi Pokok Ø 8 : 0.006165 x 8 x 8 x
Besi Tulangan Pokok : 1.62 kg
Besi beugel 6 bh / m' : 0.57 Kg
: 2.19 kg
1 m' konstruksi sloof
1
0,12 x 0.15
KALAU PAKAI BESI POKOK Ø 7 & BEUGEL Ø 4 MAKA
1 m' besi beugel Ø 4 : 0.006165 x 4 x 4 x
1 buah beugel : 0.04 kg
1 m' besi Pokok Ø 7 : 0.006165 x 7 x 7 x
Besi Tulangan Pokok 4 bh : 1.24 kg
Besi beugel : 0.25 Kg
: 1.49 kg
1 m' konstruksi sloof
1
0,12x 0.15
RING BALK/SOPI 10 X 12 CM
Ø Ø Ø 7 Tulang Pokok 1 M' Ø 7x 4 = 4 m
12 8
Ø 5 Beugel 1 M' Ø 5 - 20 = 6 bh
Ø Ø
1 bh beugel uk. 6 x 8 cm : (6*2)+(8*2)+(2*2)
6 : 12 + 16 + 4
: 32.00 cm
10 Berat Besi / m' Ring Balk
1 m' besi beugel Ø 4 : 0.006165 x 4 x 4 x
1 buah beugel : 0.03 kg
1 m' besi Pokok Ø 7 : 0.006165 x 7 x 7 x
Besi Tulangan Pokok : 1.24 kg
Besi beugel : 0.19 Kg
: 1.43 kg
1 m' konstruksi Ring Balk
1
0,1 x 0.12
KOLOM 10 X 10 CM
8.00
12.00
( Bd baja x D² x panjang )
1 m³ x 2.14 kg
( Bd baja x D² x panjang )
kg
: 121.72 kg
1 m³ x 2.14 kg : 82.96 kg
1 m³ : x Kg 119.39 1.43
0 0 0 0
0
1
0
, 0
,
Ø Ø Ø 7 Tulang Pokok 1 M' Ø 7 x 4 = 4 m
10 6
Ø Ø Ø 4 Beugel 1 M' Ø 4 - 20 = 6 bh
1 bh beugel uk. 6 x 6 cm : (6*2)+(6*2)+(2*2)
6 : 12 + 12 + 4
: 28 cm
10 Berat Besi / m' besi kolom
1 m' besi beugel Ø 4 : 0.006165 x 4 x 4 x
1 buah beugel : 0.03 kg
1 m' besi Pokok Ø 6 : 0.006165 x 7 x 7 x
Besi Tulangan Pokok : 1.24 kg
Besi beugel : 0.17 Kg
: 1.41 kg
1 m' konstruksi kolom
1
0,1 x 0.1
PLAT JEMBATAN 100 X 100 CM
Ø 8 Tulang Pokok 1 M' Ø 8x 4 = 7 m
Ø 6 Tulang Pembagi 1 M' Ø 6 - 20 = 7 bh
Berat Besi / m' Plat Jembatan
1 m' besi pembagi Ø 6 : 0.006165 x 6 x 6 x
1 buah pembagi : 0.07 kg
1 m' besi Pokok Ø 8 : 0.006165 x 8 x 8 x
Besi Tulangan Pokok : 2.83 kg
Besi beugel : 0.51 Kg
: 3.34 kg
1 m' konstruksi kolom
1
0,08 x 1
1 m³
: 41.76
x kg
( Bd baja x D² x panjang )
kg
: 140.84
x kg
kg 1.41
( Bd baja x D² x panjang )
1 m³ 3.34
1.025 = 0.23 kg
1.025 = 0.40 kg
1.025 = 0.10 kg
1.025 = 0.31 kg
1.025 = 0.10 kg
1.025 = 0.31 kg
1.025 = 0.10 kg
1.025 = 0.31 kg
6.67
1.025 = 0.23 kg
1.025 = 0.40 kg

1

2 3 4 8 1 M' PEKERJAAN JALAN PAVING DMJ 8 (lebar Perkerasan 4 m) 0.8000 m3 Galian Tanah 3.8000 m2 Urugan Sirtu t = 20 cm 3.8000 m2 Paving tebal 8 cm 4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 1.0000 Ls Pembersihan & Perataan

5 15,600.00 21,350.00 51,600.00 12,000.00 12,000.00 JUMLAH

6

7 12,480.00

8 12,480.00 81,130.00 196,080.00 48,000.00 12,000.00 349,690.00 349,690.00

81,130.00 196,080.00 48,000.00 325,210.00 12,000.00 24,480.00 Dibulatkan

9 1 M' PEKERJAAN JALAN PAVING DMJ 10 (lebar Perkerasan 5 m) 1.0000 m3 Galian Tanah 4.8000 m2 Urugan Sirtu t = 20 cm 4.8000 m2 Paving tebal 8 cm 4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 1.0000 Ls Pembersihan & Perataan

15,600.00 21,350.00 51,600.00 12,000.00 12,000.00 JUMLAH

15,600.00 102,480.00 247,680.00 48,000.00 398,160.00 12,000.00 27,600.00 Dibulatkan

15,600.00 102,480.00 247,680.00 48,000.00 12,000.00 425,760.00 425,760.00

10 1 M' PEKERJAAN JALAN PAVING DMJ 12 (lebar Perkerasan 6 m) 1.2000 m3 Galian Tanah 5.8000 m2 Urugan Sirtu t = 20 cm 5.8000 m2 Paving tebal 8 cm 4.0000 bh Beton Kanstein uk. 20 x 30 x 50 cm 1.0000 Ls Pembersihan & Perataan

15,600.00 21,350.00 51,600.00 12,000.00 4,000.00 JUMLAH

18,720.00 123,830.00 299,280.00 48,000.00 471,110.00 4,000.00 22,720.00 Dibulatkan

18,720.00 123,830.00 299,280.00 48,000.00 4,000.00 493,830.00 493,830.00

11 1 M' PEK. SALURAN TYPE S.1 ( Pas. Dinding. 15 Cm ) 0.3450 M3 Galian Tanah 0.0200 M3 Urugan Pasir 0.2100 M3 Pas Batu belah kali 1 : 4 0.3400 M2 Plesteran Ban-banan 1:3 0.1000 M' Sulingan Pipa PVC 1" pj. 25 Cm 0.0000 Ls Perapihan berm

15,600.00 60,000.00 439,870.00 24,480.00 12,500.00 1,000.00 JUMLAH

5,382.00 1,200.00 92,372.70 8,323.20 1,250.00 108,527.90 Dibulatkan

-

5,382.00 1,200.00 92,372.70 8,323.20 1,250.00 108,527.90 108,520.00

` 12 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm ) 0.5063 M3 Galian Tanah 0.0275 M3 Urugan Pasir 0.2355 M3 Pas Batu belah kali 1 : 4 0.6000 M2 Plesteran Ban-banan 1:3 0.4000 Ls Sulingan Pipa PVC 1" pj. 25 Cm 1.0000 Ls Perapihan berm 15,600.00 60,000.00 439,870.00 24,480.00 12,500.00 1,000.00 JUMLAH 7,897.50 1,650.00 103,589.39 14,688.00 5,000.00 1,000.00 125,927.39 Dibulatkan 13 1 M' PEK. SALURAN TYPE S.3 ( Pas. Dinding. 15 Cm ) 0.6588 M3 Galian Tanah 0.0325 M3 Urugan Pasir 0.2925 M3 Pas Batu kali 1 : 4 0.5000 M2 Plesteran Ban-banan 1:3 0.2500 Ls Sulingan Pipa PVC 1" pj. 25 Cm 1.0000 Ls Perapihan berm 7,897.50 1,650.00 103,589.39 14,688.00 5,000.00 1,000.00 133,824.89 133,820.00

7,897.50

15,600.00 60,000.00 439,870.00 24,480.00 12,500.00 1,000.00 JUMLAH

10,276.50 1,950.00 128,661.98 12,240.00 3,125.00 1,000.00 146,976.98

10,276.50 Dibulatkan

10,276.50 1,950.00 128,661.98 12,240.00 3,125.00 1,000.00 157,253.48 157,250.00

14 1 M' PEK. SALURAN TANAH TYPE S.3 0.6588 M3 Galian Tanah 1.0000 Ls Perapihan galian & Berm

15,600.00 3,500.00 JUMLAH

10,276.50 3,500.00 3,500.00 10,276.50 Dibulatkan

10,276.50 3,500.00 13,776.50 13,770.00

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->