A LANTAI I (DASAR)
I PEK. PERSIAPAN Rp. 73,639,822.50
I PEK. PONDASI KONSTRUKSI SARANG LABA - LABA (KSLL) Rp. 2,031,803,097.50
II PEK. STRUKTUR BETON Rp. 377,441,899.78
IV PEKERJAAN DINDING Rp. 224,960,911.89
V PEKERJAAN PINTU DAN JENDELA Rp. 563,673,128.53
VI PEK. PLAFOND Rp. 74,011,152.43
VII PEKERJAAN LANTAI Rp. 322,230,292.47
VIII PEK. PENGECATAN Rp. 67,349,299.18
IX PEK. INSTALASI LISTRIK Rp. 162,985,500.00
X PEK. SANITASI DAN INSTALASI Rp. 103,303,658.54
B LANTAI II (DUA)
I PEK. STRUKTUR BETON Rp. 1,208,477,521.53
II PEKERJAAN DINDING Rp. 235,693,072.46
III PEKERJAAN PINTU DAN JENDELA Rp. 628,066,868.62
IV PEK. PLAFOND Rp. 113,692,742.73
V PEKERJAAN LANTAI Rp. 301,403,830.67
VI PEK. PENGECATAN Rp. 82,749,104.09
VII PEK. KONSTRUKSI ATAP Rp. 523,439,934.21
VIII PEK. INSTALASI LISTRIK Rp. 107,771,500.00
IX PEK. SANITASI DAN INSTALASI Rp. 27,511,627.50
X PEK. SARANA INFRASTRUKTUR DAN PENYELESAIAN AKHIR Rp. 81,222,583.05
REAL COST TOTAL Rp. 7,311,427,547.68
PPN 10% Rp. 731,142,754.77
TOTAL COST Rp. 8,042,570,302.44
DIBULATKAN Rp. 8,042,570,000.00
TERBILANG : Tujuh milyar enam ratus tujuh puluh tiga juta dua ratus lima puluh sembilan ribu rupiah,-
Makassar, 2011
Mengetahui/Menyetujui :
KEPALA BIDANG PENATAAN BANGUNAN DAN LINGKUNGAN
DINAS TATARUANG DAN PERMUKIMAN
PROVINSI SULAWESI SELATAN
B. LANTAI I (DASAR)
I PEK. PONDASI KONSTRUKSI SARANG LABA - LABA (KSLL)
1. Pekerjaan Pondasi Sarang Laba - Laba (Luas Tapak) 697.02 m2 2,915,000.00 2,031,803,097.50
Terdiri Dari :
- Engineering Fee KSLL
- Pekerjaan Pondasi / Sub Struktur KSLL
- Plat Lantai KSLL
- Plat Penutup Septictank
Jumlah 2,031,803,097.50
II PEK. STRUKTUR BETON
1. Pek. Pembesian Stek Pada Pondasi KSLL
a. Besi Beton Stek Kolom
- Stek Kolom K0 162.62 Kg 13,251.00 2,154,930.62
- Stek Kolom K1 151.68 Kg 13,251.00 2,009,911.68
- Stek Kolom K2 834.24 Kg 13,251.00 11,054,514.24
- Stek Kolom K3 185.86 Kg 13,251.00 2,462,777.86
- Stek Kolom KP 459.82 Kg 13,251.00 6,093,085.42
b. Besi Beton Stek Tangga 58.08 Kg 13,251.00 769,618.08
2. Pek. Kolom
a. Type Kolom K0 (25/54)
-Beton K.225 4.86 m3 930,676.90 4,523,089.76
-Besi Beton 777.35 Kg 13,251.00 10,300,695.59
-Bekisting 2x Pakai 56.88 m2 252,640.00 14,370,163.20
b. Type Kolom K1 (50/50)
-Beton K.225 4.25 m3 930,676.90 3,955,376.85
-Besi Beton 638.75 Kg 13,251.00 8,464,092.15
-Bekisting 2x Pakai 34.00 m2 252,640.00 8,589,760.00
c. Type Kolom K2 (25/35)
-Beton K.225 15.40 m3 930,676.90 14,332,424.33
-Besi Beton 3,288.03 Kg 13,251.00 43,569,712.03
-Bekisting 2x Pakai 211.20 m2 252,640.00 53,357,568.00
d. Type Kolom K3 (25/25)
-Beton K.225 4.13 m3 930,676.90 3,839,042.23
-Besi Beton 794.51 Kg 13,251.00 10,528,025.51
-Bekisting 2x Pakai 66.00 m2 252,640.00 16,674,240.00
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
C. LANTAI II (DUA)
I PEK. STRUKTUR BETON
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
a. Balok Plat Lantai B0 (30/60)
-Beton K.225 5.38 m3 930,676.90 5,005,552.66
-Besi Beton 863.41 Kg 13,251.00 11,441,030.78
-Bekisting 2x Pakai 44.82 m2 259,465.00 11,629,221.30
b. Balok Plat Lantai B1 (25/40)
-Beton K.225 16.69 m3 930,676.90 15,533,928.22
-Besi Beton 3,179.00 Kg 13,251.00 42,124,905.24
-Bekisting 2x Pakai 175.26 m2 259,465.00 45,472,668.31
c. Balok Plat Lantai B2 (20/40)
-Beton K.225 14.19 m3 930,676.90 13,208,911.17
-Besi Beton 2,622.12 Kg 13,251.00 34,745,709.47
-Bekisting 2x Pakai 177.41 m2 259,465.00 46,031,685.65
d. Balok Plat Lantai B1* (25/40+10/30)
-Beton K.225 0.94 m3 930,676.90 871,113.58
-Besi Beton 155.05 Kg 13,251.00 2,054,568.03
-Bekisting 2x Pakai 11.88 m2 259,465.00 3,082,444.20
e. Balok Plat Lantai B3 (20/30)
-Beton K.225 6.94 m3 930,676.90 6,459,083.85
-Besi Beton 982.04 Kg 13,251.00 13,012,989.51
-Bekisting 2x Pakai 92.54 m2 259,465.00 24,009,853.24
f. Balok Konsol Lantai BK (20/40)
-Beton K.225 0.55 m3 930,676.90 512,244.57
-Besi Beton 101.69 Kg 13,251.00 1,347,446.49
-Bekisting 2x Pakai 6.88 m2 259,465.00 1,785,119.20
g. Plat Level BLS (10/50)
-Beton K.225 7.65 m3 930,676.90 7,119,678.32
-Besi Beton 1,205.79 Kg 13,251.00 15,977,963.04
-Bekisting 2x Pakai 168.30 m2 297,640.00 50,092,812.00
h. Ringbalk RB0 (25/60)
-Beton K.225 2.82 m3 930,676.90 2,624,508.87
-Besi Beton 373.10 Kg 13,251.00 4,944,011.70
-Bekisting 2x Pakai 24.44 m2 259,465.00 6,341,324.60
i. Ringbalk RB1 (15/40)
-Beton K.225 13.24 m3 930,676.90 12,322,348.35
-Besi Beton 2,193.46 Kg 13,251.00 29,065,535.81
-Bekisting 2x Pakai 176.54 m2 259,465.00 45,804,913.24
j. Ringbalk RB2 (12/25)
-Beton K.225 0.51 m3 930,676.90 471,853.19
-Besi Beton 75.82 Kg 13,251.00 1,004,752.66
-Bekisting 2x Pakai 8.45 m2 259,465.00 2,192,479.25
k. Balok Latei BL0 (25/60)
-Beton K.225 3.19 m3 930,676.90 2,965,136.62
-Besi Beton 421.53 Kg 13,251.00 5,585,681.31
-Bekisting 2x Pakai 27.61 m2 259,465.00 7,164,347.58
l. Balok Latei BL1 (15/40)
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
-Beton K.225 7.34 m3 930,676.90 6,829,307.13
-Besi Beton 1,215.66 Kg 13,251.00 16,108,737.16
-Bekisting 2x Pakai 97.84 m2 259,465.00 25,386,055.60
m. Balok Latei BL2 (12/25)
-Beton K.225 3.60 m3 930,676.90 3,350,436.86
-Besi Beton 538.40 Kg 13,251.00 7,134,338.40
-Bekisting 2x Pakai 60.00 m2 259,465.00 15,567,900.00
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 781.65 m2 92,087.00 71,979,573.33
2. Pek. Plesteran Biasa( 1 : 5 ) 1,563.30 m2 43,145.60 67,449,300.75
3. Pek. Plesteran Beton ( 1 : 3 ) 750.71 m2 45,724.40 34,325,810.05
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
4. Pek. Acian 2,237.05 m2 27,687.50 61,938,388.33
Jumlah 235,693,072.46
III PEKERJAAN PINTU DAN JENDELA
1. Pek. Kuseng Aluminium 4" x 1 3/4" 722.50 m' 182,551.50 131,893,458.75
2. Pek. Bingkai Pintu Aluminium 4" x 1 1/2" 106.62 m' 169,684.83 18,091,796.93
3. Pek. Bingkai jendela Aluminium 2" x 1" 135.60 m' 136,684.83 18,534,463.40
4. Pek. Pintu Aluminium (Toilet/Km) 4.00 Bh 960,000.00 3,840,000.00
5. Pek. Pas. Kaca 5 mm Daun Pintu Dan Daun Jendela 35.69 m2 551,706.25 19,689,071.97
6. Pek. Pas. Kaca 5 mm Curtain Wall Dan Kaca Mati Jendela 135.78 m2 551,706.25 74,908,467.80
7. Pek. Aluminium Composit Panel + Rangka 563.41 m2 591,091.67 333,024,709.77
8. Pas. Engsel Pintu (Tiap Daun pintu Aluminium = 4 bh engsel, Kecuali Pintu KM = 3 bh) 84.00 Bh 53,706.25 4,511,325.00
9. Pas. Engsel Jendela 92.00 Bh 38,137.50 3,508,650.00
10. Pas. Engsel Expanyolet (Pintu P1, P2, P3, P4 Dan P5) 18.00 Set 310,687.50 5,592,375.00
11. Pas. Hak Angin 92.00 Bh 33,706.25 3,100,975.00
12. Pas. Tarikan Stainless 18.00 Bh 410,687.50 7,392,375.00
13. Pas. Grendel Jendela 46.00 Bh 27,637.50 1,271,325.00
14. Pas. Kunci tanam silinder 4.00 Set 266,462.50 1,065,850.00
15. Pas. Kunci Pelor Biasa 11.00 Set 149,275.00 1,642,025.00
Jumlah 628,066,868.62
IV PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 554.08 m2 142,147.08 78,760,415.28
2. Pek. Plafond Calsyboard + Rangka Hollow 236.64 m2 147,615.83 34,932,327.46
Jumlah 113,692,742.73
V PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Granit 60/60 cm 523.28 m2 480,673.50 251,528,271.10
2. Pek. Plint Granit Lantai Utama Dan Balkon Uk. 10 x 60 375.40 m' 79,458.00 29,828,533.20
3. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 22.86 m2 172,548.00 3,943,946.89
4. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 76.95 m2 209,257.00 16,103,079.48
Jumlah 301,403,830.67
VI PEK. PENGECATAN
1. Pek. Cat Tembok 1,956.58 m2 29,356.50 57,438,334.90
2. Pek. Cat Plafond 790.72 m2 29,356.50 23,212,783.42
3. Pek. Cat Kayu (Lesplank Woodplank) 61.02 m2 34,382.50 2,097,985.77
Jumlah 82,749,104.09
VII PEK. KONSTRUKSI ATAP
1. Pek. Rangka Atap Baja Ringan 946.81 m2 180,000.00 170,425,854.00
2. Pek. Penutup Atap Genteng Keramik 946.81 m2 277,190.00 262,446,347.06
3. Nok/Bubungan Atap Genteng Keramik 97.75 m' 168,938.00 16,514,425.48
4. Pek. Pas. Aluminium Foil/Sisalation Lapis Atap 946.81 m2 31,425.00 29,753,513.68
5. Pek. Listplank Woodplank 174.34 m' 254,100.00 44,299,794.00
Jumlah 523,439,934.21
VIII PEK. INSTALASI LISTRIK
1. Pek. Instalasi Titik Mata Lampu 159.00 ttk 418,500.00 66,541,500.00
2. Pek. Instalasi Titik Stop Kontak 14.00 ttk 333,000.00 4,662,000.00
3. Pek. Instalasi Titik Stop Kontak AC 16.00 ttk 333,000.00 5,328,000.00
4. Pek. Pas. Lampu RM 2 x 36 40.00 Bh 390,000.00 15,600,000.00
5. Pek. Pas. Lampu Downlight DL 18 Watt 97.00 Bh 95,000.00 9,215,000.00
6. Pek. Pas. Lampu Downlight DL 25 Watt 22.00 Bh 125,000.00 2,750,000.00
7. Pas. Saklar Tunggal 3.00 Bh 65,000.00 195,000.00
8. Pas. Saklar Ganda 20.00 Bh 68,500.00 1,370,000.00
9. Pas. Stop Kontak 14.00 Bh 65,000.00 910,000.00
10. Pas. Stop Kontak AC 16.00 Bh 75,000.00 1,200,000.00
Jumlah 107,771,500.00
IX PEK. SANITASI DAN INSTALASI
1. Pas. Klosed Duduk + Acs, Lengkap 3.00 Set 2,505,630.00 7,516,890.00
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
2. Pas. Washtafel + Kaca, Acs Lengkap 3.00 Set 733,840.00 2,201,520.00
3. Pas. Urinoir Lengkap 3.00 Set 2,198,490.00 6,595,470.00
4. Pas. Kran Air Biasa 8.00 Bh 63,512.50 508,100.00
5. Pas. Floordrain Stainless 6.00 Bh 62,925.00 377,550.00
6. Pas. Stop Kran 1.00 Bh 89,012.50 89,012.50
8. Pek. Pas. Pipa Air Bersih AW 3/4" (Distribusi) 48.00 m' 16,899.17 811,160.00
9. Pek. Pas. Pipa Air Bersih AW 1/2" (Distribusi) 25.00 m' 18,513.75 462,843.75
10. Pek. Pipa Buangan Air Washtafel/Washbasin Dia. 2" (AW) 21.00 m' 73,786.25 1,549,511.25
11. Pek. Pipa Buangan Air Mandi Dia. 3" (D) 20.00 m' 144,110.00 2,882,200.00
12. Pek. Pipa Buangan Air Kotor Dia. 4" (D) 22.00 m' 205,335.00 4,517,370.00
Jumlah 27,511,627.50
B. LANTAI I (DASAR)
I PEK. TANAH DAN PONDASI
1. Pek. Galian Tanah Pondasi Poer 76.80 m3 75,375.00 5,788,800.00
2. Pek. Galian Tanah Pondasi Garis 97.06 m3 60,625.00 5,884,020.00
3. Pek. Urugan Tanah Kembali (Pondasi Poer) 25.60 m3 25,125.00 643,200.00
4. Pek. Urugan Tanah Kembali (Pondasi Garis) 32.35 m3 20,208.33 653,780.00
5. Pek. Urugan Pasir Bawah Pondasi Poer 2.56 m3 177,850.00 455,296.00
6. Pek. Urugan Pasir Bawah Pondasi Garis 12.13 m3 177,850.00 2,157,676.20
7. Pek. Pas. Batu Kosong 24.26 m3 365,091.00 8,858,568.02
8. Pek. Pas. Pondasi Batu Gunung, Camp. 1pc : 5ps 53.92 m3 673,455.00 36,312,693.60
9. Pek. Lantai Kerja Pondasi Poer, T = 5 Cm (Beton Lantai Kerja K100) 2.56 m3 735,120.63 1,881,908.83
10. Pek. Pondasi Poer
a. Pondasi Poer Type P1, Uk. 150 x 150 20.00 Bh
-Beton K.225 12.92 m3 930,676.90 12,019,692.23
-Besi Beton 1,780.56 Kg 13,251.00 23,594,200.56
-Bekisting 2x Pakai 30.00 m2 144,030.00 4,320,900.00
11. Pek. Pondasi Trasram 1 Bt, Camp. 1pc : 4ps 85.60 m2 192,844.50 16,507,489.20
Jumlah 119,078,224.63
II PEK. STRUKTUR BETON
1. Pek. Stek Poer
a. Pek. Stek Poer P1, Uk. 60 x 60 20.00 Bh
-Beton K.225 10.80 m3 930,676.90 10,051,310.57
-Besi Beton 1,277.58 Kg 13,251.00 16,929,240.67
-Bekisting 2x Pakai 72.00 m2 252,640.00 18,190,080.00
3. Pek. Kolom
a. Type Kolom K1 (60/60)
-Beton K.225 28.80 m3 930,676.90 26,803,494.86
-Besi Beton 2,530.51 Kg 13,251.00 33,531,818.75
-Bekisting 2x Pakai 192.00 m2 252,640.00 48,506,880.00
b. Type Kolom Praktis Kp (12/15)
-Beton K.175 2.23 m3 881,921.19 1,968,448.10
-Besi Beton 502.70 kg 13,251.00 6,661,224.70
-Bekisting 2x Pakai 33.48 m2 252,640.00 8,458,387.20
4. Balok Latei
a. Balok Latei (12/20)
-Beton K.175 2.26 m3 881,921.19 1,995,964.04
-Besi Beton 390.59 Kg 13,251.00 5,175,716.04
-Bekisting 2x Pakai 37.72 m2 259,465.00 9,787,019.80
Jumlah 271,153,114.55
V PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 522.90 m2 142,147.08 74,328,709.88
2. Pek. Plafond Calsyboard + Rangka Hollow 7.92 m2 147,615.83 1,169,117.40
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
Jumlah 75,497,827.28
VI PEKERJAAN LANTAI
1. Pek. Urugan Tanah Di Bawah Lantai + Pemadatan 239.90 m3 252,900.00 60,670,710.00
2. Pek. Urugan Pasir Di Bawah Lantai 89.96 m3 177,850.00 15,999,830.63
3. Pek. Lantai Kerja Beton Tebal 7 cm 41.98 m3 735,120.63 30,862,202.06
4. Pek. Lantai Utama Keramik 40/40 cm 522.90 m2 178,540.00 93,358,566.00
5. Pek. Lantai Tangga Keramik 40/40 Cm 21.30 m2 178,540.00 3,802,902.00
6. Pek. Plint Lantai Utama, Uk. 10 x 40 153.50 m' 27,643.00 4,243,200.50
7. Pek. Plint Lantai Tangga, Uk. 10 x 40 17.34 m' 27,643.00 479,329.62
8. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 7.92 m2 172,548.00 1,366,580.16
9. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 36.00 m2 209,257.00 7,533,252.00
10. Pek. Lantai Utama Keramik 40/40 cm (Selasar/Teras Depan) 68.93 m2 178,540.00 12,306,762.20
Jumlah 230,623,335.16
C. LANTAI II (DUA)
I PEK. STRUKTUR BETON
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
a. Balok Plat Lantai B1 (40/75)
-Beton K.225 9.00 m3 930,676.90 8,376,092.14
-Besi Beton 3,524.12 Kg 13,251.00 46,698,076.26
-Bekisting 2x Pakai 57.00 m2 259,465.00 14,789,505.00
b. Balok Plat Lantai B2 (30/65)
-Beton K.225 32.18 m3 930,676.90 29,944,529.41
-Besi Beton 3,999.98 Kg 13,251.00 53,003,697.12
-Bekisting 2x Pakai 264.00 m2 259,465.00 68,498,760.00
c. Balok Plat Lantai B3 (40/60)
-Beton K.225 9.00 m3 930,676.90 8,376,092.14
-Besi Beton 917.51 Kg 13,251.00 12,157,887.15
-Bekisting 2x Pakai 60.00 m2 259,465.00 15,567,900.00
d. Balok Plat Lantai B4 (30/40)
-Beton K.225 14.40 m3 930,676.90 13,401,747.43
-Besi Beton 1,826.33 Kg 13,251.00 24,200,717.76
-Bekisting 2x Pakai 132.00 m2 259,465.00 34,249,380.00
e. Balok Lesplank BL (10/70)
-Beton K.225 6.32 m3 930,676.90 5,882,808.72
-Besi Beton 421.88 Kg 13,251.00 5,590,353.08
-Bekisting 2x Pakai 135.45 m2 259,465.00 35,144,534.25
f. Balok Latei (12/25)
-Beton K.175 5.93 m3 881,921.19 5,233,320.34
-Besi Beton 1,033.47 Kg 13,251.00 13,694,450.55
-Bekisting 2x Pakai 98.90 m2 259,465.00 25,661,088.50
3. Pek. Kolom
a. Type Kolom K1 (60/60)
-Beton K.225 20.16 m3 930,676.90 18,762,446.40
-Besi Beton 1,771.36 Kg 13,251.00 23,472,273.13
-Bekisting 2x Pakai 134.40 m2 252,640.00 33,954,816.00
b. Type Kolom K2 (30/60)
-Beton K.225 4.32 m3 930,676.90 4,020,524.23
-Besi Beton 546.67 Kg 13,251.00 7,243,859.81
-Bekisting 2x Pakai 43.20 m2 252,640.00 10,914,048.00
c. Type Kolom Praktis Kp (12/15)
-Beton K.175 3.31 m3 881,921.19 2,920,922.98
-Besi Beton 776.97 kg 13,251.00 10,295,638.30
-Bekisting 2x Pakai 49.68 m2 252,640.00 12,551,155.20
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 590.78 m2 92,087.00 54,403,157.86
2. Pek. Plesteran Biasa( 1 : 5 ) 1,181.56 m2 43,145.60 50,979,115.14
3. Pek. Plesteran Beton ( 1 : 3 ) 326.18 m2 45,724.40 14,914,384.79
4. Pek. Acian 1,471.74 m2 27,687.50 40,748,801.25
Jumlah 161,045,459.04
IV PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 527.19 m2 142,147.08 74,938,520.86
2. Pek. Plafond Calsyboard + Rangka Hollow 105.33 m2 147,615.83 15,548,375.73
Jumlah 90,486,896.59
V PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Keramik 40/40 cm 628.56 m2 178,540.00 112,223,102.40
2. Pek. Lantai Tangga Keramik 40/40 Cm 21.30 m2 178,540.00 3,802,902.00
3. Pek. Plint Keramik Lantai Utama Dan Balkon Uk. 10 x 40 426.60 m' 27,643.00 11,792,503.80
4. Pek. Plint Keramik Tangga Uk. 10 x 40 17.34 m' 27,643.00 479,329.62
5. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 7.92 m2 172,548.00 1,366,580.16
6. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 36.00 m2 209,257.00 7,533,252.00
Jumlah 137,197,669.98
VI PEK. PENGECATAN
1. Pek. Cat Tembok 1,471.74 m2 29,356.50 43,205,135.31
2. Pek. Cat Plafond 527.19 m2 29,356.50 15,476,453.24
Jumlah 58,681,588.55
3. Pek. Kolom
a. Type Kolom K1 (60/60)
-Beton K.225 20.16 m3 930,676.90 18,762,446.40
-Besi Beton 1,771.36 Kg 13,251.00 23,472,273.13
-Bekisting 2x Pakai 134.40 m2 252,640.00 33,954,816.00
b. Type Kolom K2 (30/60)
-Beton K.225 4.32 m3 930,676.90 4,020,524.23
-Besi Beton 546.67 Kg 13,251.00 7,243,859.81
-Bekisting 2x Pakai 43.20 m2 252,640.00 10,914,048.00
c. Type Kolom Praktis Kp (12/15)
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
-Beton K.175 3.31 m3 881,921.19 2,920,922.98
-Besi Beton 776.97 kg 13,251.00 10,295,638.30
-Bekisting 2x Pakai 49.68 m2 252,640.00 12,551,155.20
Jumlah 890,263,135.11
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 590.78 m2 92,087.00 54,403,157.86
2. Pek. Plesteran Biasa( 1 : 5 ) 1,181.56 m2 43,145.60 50,979,115.14
3. Pek. Plesteran Beton ( 1 : 3 ) 185.07 m2 45,724.40 8,462,150.17
4. Pek. Acian 1,330.63 m2 27,687.50 36,841,779.05
Jumlah 150,686,202.22
IV PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 527.19 m2 142,147.08 74,938,520.86
2. Pek. Plafond Calsyboard + Rangka Hollow 105.33 m2 147,615.83 15,548,375.73
Jumlah 90,486,896.59
V PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Keramik 40/40 cm 628.56 m2 178,540.00 112,223,102.40
2. Pek. Lantai Tangga Keramik 40/40 Cm 21.30 m2 178,540.00 3,802,902.00
3. Pek. Plint Keramik Lantai Utama Dan Balkon Uk. 10 x 40 426.60 m' 27,643.00 11,792,503.80
4. Pek. Plint Keramik Tangga Uk. 10 x 40 17.34 m' 27,643.00 479,329.62
5. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 7.92 m2 172,548.00 1,366,580.16
6. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 36.00 m2 209,257.00 7,533,252.00
Jumlah 137,197,669.98
VI PEK. PENGECATAN
1. Pek. Cat Tembok 1,330.63 m2 29,356.50 39,062,598.16
2. Pek. Cat Plafond 527.19 m2 29,356.50 15,476,453.24
Jumlah 54,539,051.40
E. LANTAI IV (EMPAT)
I PEK. STRUKTUR BETON
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
a. Balok Plat Lantai B2 (30/65)
-Beton K.225 38.03 m3 930,676.90 35,388,989.30
-Besi Beton 4,727.25 Kg 13,251.00 62,640,732.96
-Bekisting 2x Pakai 312.00 m2 259,465.00 80,953,080.00
b. Balok Plat Lantai B4 (30/40)
-Beton K.225 15.48 m3 930,676.90 14,406,878.49
-Besi Beton 1,963.31 Kg 13,251.00 26,015,771.59
-Bekisting 2x Pakai 141.90 m2 259,465.00 36,818,083.50
c. Balok Plat Lantai B5 (30/50)
-Beton K.225 10.13 m3 930,676.90 9,423,103.66
-Besi Beton 1,413.62 Kg 13,251.00 18,731,925.95
-Bekisting 2x Pakai 87.75 m2 259,465.00 22,768,053.75
d. Balok Lesplank BL (10/70)
-Beton K.225 5.78 m3 930,676.90 5,374,659.13
-Besi Beton 385.44 Kg 13,251.00 5,107,465.44
-Bekisting 2x Pakai 123.75 m2 259,465.00 32,108,793.75
f. Balok Latei (12/25)
-Beton K.175 5.93 m3 881,921.19 5,233,320.34
-Besi Beton 1,033.47 Kg 13,251.00 13,694,450.55
-Bekisting 2x Pakai 98.90 m2 259,465.00 25,661,088.50
3. Pek. Kolom
a. Type Kolom K1 (60/60)
-Beton K.225 20.16 m3 930,676.90 18,762,446.40
-Besi Beton 1,771.36 Kg 13,251.00 23,472,273.13
-Bekisting 2x Pakai 134.40 m2 252,640.00 33,954,816.00
b. Type Kolom K2 (30/60)
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
-Beton K.225 4.32 m3 930,676.90 4,020,524.23
-Besi Beton 546.67 Kg 13,251.00 7,243,859.81
-Bekisting 2x Pakai 43.20 m2 252,640.00 10,914,048.00
c. Type Kolom Praktis Kp (12/15)
-Beton K.175 3.31 m3 881,921.19 2,920,922.98
-Besi Beton 776.97 kg 13,251.00 10,295,638.30
-Bekisting 2x Pakai 49.68 m2 252,640.00 12,551,155.20
Jumlah 890,263,135.11
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 590.78 m2 92,087.00 54,403,157.86
2. Pek. Plesteran Biasa( 1 : 5 ) 1,181.56 m2 43,145.60 50,979,115.14
3. Pek. Plesteran Beton ( 1 : 3 ) 185.07 m2 45,724.40 8,462,150.17
4. Pek. Acian 1,330.63 m2 27,687.50 36,841,779.05
Jumlah 150,686,202.22
IV PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 527.19 m2 142,147.08 74,938,520.86
2. Pek. Plafond Calsyboard + Rangka Hollow 105.33 m2 147,615.83 15,548,375.73
Jumlah 90,486,896.59
V PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Keramik 40/40 cm 628.56 m2 178,540.00 112,223,102.40
2. Pek. Lantai Tangga Keramik 40/40 Cm 21.30 m2 178,540.00 3,802,902.00
3. Pek. Plint Keramik Lantai Utama Dan Balkon Uk. 10 x 40 426.60 m' 27,643.00 11,792,503.80
4. Pek. Plint Keramik Tangga Uk. 10 x 40 17.34 m' 27,643.00 479,329.62
5. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 7.92 m2 172,548.00 1,366,580.16
6. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 36.00 m2 209,257.00 7,533,252.00
Jumlah 137,197,669.98
VI PEK. PENGECATAN
1. Pek. Cat Tembok 1,330.63 m2 29,356.50 39,062,598.16
2. Pek. Cat Plafond 527.19 m2 29,356.50 15,476,453.24
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
Jumlah 54,539,051.40
F. LANTAI ATAP
I PEK. STRUKTUR BETON
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
a. Balok Plat Lantai B2 (30/65)
-Beton K.225 38.03 m3 930,676.90 35,388,989.30
-Besi Beton 4,727.25 Kg 13,251.00 62,640,732.96
-Bekisting 2x Pakai 312.00 m2 259,465.00 80,953,080.00
b. Balok Plat Lantai B4 (30/40)
-Beton K.225 15.48 m3 930,676.90 14,406,878.49
-Besi Beton 1,963.31 Kg 13,251.00 26,015,771.59
-Bekisting 2x Pakai 141.90 m2 259,465.00 36,818,083.50
c. Balok Plat Lantai B5 (30/50)
-Beton K.225 10.13 m3 930,676.90 9,423,103.66
-Besi Beton 1,413.62 Kg 13,251.00 18,731,925.95
-Bekisting 2x Pakai 87.75 m2 259,465.00 22,768,053.75
d. Balok Lesplank BL (10/70)
-Beton K.225 5.78 m3 930,676.90 5,374,659.13
-Besi Beton 385.44 Kg 13,251.00 5,107,465.44
-Bekisting 2x Pakai 123.75 m2 259,465.00 32,108,793.75
f. Balok Ringbalk (12/20)
-Beton K.175 2.45 m3 881,921.19 2,158,943.07
-Besi Beton 506.21 Kg 13,251.00 6,707,730.41
-Bekisting 2x Pakai 51.00 m2 259,465.00 13,232,715.00
4. Pek. Kolom
a. Type Kolom Praktis Kp (12/15)
-Beton K.175 0.98 m3 881,921.19 865,958.42
-Besi Beton 230.35 kg 13,251.00 3,052,321.03
-Bekisting 2x Pakai 14.73 m2 252,640.00 3,721,008.24
b. Type Kolom Dudukan Plat Atap Tangga (20/20)
-Beton K.175 2.80 m3 881,921.19 2,469,379.33
-Besi Beton 500.92 kg 13,251.00 6,637,690.92
-Bekisting 2x Pakai 35.00 m2 252,640.00 8,842,400.00
Jumlah 766,962,484.65
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 227.81 m2 92,087.00 20,978,155.30
3. Pek. Plesteran Biasa (1 : 5) 455.62 m2 43,145.60 19,657,825.69
4. Pek. Plesteran Beton (1 : 3) 77.42 m2 45,724.40 3,539,937.32
5. Pek. Acian 533.04 m2 27,687.50 14,758,406.56
Jumlah 58,934,324.87
IV PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Keramik 40/40 cm 6.58 m2 178,540.00 1,174,971.74
2. Pek. Plint Keramik Lantai Utama Dan Balkon Uk. 10 x 40 9.37 m' 27,643.00 259,014.91
Jumlah 1,433,986.65
V PEK. PENGECATAN
1. Pek. Cat Tembok 147.60 m2 29,356.50 4,332,872.62
2. Pek. Waterproofing Plat Atap 655.03 m2 125,000.00 81,878,450.00
Jumlah 86,211,322.62
Realcost Rp 6,693,886,267.63
REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN GEDUNG KANTOR PERKEBUNAN INDUK
DINAS PERKEBUNAN PROVINSI SULAWESI BARAT
A LANTAI I (DASAR)
I PEK. PERSIAPAN Rp. 52,712,422.50
I PEK. TANAH DAN PONDASI Rp. 234,894,253.73
II PEK. STRUKTUR BETON Rp. 473,282,228.28
IV PEKERJAAN DINDING Rp. -
V PEKERJAAN PINTU DAN JENDELA Rp. -
VI PEK. PLAFOND Rp. -
VII PEKERJAAN LANTAI Rp. 119,050,287.62
VIII PEK. PENGECATAN Rp. -
IX PEK. INSTALASI LISTRIK Rp. 27,216,000.00
X PEK. SANITASI DAN INSTALASI Rp. -
B LANTAI II (DUA)
I PEK. STRUKTUR BETON Rp. 1,087,359,528.62
II PEKERJAAN DINDING Rp. -
III PEKERJAAN PINTU DAN JENDELA Rp. -
IV PEK. PLAFOND Rp. -
V PEKERJAAN LANTAI Rp. -
VI PEK. PENGECATAN Rp. -
VII PEK. KONSTRUKSI ATAP Rp. 523,439,934.21
VIII PEK. INSTALASI LISTRIK Rp. -
IX PEK. SANITASI DAN INSTALASI Rp. -
X PEK. SARANA INFRASTRUKTUR DAN PENYELESAIAN AKHIR Rp. -
REAL COST TOTAL Rp. 2,517,954,654.97
PPN 10% Rp. 251,795,465.50
TOTAL COST Rp. 2,769,750,120.46
DIBULATKAN Rp. 2,769,750,000.00
TERBILANG : Dua milyar sembilan ratus empat puluh tiga juta enam puluh sembilan ribu rupiah,-
Mamuju, 2011
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mengetahui/Menyetujui :
KEPALA DINAS PU PROVINSI SULAWESI BARAT
B. LANTAI I (DASAR)
I PEK. TANAH DAN PONDASI
1. Pek. Galian Tanah Pondasi Poer 149.34 m3 75,375.00 11,256,502.50
2. Pek. Galian Tanah Pondasi Garis 295.59 m3 60,625.00 17,920,380.19
3. Pek. Urugan Tanah Kembali (Pondasi Poer) 108.95 m3 25,125.00 2,737,318.50
4. Pek. Urugan Tanah Kembali (Pondasi Garis) 36.43 m3 20,208.33 736,120.87
5. Pek. Urugan Pasir Bawah Pondasi Poer 3.73 m3 177,850.00 664,002.98
6. Pek. Urugan Pasir Bawah Pondasi Garis 28.66 m3 177,850.00 5,096,932.01
7. Pek. Pas. Batu Kosong 57.32 m3 365,091.00 20,925,993.87
8. Pek. Pas. Pondasi Batu Gunung, Camp. 1pc : 5ps 173.19 m3 673,455.00 116,636,681.63
9. Pek. Lantai Kerja Pondasi Poer, T = 5 Cm (Beton Lantai Kerja K100) 3.73 m3 735,120.63 2,744,572.89
10. Pek. Pondasi Poer
a. Pondasi Poer Type P1, Uk. 150 x 150 4.00 Bh
-Beton K.225 3.00 m3 930,676.90 2,792,030.71
-Besi Beton 242.73 Kg 13,251.00 3,216,441.73
-Bekisting 2x Pakai 6.00 m2 144,030.00 864,180.00
b. Pondasi Poer Type P2, Uk. 150 x 75 8.00 Bh
-Beton K.225 3.01 m3 930,676.90 2,797,614.78
-Besi Beton 258.92 Kg 13,251.00 3,430,975.42
-Bekisting 2x Pakai 9.00 m2 144,030.00 1,296,270.00
c. Pondasi Poer Type P3, Uk. 75 x 75 12.00 Bh
-Beton K.225 2.25 m3 930,676.90 2,094,023.04
-Besi Beton 238.46 Kg 13,251.00 3,159,886.46
-Bekisting 2x Pakai 9.00 m2 144,030.00 1,296,270.00
d. Pondasi Poer Type P4, Uk. 100 x 75 48.00 Bh
-Beton K.225 12.02 m3 930,676.90 11,182,083.01
-Besi Beton 1,358.14 Kg 13,251.00 17,996,713.14
-Bekisting 2x Pakai 42.00 m2 144,030.00 6,049,260.00
Jumlah 234,894,253.73
II PEK. STRUKTUR BETON
1. Pek. Stek Poer
a. Pek. Stek Poer P1, Uk. 50 x 50 4.00 Bh
-Beton K.225 1.85 m3 930,676.90 1,721,752.27
-Besi Beton 372.84 Kg 13,251.00 4,940,564.32
-Bekisting 2x Pakai 14.80 m2 252,640.00 3,739,072.00
b. Pek. Stek Poer P2, Uk. 25 x 54 8.00 Bh
-Beton K.225 2.00 m3 930,676.90 1,859,492.46
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
-Besi Beton 421.22 Kg 13,251.00 5,581,562.05
-Bekisting 2x Pakai 23.38 m2 252,640.00 5,907,733.76
c. Pek. Stek Poer P3, Uk. 25 x 25 12.00 Bh
-Beton K.225 1.39 m3 930,676.90 1,291,314.21
-Besi Beton 354.36 Kg 13,251.00 4,695,672.06
-Bekisting 2x Pakai 22.20 m2 252,640.00 5,608,608.00
d. Pek. Stek Poer P4, Uk. 25 x 35 48.00 Bh
-Beton K.225 7.77 m3 930,676.90 7,231,359.55
-Besi Beton 2,227.76 Kg 13,251.00 29,520,068.96
-Bekisting 2x Pakai 106.56 m2 252,640.00 26,921,318.40
3. Pek. Kolom
a. Type Kolom K0 (25/54)
-Beton K.225 5.40 m3 930,676.90 5,025,655.29
-Besi Beton 863.72 Kg 13,251.00 11,445,217.32
-Bekisting 2x Pakai 63.20 m2 252,640.00 15,966,848.00
b. Type Kolom K1 (50/50)
-Beton K.225 4.50 m3 930,676.90 4,188,046.07
-Besi Beton 676.32 Kg 13,251.00 8,961,979.92
-Bekisting 2x Pakai 36.00 m2 252,640.00 9,095,040.00
c. Type Kolom K2 (25/35)
-Beton K.225 18.90 m3 930,676.90 17,589,793.50
-Besi Beton 4,035.31 Kg 13,251.00 53,471,919.31
-Bekisting 2x Pakai 259.20 m2 252,640.00 65,484,288.00
d. Type Kolom K3 (25/25)
-Beton K.225 3.50 m3 930,676.90 3,257,369.17
-Besi Beton 674.13 Kg 13,251.00 8,932,870.13
-Bekisting 2x Pakai 56.00 m2 252,640.00 14,147,840.00
e. Type Kolom Praktis Kp (12/20)
-Beton K.175 12.49 m3 881,921.19 -
-Besi Beton 3,051.52 kg 13,251.00 -
-Bekisting 2x Pakai 166.56 m2 252,640.00 -
C. LANTAI II (DUA)
I PEK. STRUKTUR BETON
1. Pek. Balok Lantai, Ringbalk Dan Balok Latei
a. Balok Plat Lantai B0 (30/60)
-Beton K.225 5.38 m3 930,676.90 5,005,552.66
-Besi Beton 863.41 Kg 13,251.00 11,441,030.78
-Bekisting 2x Pakai 44.82 m2 259,465.00 11,629,221.30
b. Balok Plat Lantai B1 (25/40)
-Beton K.225 16.69 m3 930,676.90 15,533,928.22
-Besi Beton 3,179.00 Kg 13,251.00 42,124,905.24
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
-Bekisting 2x Pakai 175.26 m2 259,465.00 45,472,668.31
c. Balok Plat Lantai B2 (20/40)
-Beton K.225 14.19 m3 930,676.90 13,208,911.17
-Besi Beton 2,622.12 Kg 13,251.00 34,745,709.47
-Bekisting 2x Pakai 177.41 m2 259,465.00 46,031,685.65
II PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 781.65 m2 92,087.00 -
2. Pek. Plesteran Biasa( 1 : 5 ) 1,563.30 m2 43,145.60 -
3. Pek. Plesteran Beton ( 1 : 3 ) 750.71 m2 45,724.40 -
4. Pek. Acian 2,237.05 m2 27,687.50 -
Jumlah -
III PEKERJAAN PINTU DAN JENDELA
1. Pek. Kuseng Aluminium 4" x 1 3/4" 722.50 m' 182,551.50 -
2. Pek. Bingkai Pintu Aluminium 4" x 1 1/2" 106.62 m' 169,684.83 -
3. Pek. Bingkai jendela Aluminium 2" x 1" 135.60 m' 136,684.83 -
4. Pek. Pintu Aluminium (Toilet/Km) 4.00 Bh 960,000.00 -
5. Pek. Pas. Kaca 5 mm Daun Pintu Dan Daun Jendela 35.69 m2 551,706.25 -
6. Pek. Pas. Kaca 5 mm Curtain Wall Dan Kaca Mati Jendela 135.78 m2 551,706.25 -
7. Pek. Aluminium Composit Panel + Rangka 563.41 m2 591,091.67 -
8. Pas. Engsel Pintu (Tiap Daun pintu Aluminium = 4 bh engsel, Kecuali Pintu KM = 3 bh) 84.00 Bh 53,706.25 -
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
9. Pas. Engsel Jendela 92.00 Bh 38,137.50 -
10. Pas. Engsel Expanyolet (Pintu P1, P2, P3, P4 Dan P5) 18.00 Set 310,687.50 -
11. Pas. Hak Angin 92.00 Bh 33,706.25 -
12. Pas. Tarikan Stainless 18.00 Bh 410,687.50 -
13. Pas. Grendel Jendela 46.00 Bh 27,637.50 -
14. Pas. Kunci tanam silinder 4.00 Set 266,462.50 -
15. Pas. Kunci Pelor Biasa 11.00 Set 149,275.00 -
Jumlah -
IV PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 554.08 m2 142,147.08 -
2. Pek. Plafond Calsyboard + Rangka Hollow 236.64 m2 147,615.83 -
Jumlah -
V PEKERJAAN LANTAI
1. Pek. Lantai Utama Dan Balkon Granit 60/60 cm 523.28 m2 480,673.50 -
2. Pek. Plint Granit Lantai Utama Dan Balkon Uk. 10 x 60 375.40 m' 79,458.00 -
3. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 22.86 m2 172,548.00 -
4. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 40 76.95 m2 209,257.00 -
Jumlah -
VI PEK. PENGECATAN
1. Pek. Cat Tembok 1,956.58 m2 29,356.50 -
2. Pek. Cat Plafond 790.72 m2 29,356.50 -
3. Pek. Cat Kayu (Lesplank Woodplank) 61.02 m2 34,382.50 -
Jumlah -
VII PEK. KONSTRUKSI ATAP
1. Pek. Rangka Atap Baja Ringan 946.81 m2 180,000.00 170,425,854.00
2. Pek. Penutup Atap Genteng Keramik 946.81 m2 277,190.00 262,446,347.06
3. Nok/Bubungan Atap Genteng Keramik 97.75 m' 168,938.00 16,514,425.48
4. Pek. Pas. Aluminium Foil/Sisalation Lapis Atap 946.81 m2 31,425.00 29,753,513.68
5. Pek. Listplank Woodplank 174.34 m' 254,100.00 44,299,794.00
Jumlah 523,439,934.21
VIII PEK. INSTALASI LISTRIK
1. Pek. Instalasi Titik Mata Lampu 159.00 ttk 418,500.00 -
2. Pek. Instalasi Titik Stop Kontak 14.00 ttk 333,000.00 -
3. Pek. Instalasi Titik Stop Kontak AC 16.00 ttk 333,000.00 -
4. Pek. Pas. Lampu RM 2 x 36 40.00 Bh 390,000.00 -
5. Pek. Pas. Lampu Downlight DL 18 Watt 97.00 Bh 95,000.00 -
6. Pek. Pas. Lampu Downlight DL 25 Watt 22.00 Bh 125,000.00 -
7. Pas. Saklar Tunggal 3.00 Bh 65,000.00 -
8. Pas. Saklar Ganda 20.00 Bh 68,500.00 -
9. Pas. Stop Kontak 14.00 Bh 65,000.00 -
10. Pas. Stop Kontak AC 16.00 Bh 75,000.00 -
Jumlah -
IX PEK. SANITASI DAN INSTALASI
1. Pas. Klosed Duduk + Acs, Lengkap 3.00 Set 2,505,630.00 -
2. Pas. Washtafel + Kaca, Acs Lengkap 3.00 Set 733,840.00 -
3. Pas. Urinoir Lengkap 3.00 Set 2,198,490.00 -
4. Pas. Kran Air Biasa 8.00 Bh 63,512.50 -
5. Pas. Floordrain Stainless 6.00 Bh 62,925.00 -
6. Pas. Stop Kran 1.00 Bh 89,012.50 -
8. Pek. Pas. Pipa Air Bersih AW 3/4" (Distribusi) 48.00 m' 16,899.17 -
9. Pek. Pas. Pipa Air Bersih AW 1/2" (Distribusi) 25.00 m' 18,513.75 -
10. Pek. Pipa Buangan Air Washtafel/Washbasin Dia. 2" (AW) 21.00 m' 73,786.25 -
11. Pek. Pipa Buangan Air Mandi Dia. 3" (D) 20.00 m' 144,110.00 -
12. Pek. Pipa Buangan Air Kotor Dia. 4" (D) 22.00 m' 205,335.00 -
Jumlah -
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
Mamuju, 2011.
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mamuju, 2011.
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mengetahui/Menyetujui :
KEPALA DINAS PU PROVINSI SULAWESI BARAT
Enrekang, 2010
Mengetahui/Menyetujui :
BUPATI ENREKANG
H. LA TINRO LA TUNRUNG
RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN GEDUNG KANTOR DINAS KESEHATAN
KABUPATEN ENREKANG
I PEK. PERSIAPAN
1. Pek. Pengukuran dan Pas. Bowplank 86.00 M' 108,575.00 9,337,450.00
2. Pek. Penyediaan P3K, Listrik Dan Air Kerja 1.00 Ls 1,000,000.00 1,000,000.00
3. Pek. Kantor Sementara Dengan Lantai Plesteran/Direksi Keet 12.00 M2 2,266,375.00 27,196,500.00
4. Pek. Papan Nama Proyek 1.00 Ls 500,000.00 500,000.00
5. Pek. Pembongkaran Gedung Existing = 3 Unit Gedung 1.00 Ls 5,000,000.00 5,000,000.00
6. Izin Mendirikan Bangunan (IMB) 1.00 Ls 4,455,000.00 4,455,000.00
7. Pek. Anti Rayap (Sistem Semprot) 297.00 M2 30,000.00 8,910,000.00
8. Administrasi, Dokumentasi Dan Quality Control 1.00 Ls 3,000,000.00 3,000,000.00
Jumlah 59,398,950.00
II PEK. TANAH DAN PONDASI
1. Pek. Galian Tanah Pondasi 110.40 m3 60,625.00 6,693,000.00
2. Pek. Urugan Kembali 36.80 m3 20,208.33 743,666.67
3. Pek. Pasir Urug (Di Bawah Pondasi) 18.53 m3 177,850.00 3,295,560.50
4. Pek. Pondasi Batu Kosong 37.06 m3 365,091.00 13,530,272.46
5. Pek. Pondasi Batu Gunung 1:4 78.29 m3 673,455.00 52,724,791.95
6. Pek. Pondasi Trassram (Tangga Entrance dan Teras) 9.60 m2 192,844.50 1,851,307.20
Jumlah 78,838,598.78
III PEK. STRUKTUR BETON
1. Pek. Sloef 15/25
-Beton K.225 8.09 m3 930,676.90 7,526,384.13
-Besi Beton 1,509.61 Kg 13,251.00 20,003,809.89
-Bekisting 2x Pakai 107.84 m2 152,217.50 16,415,157.27
2. Pek. Kolom
a. Type Kolom K1 Entrance (30/30)
-Beton K.225 1.53 m3 930,676.90 1,423,935.66
-Besi Beton 277.66 Kg 13,251.00 3,679,209.32
-Bekisting 2x Pakai 20.40 m2 252,640.00 5,153,340.61
b. Type Kolom Praktis Kp (12/15)
-Beton K.225 5.76 m3 930,676.90 5,360,698.97
-Besi Beton 1,504.97 kg 13,251.00 19,942,394.57
-Bekisting 2x Pakai 96.01 m2 252,640.00 24,255,380.28
3. Pek. Balok Lantai Dan Ringbalk
a. Balok Plat Lantai Dak (15/20)
-Beton K.225 1.80 m3 930,676.90 1,675,218.43
-Besi Beton 389.16 Kg 13,251.00 5,156,759.16
-Bekisting 2x Pakai 24.00 m2 259,465.00 6,226,537.28
b. Ringbalk RB (15/20)
-Beton K.225 5.75 m3 930,676.90 5,351,392.20
-Besi Beton 982.32 Kg 13,251.00 13,016,702.44
-Bekisting 2x Pakai 76.66 m2 259,465.00 19,890,327.44
4. Pekerjaan Plat dak beton + Level Atas Kosen, t = 10 cm
-Beton K.225 3.35 m3 930,676.90 3,117,767.63
-Besi Beton 615.09 Kg 13,251.00 8,150,603.97
-Bekisting 2x Pakai 67.00 m2 312,640.00 20,946,880.00
Jumlah 187,292,499.26
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
IV PEKERJAAN DINDING
1. Pas. Pasangan Batu 1/2 Bata (1:5) 871.52 m2 92,087.00 80,255,662.24
2. Pek. Plesteran Biasa( 1 : 5 ) 1,591.04 m2 43,145.60 68,646,375.42
3. Pek. Plesteran Beton ( 1 : 3 ) 69.20 m2 45,724.40 3,164,128.48
4. Pek. Acian 1,660.24 m2 27,687.50 45,967,895.00
5. Pek. Les profil kotak Pada Dinding 192.00 m' 75,000.00 14,400,000.00
Jumlah 212,434,061.14
V PEKERJAAN PINTU DAN JENDELA
1. Pek. Kuseng Kayu Kls. I 1.42 m3 13,301,875.00 18,888,662.50
2. Pek. Pintu Panil Kayu Kls. I 20.50 m2 774,500.00 15,877,250.00
3. Pek. Jendela Kaca Bingkai Kayu Kls. I 21.13 m2 537,950.00 11,366,883.50
8. Pek. Pintu PVC (Toilet/Km) 10.00 Bh 258,000.00 2,580,000.00
9. Pek. Pas. Kaca mati 5 mm 2.81 m2 183,206.25 514,809.56
14. Pas. Engsel Pintu (Tiap Daun pintu = 4 bh engsel) 48.00 Bh 53,706.25 2,577,900.00
15. Pas. Engsel Jendela 40.00 Bh 38,137.50 1,525,500.00
16. Pas. Engsel Expanyolet (Pintu Utama) 4.00 Set 310,687.50 1,242,750.00
17. Pas. Hak Angin 40.00 Bh 33,706.25 1,348,250.00
18. Pas. Tarikan Stainless 4.00 Bh 410,687.50 1,642,750.00
19. Pas. Grendel Jendela 20.00 Bh 27,637.50 552,750.00
20. Pas. Kunci Pelor 2.00 Set 279,275.00 558,550.00
21. Pas. Kunci Biasa 3 Slag 8.00 Set 359,925.00 2,879,400.00
22. Pas. Kunci tanam silinder 10.00 Set 266,462.50 2,664,625.00
Jumlah 64,220,080.56
VI PEK. PLAFOND
1. Pek. Plafond Gypsum 9 mm + Rangka Hollow 242.03 m2 142,147.08 34,403,858.58
2. Pek. Plafond Calsyboard + Rangka Hollow 123.06 m2 147,615.83 18,165,604.45
Jumlah 52,569,463.03
VII PEKERJAAN LANTAI
1. Pek. Urugan Tanah Di Bawah Lantai + Pemadatan 117.66 m3 252,900.00 29,755,202.40
2. Pek. Urugan Pasir Di Bawah Lantai 58.83 m3 177,850.00 10,462,559.80
3. Pek. Lantai Kerja Beton Tebal 7 cm 20.59 m3 735,120.63 15,135,986.85
4. Pek. Lantai Utama Dan entrance Keramik 40/40 cm 250.66 m2 178,540.00 44,752,836.40
5. Pek. Plint Lantai Utama Dan entrance Uk. 10 x 40 233.80 m' 27,643.00 6,462,933.40
6. Pek. Lantai Keramik Toilet/KM/WC, Uk. 20 x 20 43.48 m2 172,548.00 7,502,387.04
7. Pek. Keramik Dinding Toilet/KM/WC, Uk. 20 x 25 152.00 m2 178,377.00 27,113,304.00
Jumlah 141,185,209.89
VIII PEK. PENGECATAN
1. Pek. Cat Tembok 1,660.24 m2 29,356.50 48,738,835.56
2. Pek. Cat Plafond 365.09 m2 29,356.50 10,717,764.59
3. Pek. Cat Kayu 149.33 m2 34,382.50 5,134,338.73
Jumlah 59,456,600.15
IX PEK. KONSTRUKSI ATAP
1. Pek. Rangka Atap Baja Ringan 456.83 m2 180,000.00 82,229,400.00
2. Pek. Penutup Atap Genteng metal 456.83 m2 118,715.00 54,232,573.45
3. Nok/Bubungan Atap Genteng metal 46.88 m' 83,400.00 3,909,792.00
5. Pek. Listplank Woodplank 95.10 m' 254,100.00 24,164,910.00
Jumlah 164,536,675.45
X PEK. INSTALASI LISTRIK
1. Pek. Instalasi Titik Mata Lampu 86.00 ttk 418,500.00 35,991,000.00
2. Pek. Instalasi Titik Stop Kontak 20.00 ttk 333,000.00 6,660,000.00
3. Pek. Instalasi Titik Stop Kontak AC 8.00 ttk 333,000.00 2,664,000.00
NO URAIAN PEKERJAAN VOL. SAT HRG. SAT. (Rp.) JML. HARGA
Enrekang, 2010
Mengetahui/Menyetujui :
BUPATI ENREKANG
H. LA TINRO LA TUNRUNG
REKAPITULASI TOTAL RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN GEDUNG KANTOR DINAS KESEHATAN
KABUPATEN ENREKANG
III PEK. SITE DEVELOPMENT KOMPLEKS KANTOR DINAS KESEHATAN Rp. 2,390,428,000.00
Enrekang, 2010
Mengetahui/Menyetujui :
BUPATI ENREKANG
H. LA TINRO LA TUNRUNG
RENCANA ANGGARAN BIAYA
PROGRAM PENINGKATAN EFISIENSI PERDAGANGAN DALAM NEGERI
TERBILANG : Dua ratus lima puluh dua juta lima ratus empat puluh empat ribu rupiah,-
Makassar, 2011.
Mengetahui : Mengetahui :
KEPALA BIDANG TATA BANGUNAN DAN LINGKUNGAN SEKRETARIS DITJEN PDN
PROVINSI SULAWESI SELATAN KEMENTRIAN PERDAGANGAN RI
Mamuju, 2011.
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mengetahui/Menyetujui :
KEPALA DINAS PU PROVINSI SULAWESI BARAT
HARGA SATUAN
NO. URIAN PEKERJAAN SAT. VOLUME
(Rp.)
I. PEKERJAAN PERSIAPAN
1 Pek. Pengukuran + Bouwplank Ls 1.00 22,326,000.00
2 Pek. Direksi Keet M2 12.00 500,000.00
3 Pek. Dokumentasi/Foto - Foto Proyek Ls 1.00 2,500,000.00
4 Papan Nama Proyek Ls 1.00 550,000.00
5 Pek. Air Kerja Dan P3K Ls 1.00 6,000,000.00
6 Pek. Mobilisasi Dan Demobilisasi Ls 1.00 25,000,000.00
HARGA SATUAN
NO. URIAN PEKERJAAN SAT. VOLUME
(Rp.)
13 Pek. Kolom K3 (15/60)
-Beton K.225 M3 0.90 930,676.90
-Besi Beton Kg 126.97 13,251.00
-Bekisting 2x Pakai M2 15.00 252,640.00
14 Pek. Balok 25/25
-Beton K.225 M3 0.18 930,676.90
-Besi Beton Kg 24.24 13,251.00
-Bekisting 2x Pakai M2 2.16 259,465.00
15 Pek. Ringbalk 15/25
-Beton K.225 M3 0.18 930,676.90
-Besi Beton Kg 32.94 13,251.00
-Bekisting 2x Pakai M2 1.44 259,465.00
16 Pek. Plat Beton
-Beton K.225 M3 0.10 930,676.90
-Besi Beton Kg 22.73 13,251.00
-Bekisting 2x Pakai M2 1.00 312,640.00
HARGA SATUAN
NO. URIAN PEKERJAAN SAT. VOLUME
(Rp.)
5 Pek. Pondasi Bt. Gunung 1 : 4 (alas Saluran) M3 6.94 673,455.00
6 Pek. Balok Jembatan, Uk. 40 x 60 (Sisi Dalam Jembatan)
-Beton K.300 M3 2.88 972,037.54
-Besi Beton Kg 365.99 13,251.00
-Bekisting 1x Pakai M2 7.20 418,665.00
7 Pek. Balok Jembatan, Uk. 40 x 60 (Gelagar Jembatan)
-Beton K.300 M3 4.80 972,037.54
-Besi Beton Kg 703.58 13,251.00
-Bekisting 1x Pakai M2 32.02 418,665.00
8 Pek. Plat Lantai Jembatan, T = 20 Cm
-Beton K.300 M3 6.00 972,037.54
-Besi Beton Kg 1,064.40 13,251.00
-Bekisting 1x Pakai M2 30.00 525,015.00
9 Pek. Dinding Beton Decker Jembatan, T = 60 Cm, L = 40 Cm
-Beton K.300 M3 2.40 972,037.54
-Bekisting 2x Pakai M2 12.00 297,640.00
Mamuju, 2011.
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Drs. H. MUHTAR BELO, MM KIMOTO BADO
Nip. 19551012 198203 1 006 Nip. 19641231 199402 1 026
U
JUMLAH HARGA
(Rp.)
22,326,000.00
6,000,000.00
2,500,000.00
550,000.00
6,000,000.00
25,000,000.00
62,376,000.00
11,842,719.11
51,492,773.81
63,335,492.92
73,894,529.08
29,463,750.00
19,212,062.50
17,030,916.00
35,486,845.20
195,894,590.40
154,194,256.80
2,525,440,500.00
3,050,617,449.98
JUMLAH HARGA
(Rp.)
2,513,869.39
557,066.14
216,265.60
7,243,358.72
17,627,250.00
28,157,809.85
318,887.50
35,431.94
113,824.00
167,941.86
579,171.30
253,643.51
102,916.89
521,179.07
708,366.66
287,138.21
93,067.69
192,431.02
121,774.00
37,227.08
96,992.02
81,162.37
688,700.91
1,523,125.59
2,991,257.60
1,079,585.21
2,092,014.88
4,331,462.27
JUMLAH HARGA
(Rp.)
837,609.21
1,682,505.97
3,790,357.92
167,521.84
321,188.34
560,444.40
167,521.84
436,464.09
373,629.60
93,067.69
301,234.98
312,640.00
1,565,317.44
480,694.14
1,164,931.20
1,220,841.48
1,486,818.75
1,920,000.00
1,576,444.05
46,241.00
264,643.43
1,285,488.00
747,123.79
4,210,082.13
240,000.00
150,000.00
12,500,000.00
54,320,112.87
261,900.00
29,100.00
739,856.00
20,122,835.40
JUMLAH HARGA
(Rp.)
4,673,777.70
2,799,468.11
4,849,738.79
3,014,388.00
4,665,780.19
9,323,191.58
13,403,978.64
5,832,225.24
14,104,364.40
15,750,450.00
2,332,890.10
3,571,680.00
105,475,624.15
210,951,248.30
200,062.50
22,229.17
58,690.50
942,837.00
336,727.50
622,650.86
1,551,480.08
1,732,549.50
68,042.63
270,852.40
5,806,122.14
46,448,977.12
JUMLAH HARGA
(Rp.)
52,615,103.75
5,846,122.64
15,435,210.23
249,730,987.17
90,328,229.40
86,464,179.34
500,419,832.53
30,086,629.12
490,568,500.44
788,278,131.14
88,191,517.08
1,397,124,777.78
45,000,000.00
5,000,000.00
8,000,000.00
3,379,833.33
61,379,833.33
5,475,131,534.70
Mamuju, 2011.
Diketahui/Disetujui
AT PELAKSANA TEKNIS KEGIATAN
KIMOTO BADO
Nip. 19641231 199402 1 026
RENCANA ANGGARAN BIAYA
PEKERJAAN LAND CLEARING PAGAR LAHAN DINAS PERKEBUNAN
PROVINSI SULAWESI BARAT
TAHUN ANGGARAN 2011
Mamuju, 2011.
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mamuju, 2011
Mengetahui/Menyetujui : Diketahui/Disetujui
KEPALA DINAS PERKEBUNAN PEJABAT PELAKSANA TEKNIS KEGIATAN
PROVINSI SULAWESI BARAT
Mengetahui/Menyetujui :
KEPALA DINAS PU PROVINSI SULAWESI BARAT
A.6.2 Memasang 1 M' pagar sementara dari seng gelombang tinggi 2 meter
1.250 Btg Dolken kayu 8-10/400 cm @ Rp 30,000.00 Rp 37,500.00
2.500 Kg Semen Portland @ Rp 1,150.00 Rp 2,875.00
0.005 M3 Pasir beton @ Rp 148,000.00 Rp 740.00
0.009 M3 split/chipping 2-3 cm @ Rp 267,000.00 Rp 2,403.00
0.072 M3 Kayu klas II (balok) @ Rp 4,550,000.00 Rp 327,600.00
0.060 Kg Paku biasa 2" - 5" @ Rp 17,500.00 Rp 1,050.00
0.400 Ltr Residu @ Rp 6,400.00 Rp 2,560.00
0.200 Oh Tukang kayu @ Rp 100,000.00 Rp 20,000.00
0.400 Oh Pekerja @ Rp 75,000.00 Rp 30,000.00
0.020 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 2,600.00
0.020 Oh Mandor @ Rp 175,000.00 Rp 3,500.00
Rp 430,828.00
B.6.9 Mengurug kembali 1 M3 galian (Dihitung 1/3 Kali Indeks Pekerjaan Galian)
a. Untuk Galian Tanah Biasa Sedalam 1 m
0.250 Oh Pekerja @ Rp 75,000.00 Rp 18,750.00
0.008 Oh Mandor @ Rp 175,000.00 Rp 1,458.33
Rp 20,208.33
b. Untuk Galian Tanah Biasa Sedalam 2 m
0.300 Oh Pekerja @ Rp 75,000.00 Rp 22,500.00
0.015 Oh Mandor @ Rp 175,000.00 Rp 2,625.00
Rp 25,125.00
An. K 12 Are PENGUPASAN TANAH DAN PEMBERSIHAN SEMAK PADA DAMIJA (MENGGUNAKAN BURUH)
(Asumsi : Menggunakan Tenaga Manusia, Tak ada pohon besar, Pembersihan 100 m/hari, Hasil kerja 25 m2/orang - hari)
(Uraian : Mengupas dan membuang semak - semak dengan tenaga manusia pada Damija)
1.000 Oh Mandor @ Rp 175,000.00 Rp 175,000.00
48.000 Oh Pekerja @ Rp 75,000.00 Rp 3,600,000.00
1.920 Set Alat -alat bantu 1 set (3 alat) @ Rp 100,000.00 Rp 192,000.00
Rp 3,967,000.00
Untuk 1 Are Rp 330,583.33
Untuk 1 M2 Rp 3,305.83
An. K 2400 M2 PENGUPASAN TANAH DAN PEMBERSIHAN SEMAK PADA DAMIJA (MENGGUNAKAN ALAT)
(Asumsi : Menggunakan Alat Berat, Tak ada pohon besar, Pembersihan 200 m/hari)
(Uraian : Alat Berat Mengupas dan membuang semak - semak dari daerah milik jalan)
1.000 Oh Mandor @ Rp 175,000.00 Rp 175,000.00
1.000 Oh Operator terampil @ Rp 107,250.00 Rp 107,250.00
1.000 Oh Pembantu operator @ Rp 60,500.00 Rp 60,500.00
2.000 Oh Pekerja @ Rp 75,000.00 Rp 150,000.00
5.000 Jam Buldozer 110 HP @ Rp 706,966.29 Rp 3,534,831.45
1.000 Set Alat -alat bantu 1 set (3 alat) @ Rp 100,000.00 Rp 100,000.00
Rp 4,127,581.45
Untuk 1 M2 Rp 1,719.83
An. El 1 M3 GALIAN UNTUK DRAINASE, SALURAN DAN SALURAN AIR (MENGGUNAKAN ALAT)
(Asumsi : Menggunakan Alat Berat, Pada Daerah Sepanjang Jalan, Jam kerja Efektif per hari = 7 Jam)
(Uraian : Penggalian Oleh Excavator, Hasil Galian Dibuang Menggunakan Dump truck Sejauh 2 KM)
0.0075 Jam Mandor @ Rp 25,000.00 Rp 187.50
(Asumsi : Harga Satuan upah perhari dibagi 7 jam)
0.030 Jam Pekerja @ Rp 10,714.29 Rp 319.29
(Asumsi : Harga Satuan upah perhari dibagi 7 jam)
0.0075 Jam Excavator @ Rp 639,036.99 Rp 4,792.78
0.1302 Jam Dump Truck, Kap. 5 Ton @ Rp 414,820.16 Rp 54,009.58
- Set Alat -alat bantu 1 set (3 alat) @ Rp 100,000.00 Rp -
Rp 59,309.15
D.6.3 Memasang 1 M2 dinding bata merah uk. (5x11x22) cm tebal 1 bt. camp. 1PC : 4PP
140.000 Bh Batu merah @ Rp 550.00 Rp 77,000.00
26.550 Kg Semen Portland @ Rp 1,150.00 Rp 30,532.50
0.093 M3 Pasir pasang @ Rp 134,000.00 Rp 12,462.00
0.600 Oh Pekerja @ Rp 75,000.00 Rp 45,000.00
0.200 Oh Tukang batu @ Rp 100,000.00 Rp 20,000.00
0.020 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 2,600.00
0.030 Oh Mandor @ Rp 175,000.00 Rp 5,250.00
Rp 192,844.50
D.6.4 Memasang 1 M2 dinding bata merah uk. (5x11x22) cm tebal 1 bt. camp. 1PC : 5PP
140.000 Bh Batu merah @ Rp 550.00 Rp 77,000.00
22.200 Kg Semen Portland @ Rp 1,150.00 Rp 25,530.00
0.102 M3 Pasir pasang @ Rp 134,000.00 Rp 13,668.00
0.600 Oh Pekerja @ Rp 75,000.00 Rp 45,000.00
0.200 Oh Tukang batu @ Rp 100,000.00 Rp 20,000.00
0.020 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 2,600.00
0.030 Oh Mandor @ Rp 175,000.00 Rp 5,250.00
Rp 189,048.00
D.6.8 Memasang1 M2 dinding bata merah uk. (5x11x22) cm tebal 1/2 bt. camp. 1PC : 3PP
70.000 Bh Batu merah @ Rp 550.00 Rp 38,500.00
14.370 Kg Semen Portland @ Rp 1,150.00 Rp 16,525.50
0.040 M3 Pasir pasang @ Rp 134,000.00 Rp 5,360.00
0.300 Oh Pekerja @ Rp 75,000.00 Rp 22,500.00
0.100 Oh Tukang batu @ Rp 100,000.00 Rp 10,000.00
0.010 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 1,300.00
0.015 Oh Mandor @ Rp 175,000.00 Rp 2,625.00
Rp 96,810.50
D.6.9 Memasang1 M2 dinding bata merah uk. (5x11x22) cm tebal 1/2 bt. camp. 1PC : 4PP
70.000 Bh Batu merah @ Rp 550.00 Rp 38,500.00
11.500 Kg Semen Portland @ Rp 1,150.00 Rp 13,225.00
0.043 M3 Pasir pasang @ Rp 134,000.00 Rp 5,762.00
0.300 Oh Pekerja @ Rp 75,000.00 Rp 22,500.00
0.100 Oh Tukang batu @ Rp 100,000.00 Rp 10,000.00
0.010 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 1,300.00
0.015 Oh Mandor @ Rp 175,000.00 Rp 2,625.00
Rp 93,912.00
D.6.10 Memasang 1 M2 dinding bata merah uk. (5x11x22) cm tebal 1/2 bt. camp. 1PC : 5PP
70.000 Bh Batu merah @ Rp 550.00 Rp 38,500.00
9.680 Kg Semen Portland @ Rp 1,150.00 Rp 11,132.00
0.045 M3 Pasir pasang @ Rp 134,000.00 Rp 6,030.00
0.300 Oh Pekerja @ Rp 75,000.00 Rp 22,500.00
0.100 Oh Tukang batu @ Rp 100,000.00 Rp 10,000.00
0.010 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 1,300.00
0.015 Oh Mandor @ Rp 175,000.00 Rp 2,625.00
Rp 92,087.00
E.6 PEKERJAAN PLESTERAN
F.6.1 1 M3 Membuat dan memasang kusen pintu dan jendela, kayu kls. I
1.100 M3 Kayu klas I (balok) untuk kosen pintu/jen @ Rp 9,550,000.00 Rp 10,505,000.00
1.250 Kg Paku biasa 2" - 5" @ Rp 17,500.00 Rp 21,875.00
1.000 Kg Lem kayu @ Rp 12,500.00 Rp 12,500.00
6.000 Oh Pekerja @ Rp 75,000.00 Rp 450,000.00
20.000 Oh Tukang kayu @ Rp 100,000.00 Rp 2,000,000.00
2.000 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 260,000.00
0.300 Oh Mandor @ Rp 175,000.00 Rp 52,500.00
Rp 13,301,875.00
F.6.5 1 M2 Membuat dan memasang daun pintu panel, kayu kls. I atau II
0.040 M3 Kayu klas I (papan) listplank dan pintu/je @ Rp 10,050,000.00 Rp 402,000.00
0.500 Kg Lem kayu @ Rp 12,500.00 Rp 6,250.00
1.000 Oh Pekerja @ Rp 75,000.00 Rp 75,000.00
2.500 Oh Tukang kayu @ Rp 100,000.00 Rp 250,000.00
0.250 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 32,500.00
0.050 Oh Mandor @ Rp 175,000.00 Rp 8,750.00
Rp 774,500.00
F.6.6 1 M2 Membuat dan memasang pintu dan jendela kaca, kayu kls. I atau II
0.024 M3 Kayu klas I (papan) listplank dan pintu/je @ Rp 10,050,000.00 Rp 241,200.00
0.300 Kg Lem kayu @ Rp 12,500.00 Rp 3,750.00
0.800 Oh Pekerja @ Rp 75,000.00 Rp 60,000.00
2.000 Oh Tukang kayu @ Rp 100,000.00 Rp 200,000.00
0.200 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 26,000.00
0.040 Oh Mandor @ Rp 175,000.00 Rp 7,000.00
Rp 537,950.00
F.6.8 1 M2 Membuat daun pintu kayu lapis (plywood) rangkap, rangka tertutup kayu kls. II
0.025 M3 Kayu klas II (papan) @ Rp 4,850,000.00 Rp 121,250.00
0.030 Kg Paku Biasa 1/2" - 1" @ Rp 17,500.00 Rp 525.00
0.500 Kg Lem kayu @ Rp 12,500.00 Rp 6,250.00
1.000 Lbr Plywood Uk.90x220 cm Tebal 4 mm @ Rp 92,000.00 Rp 92,000.00
0.600 Oh Pekerja @ Rp 75,000.00 Rp 45,000.00
2.000 Oh Tukang kayu @ Rp 100,000.00 Rp 200,000.00
0.200 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 26,000.00
0.030 Oh Mandor @ Rp 175,000.00 Rp 5,250.00
Rp 496,275.00
F.6.8 - SPL 1 M2 Membuat daun pintu Teakwood rangkap Lapis HPL, rangka tertutup kayu kls. II
0.025 M3 Kayu klas II (papan) @ Rp 4,850,000.00 Rp 121,250.00
0.030 Kg Paku Biasa 1/2" - 1" @ Rp 17,500.00 Rp 525.00
0.500 Kg Lem kayu @ Rp 12,500.00 Rp 6,250.00
1.000 Lbr Teakwood Uk. 90 x 220 x 4 mm @ Rp 92,000.00 Rp 92,000.00
0.700 Lbr HPL Uk. 120 x 240 @ Rp 176,000.00 Rp 123,200.00
0.600 Oh Pekerja @ Rp 75,000.00 Rp 45,000.00
2.500 Oh Tukang kayu @ Rp 100,000.00 Rp 250,000.00
0.250 Oh Kepala Tukang Kayu @ Rp 130,000.00 Rp 32,500.00
0.030 Oh Mandor @ Rp 175,000.00 Rp 5,250.00
Rp 675,975.00
G.6.1 Membuat 1 M3 beton mutu f'c=7,4 Mpa (K100), slump (12 2) cm, w/c=0,87
247.000 Kg Semen Portland @ Rp 1,150.00 Rp 284,050.00
869.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 91,865.71
999.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 197,580.00
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 796,660.71
G.6.4 Membuat 1 M3 lantai kerja beton mutu f'c=7,4 Mpa (K 100), slump (3-6) cm, w/c=0,87
230.000 Kg Semen Portland @ Rp 1,150.00 Rp 264,500.00
893.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 94,402.86
1,027.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 203,117.78
200.000 Ltr Air @ Rp 250.00 Rp 50,000.00
1.200 Oh Pekerja @ Rp 75,000.00 Rp 90,000.00
0.200 Oh Tukang batu @ Rp 100,000.00 Rp 20,000.00
0.020 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 2,600.00
0.060 Oh Mandor @ Rp 175,000.00 Rp 10,500.00
Rp 735,120.63
G.6.5 Membuat 1 M3 beton mutu f'c=14,5 Mpa (K 175), slump (12 2) cm, w/c=0,66
326.000 Kg Semen Portland @ Rp 1,150.00 Rp 374,900.00
760.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 80,342.86
1,029.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 203,513.33
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 881,921.19
G.6.7 Membuat 1 M3 beton mutu f'c=19,3 Mpa (K 225), slump (12 2) cm, w/c=0,58
371.000 Kg Semen Portland @ Rp 1,150.00 Rp 426,650.00
698.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 73,788.57
1,047.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 207,073.33
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 930,676.90
G.6.8 Membuat 1 M3 beton mutu f'c=21,7 Mpa (K 250), slump (12 2) cm, w/c=0,56
384.000 Kg Semen Portland @ Rp 1,150.00 Rp 441,600.00
692.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 73,154.29
1,039.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 205,491.11
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 943,410.40
G.6.9 Membuat 1 M3 beton mutu f'c=24,0 Mpa (K 275), slump (12 2) cm, w/c=0,53
406.000 Kg Semen Portland @ Rp 1,150.00 Rp 466,900.00
684.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 72,308.57
1,026.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 202,920.00
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 965,293.57
G.6.10 Membuat 1 M3 beton mutu f'c=26,4 Mpa (K 300), slump (12 2) cm, w/c=0,52
413.000 Kg Semen Portland @ Rp 1,150.00 Rp 474,950.00
681.000 Kg Pasir beton (Kg) @ Rp 105.71 Rp 71,991.43
1,021.000 Kg split/chipping 2-3 cm(Kg) @ Rp 197.78 Rp 201,931.11
215.000 Ltr Air @ Rp 250.00 Rp 53,750.00
1.650 Oh Pekerja @ Rp 75,000.00 Rp 123,750.00
0.275 Oh Tukang batu @ Rp 100,000.00 Rp 27,500.00
0.028 Oh Kepala Tukang Batu @ Rp 130,000.00 Rp 3,640.00
0.083 Oh Mandor @ Rp 175,000.00 Rp 14,525.00
Rp 972,037.54
SPL Memasang 1 M2 langit-langit gypsum board ukuran (120x240x9) mm, tebal 9 mm + rangka Hollow
4.000 M Besi Hollow Galvanis 2/4 @ Rp 7,000.00 Rp 28,000.00
1.500 Bh Ramsel nails @ Rp 2,500.00 Rp 3,750.00
0.365 M2 Gypsumboard 9 mm @ Rp 55,000.00 Rp 20,052.08
0.030 Kg UB 888/400 Compoud @ Rp 4,500.00 Rp 135.00
0.016 Roll Isolasi Gypsun @ Rp 25,000.00 Rp 400.00
11.500 Bh Srews/sekrup @ Rp 1,000.00 Rp 11,500.00
0.010 Lbr Kertas Amplas @ Rp 5,000.00 Rp 50.00
0.070 Oh Pekerja @ Rp 75,000.00 Rp 5,250.00
0.700 Oh Tukang besi @ Rp 100,000.00 Rp 70,000.00
0.007 Oh Kepala Tukang Besi @ Rp 130,000.00 Rp 910.00
0.012 Oh Mandor @ Rp 175,000.00 Rp 2,100.00
Rp 142,147.08
SPL Memasang 1 M2 langit-langit Calsyboard board ukuran (120x240) mm, tebal 6 mm + rangka Hollow
4.000 M Besi Hollow Galvanis 2/4 @ Rp 7,000.00 Rp 28,000.00
1.500 Bh Ramsel nails @ Rp 2,500.00 Rp 3,750.00
0.365 M2 Calsyboard 6 mm @ Rp 70,000.00 Rp 25,520.83
0.030 Kg UB 888/400 Compoud @ Rp 4,500.00 Rp 135.00
0.016 Roll Isolasi Gypsun @ Rp 25,000.00 Rp 400.00
11.500 Bh Srews/sekrup @ Rp 1,000.00 Rp 11,500.00
0.010 Lbr Kertas Amplas @ Rp 5,000.00 Rp 50.00
0.070 Oh Pekerja @ Rp 75,000.00 Rp 5,250.00
0.700 Oh Tukang besi @ Rp 100,000.00 Rp 70,000.00
0.007 Oh Kepala Tukang Besi @ Rp 130,000.00 Rp 910.00
0.012 Oh Mandor @ Rp 175,000.00 Rp 2,100.00
Rp 147,615.83
Memasang 1 M' pipa PVC tipe AW diameter 1/2" Untuk Instalasi Air Panas
1.200 M' Pipa PVC Air Panas 1/2'' @ Rp 41,250.00 Rp 49,500.00
35 % Perlengkapan Rp 14,437.50
0.036 Oh Pekerja @ Rp 75,000.00 Rp 2,700.00
0.060 Oh Tukang pipa @ Rp 100,000.00 Rp 6,000.00
0.006 Oh Kepala Tukang pipa @ Rp 130,000.00 Rp 780.00
0.002 Oh Mandor @ Rp 175,000.00 Rp 315.00
Rp 73,732.50
N.6.8 Mengecat 1 M2 bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
0.200 Kg Cat meni @ Rp 16,375.00 Rp 3,275.00
0.150 Kg Dempul @ Rp 31,000.00 Rp 4,650.00
0.170 Kg Cat dasar @ Rp 19,000.00 Rp 3,230.00
0.260 Kg Cat kayu @ Rp 61,000.00 Rp 15,860.00
0.070 Oh Pekerja @ Rp 75,000.00 Rp 5,250.00
0.009 Oh Tukang cat @ Rp 100,000.00 Rp 900.00
0.006 Oh Kepala Tukang Cat @ Rp 130,000.00 Rp 780.00
0.0025 Oh Mandor @ Rp 175,000.00 Rp 437.50
Rp 34,382.50
N.6.14 Mengecat 1 M2 tembok baru (1 lapis plamir, 1 lapis cat dasar, dan 2 lapis cat penutup)
0.100 Kg Plamur tembok @ Rp 15,000.00 Rp 1,500.00
0.100 Kg Cat dasar @ Rp 19,000.00 Rp 1,900.00
0.260 Kg Cat tembok Kw. 1 @ Rp 65,000.00 Rp 16,900.00
0.020 Oh Pekerja @ Rp 75,000.00 Rp 1,500.00
0.063 Oh Tukang cat @ Rp 100,000.00 Rp 6,300.00
0.0063 Oh Kepala Tukang Cat @ Rp 130,000.00 Rp 819.00
0.0025 Oh Mandor @ Rp 175,000.00 Rp 437.50
Rp 29,356.50
PEKERJAAN LISTRIK
PEKERJAAN SALURAN
SPL 1 Unit Pasang Pintu Kaca Tempered, Tebal 12 Mm, Uk. 85 x 240 cm
2.174 M2 Pintu Kaca Tempered 12 mm @ Rp 1,250,000.00 Rp 2,716,875.00
1.000 Oh Pekerja @ Rp 75,000.00 Rp 75,000.00
2.500 Oh Tukang Besi @ Rp 100,000.00 Rp 250,000.00
0.250 Oh Kepala Tukang Besi @ Rp 130,000.00 Rp 32,500.00
0.050 Oh Mandor @ Rp 175,000.00 Rp 8,750.00
1.000 Set Frame List, Baut / Sekrup DLL Rp 1,358,437.50
1.000 Ls Alat bantu + Fabrikasi dll Rp 135,843.75
Rp 4,577,406.25
BAHAN SEMEN
Semen PC 50kg (zak) Zak Rp. 57,000.00
Semen Portland Kg Rp. 1,150.00
Semen PC 40 kg (zak) Zak Rp. 46,000.00
Semen Nat Kg Rp. 10,000.00
Semen Putih Zak Rp. 57,000.00
Semen warna Kg Rp. 4,500.00
BAHAN BESI
Besi beton polos Kg Rp. 11,000.00
Kawat beton Kg Rp. 21,000.00
Paku Biasa 1/2" - 1" Kg Rp. 17,500.00
Paku biasa 2" - 5" Kg Rp. 17,500.00
Paku asbes Kg Rp. 21,500.00
Paku beton Dos Rp. 27,500.00
Paku pancing Kg Rp. 27,000.00
Baja siku 40.40.4 M Rp. 25,166.67
Baja siku 50.50.5 M Rp. 37,666.67
Besi Hollow 3 x 3 M Rp. 18,500.00
Besi Hollow 4 x 4 M Rp. 22,500.00
Besi Hollow Galvanis 2/4 M Rp. 7,000.00
Besi Hollow Galvanis 4/4 M Rp. 12,500.00
Besi strip Kg Rp. 12,500.00
Paku sekrup 3,5" Kg Rp. 21,500.00
Paku sekrup 4"-6" Kg Rp. 31,000.00
Paku Sekrup + Mor + Pelapis Bh Rp. 2,500.00
Alumunium Composite Panel (PVDF) M2 Rp. 280,000.00
Pintu Aluminium Bh Rp. 960,000.00
Pintu PVC Bh Rp. 258,000.00
List Alluminium strip M Rp. 7,000.00
Srews/sekrup Bh Rp. 1,000.00
Kawat Duri 10 Kg Roll Rp. 240,000.00
Kawat Duri 8 Kg Roll Rp. 188,000.00
BAHAN PLAPON
Mulripleks 1.22 x 2.44 x 4 mm Lbr Rp. 51,000.00
Multipleks 1.22 x 2.44 x 6 mm Lbr Rp. 82,500.00
Multipleks 1.22 x 2.44 x 9 mm Lbr Rp. 130,000.00
Gypsumboard 9 mm Lbr Rp. 55,000.00
Calsyboard 6 mm Lbr Rp. 70,000.00
Teakwood Uk. 90 x 220 x 4 mm Lbr Rp. 92,000.00
Plywood Uk.90x220 cm Tebal 4 mm Lbr Rp. 92,000.00
Lambrasering Aluminium L = 20 Cm M2 Rp. 580,000.00
Lambrasering Aluminium L = 12 Cm M2 Rp. 455,000.00
Ramsel nails Bh Rp. 2,500.00
UB 888/400 Compoud Kg Rp. 4,500.00
Isolasi Gypsun Roll Rp. 25,000.00
BAHAN KERAMIK
Tegel keramik 40 x 40 cm (putih) Bh Rp. 9,666.67
Tegel keramik 30 x 30 cm (putih) Bh Rp. 4,860.00
Tegel keramik 20 x 20 cm (kasar) Bh Rp. 2,112.00
Tegel keramik 20 x 20 cm (putih) Bh Rp. 1,920.00
Tegel keramik 20 x 25 cm ( warna ) Bh Rp. 2,640.00
Tegel keramik 20 x 40 cm ( warna ) Bh Rp. 6,640.00
Tegel keramik 10 x 10 cm ( putih ) Bh Rp. 500.00
Tegel keramik Anti noda, T = 1 Cm, 60 x 60 Cm Bh Rp. 71,480.14
Tegel keramik Anti noda, T = 1 Cm, 20 x 60 Cm Bh Rp. 23,769.51
Tegel keramik 40 x 40 cm Dos Rp. 58,000.00
Tegel keramik 30 x 30 cm impresso Dos Rp. 54,000.00
Tegel keramik 20 x 20 cm kia Dos Rp. 52,800.00
Tegel keramik 20 x 25 cm kia Dos Rp. 52,800.00
Granit Lantai Type Starwhite, t = 2 cm M2 Rp. 350,000.00
Granit Dinding Type Starwhite, t = 2 cm M2 Rp. 350,000.00
Plint Granit Type Starwhite, t = 2 cm M Rp. 35,000.00
Plint Keramik 10 x 60 cm M Rp. 14,500.00
Plint Keramik 10 x 40 cm M Rp. 2,900.00
Batu Alam Undersheet M2 Rp. 196,000.00
BAHAN ATAP
Genteng keramik Natural Bh Rp. 16,000.00
Karet Pelapis Genteng M2 Rp. 17,100.00
Nok genteng keramik Natural Bh Rp. 20,500.00
Genteng metal Lbr Rp. 87,000.00
Nok genteng Metal Lbr Rp. 40,500.00
Long Spandek Type G550 AZ-100 T=0,4 mm, Lbr = 80 Cm M2 Rp. 68,000.00
Nok Long Spandek Type G550 AZ-100 T=0.4 mm M' Rp. 41,500.00
Rangka Atap Baja Ringan M2 Rp. 180,000.00
Aluminium foil/sisalation single type M2 Rp. 12,500.00
Ancor / Seng Pelapis Genteng Rol Rp. 2,500,000.00
BAHAN SENG/ALUMINIUM
Seng plat BJLS 0.30 Lbr Rp. 50,000.00
Seng plat BJLS 0.28 Lbr Rp. 60,500.00
Seng gelombang BWG 34 " BJLS 0.18 mm Kaki Rp. 7,000.00
Seng gelombang BWG 33 " BJLS 0.22 mm Kaki Rp. 7,500.00
Seng gelombang BWG 32 " BJLS 0.30 mm Kaki Rp. 9,000.00
Seng gelombang BWG 28 " BJLS 0.35 mm Kaki Rp. 11,750.00
Kusen Aluminium Warna 4" x 1 3/4" M' Rp. 150,000.00
Bingkai Pintu Aluminium Warna 4" x 1 1/2" M' Rp. 130,000.00
Bingkai Pintu / Rangka Partisi Aluminium Warna 3" x 1 1/2" M' Rp. 120,000.00
Bingkai Jendela Aluminium Warna (2"x1") M' Rp. 100,000.00
Alumunium Open Back 2,5 x 10 cm M' Rp. 115,000.00
BAHAN KAYU
Kayu klas I (balok) untuk kuda-kuda M3 Rp. 8,550,000.00
Kayu klas II (balok) M3 Rp. 4,550,000.00
Kayu klas II (papan) M3 Rp. 4,850,000.00
Kayu klas III (balok) M3 Rp. 2,800,000.00
Kayu klas III (papan) M3 Rp. 3,275,000.00
Kayu klas I (papan) listplank dan pintu/jendela M3 Rp. 10,050,000.00
Dolken kayu 8-10/400 cm Btg Rp. 30,000.00
Kayu klas I (balok) untuk kosen pintu/jendela M3 Rp. 9,550,000.00
HPL Uk. 120 x 240 Lbr Rp. 176,000.00
Woodplank 2/20 x 4 M Lbr Rp. 60,000.00
BAHAN KUNCI, ENGSEL, GRENDEL DAN HAK ANGIN
Kunci tanam biasa (2 x Slag) Bh Rp. 307,000.00
Kunci tanam silinder Bh Rp. 215,000.00
Kunci selot Bh Rp. 255,000.00
Kunci selot biasa Bh Rp. 125,000.00
Kunci tanam biasa Bh Rp. 173,000.00
Flooring engsel Psg Rp. 1,800,000.00
Engsel pintu Kw.1 Bh Rp. 35,500.00
Engsel jendela Kw.1 Bh Rp. 26,000.00
Grendel jendela Kw.1 Bh Rp. 15,500.00
Kait angin Bh Rp. 15,500.00
Grendel tanam Bh Rp. 185,000.00
Door closer/espanyolet Bh Rp. 250,000.00
Door Holder Bh Rp. 350,000.00
Door stop Bh Rp. 65,000.00
BAHAN KACA
Kaca bening 3 mm M2 Rp. 98,000.00
Kaca bening 5 mm M2 Rp. 105,000.00
Kaca buram 5 mm M2 Rp. 110,000.00
Kaca Ryben 5mm M2 Rp. 150,000.00
Kaca Panasap 5mm M2 Rp. 485,000.00
Kaca nako lengkap teralis set Rp. 350,000.00
Pintu Kaca Tempered 12 mm M2 Rp. 1,250,000.00
BAHAN CAT
Cat tembok Kw. 1 Kg Rp. 65,000.00
Cat tembok Kw. 2 Kg Rp. 31,000.00
Cat Seng Kg Rp. 78,000.00
Cat kayu Kg Rp. 61,000.00
Cat Besi Kg Rp. 61,000.00
Minyak bekisting Ltr Rp. 3,500.00
Cat meni Kg Rp. 16,375.00
Plamur tembok Kg Rp. 15,000.00
Lem kayu Kg Rp. 12,500.00
Residu Ltr Rp. 6,400.00
Kertas amplas Lbr Rp. 5,000.00
Dempul Kg Rp. 31,000.00
Minyak cat Kg Rp. 31,000.00
Cat dasar Kg Rp. 19,000.00
Cat Waterproofing Ltr Rp. 115,000.00
Coating Ltr Rp. 35,000.00
BAHAN SANITASI
Closet duduk Dudblok + Kran Shower Bh Rp. 2,000,000.00
Bath tub + Acs Bh Rp. 8,500,000.00
Closet jongkok Bh Rp. 230,000.00
Urinoir Bh Rp. 1,900,000.00
Wastafel Keramik Bh Rp. 405,000.00
Floor drain Stainlees Bh Rp. 50,000.00
Roof drain Stainlees Bh Rp. 125,000.00
Seal tape Bh Rp. 3,500.00
Kran air Biasa 1/2" - 3/4" Bh Rp. 50,500.00
Kran air ganda 1/2" - 3/4" Bh Rp. 250,000.00
Kran Shower Bh Rp. 125,000.00
Shower Tray + Acc Set Rp. 265,000.00
Stop kran Bh Rp. 76,000.00
Washbasin stainless stel Bh Rp. 300,000.00
Waterdrain + Accesoriss Bh Rp. 50,000.00
Reservoir stainless steel Kap. 1 M3 Bh Rp. 4,000,000.00
Tempat Sabun Dinding Bh Rp. 90,000.00
Saringan got Bh Rp. 50,000.00
BAHAN PIPA
Pipa PVC AW 1/2'' M' Rp. 5,625.00
Pipa PVC AW 1'' M' Rp. 6,000.00
Pipa PVC AW 1 1/2'' M' Rp. 13,333.33
Pipa PVC AW 3/4'' M' Rp. 4,583.33
Pipa PVC 8'' (D) M' Rp. 202,500.00
Pipa PVC 6'' (D) M' Rp. 252,750.00
Pipa PVC 4'' (D) M' Rp. 118,250.00
Pipa PVC 3'' (D) M' Rp. 78,750.00
Pipa PVC 2,5'' M' Rp. 55,000.00
Pipa PVC 2'' (D) M' Rp. 38,125.00
Pipa PVC Air Panas 1/2'' M' Rp. 41,250.00
Pipa BS 1/2" Medium A M' Rp. 23,741.67
Pipa BS 1 1/2" Medium A M' Rp. 69,996.67
Pipa BS 2" Medium A M' Rp. 94,875.00
Pipa BS 4" Medium A M' Rp. 252,000.00
Lem pipa Klg Rp. 65,000.00
BAHAN LISTRIK
Lampu Pijar 40 Watt Bh Rp. 6,000.00
Lampu Pijar 15 Watt Bh Rp. 4,800.00
Lampu Downlight Kecil Bh Rp. 75,000.00
Lampu Downlight Sedang Bh Rp. 95,000.00
Lampu Downlight Besar Bh Rp. 125,000.00
Lampu RM 2 x 36 Watt Set Rp. 390,000.00
Lampu RM 2 x 18 Watt Set Rp. 282,000.00
Lampu SL-E 15 Watt Bh Rp. 36,000.00
Lampu SL-E 18 Watt Set Rp. 39,600.00
Lampu SL-E 23 Watt Bh Rp. 44,400.00
Lampu Hias Set Rp. 3,850,000.00
Exaust Fan Set Rp. 937,500.00
Stop Kontak Kw. 1 Bh Rp. 65,000.00
Stop Kontak AC Kw. 1 Bh Rp. 75,000.00
Saklar Tunggal Kw. 1 Bh Rp. 65,000.00
Saklar Ganda Kw. 1 Bh Rp. 68,500.00
Klem Kabel No. 10 Bh Rp. 500.00
Pipa Instalasi Listrik Bh Rp. 11,500.00
Inbow Dos Bh Rp. 5,000.00
Las Dop Bh Rp. 500.00
Isolasi Bh Rp. 25,000.00
T - Dos 5/8" Bh Rp. 500.00
Fitting Bh Rp. 15,600.00
Kabel NYM (2x2,5) mm M' Rp. 10,500.00
Kabel NYM (3x2,5) mm M' Rp. 14,500.00
MCB 6A Ex. Supran Bh Rp. 61,200.00
MCB 32A Ex. Supran Bh Rp. 85,000.00
Fuse Box Bh Rp. 123,000.00
Alat bantu Ls Rp. 5,000.00
LOKASI :
PROVINSI SULAWESI BARAT
Konsultan Perencana :
PEMERINTAH PROVINSI SULAWESI BARAT
DINAS PERKEBUNAN
LOKASI :
PROVINSI SULAWESI BARAT
Konsultan Perencana :
PEMERINTAH PROVINSI SULAWESI BARAT
DINAS PERKEBUNAN
LOKASI :
PROVINSI SULAWESI BARAT
Konsultan Perencana :
RENCANA ANGGARAN BIAYA
Konsultan Perencana :
DINAS KESEHATAN KABUPATEN ENREKANG
Konsultan Perencana :
PEMERINTAH DAERAH KAB. ENREKANG
Konsultan Perencana :
REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN RUMAH JABATAN WAKIL KETUA DPRD
KABUPATEN ENREKANG
Enrekang, 2010
I PEK. PERSIAPAN
1 Pengukuran + Bouplank 1.00 Ls 1,500,000.00 1,500,000.00
2 Penyediaan P3K 1.00 Ls 500,000.00 500,000.00
3 Pek. Direksi Keet 12.00 M2 2,266,375.00 27,196,500.00
4 Pek. Izin Mendirikan Bangunan (IMB) - Ls 2,500,000.00 2,500,000.00
5 Pek. Jalan Masuk (Plat Duiker) 0.78 M3 3,436,760.00 2,680,672.80
34,377,172.80
C. Kolom Lantai I
1 Stek Poer 1.50 M3 8,434,911.90 12,652,367.86
2 Kolom Utama 20/20 2.28 M3 8,434,911.90 19,231,599.14
3 Kolom Praktis 15/15 1.45 M3 7,081,583.38 10,293,081.45
4 Kolom Teras 20/50 1.52 M3 6,654,051.90 10,114,158.90
52,291,207.34
D. Kolom Lantai II
1 Kolom Utama 20/20 2.56 M3 8,434,911.90 21,593,374.48
2 Kolom Praktis 15/15 1.44 M3 7,081,583.38 10,197,480.07
3 Kolom Teras 20/50 1.80 M3 6,654,051.90 11,977,293.43
43,768,147.98
E. Balok
1 Balok Anak Plat 25/20 3.00 M3 7,014,621.90 21,043,865.71
2 Balok Utama Plat 20/30 5.04 M3 6,907,035.35 34,811,458.19
3 Balok Praktis 15/15 0.59 M3 8,902,167.97 5,207,768.27
61,063,092.17
F. Plat
1 Plat Lantai Beton T = 12 cm (LT. II) 15.29 M3 5,655,128.10 86,489,529.23
2 Plat Meja Beton 0.30 M3 6,376,001.90 1,912,800.57
88,402,329.81
G. Ring Balok
1 Ring Balok Praktis 2.21 M3 6,840,780.35 15,083,920.68
2 Ring Balok Teras 0.33 M3 6,880,533.35 2,236,173.34
3 Kuda - Kuda Beton 1.07 M3 6,840,780.35 7,346,998.10
24,667,092.12
NO URAIAN PEKERJAAN VOLUME SAT HARGA SAT. JML. HARGA
H. Lesplank + Level
1 Lesplank Beton Plat 1.23 M3 9,242,154.90 11,367,850.53
2 Level / Sunscreen 0.79 M3 10,558,091.90 8,319,776.42
19,687,626.95
I. Tangga
1 Pek. Tangga Utama 2.05 M3 5,626,744.90 11,534,827.05
11,534,827.05
Total 345,330,990.41
IV PEK. PASANGAN & PLESTERAN (LANTAI I)
1 Pas. Batu Trasram 69.16 M2 93,912.00 6,494,953.92
2 Pas. Batu Biasa (1 : 5) 151.66 M2 92,087.00 13,965,914.42
3 Plesteran Trasram (1:4) 138.38 M2 45,724.40 6,327,342.47
4 Plesteran Biasa (1:5) 439.22 M2 43,145.60 18,950,410.43
5 Plesteran Beton (1:3) 10.51 M2 45,724.40 480,426.27
6 Pek. Profil 12.87 M1 125,000.00 1,608,750.00
7 Pek. Profil Kolom Teras 2.00 Bh 2,500,000.00 5,000,000.00
8 Acian 588.11 M2 27,687.50 16,283,212.56
69,111,010.08
V PEK. PASANGAN & PLESTERAN (LANTAI II)
1 Pas. Batu Biasa (1 : 5) 228.56 M2 92,087.00 21,047,404.72
2 Plesteran Biasa (1:5) 457.10 M2 43,145.60 19,721,853.76
3 Plesteran Beton (1:3) 67.25 M2 45,724.40 3,074,783.00
4 Pek. Profil 13.91 M1 125,000.00 1,738,750.00
5 Pek. Profil Kolom Teras 2.00 Bh 1,500,000.00 3,000,000.00
6 Acian 524.35 M2 27,687.50 14,517,829.88
63,100,621.36
VI PEK. PENGECATAN (LANTAI I)
1 Cat Tembok Ex. Cendana 529.96 M2 29,356.50 15,557,858.81
2 Cat Tembok Luar (Aquaseal) 58.14 M2 47,372.00 2,754,397.57
3 Cat Plafond Gibsum 103.00 M2 29,356.50 3,023,719.50
4 Cat List Plafond Gibsum 77.14 M1 5,000.00 385,700.00
5 Cat Pintu, Cat Kayu Kilap 3.00 Bh 350,000.00 1,050,000.00
6 Cat Jendela, Cat Kayu Kilap 7.00 Bh 150,000.00 1,050,000.00
7 Cat Kusen 59.00 M1 25,000.00 1,475,000.00
25,296,675.88
VII PEK. PENGECATAN (LANTAI II)
1 Cat Tembok Ex. Cendana 469.15 M2 29,356.50 13,772,484.55
2 Cat Tembok Luar (Aquaseal) 55.20 M2 47,372.00 2,614,934.40
3 Cat Water Profing Plat Dan Talang 28.41 M2 105,450.00 2,995,834.50
4 Cat Plafond Gibsum (Dalam) 103.58 M2 29,356.50 3,040,746.27
5 Cat Plafond Luar 23.00 M2 29,356.50 675,199.50
6 Cat List Plafond Gibsum 102.88 M1 5,000.00 514,400.00
7 Residu Rangka Plafond 126.58 M2 8,500.00 1,075,930.00
8 Cat Kayu Kilap 4.80 M2 34,382.50 165,036.00
9 Cat Pintu, Cat Kayu Kilap 6.00 Bh 350,000.00 2,100,000.00
10 Cat Jendela, Cat Kayu Kilap 10.00 Bh 150,000.00 1,500,000.00
11 Cat Kusen 59.00 M1 25,000.00 1,475,000.00
29,929,565.22
VIII PEKERJAAN KERAMIK (LANTAI I)
1 Timbunan Tanah 3.46 M3 252,900.00 875,678.90
2 Pasir Urug Bawah Lantai 1.39 M3 177,850.00 246,325.81
3 Rabat Beton 6.93 M2 735,120.63 5,090,783.91
4 Lantai Keramik 40/40 cm 78.40 M2 178,540.00 13,997,536.00
5 Lantai Keramik 20/20 cm 6.28 M2 172,548.00 1,083,601.44
6 Plint Keramik 77.14 M' 27,643.00 2,132,381.02