Rab RKB SDN

REKAPITULASI RENCANA ANGGARAN BIAYA
PROGRAM : PROGRAM WAJIB BELAJAR 12 TAHUN PENDIDIKAN DASAR DAN MENENGAH

KEGIATAN : PEMBANGUNAN RUANG KELAS BARU UNTUK PENDIDIKAN DASAR
PEKERJAAN : PEMBANGUNAN UNIT KELAS BARU (USB) SD 013 SANGATTA UTARA
LOKASI : KUTAI TIMUR
NO ITEM PEKERJAAN JUMLAH HARGA
I PRELIMINIRIES Rp 28,000,000.00
II BANGUNAN RUANG GURU #REF!
III BANGUNAN 12 RKB #REF!
#REF! ### #REF!
JUMLAH #REF!
PPn 10 % #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang : Err:511
Dibuat Oleh :
CV. EXECUTIVE 04 CONSULTANT
ROBI MARZUKI, ST
Direktur

II BANGUNAN RUANG GURU

A PEKERJAAN PERSIAPAN Rp 3,219,250.00
B LANTAI I
I PEKERJAAN PONDASI #REF!
II PEKERJAAN STRUKTUR LANTAI I #REF!
III PEKERJAAN LANTAI #REF!
IV PEKERJAAN DINDING #REF!
V PEKERJAAN PINTU DAN JENDELA #REF!
VI PEKERJAAN PLAFOND Rp 70,224,874.95
VII PEKERJAAN ELEKTRIKAL Rp 17,571,250.00
VIII PEKERJAAN SANITAIR #REF!
IX PEKERJAAN LAIN-LAIN #REF!
#REF!
C LANTAI II
I PEKERJAAN STRUKTUR LANTAI II #REF!
II PEKERJAAN LANTAI #REF!
III PEKERJAAN DINDING #REF!
IV PEKERJAAN PINTU DAN JENDELA #REF!
V PEKERJAAN ATAP DAN PLAFOND Rp 209,009,194.55
VI PEKERJAAN ELEKTRIKAL Rp 11,166,750.00
VII PEKERJAAN LAIN-LAIN #REF!
#REF!
D PEKERJAAN DINDING ARSITEK LUAR #REF!
JUMLAH #REF!
RENCANA ANGGARAN BIAYA
Kode
No Uraian Pekerjaan Volume Satuan Harga Satuan (Rp) Jumlah Harga (Rp)
Analisa
1 2 3 4 5 6 7
I PRELIMINIRIES
1 Pembershan lokasi 2500.00 m2 - 5,000.00 12,500,000.00
2 Direksi keet 30.00 m2 - 250,000.00 7,500,000.00
3 Listrik dan air kerja 1.00 Ls - 3,000,000.00 3,000,000.00
4 Mobilisasi dan demobilisasi alat pancang 1.00 Ls - 5,000,000.00 5,000,000.00
28,000,000.00
II BANGUNAN RUANG GURU

A PEKERJAAN PERSIAPAN
1 Bouplank 100.00 m' A. 1 32,192.50 3,219,250.00
3,219,250.00
B LANTAI I
I PEKERJAAN PONDASI
1 Pile Cap P1 1 1 0.3 20.00
- Pengadaan Mini Pile 20x20 720.00 m' - 320,000.00 230,400,000.00
- Memancang mini pile 720.00 m' C. C.3 90,516.25 65,171,700.00
- Menyambung mini pile 180.00 titik - 100,000.00 18,000,000.00
- Bobok tiang pancang 60.00 titik - 100,000.00 6,000,000.00
- Galian tanah pondasi 36.00 m3 B. B.1 59,012.50 2,124,450.00
- Urugan tanah kembali 24.62 m3 B. B.5 134,917.50 3,321,668.85
- Urugan pasir bawah pondasi 1.44 m3 B. B.3 311,605.00 448,711.20
- Lantai kerja 1.44 m3 #REF! #REF! #REF!
- Beton K-225 6.00 m3 #REF! #REF! #REF!
- Besi 1318.82 kg E. E.10 21,737.60 28,667,983.72
- Bekisting 24.00 m2 E. E.1 115,663.63 2,775,927.00
2 Pondasi batu gunung 243 m'
- Tiang pacang ulin 122.00 titik C. C.2 132,391.25 16,151,732.50
- Urugan tanah kembali 89.97 m3 B. B.2 1,379.50 124,110.17
- Urugan pasir bawah pondasi 12.85 m3 B. B.3 311,605.00 4,004,903.26
- Pasangan batu kosong 51.41 m3 #REF! #REF! #REF!
- Pasangan pondasi batu gunung 1 : 5 118.34 m3 B. B.6 946,747.50 112,038,099.15
- Plester tembereng pondasi 92.00 m2 D. D.2 53,557.50 4,927,290.00
3 Sloof 20x30 190 m'
- Besi 2188.43 kg E. E.10 21,737.60 47,571,172.49
- Bekisting 114.00 m2 E. E.2 101,815.00 11,606,910.00
4 Sloof 15x20 (km/wc) 1.94 m3 #REF! #REF! #REF!
#REF!
II PEKERJAAN STRUKTUR LANTAI I

1 Kolom 40x40 5.75 18
- Besi 2135.02 kg E. E.10 21,737.60 46,410,123.80
- Bekisting 165.60 m2 E. E.3 151,443.33 25,079,016.00
2 Kolom 25x50 5.75 2
- Besi 221.97 kg E. E.10 21,737.60 4,825,051.60
- Bekisting 17.25 m2 E. E.3 151,443.33 2,612,397.50
3 Tangga ke lantai 2
- Besi 454.93 kg E. E.10 21,737.60 9,889,186.36
Kode
Analisa
1 2 3 4 5 6 7
- Bekisting 31.60 m2 E. E.5 180,598.33 5,706,184.94
Kode
Analisa
1 2 3 4 5 6 7
4 Balok bordes 4.00
- Besi 51.95 kg E. E.10 21,737.60 1,129,224.84
- Bekisting 2.40 m2 E. E.5 180,598.33 433,436.00
#REF!
III PEKERJAAN LANTAI 234.00 198.90

1 Urugan tanah bawah lantai 210.60 m3 B. B.5 134,917.50 28,413,625.50
2 Pasir urug bawah lantai 43.29 m3 B. B.3 311,605.00 13,489,380.45
3 Lantai Cor Camp 1 : 3 : 5 dalam bangunan 11.70 m3 E. E.9 1,140,382.27 13,342,472.50
4 Lantai Cor Camp 1 : 3 : 5 Rabat Luar dan Hall depan 19.89 m3 E. E.9 1,140,382.27 22,682,203.25
5 Keramik lantai KM/WC 60x60 227.00 m2 #REF! #REF! #REF!
6 Keramik lantai KM/WC 20x20 15.00 m2 D. D.5 221,810.50 3,327,157.50
7 Keramik tangga 20.83 m2 #REF! #REF! #REF!
8 Plint lantai 200.00 60,000.00 12,000,000.00
#REF!
IV PEKERJAAN DINDING
1 Kolom praktis 2.37 m3 #REF! #REF! #REF!
2 Balok Latai 1.49 m3 #REF! #REF! #REF!
3 Dinding pasangan bata 1 : 4 571.32 m2 D. D.1 117,772.50 67,285,490.27
4 Plesteran dinding 1 : 4 1142.64 m2 D. D.2 53,557.50 61,196,674.01
5 Aci dinding 1050.64 m2 D. D.3 30,500.00 32,044,367.50
6 Cat dinding luar 420.10 m2 I. I.2 38,424.85 16,142,183.42
7 Cat dinding dalam 630.54 m2 I. I.3 29,673.25 18,710,096.87
8 Keramik dinding km/wc 20x25 56.00 m2 D. D.6 252,415.50 14,135,268.00
9 Keramik dinding Depan, h = 120 cm (area depan) 36.00 m2 #REF! #REF! #REF!
10 Profil dinding atas keramik depan 30.00 m' #REF! #REF! #REF!
11 Kanopi atas jendela fin cat 20.00 m' #REF! #REF! #REF!
12 Wall paper Ruang Guru dan Kepala Sekolah 199.50 m2 - 200,000.00 39,900,000.00
#REF!
V PEKERJAAN PINTU DAN JENDELA

1 Pintu P1 4.00 unit F. F.5 141,712.88 566,851.50
2 Pintu P2 2.00 unit #REF! #REF! #REF!
4 Jendela J1 9.00 unit #REF! #REF! #REF!
6 Bouvenlight BV 2.00 unit #REF! #REF! #REF!
#REF!
VI PEKERJAAN PLAFOND
1 Rangka plafond hollow 319.56 m2 H. H.5 122,762.20 39,229,888.63
2 Plafond Calsiboard 319.56 m2 H. H.6 41,244.25 13,180,012.53
3 Pengecatan plafond 319.56 m2 I. I.3 29,673.25 9,482,383.77
4 List Plafond gypsum 288.29 m' H. H.8 28,903.50 8,332,590.02
70,224,874.95
VII PEKERJAAN ELEKTRIKAL

1 Lampu TL 2x20 watt RMI setara Masko 13.00 bh - 191,250.00 2,486,250.00
2 Lampu SL 18 Watt 11.00 bh - 46,750.00 514,250.00
3 Stop kontak 17.00 bh - 25,500.00 433,500.00
4 Saklar tunggal 13.00 bh - 21,250.00 276,250.00
5 Saklar ganda 4.00 bh - 34,000.00 136,000.00
6 Instalasi titik lampu 24.00 titik - 250,000.00 6,000,000.00
7 Instalasi titik stop kontak 17.00 titik - 275,000.00 4,675,000.00
8 Box Panel 1.00 bh - 250,000.00 250,000.00
9 Box Sekering 1.00 bh - 300,000.00 300,000.00
10 Grounding 1.00 titik - 2,500,000.00 2,500,000.00
17,571,250.00
Kode
Analisa
1 2 3 4 5 6 7
VIII PEKERJAAN SANITAIR

1 Klosed Duduk 3.00 Bh #REF! #REF! #REF!
2 Bak mandi lapis keramik 3.00 Bh - 1,000,000.00 3,000,000.00
3 Floor drain 3.00 Bh J. J.7 104,322.50 312,967.50
4 Kran air 3.00 Bh J. J.4 51,796.25 155,388.75
5 Instalasi air bersih
- Pipa PVC Ø 3/4" 20.00 m' J. J.8 18,459.00 369,180.00
6 Instalasi air kotor
- Pipa PVC Ø 2.5" 20.00 m' J. J.9 133,342.55 2,666,851.00
- Pipa PVC Ø 4" 20.00 m' J. J.10 166,280.05 3,325,601.00
7 Septictank dan peresapan 2.00 Unit - 5,000,000.00 10,000,000.00
#REF!
IX PEKERJAAN LAIN-LAIN
1 Railing tangga besi hollow fin. cat ke lantai 2 7.60 m' - 900,000.00 6,840,000.00
2 Saluran keliling bangunan 108.00 m' #REF! #REF! #REF!
3 Pot bunga 36.00 m' #REF! #REF! #REF!
4 Tangga naik 12.00 m' #REF! #REF! #REF!
5 Water proofing
- Water Proofing coating system km/wc (dinding & Lantai) 71.00 m2 - 70,000.00 4,970,000.00
#REF!
JUMLAH PEKERJAAN LANTAI I #REF!
C LANTAI II
I PEKERJAAN STRUKTUR LANTAI II
1 Kolom 40x40 4.00 18
- Besi 1357.67 kg E. E.10 21,737.60 29,512,443.92
- Bekisting 115.20 m2 E. E.3 151,443.33 17,446,272.00
2 Kolom K 25x50 4.00 2
- Besi 157.46 kg E. E.10 21,737.60 3,422,715.55
- Bekisting 12.00 m2 E. E.3 151,443.33 1,817,320.00
3 Balok Lantai B1-30x60 61.8
- Besi 2065.83 kg E. E.10 21,737.60 44,906,229.68
- Bekisting 59.33 m2 E. E.5 180,598.33 10,714,537.92
4 Balok Lantai B2-30x50 114
- Besi 2399.22 kg E. E.10 21,737.60 52,153,284.67
- Bekisting 86.64 m2 E. E.5 180,598.33 15,647,039.60
- Besi 1065.96 kg E. E.10 21,737.60 23,171,412.10
- Bekisting 28.00 m2 E. E.5 180,598.33 5,056,753.33
- Besi 169.24 kg E. E.10 21,737.60 3,678,784.47
- Bekisting 6.48 m2 E. E.5 180,598.33 1,170,277.20
7 Pelat Lantai 12 cm 350.64
- Besi 8453.84 kg E. E.10 21,737.60 183,766,137.67
- Bekisting 350.64 m2 E. E.6 235,992.83 82,748,715.87
8 Balok Atap B2-30x50 28.8
- Besi 605.69 kg E. E.10 21,737.60 13,166,203.47
- Bekisting 21.89 m2 E. E.5 180,598.33 3,952,936.32
9 Balok Atap B3-30x40 132
- Besi 2815.42 kg E. E.10 21,737.60 61,200,560.74
- Bekisting 73.92 m2 E. E.5 180,598.33 13,349,828.80
Kode
Analisa
1 2 3 4 5 6 7
10 Balok Atap B3-20x30 29.0
- Besi 273.03 kg E. E.10 21,737.60 5,935,016.93
- Bekisting 17.40 m2 E. E.5 180,598.33 3,142,411.00
11 Ring Balok 15x20 26.0
- Besi 163.22 kg E. E.10 21,737.60 3,547,924.12
- Bekisting 14.30 m2 E. E.5 180,598.33 2,582,556.17
12 Pelat Atap dak 59.60
- Besi 1436.82 kg E. E.10 21,737.60 31,232,939.73
- Bekisting 59.60 m2 E. E.6 235,992.83 14,063,992.90
#REF!
II PEKERJAAN LANTAI
1 Keramik lantai 60x60 312.36 m2 #REF! #REF! #REF!
2 Plint lantai 100.00 m' 60,000.00 6,000,000.00
#REF!
III PEKERJAAN DINDING

2 Ring balk gewel 2.64 m3 #REF! #REF! #REF!
6 Aci dinding 854.08 m2 D. D.3 30,500.00 26,049,440.00
9 Keramik dinding Depan Kelas, h = 120 cm (area depan) 36.00 m2 #REF! #REF! #REF!
11 Wall Paper Ruang Perpustakaan 154.00 m2 - 200,000.00 30,800,000.00
#REF!
IV PEKERJAAN PINTU DAN JENDELA

4 Jendela Atap 8.00 unit #REF! #REF! #REF!
#REF!
V PEKERJAAN ATAP DAN PLAFOND

1 Rangka atap baja ringan 378.55 m2 H. H.1 193,462.00 73,235,040.10
2 Atap genteng metal 378.55 m2 H. H.2 110,859.50 41,965,863.73
3 Listplank Calsium silicate 89.60 m' H. H.4 75,542.50 6,768,608.00
4 Rangka plafond hollow ruangan 345.00 m2 H. H.5 122,762.20 42,352,959.00
5 Rangka plafond hollow tritisan 71.68 m2 H. H.5 122,762.20 8,799,594.50
6 Plafond Calsiboard ruangan 345.00 m2 H. H.6 41,244.25 14,229,266.25
7 Plafond Calsiboard tritisan 71.68 m2 H. H.6 41,244.25 2,956,387.84
9 Pengecatan Listplank 26.88 m2 I. I.1 44,145.15 1,186,621.63
10 List plafond gypsum 178.20 m' H. H.8 28,903.50 5,150,603.70
209,009,194.55
VI PEKERJAAN ELEKTRIKAL
2 Lampu Downlight 18 Watt 6.00 bh - 212,500.00 1,275,000.00
3 Stop kontak 12.00 bh - 25,500.00 306,000.00
5 Saklar ganda 3.00 bh - 34,000.00 102,000.00
Kode
Analisa
1 2 3 4 5 6 7
8 Box Panel 1.00 bh - 250,000.00 250,000.00
11,166,750.00
Kode
Analisa
1 2 3 4 5 6 7
VII PEKERJAAN LAIN-LAIN

1 Pagar teras besi hollow fin cat 43.00 m' - 900,000.00 38,700,000.00
2 Pagar void besi hollow fin cat 2.00 m' - 900,000.00 1,800,000.00
3 Instalasi air hujan
- Roof drain 6.00 bh - 135,000.00 810,000.00
- Instalasi air hujan PVC AW 3" 72.00 m' #REF! #REF! #REF!
4 Water proofing
- Water Proofing Hot Aplication 59.60 m2 - 150,000.00 8,939,250.00
- Screed atap dak 2.09 m3 #REF! #REF! #REF!
#REF!
JUMLAH PEKERJAAN LANTAI II #REF!
D PEKERJAAN DINDING ARSITEK LUAR

1 Dinding arsitek alcopanel 426.39 m2 #REF! #REF! #REF!
2 Jendela mati 4.00 unit #REF! #REF! #REF!
Jumlah #REF!
JUMLAH BANGUNAN KANTOR #REF!

III BANGUNAN 12 RKB

A PEKERJAAN PERSIAPAN Rp 5,022,030.00
B LANTAI I
I PEKERJAAN PONDASI #REF!
II PEKERJAAN STRUKTUR LANTAI I #REF!
III PEKERJAAN LANTAI #REF!
IV PEKERJAAN DINDING #REF!
V PEKERJAAN PINTU DAN JENDELA #REF!
VI PEKERJAAN PLAFOND Rp 114,911,933.29
VII PEKERJAAN ELEKTRIKAL Rp 24,343,750.00
VIII PEKERJAAN SANITAIR Rp 33,659,644.00
IX PEKERJAAN LAIN-LAIN #REF!
#REF!
C LANTAI II
I PEKERJAAN STRUKTUR LANTAI II #REF!
II PEKERJAAN LANTAI #REF!
III PEKERJAAN DINDING #REF!
IV PEKERJAAN PINTU DAN JENDELA #REF!
V PEKERJAAN ATAP DAN PLAFOND Rp 351,852,286.11
VI PEKERJAAN ELEKTRIKAL Rp 22,087,000.00
VII PEKERJAAN SANITAIR Rp 23,659,644.00
VIII PEKERJAAN LAIN-LAIN #REF!
#REF!
D PEKERJAAN DINDING ARSITEK LUAR #REF!
JUMLAH #REF!
RENCANA ANGGARAN BIAYA
Kode
Analisa
1 2 3 4 5 6 7
III BANGUNAN 12 RKB

1 Bouplank 156.00 m' A. 1 32,192.50 5,022,030.00
5,022,030.00
B LANTAI I
I PEKERJAAN PONDASI
1 Pile Cap P1 1 1 0.3 70.00
- Pengadaan Mini Pile 20x20 2520.00 m' - 320,000.00 806,400,000.00
- Memancang mini pile 2520.00 m' C. C.3 90,516.25 228,100,950.00
- Menyambung mini pile 630.00 titik - 100,000.00 63,000,000.00
- Bobok tiang pancang 210.00 titik - 100,000.00 21,000,000.00
- Urugan tanah kembali 86.17 m3 B. B.5 134,917.50 11,625,840.98
- Lantai kerja 5.04 m3 #REF! #REF! #REF!
- Besi 4615.87 kg E. E.10 21,737.60 100,337,943.02
- Bekisting 84.00 m2 E. E.1 115,663.63 9,715,744.50
2 Pondasi batu gunung 290 m'
- Tiang pacang ulin 145.00 titik C. C.2 132,391.25 19,196,731.25
- Urugan tanah kembali 107.44 m3 B. B.2 1,379.50 148,215.69
- Pasangan batu kosong 61.40 m3 #REF! #REF! #REF!
- Pasangan pondasi batu gunung 1 : 5 141.32 m3 B. B.6 946,747.50 133,798,901.09
- Plester tembereng pondasi 144.00 m2 D. D.2 53,557.50 7,712,280.00
3 Sloof 20x30 270 m'
- Besi 3110.40 kg E. E.10 21,737.60 67,612,631.04
- Bekisting 162.00 m2 E. E.2 101,815.00 16,494,030.00
4 Sloof 15x20 (km/wc) 1.31 m3 #REF! #REF! #REF!
#REF!
II PEKERJAAN STRUKTUR LANTAI I

1 Kolom 40x40 5.75 50
- Besi 5930.60 kg E. E.10 21,737.60 128,917,010.56
- Bekisting 460.00 m2 E. E.3 151,443.33 69,663,933.33
2 Kolom 25x50 5.75 22
- Besi 2441.65 kg E. E.10 21,737.60 53,075,567.56
- Bekisting 189.75 m2 E. E.3 151,443.33 28,736,372.50
3 Kolom 15x40 4.25 6
- Besi 250.47 kg E. E.10 21,737.60 5,444,538.42
- Bekisting 28.05 m2 E. E.3 151,443.33 4,247,985.50
4 Tangga ke lantai 2
- Besi 454.93 kg E. E.10 21,737.60 9,889,186.36
- Bekisting 31.60 m2 E. E.5 180,598.33 5,706,184.94
5 Balok bordes 4.00
Kode
Analisa
1 2 3 4 5 6 7
- Besi 51.95 kg E. E.10 21,737.60 1,129,224.84
- Bekisting 2.40 m2 E. E.5 180,598.33 433,436.00
#REF!
III PEKERJAAN LANTAI 552.00 304.41

1 Urugan tanah bawah lantai 496.80 m3 B. B.5 134,917.50 67,027,014.00
2 Pasir urug bawah lantai 85.64 m3 B. B.3 311,605.00 26,686,213.66
3 Lantai Cor Camp 1 : 3 : 5 dalam bangunan 27.60 m3 E. E.9 1,140,382.27 31,474,550.51
4 Lantai Cor Camp 1 : 3 : 5 Rabat Luar 30.44 m3 E. E.9 1,140,382.27 34,714,558.99
5 Keramik lantai KM/WC 60x60 493.04 m2 #REF! #REF! #REF!
7 Keramik tangga 20.83 m2 #REF! #REF! #REF!
8 Pasangan bata menaikkan lantai area mengajar 5.04 m2 #REF! #REF! #REF!
9 Plint Lantai 200.00 m' 60,000.00 12,000,000.00
#REF!
IV PEKERJAAN DINDING
5 Aci dinding 1432.53 m2 D. D.3 30,500.00 43,692,165.00
9 Keramik dinding Depan Kelas, h = 100 cm (area depan) 63.00 m2 D. D.6 252,415.50 15,902,176.50
10 Sunsceen dinding atas fin Cat 52.00
- Ring balk 1.01 m3 #REF! #REF! #REF!
- Pasangan bata 1 : 4 26.00 m2 D. D.1 117,772.50 3,062,085.00
- Plester 1 : 4 52.00 m2 D. D.2 53,557.50 2,784,990.00
- Aci dinding 58.76 m2 D. D.3 30,500.00 1,792,180.00
- Cat dinding luar 58.76 m2 I. I.2 38,424.85 2,257,844.19
- Sunscrean dinding besi hollow fin cat 27.40 m2 - 750,000.00 20,550,000.00
#REF!
V PEKERJAAN PINTU DAN JENDELA

5 Bouvenlight 6.00 unit #REF! #REF! #REF!
#REF!
VI PEKERJAAN PLAFOND
1 Rangka plafond hollow 534.00 m2 H. H.5 122,762.20 65,555,014.80
2 Plafond Calsiboard 534.00 m2 H. H.6 41,244.25 22,024,429.50
4 List Plafond gypsum 397.43 m' H. H.8 28,903.50 11,486,973.49
114,911,933.29

2 Lampu SL 18 Watt 6.00 bh - 46,750.00 280,500.00
3 Stop kontak 6.00 bh - 25,500.00 153,000.00
5 Saklar ganda 11.00 bh - 34,000.00 374,000.00
Kode
Analisa
1 2 3 4 5 6 7
8 Box Panel 1.00 bh - 250,000.00 250,000.00
9 Box Sekering 1.00 bh - 300,000.00 300,000.00
10 Grounding 1.00 titik - 2,500,000.00 2,500,000.00
24,343,750.00
Kode
Analisa
1 2 3 4 5 6 7
VIII PEKERJAAN SANITAIR

1 Klosed jongkok 6.00 Bh J. J.1 832,487.00 4,994,922.00
3 Washtafel 6.00 Bh J. J.3 774,600.00 4,647,600.00
4 Floor drain 6.00 Bh J. J.7 104,322.50 625,935.00
5 Kran air 6.00 Bh J. J.4 51,796.25 310,777.50
6 Kran air washtafel 6.00 Bh J. J.5 119,796.25 718,777.50
- Pipa PVC Ø 3/4" 20.00 m' J. J.8 18,459.00 369,180.00
- Pipa PVC Ø 2.5" 20.00 m' J. J.9 133,342.55 2,666,851.00
- Pipa PVC Ø 4" 20.00 m' J. J.10 166,280.05 3,325,601.00
9 Septictank dan peresapan 2.00 Unit - 5,000,000.00 10,000,000.00
33,659,644.00
IX PEKERJAAN LAIN-LAIN
1 Meja Washtafel lapis keramik 8.00 m' - 1,000,000.00 8,000,000.00
2 Railing tangga besi hollow fin. cat ke lantai 2 7.60 m' - 900,000.00 6,840,000.00
3 Saluran keliling bangunan 160.00 m' #REF! #REF! #REF!
4 Water proofing
#REF!
JUMLAH PEKERJAAN LANTAI I #REF!
C LANTAI II
I PEKERJAAN STRUKTUR LANTAI II
1 Kolom K1 40x40 4.50 50
- Besi 4250.70 kg E. E.10 21,737.60 92,400,016.32
- Bekisting 360.00 m2 E. E.3 151,443.33 54,519,600.00
2 Kolom 25x50 4.50 22
- Besi 1945.68 kg E. E.10 21,737.60 42,294,413.57
- Bekisting 148.50 m2 E. E.3 151,443.33 22,489,335.00
3 Kolom K3 15x40 4.50 6
- Besi 265.01 kg E. E.10 21,737.60 5,760,768.33
- Bekisting 29.70 m2 E. E.3 151,443.33 4,497,867.00
- Besi 4604.19 kg E. E.10 21,737.60 100,084,040.54
- Bekisting 126.16 m2 E. E.5 180,598.33 22,784,285.73
- Besi 2663.28 kg E. E.10 21,737.60 57,893,402.28
- Bekisting 113.12 m2 E. E.5 180,598.33 20,429,283.47
- Besi 980.41 kg E. E.10 21,737.60 21,311,803.89
- Bekisting 37.44 m2 E. E.5 180,598.33 6,761,601.60
7 Pelat Lantai 12 cm 548.47 39.9
- Besi 13223.50 kg E. E.10 21,737.60 287,447,076.73
- Bekisting 548.47 m2 E. E.6 235,992.83 129,435,579.28
8 Ring balk atap 15x20 276.0
- Besi 1056.34 kg E. E.10 21,737.60 22,962,222.48
- Bekisting 151.80 m2 E. E.5 180,598.33 27,414,827.00
#REF!
Kode
Analisa
1 2 3 4 5 6 7
II PEKERJAAN LANTAI
1 Keramik lantai 60x60 480.24 m2 #REF! #REF! #REF!
3 Pasangan bata menaikkan lantai area mengajar 5.04 m2 D. D.1 117,772.50 593,573.40
4 Plint Lantai 200.00 m' 60,000.00 12,000,000.00
#REF!

2 Ring balk gewel 4.23 m3 #REF! #REF! #REF!
6 Aci dinding 1701.05 m2 D. D.3 30,500.00 51,882,025.00
10 Keramik dinding Depan Kelas, h = 100 cm (area depan) 63.00 m2 D. D.6 252,415.50 15,902,176.50
11 Sunsceen dinding bata fin Cat 52.00
- Pasangan bata 1 : 4 26.00 m2 D. D.1 117,772.50 3,062,085.00
- Plester 1 : 4 52.00 m2 D. D.2 53,557.50 2,784,990.00
- Aci dinding 58.76 m2 D. D.3 30,500.00 1,792,180.00
- Cat dinding luar 58.76 m2 I. I.2 38,424.85 2,257,844.19
- Sunscrean dinding besi hollow fin cat 27.40 m2 - 750,000.00 20,550,000.00
14 Dinding Glass block 6.00 m2 - 750,000.00 4,500,000.00
#REF!
IV PEKERJAAN PINTU DAN JENDELA

5 Bouvenlight 6.00 unit #REF! #REF! #REF!
6 Jendela atap 18.00 unit #REF! #REF! #REF!
#REF!
V PEKERJAAN ATAP DAN PLAFOND

1 Rangka atap baja ringan 651.00 m2 H. H.1 193,462.00 125,943,762.00
2 Atap genteng metal 651.00 m2 H. H.2 110,859.50 72,169,534.50
3 Listplank Calsium silicate 145.00 m' H. H.4 75,542.50 10,953,662.50
4 Rangka plafond hollow ruangan 552.00 m2 H. H.5 122,762.20 67,764,734.40
5 Rangka plafond hollow tritisan 116.00 m2 H. H.5 122,762.20 14,240,415.20
6 Plafond Calsiboard ruangan 552.00 m2 H. H.6 41,244.25 22,766,826.00
7 Plafond Calsiboard tritisan 116.00 m2 H. H.6 41,244.25 4,784,333.00
9 Pengecatan Listplank 43.50 m2 I. I.1 44,145.15 1,920,314.03
10 List plafond gypsum 397.43 m' H. H.8 28,903.50 11,486,973.49
351,852,286.11
VI PEKERJAAN ELEKTRIKAL
2 Lampu SL 18 Watt 6.00 bh - 63,750.00 382,500.00
3 Stop kontak 6.00 bh - 25,500.00 153,000.00
5 Saklar ganda 11.00 bh - 34,000.00 374,000.00
Kode
Analisa
1 2 3 4 5 6 7
8 Box Panel 1.00 bh - 250,000.00 250,000.00
22,087,000.00
VII PEKERJAAN SANITAIR

1 Klosed jongkok 6.00 Bh J. J.1 832,487.00 4,994,922.00
3 Washtafel 6.00 Bh J. J.3 774,600.00 4,647,600.00
4 Floor drain 6.00 Bh J. J.7 104,322.50 625,935.00
5 Kran air 6.00 Bh J. J.4 51,796.25 310,777.50
6 Kran air washtafel 6.00 Bh J. J.5 119,796.25 718,777.50
- Pipa PVC Ø 3/4" 20.00 m' J. J.8 18,459.00 369,180.00
- Pipa PVC Ø 2.5" 20.00 m' J. J.9 133,342.55 2,666,851.00
- Pipa PVC Ø 4" 20.00 m' J. J.10 166,280.05 3,325,601.00
23,659,644.00
VIII PEKERJAAN LAIN-LAIN

1 Meja Washtafel lapis keramik 8.00 m' - 1,000,000.00 8,000,000.00
2 Pagar balcon/teras 56.00
- Pasangan bata 33.60 m2 D. D.1 117,772.50 3,957,156.00
- Plester bata 63.28 m2 D. D.2 53,557.50 3,389,118.60
- Aci dinding 63.28 m2 D. D.3 30,500.00 1,930,040.00
- Cat dinding 63.28 m2 I. I.2 38,424.85 2,431,524.51
- Railing balkon atas Pipa Galvanis fin. Cat 56.00 m' - 250,000.00 14,000,000.00
- Kisi-kisi bawah pagar besi hollow fin cat 16.80 m2 - 900,000.00 15,120,000.00
3 Pagar void besi hollow fin cat 2.10 m' - 900,000.00 1,890,000.00
4 Water proofing
#REF!
JUMLAH PEKERJAAN LANTAI II #REF!
D PEKERJAAN DINDING ARSITEK LUAR

1 Dinding arsitek alcopanel 399.57 m2 #REF! #REF! #REF!
Jumlah #REF!
JUMLAH TOTAL
JADUAL PELAKSANAAN PEKERJAAN
KEGIATAN : PEMBANGUNAN INFRASTRUKTUR SARANA DAN PRASARANA PENDIDIKAN DASAR ZONA 4 KABUPATEN KUTAI TIMUR
PEKERJAAN : PEMBANGUNAN RUANG KELAS BARU SDN 002 KONGBENG
LOKASI : KEC. KONGBENG, KAB. KUTAI TIMUR
T.A : 2016
TIME SCHEDULE
No. REKAPITULASI JUMLAH HARGA BOBOT BULAN. I BULAN. II BULAN. III BULAN. IV BULAN V BULAN. VI BULAN. VII KETERANGAN
( Rp ) (%) Minggu Minggu Minggu Minggu Minggu Minggu Minggu
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28
100
A. PEKERJAAN PERSIAPAN 9,409,677.50 0.27 0.13 0.13

-
90
B. LANTAI 1
I. PEKERJAAN PONDASI 707,214,297.48 20.26 2.03 4.05 6.08 6.08 2.03
II. PEKERJAAN STRUKTUR 471,442,948.51 13.50 3.38 3.38 3.38 3.38
80
III. PEKERJAAN DINDING 277,319,489.95 7.94 1.99 1.99 1.99 1.99
IV. PEKERJAAN LANTAI 282,810,104.95 8.10 2.70 2.70 2.70
V. PEKERJAAN ATAP & PLAFOND 83,403,735.50 2.39 1.19 1.19
70
VI. PEKERJAAN CAT 56,275,688.13 1.61 0.54 0.54 0.54
VII. PEKERJAAN PINTU DAN JENDELA 81,373,137.96 2.33 0.78 0.78 0.78
VIII. PEKERJAAN ELEKTRIKAL 23,668,250.00 0.68 0.23 0.23 0.23
60
IX. PEKERJAAN SANITASI 46,681,647.35 1.34 0.45 0.45 0.45
-
C. LANTAI 2 50
I. PEKERJAAN STRUKTUR 240,332,400.90 6.88 1.72 1.72 1.72 1.72
II. PEKERJAAN DINDING 220,526,474.54 6.32 1.58 1.58 1.58 1.58
III. PEKERJAAN LANTAI 481,851,638.25 13.80 3.45 3.45 3.45 3.45 40
IV. PEKERJAAN ATAP & PLAFOND 304,450,753.59 8.72 2.18 2.18 2.18 2.18
V. PEKERJAAN CAT 63,557,499.57 1.82 0.46 0.46 0.46 0.46
VI. PEKERJAAN PINTU DAN JENDELA 74,859,335.17 2.14 0.71 0.71 0.71 30
VII. PEKERJAAN ELEKTRIKAL 21,488,000.00 0.62 0.21 0.21 0.21

VIII. PEKERJAAN SANITASI 3,574,357.25 0.10 0.03 0.03 0.03
- 20
D. PEKERJAAN TANGGA 36,441,904.17 1.04 0.52 0.52

-
E. PEKERJAAN LAIN - LAIN 4,448,192.64 0.13 0.04 0.04 0.04 10
A TOTAL (%) 3,491,129,533.41 100.00 0

B BOBOT RENCANA (%) 0.13 2.16 4.05 6.08 6.08 5.40 3.38 3.90 5.86 1.72 3.71 4.38 4.84 6.81 6.25 5.06 4.52 2.53 2.89 2.89 3.45 3.45 3.49 3.49 1.03 0.99 0.99 0.46
C KOMULATIF (%) 0.13 2.30 6.35 12.42 18.50 23.90 27.28 31.18 37.04 38.76 42.46 46.84 51.68 58.49 64.74 69.80 74.31 76.85 79.74 82.64 86.09 89.54 93.03 96.53 97.56 98.55 99.54 100.00
Sangatta, 21 April 2016

Dibuat Oleh,
PT. MENTARANG KALTIM
Nelman , SE
Direktur
REKAPITULASI
DAFTAR KUANTITAS DAN HARGA
KEGIATAN : PEMBANGUNAN INFRASTRUKTUR SARANA DAN PRASARANA PENDIDIKAN DASAR ZONA 4 KABUPATEN KUTAI
TIMUR
TAHUN ANGGARAN : 2016
NO URAIAN PEKERJAAN JUMLAH HARGA
A. PEKERJAAN PERSIAPAN Rp 9,409,677.50
B. LANTAI 1
I. PEKERJAAN PONDASI Rp 707,214,297.48
II. PEKERJAAN STRUKTUR Rp 471,442,948.51
III. PEKERJAAN DINDING Rp 277,319,489.95
IV. PEKERJAAN LANTAI Rp 282,810,104.95
V. PEKERJAAN ATAP & PLAFOND Rp 83,403,735.50
VI. PEKERJAAN CAT Rp 56,275,688.13
VII. PEKERJAAN PINTU DAN JENDELA Rp 81,373,137.96
VIII. PEKERJAAN ELEKTRIKAL Rp 23,668,250.00
IX. PEKERJAAN SANITASI Rp 46,681,647.35
C. LANTAI 2
I. PEKERJAAN STRUKTUR Rp 240,332,400.90
II. PEKERJAAN DINDING Rp 220,526,474.54
III. PEKERJAAN LANTAI Rp 481,851,638.25
IV. PEKERJAAN ATAP & PLAFOND Rp 304,450,753.59
V. PEKERJAAN CAT Rp 63,557,499.57
VI. PEKERJAAN PINTU DAN JENDELA Rp 74,859,335.17
VII. PEKERJAAN ELEKTRIKAL Rp 21,488,000.00
VIII. PEKERJAAN SANITASI Rp 3,574,357.25
D. PEKERJAAN TANGGA Rp 36,441,904.17
E. PEKERJAAN LAIN - LAIN Rp 4,448,192.64
A JUMLAH HARGA Rp 3,491,129,533.41

B PAJAK PERTAMBAHAN NILAI (PPN) = 10% x (A) Rp 349,112,953.34
C JUMLAH TOTAL HARGA ( A + B ) Rp 3,840,242,486.75
D DIBULATKAN Rp 3,840,242,000.00
TERBILANG :
Tiga Milyar Delapan Ratus Empat Puluh Juta Dua Ratus Empat Puluh Dua Ribu 0Rupiah
Sangatta, 21 April 2016

Dibuat Oleh,
PT. MENTARANG KALTIM
Nelman
Direktur
URAIAN PEKERJAAN KODE HARGA SATUAN
A. PEKERJAAN PERSIAPAN
1 1 M' Mengukur & Memasang Bouplank - SNI 03-2835-2002 A. 1 Rp 32,192.50
B. PEKERJAAN TANAH DAN PONDASI

B.1 1 M3 Galian tanah biasa - SNI 2835 : 2008 B. B.1 Rp 59,012.50
B.2 1 M3 Urugan Tanah kembali - SNI 2835 : 2008 B. B.2 Rp 1,379.50
B.3 1 M3 Urugan Pasir - SNI 2835 : 2008 B. B.3 Rp 311,605.00
B.4 1 M3 Memadatkan tanah - SNI 2835 : 2008 B. B.4 Rp 43,025.00
B.5 1M3 Urugan tanah dipadatkan B. B.5 Rp 134,917.50
### #REF! #REF! #REF!
B.6 1 M3 Pas pondasi batu gunung 1 Pc : 5 Ps SNI 2838:2008 B. B.6 Rp 946,747.50
C. PEKERJAAN PANCANG
C.1 1 M' Biaya Memancang tiang 10x10 (manual) C. C.1 Rp 15,516.25
C.2 1 Titik Memancang tiang Ulin 10x10, p = 2 m C. C.2 Rp 132,391.25
C.3 1 M' Biaya Memancang mini pile 20x20 C. C.3 Rp 90,516.25
D. PEKERJAAN PASANGAN DAN LANTAI

D.1 1 m2 Pas. Batu bata camp 1 Pc : 4 Ps SNI 6897:2008 D. D.1 Rp 117,772.50
D.2 1 M2 Plesteran tebal 15 mm 1 Pc : 4 Ps SNI 2837:2008 D. D.2 Rp 53,557.50
D.3 1 M2 Acian SNI 2837:2008 D. D.3 Rp 30,500.00
D.4 1 M2 Pas. Lantai keramik 40 x 40 cm SNI 7395:2008 D. D.4 Rp 247,455.25
D.5 1 M2 Pas. Lantai keramik 20 x 20 cm SNI 7395:2008 D. D.5 Rp 221,810.50
D.6 1 M2 Pas. Dinding keramik 20 x 20 cm SNI 7395:2008 D. D.6 Rp 252,415.50
E. PEKERJAAN BETON
E.1 1 M2 Pekerjaan bekisitng untuk Pondasi - SNI 7394:2008 (3 x pakai) E. E.1 Rp 115,663.63
E.2 1 M2 Pekerjaan bekisiting untuk sloof - SNI 7394:2008 (3 kali pakai) E. E.2 Rp 101,815.00
E.3 1 M2 Pekerjaan bekisitng untuk kolom - SNI 7394:2008 SNI 7394:2008 (3 kali pakaE. E.3 Rp 151,443.33
E.4 1 M2 Pekerjaan bekisitng untuk kolom dan balok Praktis E. E.4 Rp 106,340.25
E.5 1 M2 Pekerjaan Begisting Balok SNI 7394:2008 (3 kali pakai) E. E.5 Rp 180,598.33
E.6 1 M2 Pekerjaan Begisting Lantai / Slab SNI 7394:2008 (3 kali pakai) E. E.6 Rp 235,992.83
E.7 1 M3 Beton Cor Camp. 1 : 2 : 3 SNI-2002 E. E.7 #REF!
E.9 1 M3 Beton Mutu f'o = 21,7 Mpa (K250), Slump (12 ± 2) cm, w/c = 0,56 E. E.9 Rp 1,140,382.27
E.10 1 kg Pekerjaan Tulangan Beton SNI 7394:2008 E. E.10 Rp 21,737.60
F. PEKERJAAN KUSEN DAN JENDELA

F.1 1 M' kusen Alumunium SNI DT 90-0014-2007 F. F.1 Rp 149,075.65
F.2 1 M3 Pek kusen pintu/jendela Kayu Bengkirai - SNI 3434:2008 Kayu Kelas 1 F. F.2 Rp 7,196,225.00
F.3 1 M2 Pek daun pintu panil Kayu Bengkirai - SNI 3434:2008 Kayu Kelas 1 F. F.3 Rp 539,695.00
F.5 1 m2 Pasang kaca bening 5 mm SNI : 2002 F. F.5 Rp 141,712.88
### 1 Unit Jendela J4 (area alcpanel Tipe 1) #REF! #REF!
### 1 Unit Jendela J5 (area alcpanel Tipe 2) #REF! #REF!
### 1 Unit Jendela Area Tangga #REF! #REF!
### 1 Unit Jendela Atap #REF! #REF!
G. PEKERJAAN PENGGANTUNG DAN PENGUNCI

G.2 Pasang Kunci Tanam Biasa F. G.2 Rp 299,822.50
URAIAN PEKERJAAN KODE HARGA SATUAN
G.3 Pasang Engsel Pintu F. G.3 Rp 53,737.88
G.4 Pasang Engsel Jendela F. G.4 Rp 49,487.88
G.5 1 Bh Pasang grendel jendela SNI : 2002 F. G.5 Rp 40,960.25
G.6 1 buah Pasang pegangan jendela/handel SNI : 2002 F. G.6 Rp 40,921.58
G.7 1 Set Pasang Expanyolet F. G.7 Rp 209,502.50
G.8 1 Bh Pasang Kunci Silinder/WC F. G.8 Rp 255,912.63
G.9 1 Bh Pasang hak angin SNI : 2002 F. G.9 Rp 45,171.58
H. PEKERJAAN ATAP DAN PLAFOND

H.1 1 M2 Mengerjakan kuda-kuda / Frame & Rangka atap baja ringan H. H.1 Rp 193,462.00
H.2 1 M2 Memasang atap Genteng metal SNI 03-3436-2002 H. H.2 Rp 110,859.50
H.4 1 M' papan listplank Calsium Cilicate H. H.4 Rp 75,542.50
H.5 1 M2 Rangka Plafond Hollow H. H.5 Rp 122,762.20
H.6 1 M2 Memasang Plafond Calsiboard - SNI 03-2838-2002 H. H.6 Rp 41,244.25
H.8 1 M' List Plafond Gypsum Profil H. H.8 Rp 28,903.50
I. PEKERJAAN PENGECATAN
I.1 1 M2 Mengecat kayu dengan cat minyak SNI - 2002 (1 lapis plamir, 1 lapis car dasaI. I.1 Rp 44,145.15
I.2 1 M2 Mengecat dinding Luar SNI - 2002 I. I.2 Rp 38,424.85
I.3 1 M2 Mengecat dinding dalam & Plafon SNI - 2002 I. I.3 Rp 29,673.25
J. PEKERJAAN SANITAIR
J.1 1 bh Memasang Klosed Jongkok SNI - 2002 J. J.1 Rp 832,487.00
J.3 Memasang Satu Buah Wastafel J. J.3 Rp 774,600.00
J.4 Memasang 1 Buah Kran Dinding J. J.4 Rp 51,796.25
J.5 Memasang 1 Buah Kran Washtafel J. J.5 Rp 119,796.25
J.7 Memasang 1 Buah Floor Drain J. J.7 Rp 104,322.50
J.8 1 M' Pipa PVC AW 1/2" SNI - 2002 J. J.8 Rp 18,459.00
J.9 1 M' Pipa PVC AW 2" SNI - 2002 J. J.9 Rp 133,342.55
J.10 1 M' Pipa PVC AW 4" SNI - 2002 J. J.10 Rp 166,280.05
DAFTAR KUANTITAS DAN HARGA
KEGIATAN : PEMBANGUNAN INFRASTRUKTUR SARANA DAN PRASARANA PENDIDIKAN DASAR ZONA 4 KABUPATEN KUTAI
NO URAIAN PEKERJAAN VOL SAT HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
1 2 3 4 6 7
1 Papan Nama Kegiatan 1.00 Ls 450,000.00 450,000.00
2 Bouplank 123.00 m' 32,192.50 3,959,677.50
3 Pek. Bongkaran Bangunan Existing 1.00 Ls 5,000,000.00 5,000,000.00
JUMLAH A 9,409,677.50
B LANTAI 1
I PEKERJAAN PONDASI
1 Pile Cap P1 a & P1 b
- Pengadaan Mini Pile 20x20 792.00 m' 276,250.00 218,790,000.00
- Memancang mini pile 792.00 m' 90,516.25 71,688,870.00
- Menyambung mini pile 120.00 titik 100,000.00 12,000,000.00
- Bobok tiang pancang 60.00 titik 50,000.00 3,000,000.00
- Galian tanah pondasi 60.69 m3 59,012.50 3,581,468.63
- Urugan tanah kembali 57.61 m3 1,379.50 79,469.55
- Urugan pasir bawah pondasi 3.57 m3 311,605.00 1,112,429.85
- Lantai kerja Beton 1 Pc : 3 Psr : 5 Krl 3.57 m3 903,990.00 3,227,244.30
- Poer Plat, K-250 21.60 m3 1,140,382.27 24,632,256.92
- Besi 2431.62 kg 21,737.60 52,857,582.91
- Bekisting 64.80 m2 115,663.63 7,495,002.90
2 Pile Cap P2
- Pengadaan Mini Pile 20x20 450.00 m' 276,250.00 124,312,500.00
- Memancang mini pile 450.00 m' 90,516.25 40,732,312.50
- Menyambung mini pile 50.00 titik 100,000.00 5,000,000.00
- Bobok tiang pancang 34.00 titik 50,000.00 1,700,000.00
- Galian tanah pondasi 18.75 m3 59,012.50 1,106,484.38
- Urugan tanah kembali 13.20 m3 1,379.50 18,209.40
- Urugan pasir bawah pondasi 1.25 m3 311,605.00 389,506.25
- Lantai kerja Beton 1 Pc : 3 Psr : 5 Krl 1.25 m3 903,990.00 3,227,244.30
- Poer Plat, K-250 3.20 m3 1,140,382.27 3,649,223.25
- Besi 908.50 kg 21,737.60 19,748,609.60
- Bekisting 32.00 m2 115,663.63 3,701,236.00
3 Pondasi batu gunung

- Galian tanah pondasi 7.98 m3 59,012.50 470,919.75
- Tiang pancang ulin 10 cm x 10 cm x 2 m 61.00 titik 132,391.25 8,075,866.25
- Cor Dasar Pondasi T = 5 Cm 4.51 m3 903,990.00 4,078,350.89
- Pasangan pondasi batu gunung 1 : 5 40.60 m3 946,747.50 38,441,262.12
- Urugan tanah dipadatkan 400.97 m3 134,917.50 54,098,247.74
JUMLAH B.I 707,214,297.48

1 2 3 4 6 7
II PEKERJAAN STRUKTUR
1 Pekerjaan Sloof
a. S1 30 x 40 cm
- Beton K-250 9.72 m3 1,140,382.27 11,084,515.62
- Besi 1602.77 kg 21,737.60 34,840,460.10
- Bekisting 21.60 m2 101,815.00 2,199,204.00
b. S2 20 x 30 cm
- Beton K-250 10.38 m3 1,140,382.27 11,837,167.91
- Besi 2010.26 kg 21,737.60 43,698,227.78
- Bekisting 17.30 m2 101,815.00 1,761,399.50
c. S3 15 x 20 cm
- Beton K-250 0.77 m3 1,140,382.27 879,234.73
- Besi 154.92 kg 21,737.60 3,367,580.30
- Bekisting 3.43 m2 101,815.00 348,886.07
2 Pekerjaan Kolom
a. K1 30 cm x 40 cm
- Beton K-250 15.48 m3 1,140,382.27 17,653,117.46
- Besi 2644.59 kg 21,737.60 57,487,111.54
- Bekisting 60.20 m2 151,443.33 9,116,888.67
b. Kolom K2 = 30 cm x 30 cm
- Beton K-250 6.19 m3 1,140,382.27 7,061,246.98
- Besi 869.68 kg 21,737.60 18,904,709.59
- Bekisting 18.35 m2 151,443.33 2,778,480.36
c. K3 13 x 40 cm
- Beton K-250 2.66 m3 1,140,382.27 3,033,872.98
- Besi 733.74 kg 21,737.60 15,949,798.79
- Bekisting 16.55 m2 151,443.33 2,506,992.94
d. KP 13 x 13 cm
- Beton K-250 1.05 m3 1,140,382.27 1,195,856.16
- Besi 327.87 kg 21,737.60 7,127,154.73
- Bekisting 10.76 m2 106,340.25 1,143,724.84
4 Pekerjaan Balok Latai

a. BL 1 = 13 x 13 cm
- Beton K-250 2.77 m3 1,140,382.27 3,160,683.49
- Besi 1191.95 kg 21,737.60 25,910,175.80
- Bekisting 14.21 m2 106,340.25 1,511,449.42
5 Pekerjaan Balok
a. B1 30 x 50 cm
- Beton K-250 20.25 m3 1,140,382.27 23,092,740.87
- Besi 2782.89 kg 21,737.60 60,493,349.66
- Bekisting 22.50 m2 180,598.33 4,063,462.50
b. B2 20 x 30 cm
- Beton K-250 13.50 m3 1,140,382.27 15,395,160.58
- Besi 2614.50 kg 21,737.60 56,832,955.20
- Bekisting 22.50 m2 180,598.33 4,063,462.50
c. B3 15 x 20 cm
- Beton K-250 0.65 m3 1,140,382.27 742,388.85
- Besi 130.81 kg 21,737.60 2,843,443.29
- Bekisting 2.89 m2 180,598.33 522,531.18
6 Pekerjaan Kanopi Cor Beton

a. KV 1
- Beton K-250 1.95 m3 1,140,382.27 2,219,468.98
- Besi 355.15 kg 21,737.60 7,720,101.39
- Bekisting 13.31 m2 235,992.83 3,141,457.93
b. KV 2
- Beton K-250 0.07 m3 1,140,382.27 74,124.85
- Besi 13.06 kg 21,737.60 283,907.55
- Bekisting 1.63 m2 235,992.83 384,668.32
c. KV 3
- Beton K-250 0.56 m3 1,140,382.27 640,096.57
- Besi 112.78 kg 21,737.60 2,451,650.87
- Bekisting 8.14 m2 235,992.83 1,920,037.69
JUMLAH B.II 471,442,948.51

1 2 3 4 6 7

1 Dinding pasangan bata 1 : 4 882.03 m2 117,772.50 103,879,113.72
2 Plesteran dinding 1 : 4 1559.74 m2 53,557.50 83,535,721.49
3 Acian dinding 1559.74 m2 30,500.00 47,572,039.50
4 Keramik dinding T.W / WC 20 cm x 20 cm, T = 2 M 67.80 m2 252,415.50 17,113,770.90
5 List Plint Keramik Dinding T.W & WC = 100 x 200 mm 33.90 m' 113,628.00 3,851,989.20
6 Pas. Dinding Depan Keramik 10 x 20 cm T = 1 M 35.60 m2 113,628.00 4,044,759.10
(Motif & Warna Pas. Bata Merah)
7 Pas. Batu Tempel / Batu Alam 33.10 m2 489,712.50 16,208,994.04
8 Pas. Dinding Glass Block 1.44 m2 772,987.50 1,113,102.00
JUMLAH B.III 277,319,489.95
IV PEKERJAAN LANTAI
1 Urugan Pasir bawah lantai 31.68 m3 311,605.00 9,870,399.98
2 Cor Plat Lantai
PL 1 T = 10 cm
- Beton Cor Camp. 1 : 2 : 3 67.83 m3 955,230.00 64,795,161.36
- Besi 2648.70 kg 21,737.60 57,576,381.12
3 Keramik lantai Gedung 40 cm x 40 cm 587.24 m2 247,455.25 145,315,621.01

4 Keramik lantai KM/WC 20 cm x 20 cm 21.96 m2 221,810.50 4,870,958.58
5 Pasangan bata menaikkan lantai area mengajar 3.24 m2 117,772.50 381,582.90
JUMLAH B.IV 282,810,104.95
V PEKERJAAN ATAP & PLAFOND

1 Rangka Plafond Besi Hollow 466.00 m2 122,762.20 57,207,185.20
2 Pekerjaan Plafond Eksterior Calsiboard, T = 6 mm 142.00 m2 41,244.25 5,856,683.50
3 Pekerjaan Plafond Interior Gypsum + Rangka, T = 9 mm 324.00 m2 41,296.00 13,379,904.00
4 List Plafond Gypsum 5 x 5 cm 240.80 m1 28,903.50 6,959,962.80
JUMLAH B.V 83,403,735.50

1 2 3 4 6 7
VI PEKERJAAN CAT
1 Cat Dinding ( interior ) 631.89 m2 29,673.25 18,750,215.11
2 Cat Dinding ( eksterior ) 616.73 m2 38,424.85 23,697,738.53
3 Cat Plafond 466.00 m2 29,673.25 13,827,734.50
JUMLAH B.VI 56,275,688.13
VII PEKERJAAN PINTU DAN JENDELA

1 Pekerjaan Pintu
a. Tipe P.1 = 1 Unit
- Daun Pintu Kayu Bengkirai 3.33 m2 539,695.00 1,798,533.59
- Kusen Kayu Bengkirai 0.04 m3 7,196,225.00 316,058.20
- Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen 8.34 m2 44,145.15 368,347.13
b Tipe P.3 = 2 Unit
d. Tipe P.4 = 1 Unit
- Daun Pintu Kayu Bengkirai 1.26 m2 539,695.00 680,015.70
f. Tipe P.5 = 7 Unit
- Kusen Kayu Bengkirai 0.24 m3 7,196,225.00 1,704,641.78
- Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen 30.46 m2 44,145.15 1,344,837.85
Tipe PJ.1 = 2 Unit
- Daun Jendela Kayu Bengkirai & Kaca Reflextor T = 5 mm 1.10 m2 474,757.50 522,233.25
- Kaca T = 5 mm 0.33 m2 141,712.88 46,765.25
Tipe PJ.2 = 3 Unit
- Daun Jendela Kayu Bengkirai & Kaca Reflextor T = 5 mm 1.65 m2 474,757.50 783,349.88
- Kaca T = 5 mm 1.59 m2 141,712.88 225,323.47
2 Pekerjaan Jendela
a. Tipe J.1 = 4 Unit
- Daun Jendela Kayu Bengkirai & Kaca Reflextor T = 5 mm 3.90 m2 474,757.50 1,851,554.25
Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen 9.65 m2 44,145.15 425,912.41
b. Tipe J.2 = 3 Unit
- Kaca T = 5 mm 2.97 m2 141,712.88 420,887.24
- Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen 9.99 m2 44,145.15
c. Tipe J.3 = 3 Unit
- Kaca T = 5 mm 2.63 m2 141,712.88 373,059.14
1 2 3 4 6 7
d. Tipe J.4 = 9 Unit

- Kaca T = 5 mm 5.94 m2 141,712.88 841,774.48
h. Tipe BV = 7 Unit
- Kaca T = 5 mm 0.63 m2 141,712.88 89,279.11
3 Pekerjaan Pengantung & Kunci

a. 1 Pasang Pegangan Pintu/Handle Door Stainless Steel 2.00 Set 264,126.25 528,252.50
b. Kunci WC 7.00 Set 255,912.63 1,791,388.38
c. Kunci Tanam 8.00 Set 299,822.50 2,398,580.00
d. Pasang Engsel Pintu 4" 62.00 Bh 53,737.88 3,331,748.25
e. Pasang Engsel Jendela 3" 166.00 Bh 49,487.88 8,214,987.25
f. Hak Angin 166.00 Bh 45,171.58 7,498,481.45
g. Grendel Jendela 24.00 Bh 40,960.25 983,046.00
h. Handel Jendela 24.00 Bh 40,921.58 982,117.80
i. Espanyolet 8.00 Bh 209,502.50 1,676,020.00
JUMLAH B.VII 81,373,137.96
VIII PEKERJAAN ELEKTRIKAL

1 Instalasi Listrik 78.00 Ttk 191,250.00 14,917,500.00
2 Lampu TL 2 x 36 W + Reflektor 20.00 Bh 212,500.00 4,250,000.00
3 Lampu SL 18 W + Acc 17.00 Bh 63,750.00 1,083,750.00
4 Lampu SL 8 W + Acc 7.00 Bh 46,750.00 327,250.00
5 Saklar Tunggal 5.00 Bh 21,250.00 106,250.00
6 Saklar Ganda 9.00 Bh 25,500.00 229,500.00
7 Saklar Empat 2.00 Bh 34,000.00 68,000.00
9 Stop Kontak 1 Phase 17.00 Bh 25,500.00 433,500.00
10 Panel Box + 4 MCB 1.00 Bh 127,500.00 127,500.00
11 Biaya Sambung PLN 1.00 Ls 2,125,000.00 2,125,000.00
JUMLAH B.VIII 23,668,250.00
IX PEKERJAAN SANITASI
1 Wastapel 3.00 Bh 774,600.00 2,323,800.00
2 Meja Zincalume + Acc + Meja Pas Bata 1.00 Bh 1,487,500.00 1,487,500.00
3 Kran Wastapel 3.00 Bh 119,796.25 359,388.75
4 Kran Dinding 5.00 Bh 51,796.25 258,981.25
5 Kran Meja Zincalume 1.00 Bh 183,546.25 183,546.25
6 Closet Jongkok 3.00 Bh 832,487.00 2,497,461.00
7 Closet Duduk 2.00 Bh 2,182,032.00 4,364,064.00
8 Soap holder Keramik ( Tempat sabun ) 5.00 Bh 63,750.00 318,750.00
9 Shower Bidate 2.00 Bh 191,250.00 382,500.00
10 Kaca Cermin Diatas Wastafel 3.00 Unit 212,500.00 637,500.00
11 Floor drain WC 5.00 Bh 104,322.50
- Pipa PVC Ø 1/2" 110.00 m1 18,459.00 2,030,490.00
- Pipa PVC Ø 2" 88.00 m1 133,342.55 11,734,144.40
- Pipa PVC Ø 4" 34.00 m1 166,280.05 5,653,521.70
14 Septictank dan peresapan 2.00 Unit 2,550,000.00 5,100,000.00
15 Tandon Air 1200 & Pondasi 2.00 Unit 4,250,000.00 8,500,000.00
16 Test Comisioning 1.00 Ls 850,000.00 850,000.00
JUMLAH B.IX 46,681,647.35

1 2 3 4 6 7
.C LANTAI 2
I PEKERJAAN STRUKTUR
2 Pekerjaan Kolom
a. K1 30 cm x 40 cm
- Beton K-250 13.50 m3 1,140,382.27 15,395,160.58
- Besi 2644.59 kg 21,737.60 57,487,111.54
- Bekisting 52.50 m2 151,443.33 7,950,775.00
b. K2 30 cm x 30 cm
- Beton K-250 5.40 m3 1,140,382.27 6,158,064.23
- Besi 758.44 kg 21,737.60 16,486,665.34
- Bekisting 16.00 m2 151,443.33 2,423,093.33
c. K3 13 x 40 cm
- Beton K-250 0.98 m3 1,140,382.27 1,111,872.71
- Besi 240.78 kg 21,737.60 5,233,979.33
- Bekisting 7.95 m2 151,443.33 1,203,974.50
d. KP 13 x 13 cm
- Beton K-250 0.76 m3 1,140,382.27 867,260.71
- Besi 237.78 kg 21,737.60 5,168,766.53
- Bekisting 7.80 m2 106,340.25 829,453.95

a. BL 2 = 13 x 13 cm
- Beton K-250 2.77 m3 1,140,382.27 3,160,683.49
- Besi 1191.95 kg 21,737.60 25,910,175.80
- Bekisting 14.21 m2 106,340.25 1,511,449.42
5 Pekerjaan Ring Balk

a. B1 30 x 50 cm
- Beton K-250 10.80 m3 1,140,382.27 12,316,128.46
- Besi 2091.60 kg 21,737.60 45,466,364.16
- Bekisting 18.00 m2 180,598.33 3,250,770.00
b. RB2 = 15 x 20 cm
- Beton K-250 2.16 m3 1,140,382.27 2,463,225.69
- Besi 434.02 kg 21,737.60 9,434,466.20
- Bekisting 9.60 m2 180,598.33 1,733,744.00
6 Pekerjaan Kanopi Cor Beton

a. KV 1
- Beton K-250 2.90 m3 1,140,382.27 3,303,801.46
- Besi 493.28 kg 21,737.60 10,722,713.76
- Bekisting 0.00 m2 235,992.83 -
b. KV 2
- Beton K-250 0.07 m3 1,140,382.27 74,124.85
- Besi 13.06 kg 21,737.60 283,907.55
- Bekisting 1.63 m2 235,992.83 384,668.32
JUMLAH C.I 240,332,400.90

1 2 3 4 6 7
II PEKERJAAN DINDING
1 Dinding pasangan bata 1 : 4 719.86 m2 117,772.50 84,780,006.28
2 Plesteran dinding 1 : 4 1384.32 m2 53,557.50 74,140,450.61
3 Acian dinding 1384.32 m2 30,500.00 42,221,607.50
4 Keramik dinding T.W / WC 20 cm x 20 cm, T = 2 M 40.20 m2 252,415.50 10,147,103.10
5 List Plint Keramik Dinding T.W & WC = 100 x 200 mm 20.10 m' 113,628.00 2,283,922.80
6 Pas. Batu Tempel / Batu Alam 7.38 m2 489,712.50 3,614,078.25
7 Pas. Dinding Glass Block 4.32 m2 772,987.50 3,339,306.00
JUMLAH C.II 220,526,474.54
III PEKERJAAN LANTAI

1 Cor Plat Lantai
PL 2 T = 12 cm, K 100
- Beton K-250 55.92 m3 1,140,382.27 63,770,176.26
- Besi 8860.21 kg 21,737.60 192,599,773.35
- Begesting 466.00 m2 235,992.83 109,972,660.33
2 Keramik lantai Gedung 40 cm x 40 cm 448.80 m2 247,455.25 111,057,916.20
3 Keramik lantai KM/WC 20 cm x 20 cm 17.20 m2 221,810.50 3,815,140.60
4 Pasangan bata menaikkan lantai area mengajar 5.40 m2 117,772.50 635,971.50
JUMLAH C.III 481,851,638.25
IV PEKERJAAN ATAP & PLAFOND

1 Pekerjaan Rangka Atap (Trust Metal) 641.61 m2 193,462.00 124,127,637.48
2 Pekerjaan Penutup Atap Genteng Metal 641.61 m2 110,859.50 71,128,840.94
3 Bubungan Atap Genteng Metal 64.00 m1 134,695.67 8,620,522.67
4 Listplank Calsium silicate 150.20 m1 75,542.50 11,346,483.50
5 Rangka Plafond Besi Hollow 486.00 m2 122,762.20 59,662,429.20
6 Pekerjaan Plafond Eksterior Calsiboard, T = 6 mm 164.00 m2 41,244.25 6,764,057.00
7 Pekerjaan Plafond Interior Gypsum + Rangka, T = 9 mm 322.00 m2 41,296.00 13,297,312.00
8 List Plafond Gypsum 5 x 5 cm 328.80 m1 28,903.50 9,503,470.80
JUMLAH C.IV 304,450,753.59

1 2 3 4 6 7
V PEKERJAAN CAT
1 Cat Dinding ( interior ) 736.11 m2 29,673.25 21,842,776.06
2 Cat Dinding ( eksterior ) 648.19 m2 38,424.85 24,906,507.46
3 Cat Plafond 486.00 m2 29,673.25 14,421,199.50
4 Cat List Plank Atap 54.07 m2 44,145.15 2,387,016.55
JUMLAH C.V 63,557,499.57
VI PEKERJAAN PINTU DAN JENDELA

1 Pekerjaan Pintu
a. TipeP.2 = 1 Unit
- Kaca T = 5 mm 0.20 m2 141,712.88 28,342.58
b. Tipe P.5 = 4 Unit
c. Tipe PJ.2 = 3 Unit
- Kaca T = 5 mm 2.65 m2 141,712.88 375,539.12
2 Pekerjaan Jendela
a. Tipe J.1 = 3 Unit
Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen 7.24 m2 44,145.15
b. Tipe J.2 = 3 Unit
- Kaca T = 5 mm 1.49 m1 141,712.88 210,443.62
c. Tipe J.4 = 15 Unit
- Kaca T = 5 mm 9.90 m1 141,712.88 1,402,957.46
d. Tipe BV = 4 Unit
- Kaca T = 5 mm 0.36 m2 141,712.88 51,016.64
e. Jalusi Atap = 2 Unit
- Kaca T = 5 mm 4.90 m1 141,712.88 694,393.09
3 Pekerjaan Pengantung & Kunci

b. Kunci WC 4.00 Set 255,912.63 1,023,650.50
c. Kunci Tanam 6.00 Set 299,822.50 1,798,935.00
d. Pasang Engsel Pintu 4" 38.00 Bh 53,737.88 2,042,039.25
e. Pasang Engsel Jendela 3" 176.00 Bh 49,487.88 8,709,866.00
f. Hak Angin 176.00 Bh 45,171.58 7,950,197.20
g. Grendel Jendela 26.00 Bh 40,960.25 1,064,966.50
h. Handel Jendela 26.00 Bh 40,921.58 1,063,960.95
i. Espanyolet 12.00 Bh 209,502.50 2,514,030.00
JUMLAH C.VI 74,859,335.17

1 2 3 4 6 7

1 Instalasi Listrik 74.00 Ttk 191,250.00 14,152,500.00
2 Lampu TL 2 x 36 W + Reflektor 24.00 Bh 212,500.00 5,100,000.00
3 Lampu SL 18 W + Acc 19.00 Bh 63,750.00 1,211,250.00
4 Lampu SL 8 W + Acc 4.00 Bh 46,750.00 187,000.00
5 Saklar Tunggal 3.00 Bh 21,250.00 63,750.00
6 Saklar Ganda 8.00 Bh 25,500.00 204,000.00
7 Saklar Empat 4.00 Bh 34,000.00 136,000.00
9 Stop Kontak 1 Phase 12.00 Bh 25,500.00 306,000.00
10 Panel Box + 4 MCB 1.00 Bh 127,500.00 127,500.00
JUMLAH C.VII 21,488,000.00
VIII PEKERJAAN SANITASI

1 Kran Dinding 3.00 Bh 51,796.25 155,388.75
2 Closet Jongkok 3.00 Bh 832,487.00 2,497,461.00
3 Soap holder Keramik ( Tempat sabun ) 3.00 Bh 63,750.00 191,250.00
4 Floor drain WC & Roof Drain 7.00 Bh 104,322.50 730,257.50
JUMLAH C.VIII 3,574,357.25
D PEKERJAAN TANGGA
1 Plat Lantai Tangga
- Beton K-250 3.43 m3 1,140,382.27 3,906,778.58
- Besi 488.89 kg 21,737.60 10,627,338.74
- Bekisting 16.45 m2 235,992.83 3,881,334.80
2 K4 20 x 20 cm
- Beton K-250 0.28 m3 1,140,382.27 319,307.03
- Besi 45.09 kg 21,737.60 980,133.89
- Bekisting 1.87 m2 106,340.25 198,501.80
3 Balok
- Beton K-250 0.74 m3 1,140,382.27 848,444.41
- Besi 97.96 kg 21,737.60 2,129,415.30
- Bekisting 1.24 m2 106,340.25 131,861.91
4 Lantai Keramik 40 x 40 cm 27.98 m2 247,455.25 6,924,787.72
5 Pas. Relling Hand Besi Hollow 50 x 50 Fin. Cat Warna Hitam 9.55 m2 680,000.00 6,494,000.00
JUMLAH D 36,441,904.17
E PEKERJAAN LAIN - LAIN

1 Pekerjaan Skoneng / List Arsitektur 91.92 m1 48,392.00 4,448,192.64
JUMLAH E 4,448,192.64
TOTAL 3,491,129,533.41
DAFTAR ANALISA HARGA SATUAN
HARGA HARGA JUMLAH ###

KODE INDEX SAT URAIAN SATUAN BAHAN UPAH HARGA
( Rp ) ( Rp ) ( Rp ) ( Rp )
A. PEKERJAAN PERSIAPAN
1 1 M' Mengukur & Memasang Bouplank - SNI 03-2835-2002
0.007 M3 Kayu Papan Meranti 3,400,000.00 23,800.00
0.020 KG Paku biasa 17,000.00 340.00
0.100 OH Pekerja 75,000.00 7,500.00
0.005 OH Mandor 110,500.00 552.50
jumlah total 24,140.00 8,052.50 32,192.50
B. PEKERJAAN TANAH DAN PONDASI

B.1 1 M3 Galian tanah biasa - SNI 2835 : 2008
0.750 OH Pekerja 75,000.00 56,250.00
0.025 OH Mandor 110,500.00 2,762.50
jumlah total 59,012.50 59,012.50
B.2 1 M3 Urugan Tanah kembali - SNI 2835 : 2008

0.025 OH Pekerja 75,000.00 1,875.00
0.008 OH Mandor 110,500.00 884.00
jumlah total 2,759.00 1,379.50
B.3 1 M3 Urugan Pasir - SNI 2835 : 2008

1.200 1M3 Pasir 240,000.00 288,000.00
0.300 OH Pekerja 75,000.00 22,500.00
0.010 OH Mandor 110,500.00 1,105.00
jumlah total 288,000.00 23,605.00 311,605.00
B.4 1 M3 Memadatkan tanah - SNI 2835 : 2008

0.500 OH Pekerja 75,000.00 37,500.00
0.050 OH Mandor 110,500.00 5,525.00
jumlah total 0.00 43,025.00 43,025.00
B.5 1M3 Urugan tanah dipadatkan

1.200 M3 Tanah Urugan 58,650.00 70,380.00
0.250 OH Pekerja 75,000.00 18,750.00
0.025 OH Mandor 110,500.00 2,762.50
1.000 m3 Memadatkan tanah 43,025.00 43,025.00
jumlah total 70,380.00 64,537.50 134,917.50
B.6 1 M3 Pas pondasi batu gunung 1 Pc : 5 Ps SNI 2838:2008

1.200 M3 Batu gunung 350,000.00 420,000.00
136.000 Kg Semen Pc 1,500.00 204,000.00
0.544 M3 Pasir pasangan 240,000.00 130,560.00
0.750 OH Tukang 85,000.00 63,750.00
0.075 OH Kepala tukang 102,000.00 7,650.00
1.500 OH Pekerja 75,000.00 112,500.00
0.075 OH Mandor 110,500.00 8,287.50
jumlah total 754,560.00 192,187.50 946,747.50
C. PEKERJAAN PANCANG
C.1 1 M' Biaya Memancang tiang 10x10 (manual)
0.125 Oh Pekerja 75,000.00 9,375.00
0.050 Oh Tukang 85,000.00 4,250.00
0.005 Oh Kep. Tukang 102,000.00 510.00
0.013 Oh mandor 110,500.00 1,381.25
jumlah total 0.00 15,516.25 15,516.25
C.2 1 Titik Memancang tiang Ulin 10x10, p = 2 m

0.020 m3 Kayu ulin 10x10 4,250,000.00 85,000.00
0.008 m3 Kalang dan sunduk 4,250,000.00 31,875.00
1.000 m' Memancang tiang 15,516.25 15,516.25
jumlah total 116,875.00 15,516.25 132,391.25
( Rp ) ( Rp ) ( Rp ) ( Rp )
C.3 1 M' Biaya Memancang mini pile 20x20

0.125 Oh Pekerja 75,000.00 9,375.00
0.050 Oh Tukang 85,000.00 4,250.00
0.005 Oh Kep. Tukang 102,000.00 510.00
0.013 Oh mandor 110,500.00 1,381.25
0.250 Jam alat pancang 300,000.00 75,000.00
jumlah total 75,000.00 15,516.25 90,516.25
D. PEKERJAAN PASANGAN DAN LANTAI

D.1 1 m2 Pas. Batu bata camp 1 Pc : 4 Ps SNI 6897:2008
70.000 Buah Batu bata 807.50 56,525.00
11.500 Kg Semen Pc 1,500.00 17,250.00
0.043 M3 Pasir pasangan 240,000.00 10,320.00
0.100 OH Tukang 85,000.00 8,500.00
0.010 OH Kepala tukang 102,000.00 1,020.00
0.300 OH Pekerja 75,000.00 22,500.00
0.015 OH Mandor 110,500.00 1,657.50
jumlah total 84,095.00 33,677.50 117,772.50
D.2 1 M2 Plesteran tebal 15 mm 1 Pc : 4 Ps SNI 2837:2008

6.2400 Kg Semen Pc 1,500.00 9,360.00
0.0240 M3 Pasir pasangan 240,000.00 5,760.00
0.1500 OH Tukang 85,000.00 12,750.00
0.0150 OH Kepala tukang 102,000.00 1,530.00
0.3000 OH Pekerja 75,000.00 22,500.00
0.0150 OH Mandor 110,500.00 1,657.50
jumlah total 15,120.00 38,437.50 53,557.50
D.3 1 M2 Acian SNI 2837:2008

3.2500 Kg Semen Pc 1,500.00 4,875.00
0.2000 Oh Pekerja 75,000.00 15,000.00
0.1000 Oh Tukang 85,000.00 8,500.00
0.0100 Oh Kep Tukang 102,000.00 1,020.00
0.0100 Oh Mandor 110,500.00 1,105.00
jumlah total 4,875.00 25,625.00 30,500.00
D.4 1 M2 Pas. Lantai keramik 40 x 40 cm SNI 7395:2008

6.5625 bh Keramik 40x40 17,500.00 114,843.75
10.4000 Kg Semen Pc 1,500.00 15,600.00
1.6200 Kg Semen warna 10,200.00 16,524.00
0.0450 M3 Pasir pasangan 240,000.00 10,800.00
0.3500 OH Tukang 85,000.00 29,750.00
0.0350 OH Kepala tukang 102,000.00 3,570.00
0.7000 OH Pekerja 75,000.00 52,500.00
0.0350 OH Mandor 110,500.00 3,867.50
jumlah total 157,767.75 89,687.50 247,455.25
D.5 1 M2 Pas. Lantai keramik 20 x 20 cm SNI 7395:2008

26.5000 m2 Keramik 20x20 3,366.00 89,199.00
10.4000 Kg Semen Pc 1,500.00 15,600.00
1.6200 Kg Semen warna 10,200.00 16,524.00
0.0450 M3 Pasir pasangan 240,000.00 10,800.00
0.3500 OH Tukang 85,000.00 29,750.00
0.0350 OH Kepala tukang 102,000.00 3,570.00
0.7000 OH Pekerja 75,000.00 52,500.00
0.0350 OH Mandor 110,500.00 3,867.50
jumlah total 132,123.00 89,687.50 221,810.50
( Rp ) ( Rp ) ( Rp ) ( Rp )
D.6 1 M2 Pas. Dinding keramik 20 x 20 cm SNI 7395:2008 ###

27.5000 m2 Keramik 20x20 3,366.00 92,565.00
9.3000 Kg Semen Pc 1,500.00 13,950.00
1.9400 Kg Semen warna 10,200.00 19,788.00
0.0450 M3 Pasir pasangan 240,000.00 10,800.00
0.4500 OH Tukang 85,000.00 38,250.00
0.0450 OH Kepala tukang 102,000.00 4,590.00
0.9000 OH Pekerja 75,000.00 67,500.00
0.0450 OH Mandor 110,500.00 4,972.50
jumlah total 137,103.00 115,312.50 252,415.50
D.7 1 M1 Plint Keramik 10 x 20 cm SNI 7395:2008

5.300 Bh Keramik 10x20 17,000.00 90,100.00
1.1400 Kg Semen Pc 1,500.00 1,710.00
0.0250 Kg Semen warna 10,200.00 255.00
0.0030 M3 Pasir pasangan 240,000.00 720.00
0.0900 OH Tukang 85,000.00 7,650.00
0.0090 OH Kepala tukang 102,000.00 918.00
0.0900 OH Pekerja 75,000.00 6,750.00
0.0500 OH Mandor 110,500.00 5,525.00
jumlah total 92,785.00 20,843.00 113,628.00
D.8 1 M2 Pas. Dinding Batu Tempel Hitam SNI 7395:2008

1.1000 m2 Batu Tempel Hitam 340,000.00 374,000.00
11.7500 Kg Semen Pc 1,500.00 17,625.00
0.0350 M3 Pasir pasangan 240,000.00 8,400.00
0.3500 OH Tukang 85,000.00 29,750.00
0.0350 OH Kepala tukang 102,000.00 3,570.00
0.7000 OH Pekerja 75,000.00 52,500.00
0.0350 OH Mandor 110,500.00 3,867.50
jumlah total 400,025.00 89,687.50 489,712.50
D.9 1 m2 Dinding Partisi Double Gysum dengan rangka besi hollow 4x4 cm fin cat AEP
10.000 m' Besi Hollow 4x4 cm 15,725.00 157,250.00
0.700 lbr Calsiboard 6 mm 63,750.00 44,625.00
0.500 kg Paku Scrub 21,250.00 10,625.00
0.150 Oh Pekerja 75,000.00 11,250.00
0.450 Oh Tukang 85,000.00 38,250.00
0.045 Oh Kepala tukang 102,000.00 4,590.00
0.075 Oh Mandor 110,500.00 8,287.50
2.000 m2 Compound 4,250.00 8,500.00
1.000 Ls Alat bantu 1,000.00 1,000.00
2.000 m2 Cat AEP (Hasil Analisa I.3) 29,673.25 59,346.50
jumlah total 281,346.50 62,377.50 343,724.00
D.10 1 M' Skoneng SNI 1 : 2 SNI-2836-2008

0.5000 kg Semen Pc 1,500.00 750.00
0.0130 m3 Pasir 240,000.00 3,120.00
0.0800 Oh Pekerja 75,000.00 6,000.00
0.4000 Oh Tukang Batu 85,000.00 34,000.00
0.0400 Oh Kepala Tukang 102,000.00 4,080.00
0.0040 Oh Mandor 110,500.00 442.00
jumlah total 3,870.00 44,522.00 48,392.00
D.11 1 m2 Dinding terawang (roster) uk. (12x11x24) cm, 1PC : 4PP SNI : 6897:2008
30.00 bh Terawang (roster) / Glassblock 23,375.00 701,250.00
11.00 kg PC 1,500.00 16,500.00
0.04 m3 Pasir pasang 240,000.00 8,400.00 8,400.00
0.30 OH Pekerja 75,000.00 22,500.00
0.15 OH Tukang batu 85,000.00 12,750.00
0.02 OH Kepala Tukang 102,000.00 1,530.00
0.02 OH Mandor 110,500.00 1,657.50
jumlah total 726,150.00 46,837.50 772,987.50
( Rp ) ( Rp ) ( Rp ) ( Rp )
E. PEKERJAAN BETON
E.1 1 M2 Pekerjaan bekisitng untuk Pondasi - SNI 7394:2008 (3 x pakai)
0.018 M3 Kayu Perancah 2,380,000.00 42,170.63
0.300 Kg Paku biasa 17,000.00 5,100.00
0.100 Ltr Minyak begisting 17,680.00 1,768.00
0.260 OH Tukang 85,000.00 22,100.00
0.026 OH Kepala tukang 102,000.00 2,652.00
0.520 OH Pekerja 75,000.00 39,000.00
0.026 OH Mandor 110,500.00 2,873.00
jumlah total 49,038.63 66,625.00 115,663.63
E.2 1 M2 Pekerjaan bekisiting untuk sloof - SNI 7394:2008 (3 kali pakai)

0.012 M3 Kayu Perancah 2,380,000.00 28,322.00
0.300 Kg Paku biasa 17,000.00 5,100.00
0.260 OH Tukang 85,000.00 22,100.00
0.026 OH Kepala tukang 102,000.00 2,652.00
0.520 OH Pekerja 75,000.00 39,000.00
0.026 OH Mandor 110,500.00 2,873.00
jumlah total 35,190.00 66,625.00 101,815.00
E.3 1 M2 Pekerjaan bekisitng untuk kolom - SNI 7394:2008 SNI 7394:2008 (3 kali pakai)
0.019 M3 Kayu Perancah 2,380,000.00 45,190.25
0.400 Kg Paku biasa 17,000.00 6,800.00
0.117 Lbr Plywood 9 mm 97,325.00 11,354.58
0.330 OH Tukang 85,000.00 28,050.00
0.033 OH Kepala tukang 102,000.00 3,366.00
0.660 OH Pekerja 75,000.00 49,500.00
0.033 OH Mandor 110,500.00 3,646.50
jumlah total 66,880.83 84,562.50 151,443.33
E.4 1 M2 Pekerjaan bekisitng untuk kolom dan balok Praktis

0.003 M3 Kayu Perancah 2,380,000.00 7,774.67
0.400 Kg Paku biasa 17,000.00 6,800.00
0.117 Lbr Plywood 9 mm 97,325.00 11,354.58
0.300 OH Tukang 85,000.00 25,500.00
0.030 OH Kepala tukang 102,000.00 3,060.00
0.600 OH Pekerja 75,000.00 45,000.00
0.030 OH Mandor 110,500.00 3,315.00
jumlah total 29,465.25 76,875.00 106,340.25
E.5 1 M2 Pekerjaan Begisting Balok SNI 7394:2008 (3 kali pakai)

0.031 M3 Kayu Perancah 2,380,000.00 74,345.25
0.400 Kg Paku biasa 17,000.00 6,800.00
0.117 Lbr Plywood 9 mm 97,325.00 11,354.58
0.330 OH Tukang 85,000.00 28,050.00
0.033 OH Kepala tukang 102,000.00 3,366.00
0.660 OH Pekerja 75,000.00 49,500.00
0.033 OH Mandor 110,500.00 3,646.50
jumlah total 96,035.83 84,562.50 180,598.33
E.6 1 M2 Pekerjaan Begisting Lantai / Slab SNI 7394:2008 (3 kali pakai)

0.055 M3 Kayu Perancah 2,380,000.00 129,739.75
0.400 Kg Paku biasa 17,000.00 6,800.00
0.117 Lbr Plywood 9 mm 97,325.00 11,354.58
0.330 OH Tukang 85,000.00 28,050.00
0.033 OH Kepala tukang 102,000.00 3,366.00
0.660 OH Pekerja 75,000.00 49,500.00
0.033 OH Mandor 110,500.00 3,646.50
jumlah total 151,430.33 84,562.50 235,992.83
( Rp ) ( Rp ) ( Rp ) ( Rp )
E.7 1 M3 Beton Cor Camp. 1 : 2 : 3 SNI-2002

232.000 Kg Semen pc 1,500.00 348,000.00
0.520 M3 Pasir Beton 357,000.00 185,640.00
0.780 M3 Koral 340,000.00 265,200.00
1.650 OH Pekerja 75,000.00 123,750.00
0.250 OH Tukang 85,000.00 21,250.00
0.025 OH Kepala tukang 102,000.00 2,550.00
0.080 OH Mandor 110,500.00 8,840.00
jumlah total 798,840.00 156,390.00 955,230.00
E.8 1 M3 Beton Cor Camp. 1 : 3 : 5 SNI-2002

218.000 Kg Semen pc 1,500.00 327,000.00
0.520 M3 Pasir 240,000.00 124,800.00
0.870 M3 Koral 340,000.00 295,800.00
1.650 OH Pekerja 75,000.00 123,750.00
0.250 OH Tukang 85,000.00 21,250.00
0.025 OH Kepala tukang 102,000.00 2,550.00
0.080 OH Mandor 110,500.00 8,840.00
jumlah total 747,600.00 156,390.00 903,990.00
E.9 1 M3 Beton Mutu f'o = 21,7 Mpa (K250), Slump (12 ± 2) cm, w/c = 0,56
384.000 Kg Semen pc 1,500.00 576,000.00 Berat Jenis Pasir
0.419 M3 Pasir beton 357,000.00 149,724.02 ( M3 )
0.717 M3 Koral 340,000.00 243,627.00 ###
215.000 Ltr Air 55.25 11,878.75
1.650 OH Pekerja 75,000.00 123,750.00 Koral
0.275 OH Tukang 85,000.00 23,375.00 ( M3 )
0.028 OH Kepala tukang 102,000.00 2,856.00 ###
0.083 OH Mandor 110,500.00 9,171.50
jumlah total 981,229.77 159,152.50 1,140,382.27
E.10 1 kg Pekerjaan Tulangan Beton SNI 7394:2008

1.0500 kg Besi 18,700.00 19,635.00
0.0150 Kg Kawat Bendrat 14,960.00 224.40
0.0070 OH Tukang 85,000.00 595.00
0.0070 OH Kepala tukang 102,000.00 714.00
0.0070 OH Pekerja 75,000.00 525.00
0.0004 OH Mandor 110,500.00 44.20
jumlah total 19,859.40 1,878.20 21,737.60
F. PEKERJAAN KUSEN DAN JENDELA

F.1 1 M' kusen Alumunium SNI DT 90-0014-2007
1.1000 M1 Kusen Alumunium 123,250.00 135,575.00
2.0000 Bh Skrub fixer 425.00 850.00
0.0600 Tube Sealent 85,000.00 5,100.00
0.0430 OH Pekerja 75,000.00 3,225.00
0.0430 OH Tukang 85,000.00 3,655.00
0.0043 OH Kep Tukang 102,000.00 438.60
0.0021 OH Mandor 110,500.00 232.05
jumlah total 141,525.00 7,550.65 149,075.65
F.2 1 M3 Pek kusen pintu/jendela Kayu Bengkirai - SNI 3434:2008 Kayu Kelas 1
1.200 M3 Kayu Bengkirai 3,825,000.00 4,590,000.00
1.000 kg Lem kayu 11,900.00 11,900.00
1.250 kg Paku 17,000.00 21,250.00
21.000 OH Tukang 85,000.00 1,785,000.00
2.200 OH Kepala tukang 102,000.00 224,400.00
7.000 OH Pekerja 75,000.00 525,000.00
0.350 OH Mandor 110,500.00 38,675.00
4,623,150.00 2,573,075.00 7,196,225.00
( Rp ) ( Rp ) ( Rp ) ( Rp )
F.3 1 M2 Pek daun pintu panil Kayu Bengkirai - SNI 3434:2008 Kayu Kelas 1
0.040 M3 Papan Kayu Bengkirai 4,250,000.00 170,000.00
0.300 kg Lem kayu 11,900.00 3,570.00
3.000 OH Tukang 85,000.00 255,000.00
0.300 OH Kepala tukang 102,000.00 30,600.00
1.000 OH Pekerja 75,000.00 75,000.00
0.050 OH Mandor 110,500.00 5,525.00
173,570.00 366,125.00 539,695.00
F.4 1 M2 Pek daun jendela kaca bening 5 mm kayu bengkirai - SNI 03 - 3432 - 2002
0.035 M3 kayu bengkirai 3,825,000.00 133,875.00
0.750 M2 Kaca bening 5 mm 114,750.00 86,062.50
0.800 OH Pekerja 75,000.00 60,000.00
2.000 OH Tukang 85,000.00 170,000.00
0.200 OH Kepala tukang 102,000.00 20,400.00
0.040 OH Mandor 110,500.00 4,420.00
jumlah total 219,937.50 254,820.00 474,757.50
F.5 1 m2 Pasang kaca bening 5 mm SNI : 2002

1.1000 bh Kaca bening 5 mm 114,750.00 126,225.00
0.015 OH Pekerja 75,000.00 1,125.00
0.150 OH Tukang kayu 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.00075 OH Mandor 110,500.00 82.88
jumlah total 126,225.00 15,487.88 141,712.88
G. PEKERJAAN PENGGANTUNG DAN PENGUNCI

G.1 1 Bh Pasang Pegangan Pintu/Door Holder
1.000 Bh Door Holder 212,500.00 212,500.00
0.050 OH Pekerja 75,000.00 3,750.00
0.500 OH Tukang 85,000.00 42,500.00
0.050 OH Kepala Tukang 102,000.00 5,100.00
0.003 OH Mandor 110,500.00 276.25
jumlah total 212,500.00 51,626.25 264,126.25
G.2 Pasang Kunci Tanam Biasa

1.000 Bh Kunci Tanam Biasa 255,000.00 255,000.00
0.010 OH Pekerja 75,000.00 750.00
0.500 OH Tukang Kayu 85,000.00 42,500.00
0.010 OH Kepala Tukang 102,000.00 1,020.00
0.005 OH Mandor 110,500.00 552.50
jumlah total 255,000.00 44,822.50 299,822.50
G.3 Pasang Engsel Pintu

1.000 Bh Engsel Pintu 4" 38,250.00 38,250.00
0.015 OH Pekerja 75,000.00 1,125.00
0.150 OH Tukang Kayu 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.001 OH Mandor 110,500.00 82.88
jumlah total 38,250.00 15,487.88 53,737.88
G.4 Pasang Engsel Jendela

1.000 Set Engsel Casement Jendela 34,000.00 34,000.00
0.015 OH Pekerja Biasa 75,000.00 1,125.00
0.150 OH Tukang Kayu 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.001 OH Mandor 110,500.00 82.88
jumlah total 34,000.00 15,487.88 49,487.88
( Rp ) ( Rp ) ( Rp ) ( Rp )
G.5 1 Bh Pasang grendel jendela SNI : 2002

1.0000 Bh Grendel jendela 25,500.00 25,500.00
0.015 OH Pekerja 75,000.00 1,125.00
0.150 OH Tukang 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.00050 OH Mandor 110,500.00 55.25
jumlah total 25,500.00 15,460.25 40,960.25
G.6 1 buah Pasang pegangan jendela/handel SNI : 2002

1.0000 bh Pegangan jendela/ handel 25,500.00 25,500.00
0.015 OH Pekerja 75,000.00 1,125.00
0.150 OH Tukang kayu 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.00015 OH Mandor 110,500.00 16.58
jumlah total 25,500.00 15,421.58 40,921.58
G.7 1 Set Pasang Expanyolet

1.000 Bh Expanyolet 106,250.00 106,250.00
0.100 OH Pekerja Biasa 75,000.00 7,500.00
1.000 OH Tukang Kayu 85,000.00 85,000.00
0.100 OH Kepala Tukang 102,000.00 10,200.00
0.005 OH Mandor 110,500.00 552.50
jumlah total 106,250.00 103,252.50 209,502.50
G.8 1 Bh Pasang Kunci Silinder/WC

1.000 Bh Kunci Silinder 212,500.00 212,500.00
0.005 OH Pekerja 75,000.00 375.00
0.500 OH Tukang 85,000.00 42,500.00
0.005 OH Kepala Tukang 102,000.00 510.00
0.000 OH Mandor 110,500.00 27.63
jumlah total 212,500.00 43,412.63 255,912.63
G.9 1 Bh Pasang hak angin SNI : 2002

1.0000 bh Hak Angin 29,750.00 29,750.00
0.015 OH Pekerja 75,000.00 1,125.00
0.150 OH Tukang kayu 85,000.00 12,750.00
0.015 OH Kepala Tukang 102,000.00 1,530.00
0.00015 OH Mandor 110,500.00 16.58
jumlah total 29,750.00 15,421.58 45,171.58
H. PEKERJAAN ATAP DAN PLAFOND

H.1 1 M2 Mengerjakan kuda-kuda / Frame & Rangka atap baja ringan
1.440 M' Canal C 65x26 21,250.00 30,600.00
3.650 M' Reng ( type U ) 0,4 TCT 16,150.00 58,947.50
47.600 Pcs Screw 12-14x20 510.00 24,276.00
40.040 Pcs Screw 10-16x16 382.50 15,315.30
1.520 Pcs L Braket 6,205.00 9,431.60
1.840 Pcs Dynabolt 3,740.00 6,881.60
0.050 OH Tukang 85,000.00 4,250.00
0.010 OH Kepala tukang 75,000.00 750.00
0.500 OH Pekerja 85,000.00 42,500.00
0.005 OH Mandor 102,000.00 510.00
jumlah total 145,452.00 48,010.00 193,462.00
H.2 1 M2 Memasang atap Genteng metal SNI 03-3436-2002

1.6200 Lbr Atap metal Deck 56,100.00 90,882.00
0.1200 Kg Paku atap 17,000.00 2,040.00
0.0700 OH Tukang 85,000.00 5,950.00
0.0070 OH Kepala tukang 102,000.00 714.00
0.1400 OH Pekerja 75,000.00 10,500.00
0.0070 OH Mandor 110,500.00 773.50
jumlah total 92,922.00 17,937.50 110,859.50
( Rp ) ( Rp ) ( Rp ) ( Rp )
H.3 1 m1 Memasang nok genteng metal SNI : 03-3436-2002

3.33 bh Nok genteng metal 29,750.00 99,166.67
0.05 kg Paku atap / Scrub 21,250.00 1,062.50
0.25 OH Pekerja 75,000.00 18,750.00
0.15 OH Tukang 85,000.00 12,750.00
0.02 OH Kepala Tukang 102,000.00 1,530.00
0.01 OH Mandor 110,500.00 1,436.50
jumlah total 100,229.17 34,466.50 134,695.67
H.4 1 M' papan listplank Calsium Cilicate

1.1000 m' Calsium Cilicate 42,500.00 46,750.00
0.1000 Kg Paku 17,000.00 1,700.00
0.2000 OH Tukang 85,000.00 17,000.00
0.0200 OH Kepala tukang 102,000.00 2,040.00
0.1000 OH Pekerja 75,000.00 7,500.00
0.0050 OH Mandor 110,500.00 552.50
jumlah total 48,450.00 27,092.50 75,542.50
H.5 1 M2 Rangka Plafond Hollow

3.500 m' Besi Hollow 40x40 15,725.00 55,037.50
1.000 Ls Gantungan kawat 7,000.00 7,000.00
3.000 bh Dynabolt 3,740.00 11,220.00
0.250 Oh Pekerja 75,000.00 18,750.00
0.300 Oh Tukang 85,000.00 25,500.00
0.050 Oh Kepala Tukang 102,000.00 5,100.00
0.001 Oh Mandor 110,500.00 154.70
jumlah total 73,257.50 49,504.70 122,762.20
H.6 1 M2 Memasang Plafond Calsiboard - SNI 03-2838-2002

0.3600 M2 Calsiboard 6 mm 63,750.00 22,950.00
0.0300 KG Paku Skrub 21,250.00 637.50
0.1000 OH Tukang 85,000.00 8,500.00
0.0100 OH Kepala tukang kayu 102,000.00 1,020.00
0.0700 OH Pekerja 75,000.00 5,250.00
0.0035 OH Mandor 110,500.00 386.75
1.0000 M2 Compound 2,500.00 2,500.00
jumlah total 23,587.50 17,656.75 41,244.25
H.7 1 M2 Langit-Langit Gypsum Board Ukuran (1200x2400x9)mm - SNI 03-2839-2008

0.3640 M2 Gypsum Board 76,500.00 27,846.00
0.0300 KG Paku Skrub 21,250.00 637.50
0.0500 OH Tukang 85,000.00 4,250.00
0.0050 OH Kepala tukang kayu 102,000.00 510.00
0.1000 OH Pekerja 75,000.00 7,500.00
0.0050 OH Mandor 110,500.00 552.50
jumlah total 28,483.50 12,812.50 41,296.00
H.8 1 M' List Plafond Gypsum Profil

1.0500 M2 List Gypsum Profil 17,000.00 17,850.00
0.1500 M2 Tepung Gypsum 3,400.00 510.00
0.0600 OH Tukang 85,000.00 5,100.00
0.0060 OH Kepala tukang kayu 102,000.00 612.00
0.0600 OH Pekerja 75,000.00 4,500.00
0.0030 OH Mandor 110,500.00 331.50
jumlah total 18,360.00 10,543.50 28,903.50
( Rp ) ( Rp ) ( Rp ) ( Rp )
I. PEKERJAAN PENGECATAN
I.1 1 M2 Mengecat kayu dengan cat minyak SNI - 2002 (1 lapis plamir, 1 lapis car dasar, 3 lapis penutup)
0.2000 Kg Cat kilap merk " Aftelak" 37,060.00 7,412.00
0.1500 Kg Plamir 18,700.00 2,805.00
0.1700 Ltr Cat dasar 35,870.00 6,097.90
0.3500 Ltr Cat penutup 37,060.00 12,971.00
0.1050 OH Tukang 85,000.00 8,925.00
0.0040 OH Kapala tukang 102,000.00 408.00
0.0700 OH Pekerja 75,000.00 5,250.00
0.0025 OH Mandor 110,500.00 276.25
jumlah total 29,285.90 14,859.25 44,145.15
I.2 1 M2 Mengecat dinding Luar SNI - 2002

0.3600 Kg Cat Dinding Luar 68,850.00 24,786.00
0.1000 Kg Palmir 18,700.00 1,870.00
1.0000 Lbr Kertas gosok 3,995.00 3,995.00
0.0630 OH Tukang 85,000.00 5,355.00
0.0063 OH Kapala tukang 102,000.00 642.60
0.0200 OH Pekerja 75,000.00 1,500.00
0.0025 OH Mandor 110,500.00 276.25
jumlah total 30,651.00 7,773.85 38,424.85
I.3 1 M2 Mengecat dinding dalam & Plafon SNI - 2002

0.3600 Kg Cat Dinding Dalam 44,540.00 16,034.40
0.1000 Kg Palmur 18,700.00 1,870.00
1.0000 Lbr Kertas gosok 3,995.00 3,995.00
0.0630 OH Tukang 85,000.00 5,355.00
0.0063 OH Kapala tukang 102,000.00 642.60
0.0200 OH Pekerja 75,000.00 1,500.00
0.0025 OH Mandor 110,500.00 276.25
jumlah total 21,899.40 7,773.85 29,673.25
J. PEKERJAAN SANITAIR
J.1 1 bh Memasang Klosed Jongkok SNI - 2002
14.00 bh Bata merah 807.50 11,305.00
12.00 kg Semen portland 1,500.00 18,000.00
0.01 m³ pasir pasang 240,000.00 2,400.00
1.000 Bh Kloset Jongkok 340,000.00 340,000.00
0.300 Ls Perlengkapan 340,000.00 102,000.00
3.300 Oh Pekerja 75,000.00 247,500.00
0.160 Oh Mandor 110,500.00 17,680.00
1.100 Oh Tukang Batu 85,000.00 93,500.00
0.001 Oh Kepala Tukang 102,000.00 102.00
jumlah total 473,705.00 358,782.00 832,487.00
J.2 1 bh Memasang Klosed Duduk SNI - 2002

1.000 Bh Kloset Duduk 1,402,500.00 1,402,500.00
0.300 Ls Perlengkapan 1,402,500.00 420,750.00
3.300 Oh Pekerja 75,000.00 247,500.00
0.160 Oh Mandor 110,500.00 17,680.00
1.100 Oh Tukang 85,000.00 93,500.00
0.001 Oh Kepala Tukang 102,000.00 102.00
jumlah total 1,823,250.00 358,782.00 2,182,032.00
J.3 Memasang Satu Buah Wastafel

6.000 Kg PC 1,500.00 9,000.00
0.010 M3 Pasir Pasang 240,000.00 2,400.00
1.000 Bh Wastafel 467,500.00 467,500.00
0.120 Bh Perlengkapan 12 % Wastafel 467,500.00 56,100.00
1.200 OH Pekerja Biasa 75,000.00 90,000.00
1.450 OH Tukang Batu 85,000.00 123,250.00
0.150 OH Kepala Tukang 102,000.00 15,300.00
0.100 OH Mandor 110,500.00 11,050.00
jumlah total 535,000.00 239,600.00 774,600.00
( Rp ) ( Rp ) ( Rp ) ( Rp )
J.4 Memasang 1 Buah Kran Dinding

1.000 Bh Kran air 38,250.00 38,250.00
0.050 OH Pekerja 75,000.00 3,750.00
0.100 OH Tukang Batu 85,000.00 8,500.00
0.010 OH Kepala Tukang 102,000.00 1,020.00
0.003 OH Mandor 110,500.00 276.25
jumlah total 38,250.00 13,546.25 51,796.25
J.5 Memasang 1 Buah Kran Washtafel

1.000 Bh Kran air washtafel 106,250.00 106,250.00
0.050 OH Pekerja 75,000.00 3,750.00
0.100 OH Tukang Batu 85,000.00 8,500.00
0.010 OH Kepala Tukang 102,000.00 1,020.00
0.003 OH Mandor 110,500.00 276.25
jumlah total 106,250.00 13,546.25 119,796.25
J.6 Memasang 1 Buah Kran Meja Zincalume

1.000 Bh Kran air washtafel 170,000.00 170,000.00
0.050 OH Pekerja 75,000.00 3,750.00
0.100 OH Tukang Batu 85,000.00 8,500.00
0.010 OH Kepala Tukang 102,000.00 1,020.00
0.003 OH Mandor 110,500.00 276.25
jumlah total 170,000.00 13,546.25 183,546.25
J.7 Memasang 1 Buah Floor Drain

1.000 Bh Floor Drain 93,500.00 93,500.00
0.010 OH Pekerja 75,000.00 750.00
0.100 OH Tukang Batu 85,000.00 8,500.00
0.010 OH Kepala Tukang 102,000.00 1,020.00
0.005 OH Mandor 110,500.00 552.50
jumlah total 93,500.00 10,822.50 104,322.50
J.8 1 M' Pipa PVC AW 1/2" SNI - 2002

1.200 m' Pipa PVC AW 1/2" 6,375.00 7,650.00
0.350 - Perlengkapan 35 % harga Pipa 6,375.00 2,231.25
0.036 Oh Pekerja 75,000.00 2,700.00
0.060 Oh Tukang 85,000.00 5,100.00
0.006 Oh Kepala Tukang 102,000.00 612.00
0.002 Oh Mandor 110,500.00 165.75
Jumlah harga 9,881.25 8,577.75 18,459.00
J.9 1 M' Pipa PVC AW 2" SNI - 2002

1.200 m' Pipa PVC AW 2.5" 38,250.00 45,900.00
0.810 Oh Pekerja 75,000.00 60,750.00
0.135 Oh Tukang 85,000.00 11,475.00
0.014 Oh Kepala Tukang 102,000.00 1,377.00
0.004 Oh Mandor 110,500.00 453.05
Jumlah harga 59,287.50 74,055.05 133,342.55
J.10 1 M' Pipa PVC AW 4" SNI - 2002

1.200 m' Pipa PVC AW 4" 59,500.00 71,400.00
0.810 Oh Pekerja 75,000.00 60,750.00
0.135 Oh Tukang 85,000.00 11,475.00
0.014 Oh Kepala Tukang 102,000.00 1,377.00
0.004 Oh Mandor 110,500.00 453.05
Jumlah harga 92,225.00 74,055.05 166,280.05
DAFTAR HARGA SATUAN UPAH DAN BAHAN ###
NO URAIAN SAT HARGA SATUAN KETERANGAN

( Rp )
A DAFTAR HARGA SATUAN UPAH

1 Pekerja OH 75,000.00 Dilokasi
2 Tukang OH 85,000.00 Dilokasi
3 Kepala tukang OH 102,000.00 Dilokasi
4 Mandor OH 110,500.00 Dilokasi
B DAFTAR HARGA SATUAN BAHAN

BAHAN BATU, TANAH & SEMEN
1 Air Ltr 55.25 Dilokasi
2 Pasir pasang M3 240,000.00 Dilokasi
3 Pasir beton M3 357,000.00 Dilokasi
4 Pasir urug M3 136,000.00 Dilokasi
5 Tanah urug M3 58,650.00 Dilokasi
6 Batu gunung M3 350,000.00 Dilokasi
7 Batu bata Bh 807.50 Dilokasi
8 Keramik lantai 40 x 40 Bh 17,500.00 Dilokasi ###
9 Keramik lantai 20 x 20 Bh 3,366.00 Dilokasi ###
10 Keramik dinding 20 x 20 Bh 3,366.00 Dilokasi ###
11 List Plint Keramik dinding 10 x 20 Bh 17,000.00 Dilokasi
12 Semen warna Kg 10,200.00 Dilokasi
13 Koral Beton M3 340,000.00 Dilokasi
14 Semen PC Kg 1,500.00 Dilokasi ###
15 Pas. Batu Tempel / Batu Alam M1 340,000.00 Dilokasi
16 Glassblock M2 23,375.00 Dilokasi ###
17 Pengadaan Mini Pile 20x20 M3 276,250.00 Dilokasi
I BAHAN LOGAM
1 Paku biasa Kg 17,000.00 Dilokasi
2 Paku Scrub Kg 21,250.00 Dilokasi
3 Paku playwood Kg 16,320.00 Dilokasi
4 Scrub Fixer Bh 425.00 Dilokasi
5 Besi Tulangan Kg 18,700.00 Dilokasi
6 Kawat bendrat Kg 14,960.00 Dilokasi
7 Canal C 75,75 M' 21,250.00 Dilokasi
8 Reng ( type U ) 0,4 TCT M' 16,150.00 Dilokasi
9 Screw 12-14x20 Pcs 510.00 Dilokasi
10 Screw 10-16x16 Pcs 382.50 Dilokasi
11 L Braket Pcs 6,205.00 Dilokasi
12 Dynabolt Pcs 3,740.00 Dilokasi
13 Besi Profil kg 12,707.50 Dilokasi
14 Besi Hollow 4x4 m' 15,725.00 Dilokasi
15 Kusen Alumunium (Powder Coating Warna Putih) m' 123,250.00 Dilokasi
16 Alumunium composite carbon m2 680,000.00 Dilokasi
II BAHAN KAYU DAN PLYWOOD

1 Papan bengkirai M3 4,250,000.00 Dilokasi
2 Balok bengkirai M3 3,825,000.00 Dilokasi
3 Papan Ulin M3 4,675,000.00 Dilokasi
4 Balok ulin M3 4,250,000.00 Dilokasi
5 Papan meranti M3 3,400,000.00 Dilokasi
6 Balok meranti M3 2,805,000.00 Dilokasi
7 Kayu perancah M3 2,380,000.00 Dilokasi
8 Playwood 4 mm Lbr 59,500.00 Dilokasi
9 Playwood 9 mm Lbr 97,325.00 Dilokasi
10 Lem kayu kg 11,900.00 Dilokasi
( Rp )
11 Papan Calsium silicate Listplank 9 mm setara Nusaplank m' 42,500.00 Dilokasi

12 Calsiboard 6 mm Lbr 63,750.00 Dilokasi
13 Gypsum Board T = 9 mm Lbr 76,500.00 Dilokasi
14 List Gypsum profil 5x5 M' 17,000.00 Dilokasi
15 Tepung Gypsum Kg 3,400.00 Dilokasi
16 Compound m2 4,250.00 Dilokasi
III BAHAN PINTU, KUNCI & PENGGANTUNG

1 Tube Silent Tube 85,000.00 Dilokasi
2 Profil kaca M' 6,375.00 Dilokasi
3 Rangka Jendela M2 106,250.00 Dilokasi
4 Kaca Bening T = 5 mm Set 114,750.00 Dilokasi
5 1 Pasang Pegangan Pintu/Handle Door Stainless Steel Set 212,500.00 Dilokasi
6 Kunci WC Set 212,500.00 Dilokasi
7 Kunci Tanam Set 255,000.00 Dilokasi
8 Pasang Engsel Pintu 4" Bh 38,250.00 Dilokasi
9 Pasang Engsel Jendela 3" Bh 34,000.00 Dilokasi
10 Hak Angin Bh 29,750.00 Dilokasi
11 Grendel Jendela Bh 25,500.00 Dilokasi
12 Handel Jendela Bh 25,500.00 Dilokasi
13 Espanyolet Bh 106,250.00 Dilokasi
IV BAHAN ATAP
1 Atap Genteng Metal Lbr 56,100.00 Dilokasi
2 Nok genteng metal Bh 29,750.00 Dilokasi
V BAHAN CAT - CATAN

1 Cat Dinding dalam setara Mowilex Kg 44,540.00 Dilokasi
2 Cat Dinding Luar setara Mowilex Kg 68,850.00 Dilokasi
3 Plamir dinding Kg 18,700.00 Dilokasi
4 Cat kilat kg 37,060.00 Dilokasi
5 Dempul Kg 19,550.00 Dilokasi
6 Cat dasar / meni kg 35,870.00 Dilokasi
7 Kuas Bh 8,670.00 Dilokasi
8 Kertas gosok Lbr 3,995.00 Dilokasi
9 Tiner Ltr 27,115.00 Dilokasi
10 Minyak bekisting Ltr 17,680.00 Dilokasi
VII BAHAN SANITAIR DAN PIPA

1 Klosed Jongkok Bh 340,000.00 Dilokasi
2 Klosed Duduk Bh 1,402,500.00 Dilokasi
3 Meja Zincalume + Acc Bh 1,487,500.00 Dilokasi
4 Keran Meja Zincalume Bh 170,000.00 Dilokasi
5 Washtafel Bh 467,500.00 Dilokasi
6 Keran air Bh 38,250.00 Dilokasi
7 Keran air washtafel Bh 106,250.00 Dilokasi
8 Floor drain Stainlis Bh 93,500.00 Dilokasi
9 Soap holder Keramik ( Tempat sabun ) Bh 63,750.00 Dilokasi
10 Shower Bidate Bh 191,250.00 Dilokasi
11 Kaca Cermin Diatas Wastafel Unit 212,500.00 Dilokasi
12 Pipa PVC 1/2" m' 6,375.00 Dilokasi
13 Pipa PVC 2" m' 38,250.00 Dilokasi
14 Pipa PVC 4" m' 59,500.00 Dilokasi
15 Septictank dan peresapan Unit 2,550,000.00 Dilokasi
16 Tandon Air 1200 & Pondasi Unit 4,250,000.00 Dilokasi
17 Test Comisioning Ls 850,000.00 Dilokasi
VIII ELEKTRIKAL
1 Instalasi Listrik Ttk 191,250.00 Dilokasi
2 Lampu TL 2 x 36 W + Reflektor Bh 212,500.00 Dilokasi ###
3 Lampu SL 18 W + Acc Bh 63,750.00 Dilokasi ###
( Rp )
4 Lampu SL 8 W + Acc Bh 46,750.00 Dilokasi ###

5 Saklar Ganda Bh 25,500.00 Dilokasi ###
6 Saklar Tunggal Bh 21,250.00 Dilokasi ###
7 Saklar Empat Bh 34,000.00 Dilokasi ###
8 Stop Kontak 1 Phase Bh 25,500.00 Dilokasi ###
9 Instalasi AC + Acc Ttk 637,500.00 Dilokasi ###
10 Panel Box + 4 MCB Bh 127,500.00 Dilokasi ###
11 Biaya Sambung PLN Ls 2,125,000.00 Dilokasi
###
BACK UP VOLUME PEKERJAAN
PROGRAM : PEMBANGUNAN RUANG KELAS BARU UNTUK PENDIDIKAN DASAR
KEGIATAN : PEMBANGUNAN RKB & KANTOR SDN 002 KONGBENG
NO URAIAN PEKERJAAN SAT
I. PEKERJAAN PERSIAPAN
1 Papan Nama Kegiatan Ls
a. Total = 1.00
2 Pek. Pasangan Bouplank m1

(Panjang Bangunan+ 2 + Lebar Bangunan +2) x 2 = N
a. Total = 123.00
((1+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+1)*2)+((1+(7+2)+1)*2)
b. Horizontal
((1+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+1)*2)
c. Vertikal
((1+(7+2)+1)*2)
3 Pek. Bongkaran Bangunan Exixting Ls

(Panjang Bangunan x Lebar Bangunan) = N
a. Total = 1.00
1.00
II. PEKERJAAN PONDASI

1 Pek. Galian Pondasi m3
Lebar Galian x Tinggi Galian x Panjang Galian = N
a. Total = 7.98
((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*(0.15*0.7)
c. Pondasi B
((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*(0.15*0.7)
2 Cerucuk Ulin 10/10 x 2 M + Sunduk Ttk

a. Total = 61.00
61.00
3 Pek. Pas. Pondasi Batu Gunung 1 Pc : 5 Ps m3

((Lebar Atas Pondasi + Lebar Bawah Pondasi) ÷ 2) x Tinggi Pondasi x Panjang Pondasi = N
a. Total = 40.60
(((((1+1.5+1.3+4.2)+(1.5+1.3))+((1.7+1)+(1.3+1.7+1)))+((1+3.5+3.5)+(4))+(4)+((1.8+1.8+1.8)+((1+4)+(1+2)+(1+2)+(1+2))))*(((0.3+0.6)/2)*0.7))+((1+4+4+4+4+4+4+4+4+
4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*(((0.3+0.6)/2)*0.7)
b. Pondasi A
(((((1+1.5+1.3+4.2)+(1.5+1.3))+((1.7+1)+(1.3+1.7+1)))+((1+3.5+3.5)+(4))+(4)+((1.8+1.8+1.8)+((1+4)+(1+2)+(1+2)+(1+2))))*(((0.3+0.6)/2)*0.7))
c. Pondasi B
((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*(((0.3+0.6)/2)*0.7)
4 Cor Dasar Pondasi T = 5 Cm m3

Tebal Lapisan Pasir Pondasi x Lebar Urugan Pasir Bawah Pondasi x Panjang Urugan Pasir Bawah Pondasi = N
a. Total = 4.51
(((((1+1.5+1.3+4.2)+(1.5+1.3))+((1.7+1)+(1.3+1.7+1)))+((1+3.5+3.5)+(4))+(4)+((1.8+1.8+1.8)+((1+4)+(1+2)+(1+2)+(1+2))))*(0.05*0.7))+((1+4+4+4+4+4+4+4+4+4+4+4+
4+3+1.3+1.7+1)+((7+2+1)*2))*(0.05*0.7)
b. Pondasi A
(((((1+1.5+1.3+4.2)+(1.5+1.3))+((1.7+1)+(1.3+1.7+1)))+((1+3.5+3.5)+(4))+(4)+((1.8+1.8+1.8)+((1+4)+(1+2)+(1+2)+(1+2))))*(0.05*0.7))
c. Pondasi B
((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*(0.05*0.7)
5 Pek. Urugan Tanah Timbunan m3

Tinggi Urugan Lantai Dasar x Luasan Bangunan Keseluruhan = N
a. Total = 400.97
((54*9)*0.7)+(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.55)+(((0.88/2)*0.77)*(1+54+1))
b. Lantai 1
((54*9)*0.7)
c. Rabat
(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.55)
d. Tangga
(((0.88/2)*0.77)*(1+54+1))
6 Pengadaan tiang pancang Mini Pile 200 x 200 mm m1

Jumlah Mini Pile Dalam 1 Titik Poer Plat x Kedalaman Mini Pile Dalam 1 Titik x Jumlah Titik Poer Plat Bangunan = N
a. Total = 1530
(2*30*18)+((1*16*18)+(1*9*18))
b. F 1 & F 3 = 792
(2*30*18)
c. F 2 & F 4 = 450
((1*16*18)+(1*9*18))
7 Pemancang tiang pancang Mini Pile 200 x 200 mm m1

Jumlah Mini Pile Dalam 1 Titik Poer Plat x Kedalaman Mini Pile Dalam 1 Titik x Jumlah Titik Poer Plat Bangunan = N
a. Total = 1530
(2*30*18)+((1*16*18)+(1*9*18))
b. F 1 & F 3 = 792
(2*30*18)
c. F 2 & F 4 = 450
((1*16*18)+(1*9*18))
8 Sambungan tiang pancang Mini Pile 200 x 200 mm joint

(Jumlah Mini Pile Dalam 1 Titik Poer Plat x Kedalaman Mini Pile Dalam 1 Titik x Jumlah Titik Poer Plat Bangunan) ÷ Panjang Mini Pile / Batang = N
a. Total = 170.00
(2*30*2)+((1*16*2)+(1*9*2))
b. F 1 & F 3 = 120
(2*30*2)
c. F 2 & F 4 = 50
((1*16*2)+(1*9*2))
9 Bobok kepala tiang pancang Mini Pile 200 x 200 mm Ttk

(Jumlah Mini Pile Dalam 1 Titik Poer Plat x Kedalaman Mini Pile Dalam 1 Titik x Jumlah Titik Poer Plat Bangunan) ÷ Panjang Mini Pile / Batang / Joint = N
a. Total = 94.00
(2*30)+((1*16)+(2*9))
b. F 1 & F 3 = 60
(2*30)
c. F 2 & F 4 = 34
((1*16)+(2*9))
10 Galian Tanah Poer Plat m3

Lebar Galian Poer Plat x Panjang Galian Poer Plat x Jumlah Poer Plat x Kedalaman Galian Poer Plat = N
a. Total = 79.44
(1.7*1.4*0.85*30)+((1*1*0.75*16)+(1*1*0.75*9))
b. F 1 & F 3 = 60.69
(1.7*1.4*0.85*30)
c. F 2 & F 4 = 18.75
((1*1*0.75*16)+(1*1*0.75*9))
11 Pek. Lapisan Pasir Dasar Pondasi Poer Plat T = 5 Cm m3

(Panjang Titik Poer Plat x Lebar Titik Poer Plat x Tebal Urugan Pasir Bawah Poer Plat x Jumlah Titik Poer Plat Bangunan) = N
a. Total = 4.82
(1.7*1.4*0.05*30)+((1*1*0.05*16)+(1*1*0.05*9))
b. F 1 & F 3 = 3.57
(1.7*1.4*0.05*30)
c. F 2 & F 4 = 1.25
((1*1*0.05*16)+(1*1*0.05*9))
12 Pek. Urugan Tanah Poer Plat m3

(Panjang Urugan Tanah Poer Plat x Lebar Urugan Tanah Poer Plat x Tebal Urugan Tanah Poer Plat x Jumlah Titik Poer Plat Bangunan) = N
a. Total = 65.81
((1.7*1.4*0.85*30)-((0.35*0.5*0.45*30)+(1.5*1.2*0.4)))+(((1*1*0.75*16)-((0.2*0.2*0.55*16)+(1*1*0.4*16)))+((1*1*0.75*9)-((0.2*0.2*0.55*9)+(1*1*0.4*9))))
b. F 1 & F 3 = 57.61
((1.7*1.4*0.85*30)-((0.35*0.5*0.45*30)+(1.5*1.2*0.4)))
c. F 2 & F 4 = 13.20
(((1*1*0.75*16)-((0.2*0.2*0.55*16)+(1*1*0.4*16)))+((1*1*0.75*9)-((0.2*0.2*0.55*9)+(1*1*0.4*9))))
13 Lantai kerja T = 5 Cm m3
(Panjang Titik Poer Plat x Lebar Titik Poer Plat x Tebal Cor Beton Bawah Poer Plat x Jumlah Titik Poer Plat Bangunan) = N
a. Total = 4.82
(1.7*1.4*0.05*30)+((1*1*0.05*16)+(1*1*0.05*9))
b. F 1 & F 3 = 3.57
(1.7*1.4*0.05*30)
c. F 2 & F 4 = 1.25
((1*1*0.05*16)+(1*1*0.05*9))
14 Cor Poer F 1 & F 3 = 1,5 x 1,2 x 0,4 m

(Panjang Titik Poer Plat x Lebar Titik Poer Plat x Tebal Cor Beton Poer Plat x Jumlah Titik Poer Plat Bangunan) = N
* Beton = 21.60 m3
1.5*1.2*0.4*30
* Besi = 2431.62 Kg
(((0.35+1.45+0.35+1.45+0.1)*8*1.58)+((0.35+1.15+0.35+1.15+0.1)*7*1.58))*30
* Begesting = 64.80 m2
((0.4*1.5*2)+(0.4*1.2*2))*30
15 Cor Poer Plat F 2 & F 4 = 0,8 x 0,8 x 0,40 m

(Panjang Titik Poer Plat x Lebar Titik Poer Plat x Tebal Cor Beton Poer Plat x Jumlah Titik Poer Plat Bangunan) = N
* Beton = 3.20 m3
(0.8*0.8*0.2*16)+(0.8*0.8*0.2*9)
* Besi = 908.50 Kg
(((0.35+0.75+0.35+0.75+0.1)*5*1.58)*2*16)+(((0.35+0.75+0.35+0.75+0.1)*5*1.58)*2*9)
((0.4*N154*4)*16)+((0.4*N154*4)*9)
III. PEKERJAAN STRUKTUR

1 Pekerjaan Sloof
(Lebar Sloof x Tinggi Sloof x Panjang Horizontal Sloof) + (Lebar Sloof x Tinggi Sloof x Panjang Vertikal Sloof)
a. Sloof S1 = 30 x 40 cm
* Beton = 9.72 m3
((7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2)*(0.3*0.4))
* Besi = 1602.77 Kg
((0.35+0.25+0.35+0.25+0.1)*540*0.62)+(81*2*0.88)+(81*8*1.58)
((0.4*81*2)/3)
b. Sloof S2 = 20 x 30 cm
* Beton = 10.38 m3
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+(7))*(0.2*0.3)
* Besi = 2010.26 Kg
((0.15+0.25+0.15+0.25+0.1)*1154*0.62)+((173*3*1.58)+(173*2*1.58))+((173*2*1.58)+(173*3*1.58))
((0.3*173*2)/3)
c. Sloof S3 = 15 x 20 cm
* Beton = 0.77 m3
(((2+2+2+2+2)+(1.8+1.8+1.8))+((1.7+1.3+1.7)+(1.3+1.5+1.3+1.5)))*(0.15*0.2)
* Besi = 154.92 Kg
((0.15+0.1+0.15+0.1+0.1)*172*0.62)+(25.7*4*0.88)
((0.2*(25.7)*2)/3)
16 Kolom Tipe K1 = 30 cm x 40 cm.

(Panjang Kolom x Lebar Kolom x Tinggi Kolom x Jumlah Kolom Lantai 1) + (Panjang Kolom x Lebar Kolom x Tinggi Kolom x Jumlah Kolom Lantai 2) = N
a. Lantai 1 = 30 Ttk
* Beton = 15.48 m3
(0.3*0.4*4.3*30)
* Besi = 2644.59 Kg
(((0.25+0.35+0.25+0.35+0.1)*29*0.62)+(4.3*2*0.887)+(4.3*6*2.23))*30
(((0.3+0.4)*4*2)/3)*30
b. Lantai 2 = 30 Ttk
* Beton = 13.50 m3
(0.3*0.4*3.75*30)
* Besi = 2306.33 Kg
(((0.25+0.35+0.25+0.35+0.1)*26*0.62)+(3.75*2*0.887)+(3.75*6*2.23))*30
(((0.3+0.4)*3.75*2)/3)*30
17 Kolom Tipe K2 = 30 cm x 30 cm
* Beton = 6.19 m3
(0.3*0.3*4.3*16)
* Besi = 869.68 Kg
((((0.25+0.25+0.25+0.25+0.1)*29*0.62)+(4.3*2*0.887)+(4.3*4*1.58))*16)
((0.2*4.3*4)/3)*16
* Beton = 5.40 m3
(0.3*0.3*3.75*16)
* Besi = 758.44 Kg
((((0.25+0.25+0.25+0.25+0.1)*27*0.62)+(3.75*2*0.887)+(3.75*4*1.58))*16)
((0.2*3.75*4)/3)*16
18 Kolom Tipe K3 = 40 x 13 cm
a. Lantai 1 = 9 Ttk
* Beton = 2.66 m3
(0.13*0.4*4.3*9)+(0.3*0.3*0.8*9)
* Besi = 733.74 Kg
((((0.08+0.35+0.08+0.35+0.1)*29*0.62)+(4.3*8*1.58))*(9))+((((0.25+0.25+0.25+0.25+0.1)*6*0.62)+(0.8*2*0.887)+(0.8*4*1.58))*9)
(((((0.13*2)+(0.4*2))*4.3)/3)*9)+((((0.3*0.8*4)/3)*9))
b. Lantai 2 = 5 Ttk
* Beton = 0.98 m3
(0.4*0.13*3.75*5)
* Besi = 240.78 Kg
(((0.35+0.08+0.45+0.08+0.1)*26*0.62)+(3.75*4*0.1.58))*(5)
(((0.15+0.4)*3.75*2)/3)*5
19 Kolom Tipe Kp = 13 x 13 cm
* Beton = 1.05 m3
(0.13*0.13*3.65*17)
* Besi = 327.87 Kg
(((0.08+0.08+0.08+0.08+0.1)*27*0.62)+(3.65*4*0.88))*(17)
((0.13*4*3.65)/3)*(17)
* Beton = 0.76 m3
(0.13*0.13*3.75*12)
* Besi = 237.78 Kg
(((0.08+0.08+0.08+0.08+0.1)*27*0.62)+(3.75*4*0.88))*(12)
((0.13*3.75*4)/3)*(12)
20 Pekerjaan Balok
Lebar Balok x Tinggi Balok x Panjang Balok Vertikal
Lantai 1
a. Balok B1 = 30 x 50 cm
* Beton = 20.25 m3
((7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2)*(0.3*0.5))
* Besi = 2782.89 m3
((0.25+0.45+0.25+0.45+0.1)*900*0.62)+((67.5*2*0.88)+(67.5*8*1.58))+(((67.5*2*0.88)+(67.5*8*1.58)))
* Begesting = 22.50 Kg
((0.5*135*2)/3)
b. Balok B2 = 20 x 30 cm
* Beton = 13.50 m3
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4
+4+4+4+4+3+1.3+1.7))+(7+2))*(0.2*0.3)
* Besi = 2,614.50 Kg
((0.15+0.25+0.15+0.25+0.1)*1440*0.62)+(112.5*5*1.58)+(112.5*5*1.58)
((0.3*225*2)/3)
c. Balok B3 = 15 x 20 cm
* Beton = 0.65 m3
((2+2+2)+(1.8+1.8+1.8)+(1.3+1.7)+(1.7)+(1.3+1.5)+(1.3+1.5))*(0.15*0.2)
* Besi = 130.81 Kg
(0.15+0.1+0.15+0.1+0.1)*145*0.62)+(21.7*4*0.88)
((0.2*21.7*2)/3)

Lebar Balok x Tinggi Balok x Panjang Balok Vertikal
Lantai 1
a. BL 1 = 13 x 13 cm
* Beton = 2.77 m3
(((4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7+2)+(7+2)))*(0.13*0.13)
* Besi = 1,191.95 Kg
((0.08+0.08+0.08+0.08+0.1)*1093*0.62)+(164*4*0.88)
((0.13*164*2)/3)
b. Lantai 2
a. BL 2 = 13 x 13 cm
* Beton = 2.77 m3
(((4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7+2)+(7+2)))*(0.13*0.13)
* Besi = 1,191.95 Kg
((0.08+0.08+0.08+0.08+0.1)*1093*0.62)+(164*4*0.88)
((0.13*164*2)/3)
22 Pekerjaan Ring Balk

Lebar Ring Balk x Tinggi Ring Balk x Panjang Ring Balk Horizontal & Vertikal Ring Balk
Lantai 2
a. Balok RB1 = 20 x 30 cm
* Beton = 10.80 m3
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+(7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2))*(0.2*0.3)
* Besi = 2091.60 Kg
((0.15+0.25+0.15+0.25+0.1)*1200*0.62)+(90*5*1.58)+(90*5*1.58)
((0.3*180*2)/3)
b. Balok RB2 = 15 x 20 cm
* Beton = 2.16 m3
((7+2+7+2+7+2+7+2+7+2+7+2+7+2+7+2)*(0.15*0.2))
* Besi = 434.02 Kg
((0.15+0.1+0.15+0.1+0.1)*480*0.62)+(72*4*0.88)
((0.2*72*2)/3)
4 Cor Kanopi Beton, K = 100

(Tebal Plat x Luas Bidang x Panjang Bidang) x Jumlah Bidang Lantai 1 & Lantai 2 = N
a. Lantai 1
KV 1
* Beton = 1.95 m3
(3.7*0.5*0.05*15)+(1.65*0.5*0.05*2)+(2.7*0.5*0.05*2)+(3.25*0.7*0.05*3)
* Besi = 355.15 Kg
((((3.7/0.15)*0.5*0.887)+((0.5/0.15)*3.7*0.62))*15)+((((1.65/0.15)*0.5*0.887)+((0.5/0.15)*1.65*0.62))*2)+((((2.7/0.15)*0.5*0.87)+((0.5/0.15)*2.7*0.62))*2)+((((3.25/0.15)*
0.5*0.887)+((0.5/0.15)*3.25*0.62))*2)
((((3.7*0.5*1)+(3.7*0.05*1)+(0.5*0.05*2))*15)+(((1.65*0.5*1)+(1.65*0.05*1)+(0.5*0.05*2))*2)+(((2.7*0.5*1)+(2.7*0.05*1)+(0.5*0.05*2))*2)+(((3.25*0.5*1)+(3.25*0.05*1)+
(0.5*0.05*2))*2))/3
KV 2
* Beton = 0.07 m3
(0.65*0.5*0.05*4)
* Besi = 13.06 Kg
((((0.65/0.15)*0.5*0.88)+((0.5/0.15)*0.65*0.62))*4)
(((0.65*0.5*1)+(0.65*0.05*1)+(0.5*0.05*2))*4)
KV 3
* Beton = 0.56 m3
(0.65*0.5*0.05*2)+((6.62+6.6)*0.8*0.05*1)
* Besi = 112.78 Kg
((((0.65/0.15)*0.5*0.88)+((0.5/0.15)*0.65*0.62))*2)
(((0.65*0.5*1)+(0.65*0.05*1)+(0.5*0.05*2))*2)+((((6.62+6.6)*0.5*1)+((6.62+6.6)*0.05*1)+(0.5*0.05*2))*1)
b. Lantai 2
KV 1
* Beton = 2.90 m3
(3.7*0.5*0.05*20)+(1.65*0.5*0.05*2)+(2.7*0.5*0.05*2)+((6.62+3.75+6.62+3.75)*0.8*0.05*1)
* Besi = 493.28 Kg
((((3.7/0.15)*0.5*0.887)+((0.5/0.15)*3.7*0.62))*20)+((((1.65/0.15)*0.5*0.887)+((0.5/0.15)*1.65*0.62))*2)+((((2.7/0.15)*0.5*0.887)+((0.5/0.15)*2.7*0.62))*2)+((((((6.62+
3.75+6.62+3.75)/0.15)*0.8*0.887)*0.62)+((0.8/0.15)*(6.62+3.75+6.62+3.75)*0))*1) m2
* Begesting = 27.37
((((3.7*0.5*1)+(3.7*0.05*1)+(0.5*0.05*2))*20)+(((1.65*0.5*1)+(1.65*0.05*1)+(0.5*0.05*2))*2)+(((2.7*0.5*1)+(2.7*0.05*1)+(0.5*0.05*2))*2)+((((6.62+3.75+6.62+3.75)*0.8*1)+
((6.62+3.75+6.62+3.75)*0.05*1)+(0.8*0.05*2))*2))/3
KV 2
* Beton = 0.07 m3
(0.65*0.5*0.05*4)
* Besi = 13.06 Kg
((((0.65/0.15)*0.5*0.88)+((0.5/0.15)*0.65*0.62))*4)
(((0.65*0.5*1)+(0.65*0.05*1)+(0.5*0.05*2))*4)
IV. PEKERJAAN DINDING & PASANGAN

1 Pasangan bata 1 PC : 5 Ps m2
(Tinggi Pas. Batu Bata x Panjang Pas. Batu Bata)-Luasan Kusen Pada Bidang Bangunan = N
a.1 Total Lantai 1 = 882.03
((((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))+((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75)+((4+4+4+4+4+4+4+4+4+4+4+4+3+
1.3+1.7)*0.3*4)+(3.6*0.3*4)+(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)*2))+((1+7+2+1)*2)))-97.34
b.1 Lantai 1
(((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))
c.1 Kanopi Teras
((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75)
d.1 Tangga 1
((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*0.3*4)
e.1 Tangga 2
(3.6*0.3*4)
f.1 Parit
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)*2))+((1+7+2+1)*2))
g.1 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) : m2

Total Faktor Pengurang = 97.34
P.1 1.68 x 2.35 x 1.00 = 3.95
P.3 0.90 x 2.35 x 2.00 = 4.23
P.4 0.80 x 1.80 x 1.00 = 1.44
P.5 0.80 x 2.00 x 7.00 = 11.20
PJ.1 1.88 .+ 1.02 x 2.00 = 5.79
PJ.2 3.17 .+ 1.33 x 3.00 = 13.51
J.1 0.75 x 1.70 x 4.00 = 5.10
J.2 2.15 x 0.95 x 2.00 = 4.09
J.3 2.15 x 1.55 x 3.00 = 10.00
J.4 2.45 x 0.95 x 10.00 = 23.28
BV 0.65 x 0.30 x 7.00 = 1.37
WC 2.00 x 4.00 x 1.00 = 8.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 1 0.20 x 0.30 x 42.00 = 2.52
a.2 Total Lantai 2 = 719.86 m2

(((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87))-91.12
b.2 Lantai 1
((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)
c.2 Pagar
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87)
d.2 Kanopi Teras
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)
e.1 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) : m2
P.2 0.80 x 2.00 x 1.00 = 1.60
P.5 0.80 x 2.00 x 4.00 = 6.40
PJ.2 3.17 .+ 1.33 x 5.00 = 22.51
J.1 0.75 x 1.70 x 3.00 = 3.83
J.2 2.15 x 0.95 x 3.00 = 6.13
J.4 2.45 x 0.95 x 15.00 = 34.91
BV 0.65 x 0.30 x 4.00 = 0.78
WC 2.00 x 4.00 x 1.00 = 8.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 2 0.20 x 0.30 x 50.00 = 3.00
PGR 0.15 x 0.60 x 12.00 = 1.08
2 Pelesteran 1 PC : 5 Ps m2
((Tinggi Pas. Batu Bata x Panjang Pas. Batu Bata) x 2) - Luasan Kusen Pada Bidang Bangunan = N
(((((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))*2)+((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75*2)+(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*0.3*4)*1)+
((3.6*0.3*4)*1)+((3.6*0.3*4)*1)+((((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)))*2)+(((1+7+2+1)*2)*1))-195.88
b.1 Lantai 1
((((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))*2)
c.1 Kanopi Teras
((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75*2)
d.1 Tangga 1
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*0.3*4)*1)
e.1 Tangga 2
((3.6*0.3*4)*1)
f.1 Parit
((((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)))*2)+(((1+7+2+1)*2)*1)
Total Faktor Pengurang x 2 = 195.88
P.1 1.68 x 2.35 x 2.00 = 7.90
P.3 0.90 x 2.35 x 4.00 = 8.46
P.4 0.80 x 1.80 x 2.00 = 2.88
P.5 0.80 x 2.00 x 14.00 = 22.40
PJ.1 1.88 .+ 1.02 x 4.00 = 11.58
PJ.2 3.17 .+ 1.33 x 6.00 = 27.02
J.1 0.75 x 1.70 x 8.00 = 10.20
J.2 2.15 x 0.95 x 6.00 = 12.26
J.3 2.15 x 1.55 x 6.00 = 20.00
J.4 2.45 x 0.95 x 20.00 = 46.55
BV 0.65 x 0.30 x 14.00 = 2.73
WC 2.00 x 4.00 x 2.00 = 16.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 1 0.20 x 0.30 x 84.00 = 5.04

((((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87))-101.34)*2
b.2 Lantai 1
((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)
c.2 Pagar
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87)
d.2 Kanopi Teras
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)
P.2 0.80 x 2.00 x 1.00 = 1.60
P.5 0.80 x 2.00 x 8.00 = 12.80
PJ.2 3.17 .+ 1.33 x 5.00 = 22.51
J.1 0.75 x 1.70 x 6.00 = 7.65
J.2 2.15 x 0.95 x 3.00 = 6.13
J.4 2.45 x 0.95 x 15.00 = 34.91
BV 0.65 x 0.30 x 4.00 = 0.78
WC 2.00 x 4.00 x 1.00 = 8.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 2 0.20 x 0.30 x 50.00 = 3.00
PGR 0.15 x 0.60 x 12.00 = 1.08
3 Acian Dinding m2
((Tinggi Pas. Batu Bata x Panjang Pas. Batu Bata) x 2) - Luasan Kusen Pada Bidang Bangunan = N
((((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))*2)+((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75*2)+(((4+4+4+4+4+4+4+4+4+4+4+4+3+
1.3+1.7)*0.3*4)*1)+((3.6*0.3*4)*1)+((((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)))*2)+(((1+7+2+1)*2)*1))-195.88
b.1 Lantai 1
((((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4)+(1.7)+(1.3+1.7)+(2)+(4)+(2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4*2)))+(((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)+(7)+(1.3+1.5)+(7))*3.5))*2)
c.1 Kanopi Teras
((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75*2)
d.1 Tangga 1
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*0.3*4)*1)
e.1 Tangga 2
((3.6*0.3*4)*1)
f.1 Parit
((((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)))*2)+(((1+7+2+1)*2)*1)

Total Faktor Pengurang x 2 = 195.88
P.1 1.68 x 2.35 x 2.00 = 7.90
P.3 0.90 x 2.35 x 4.00 = 8.46
P.4 0.80 x 1.80 x 2.00 = 2.88
P.5 0.80 x 2.00 x 14.00 = 22.40
PJ.1 1.88 .+ 1.02 x 4.00 = 11.58
PJ.2 3.17 .+ 1.33 x 6.00 = 27.02
J.1 0.75 x 1.70 x 8.00 = 10.20
J.2 2.15 x 0.95 x 6.00 = 12.26
J.3 2.15 x 1.55 x 6.00 = 20.00
J.4 2.45 x 0.95 x 20.00 = 46.55
BV 0.65 x 0.30 x 14.00 = 2.73
WC 2.00 x 4.00 x 2.00 = 16.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 1 0.20 x 0.30 x 84.00 = 5.04

((((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)+(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87))-101.34)*2
b.2 Lantai 1
((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2)+(2+2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(7)+(7)+(7)+(7)+
(7)+(7)+(7)+(7)))*3.75)
c.2 Pagar
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.87)
d.2 Kanopi Teras
(((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2))*0.75)
P.2 0.80 x 2.00 x 1.00 = 1.60
P.5 0.80 x 2.00 x 8.00 = 12.80
PJ.2 3.17 .+ 1.33 x 5.00 = 22.51
J.1 0.75 x 1.70 x 6.00 = 7.65
J.2 2.15 x 0.95 x 3.00 = 6.13
J.4 2.45 x 0.95 x 15.00 = 34.91
BV 0.65 x 0.30 x 4.00 = 0.78
WC 2.00 x 4.00 x 1.00 = 8.00
GSB 0.48 .+ 0.96 x 2.00 = 2.88
RST 2 0.20 x 0.30 x 50.00 = 3.00
PGR 0.15 x 0.60 x 12.00 = 1.08
4 Dinding Keramik 200 x 250 mm m2

(Tinggi Pas. Keramik x Panjang Pas. Keramik)-Luasan Kusen Pada Bidang Keramik = N
Lantai 1
a1. Total = 67.80
(((((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))+(((1.3+1.5)+(1.3+1.5))+((1.7+1.7+1.7+1.7)))+(2.8+1.3))*2)-10.8
b1. WC Umum
(((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))*1.9
c1. WC Guru & Kepsek
(((1.3+1.5)+(1.3+1.5))+((1.7+1.7+1.7+1.7)))*1.9
d1. Dapur
(2.8+1.3)*1.9
e1. Luasan P.3, (Faktor Pengurang) :
P.3 0.90 x 2.00 x 6.00 = 10.80
Lantai 2
a2. Total = 40.20 s
((((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))*2)-5.4
b2. WC Umum
(((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))*1.9
c2. Luasan P.3, (Faktor Pengurang) :
P.3 0.90 x 2.00 x 3.00 = 5.40
5 List Plint Keramik Dinding T.W & WC = 100 x 200 mm

((Panjang Luasan & Lebar luasan) = N
Lantai 1
a1. Total = 33.90
((((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))+(((1.3+1.5)+(1.3+1.5))+((1.7+1.7+1.7+1.7)))+(2.8+1.3))-5.4
b1. WC Umum
(((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))
c1. WC Guru & Kepsek
(((1.3+1.5)+(1.3+1.5))+((1.7+1.7+1.7+1.7)))
d1. Dapur
(2.8+1.3)
e1. Luasan P.3, (Faktor Pengurang) :
P.3 0.90 x 6.00 = 5.40
Lantai 2
a2. Total = 20.10
(((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))-2.7
b2. WC Umum
(((1.8+1.8+1.8)+(1.8+1.8+1.8))+((2)+(2)+(2)+(2)+(2)+(2)))
c2. Luasan P.3, (Faktor Pengurang) :
P.3 0.90 x 3.00 = 2.70
6 Pas. Batu Tempel / Batu Alam m2

Tinggi Dinding Pas. Batu Tempel / Batu Alam x Panjang Dinding Pas. Batu Tempel / Batu Alam = N
Lantai 1
a1. Total = 33.099
((0.3*0.85*4*14)+(1.05*0.85*6)+(0.75*3.3*4)+(0.38*3.8*6))-5.1
b1. Tiang
((0.3*0.85*4*14)+(1.05*0.85*6)
c1. Tampak 3
(0.75*3.3*4)
d1. Tampak 4
(0.38*3.8*6))
e1. Luasan J.1, (Faktor Pengurang) :
J.1 0.75 x 1.70 x 4.00 = 5.10
Lantai 2
a2. Total = 7.38
(7.6*1.05)-0.6
b2. Tampak 1
(7.6*1.05)
c2. Luasan (Faktor Pengurang) :
0.75 x 0.40 x 2.00 = 0.60
7 Pas. Dinding Depan Keramik 10 x 20 cm (Motif & Warna Pas. Bata Merah) m2
Tinggi Pas. Dinding Depan Keramik x Panjang Pas. Dinding Depan Keramik = N
Lantai 1
a. Total = 35.60
((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*1)-8.1
b. Tampak 1
((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*0.95)
c. Luasan, (Faktor Pengurang) :
P.1 1.68 x 0.95 x 1.00 = 1.60
PJ.1 0.80 x 0.95 x 1.00 = 0.76
PJ.2 1.35 x 0.95 x 3.00 = 3.85
WC 2.00 x 0.95 x 1.00 = 1.90
8 Dinding Glass Block m2

Tinggi Dinding Glass Block x Panjang Glass Block x Jumlah Dinding Glass Block = N
Lantai 1
a. Total = 1.44
((0.4*0.2*6)+(2.4*0.4*1))*1
Lantai 1
a. Total = 4.32
((0.4*0.2*6)+(2.4*0.4*1))*3
V. PEKERJAAN LANTAI & PAS. DINDING KERAMIK

1 Urugan Pasir Bawah Lantai Tebal 5 Cm m3
Tebal Urugan Pasir Lantai Dasar x Luasan Bangunan Keseluruhan = N
a. Total = 31.68
((54*9)*0.05)+(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.05)+((1+54+1)*0.3*0.05*4)+(3.6*0.3*0.05*4)
b. Lantai 1
((54*9)*0.05)
c. Rabat
(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.05)
d. Tangga 1
((1+54+1)*0.3*0.05*4)
e. Tangga 2
(3.6*0.3*0.05*4)
2 Cor Lantai PL 1 T = 10 cm, K 100

Tebal Plat Lantai Dasar x Luasan Bangunan Keseluruhan = N
a. Lantai 1
* Beton = 32.80 m3
((54*9)*0.1)
* Besi = 2648.70 Kg
((54*9))*5.45)
b. Rabat = 7.60 m3
(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.1)
c. Tangga 1 = 11.20 m3
((1+54+1)*0.3*0.1*4)+((1+54+1)*0.2*0.1*4)
d. Tangga 2
(3.6*0.3*0.1*4)
e. Total Beton = 67.83 m3
((54*9)*0.1)+(((1+4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7+1)+((7+2+1)*2))*0.1)+(((1+54+1)*0.3*0.1*4)+((1+54+1)*0.2*0.1*4))+(3.6*0.3*0.1*4)
3 Cor Lantai PL 2 T = 12 cm, K 100

Tebal Plat Lantai 2 x Luasan Bangunan Keseluruhan = N
a. Lantai 2
* Beton = 55.92 m3
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*(7+2))-(4*5))*0.12
* Besi = 8860.21 Kg
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*(7+2))-(4*5))*(((1/0.15)+1)*0.62*4)
(((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*(7+2))-(4*5))
4 Lantai Keramik 40 x 40 Cm m2
Panjang Bangunan Keseluruhan x Lebar Bangunan Keseluruhan = N
a1. Total Lantai 1 = 587.24
((54*9)+(1*4)+((1+54+1)*0.3*4)+((1+54+1)*0.2*4)+((3.6*0.3*4)+(3.6*0.2*4)))-21.56
b1. Lantai 1
(54*9)+(1*4)
c1. Tangga 1
((1+54+1)*0.3*4)+((1+54+1)*0.2*4)
d1. Tangga 2
(3.6*0.3*4)+(3.6*0.2*4)
e1. Total Faktor Pengurang = 21.96
WC 1 10.80 .+ 6.40 = 17.20
WC 2 2.80 x 1.70 = 4.76
a2. Total Lantai 2 = 448.80

(54*9)-37.2
b2. Lantai 2
(54*9)
c2. Total Faktor Pengurang = 37.20
WC 1 10.80 .+ 6.40 = 17.20
BRD 4.00 x 5.00 = 20.00
5 Lantai Keramik WC 1, Gudang & WC 2, Uk. 200 x 200 mm m2

(Panjang Lantai WC x Lebar Lantai WC) + (Panjang Lantai Tempat Wudhu x Lebar Lantai Tempat Wudhu) = N
Lantai 1
a. Total = 21.96
((1.8+1.8+1.8)*(2))+((1.6)*(4))+((1.3+1.5)*1.7)
b. WC 1
((1.8+1.8+1.8)*(2))
c. Gudang
((1.6)*(4))
d. WC 2
((1.3+1.5)*1,7)
Lantai 2
a. Total = 17.20
((1.8+1.8+1.8)*(2))+((1.6)*(4))
b. WC 1
((1.8+1.8+1.8)*(2))
c. Gudang
((1.6)*(4))
6 Pasangan bata menaikkan lantai area mengajar 1 PC : 5 Ps m2

(Tinggi Pas. Batu Bata x Panjang Pas. Batu Bata x Jumlah Lantai Area Belajar) = N
a. Lantai 1 = 3.24
(1.2+3+1.2)*0.2*3
b. Lantai 2 = 5.40
(1.2+3+1.2)*0.2*5
VI. PEKERJAAN ATAP & PLAFOND

1 Pekerjaan Rangka Atap (Trust Metal) m2
Panjang Atap x Luasan Atap = N
a. Total = 641.61
(51*3.95*2)+(((51+5.6)/2)*3.25*2)+(((11.2+5.65)/2)*3.25*2)
b. Segmen 1
(51*3.95*2)
c. Segmen 2
(((51+5.6)/2)*3.25*2)
d. Segmen 3
(((11.2+5.65)/2)*3.25*2)
2 Pekerjaan Penutup Atap Genteng Metal m2

Panjang Atap x Luasan Atap = N
a. Total = 641.61
(51*3.95*2)+(((51+5.6)/2)*3.25*2)+(((11.2+5.65)/2)*3.25*2)
b. Segmen 1
(51*3.95*2)
c. Segmen 2
(((51+5.6)/2)*3.25*2)
d. Segmen 3
(((11.2+5.65)/2)*3.25*2)
3 Bubungan Atap Genteng Metal m1

Panjang Bubungan Atap Segmen 1 & Segmen 2 = N
a. Total = 64.00
51 + 13
b. Segmen 1
51.00
c. Segmen 2
13.00
4 Listplank Calsium silicate m1

Panjang List Plank Segmen 1, Segmen 2 & Segmen 3 = N
a. Total = 150.20
112+22.4+15.8
b. Segmen 1
112.00
c. Segmen 2
22.40
d. Segmen 3
15.80
5 Pekerjaan Rangka Plafond Besi Hollow m2

Luasan Plafond Lantai 1 + Luasan Plafond Lantai 2 = N
Lantai 1
a1. Total = 466.00
((((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+(4*2))+((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2))
b1. Interior
((((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+(4*2))
c1. Eksterior
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2))
Lantai 2
a2. Total = 486.00
(((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+(4*7))
b2. Interior
(((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)
c2. Eksterior
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+(4*7))
6 Pekerjaan Plafond Eksterior Calsiboard, T = 6 mm m2

a. Lantai 1 = 142.00
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+((1.3+1.7)+(1.3+1.7)))
b. Lantai 2 = 164.00
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+(4*7))
7 Pekerjaan Plafond Interiorr Gypsum, T = 9 mm m2

a. Lantai 1 = 324.00
(((((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+(4*2))-((1.3+1.7)+(1.3+1.7)))
b. Lantai 2 = 322.00
(((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)
8 List Plafond Gypsum 5 x 5 cm m1

Segmen Bidang 1 + Segmen Bidang 2 = N
Lantai 1
a1. Total = 240.80
((7+2)+((1.8+1.8+1.8)*2)+(7*2)+(7*2)+(7*2)+(7)+(2)+(2)+(7)+(7*2)+(7*2)+((1.3+0.5)*2)+(7+2))+((7+2)+((1.8+1.8+1.8)*2)+(7*2)+(7*2)+(7*2)+(7)+(2)+(2)+
(7)+(7*2)+(7*2)+((1.3+0.5)*2)+(7+2))
b1. Lantai 1
Horizontal
((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(1.7*2)+(4*2)+(4)+((1.3+1.7)*2)+(2*2)+(2*2)+(2*2)+(4*2)+((4+4+4+4+4+4)*2)+((4+4+4+3+1.3+1.7)*2)+
(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))
c1. Vertikal
((7+2)+((1.8+1.8+1.8)*2)+(7*2)+(7*2)+(7*2)+(7)+(2)+(2)+(7)+(7*2)+(7*2)+((1.3+0.5)*2)+(7+2))
Lantai 2
a2. Total = 328.80
((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4*2)+(2*2)+(2*2)+(2*2)+((4+4+4+4+4+4)*2)+((4+4+4+4+3+1.3+1.7)*2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+
((7+2)+((1.8+1.8+1.8)*2)+(7*2)+(7*2)+(7*2)+(7)+(7)+(7*2)+(7*2)+(7+2))
b2. Lantai 1
Horizontal
((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4*2)+(2*2)+(2*2)+(2*2)+((4+4+4+4+4+4)*2)+((4+4+4+4+3+1.3+1.7)*2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))
c2. Vertikal
((7+2)+((1.8+1.8+1.8)*2)+(7*2)+(7*2)+(7*2)+(7)+(7)+(7*2)+(7*2)+(7+2))
VII. PEKERJAAN CAT

1 Cat Dinding ( interior ) m2
(Luasan Bidang Dinding Dalam Lantai 1 + Luasan Bidang Dinding Dalam Lantai 2) - Volume Luasan Kusen = N
(((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(1.7*2)+((1.3+1.7)*2)+(4*2)+(4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4+2+4+2)*2))+(((7)+(7*2)+(7*2)+(7)+(7)+(7*2)+(7*2)+
(4)+((1.3+1.5)*2)+(7))*3.5))-88.61
b.1 Lantai 1
(((((4+4+ (((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(1.7*2)+((1.3+1.7)*2)+(4*2)+(4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+((4+2+4+2)*2))+(((7)+(7*2)+(7*2)+(7)+(7)+(7*2)+(7*2)+
(4)+((1.3+(4)+((1.3+1.5)*2)+(7))*3.5))-95.01
c.1 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) : m2
P.1 1.68 x 2.35 x 1.00 = 3.95
P.3 0.90 x 2.35 x 4.00 = 8.46
P.4 0.80 x 1.80 x 1.00 = 1.44
P.5 0.80 x 2.00 x 6.00 = 9.60
PJ.1 1.88 .+ 1.02 x 2.00 = 5.79
PJ.2 3.17 .+ 1.33 x 3.00 = 13.51
J.1 0.75 x 1.70 x 4.00 = 5.10
J.2 2.15 x 0.95 x 3.00 = 6.13
J.3 2.15 x 1.55 x 3.00 = 10.00
J.4 2.45 x 0.95 x 10.00 = 23.28
BV 0.65 x 0.30 x 7.00 = 1.37

((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2+2)+(2+2)+(2+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(1.6)+(7)+
(7+7)+(7+7)+(7)+(7)+(7+7)+(7+7)+(7)))*3.75)-83.21
b.2 Lantai 1
((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(2+2)+(2+2)+(2+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(1.6)+(7)+
(7+7)+(7+7)+(7)+(7)+(7+7)+(7+7)+(7)))*3.75)-D821
c.2 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) :
P.2 0.80 x 2.00 x 1.00 = 1.60
P.5 0.80 x 2.00 x 4.00 = 6.40
PJ.2 3.17 .+ 1.33 x 5.00 = 22.51

J.2 2.15 x 0.95 x 2.00 = 4.09
J.4 2.45 x 0.95 x 15.00 = 34.91
GSB 0.48 .+ 0.96 x 2.00 = 2.88
2 Cat Dinding ( eksterior ) m2

(Luasan Bidang Dinding Luar Lantai 1 + Luasan Bidang Dinding Luar Lantai 2) - Volume Luasan Kusen = N
(((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4*2)+(2*2)+(2*2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+(((2+4+2)*1.5)+(4*2)))+(((7*2)+(1.6*2)+((1.8+1.8+1.8)*2)+(7)+
(5)+(5)+(7)+(7)+(7))*3.5))-107.27
b.1 Lantai 1
(((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(4*2)+(2*2)+(2*2)+(4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))*3.5)+(((2+4+2)*1.5)+(4*2)))+(((7*2)+(1.6*2)+((1.8+1.8+1.8)*2)+(7)+
(5)+(5)+(7)+(7)+(7))*3.5))
c.1 Kanopi Teras
((((4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.75*2)
d.1 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) :
P.1 1.68 x 2.35 x 1.00 = 3.95
P.4 0.80 x 1.80 x 1.00 = 1.44
P.5 0.80 x 2.00 x 8.00 = 12.80
PJ.1 1.88 .+ 1.02 x 2.00 = 5.79
PJ.2 3.17 .+ 1.33 x 3.00 = 13.51
J.1 0.75 x 1.70 x 4.00 = 5.10
J.2 2.15 x 0.95 x 3.00 = 6.13
J.3 2.15 x 1.55 x 3.00 = 10.00
J.4 2.45 x 0.95 x 10.00 = 23.28
BV 0.65 x 0.30 x 7.00 = 1.37
GSB 0.48 .+ 0.96 x 2.00 = 2.88
WC 2.00 x 4.00 x 2.00 = 16.00
RST 1 0.20 x 0.30 x 84.00 = 5.04

(((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(5.4)+(7)+(7)+(7)))*3.75)+
((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+((2)+(2)))*0.75)*2)+(((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.87)*2))-92.81
b.2 Lantai 1
(((((4+4)+(4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+(2)+(4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((7)+(1.6)+(1.8+1.8+1.8)+(5.4)+(7)+(7)+(7)))*3.75)
c.2 Pagar
(((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7))+((2)+(2)))*0.87)*2)
d.2 Kanopi Teras
((((4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)+((2)+(2)))*0.75)*2)
e.1 Luasan Kusen Pada Bidang Bangunan (Faktor Pengurang) :

P.2 0.80 x 2.00 x 1.00 = 1.60
P.5 0.80 x 2.00 x 4.00 = 6.40
PJ.2 3.17 .+ 1.33 x 5.00 = 22.51
J.2 2.15 x 0.95 x 3.00 = 6.13
J.4 2.45 x 0.95 x 15.00 = 34.91
BV 0.65 x 0.30 x 4.00 = 0.78
WC 2.00 x 4.00 x 1.00 = 8.00
GSB 0.48 .+ 0.96 x 3.00 = 4.32
RST 2 0.20 x 0.30 x 100.00 = 6.00
PGR 0.15 x 0.60 x 24.00 = 2.16
3 Cat Plafond m2
Luasan Bidang Plafond Luar & Dalam Lantai 1 + Luasan Bidang Plafond Luar & Dalam Lantai 2 = N
a1. Total = 466.00
((((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+(4*2))+((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2))
b1. Interior
((((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+(4*2))
c1. Eksterior
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2))
Lantai 2
a2. Total = 486.00
(((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)+((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+(4*7))
b2. Interior
(((4+4+4+4+4+4)+(4+4+4+4+3+1.3+1.7))*7)
c2. Eksterior
((4*7)+((4+4+4+4+4+4+4+4+4+4+4+4+3+1.3+1.7)*2)+(4*7))
4 Cat List Plank Atap m1

Panjang x Luas List Plank, Segmen 1, Segmen 2 & Segmen 3 = N
a. Total = 54.07
(112+22.4+15.8)*0.36
b. Segmen 1
112.00
c. Segmen 2
22.40
d. Segmen 3
15.80
VIII PEKERJAAN PINTU & JENDELA

a). LANTAI 1
I Pekerjaan Pintu
1 Tipe P.1 = 1 Unit
.- Daun Pintu Kayu Bengkirai m2
Total = 3
0.8*2.15*2
.- Kusen Kayu Bengkirai m3
Total .= 0.04
6.10 x 1.00 x 0.06 x 0.12
.- Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen m2
Total .= 8.34
(((1.8*0.06*1*2)+(1.8*0.12*1*1))+((2.15*0.06*2*2)+(2.15*0.12*1*2))+(0.8*2.15*2*2))*1)
2 Tipe P.3 = 2 Unit

.- Daun Pintu Kayu Bengkirai Bh
Total .= 4
0.8*2*2.2
Total .= 0.08
5.30 x 2.00 x 0.06 x 0.12
Total .= 9.87
(((0.9*0.06*2)+(1.9*0.12*1))+((2.25*0.06*4)+(2.25*0.12*2))+(0.8*2.2*2))*2
3 Tipe P.4 = 1 Unit

Total .= 1
0.7*1.8*1
Total .= 0.03
4.50 x 1.00 x 0.06 x 0.12
Total .= 4.35
(((0.8*0.06*2)+(0.8*0.12*1))+((1.8*0.06*4)+(1.8*0.12*2))+(0.7*1.8*2))
4 Tipe P.5 = 7 Unit

Total .= 10
0.7*1.95*7
Total .= 0.24
4.70 x 7.00 x 0.06 x 0.12
Total .= 30.46
(((0.8*0.06*2)+(0.8*0.12*1))+((2*0.06*4)+(2*0.12*2))+(0.8*2*2)))*7
6 Tipe PJ.1 = 2 Unit

Total .= 3
0.7*2.2*2
.- Daun Jendela Kayu Bengkirai & Kaca Reflextor T = 5 mm Bh
Total .= 1
1*0.55*2
Total .= 0.12
8.55 x 2.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 0.33
(0.3*0.4*1)*2
Total .= 11.21
* Kusen .= 4.26
(((1.45*0.06*2)+(1.45*0.12*1))+((0.65*0.06*4)+(0.65*0.12*3))+((2.2*0.06*4)+(2.2*0.12*2))+((1.4*0.06*2)+(1.4*0.12*1)))*2
* Daun Jendela .= 0.79
((0.07*0.55*4)+(0.07*0.86*4))*2
* Daun Pintu .= 6.16
0.7*2.2*2*2

Total .= 8
((0.85*2.2*1)+(0.4*2.2*1))*3

Total .= 2
0.55*0.5*2*3
Total .= 0.26
11.85 x 3.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 1.59
((0.2*1*1)+(0.3*0.55*2))*3
Total .= 25.71
* Kusen .= 9.65
(((2.75*0.06*2)+(2.75*0.12*1))+((1.4*0.06*4)+(1.4*0.12*3))+(2.2*0.06*4)+(2.2*0.12*2))+((0.95*0.06*4)+(0.9*0.12*4)))*3
((0.07*0.55*4)+(0.07*0.36*4))*3
(((((0.85*2.2*1)+(0.4*2.2*1))-(0.2*1))*2)*3)
II Pekerjaan Jendela
1 Tipe J.1 = 4 Unit
Total .= 4
0.5*0.65*3*4
Total .= 0.18
6.30 x 4.00 x 0.06 x 0.12
Total .= 9.65
* Kusen .= 6.29
(((1.65*0.06*4)+(1.65*0.12*2))+((0.65*0.06*8)+(0.65*0.12*6)))*4
((0.07*0.65*6)+(0.07*0.35*6))*2*4
2 Tipe J.2 = 3 Unit

Total .= 2
0.5*0.55*3*3
Total .= 0.19
8.95 x 3.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 2.97
(0.55*0.3*3*3)
Total .= 9.99
* Kusen .= 7.72
(((1.85*0.06*6)+(1.85*0.12*4))+((0.85*0.06*8)+(0.85*0.12*6)))*3
((0.07*0.55*6)+(0.07*0.35*6))*2*3
3 Tipe J.3 = 3 Unit

Total .= 6
0.65*0.5*6*3
Total .= 0.64
14.80 x 6.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 2.63
(0.65*0.45*3*3)
Total .= 18.11
* Kusen .= 13.32
(((2.15*0.06*8)+(2.15*0.12*6))+((1.55*0.06*8)+(1.55*0.12*6)))*3
((0.07*0.65*12)+(0.07*0.3*12))*2*3
4 Tipe J.4 = 9 Unit

Total .= 7
0.55*0.35*4*9
Total .= 0.75
11.60 x 9.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 5.94
(0.55*0.3*4*9)
Total .= 39.53
* Kusen .= 30.46
(((2.45*0.06*6)+(2.45*0.12*4))+((0.85*0.06*10)+(0.85*0.12*8)))*9
((0.07*0.55*8)+(0.07*0.35*8))*2*9
5 Tipe BV = 7 Unit
Total .= 0.09
1.70 x 7.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 0.63
(0.45*0.2*7)
Total .= 2.86
* Kusen .= 2.86
(((0.55*0.06*4)+(0.55*0.12*2))+((0.3*0.06*4)+(0.3*0.12*2)))*7
b). LANTAI 2
I Pekerjaan Pintu
1 Tipe P.2 = 1 Unit
Total = 3
(0.85*2.2*1)+(0.4*2.2*1)
.- Kusen Kayu Bengkirai
Total .= 0.08
11.75 x 1.00 x 0.06 x 0.12
.- Kaca T = 5 mm
Total .= 0.20
(0.2*1*1)
Total .= 5.71
* Kusen .= 3.16
(((2.65*0.06*2)+(2.65*0.12*1)))+(((1.35*0.06*4)+(1.35*0.12*3)))+(((2.3*0.06*4)+(2.3*0.12*2)))+(((0.85*0.06*4)+(0.85*0.12*4)))
((0.85*2.2*1)+(0.4*2.2*1))-(0.2*1)
2 Tipe P.5 = 4 Unit

Total .= 5
0.7*1.95*4
Total .= 0.14
4.70 x 4.00 x 0.06 x 0.12
Total .= 17.41
((((0.8*0.06*2)+(0.8*0.12*1))+((2*0.06*4)+(2*0.12*2))+(0.8*2*2)))*4

Total .= 14
((0.85*2.2*1)+(0.4*2.2*1))*5
Total .= 3
0.55*0.5*2*5
Total .= 0.43
11.85 x 5.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 2.65
((0.2*1*1)+(0.3*0.55*2))*5
Total .= 42.85
* Kusen .= 16.08
(((2.75*0.06*2)+(2.75*0.12*1))+((1.4*0.06*4)+(1.4*0.12*3))+(2.2*0.06*4)+(2.2*0.12*2))+((0.95*0.06*4)+(0.9*0.12*4)))*5
((0.07*0.55*4)+(0.07*0.36*4))*5
(((((0.85*2.2*1)+(0.4*2.2*1))-(0.2*1))*2)*5)
II Pekerjaan Jendela
1 Tipe J.1 = 3 Unit
Total .= 3
0.5*0.65*3*3

Total .= 0.14
6.30 x 3.00 x 0.06 x 0.12
Total .= 7.24
* Kusen .= 4.72
(((1.65*0.06*4)+(1.65*0.12*2))+((0.65*0.06*8)+(0.65*0.12*6)))*3
((0.07*0.65*6)+(0.07*0.35*6))*2*3
2 Tipe J.2 = 3 Unit

Total .= 2
0.5*0.55*3*3
Total .= 0.19
8.95 x 3.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 1.49
(0.55*0.3*3*3)
Total .= 9.99
* Kusen .= 7.72
(((1.85*0.06*6)+(1.85*0.12*4))+((0.85*0.06*8)+(0.85*0.12*6)))*3
((0.07*0.55*6)+(0.07*0.35*6))*2*3
3 Tipe J.4 = 15 Unit

Total .= 12
0.55*0.35*4*15
Total .= 1.25
11.60 x 15.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 9.90
(0.55*0.3*4*15)
Total .= 65.88
* Kusen .= 50.76
(((2.45*0.06*6)+(2.45*0.12*4))+((0.85*0.06*10)+(0.85*0.12*8)))*15
((0.07*0.55*8)+(0.07*0.35*8))*2*15
4 Tipe BV = 4 Unit
Total .= 0.05
1.70 x 4.00 x 0.06 x 0.12
.- Kaca T = 5 mm m2
Total .= 0.36
(0.45*0.2*4)
Total .= 1.63
* Kusen .= 1.63
(((0.55*0.06*4)+(0.55*0.12*2))+((0.3*0.06*4)+(0.3*0.12*2)))*4
6 Jalusi Atap = 2 Unit

.- Kusen Kayu Bengkirai
Total .= 0.23
15.81 x 2.00 x 0.06 x 0.12
.- Kaca T = 5 mm
Total .= 4.90
((0.75*2)+(0.95*1))*2
.- Cat Minyak Lapisan Luar Dan Dalam Daun Pintu & Kusen
Total .= 8.19
* Kusen
(((3.35*0.06*4)+(3.35*0.12*2))+((4.66*0.06*2)+(4.66*0.12*1))+(1.25*0.06*4)+(1.25*0.12*4))+((1.95*0.06*2)+(1.95*0.12*1)))*2
c). Pekerjaan Pengantung & Kunci

1 Lantai I
1 1 Pasang Pegangan Pintu/Handle Door Stainless Steel
P1 .= 2.00
2 Kunci WC .= 7.00
P.5
3 Kunci Tanam .= 8.00

P.3+P.4+PJ.1+PJ.2
4 Pasang Engsel Pintu 4" .= 62.00

P1 .= 8.00
P3 .= 6.00
P4 .= 3.00
P5 .= 21.00
PJ.1 .= 6.00
Pj.2 .= 18.00
5 Pasang Engsel Jendela 3" .= 166.00

PJ.1 .= 4.00
PJ.2 .= 12.00
J.1 .= 24.00
J.2 .= 18.00
J.3 .= 36.00
J.4 .= 72.00
6 Hak Angin .= 166.00

PJ.1 .= 4.00
PJ.2 .= 12.00
J.1 .= 24.00
J.2 .= 18.00
J.3 .= 36.00
J.4 .= 72.00
7 Grendel Jendela .= 24.00

PJ.1 .= 2.00
PJ.2 .= 3.00
J.1 .= 4.00
J.2 .= 3.00
J.3 .= 3.00
J.4 .= 9.00
8 Handel Jendela .= 24.00

PJ.1 .= 2.00
PJ.2 .= 3.00
J.1 .= 4.00
J.2 .= 3.00
J.3 .= 3.00
J.4 .= 9.00
9 Espanyolet .= 8.00
P1 + PJ.2
2 Lantai 2
1 Kunci WC Set
P.5 .= 4.00
2 Kunci Tanam Set

P.2 + PJ.2 .= 6.00
3 Pasang Engsel Pintu 4" .= 38.00 Set

P2 .= 8.00
Pj.2 .= 30.00
4 Pasang Engsel Jendela 3" .= 176.00 Bh

PJ.2 .= 20.00
J.1 .= 18.00
J.2 .= 18.00
J.4 .= 120.00
5 Hak Angin .= 176.00 Bh

PJ.2 .= 20.00
J.1 .= 18.00
J.2 .= 18.00
J.4 .= 120.00
6 Grendel Jendela .= 26.00 Bh

PJ.2 .= 5.00
J.1 .= 3.00
J.2 .= 3.00
J.4 .= 15.00
7 Handel Jendela .= 26.00 Bh

PJ.2 .= 5.00
J.1 .= 3.00
J.2 .= 3.00
J.4 .= 15.00
8 Espanyolet Bh
P2 + PJ.2 .= 12.00
X. PEKERJAAN ELEKTRIKAL
a). Instalasi Penerangan & AC
1 Instalasi Listrik Ttk
Lantai 1 : 78
Lantai 2 : 74
2 Lampu TL 2 x 36 W + Reflektor unit
Lantai 1 : 20
Lantai 2 : 24
3 Lampu SL 18 W + Acc unit
Lantai 1 : 17
Lantai 2 : 19
4 Lampu SL 8 W + Acc unit
Lantai 1 : 7
Lantai 2 : 4
5 Saklar Tunggal unit
Lantai 1 : 5
Lantai 2 : 3
6 Saklar Ganda unit
Lantai 1 : 9
Lantai 2 : 8
7 Saklar Empat unit
Lantai 1 : 2
Lantai 2 : 4
8 Stop Kontak 1 Phase unit
Lantai 1 : 17
Lantai 2 : 12
9 Panel Box + 4 MCB Bh
Lantai 1 : 1
Lantai 2 : 1
IX. PEKERJAAN SANITASI

a). Lantai 1
1 Wastapel unit
3
2 Meja Zincalume + Acc + Meja Pas Bata
1
3 Kran Wastapel Bh
3
3 Kran Dinding Bh
5
4 Kran Meja Zincalume Bh
1
5 Closet Jongkok unit
3
6 Closet Duduk
2
7 Soap holder Keramik ( Tempat sabun ) Bh
5
8 Shower Bidate unit
2
9 Kaca Cermin Diatas Wastafel Bh
3
10 Floor drain WC Bh
5
11 Pipa PVC AW Ø 4" mm (Septictank) M1
34
12 Pipa PVC AW Ø 2" mm (Floor Drain, Roof Drain & Wastapel) M1
88
13 Pipa PVC AW Ø 1/2" mm (Air Bersih) M1
110
14 Septictank & Peresapan unit
2
15 Tandon Air 1200 & Pondasi unit
2
16 Test Comisioning
1
b). Lantai 2
1 Kran Dinding Bh
3
2 Closet Jongkok unit
3
3 Soap holder Keramik ( Tempat sabun ) Bh
3
4 Floor drain WC & Roof Drain Bh
7
XI. PEKERJAAN TANGGA

1 Plat Lantai Tangga m3
Luasan Plat Tangga Segmen 1 + Luasan Plat Bordes + Luasan Plat Tangga Segmen 2 = N
a. Segmen I
* Beton = 1.25
((((0.18/2)*0.3)*1.85*10)+(0.12*1.85*3.4))
* Besi = 184.51
((3.4/0.15)*0.62*1.85*2)
((1.85/0.15)*1.58*3.4*2)
* Begesting = 6.83
((((0.18/2)*0.3)*2*10)+(1.85*3.4))
b. Bordes
* Beton = 1.06
(4*2.2*0.12)
* Besi = 201.92
((4/0.15)*1.58*2.2)+((2.2/0.15)*1.58*4)
((4/0.15)*0.62*0.5*2)
* Begesting = 2.93
(4*2.2)/3
c. Segmen 2
* Beton = 1.12
((((0.18/2)*0.3)*1.85*9)+(0.12*1.85*3))
* Besi = 102.47
((3.35/0.15)*0.62*1.85*2)
((1.85/0.15)*1.58*3.35*2)
* Begesting = 6.68
((((0.18/2)*0.3)*2*9)+(1.85*3.35))
d. Kolom Tipe K4 =20 x 20 cm

(Panjang Kolom x Lebar Kolom x Tinggi Kolom x Jumlah Kolom) = N
* Beton = 0.28 m3
(0.2*0.2*3.5*2)
* Besi = 45.09 Kg
(((0.15+0.15+0.15+0.15+0.1)*27*0.62)+(2*4*0.88))*(2)
((0.2*3.5*2)/3)*(2)
e. Balok B2 = 20 x 30 cm
* Beton = 0.74 m3
((4+4)+(2.2+2.2))*(0.2*0.3)
* Besi = 97.96
((0.15+0.25+0.15+0.25+0.1)*1440*0.62)+(6.2*5*1.58)+(6.2*5*1.58) Kg
* Begesting = 1.24
((0.3*225*2)/3) m2
2 Lantai Keramik 400 x 400 mm m2

Luasan Pas. Keramik Tangga Segmen 1 + Luasan Pas. Keramik Bordes + Luasan Pas. Keramik Tangga Segmen 2 = N
a. Total = 27.98
((0.18+0.3)*1.85*9)+(4*3)+((0.18+0.3)*1.85*9)
b. Segmen 1
((0.18+0.3)*1.85*9)
c. Bordes
(4*3)
d. Segmen 2
((0.18+0.3)*1.85*9)
3 Pas. Relling Hand Besi Hollow 50 x 50 Fin. Cat Warna Hitam m2
Luasan Pas. Relling Hand Besi Hollow 50 x 50 Fin. Cat Warna Hitam Segmen 1 + Luasan Pas. Relling Hand Besi Hollow 50 x 50 Fin. Cat Warna Hitam Segmen 2 = N
a. Total = 9.55
(3.4*1)+(3.4*1)+(0.55*1)+(2.2*1)
b. Segmen 1
(3.4*1)
c. Segmen 2
(3.4*1)
d. Bordes
(0.55*1)
e. Lantai 2
(2.2*1)
XII. PEKERJAAN LAIN - LAIN

1 Pekerjaan Skoneng / List Arsitektur m1
Luasan Plat Tangga Segmen 1 + Luasan Plat Bordes + Luasan Plat Tangga Segmen 2 = N
b. Lantai 2 = 91.92
* Pagar
((1.13+1.15)+(1.55*2)+(1.13+1.15))*12
Tiga Milyar Delapan Ratus Empat Puluh Juta Dua Ratus Empat Puluh Dua Ribu 0Rupiah
3,840,242,000.00
00
03 tiga
840 delapan ratus empat puluh
242 dua ratus empat puluh dua
000
0
1 se satu
2 dua dua
3 tiga tiga
4 empat empat
5 lima lima
6 enam enam
7 tujuh tujuh
8 delapan delapan
9 sembilan sembilan
Perhitungan Tulangan Pile Cap KANTOR
Uraian P L h Jmlh a b c jnlh P Tot Dia Berat/m' Berat

Pile Cap P1 1 1 0.3 20
Arah P Atas 0.1 0.9 0.1 6 6.6 16 1.58 10.41

D16-200
a b c
a
b c Bawah 0.2 0.9 0.2 11 14.3 16 1.58 22.56
D16-150
Arah L Atas 0.1 0.9 0.1 6 6.6 16 1.58 10.41

D16-200
a b c
a
b c Bawah 0.2 0.9 0.2 11 14.3 16 1.58 22.56
D16-150
Jumlah 65.94
Jumlah 1318.82
kg
kg

Rab RKB SDN

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab RKB SDN

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI RENCANA ANGGARAN BIAYA

PROGRAM : PROGRAM WAJIB BELAJAR 12 TAHUN PENDIDIKAN DASAR DAN MENENGAH

NO ITEM PEKERJAAN JUMLAH HARGA

PROGRAM : PROGRAM WAJIB BELAJAR 12 TAHUN PENDIDIKAN DASAR DAN MENENGAH

NO ITEM PEKERJAAN JUMLAH HARGA

II BANGUNAN RUANG GURU

D PEKERJAAN DINDING ARSITEK LUAR #REF!

II BANGUNAN RUANG GURU

II PEKERJAAN STRUKTUR LANTAI I

III PEKERJAAN LANTAI 234.00 198.90

V PEKERJAAN PINTU DAN JENDELA

VII PEKERJAAN ELEKTRIKAL

VIII PEKERJAAN SANITAIR

III PEKERJAAN DINDING

IV PEKERJAAN PINTU DAN JENDELA

V PEKERJAAN ATAP DAN PLAFOND

VII PEKERJAAN LAIN-LAIN

D PEKERJAAN DINDING ARSITEK LUAR

PROGRAM : PROGRAM WAJIB BELAJAR 12 TAHUN PENDIDIKAN DASAR DAN MENENGAH

NO ITEM PEKERJAAN JUMLAH HARGA

III BANGUNAN 12 RKB

D PEKERJAAN DINDING ARSITEK LUAR #REF!

III BANGUNAN 12 RKB

II PEKERJAAN STRUKTUR LANTAI I

III PEKERJAAN LANTAI 552.00 304.41

V PEKERJAAN PINTU DAN JENDELA

VII PEKERJAAN ELEKTRIKAL

VIII PEKERJAAN SANITAIR

III PEKERJAAN DINDING

IV PEKERJAAN PINTU DAN JENDELA

V PEKERJAAN ATAP DAN PLAFOND

VII PEKERJAAN SANITAIR

VIII PEKERJAAN LAIN-LAIN

D PEKERJAAN DINDING ARSITEK LUAR

A. PEKERJAAN PERSIAPAN 9,409,677.50 0.27 0.13 0.13

VII. PEKERJAAN ELEKTRIKAL 21,488,000.00 0.62 0.21 0.21 0.21

D. PEKERJAAN TANGGA 36,441,904.17 1.04 0.52 0.52

A TOTAL (%) 3,491,129,533.41 100.00 0

Sangatta, 21 April 2016

NO URAIAN PEKERJAAN JUMLAH HARGA

A. PEKERJAAN PERSIAPAN Rp 9,409,677.50

D. PEKERJAAN TANGGA Rp 36,441,904.17

E. PEKERJAAN LAIN - LAIN Rp 4,448,192.64

A JUMLAH HARGA Rp 3,491,129,533.41

Sangatta, 21 April 2016

B. PEKERJAAN TANAH DAN PONDASI

D. PEKERJAAN PASANGAN DAN LANTAI

F. PEKERJAAN KUSEN DAN JENDELA

G. PEKERJAAN PENGGANTUNG DAN PENGUNCI

H. PEKERJAAN ATAP DAN PLAFOND

3 Pondasi batu gunung

JUMLAH B.I 707,214,297.48

4 Pekerjaan Balok Latai

6 Pekerjaan Kanopi Cor Beton

JUMLAH B.II 471,442,948.51

III PEKERJAAN DINDING

JUMLAH B.III 277,319,489.95

3 Keramik lantai Gedung 40 cm x 40 cm 587.24 m2 247,455.25 145,315,621.01

JUMLAH B.IV 282,810,104.95

V PEKERJAAN ATAP & PLAFOND

JUMLAH B.V 83,403,735.50

JUMLAH B.VI 56,275,688.13

VII PEKERJAAN PINTU DAN JENDELA