SAMATA
SAMATA
Kecamatan :
Kabupaten : Gowa
Bahan
1 Batu Gunung 15/20 m3 Rp 110,000 Rp 100,000
2 Batu Gunung 25/30 m3 Rp 110,000 Rp 100,000
3 Batu Kali m3 Rp 150,000 Rp 125,000
4 Batu Pecah 2/3 m3 Rp 165,000 Rp 165,000
5 Kerikil m3 Rp 250,000 Rp 238,000
6 Sirtu m3 Rp 100,000 Rp 88,000
7 Pasir Urugan m3 Rp 100,000 Rp 100,000
8 Pasir Pasangan m3 Rp 100,000 Rp 100,000
9 Batu Bata Buah Rp 500 Rp 550
10 Semen Tonasa 50 Kg Zak Rp 56,000 Rp 54,000
11 Semen Warna Zak Rp 10,000 Rp 65,000
12 Keramik 30 x 30 Warna Dos Rp 60,000 Rp 55,000
13 Keramik Lantai 20 x 20 Dos Rp 60,500 Rp 60,000
14 Keramik Dinding 20 x 20 Dos Rp 60,000 Rp 60,000
15 Besi 6 Batang Rp 17,000 Rp 18,000
16 Besi 8 Batang Rp 25,000 Rp 25,000
17 Besi 10 Batang Rp 35,000 Rp 35,000
18 Besi 12 Batang Rp 45,000 Rp 45,000
19 Kaca Polos t = 5 mm m2 Rp 90,000 Rp 150,000
20 List Plafond m1 Rp 9,000 Rp 10,000
21 Bak Fiber 1100 Lt Buah Rp 220,000 Rp 160,000
22 Kran Air 1/2" Buah Rp 17,000 Rp 10,000
23 Kawat Beton Kg Rp 18,000 Rp 20,000
24 Paku Campuran Kg Rp 17,000 Rp 20,000
25 Paku Seng Kg Rp 18,000 Rp 20,000
26 Paku Tripleks Kg Rp 18,000 Rp 20,000
27 Seng Gelombang Kaki Rp 5,400 Rp 6,000
28 Seng Plat Lembar Rp 40,000 Rp 45,000
29 Tripleks t = 5 mm Lembar Rp 38,000 Rp 40,000
30 Balok Kayu Kls I m3 Rp 6,700,000 Rp 7,000,000
31 Papan Kayu Kls I m3 Rp 7,000,000 Rp 7,000,000
32 Balok Kayu Kls II m3 Rp 2,500,000 Rp 3,500,000
33 Papan Kayu Kls II m3 Rp 2,800,000 Rp 3,500,000
34 Balok Kayu Kls III m3 Rp 1,000,000 Rp 2,000,000
35 Papan Kayu Kls III m3 Rp 1,000,000 Rp 2,000,000
36 Floor Drain Buah Rp 10,000 Rp 12,000
37 Closed Jongkok Unit Rp 75,000 Rp 180,000
38 Pipa GIV " Batang Rp 80,000 Rp 82,000
39 Pipa PVC " Batang Rp 30,000 Rp 31,000
40 Pipa PVC 3" Batang Rp 120,000 Rp 120,000
41 Pipa PVC 4" Batang Rp 175,000 Rp 180,000
42 Cat Tembok setara Metrolite kg Rp 13,000 Rp 18,000
43 Cat Kayu setara Avian kg Rp 45,000 Rp 39,000
44 Cat Seng setara Yoko kg Rp 17,500 Rp 16,000
45 Minyak Cat Liter Rp 6,000 Rp 6,000
46 Kertas Gosok Lembar Rp 5,000 Rp 5,000
47 Plamur Tembok kg Rp 9,000 Rp 17,000
48 Cat Meni kg Rp 15,000 Rp 17,000
49 Kunci Pintu 2 Slag Buah Rp 135,000 Rp 135,000
50 Kunci Pintu 1 Slag Buah Rp 135,000 Rp 135,000
51 Engsel Pintu Pasang Rp 20,000 Rp 25,000
52 Engsel Jendela Pasang Rp 20,000 Rp 20,000
53 Grendel Jendela ( Kecil ) Buah Rp 4,000 Rp 15,000
54 Grendel Pintu Buah Rp 10,000 Rp 15,000
55 Grendel Tanam Pintu Buah Rp 40,000 Rp 42,000
56 Hak Angin Pendek Buah Rp 10,000 Rp 12,000
57 Saklar Tunggal Buah Rp 10,000 Rp 10,000
58 Saklar Ganda Buah Rp 15,000 Rp 15,000
59 Stop Kontak Buah Rp 15,000 Rp 15,000
60
1 2 3 4 5
Alat
1 Biaya Gilas Jam Rp 250,000 Rp 315,000
2 Gerobak Buah Rp 350,000 Rp 400,000
3 Skop Buah Rp 50,000 Rp 50,000
4 Linggis Buah Rp 80,000 Rp 90,000
5 Cangkul Buah Rp 50,000 Rp 70,000
6 Martil Buah Rp 125,000 Rp 125,000
7 Tali Ikat Rp 5,000 Rp 7,000
8 Ember Buah Rp 10,000 Rp 10,000
9 Kuas Buah Rp 6,000 Rp 6,000
Upah
1 Kepala Kelompok Hari Rp 50,000 Rp 50,000
2 Pekerja Hari Rp 30,000 Rp 30,000
3 Tukang Batu Hari Rp 45,000 Rp 45,000
4 Tukang Kayu Hari Rp 45,000 Rp 45,000
5 Tukang Besi Hari Rp 45,000 Rp 55,000
Menyetujui,
Ketua TPK
( HANAPI )
LAT DAN UPAH
Rp 100,000 Rp 100,000
Rp 100,000 Rp 100,000
Rp 100,000 Rp 100,000
Rp 165,000 Rp 165,000
Rp 250,000 Rp 238,000
Rp 88,000 Rp 88,000
Rp 85,000 Rp 85,000
Rp 100,000 Rp 100,000
Rp 450 Rp 450
Rp 54,000 Rp 54,000
Rp 65,000 Rp 10,000
Rp 55,000 Rp 55,000
Rp 60,000 Rp 60,000
Rp 60,000 Rp 60,000
Rp 17,000 Rp 17,000
Rp 25,000 Rp 25,000 3.93 6361
Rp 35,000 Rp 35,000 6.2 5645
Rp 45,000 Rp 45,000 8.87 5073
Rp 150,000 Rp 90,000 5693
Rp 10,000 Rp 9,000
Rp 210,000 Rp 160,000
Rp 8,000 Rp 8,000
Rp 20,000 Rp 18,000
Rp 20,000 Rp 17,000
Rp 20,000 Rp 18,000
Rp 20,000 Rp 18,000 7 kaki
Rp 6,000 Rp 5,400 37800
Rp 45,000 Rp 40,000
Rp 40,000 Rp 38,000
Rp 7,500,000 Rp 6,700,000
Rp 7,000,000 Rp 7,000,000 6/12 5/10
Rp 3,500,000 Rp 2,500,000 90000 Rp 62,500
Rp 3,500,000 Rp 2,800,000 67200
Rp 2,000,000 Rp 1,000,000 3/20
Rp 2,000,000 Rp 1,000,000
Rp 12,000 Rp 10,000
Rp 180,000 Rp 75,000
Rp 82,000 Rp 80,000
Rp 31,000 Rp 30,000
Rp 120,000 Rp 120,000
Rp 180,000 Rp 175,000
Rp 18,000 Rp 13,000
Rp 45,000 Rp 39,000
Rp 16,000 Rp 16,000
Rp 6,000 Rp 6,000
Rp 5,000 Rp 5,000
Rp 17,000 Rp 9,000
Rp 17,000 Rp 15,000
Rp 70,000 Rp 70,000
Rp 70,000 Rp 70,000
Rp 25,000 Rp 20,000
Rp 20,000 Rp 20,000
Rp 7,000 Rp 4,000
Rp 15,000 Rp 10,000
Rp 42,000 Rp 40,000
Rp 12,000 Rp 10,000
Rp 10,000 Rp 10,000
Rp 15,000 Rp 15,000
Rp 15,000 Rp 15,000
6 7 8
Rp 300,000 Rp 250,000
Rp 400,000 Rp 350,000
Rp 50,000 Rp 50,000
Rp 80,000 Rp 80,000
Rp 50,000 Rp 50,000
Rp 125,000 Rp 125,000
Rp 5,000 Rp 5,000
Rp 10,000 Rp 10,000
Rp 6,000 Rp 6,000
Rp 50,000 Rp 60,000
Rp 30,000 Rp 40,000
Rp 45,000 Rp 55,000
Rp 45,000 Rp 55,000
Rp 45,000 Rp 55,000
Dibuat Oleh,
Sekretaris TPK
( .................... )
160000
110
140
70
75
160
#REF!
4/6
24000
REKAPITULASI ANGGARAN BIAYA
Pembangunan Rumah Inap (Kos-Kosan)
Lokasi Samata, Kec. Somba Opu Kab. Gowa
No U RAIAN
1 Galian Tanah
2 Pek. Urugan Tanah Timbunan
3 Urugan Pasir / Pasir Alas
4 Pasangan Batu Kosong
5 Pek. Pas Batu Gunung/kali, Camp. 1Pc : 4Psr
6 Pek. Poer
7 Pek. Sloef 20X35
8 Pek. Sloef 15X20
9 Pek. Kolom 35X35
10 Pek. Kolom 30X30
11 Pek. Kolom 20X25
12 Pek. Kolom 15X15
13 Pek. Plat
14 Pek. Tangga
15 Pek. Beton Dapur
16 Pek. Rabat Beton 1 : 2 : 3
17 Pas. Bata tebal 1/2 batu 1 Pc : 4 Psr
18 Pek. Plesteran 1 Pc : 4 Psr tebal 15 mm + Acian Pc
19 Pek. Kusen Pintu Kayu Klas II
20 Pek. Daun Pintu Kayu Klas II
21 Pek. Daun Jendela Kayu Klas II
22 Pek. Partisi
23 Pek. Railing Besi
24 Pas Kunci Tanam biasa
25 Pas Grendel, Engsel Pintu dan Jendela
26 Pas. Kait angin Jendela/Hak Angin
27 Pek. Rangka Kuda'' Baja Ringan + Reng
28 Pek. Atap Transparant
29 Pek. Plafond
30 Pek. Kalsiplank
31 Pas. Keramik/tegel 40 x 40 + Plint Lantai
32 Pas. Keramik/tegel 20 x 20
33 Pas. Dinding Keramik/tegel 20 x 25
34 Pas Kran Air 1/2"
35 Pas Kloset jongkok
36 Pas Floor drain
37 Pek. Septick Tank + Peresapan
38 Pek. Cat dinding
39 Pek. Cat Kayu kusen, pintu dan listplank
40 Pek. Cat Plafond
41 Pek. Instalasi Kelistrikan
42 Pek. Pemasangan Lampu
REKAPITULASI ANGGARAN BIAYA
Pembangunan Rumah Inap (Kos-Kosan)
Lokasi Samata, Kec. Somba Opu Kab. Gowa
JUMLAH
DIBULATKAN
EKAPITULASI ANGGARAN BIAYA
TOTAL ANGGARAN
Rp 8,020,843.20
Rp 21,759,150.00
Rp 11,821,560.00
Rp 18,821,712.00
Rp 84,157,260.80
Rp 18,762,720.41
Rp 4,263,151.20
Rp 10,810,133.40
Rp 41,482,984.73
Rp 19,640,946.60
Rp 2,537,590.00
Rp 14,616,518.40
Rp 89,273,478.06
Rp 1,888,869.47
Rp 1,557,850.32
Rp 31,848,859.08
Rp 86,728,499.14
Rp 42,356,632.32
Rp 26,863,200.00
Rp 1,555,110.00
Rp 297,205.00
Rp 213,380,311.04
Rp 5,520,000.00
Rp 15,174,000.00
Rp 8,400,000.00
Rp 887,400.00
Rp 18,700,500.00
Rp 13,029,259.20
Rp 76,754,910.00
Rp 28,614,510.00
Rp 84,752,579.50
Rp 6,349,804.84
Rp 24,045,623.10
Rp 1,898,600.00
Rp 14,183,740.00
Rp 3,862,600.00
Rp 1,882,080.29
Rp 16,395,000.00
Rp 19,225,000
Rp 8,864,760
Rp 900,000
Rp 1,135,000
EKAPITULASI ANGGARAN BIAYA
Rp 958,439,426.083
Rp 958,439,426.083
Dibuat Oleh
Firdaus
ANALISA VOLUME SATUAN
Provinsi : Sul - Sel
Kabupaten : Gowa
Kecamatan : Somba Opu
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
Total
3 Urugan Pasir / Pasir Alas 67.94 m3
a Tenaga
0.300 Pekerja HOK 60,000
b. Bahan
1.200 Pasir Urug m3 Rp 130,000
Total
4 Pasangan Batu Kosong 64.48 m3
a Tenaga
0.780 Pekerja HOK 60,000
0.390 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
1.200 Batu gunung/kali m3 Rp 175,000
Total
5 Pek. Pas Batu Gunung/kali, Camp. 1Pc : 4Psr 137.44 m3
a Tenaga
1.100 Pekerja HOK 60,000
1.000 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
1.100 Batu Gunung/kali m3 Rp 175,000
3.260 Semen @ 50 Kg Zak Rp 57,000
0.520 Pasir Pasang m3 Rp 150,000
Total
6 Pek. Beton bertulang 1 : 2 : 3 15.61 m3
Pek. Poer
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
18.960 Besi pembesian Dia 16 Full Btg Rp 112,000
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
7 Pek. Beton bertulang 1 : 2 : 3 3.36 m3
Pek. Sloef 20X35
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
11.760 Besi pembesian Dia 13 Full Btg Rp 112,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
7.440 Besi pembesian Dia 10 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
8 Pek. Beton bertulang 1 : 2 : 3 8.52 m3
Pek. Sloef 15X20
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
10.650 Besi pembesian Dia 12 Full Btg Rp 112,000
4.730 Besi pembesian Dia 8 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
9 Pek. Beton bertulang 1 : 2 : 3 31.61 m3
Pek. Kolom 35X35
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
18.960 Besi pembesian Dia 16 Full Btg Rp 155,750
7.440 Besi pembesian Dia 10 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
Total
10 Pek. Beton bertulang 1 : 2 : 3 15.48 m3
Pek. Kolom 30X30
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
11.760 Besi pembesian Dia 13 Full Btg Rp 112,000
7.440 Besi pembesian Dia 10 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
11 Pek. Beton bertulang 1 : 2 : 3 2.00 m3
Pek. Kolom 20X25
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
11.760 Besi pembesian Dia 13 Full Btg Rp 112,000
7.440 Besi pembesian Dia 10 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
12 Pek. Beton bertulang 1 : 2 : 3 11.52 m3
Pek. Kolom 15X15
a Tenaga
4.000 Pekerja HOK 60,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
2.000 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
10.650 Besi pembesian Dia 12 Full Btg Rp 112,000
4.730 Besi pembesian Dia 8 Full Btg Rp 66,750
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
13 Pek. Beton bertulang 1 : 2 : 3 74.27 m3
Pek. Plat
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
10.650 Besi pembesian Dia 12 Full Btg Rp 112,000
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
14 Pek. Beton bertulang 1 : 2 : 3 1.57 m3
Pek. Tangga
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
10.650 Besi pembesian Dia 12 Full Btg Rp 112,000
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
15 Pek. Beton bertulang 1 : 2 : 3 1.30 m3
Pek. Beton Dapur
a Tenaga
4.000 Pekerja HOK 60,000
2.000 Tukang batu HOK 90,000
b. Bahan
5.000 Semen @ 50 Kg Zak Rp 57,000
0.820 Kerikil/batu pecah m3 Rp 256,000
0.540 Pasir Pasang m3 Rp 150,000
10.650 Besi pembesian Dia 12 Full Btg Rp 112,000
1.000 Kawat beton/bendrat kg Rp 25,000
1.000 Paku biasa kg Rp 20,000
0.015 Kayu klas III m3 Rp 3,275,000
Total
16 Pek. Rabat Beton 1 : 2 : 3 42.97 m3
a Tenaga
1.700 Pekerja HOK 60,000
1.000 Tukang batu HOK 90,000
b. Bahan
4.360 Semen @ 50 Kg Zak Rp 57,000
0.870 Kerikil/batu pecah m3 Rp 256,000
0.520 Pasir Pasang m3 Rp 150,000
Total
17 Pas. Bata tebal 1/2 batu 1 Pc : 4 Psr 908.30 m2
a Tenaga
0.350 Pekerja HOK 60,000
0.150 Tukang batu HOK 90,000
b. Bahan
70.000 Batu bata merah bh Rp 600
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
0.212 Semen @ 50 Kg Zak Rp 57,000
0.046 Pasir Pasang m3 Rp 150,000
Total
18 Pek. Plesteran 1 Pc : 4 Psr tebal 15 mm + Acian Pc 1,142.30 m2
a Tenaga
0.240 Pekerja HOK 60,000
0.125 Tukang batu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
0.140 Semen @ 50 Kg Zak Rp 57,000
0.023 Pasir Pasang m3 Rp 150,000
Total
19 Pek. Kusen Pintu Kayu Klas II 3.64 m3
a Tenaga
6.00 Pekerja HOK 60,000
18.00 Tukang Kayu HOK 90,000
b. Bahan
1.200 Balok kayu klas II m3 Rp 4,500,000
Total
20 Pek. Daun Pintu Kayu Klas II 3.33 m3
a Tenaga
1.000 Pekerja HOK 60,000
2.500 Tukang Kayu HOK 90,000
b. Bahan
0.040 Papan kayu klas II m3 Rp 4,550,000
Total
21 Pek. Daun Jendela Kayu Klas II 0.40 m2
a Tenaga
0.800 Pekerja HOK 60,000
2.000 Tukang Kayu HOK 90,000
b. Bahan
0.035 Papan kayu klas II m3 Rp 4,850,000
1.100 Kaca Bening 5 mm 0.9 m Rp 135,000
Total
22 Pek. Partisi 1,437.10 m2
a Tenaga
0.200 Pekerja HOK 60,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
0.200 Tukang Aluminium HOK 100,000
0.300 Tukang Gypsum HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
1.250 Hollom 40x40 mm T: 0,35 mm Btg Rp 21,000
0.250 Hollom 20x40 mm T: 0,35 mm Btg Rp 21,000
8.000 Paku Rivet Bh Rp 300
8.000 Sekrup 6x1-1,5 Bh Rp 450
0.700 Gypsum Board 120x240 cm 12 mm Lbr Rp 80,000
0.240 Textile Tape Rol Rp 19,000
0.120 Compound Gypsum Zak Rp 61,000
24.000 Sekrup Gypsum Bh Rp 400
0.500 Amplas Lbr Rp 3,000
Total
23 Pek. Railing Besi 13.80 m'
a. Bahan
1.000 Railing Besi m' Rp 400,000
c. Alat
Total
24 Pas Kunci Tanam biasa 90.00 Bh
a Tenaga
0.010 Pekerja HOK 60,000
0.200 Tukang Kayu HOK 90,000
b. Bahan
1.000 Kunci Tanam 2 slag bh Rp 150,000
Total
25 Pas Grendel, Engsel Pintu dan Jendela 375.00
a Tenaga
0.010 Pekerja HOK 60,000
0.020 Tukang Kayu HOK 90,000
b. Bahan
1.000 Engsel, Grendel bh Rp 20,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
Total
26 Pas. Kait angin Jendela/Hak Angin 51.00 m2
a Tenaga
0.010 Pekerja HOK 60,000
0.020 Tukang Kayu HOK 90,000
b. Bahan
1.000 Kait angin bh Rp 15,000
Total
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
27 Pek. Rangka Kuda'' Baja Ringan + Reng 115.08 m2
a Tenaga
0.200 Pekerja HOK 60,000
0.450 Tukang Besi HOK 90,000
b. Bahan
1.488 C-75 , 0.8 m'
2.232 C-75 , 0.6 m'
38.000 Baut (screw driver) bh
Rp 110,000
1.600 Dynabolt bh
5.400 Reng m'
0.124 Talang jurai m'
Total
28 Pek. Atap Transparant 115.08 m2
a Tenaga
0.120 Pekerja HOK 60,000
0.100 Tukang Kayu HOK 90,000
b. Bahan
10.000 Atap Transparan 0,6 mm lbr Rp 66,000
2.000 Bubungan lbr Rp 15,000
0.040 Paku Beton kg Rp 26,000
Total
29 Pek. Plafond 596.85 m2
a Tenaga
0.040 Pekerja HOK 60,000
0.060 Tukang Kayu HOK 90,000
b. Bahan
0.350 Kalsi Board lbr Rp 200,000
0.010 Balok Kayu klas II m3 Rp 4,500,000
0.250 Les profil 3 x 3 cm m Rp 20,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
0.040 Paku biasa 2" - 5" kg Rp 20,000
Total
30 Pek. Kalsiplank 45.00 m'
a Tenaga
3.000 Pekerja HOK 60,000
5.000 Tukang Kayu HOK 90,000
HARGA SATUAN
NO URAIAN VOLUME SAT UPAH BAHAN
Rp. Rp.
b. Bahan
0.330 Kalsiplank 30 cm Lbr Rp 16,600
0.020 Paku biasa 2" - 5" kg Rp 20,000
Total
31 Pas. Keramik/tegel 40 x 40 + Plint Lantai 740.65 m2
a Tenaga
0.400 Pekerja HOK 60,000
0.200 Tukang Batu HOK 90,000
b. Bahan
1.000 Keramik/tegel 40 x 40 dos Rp 60,000
0.140 Semen @ 50 Kg Zak Rp 57,000
0.023 Pasir Pasang m3 Rp 150,000
0.050 Semen Warna @kg kg Rp 20,000
Total
JUMLAH VOLUME
TOTAL HARGA
TOTAL
133.68 Rp 8,020,843
Rp 8,020,843
47.30 Rp 2,838,150
189.21 Rp 18,921,000
Rp 21,759,150
20.38 Rp 1,222,920
81.53 Rp 10,598,640
Rp 11,821,560
50.29 Rp 3,017,664
25.15 Rp 2,263,248
JUMLAH VOLUME
TOTAL HARGA
TOTAL
77.38 Rp 13,540,800
Rp 18,821,712
151.18 Rp 9,071,040
137.44 Rp 12,369,600
JUMLAH VOLUME
TOTAL HARGA
TOTAL
151.18 Rp 26,457,200
448.05 Rp 25,539,101
71.47 Rp 10,720,320
Rp 84,157,261
62.44 Rp 3,746,160
31.22 Rp 2,809,620
78.05 Rp 4,448,565
12.80 Rp 3,276,641
8.43 Rp 1,264,329
15.61 Rp 1,748,208
15.61 Rp 390,225
15.61 Rp 312,180
0.23 Rp 766,792
Rp 18,762,720
13.44 Rp 806,400
6.72 Rp 604,800
16.80 Rp 957,600
2.76 Rp 705,331
1.81 Rp 272,160
3.36 Rp 376,320
JUMLAH VOLUME
TOTAL HARGA
TOTAL
3.36 Rp 224,280
3.36 Rp 84,000
3.36 Rp 67,200
0.05 Rp 165,060
Rp 4,263,151
JUMLAH VOLUME
TOTAL HARGA
TOTAL
34.08 Rp 2,044,800
17.04 Rp 1,533,600
42.60 Rp 2,428,200
6.99 Rp 1,788,518
4.60 Rp 690,120
8.52 Rp 954,240
8.52 Rp 568,710
8.52 Rp 213,000
8.52 Rp 170,400
0.13 Rp 418,545
Rp 10,810,133
126.42 Rp 7,585,200
63.21 Rp 5,688,900
158.03 Rp 9,007,425
25.92 Rp 6,634,522
17.07 Rp 2,560,005
31.61 Rp 4,922,479
31.61 Rp 2,109,634
31.61 Rp 790,125
31.61 Rp 632,100
0.47 Rp 1,552,596
JUMLAH VOLUME
TOTAL HARGA
TOTAL
Rp 41,482,985
61.92 Rp 3,715,200
30.96 Rp 2,786,400
JUMLAH VOLUME
TOTAL HARGA
TOTAL
77.40 Rp 4,411,800
12.69 Rp 3,249,562
8.36 Rp 1,253,880
15.48 Rp 1,733,760
15.48 Rp 1,033,290
15.48 Rp 387,000
15.48 Rp 309,600
0.23 Rp 760,455
Rp 19,640,947
8.00 Rp 480,000
4.00 Rp 360,000
10.00 Rp 570,000
1.64 Rp 419,840
1.08 Rp 162,000
2.00 Rp 224,000
2.00 Rp 133,500
2.00 Rp 50,000
2.00 Rp 40,000
0.03 Rp 98,250
Rp 2,537,590
46.08 Rp 2,764,800
JUMLAH VOLUME
TOTAL HARGA
TOTAL
23.04 Rp 2,073,600
JUMLAH VOLUME
TOTAL HARGA
TOTAL
57.60 Rp 3,283,200
9.45 Rp 2,418,278
6.22 Rp 933,120
11.52 Rp 1,290,240
11.52 Rp 768,960
11.52 Rp 288,000
11.52 Rp 230,400
0.17 Rp 565,920
Rp 14,616,518
297.07 Rp 17,824,320
148.54 Rp 13,368,240
371.34 Rp 21,166,380
60.90 Rp 15,590,339
40.10 Rp 6,015,708
74.27 Rp 8,318,016
74.27 Rp 1,856,700
74.27 Rp 1,485,360
1.11 Rp 3,648,416
Rp 89,273,478
6.29 Rp 377,131
3.14 Rp 282,848
JUMLAH VOLUME
TOTAL HARGA
TOTAL
7.86 Rp 447,843
1.29 Rp 329,864
0.85 Rp 127,282
1.57 Rp 175,995
1.57 Rp 39,285
1.57 Rp 31,428
0.02 Rp 77,194
Rp 1,888,869
JUMLAH VOLUME
TOTAL HARGA
TOTAL
5.18 Rp 311,040
2.59 Rp 233,280
6.48 Rp 369,360
1.06 Rp 272,056
0.70 Rp 104,976
1.30 Rp 145,152
1.30 Rp 32,400
1.30 Rp 25,920
0.02 Rp 63,666
Rp 1,557,850
73.04 Rp 4,382,634
42.97 Rp 3,867,030
187.34 Rp 10,678,159
37.38 Rp 9,569,610
22.34 Rp 3,351,426
Rp 31,848,859
317.91 Rp 19,074,384
136.25 Rp 12,262,104
63,581.28 Rp 38,148,768
JUMLAH VOLUME
TOTAL HARGA
TOTAL
192.56 Rp 10,975,946
41.78 Rp 6,267,298
Rp 86,728,499
274.15 Rp 16,449,178
142.79 Rp 12,850,920
JUMLAH VOLUME
TOTAL HARGA
TOTAL
159.92 Rp 9,115,586
26.27 Rp 3,940,949
Rp 42,356,632
21.84 Rp 1,310,400
65.52 Rp 5,896,800
4.37 Rp 19,656,000
Rp 26,863,200
3.33 Rp 199,800
8.33 Rp 749,250
0.13 Rp 606,060
Rp 1,555,110
0.32 Rp 19,200
0.80 Rp 72,000
0.01 Rp 67,900
1.02 Rp 138,105
Rp 297,205
287.42 Rp 17,245,176
JUMLAH VOLUME
TOTAL HARGA
TOTAL
287.42 Rp 28,741,960
431.13
JUMLAH VOLUME
TOTAL HARGA
TOTAL
1,796.37 Rp 37,723,823
359.27 Rp 7,544,765
11,496.78 Rp 3,449,035
11,496.78 Rp 5,173,553
1,005.97 Rp 80,477,488
344.90 Rp 6,553,167
172.45 Rp 10,519,557
34,490.35 Rp 13,796,141
718.55 Rp 2,155,647
Rp 213,380,311
13.80 Rp 5,520,000
Rp 5,520,000
0.90 Rp 54,000
18.00 Rp 1,620,000
90.00 Rp 13,500,000
Rp 15,174,000
3.75 Rp 225,000
7.50 Rp 675,000
375.00 Rp 7,500,000
JUMLAH VOLUME
TOTAL HARGA
TOTAL
Rp 8,400,000
0.51 Rp 30,600
1.02 Rp 91,800
51.00 Rp 765,000
Rp 887,400
JUMLAH VOLUME
TOTAL HARGA
TOTAL
23.02 Rp 1,380,960
51.79 Rp 4,660,740
Rp 12,658,800
Rp 18,700,500
13.81 Rp 828,576
11.51 Rp 1,035,720
115.08 Rp 7,595,280
230.00 Rp 3,450,000
4.60 Rp 119,683
Rp 13,029,259
23.87 Rp 1,432,440
35.81 Rp 3,222,990
208.90 Rp 41,779,500
5.97 Rp 26,858,250
149.21 Rp 2,984,250
JUMLAH VOLUME
TOTAL HARGA
TOTAL
23.87 Rp 477,480
Rp 76,754,910
135.00 Rp 8,100,000
225.00 Rp 20,250,000
JUMLAH VOLUME
TOTAL HARGA
TOTAL
14.85 Rp 246,510
0.90 Rp 18,000
Rp 28,614,510
296.26 Rp 17,775,600
148.13 Rp 13,331,700
740.65 Rp 44,439,000
103.69 Rp 5,910,387
17.03 Rp 2,555,243
37.03 Rp 740,650
Rp 84,752,580
22.60 Rp 1,355,710
11.30 Rp 1,016,782
56.49 Rp 2,824,395
15.82 Rp 901,547
1.30 Rp 194,883
2.82 Rp 56,488
Rp 6,349,805
85.56 Rp 5,133,840
42.78 Rp 3,850,380
JUMLAH VOLUME
TOTAL HARGA
TOTAL
213.91 Rp 10,695,500
59.89 Rp 3,414,004
4.92 Rp 737,990
10.70 Rp 213,910
Rp 24,045,623
JUMLAH VOLUME
TOTAL HARGA
TOTAL
0.31 Rp 18,600
3.10 Rp 279,000
31.00 Rp 1,085,000
1.00 Rp 30,000
12.00 Rp 336,000
1.00 Rp 150,000
Rp 1,898,600
31.00 Rp 1,860,000
46.50 Rp 4,185,000
31.00 Rp 7,750,000
217.00 Rp 130,200
3.72 Rp 212,040
0.31 Rp 46,500
Rp 14,183,740
0.31 Rp 18,600
3.10 Rp 279,000
31.00 Rp 3,565,000
Rp 3,862,600
JUMLAH VOLUME
TOTAL HARGA
TOTAL
8.00 Rp 640,000
5.00 Rp 600,000
JUMLAH VOLUME
TOTAL HARGA
TOTAL
2.07 Rp 149,139
7.95 Rp 159,080
0.05 Rp 5,899
7.95 Rp 119,310
0.30 Rp 6,050
0.13 Rp 3,174
7.95 Rp 79,540
0.60 Rp 18,000
0.06 Rp 15,488
0.72 Rp 86,400
Rp 1,882,080
34.00 Rp 2,720,000
57.00 Rp 6,840,000
63.00 Rp 6,615,000
11.00 Rp 220,000
Rp 16,395,000
99.00 Rp 7,920,000
49.00 Rp 5,880,000
123.00 Rp 4,305,000
40.00 Rp 1,120,000
Rp 19,225,000
JUMLAH VOLUME
TOTAL HARGA
TOTAL
17.91 Rp 1,432,440
35.81 Rp 4,297,320
33.00 Rp 3,135,000
Rp 8,864,760
JUMLAH VOLUME
TOTAL HARGA
TOTAL
Rp 180,000
1.00 Rp 300,000
18.00 Rp 270,000
30.00 Rp 150,000
20.00
2.00
Rp 900,000
Rp 90,000
5.00 Rp 400,000
3.00 Rp 75,000
8.00 Rp 280,000
6.00 Rp 150,000
4.00 Rp 100,000
2.00 Rp 40,000
Rp 1,135,000
PENGHITUNGAN VOLUME
Provinsi : Sulawesi Selatan
Kabupaten : Gowa
Kecamatan :
SKETSA
A. Pekerjaan Galian 1. Perhitungan Galian Tanah
90 P= 71.25
La = 0.90
Lb = 0.75
T= 0.80
80
0.90
Volume =
= 47.03
75
Urugan Pasir
= 0.05
= 2.67
Pas. Batu kosong
= 0.10
= 5.34
80 Pas. Batu Gunung/Kali
0.30
=
Pas. batu gunung
10 Pas. baru kosong 10 cm
5 Pasir urug 5 cm
80
=
Pas. batu gunung
10 Pas. baru kosong 10 cm
5 Pasir urug 5 cm
= 29.93
Urugan Pasir lantai
30
75
Urugan Tanah Timbunan
C. PEKERJAAN BETON 3. Pekerjaan Beton
Sloef 15/20 cm
4 10 Volume Beton
6 - 15cm
15
Kebutuhan Besi
4 10 20
15 15
6 - 15cm
Dia. 10 mm Full
Dia. 6 mm Full
Ringbalk 15/15 cm
Volume Beton
4 10 Kebutuhan Besi
6 - 15cm Dia. 10 mm Full
Dia. 6 mm Full
Kebutuhan Besi
Dia. 10 mm Full
Dia. 6 mm Full
Plat Beton Belakang
Volume Beton
Kebutuhan Besi
Dia. 10 mm Full
Dia. 6 mm Full
Rabat beton 1 : 3 : 5
Volume Beton
10 5 65 5 10
10 28 8 28 10
Kebutuhan Kayu
69
10
5
5 Kusen
Kayu 6/12 Klas II
30
100
210
8 200
20
76
10 28 8 28 10
69
5
10
5
30
100
210
Daun Pintu
8
20
76
10
Kebutuhan Kayu
5
8
Kusen
Kayu 6/12 Klas II
153 165
Daun Jendela
Kayu 3/7 Klas II
8 + 0,95
5
Kaca 5 mm
Kusen Jendela (J3) 1 buah
Luasan Jendela
8 48 8
10 5 60 5 10
8
5
Kebutuhan Kayu
Kusen
98 110
Kayu 6/12 Klas II
8 + 0,95
5
Daun Jendela
Kayu 3/7 Klas II
Kaca 5 mm
Ventilasi 1 buah
Luasan ventilasi
Kebutuhan Kayu
50
40 10
4
5
45 35
20
Kusen
20
10
4
5
Kayu 6/12 Klas II
10
Daun Jendela
10 5 40 5 10
Kaca 5 mm
Kebutuhan Kayu
Kusen
40
Ruang keluarga
Teras Depan
Teras Belakang
Dapur
Kamar Tidur
Pasangan Plin Lantai
Pas. tegel 20 x 20 cm WC
WC Ruang Guru
Ruang keluarga
Dapur
Kamar Tidur
WC
I. PEKERJAAN PENGECATAN 9. Pekerjaan Cat
Dinding
Kayu
Kusen
Daun Pintu
Daun Jendela
Listplank
Atap seng/Genteng
= 14.63
Plat Atap = 14
0.00
3
12 -0.15
35 36 13
Dari Kloset
Pipa PVC 3"
-0.38
Ke peresapan
Pek. Beton
Pipa PVC 3"
75 45
130
15
-0.90
40
25
-0.113
15 -0.128
10 -0.138
0.00
3
12 -0.15
35 36 13
Dari Kloset
Pipa PVC 3"
-0.38
Ke peresapan
Pipa PVC 3"
75 45
130
Beton bertulang 1 : 2 : 3
-0.90
15 Kolom = 1.30
40
25
-0.113
= 0.11
15
10
-0.128
Plat = 1.50
= 0.09
Kebutuhan Besi
Dia. 10 mm Full
Pek. Beton
Plesteran
Urugan Tanah
20
-0.72
Plat = 0.55
= 0.02
Kebutuhan Besi
Dia. 10 mm Full
Lapisan Kerikil
Lapisan Ijuk
HITUNGAN VOLUME
Nama Kegiatan : Pembangunan Perumahan
Jenis Prasarana : Bangunan / Gedung
Jenis Penanganan : Pekerjaan Baru
Volume : Type 45 M2
PERHITUNGAN HASIL
m
m
m
m
+ 0.75
x 0.80 x 71.25
2
m3
x 0.75 x 71.25
m3
x 0.75 x 71.25
m3
+ 0.75
x 0.8 x 71.25
x 0.8 x 71.25
2
m3
= 45.00 x 0.05
= 2.25 m3
= 45.00 x 1
= 45.00 m3
Volume Urugan Pasir 4.92 m3
Volume Pas. Batu Kosong 5.34 m3
Volume Pas, Batu/kali 29.93 m3
Volume Urugan Tanah Timbunan 45.00 m3
= 0.15 x 0.2 x 71.3
= 2.14 m3
= 71.3 x 4 = 285.00 m
= 0.75 x 475.0 = 355.30 m
= 81.4 x 4 = 325.60 m
= 0.65 x 543 = 351.65 m
= 88.7 x 4 = 354.80 m
= 0.65 x 591 = 383.18 m
= 0.15 x 1.75 x 4
= 1.05 m3
= 4.0 x 9 = 36.00 m
= 1.75 x 20 = 35.00 m
= 0.15 x 1.5 x 2
= 0.45 m3
= 2.0 x 10 = 20.00 m
= 1.50 x 8 = 12.00 m
= 0.15 x 1 x 6
= 0.90 m3
= 6.0 x 10 = 60.00 m
= 1.50 x 8 = 12.00 m
x 63.25 = 253.00 m2
- bukaan jendela dan pintu
- 22.80 = 230.20 m2
230.20 m2
x 2 = 460.41 m2
- Keramik dinding WC
- 10.80 = 449.61 m2 449.61 m2
= 1.62 + 3.24 = 4.86 m2 4.86 m2
5.8 x 2.5
14.5 m2
0.294 m3
62.11 m2
= 3.00 x 3.00
= 9.0 m2
= 2.50 x 3.50
= 8.8 m2
= 3.00 x 1.25
= 3.8 m2 55.40 m2
= 1.50 x 1.00
= 1.5 m2
= 2.50 x 3.00 + 1.50 x 1.50
= 9.8 m2
= 3.00 x 2.50 + 3.00 x 3.00
= 16.5 m2
= 61.5 x 0.10
= 6.2 m2
= 1.50 x 1.50
= 2.3 m2 2.25 m2
= 5.40 x 1.50
= 8.10 m2 8.10 m2
= 3.00 x 3.00
= 9.0 m2
= 2.50 x 3.50
= 8.8 m2
= 2.50 x 3.00 + 1.50 x 1.50
= 9.8 m2
= 3.00 x 2.50 + 3.00 x 3.00
= 16.5 m2
= 1.50 x 1.50
= 2.3 m2
46.25 m2
= Luasan Plesteran & Acian
= 449.6 m2
= 72.8 x 0.36
= 26.208 m2
= 16.8 buah
= 16.80 m2
= 37 x 0.20
= 7.4 m2
= 29.40 x 0.25
= 7.35 m2
x 62.11 = 908 m2
+ 6 = 20 m2
Volume Cat
Cat Dinding 449.61 m2
Cat Kayu 57.76 m2
Cat seng/Genteng 928.40 m2
= 5.2 x 6 = 31.20 m
= 0.53 x 8.7 = 4.58 m
x 0.95 x 0.06
m3
= 1.50 x 5 = 7.50 m
= 0.95 x 8 = 7.60 m
m
m
x 1.30
m 2
6.37 m2
= 0.55 x 0.55 x 0.72
= 0.22 m3 0.22 m3
= 2.9 x 4 = 11.52 m
= 0.53 x 4.8 = 2.53 m
x 0.55 x 0.06
m 3
= 0.55 x 4 = 2.20 m
= 0.55 x 4 = 2.20 m
m
m
x 0.72
m 2
1.58 m2
= 0.55 x 0.55 x 0.15
= 0.05 m3 0.05 m3
= 0.55 x 0.55
= 0.30 m3 0.30 m2
NURGAZALI
DAFTAR KUANTITAS DAN HARGA
1 2 3 4
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi 1.00 Ls
2 Pengukuran dan Pemasangan Bowplank 1.00 Ls
II PEKERJAAN PASANGAN
1 Pas. Batu Kosong m
2 Pas. Pondasi Batu Kali 1 : 4 m
3 Pas. Pondasi Rollag Bata m
4 Pasangan 1/2 Bata 1: 2 m
5 Plesteran 1 : 4 Transram m
6 Pasangan 1/2 Bata 1: 4 m
7 Plesteran 1 : 4 m
8 Pek. Plesteran 1 Pc : 4 Psr tebal 15 mm + Acian m
IV PEKERJAAN LANTAI
1 Rabat Beton Lantai, t = 5 cm m
2 Lantai WC 20 x 20 cm m
3 Lantai Keramik 40 x 40 cm m
4 Keramik Dinding 20 x 25 cm m
VI PEKERJAAN PLAFOND
1 Pemasangan 1 m2 langit-langit tripleks ukuran (120 m
2 Rangka Langit - Langit Kayu Kls III m
3 List Profil Kayu m'
IX PEKERJAAN PENGECATAN
1 Pekekerjaan Cat Plafond m
2 Pekerjaan Cat Dinding m
3 Pekerjaan Cat Kayu/Minyak m
X PEKERJAAN SANITASI
1 Bak Air PVC + Penutup Samping Bh
1 Kloset Duduk Bh
2 Floor Drain Bh
2 Bak Cuci Piring m
3 Septictank + Resapan Unit
7 Mesin Pompa Air Listrik (Jetpump) + Rangka Besi P Unit
4 Instalasi Pemipaan Air + Bahan + Aksesories (Terpa Unit
XI PEKERJAAN LAIN-LAIN
1 -
S DAN HARGA
NG DUSUN TEAMATE
HARGA
JUMLAH
ANALISA SATUAN
HARGA (Rp)
(Rp)
5 6 7
- 49745 2140278.625
AHSP PU A.4.5.1.5a 86370
AHSP PU A.4.5.1.9 15880
Jumlah 2140278.625
Taksir 1265000 0
Taksir 295000 295000
AHSP PU A.4.5.1.1.14 0
Taksir 623876.4286 124775.285714
Taksir 500000 500000
Taksir 500000 0
Taksir 226150 452300
Jumlah 1372075.2857
Jumlah 0
Jumlah Total 62529416.667
RENCANA ANGGARAN BIAYA
Kabupaten : Gowa
Provinsi : Sul - Sel
VOLUME
NO URAIAN SAT.
TOTAL
A. BAHAN
1 Pasir Urug 67.94 m3
2 Tanah Timbunan 189.21 m3
3 Batu Gunung/Kali 228.56 m3
4 Semen @50kg 1,187.80 Zak
5 Pasir Pasang 187.25 m3
6 Kerikil/ Batu Pecah 40.14 m3
7 Besi dia. 16 mm - Btg
8 Besi dia. 13 mm 16.80 Btg
9 Besi dia. 12 mm 2.76 Btg
10 Besi dia. 10 mm 1.81 Btg
11 Besi dia. 8 mm 3.36 Btg
12 Kawat beton/bendrat 3.36 kg
13 Paku Biasa 28.13 kg
14 Kayu Kelas III 0.05 m3
15 Pipa 3" Err:509 Btg
16 Batu Merah/ Batu Bata 63,798.28 Bh
17 Balok kayu Kelas II 10.34 m3
18 Papan Kayu Kls II 15.00 m3
19 Kaca Bening 5 mm 1.02 m'
20 Kunci Tanam 2 slag 90.00 bh
21 Engsel, Grendel 375.00 bh
22 Pintu Stainless Door (kamar mandi) 31.00 bh
23 Kait angin 51.00 bh
24 Rangka Kuda Kuda Baja Ringan 1.00 Ls
25 Genteng 115.08 bh
26 Bubungan 230.00 bh
27 Paku Beton 4.60 kg
28 Kalsi Board 208.90 lmbr
29 Les profil 3 x 3 cm 149.21 m'
30 Paku biasa 2" - 5" 28.13 kg
31 Keramik/tegel 40 x 40 740.65 Dos
32 Semen Warna @kg 50.55 kg
33 Keramik/tegel 20 x 20 56.49 Dos
34 Keramik/tegel 20 x 25 213.91 Dos
35 Kran Air 1/2" 31.00 bh
36 Seal type 1.00 bh
37 Pipa PVC 3/4" 12.00 btg
38 Westafel 1.00 bh
39 Kloset Jongkok 31.00 bh
40 Floor Drain 31.00 m2
41 Pekerjaan Septic Tank 1.00 Ls
42 Cat Tembok @ 5 kg 63.00 kg
43 Amplas (Kertas Gosok) 11.00 lmbr
44 Cat Kayu 123.00 kg
45 Tinner 40.00 ltr
46 Cat Plafon @ 5 kg 33.00 kg
47 Cat Atap Err:509 kg
48 Kabel Distribusi 1.00 rol
49 Pipa pvc 5/8" 18.00 btg
50 Inbox Dos 30.00 bh
51 Isolator Kabel 20.00 bh
52 Mcb 6 Ampre 2.00 bh
53 Lampu 25 Watt 5.00 bh
54 Lampu 10 Watt 3.00 bh
55 Fitting lampu/ Downlight 8.00 bh
56 Stop kontak 6.00 bh
57 Saklar Ganda 4.00 bh
58 Saklar Tunggal 2.00 bh
59 Roster 19.00 bh
Sub Total (1)
C. UPAH
Pekerja Err:509 Hok
Tukang Err:509 Hok
Mandor
NURGAZ
NCANA ANGGARAN BIAYA
Bahan Total
Rp 130,000.00 Rp 8,832,200.00
Rp 100,000.00 Rp 18,921,000.00
Rp 175,000.00 Rp 39,998,000.00
Rp 57,000.00 Rp 67,704,368.58
Rp 150,000.00 Rp 28,086,767.66
Rp 256,000.00 Rp 10,274,941.44
Rp - Rp -
Rp 57,000.00 Rp 957,600.00
Rp 256,000.00 Rp 705,331.20
Rp 150,000.00 Rp 272,160.00
Rp 112,000.00 Rp 376,320.00
Rp 25,000.00 Rp 84,000.00
Rp 20,000.00 Rp 562,680.00
Rp 3,275,000.00 Rp 165,060.00
Err:509 Err:509
Rp 600.00 Rp 38,278,968.00
Rp 4,500,000.00 Rp 46,514,250.00
Rp 4,550,000.00 Rp 68,237,260.00
Rp 135,000.00 Rp 138,105.00
Rp 150,000.00 Rp 13,500,000.00
Rp 20,000.00 Rp 7,500,000.00
Rp 550,000.00 Rp 17,050,000.00
Rp 15,000.00 Rp 765,000.00
Rp 12,658,800.00 Rp 12,658,800.00
Rp 66,000.00 Rp 7,595,280.00
Rp 15,000.00 Rp 3,450,000.00
Rp 26,000.00 Rp 119,683.20
Rp 200,000.00 Rp 41,779,500.00
Rp 20,000.00 Rp 2,984,250.00
Rp 20,000.00 Rp 562,680.00
Rp 60,000.00 Rp 44,439,000.00
Rp 20,000.00 Rp 1,011,047.90
Rp 50,000.00 Rp 2,824,395.00
Rp 50,000.00 Rp 10,695,500.00
Rp 35,000.00 Rp 1,085,000.00
Rp 30,000.00 Rp 30,000.00
Rp 28,000.00 Rp 336,000.00
Rp 150,000.00 Rp 150,000.00
Rp 250,000.00 Rp 7,750,000.00
Rp 115,000.00 Rp 3,565,000.00
Err:509 Err:509
Rp 105,000.00 Rp 6,615,000.00
Rp 20,000.00 Rp 220,000.00
Rp 35,000.00 Rp 4,305,000.00
Rp 28,000.00 Rp 1,120,000.00
Rp 95,000.00 Rp 3,135,000.00
Err:509 Err:509
Rp 300,000.00 Rp 300,000.00
Rp 15,000.00 Rp 270,000.00
Rp 5,000.00 Rp 150,000.00
Rp 500.00 Rp 10,000.00
Rp 50,000.00 Rp 100,000.00
Rp 80,000.00 Rp 400,000.00
Rp 25,000.00 Rp 75,000.00
Rp 35,000.00 Rp 280,000.00
Rp 25,000.00 Rp 150,000.00
Rp 25,000.00 Rp 100,000.00
Rp 20,000.00 Rp 40,000.00
Rp 15,000.00 Rp 285,000.00
Total (1) Err:509
Rp 60,000.00 Err:509
Rp 90,000.00
Dibuat Oleh
NURGAZALI
Luas Panjang Volume Sat.
Galian Tanah Pondasi Utuh 0.39 28.44 11.09 m3
Galian Tanah Pondasi 1/2 0.25 40.88 10.22 m3
Total 21.31
Dinding
- Pas. 1/2 Bata 248.70 m2
- Plesteran 491.81 m2
- Acian 491.81 m2
- Cat Dinding 491.81 m2
- List beton 0.08 m3
- Plat Beton T:8cm 0.32 m3
- Batu alam/Tegel Motif 4.89 m2
- Dinding tegel 20x25 WC 7.16 m2
- Rabat Beton Carport 9.85 m2
- Rumput 13.78 m2
- Lantai 61.76 m2
- Plafond 67.55 m2
- listplank 0.09 m3
- atap 78.6 m2
Kusen pintu/jdl
- Kusen pintu pj 0.05 m3
- Kusen pintu p1 0.08 m3
- Kusen Jendela 0.03 m3
Daun pintu/jdl
- Kusen pintu 0.24 m3
- Kusen Jendela 0.4 m2
- Kaca 5 mm 0.93 m2
- Pintu PVC WC 1 bh
Struktur
Sloef 12x15 0.88 m3
Kolom 12x12 1.55 m3
Ringbalk 12x12 0.92 m3
Ringbalk 12x12 Top 0.67 m3
Tangga
Anak Tangga 1.20 0.95 1.14 m3
Plat Bordes 0.19 m3
Balok 0.12 2 0.24 m3
Railing Tangga 6.50 7.3 13.80 m'
1.57
Plat Beton Dapur 0.11 12 1.30 m3
0.0008 m3
36 0.8844
55 0.3 0.9 0.23
11 0.3024 0.6156
0.12 0.5412
137.1814 623.09578
33.822 m2
32.41 m2
23.52 m2
6.72 m2
5.6 m2
4.2 m2
106.272
6.192 m3
12.9 m3
0.4
48.64 m'
38.628 m3
35.64 m3 74.268
78 m2
156 m2
156 m2
23.1 m3
6.39 m3
96.6 m2
18.48 m2
REKAPITULASI RENCANA ANGGARAN BIAYA
JUMLAH Rp.
PPN 10% Rp.
TOTAL Rp.
DIBULATKAN Rp.
Enam Puluh Delapan Juta Tujuh Ratus Delapan Puluh Dua Ribu Rupiah
JUMLAH HARGA
500,000.00
1,265,620.05
21,540,241.04
7,717,339.68
5,358,917.89
6,602,402.00
2,140,278.63
12,402,835.75
1,132,500.00
2,497,206.35
1,372,075.29
-
62,529,416.67
6,252,941.67
68,782,358.33
68,782,000.00
Ribu Rupiah
..
.
RENCANA ANGGARAN BIA
RUMAH SEDERHANA TYPE 45
KABUPATEN GOWA
2015
NGGARAN BIAYA
ERHANA TYPE 45
ATEN GOWA
2015