RENCANA ANGGARAN BIAYA

KEGIATAN : REVITALISASI DAN PENATAAN PASAR SENI GABUSAN

PEKERJAAN : RENOVASI TOILET
LOKASI : PASAR SENI GABUSAN
TH ANGGARAN : 2019

HARGA SAT.
NO. URAIAN PEKERJAAN VOL. SAT
( Rp. )
I Pekerjaan Persiapan
1 Pembongkaran Instalasi 1 hok 1,000,000
2 Pembongkaran Atap 1 hok 300,000
3 Pembersihan Area Toilet 1 Ls 500,000
Jumlah
II Pekerjaan Sumur
1 Galian tanah 7 m3 100,000
2 Buis Beton diameter 40 mm x 1 m 14 bj 90,000
3 Beton Tutup Buis 1 bj 60,000
4 Semen Nusantara, Tiga Roda 1 zak 45,000
5 Pipa PVC 4 m diameter 0,75" AW 3 btg 30,800
6 L Sock PVC 3/4" 2 bh 3,000
7 Sock Drat 3/4" 2 bh 5,000
8 Sock Drat 1/2" 1 bh 5,000
9 L Sock PVC 1/2" 4 bh 3,000
10 Pipa PVC 4 m diameter 0,5" AW 3 btg 24,750
11 Pompa Air 1 bh 725,000
12 Nepel 1 bh 150,000
13 Toren Air Penguin TB110 / 1050 Liter 1 bh 1,200,000
Jumlah
III Pekerjaan Instalasi Toilet
1 Kloset jongkok 8 bh 275,000
2 Kloset Duduk 1 bh 2,689,000
3 Kran 3/4" 15 bh 15,000
4 Washtafel 4 bh 302,500
5 Urinoir 6 bh 850,000
5 Pintu Sliding 1 bh 625,000
6 Pintu Kamar Mandi Plastik 6 bh 220,000
7 Handle Pintu 15 bh 44,000
8 Pipa PVC 3/4'' 17 btg 30,800
9 Sock Drat 3/4" 25 bh 5,000
10 T Sock PVC 3/4" 22 bh 3,000
11 L Sock PVC 3/4" 25 bh 3,000
12 Pipa PVC 4" 17 bh 230,000
13 L Sock PVC 4" 15 bh 30,000
14 T Sock PVC 4" 13 bh 20,000
15 Lem PVC 20 bh 8,500
 16 Keramik 20x20 cm 8 m2 52,700
17 Batu Bata Apple 4 150 bj 820
18 Semen Nusantara, Tiga Roda 4 zak 45,000
19 Pasir Pasang 1 m3 359,100
Jumlah
IV Pekerjaan Atap & Dinding
1 Seng Gelombang (BJLS 30 90x180 cm) 15 lbr 69,000
2 Cat Besi 5 kg 59,400
3 Paku besar, sedang 5 kg 16,600
4 Paku Payung 2 kg 50,000
5 Kayu Meranti Balok 0.5 m3 6,500,000
6 Cat Kayu 5 Kg 59,400
7 Kuas Cat 3 bh 27,000
8 Kuas Roll 2 bh 25,000
Jumlah
JUMLAH HARGA
( Rp. )

1,000,000
300,000
500,000
1,800,000

700,000.00
1,260,000.00
60,000.00
45,000.00
92,400.00
6,000.00
10,000.00
5,000.00
12,000.00
74,250.00
725,000.00
150,000.00
1,200,000.00
4,339,650.00

2,200,000.00
2,689,000.00
225,000.00
1,210,000.00
5,100,000.00
625,000.00
1,320,000.00
660,000.00
523,600.00
125,000.00
66,000.00
75,000.00
3,910,000.00
450,000.00
260,000.00
170,000.00
 421,600.00
123,000.00
180,000.00
359,100.00
19,608,600.00 30,941,250

1,035,000.00
297,000.00
83,000.00
100,000.00
3,250,000.00
297,000.00
81,000.00
50,000.00
5,193,000.00
 DAFTAR SATUAN UPAH DI LINGKUNGAN PEMERINTAH KABUPATEN BANTUL

NO. NAMA BARANG / BAHAN / TENAGA SATUAN HARGA SATUAN (Rp.)

1 Mandor hr 91,000.00 60
2 Pekerja hr 66,000.00 60
3 Tukang Kayu hr 78,500.00 14
4 Tukang Cat hr 76,000.00 14
5 Tukang Batu hr 76,000.00 60
6 Tenaga Gali Tanah/Pondasi hr 66,000.00 21
 5,460,000.00
3,960,000.00
1,099,000.00
1,064,000.00
4,560,000.00
1,386,000.00

17,529,000.00