RENCANA ANGGARAN BIAYA

NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN

PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA

A B C D E F
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bowplank M1 20.00 54,046.88 1,080,937.50
2 Pembersihan Awal Area Pekerjaan Ls 1.00 1,000,000.00 1,000,000.00
3 Alat - alat Bantu / Stelling LS 1.00 1,500,000.00 1,500,000.00
4 Papan Nama Proyek Ls 1.00 250,000.00 250,000.00
J u m l a h I 3,830,937.50
II PEKERJAAN TANAH DAN PASIR
1 Pek. Galian Tanah M3 77.49 18,800.00 1,456,812.00
2 Pek. Urugan Kembali M3 19.37 9,010.00 174,546.23
3 Pek. Urugan Tanah M3 120.14 116,750.00 14,026,461.75
4 Pek. Pemadatan Tanah M3 120.14 23,500.00 2,823,313.50
5 Pek. Urugan Pasir M3 53.86 120,700.00 6,500,902.00
J u m l a h II 24,982,035.48
III PEKERJAAN BETON
1 Pek. Batu Kosong M3 17.99 321,060.00 5,774,906.22
2 Pek. Pondasi Batu Kali 1 : 5 M3 58.75 617,590.00 36,283,412.50
3 Pek. Dinding Batako 1 : 5 M2 371.31 148,624.00 55,185,538.26
4 Pek. Plesteran Dinding 1 : 5 M2 591.08 30,906.00 18,268,025.81
5 Pek. Plesteran Dinding Trasram 1 : 3 M2 151.54 34,524.00 5,231,628.86
6 Pek. Acian Dinding 1 Pc : 7 Kpr M2 742.62 11,801.58 8,764,081.26
7 Pek. Plesteran Pondasi 1 : 3 M2 38.34 34,524.00 1,323,650.16
8 Pek. Cor Lantai Beton 1 : 3 : 6 M3 16.85 636,125.00 10,720,614.63
9 Pek. Lantai Keramik KM/WC 20 x 20 cm M2 16.80 149,714.00 2,515,195.20
10 Pek. Lantai Keramik Meja Beton 20 x 20 cm M2 5.50 149,714.00 823,427.00
11 Pek. Profil Beton M2 15.70 71,583.30 1,123,857.81
J u m l a h III 146,014,337.71
IV PEKERJAAN BETON BERTULANG
1 Pek. Sloof 15/20 M3 4.25 4,581,704.27 19,472,243.14
2 Pek. Kolom 12/12 M3 2.53 8,104,375.82 20,504,070.81
3 Pek. Kolom Teras M3 1.38 4,567,256.24 6,302,813.62
4 Pek. Ring Balk 12/15 M3 2.35 6,829,948.19 16,050,378.25
5 Pek. Ring Balk 15/20 M3 0.45 5,121,136.97 2,304,511.64
6 Pek. Plat Beton Teras M2 3.39 462,606.75 1,568,236.88
J u m l a h IV 66,202,254.33
V PEKERJAAN KAYU DAN ATAP
1 Pek. Kusen Pintu, Jendela dan Ventilasi M3 1.49 4,257,250.00 6,343,302.50
2 Pek. Pintu Panel M2 6.40 313,156.25 2,004,200.00
3 Pek. Pintu Teakwood Lapis Aluminium M2 3.50 401,627.75 1,405,697.13
4 Pek. Kuda - Kuda, Balok Gording dan Rangka Atap M3 7.05 3,468,562.50 24,453,365.63
5 Pek. Kaso dan Reng Atap M2 306.02 41,168.75 12,598,259.15
6 Pek. Atap Genteng Metal 2 Gelombang M2 306.02 110,382.50 33,778,711.78
7 Pek. Nok Atap Genteng Metal M1 50.00 72,578.75 3,628,937.50
8 Pek. Talang Atap M1 25.00 114,141.25 2,853,531.25
9 Pek. Rangka Plafond M2 300.25 57,975.00 17,406,819.83
10 Pek. Plafond Tripleks 3 mm M2 300.25 38,007.50 11,411,637.85
11 Pek. Lisplank Papan 2 x 3/20 cm M1 71.56 63,504.69 4,544,395.44
12 Pek. Jendela Bingkai Kaca 5 mm M2 16.41 381,096.25 6,253,789.46
13 Pek. Jendela Kaca Mati 5 mm M2 4.31 173,977.50 749,843.03
14 Pas. Angker / Mur / Baut Ls 1.00 500,000.00 500,000.00
J u m l a h V 127,932,490.53
NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
A B C D E F
VI PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Kunci Pintu 2 Slaag Bh 8.00 129,675.00 1,037,400.00
2 Pas. Kunci Pintu KM / WC Bh 5.00 187,488.00 937,440.00
3 Pas. Engsel Pintu Bh 34.00 27,727.50 942,735.00
4 Pas. Grendel Pintu Bh 7.00 56,675.00 396,725.00
5 Pas. Engsel Jendela Bh 48.00 21,735.00 1,043,280.00
6 Pas. Grendel Jendela Bh 24.00 53,425.00 1,282,200.00
7 Pas. Tarikan Jendela Bh 24.00 53,988.00 1,295,712.00
8 Pas. Kait Angin Jendela Bh 48.00 17,977.50 862,920.00
J u m l a h VII 7,798,412.00
VII PEKERJAAN SANITASI, AIR BERSIH DAN AIR KOTOR
1 Pas. Closet Duduk Set 5.00 2,045,400.00 10,227,000.00
2 Pas. Bak Kamar Mandi Bh 5.00 850,277.53 4,251,387.65
3 Pas. Tempat Cuci Stainles Steel 2 Lubang Set 1.00 717,150.00 717,150.00
4 Pas. Wastafel Set 1.00 730,900.00 730,900.00
5 Pas. Kran Air 1/2" Bh 6.00 50,122.50 300,735.00
6 Pas. Floor Drain Bh 5.00 29,050.00 145,250.00
7 Pas. Pipa PVC 1/2" M1 50.00 17,636.63 881,831.25
8 Pek. Septick Tank Ls 1.00 6,680,000.00 6,680,000.00
J u m l a h VIII 23,934,253.90
VIII PEKERJAAN INSTALASI LISTRIK
1 Pas. Titik Lampu Titik 26.00 237,500.00 6,175,000.00
2 Pas. Fitting Plafond Bh 26.00 9,750.00 253,500.00
3 Pas. Lampu Philips 40 Watt Bh 10.00 55,000.00 550,000.00
4 Pas. Lampu Philips 25 Watt Bh 11.00 35,000.00 385,000.00
5 Pas. Lampu Philips 18 Watt Bh 5.00 30,000.00 150,000.00
6 Pas. Saklar Ganda Bh 13.00 13,813.00 179,569.00
7 Pas. Stop Kontak Bh 10.00 13,813.00 138,130.00
8 Pas. Box Sekering 2 Fase Bh 2.00 32,500.00 65,000.00
J u m l a h IX 7,896,199.00
IX PEKERJAAN AKHIR
1 Pembersihan Akhir Area Pekerjaan Ls 1.00 500,000.00 500,000.00
J u m l a h X 500,000.00
 REKAPITULASI
NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

NO URAIAN PEKERJAAN JUMLAH HARGA

A B C

I PEKERJAAN PERSIAPAN 3,830,937.50

II PEKERJAAN TANAH DAN PASIR 24,982,035.48
III PEKERJAAN BETON 146,014,337.71
IV PEKERJAAN BETON BERTULANG 66,202,254.33
V PEKERJAAN KAYU DAN ATAP 127,932,490.53
VI PEKERJAAN KUNCI DAN PENGGANTUNG 7,798,412.00
VII PEKERJAAN SANITASI, AIR BERSIH DAN AIR KOTOR 23,934,253.90
VIII PEKERJAAN INSTALASI LISTRIK 7,896,199.00
IX PEKERJAAN AKHIR 500,000.00

REAL COST 409,090,920.44

PPN 10 % 40,909,092.04
JUMLAH TOTAL 450,000,012.49
DIBULATKAN 450,000,000.00

Terbilang : Empat Ratus Lima Puluh Juta Rupiah, -

Mengetahui Tataba, Januari 2011

Pengguna Anggaran
Kecamatan Buko Kab. Banggai Kepulauan Pejabat Pelaksana Teknis Kegiatan

MOH. GHIFFARI UNUS, S.STP, SH HUSEIN MATUWO,SH

Nip. 19790701 199712 1 001 Nip. 19600803 198903 1 009
Memasang 1 Buah Kran Air
1.0000 Bh Kran Air Rp. 40,625.00 = Rp. 40,625.00
0.0250 Rool Seal Tape Rp. 3,900.00 = Rp. 97.50
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.1000 Org/Hari Tukang Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 800.00
0.0100 Org/Hari Mandor Rp. 70,000.00 = Rp. 700.00
Rp. 50,122.50
1 Buah pemasangan Floor Drain
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.1000 Org/Hari Tukang Batu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari kepala Tukang batu Rp. 80,000.00 = Rp. 800.00
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
1.0000 Bh Floor Drain Rp. 20,000.00 = Rp. 20,000.00
Rp. 29,050.00
1 M1 Pemasangan Pipa PVC Dia. 1/2 "
0.0360 Org/Hari Pekerja Rp. 40,000.00 = Rp. 1,440.00
0.0018 Org/Hari Mandor Rp. 70,000.00 = Rp. 126.00
0.0600 Org/Hari Tukang Rp. 75,000.00 = Rp. 4,500.00
0.0060 Org/Hari kepala Tukang Rp. 80,000.00 = Rp. 480.00
1.0000 Set Perlengkapan Rp. 853.13 = Rp. 853.13
1.2000 M' Pipa PVC Rp. 8,531.25 = Rp. 10,237.50
Rp. 17,636.63
1 M' Pemasangan Pipa PVC Dia. 3 "
0.0180 Org/Hari Pekerja Rp. 40,000.00 = Rp. 720.00
0.0041 Org/Hari Mandor Rp. 70,000.00 = Rp. 287.00
0.1350 Org/Hari Tukang Rp. 75,000.00 = Rp. 10,125.00
0.0135 Org/Hari kepala Tukang Rp. 80,000.00 = Rp. 1,080.00
1.0000 Set Perlengkapan Rp. 9,500.00 = Rp. 9,500.00
1.2000 M' Pipa PVC Rp. 95,000.00 = Rp. 114,000.00
Rp. 135,712.00
Pembuatan 1 Buah Bak Mandi 60 x 80 x 70 cm
2.8000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 287,800.80
3.7200 M2 Plesteran Rp. 34,524.00 = Rp. 128,429.28
0.0340 M3 Cor Lantai Beton Rp. 636,125.00 = Rp. 21,628.25
2.7200 M2 Keramik 20 x 25 cm Rp. 146,110.00 = Rp. 397,419.20
1.0000 Bh Dop Bak Air Rp. 15,000.00 = Rp. 15,000.00
Rp. 850,277.53
Pembuatan 1 M ' Saluran Air Hujan
0.2200 M3 Galian Rp. 18,800.00 = Rp. 4,136.00
0.0200 M3 Urugan Pasir Rp. 120,700.00 = Rp. 2,414.00
1.1000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 113,064.60
1.0000 M2 Plesteran Rp. 34,524.00 = Rp. 34,524.00
0.0180 M3 Coor Lantai Beton Rp. 636,125.00 = Rp. 11,450.25
Rp. 165,588.85
Pembuatan 1 Buah Bak Kontrol
0.7230 M3 Galian Rp. 18,800.00 = Rp. 13,592.40
0.0200 M3 Urugan Pasir Rp. 120,700.00 = Rp. 2,414.00
2.7000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 277,522.20
6.2110 M2 Plesteran Rp. 34,524.00 = Rp. 214,428.56
0.1360 M3 Kerikil Rp. 125,000.00 = Rp. 17,000.00
Rp. 524,957.16
Pemasangan 1 Buah Titik Mata Lampu
1.0000 Btg Pipa Listrik Rp. 7,500.00 = Rp. 7,500.00
1.0000 Bh Sambungan Pipa L/T Rp. 1,500.00 = Rp. 1,500.00
12.0000 M' Kabel NYM 2 x 1.5 mm Rp. 14,375.00 = Rp. 172,500.00
1.0000 Bh Box Saklar Rp. 6,000.00 = Rp. 6,000.00
1.0000 Ls Instalatir Rp. 50,000.00 = Rp. 50,000.00
Rp. 237,500.00
 DAFTAR HARGA SATUAN BAHAN DAN UPAH
NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

NO URAIAN SATU HARGA KETERANGAN

AN ( RP)

A BAHAN / MATERIAL LOKAL

1 Tanah Urug/Material Timbunan M3 87,500
2 Sirtu M3 150,000
3 Pasir Urug M3 90,000
4 Pasir Pasangan M3 90,000
5 Kerikil Sungai Pilihan M3 156,250
6 Kerikil Sungai Tak Tersaring M3 125,000
7 Kerikil Pecah Tersaring M3 156,250
8 Kayu 6/16 - 4 m ( Kelas I ) M3 2,750,000
9 Kayu 6/16 - 4 m ( Kelas II ) M3 2,071,875
10 Kayu 8/12 - 4 m ( Kelas II ) M3 2,153,125
11 Kayu 5/7 - 4 m ( Kelas II ) M3 1,929,688
12 Kayu Bakesting M3 703,125
13 Kayu Perancah M3 150,000
14 Kayu Bakar M3 1,800,000
15 Papan Kayu Kls II M3 1,400,000
16 Papan Mal M3 1,400,000
17 Papan Kates M3 4,062,500
18 Papan Palapi M3 2,437,500
19 Papan Uk. 2 x 25 x 4 cm M3 2,437,500
20 Papan Lembar Seri 8 cm, P = 4 m Lbr 28,438
21 List Profil Kayu 10 cm Btg 56,875
22 List Profil Kayu 6 cm Btg 35,750
23 Lisplank Ornamen Lbr 121,875
24 Batu Kali / Batu Belah M3 189,800
25 Batu Pecah 0,5 - 1 cm / Split M3 273,748
26 Batu Pecah 1 - 2 cm M3 271,375
27 Batu Pecah 2 - 3 cm M3 267,638
28 Batu Pecah 3 - 5 cm M3 267,638
29 Batu Pecah 5 - 7 cm M3 229,938
30 Batu Bata 12 cm Bh 731
31 Batu Bata 9 cm Bh 650
32 Batu Bata 7 cm Bh 650
33 Batu Batako Bh 1,500
34 Kapur Kg 4,883
35 Ijuk M3 162,500

B BAHAN TOKO
1 Semen PC, ( Tonasa 50 Kg ) Kg 1,800
2 Semen Warna / Putih Kg 3,000
3 Besi Beton Kg 11,526
4 Besi Plat 3 mm Lbr 1,625,000
5 Besi Plat 2 mm Lbr 1,300,000
6 Besi Plat 1,2 mm Lbr 690,625
7 Besi Plat 1.4 mm Lbr 804,375
8 Besi Beugel / Baut Bh 3,906
9 Besi Siku Uk. 30 x 3 mm - 6 m' Btg 121,875
10 Besi Siku Uk. 40 x 3 mm - 6 m' Btg 159,250
11 Besi Siku Uk. 40 x 4 mm - 6 m' Btg 227,500
12 Besi Siku Uk. 50 x 4 mm - 6 m' Btg 260,000
13 Besi Siku Uk. 50 x 5 mm - 6 m' Btg 316,875
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

14 Kawat Beton Kg 26,000

15 Kawat Ram Harmonika M2 60,938
16 Kawat Bronjong Kg 20,313
17 Kawat Duri Roll 156,250
18 Sakura Roof 2 Gelombang Lbr 56,875
19 Nok Sakura Roof Bh 48,750
20 Seng Gelombang Besar BJLS 0,20 Lbr 76,375
21 Seng Plat BJLS 0,20 Lbr 81,250
22 Paku Biasa 2 - 5 cm Kg 30,875
23 Paku Biasa 6 - 10 cm Kg 24,375
24 Paku Sakura Roof Kg 9,375
25 Paku Seng Kg 25,000
26 Paku Tripleks Kg 21,250
27 Paku Sekrup 3 - 5" Dos 11,719
28 Paku Klem Dos 11,719
29 Teakwood, 90 x 210 Lbr 138,125
30 Teakwood 122 x 244 Lbr 146,250
31 Tripleks 122 x 244 x 3 mm Lbr 75,000
32 Tripleks Lapis Aluminium Lbr 142,188
33 Tegel Keramik 10 x 20 cm. Dos 73,125
34 Tegel Keramik 20 x 20 cm. Dos 65,000
35 Tegel Keramik 20 x 25 cm. Dos 59,800
36 Tegel Keramik 30 x 30 cm. Dos 56,875
37 Tegel Keramik 40 x 40 cm. Dos 69,063
38 Tegel Wafel 20 x 20 cm. Dos 65,000
39 Batu Alam M2 398,125
40 Kuku Tegel Polos, P = 10 cm Bh 7,500
41 Kuku Tegel Motif, P = 10 cm Bh 10,000
42 Kunci Pintu 2 Slaag ( Kuda Terbang ) Set 90,625
43 Kunci Pintu Tanam ( Yale ) Set 148,438
44 Kunci Pintu Tanam Kamar Mandi ( Yale ) Bh 148,438
45 Kunci Slot Set 81,250
46 Engsel Pintu Nilon Psg 14,625
47 Engsel Jendela Nilon Psg 13,000
48 Engsel Per Bh 97,500
49 Grendel Jendela Bh 9,750
50 Grendel Pintu Bh 13,000
51 Kait Angin Jendela Psg 4,875
52 Gagang Jendela Bh 10,313
53 Kaca Bening 3 mm M2 121,875
54 Kaca Bening 5 mm M2 146,250
55 Kaca Ryben 3 mm M2 138,125
56 Kaca Ryben 5 mm M2 162,500
57 Kaca Nako Bening Set 284,375
58 Kaca Nako Ryben Set 211,250
59 Cat Kayu Glotex Kg 54,600
60 Cat Tembok Belmas Kg 16,250
61 Cat Tembok Paragon (20 Kg ) Kg 17,875
62 Cat Residu / Ter Kg 19,531
63 Cat Atap dan Genteng Kg 24,375
64 Teak Oil Vernis Liter 60,000
65 Cat Politur Liter 65,000
66 Minyak Cat / Afduner Liter 31,250
67 Minyak Bekisting Liter 22,000
68 Meny Kayu Kg 23,438
69 Meny Besi Kg 27,344
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

70 Tiner A Kg 39,063
71 Plamur Tembok Kg 13,500
72 Plamur Kayu Kg 32,500
73 Dempul Jadi Kg 23,438
74 Kertas Pasir Lbr 4,875
75 Kuas cat 2" Bh 5,688
76 Kuas cat 5" Bh 21,125
77 Kuas Rool Bh 24,375
78 Pisau Dempul Set 24,375
79 Foons m2 20,313
80 Lem Profil Kg 97,500
81 Lem Kayu Kg 24,375
82 Paving Block M2 60,000
83 Kloset Jongkok Biasa ( INA ) Bh 203,125
84 Kloset Jongkok Standar ( INA ) Bh 186,875
85 Kloset Duduk Standar ( INA ) Bh 650,000
86 Kloset Duduk Monoblok Lengkap Set 1,750,000
87 Wastafel Set 487,500
88 Bak Cuci Stainless Steel 1 Lobang Set 250,000
89 Bak Cuci Stainless Steel 2 Lobang Set 475,000
90 Dop Bak Air Bh 15,000
91 Floor Drain Plastik Bh 20,000
92 Kran air 1/2" Bh 40,625
93 Pipa PVC ( SC ) 1/2" - 4 m M1 8,531
94 Pipa PVC ( SC ) 3/4" - 4 m M1 12,188
95 Pipa PVC ( SC ) 1" - 4 m M1 15,235
96 Pipa PVC ( SC ) 3" - 6 m M1 95,000
97 Pipa Besi 3/4" Btg 85,000
98 Pipa GIV 1/2 " Btg 121,875
99 Pipa GIV 1 " Btg 146,485
100 Pipa GIV 1 1/4 " Btg 219,375
101 Pipa GIV 3/4 " Btg 146,250
102 Pipa GIV 1.5 " Btg 268,125
103 Pipa GIV 2" Btg 225,000
104 Pipa GIV 2 1/2" Btg 275,000
105 Sel Tipe Pipa Bh 3,900
106 Kerosen/Minyak Tanah Ltr 7,800
107 Fiting Plafond Bh 9,750
108 Lampu Pijar 25 Watt Bh 3,125
109 Lampu Neon TL 20 Watt Bh 39,000
110 Lampu Neon TL 40 Watt Bh 19,500
111 Lampu Philips 40 Watt Bh 55,000
112 Lampu Philips 25 Watt Bh 35,000
113 Lampu Philips 18 Watt Bh 30,000
114 Saklar Tunggal Bh 10,156
115 Saklar Double Bh 13,813
116 Stop Kontak Bh 13,813
117 Saklar + Stop Kontak Bh 15,235
118 Box Sekring 1 Fase Bh 24,375
119 Box Sekring 2 Fase Bh 32,500
120 Box Saklar Bh 6,000
121 The Dos Bh 3,000
122 Pipa Listrik Btg 7,500
123 Kabel NYM 2 x 1,5 mm (Full) Roll 718,750
124 Papan Flooring Lbr 121,875
125 Roster M2 171,875
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

126 Gypsum Polos Lbr 89,375

127 Profil Gypsum M1 20,313
128 Minyak Bensin Ltr 7,356
129 Pelumas Ltr 28,750
130 Minyak Disel / Solar Ltr 6,590
131 Paku Jembatan Kg 19,000

C UPAH PEKERJA
1 Pekerja Org/hari 40,000
2 Mandor Org/hari 70,000
3 Tukang Org/hari 75,000
4 Kepala Tukang Org/hari 80,000
 DAFTAR HARGA SATUAN BAHAN DAN UPAH
NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

NO URAIAN SATU HARGA KETERANGAN

AN ( RP)

A BAHAN / MATERIAL LOKAL

1 Tanah Urug/Material Timbunan M3 87,500
2 Sirtu M3 150,000
3 Pasir Urug M3 90,000
4 Pasir Pasangan M3 90,000
5 Kerikil Sungai Pilihan M3 156,250
6 Kerikil Sungai Tak Tersaring M3 125,000
7 Kerikil Pecah Tersaring M3 156,250
8 Kayu 6/16 - 4 m ( Kelas I ) M3 2,750,000
9 Kayu 6/16 - 4 m ( Kelas II ) M3 2,071,875
10 Kayu 8/12 - 4 m ( Kelas II ) M3 2,153,125
11 Kayu 5/7 - 4 m ( Kelas II ) M3 1,929,688
12 Kayu Bakesting M3 703,125
13 Kayu Perancah M3 150,000
14 Kayu Bakar M3 1,800,000
15 Papan Kayu Kls II M3 1,400,000
16 Papan Mal M3 1,400,000
17 Papan Kates M3 4,062,500
18 Papan Palapi M3 2,437,500
19 Papan Uk. 2 x 25 x 4 cm M3 2,437,500
20 Papan Lembar Seri 8 cm, P = 4 m Lbr 28,438
21 List Profil Kayu 10 cm Btg 56,875
22 List Profil Kayu 6 cm Btg 35,750
23 Lisplank Ornamen Lbr 121,875
24 Batu Kali / Batu Belah M3 189,800
25 Batu Pecah 0,5 - 1 cm / Split M3 273,748
26 Batu Pecah 1 - 2 cm M3 271,375
27 Batu Pecah 2 - 3 cm M3 267,638
28 Batu Pecah 3 - 5 cm M3 267,638
29 Batu Pecah 5 - 7 cm M3 229,938
30 Batu Bata 12 cm Bh 731
31 Batu Bata 9 cm Bh 650
32 Batu Bata 7 cm Bh 650
33 Batu Batako Bh 1,500
34 Kapur Kg 4,883
35 Ijuk M3 162,500

B BAHAN TOKO
1 Semen PC, ( Tonasa 50 Kg ) Kg 1,800
2 Semen Warna / Putih Kg 3,000
3 Besi Beton Kg 11,526
4 Besi Plat 3 mm Lbr 1,625,000
5 Besi Plat 2 mm Lbr 1,300,000
6 Besi Plat 1,2 mm Lbr 690,625
7 Besi Plat 1.4 mm Lbr 804,375
8 Besi Beugel / Baut Bh 3,906
9 Besi Siku Uk. 30 x 3 mm - 6 m' Btg 121,875
10 Besi Siku Uk. 40 x 3 mm - 6 m' Btg 159,250
11 Besi Siku Uk. 40 x 4 mm - 6 m' Btg 227,500
12 Besi Siku Uk. 50 x 4 mm - 6 m' Btg 260,000
13 Besi Siku Uk. 50 x 5 mm - 6 m' Btg 316,875
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

14 Kawat Beton Kg 26,000

15 Kawat Ram Harmonika M2 60,938
16 Kawat Bronjong Kg 20,313
17 Kawat Duri Roll 156,250
18 Sakura Roof 2 Gelombang Lbr 56,875
19 Nok Sakura Roof Bh 48,750
20 Seng Gelombang Besar BJLS 0,20 Lbr 76,375
21 Seng Plat BJLS 0,20 Lbr 81,250
22 Paku Biasa 2 - 5 cm Kg 30,875
23 Paku Biasa 6 - 10 cm Kg 24,375
24 Paku Sakura Roof Kg 9,375
25 Paku Seng Kg 25,000
26 Paku Tripleks Kg 21,250
27 Paku Sekrup 3 - 5" Dos 11,719
28 Paku Klem Dos 11,719
29 Teakwood, 90 x 210 Lbr 138,125
30 Teakwood 122 x 244 Lbr 146,250
31 Tripleks 122 x 244 x 3 mm Lbr 75,000
32 Tripleks Lapis Aluminium Lbr 142,188
33 Tegel Keramik 10 x 20 cm. Dos 73,125
34 Tegel Keramik 20 x 20 cm. Dos 65,000
35 Tegel Keramik 20 x 25 cm. Dos 59,800
36 Tegel Keramik 30 x 30 cm. Dos 56,875
37 Tegel Keramik 40 x 40 cm. Dos 69,063
38 Tegel Wafel 20 x 20 cm. Dos 65,000
39 Batu Alam M2 398,125
40 Kuku Tegel Polos, P = 10 cm Bh 7,500
41 Kuku Tegel Motif, P = 10 cm Bh 10,000
42 Kunci Pintu 2 Slaag ( Kuda Terbang ) Set 90,625
43 Kunci Pintu Tanam ( Yale ) Set 148,438
44 Kunci Pintu Tanam Kamar Mandi ( Yale ) Bh 148,438
45 Kunci Slot Set 81,250
46 Engsel Pintu Nilon Psg 14,625
47 Engsel Jendela Nilon Psg 13,000
48 Engsel Per Bh 97,500
49 Grendel Jendela Bh 9,750
50 Grendel Pintu Bh 13,000
51 Kait Angin Jendela Psg 4,875
52 Gagang Jendela Bh 10,313
53 Kaca Bening 3 mm M2 121,875
54 Kaca Bening 5 mm M2 146,250
55 Kaca Ryben 3 mm M2 138,125
56 Kaca Ryben 5 mm M2 162,500
57 Kaca Nako Bening Set 284,375
58 Kaca Nako Ryben Set 211,250
59 Cat Kayu Glotex Kg 54,600
60 Cat Tembok Belmas Kg 16,250
61 Cat Tembok Paragon (20 Kg ) Kg 17,875
62 Cat Residu / Ter Kg 19,531
63 Cat Atap dan Genteng Kg 24,375
64 Teak Oil Vernis Liter 60,000
65 Cat Politur Liter 65,000
66 Minyak Cat / Afduner Liter 31,250
67 Minyak Bekisting Liter 22,000
68 Meny Kayu Kg 23,438
69 Meny Besi Kg 27,344
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

70 Tiner A Kg 39,063
71 Plamur Tembok Kg 13,500
72 Plamur Kayu Kg 32,500
73 Dempul Jadi Kg 23,438
74 Kertas Pasir Lbr 4,875
75 Kuas cat 2" Bh 5,688
76 Kuas cat 5" Bh 21,125
77 Kuas Rool Bh 24,375
78 Pisau Dempul Set 24,375
79 Foons m2 20,313
80 Lem Profil Kg 97,500
81 Lem Kayu Kg 24,375
82 Paving Block M2 60,000
83 Kloset Jongkok Biasa ( INA ) Bh 203,125
84 Kloset Jongkok Standar ( INA ) Bh 186,875
85 Kloset Duduk Standar ( INA ) Bh 650,000
86 Kloset Duduk Monoblok Lengkap Set 1,750,000
87 Wastafel Set 487,500
88 Bak Cuci Stainless Steel 1 Lobang Set 250,000
89 Bak Cuci Stainless Steel 2 Lobang Set 475,000
90 Dop Bak Air Bh 15,000
91 Floor Drain Plastik Bh 20,000
92 Kran air 1/2" Bh 40,625
93 Pipa PVC ( SC ) 1/2" - 4 m M1 8,531
94 Pipa PVC ( SC ) 3/4" - 4 m M1 12,188
95 Pipa PVC ( SC ) 1" - 4 m M1 15,235
96 Pipa PVC ( SC ) 3" - 6 m M1 95,000
97 Pipa Besi 3/4" Btg 85,000
98 Pipa GIV 1/2 " Btg 121,875
99 Pipa GIV 1 " Btg 146,485
100 Pipa GIV 1 1/4 " Btg 219,375
101 Pipa GIV 3/4 " Btg 146,250
102 Pipa GIV 1.5 " Btg 268,125
103 Pipa GIV 2" Btg 225,000
104 Pipa GIV 2 1/2" Btg 275,000
105 Sel Tipe Pipa Bh 3,900
106 Kerosen/Minyak Tanah Ltr 7,800
107 Fiting Plafond Bh 9,750
108 Lampu Pijar 25 Watt Bh 3,125
109 Lampu Neon TL 20 Watt Bh 39,000
110 Lampu Neon TL 40 Watt Bh 19,500
111 Lampu Philips 40 Watt Bh 55,000
112 Lampu Philips 25 Watt Bh 35,000
113 Lampu Philips 18 Watt Bh 30,000
114 Saklar Tunggal Bh 10,156
115 Saklar Double Bh 13,813
116 Stop Kontak Bh 13,813
117 Saklar + Stop Kontak Bh 15,235
118 Box Sekring 1 Fase Bh 24,375
119 Box Sekring 2 Fase Bh 32,500
120 Box Saklar Bh 6,000
121 The Dos Bh 3,000
122 Pipa Listrik Btg 7,500
123 Kabel NYM 2 x 1,5 mm (Full) Roll 718,750
124 Papan Flooring Lbr 121,875
125 Roster M2 171,875
NO URAIAN SA HARGA KETERANGAN
TUAN ( RP)

126 Gypsum Polos Lbr 89,375

127 Profil Gypsum M1 20,313
128 Minyak Bensin Ltr 7,356
129 Pelumas Ltr 28,750
130 Minyak Disel / Solar Ltr 6,590
131 Paku Jembatan Kg 19,000

C UPAH PEKERJA
1 Pekerja Org/hari 40,000
2 Mandor Org/hari 70,000
3 Tukang Org/hari 75,000
4 Kepala Tukang Org/hari 80,000

Tataba, Januari 2011

CV. …………………………

………………………………
Direktur
 DAFTAR ANALISA HARGA SATUAN PEKERJAAN

NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN

PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

I. PEKERJAAN PERSIAPAN
1 M1 Pengukuran dan Pemasangan Bouwplank
0.100 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 4,000.00
0.005 Org/ Hr Mandor Rp. 70,000.00 = Rp. 350.00
0.100 Org/ Hr Tukang Rp. 75,000.00 = Rp. 7,500.00
0.010 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 800.00
0.012 M3 Kayu 5/7 Rp. 2,153,125.00 = Rp. 25,837.50
0.020 Kg Paku Biasa Rp. 24,375.00 = Rp. 487.50
0.007 M3 Kayu Papan 3/20 Rp. 2,153,125.00 = Rp. 15,071.88
Rp. 54,046.88
1 M2 Membersihkan Lapangan dan Perataan
0.100 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 4,000.00
0.050 Org/ Hr Mandor Rp. 70,000.00 = Rp. 3,500.00
Rp. 7,500.00
1 M3 Bongkaran Beton Bertulang
6.667 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 266,680.00
0.333 Org/ Hr Mandor Rp. 70,000.00 = Rp. 23,310.00
Rp. 289,990.00
1 M3 Bongkaran Dinding Tembok Bata Merah
6.667 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 266,680.00
0.033 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,310.00
Rp. 268,990.00
1 M2 Mengupas Plesteran Lama
0.035 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 1,400.00
0.002 Org/ Hr Mandor Rp. 70,000.00 = Rp. 122.50
Rp. 1,522.50
1 M2 Membongkar Lantai Beton Lama
0.160 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 6,400.00
0.008 Org/ Hr Mandor Rp. 70,000.00 = Rp. 560.00
Rp. 6,960.00
1 M2 Membongkar dan Menurunkan Atap Seng
0.015 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 600.00
0.001 Org/ Hr Mandor Rp. 70,000.00 = Rp. 52.50
Rp. 652.50
1 M2 Membongkar dan menurunkan Rangka Atap
0.070 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 2,800.00
0.004 Org/ Hr Mandor Rp. 70,000.00 = Rp. 245.00
Rp. 3,045.00
1 M2 Membongkar Rangka / Plafond
0.045 Org/ Hr Tukang Kayu Rp. 75,000.00 = Rp. 3,375.00
0.005 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 360.00
0.150 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 6,000.00
0.008 Org/ Hr Mandor Rp. 70,000.00 = Rp. 525.00
Rp. 10,260.00

II. PEKERJAAN TANAH DAN PASIR

1 M3 Galian Tanah Biasa Sedalam 1 Meter
0.4000 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 16,000.00
0.0400 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,800.00
Rp. 18,800.00
1 M3 Galian Tanah Biasa Sedalam 2 Meter
0.526 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 21,040.00
0.052 Org/ Hr Mandor Rp. 70,000.00 = Rp. 3,640.00
Rp. 24,680.00
1 M3 Urugan Kembali
0.192 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 7,680.00
0.019 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,330.00
Rp. 9,010.00
1 M3 Urugan Pasir
0.300 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 12,000.00
0.010 Org/ Hr Mandor Rp. 70,000.00 = Rp. 700.00
1.200 m3 Pasir Urug Rp. 90,000.00 = Rp. 108,000.00
Rp. 120,700.00
1 M3 Urugan Tanah Timbunan
0.250 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 10,000.00
0.025 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,750.00
1.200 M3 Tanah Urug Rp. 87,500.00 = Rp. 105,000.00
Rp. 116,750.00
1 M3 Pemadatan Sirtu / Tanah Timbunan
0.500 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 20,000.00
0.050 Org/ Hr Mandor Rp. 70,000.00 = Rp. 3,500.00
Rp. 23,500.00
1 M3 Urugan Sirtu
0.250 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 10,000.00
0.025 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,750.00
1.200 M3 Sirtu Rp. 150,000.00 = Rp. 180,000.00
Rp. 191,750.00
1 Buah Bak adukan 50 x 40 x 20 cm
0.030 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 1,200.00
0.002 Org/ Hr Mandor Rp. 70,000.00 = Rp. 105.00
0.036 M3 Papan Kayu Klas III Rp. 2,153,125.00 = Rp. 77,512.50
0.014 M3 Lata Kayu 5/7 Klas II Rp. 2,153,125.00 = Rp. 30,143.75
0.080 Kg Paku Biasa Rp. 24,375.00 = Rp. 1,950.00
Rp. 110,911.25

III. PEKERJAAN PASANGAN DAN STRUKTUR BETON

1 M3 Pasangan Pondasi Batu Kosong

0.780 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 31,200.00
0.039 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,730.00
0.390 Org/ Hr Tukang Rp. 75,000.00 = Rp. 29,250.00
0.039 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 3,120.00
1.200 M3 Batu Kali / Batu Belah Rp. 189,800.00 = Rp. 227,760.00
0.300 M3 Pasir Urug Rp. 90,000.00 = Rp. 27,000.00
Rp. 321,060.00
1 M3 Pasangan Pondasi Batu Kali 1 Pc : 5 Ps
1.500 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 60,000.00
0.075 Org/ Hr Mandor Rp. 70,000.00 = Rp. 5,250.00
0.600 Org/ Hr Tukang Rp. 75,000.00 = Rp. 45,000.00
0.060 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 4,800.00
1.100 M3 Batu Kali / Batu Belah Rp. 189,800.00 = Rp. 208,780.00
136.000 Kg Semen Portland Rp. 1,800.00 = Rp. 244,800.00
0.544 M3 Pasir Pasang Rp. 90,000.00 = Rp. 48,960.00
Rp. 617,590.00
1 M2 Pasangan Bata Merah Tebal 1/2 Bata Camp. 1 Pc : 3 Ps
0.320 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 12,800.00
0.015 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,050.00
0.100 Org/ Hr Tukang Rp. 75,000.00 = Rp. 7,500.00
0.010 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 800.00
70.000 M3 Batu Bata 12 cm Rp. 731.00 = Rp. 51,170.00
14.370 Kg Semen Portland Rp. 1,800.00 = Rp. 25,866.00
0.040 M3 Pasir Pasang Rp. 90,000.00 = Rp. 3,600.00
Rp. 102,786.00
1 M2 Pasangan Bata Tebal 1/2 Bata Camp. 1 Pc : 5 Ps
0.320 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 12,800.00
0.015 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,050.00
0.100 Org/ Hr Tukang Rp. 75,000.00 = Rp. 7,500.00
0.010 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 800.00
70.000 Bh Batu Bata 12 cm Rp. 731.00 = Rp. 51,170.00
9.680 Kg Semen Portland Rp. 1,800.00 = Rp. 17,424.00
0.045 M3 Pasir Pasangan Rp. 90,000.00 = Rp. 4,050.00
Rp. 94,794.00
1 M2 Pasangan Batako Camp. 1 Pc : 5 Ps
0.320 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 12,800.00
0.015 Org/ Hr Mandor Rp. 70,000.00 = Rp. 1,050.00
0.100 Org/ Hr Tukang Rp. 75,000.00 = Rp. 7,500.00
0.010 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 800.00
70.000 Bh Batu Batako Rp. 1,500.00 = Rp. 105,000.00
9.680 Kg Semen Portland Rp. 1,800.00 = Rp. 17,424.00
0.045 M3 Pasir Pasangan Rp. 90,000.00 = Rp. 4,050.00
Rp. 148,624.00
1 M2 Plesteran Dinding Camp. 1 Pc : 3 Ps Tebal 15 mm
0.200 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 8,000.00
0.010 Org/ Hr Mandor Rp. 70,000.00 = Rp. 700.00
0.150 Org/ Hr Tukang Rp. 75,000.00 = Rp. 11,250.00
0.015 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 1,200.00
6.480 Kg Semen Portland Rp. 1,800.00 = Rp. 11,664.00
0.0190 m3 Pasir Pasang Rp. 90,000.00 = Rp. 1,710.00
Rp. 34,524.00
1 M2 Plesteran Dinding Camp. 1 Pc : 5 Ps Tebal 15 mm
0.200 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 8,000.00
0.010 Org/ Hr Mandor Rp. 70,000.00 = Rp. 700.00
0.150 Org/ Hr Tukang Rp. 75,000.00 = Rp. 11,250.00
0.015 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 1,200.00
4.320 Kg Semen Portland Rp. 1,800.00 = Rp. 7,776.00
0.0220 m3 Pasir Pasang Rp. 90,000.00 = Rp. 1,980.00
Rp. 30,906.00
1 M2 Acian kapur + Semen Portland (Camp 1 PC : 7 Kpr)
0.040 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 1,600.00
0.002 Org/ Hr Mandor Rp. 70,000.00 = Rp. 140.00
0.080 Org/ Hr Tukang Rp. 75,000.00 = Rp. 6,000.00
0.008 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 640.00
0.002 Kg Semen Portland Rp. 1,800.00 = Rp. 3.60
0.7000 Kg Kapur Rp. 4,882.83 = Rp. 3,417.98
. Rp. 11,801.58
1 M2 Plesteran Beton Camp. 1 Pc : 3 Ps Tebal 15 mm
0.260 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 10,400.00
0.013 Org/ Hr Mandor Rp. 70,000.00 = Rp. 910.00
0.200 Org/ Hr Tukang Rp. 75,000.00 = Rp. 15,000.00
0.020 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 1,600.00
7.070 Kg Semen Portland Rp. 1,800.00 = Rp. 12,726.00
0.0210 m3 Pasir Pasang Rp. 90,000.00 = Rp. 1,890.00
Rp. 42,526.00
1 M2 Pekerjaan Profil Beton
0.600 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,000.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.180 Org/ Hr Tukang Rp. 75,000.00 = Rp. 13,500.00
0.018 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 1,440.00
3.905 Lbr Papan Profil Rp. 1,800.00 = Rp. 7,029.00
1.100 M2 Foons Rp. 20,313.00 = Rp. 22,344.30
0.0120 Kg Lem Profil Rp. 97,500.00 = Rp. 1,170.00
Rp. 71,583.30
1 M2 Coor Lantai Beton di Floor
0.720 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 28,800.00
0.036 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,520.00
0.135 Org/ Hr Tukang Rp. 75,000.00 = Rp. 10,125.00
0.014 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 1,080.00
18.150 Kg Semen Portland Rp. 1,800.00 = Rp. 32,670.00
0.070 m3 Kerikil Rp. 156,250.00 = Rp. 10,937.50
0.0440 m3 Pasir Pasang Rp. 90,000.00 = Rp. 3,960.00
Rp. 90,092.50

IV. PEKERJAAN STRUKTUR BETON

1 M3 Beton Tumbuk 1 Pc : 3 Ps : 5 Kr
1.650 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 66,000.00
0.080 Org/ Hr Mandor Rp. 70,000.00 = Rp. 5,600.00
0.250 Org/ Hr Tukang Rp. 75,000.00 = Rp. 18,750.00
0.025 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,000.00
0.870 m3 Kerikil Rp. 156,250.00 = Rp. 135,937.50
218.000 Kg Semen Portland Rp. 1,800.00 = Rp. 392,400.00
0.520 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 46,800.00
Rp. 667,487.50
1 M3 Beton Tumbuk 1 Pc : 3 Ps : 6 Kr
1.650 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 66,000.00
0.080 Org/ Hr Mandor Rp. 70,000.00 = Rp. 5,600.00
0.250 Org/ Hr Tukang Rp. 75,000.00 = Rp. 18,750.00
0.025 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,000.00
0.940 m3 Kerikil Rp. 156,250.00 = Rp. 146,875.00
197.000 Kg Semen Portland Rp. 1,800.00 = Rp. 354,600.00
0.470 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 42,300.00
Rp. 636,125.00
1 M3 Beton Bertulang 1 Pc : 2 Ps : 3 Kr
0.8100 M3 Kerikil Beton Rp. 156,250.00 = Rp. 126,562.50
0.5400 M3 Pasir Pasangan Rp. 90,000.00 = Rp. 48,600.00
336.0000 Kg Semen Porland Rp. 1,800.00 = Rp. 604,800.00
2.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 80,000.00
0.3500 Org/Hari Tukang Rp. 75,000.00 = Rp. 26,250.00
0.0350 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 2,800.00
1.0000 Org/Hari Mandor Rp. 70,000.00 = Rp. 70,000.00
Rp. 959,012.50
1 M2 Pekerjaan Bekisting untuk Sloof
0.0450 M3 Kayu Bekisting Rp. 1,929,688.00 = Rp. 86,835.96
0.3000 Kg Paku Biasa Rp. 24,375.00 = Rp. 7,312.50
0.1000 Ltr Minyak Bekesting Rp. 22,000.00 = Rp. 2,200.00
0.3000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 12,000.00
0.2600 Org/Hari Tukang Rp. 75,000.00 = Rp. 19,500.00
0.0260 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 2,080.00
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
Rp. 130,278.46
1 M2 Pekerjaan Bekisting untuk Kolom
0.0400 M3 Kayu Bekisting Rp. 1,929,688.00 = Rp. 77,187.52
0.4000 Kg Paku Biasa Rp. 24,375.00 = Rp. 9,750.00
0.2000 Ltr Minyak Bekesting Rp. 22,000.00 = Rp. 4,400.00
0.0150 M3 Balok Kayu (campuran) Rp. 2,153,125.00 = Rp. 32,296.88
0.3000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 12,000.00
0.3300 Org/Hari Tukang Rp. 75,000.00 = Rp. 24,750.00
0.0330 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 2,640.00
0.0060 Org/Hari Mandor Rp. 70,000.00 = Rp. 420.00
Rp. 163,444.40
1 M2 Pekerjaan Bekisting untuk Ring Balok
0.0400 M3 Kayu Bekisting Rp. 1,929,688.00 = Rp. 77,187.52
0.4000 Kg Paku Biasa Rp. 24,375.00 = Rp. 9,750.00
0.2000 Ltr Minyak Bekesting Rp. 22,000.00 = Rp. 4,400.00
0.0180 M3 Balok Kayu (campuran) Rp. 2,153,125.00 = Rp. 38,756.25
0.3200 Org/Hari Pekerja Rp. 40,000.00 = Rp. 12,800.00
0.3300 Org/Hari Tukang Rp. 75,000.00 = Rp. 24,750.00
0.0330 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 2,640.00
0.0060 Org/Hari Mandor Rp. 70,000.00 = Rp. 420.00
Rp. 170,703.77
1 Kg Pekerjaan Pembesian Dengan Besi Polos / Ulir
1.0500 Kg Besi Beton Polos / Ulir Rp. 11,526.00 = Rp. 12,102.30
0.0150 Kg Kawat Beton Rp. 26,000.00 = Rp. 390.00
0.0070 Org/Hari Pekerja Rp. 40,000.00 = Rp. 280.00
0.0070 Org/Hari Tukang Besi Rp. 75,000.00 = Rp. 525.00
0.0007 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 56.00
0.0003 Org/Hari Mandor Rp. 70,000.00 = Rp. 21.00
Rp. 13,374.30
1 M3 Pekerjaan Sloof Beton 15/20 (4 Dia.12 + Dia. 6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
13.3300 M2 Bekisting Rp. 130,278.46 = Rp. 1,736,611.87
119.0227 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 1,591,845.30
22.0000 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 294,234.60
Rp. 4,581,704.27
1 M3 Pekerjaan Kolom Beton 12/12 (4 Dia.12 + Dia. 6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
20.8333 M2 Bekisting Rp. 163,444.40 = Rp. 3,405,086.11
247.5782 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 3,311,185.12
32.0833 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 429,092.08
Rp. 8,104,375.82
1 M3 Pekerjaan Kolom Beton 15/15 (4 Dia.12 + Dia.6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
17.7778 M2 Bekisting Rp. 163,444.40 = Rp. 2,905,681.77
158.5782 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 2,120,872.42
24.4444 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 326,926.74
Rp. 6,312,493.42
1 M3 Pekerjaan Kolom Beton 15/20 (6 Dia.12 + Dia.6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
26.6667 M2 Bekisting Rp. 163,444.40 = Rp. 4,358,522.65
178.5340 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 2,387,767.28
22.0000 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 294,234.60
Rp. 7,999,537.02
1 M3 Pekerjaan Kolom Beton 20/25 (4 Dia.12 + 4 Dia. 10 + Dia. 6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
20.0000 M2 Bekisting Rp. 163,444.40 = Rp. 3,268,887.90
71.5560 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 957,011.41
49.8480 Kg Besi Dia. 10 mm Rp. 13,374.30 = Rp. 666,682.11
17.6000 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 235,387.68
Rp. 6,086,981.60
1 M3 Pekerjaan Kolom Beton 25/30 (6 Dia.12 + 2 Dia. 10 + Dia.6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
16.0000 M2 Bekisting Rp. 163,444.40 = Rp. 2,615,110.32
71.7340 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 959,392.04
16.6573 Kg Besi Dia. 10 mm Rp. 13,374.30 = Rp. 222,779.73
14.6667 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 196,156.85
Rp. 4,952,451.43
1 M3 Pekerjaan Kolom Beton 30/30 (8 Dia.12 + Dia.6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
14.4444 M2 Bekisting Rp. 163,444.40 = Rp. 2,360,856.22
79.8231 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 1,067,578.09
13.4444 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 179,809.44
Rp. 4,567,256.24
1 M3 Pekerjaan Ring Balk Beton 12/15 (4 Dia.12 + Dia. 6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
16.6667 M2 Bekisting Rp. 170,703.77 = Rp. 2,845,068.52
198.1338 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 2,649,900.88
28.1111 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 375,966.28
Rp. 6,829,948.19
1 M3 Pekerjaan Ring Balk 15/20 (4 Dia.12 + Dia. 6 - 20 cm)
1.0000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 959,012.50
13.3333 M2 Bekisting Rp. 170,703.77 = Rp. 2,276,044.58
119.0227 Kg Besi Dia. 12 mm Rp. 13,374.30 = Rp. 1,591,845.30
22.0000 Kg Besi Dia. 6 mm Rp. 13,374.30 = Rp. 294,234.60
Rp. 5,121,136.97
1 M2 Pekerjaan Plat Beton Bertulang, Tebal 12 cm (20 Dia.10 - 10 cm)
0.1200 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 115,081.50
1.2100 M2 Bekisting Rp. 130,278.46 = Rp. 157,636.94
7.2540 Kg Besi Dia. 10 mm - 20 cm Rp. 13,374.30 = Rp. 97,017.17
6.9440 Kg Besi Dia. 10 mm - 20 cm Rp. 13,374.30 = Rp. 92,871.14
Rp. 462,606.75
1 M2 Pekerjaan Plat Beton Bertulang, Tebal 10 cm (20 Dia.10 - 10 cm)
0.1000 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 95,901.25
1.2100 M2 Bekisting Rp. 130,278.46 = Rp. 157,636.94
13.0200 Kg Besi Dia. 10 mm - 10 cm Rp. 13,374.30 = Rp. 174,133.39
Rp. 427,671.57
1 M2 Pekerjaan Plat Beton Bertulang, Tebal 8 cm (20 Dia. 8 - 10 cm)
0.0800 M3 Cor Beton 1 : 2 : 3 Rp. 959,012.50 = Rp. 76,721.00
1.2100 M2 Bekisting Rp. 130,278.46 = Rp. 157,636.94
8.1900 Kg Besi Dia. 8 mm - 10 cm Rp. 13,374.30 = Rp. 109,535.52
Rp. 343,893.45

V. PEKERJAAN PASANGAN PORSELIN LANTAI DAN DINDING

1 M2 Pekerjaan Pasang Keramik 40 x 40 Cm

0.620 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,800.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.350 Org/ Hr Tukang Batu Rp. 75,000.00 = Rp. 26,250.00
0.0350 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,800.00
11.380 Kg Semen Portland Rp. 1,800.00 = Rp. 20,484.00
1.500 Kg Semen Warna Rp. 3,000.00 = Rp. 4,500.00
0.0420 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 3,780.00
6.250 Bh Tegel Keramik Uk. 40 x 40 cm Rp. 11,050.08 = Rp. 69,063.00
Rp. 153,777.00
1 M2 Pekerjaan Pasang Keramik 30 x 30 Cm
0.620 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,800.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.350 Org/ Hr Tukang Batu Rp. 75,000.00 = Rp. 26,250.00
0.0350 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,800.00
11.380 Kg Semen Portland Rp. 1,800.00 = Rp. 20,484.00
1.500 Kg Semen Warna Rp. 3,000.00 = Rp. 4,500.00
0.0420 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 3,780.00
11.111 Bh Tegel Keramik Uk. 30 x 30 cm Rp. 5,118.80 = Rp. 56,875.00
Rp. 141,589.00
1 M2 Pekerjaan Pasang Keramik 20 x 25 Cm
0.600 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,000.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.450 Org/ Hr Tukang Batu Rp. 75,000.00 = Rp. 33,750.00
0.045 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 3,600.00
9.300 Kg Semen Portland Rp. 1,800.00 = Rp. 16,740.00
1.500 Kg Semen Warna Rp. 3,000.00 = Rp. 4,500.00
0.018 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 1,620.00
20.000 Bh Tegel Keramik Uk. 20 x 25 cm Rp. 2,990.00 = Rp. 59,800.00
Rp. 146,110.00
1 M2 Pekerjaan Pasang Keramik 20 x 20 Cm
0.620 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,800.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.350 Org/ Hr Tukang Batu Rp. 75,000.00 = Rp. 26,250.00
0.0350 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,800.00
11.380 Kg Semen Portland Rp. 1,800.00 = Rp. 20,484.00
1.500 Kg Semen Warna Rp. 3,000.00 = Rp. 4,500.00
0.0420 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 3,780.00
25.000 Bh Tegel Keramik Uk. 20 x 20 cm Rp. 2,600.00 = Rp. 65,000.00
Rp. 149,714.00
1 M2 Pekerjaan Pasang Keramik 10 x 20 Cm
0.620 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 24,800.00
0.030 Org/ Hr Mandor Rp. 70,000.00 = Rp. 2,100.00
0.350 Org/ Hr Tukang Batu Rp. 75,000.00 = Rp. 26,250.00
0.0350 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,800.00
11.380 Kg Semen Portland Rp. 1,800.00 = Rp. 20,484.00
1.500 Kg Semen Warna Rp. 3,000.00 = Rp. 4,500.00
0.0420 m3 Pasir Pasangan Rp. 90,000.00 = Rp. 3,780.00
50.000 Bh Tegel Keramik Uk. 10 x 20 cm Rp. 1,462.50 = Rp. 73,125.00
Rp. 157,839.00
VI. PEKERJAAN KONSTRUKSI KAYU

1 M1 Pekerjaan Lisplank Papan Ukuran 2 x ( 3 x 20 ) kayu Kelas II

0.1500 Org/Hari Pekerja Rp. 40,000.00 = Rp. 6,000.00
0.0750 Org/Hari Mandor Rp. 70,000.00 = Rp. 5,250.00
0.2500 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 18,750.00
0.0250 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 2,000.00
0.0145 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 30,042.19
0.0600 Kg Paku Biasa Rp. 24,375.00 = Rp. 1,462.50
Rp. 63,504.69
1 M1 Pekerjaan Lisplank Papan Ornamen
0.1500 Org/Hari Pekerja Rp. 40,000.00 = Rp. 6,000.00
0.0750 Org/Hari Mandor Rp. 70,000.00 = Rp. 5,250.00
0.2500 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 18,750.00
0.0250 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 2,000.00
10.0000 Bh Lisplank Ornamen Kayu Kelas II Rp. 121,875.00 = Rp. 1,218,750.00
0.0050 M3 Les Dasar + Les Penutup Kayu Kelas II Rp. 2,071,875.00 = Rp. 10,359.38
0.0570 Kg Paku Biasa Rp. 24,375.00 = Rp. 1,389.38
Rp. 1,262,498.75
1 M3 Mengerjakan Konstruksi Kuda-Kuda
4.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 160,000.00
0.2000 Org/Hari Mandor Rp. 70,000.00 = Rp. 14,000.00
12.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 900,000.00
1.2000 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 96,000.00
0.8000 Kg Paku Biasa Rp. 24,375.00 = Rp. 19,500.00
1.1000 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 2,279,062.50
Rp. 3,468,562.50
1 M3 Mengerjakan Kusen Pintu Dan Jendela
6.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 240,000.00
0.3000 Org/Hari Mandor Rp. 70,000.00 = Rp. 21,000.00
18.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 1,350,000.00
2.0000 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 160,000.00
1.2000 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 2,486,250.00
Rp. 4,257,250.00
1 M2 Mengerjakan Kaso + Reng
0.1000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 4,000.00
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
0.1000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
0.1500 Kg Paku Biasa Rp. 24,375.00 = Rp. 3,656.25
0.0120 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 24,862.50
Rp. 41,168.75
1 M2 Pasang Pintu Panel
1.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 40,000.00
0.0500 Org/Hari Mandor Rp. 70,000.00 = Rp. 3,500.00
2.5000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 187,500.00
0.2500 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 20,000.00
0.0300 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 62,156.25
Rp. 313,156.25
1 M2 Pasang Pintu dan Jendela Kaca
0.8000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 32,000.00
0.0400 Org/Hari Mandor Rp. 70,000.00 = Rp. 2,800.00
2.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 150,000.00
0.0200 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,600.00
0.0100 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 20,718.75
Rp. 207,118.75
1 M2 Pasang Kaca Bening Tebal 3 mm
0.0150 Org/Hari Pekerja Rp. 40,000.00 = Rp. 600.00
0.00075 Org/Hari Mandor Rp. 70,000.00 = Rp. 52.50
0.1500 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 11,250.00
0.0150 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,200.00
1.1000 M2 Kaca Bening Tebal 3 mm Rp. 121,875.00 = Rp. 134,062.50
147,165.00
1 M2 Pasang Bingkai Jendela Kaca Tebal 3 mm
1.0000 M2 Pas. Bingkai Jendela Kayu Kls II Rp. 207,118.75 = Rp. 207,118.75
1.0000 M2 Pas. Kaca Bening Tebal 3 mm Rp. 147,165.00 = Rp. 147,165.00
354,283.75
1 M2 Pasang Kaca Bening Tebal 5 mm
0.0150 Org/Hari Pekerja Rp. 40,000.00 = Rp. 600.00
0.00075 Org/Hari Mandor Rp. 70,000.00 = Rp. 52.50
0.1500 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 11,250.00
0.0150 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,200.00
1.1000 M2 Kaca Bening Tebal 5 mm Rp. 146,250.00 = Rp. 160,875.00
Rp. 173,977.50
1 M2 Pasang Bingkai Jendela Kaca Tebal 5 mm
1.0000 M2 Pas. Bingkai Jendela Kayu Kls II Rp. 207,118.75 = Rp. 207,118.75
1.0000 M2 Pas. Kaca Bening Tebal 5 mm Rp. 173,977.50 = Rp. 173,977.50
381,096.25
1 M2 Pek. Pintu Teakwood Rangkap Lapis Tripleks Aluminiun
0.6000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 24,000.00
0.0300 Org/Hari Mandor Rp. 70,000.00 = Rp. 2,100.00
2.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 150,000.00
0.2000 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 16,000.00
0.0196 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 40,608.75
0.3000 Kg Paku Biasa Rp. 30,875.00 = Rp. 9,262.50
0.5000 Lbr Teakwood Rp. 138,125.00 = Rp. 69,062.50
0.8000 Kg Lem Kayu Rp. 24,375.00 = Rp. 19,500.00
0.5000 Lbr Tripleks Lapis Aluminium Rp. 142,188.00 = Rp. 71,094.00
Rp. 401,627.75
1 M2 Pek. Pintu Teakwood Rangkap
0.6000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 24,000.00
0.0300 Org/Hari Mandor Rp. 70,000.00 = Rp. 2,100.00
2.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 150,000.00
0.2000 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 16,000.00
0.0196 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 40,608.75
0.3000 Kg Paku Biasa Rp. 30,875.00 = Rp. 9,262.50
0.8000 Kg Lem Kayu Rp. 24,375.00 = Rp. 19,500.00
1.0000 Lbr Teakwood Rp. 138,125.00 = Rp. 138,125.00
Rp. 399,596.25
1 M2 Pekerjaan Jalusi Ventilasi Kayu Kelas II
0.5000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 20,000.00
0.0250 Org/Hari Mandor Rp. 70,000.00 = Rp. 1,750.00
2.0000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 150,000.00
0.2000 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 16,000.00
0.0600 M3 Papan Kayu Kelas II Rp. 2,071,875.00 = Rp. 124,312.50
0.1500 Kg Paku Biasa Rp. 30,875.00 = Rp. 4,631.25
Rp. 316,693.75
1 M2 Rangka Plafond Kayu Kls II
0.2000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 8,000.00
0.3000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 22,500.00
0.0300 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 2,400.00
0.0100 Org/Hari Mandor Rp. 70,000.00 = Rp. 700.00
0.0100 M3 Kayu Kelas II Rp. 2,071,875.00 = Rp. 20,718.75
0.1500 Kg Paku Biasa Rp. 24,375.00 = Rp. 3,656.25
Rp. 57,975.00
1 M2 Plafon Tripleks 3 mm
0.0700 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,800.00
0.0035 Org/Hari Mandor Rp. 70,000.00 = Rp. 245.00
0.1000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
0.3470 Lbr Tripleks 3 mm Rp. 75,000.00 = Rp. 26,025.00
0.0300 Kg Paku Tripleks Rp. 21,250.00 = Rp. 637.50
Rp. 38,007.50
1 M2 Plafon Papan Lembar Seri
0.0700 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,800.00
0.0035 Org/Hari Mandor Rp. 70,000.00 = Rp. 245.00
0.1000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
3.1250 Lbr Papan Lembar Seri Rp. 28,438.00 = Rp. 88,868.75
0.0300 Kg Paku Biasa Rp. 21,250.00 = Rp. 637.50
Rp. 100,851.25
1 M2 Plafon Gypsum Polos
0.1000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 4,000.00
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
0.0500 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 3,750.00
0.0050 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 400.00
0.3640 Lbr Gypsum Polos Rp. 89,375.00 = Rp. 32,532.50
0.1100 Kg Paku Sekrup Rp. 117,190.00 = Rp. 12,890.90
Rp. 53,923.40
1 M2 Pekerjaan Atap Seng Gelombang
0.1200 Org/Hari Pekerja Rp. 40,000.00 = Rp. 4,800.00
0.0060 Org/Hari Mandor Rp. 70,000.00 = Rp. 420.00
0.0600 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 4,500.00
0.0060 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 480.00
0.8930 Lbr Atap Seng Gelombang Rp. 76,375.00 = Rp. 68,202.88
0.0200 Kg Paku Seng Rp. 81,250.00 = Rp. 1,625.00
Rp. 80,027.88
1 M2 Pekerjaan Bubungan Atap Seng
0.1500 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 6,000.00
0.0060 Org/ Hr Mandor Rp. 70,000.00 = Rp. 420.00
0.0700 Org/ Hr Tukang Kayu Rp. 75,000.00 = Rp. 5,250.00
0.0080 Org/ Hr Kepala Tukang Kayu Rp. 80,000.00 = Rp. 640.00
0.3000 Lbr Bubungan Atap Seng Rp. 81,250.00 = Rp. 24,375.00
0.0400 Kg Paku Seng Rp. 81,250.00 = Rp. 3,250.00
Rp. 39,935.00
1 M2 Pekerjaan Atap Genteng Metal
0.2000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 8,000.00
0.0010 Org/Hari Mandor Rp. 70,000.00 = Rp. 70.00
0.1000 Org/Hari Tukang Kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
1.6200 Lbr Atap Seng Sakura Roof Rp. 56,875.00 = Rp. 92,137.50
0.2000 Kg Paku Rp. 9,375.00 = Rp. 1,875.00
Rp. 110,382.50
1 M1 Pekerjaan Nok Genteng Metal
0.2500 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 10,000.00
0.0130 Org/ Hr Mandor Rp. 70,000.00 = Rp. 910.00
0.1500 Org/ Hr Tukang Kayu Rp. 75,000.00 = Rp. 11,250.00
0.0150 Org/ Hr Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,200.00
1.0000 Bh Nok Sakura Roof Rp. 48,750.00 = Rp. 48,750.00
0.0500 Kg Paku Rp. 9,375.00 = Rp. 468.75
Rp. 72,578.75
1 M1 Pasangan Talang Miring dari seng
0.040 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 1,600.00
0.0013 Org/ Hr Mandor Rp. 70,000.00 = Rp. 87.50
0.400 Org/ Hr Tukang Rp. 75,000.00 = Rp. 30,000.00
0.025 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 2,000.00
0.019 M3 Kayu Papan Kelas II Rp. 2,071,875.00 = Rp. 39,365.63
0.015 Kg Paku Biasa Rp. 30,875.00 = Rp. 463.13
0.500 Lbr Seng Plat Rp. 81,250.00 = Rp. 40,625.00
Rp. 114,141.25
1 M2 Pasangan Rangka/Dinding Papan
0.150 Org/ Hr Pekerja Rp. 40,000.00 = Rp. 6,000.00
0.0750 Org/ Hr Mandor Rp. 70,000.00 = Rp. 5,250.00
0.450 Org/ Hr Tukang Rp. 75,000.00 = Rp. 33,750.00
0.045 Org/ Hr Kepala Tukang Rp. 80,000.00 = Rp. 3,600.00
0.007 M3 Balok/Lata Kayu Klas II Rp. 2,071,875.00 = Rp. 14,503.13
0.025 M3 Papan Kayu Klas II Rp. 2,071,875.00 = Rp. 51,796.88
0.100 Kg Paku Biasa Rp. 24,375.00 = Rp. 2,437.50
Rp. 117,337.50
VII. PEKERJAAN KUNCI & ALAT PENGGANTUNG

1 Buah Pemasangan Engsel Pintu

0.0150 Org/Hari Pekerja Rp. 40,000.00 = Rp. 600.00
0.0008 Org/Hari Mandor Rp. 70,000.00 = Rp. 52.50
0.1500 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 11,250.00
0.0150 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,200.00
1.0000 Bh Engsel + Sekrup Rp. 14,625.00 = Rp. 14,625.00
Rp. 27,727.50
1 Buah Pemasangan Engsel Jendela
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.0005 Org/Hari Mandor Rp. 70,000.00 = Rp. 35.00
0.1000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
1.0000 Bh Engsel + Sekrup Rp. 13,000.00 = Rp. 13,000.00
Rp. 21,735.00
1 Buah Pemasangan Kunci Pintu 2 Slaag
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.5000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 37,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
1.0000 Bh Kunci Pintu 2 Slaag Lengkap Rp. 90,625.00 = Rp. 90,625.00
Rp. 129,675.00
1 Buah Pemasangan Kunci Pintu Tanam Kamar Mandi
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.5000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 37,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
1.0000 Bh Kunci Pintu 2 Slaag Lengkap Rp. 148,438.00 = Rp. 148,438.00
Rp. 187,488.00
1 Buah Pemasangan Grendel Pintu
0.0500 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,000.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.5000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 37,500.00
0.0500 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 4,000.00
1.0000 Bh Grendel Pintu Lengkap Rp. 13,000.00 = Rp. 13,000.00
Rp. 56,675.00
1 Buah Pemasangan Grendel Jendela
0.0500 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,000.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.5000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 37,500.00
0.0500 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 4,000.00
1.0000 Bh Grendel Jendela Lengkap Rp. 9,750.00 = Rp. 9,750.00
Rp. 53,425.00
1 Buah Pemasangan Tarikan Jendela
0.0500 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,000.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.5000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 37,500.00
0.0500 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 4,000.00
1.0000 Buah Tarikan Jendela + Sekrup Rp. 10,313.00 = Rp. 10,313.00
Rp. 53,988.00
1 Buah Pemasangan Kait Angin
0.0150 Org/Hari Pekerja Rp. 40,000.00 = Rp. 600.00
0.0008 Org/Hari Mandor Rp. 70,000.00 = Rp. 52.50
0.1500 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 11,250.00
0.0150 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,200.00
1.0000 Bh Kait Angin Rp. 4,875.00 = Rp. 4,875.00
Rp. 17,977.50
1 M2 Pasangan Nako dan Tralis
0.2000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 8,000.00
0.0010 Org/Hari Mandor Rp. 70,000.00 = Rp. 70.00
0.2000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 15,000.00
0.0200 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 1,600.00
1.1000 M2 Jendela Nako Rp. 284,375.00 = Rp. 312,812.50
0.0200 Kg Paku Biasa/Sekrup Rp. 11,719.00 = Rp. 234.38
Rp. 337,716.88
1 M2 Pasangan Kawat Harmonika
0.1000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 4,000.00
0.0005 Org/Hari Mandor Rp. 70,000.00 = Rp. 35.00
0.1000 Org/Hari Tukang kayu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Kayu Rp. 80,000.00 = Rp. 800.00
1.1000 M2 Kawat Harmonila Rp. 60,938.00 = Rp. 67,031.80
0.0200 Kg Paku Biasa Rp. 30,875.00 = Rp. 617.50
0.0018 M3 Papan Kls II Rp. 2,071,875.00 = Rp. 3,729.38
Rp. 83,713.68
VIII. PEKERJAAN PEGECATAN

1 M2 Pekerjaan Pengecatan Tembok Baru

0.0200 Org/Hari Pekerja Rp. 40,000.00 = Rp. 800.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0630 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 4,725.00
0.0063 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 504.00
0.1000 Kg Cat Dasar Rp. 16,250.00 = Rp. 1,625.00
0.2600 Kg Cat Penutup Rp. 16,250.00 = Rp. 4,225.00
0.1000 Kg Plamir Tembok Rp. 13,500.00 = Rp. 1,350.00
1.0000 Lbr Kertas Pasir Rp. 4,875.00 = Rp. 4,875.00
Rp. 18,279.00
1 M2 Pekerjaan Pengecatan Tembok Lama
0.0280 Org/Hari Pekerja Rp. 40,000.00 = Rp. 1,120.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0420 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 3,150.00
0.0042 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 336.00
0.1200 Kg Cat Tembok Dasar Rp. 16,250.00 = Rp. 1,950.00
0.1800 Kg Cat Tembok Penutup Rp. 16,250.00 = Rp. 2,925.00
Rp. 9,656.00
1 M2 Pekerjaan Pengecatan Pondasi
0.0200 Org/Hari Pekerja Rp. 40,000.00 = Rp. 800.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0630 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 4,725.00
0.0063 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 504.00
0.1000 Kg Cat Dasar Rp. 16,250.00 = Rp. 1,625.00
0.2600 Kg Cat Penutup Rp. 24,375.00 = Rp. 6,337.50
0.1000 Kg Plamir Tembok Rp. 13,500.00 = Rp. 1,350.00
1.0000 Lbr Kertas Pasir Rp. 4,875.00 = Rp. 4,875.00
Rp. 20,391.50
1 M2 Pekerjaan Pengecatan Plafond
0.0200 Org/Hari Pekerja Rp. 40,000.00 = Rp. 800.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0630 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 4,725.00
0.0063 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 504.00
0.1000 Kg Cat Dasar Rp. 16,250.00 = Rp. 1,625.00
0.2600 Kg Cat Penutup Rp. 16,250.00 = Rp. 4,225.00
Rp. 12,054.00
1 M2 Pekerjaan Pengecatan Bidang Kayu Lama
0.0700 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,800.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0750 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 5,625.00
0.0075 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 600.00
0.1500 Kg Plamir Kayu Rp. 32,500.00 = Rp. 4,875.00
0.1700 Kg Cat Dasar Rp. 16,250.00 = Rp. 2,762.50
0.1700 Kg Cat Penutup Rp. 16,250.00 = Rp. 2,762.50
Rp. 19,600.00
1 M2 Pekerjaan Pengecatan Bidang Kayu Baru
0.0700 Org/Hari Pekerja Rp. 40,000.00 = Rp. 2,800.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.0090 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 675.00
0.0060 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 480.00
0.2000 Kg Cat Meni Rp. 23,438.00 = Rp. 4,687.60
0.1500 Kg Plamir Rp. 32,500.00 = Rp. 4,875.00
0.1700 Kg Cat Dasar Rp. 16,250.00 = Rp. 2,762.50
0.2600 Kg Cat Penutup Rp. 16,250.00 = Rp. 4,225.00
Rp. 20,680.10
1 M2 Pekerjaan Pengecatan Politur
0.1600 Org/Hari Pekerja Rp. 40,000.00 = Rp. 6,400.00
0.0025 Org/Hari Mandor Rp. 70,000.00 = Rp. 175.00
0.1600 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 12,000.00
0.0160 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 1,280.00
0.1500 Ltr Cat Politur Rp. 65,000.00 = Rp. 9,750.00
0.0500 Kg Dempul Rp. 23,438.00 = Rp. 1,171.90
0.0100 Bh Kuas Rp. 5,688.00 = Rp. 56.88
0.1000 Lbr Kertas Pasir Rp. 4,875.00 = Rp. 487.50
Rp. 31,321.28
1 M2 Pekerjaan Pengecatan Atap Seng
0.1680 Org/Hari Pekerja Rp. 40,000.00 = Rp. 6,720.00
0.0084 Org/Hari Mandor Rp. 70,000.00 = Rp. 588.00
0.1400 Org/Hari Tukang Cat Rp. 75,000.00 = Rp. 10,500.00
0.0140 Org/Hari Kepala Tukang Cat Rp. 80,000.00 = Rp. 1,120.00
0.1800 Kg Cat Seng Rp. 24,375.00 = Rp. 4,387.50
0.0500 Ltr Minyak Cat Rp. 31,250.00 = Rp. 1,562.50
Rp. 24,878.00
IX. PEKERJAAN SANITASI, JARINGAN AIR DAN INSTALASI LISTRIK

1 buah Pemasangan Closet Jongkok

1.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 40,000.00
0.1600 Org/Hari Mandor Rp. 70,000.00 = Rp. 11,200.00
1.5000 Org/Hari Tukang batu Rp. 75,000.00 = Rp. 112,500.00
1.5000 Org/Hari Kepala Tukang batu Rp. 80,000.00 = Rp. 120,000.00
6.0000 Kg Portland Cement Rp. 1,800.00 = Rp. 10,800.00
0.0100 M3 Pasir Pasangan Rp. 90,000.00 = Rp. 900.00
1.0000 Bh Closet Jongkok Lengkap Rp. 186,875.00 = Rp. 186,875.00
Rp. 482,275.00
1 Set Pemasangan Closet Duduk Monoblok Lengkap
1.0000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 40,000.00
0.1600 Org/Hari Mandor Rp. 70,000.00 = Rp. 11,200.00
1.5000 Org/Hari Tukang batu Rp. 75,000.00 = Rp. 112,500.00
1.5000 Org/Hari Kepala Tukang batu Rp. 80,000.00 = Rp. 120,000.00
6.0000 Kg Portland Cement Rp. 1,800.00 = Rp. 10,800.00
0.0100 M3 Pasir Pasangan Rp. 90,000.00 = Rp. 900.00
1.0000 Bh Closet Duduk Monoblok Rp. 1,750,000.00 = Rp. 1,750,000.00
Rp. 2,045,400.00
1 Set Pemasangan Wastafel
1.2000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 48,000.00
0.1000 Org/Hari Mandor Rp. 70,000.00 = Rp. 7,000.00
1.4500 Org/Hari Tukang Batu Rp. 75,000.00 = Rp. 108,750.00
0.1500 Org/Hari kepala Tukang Batu Rp. 80,000.00 = Rp. 12,000.00
6.0000 Kg Semen Warna Rp. 3,000.00 = Rp. 18,000.00
0.0100 M3 Pasir pasangan Rp. 90,000.00 = Rp. 900.00
1.0000 Set Perlengkapan Rp. 48,750.00 = Rp. 48,750.00
1.0000 Bh Wastafel setara INA, Lengkap Rp. 487,500.00 = Rp. 487,500.00
Rp. 730,900.00
1 Set Pemasangan Tempat Cuci Stainless Steel 2 Lubang + Asesoris
1.2000 Org/Hari Pekerja Rp. 40,000.00 = Rp. 48,000.00
0.1000 Org/Hari Mandor Rp. 70,000.00 = Rp. 7,000.00
1.4500 Org/Hari Tukang Batu Rp. 75,000.00 = Rp. 108,750.00
0.1500 Org/Hari kepala Tukang Batu Rp. 80,000.00 = Rp. 12,000.00
6.0000 Kg Semen Warna Rp. 3,000.00 = Rp. 18,000.00
0.0100 M3 Pasir pasangan Rp. 90,000.00 = Rp. 900.00
1.0000 Set Perlengkapan Rp. 47,500.00 = Rp. 47,500.00
1.0000 Bh Tempat Cuci Stainless Steel Rp. 475,000.00 = Rp. 475,000.00
Rp. 717,150.00
Memasang 1 Buah Kran Air
1.0000 Bh Kran Air Rp. 40,625.00 = Rp. 40,625.00
0.0250 Rool Seal Tape Rp. 3,900.00 = Rp. 97.50
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.1000 Org/Hari Tukang Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari Kepala Tukang Rp. 80,000.00 = Rp. 800.00
0.0100 Org/Hari Mandor Rp. 70,000.00 = Rp. 700.00
Rp. 50,122.50
1 Buah pemasangan Floor Drain
0.0100 Org/Hari Pekerja Rp. 40,000.00 = Rp. 400.00
0.1000 Org/Hari Tukang Batu Rp. 75,000.00 = Rp. 7,500.00
0.0100 Org/Hari kepala Tukang batu Rp. 80,000.00 = Rp. 800.00
0.0050 Org/Hari Mandor Rp. 70,000.00 = Rp. 350.00
1.0000 Bh Floor Drain Rp. 20,000.00 = Rp. 20,000.00
Rp. 29,050.00
1 M1 Pemasangan Pipa PVC Dia. 1/2 "
0.0360 Org/Hari Pekerja Rp. 40,000.00 = Rp. 1,440.00
0.0018 Org/Hari Mandor Rp. 70,000.00 = Rp. 126.00
0.0600 Org/Hari Tukang Rp. 75,000.00 = Rp. 4,500.00
0.0060 Org/Hari kepala Tukang Rp. 80,000.00 = Rp. 480.00
1.0000 Set Perlengkapan Rp. 853.13 = Rp. 853.13
1.2000 M' Pipa PVC Rp. 8,531.25 = Rp. 10,237.50
Rp. 17,636.63
1 M' Pemasangan Pipa PVC Dia. 3 "
0.0180 Org/Hari Pekerja Rp. 40,000.00 = Rp. 720.00
0.0041 Org/Hari Mandor Rp. 70,000.00 = Rp. 287.00
0.1350 Org/Hari Tukang Rp. 75,000.00 = Rp. 10,125.00
0.0135 Org/Hari kepala Tukang Rp. 80,000.00 = Rp. 1,080.00
1.0000 Set Perlengkapan Rp. 9,500.00 = Rp. 9,500.00
1.2000 M' Pipa PVC Rp. 95,000.00 = Rp. 114,000.00
Rp. 135,712.00
Pembuatan 1 Buah Bak Mandi 60 x 80 x 70 cm
2.8000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 287,800.80
3.7200 M2 Plesteran Rp. 34,524.00 = Rp. 128,429.28
0.0340 M3 Cor Lantai Beton Rp. 636,125.00 = Rp. 21,628.25
2.7200 M2 Keramik 20 x 25 cm Rp. 146,110.00 = Rp. 397,419.20
1.0000 Bh Dop Bak Air Rp. 15,000.00 = Rp. 15,000.00
Rp. 850,277.53
Pembuatan 1 M ' Saluran Air Hujan
0.2200 M3 Galian Rp. 18,800.00 = Rp. 4,136.00
0.0200 M3 Urugan Pasir Rp. 120,700.00 = Rp. 2,414.00
1.1000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 113,064.60
1.0000 M2 Plesteran Rp. 34,524.00 = Rp. 34,524.00
0.0180 M3 Coor Lantai Beton Rp. 636,125.00 = Rp. 11,450.25
Rp. 165,588.85
Pembuatan 1 Buah Bak Kontrol
0.7230 M3 Galian Rp. 18,800.00 = Rp. 13,592.40
0.0200 M3 Urugan Pasir Rp. 120,700.00 = Rp. 2,414.00
2.7000 M2 Pasangan Batu Bata Rp. 102,786.00 = Rp. 277,522.20
6.2110 M2 Plesteran Rp. 34,524.00 = Rp. 214,428.56
0.1360 M3 Kerikil Rp. 125,000.00 = Rp. 17,000.00
Rp. 524,957.16
Pemasangan 1 Buah Titik Mata Lampu
1.0000 Btg Pipa Listrik Rp. 7,500.00 = Rp. 7,500.00
1.0000 Bh Sambungan Pipa L/T Rp. 1,500.00 = Rp. 1,500.00
12.0000 M' Kabel NYM 2 x 1.5 mm Rp. 14,375.00 = Rp. 172,500.00
1.0000 Bh Box Saklar Rp. 6,000.00 = Rp. 6,000.00
1.0000 Ls Instalatir Rp. 50,000.00 = Rp. 50,000.00
Rp. 237,500.00

Tataba, Januari 2011

CV. ………………………………….

……………………………….
Direktur
 REKAPITULASI
NAMA INSTANSI : KANTOR KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : REHABILITASI BERAT RUMAH DINAS CAMAT
LOKASI : TATABA KECAMATAN BUKO KABUPATEN BANGGAI KEPULAUAN
TAHUN ANGGARAN : 2011

NO URAIAN PEKERJAAN JUMLAH HARGA

A B C

I PEKERJAAN PERSIAPAN 3,830,937.50

II PEKERJAAN TANAH DAN PASIR 24,982,035.48
III PEKERJAAN BETON 146,014,337.71
IV PEKERJAAN BETON BERTULANG 66,202,254.33
V PEKERJAAN KAYU DAN ATAP 127,932,490.53
VI PEKERJAAN KUNCI DAN PENGGANTUNG 7,798,412.00
VII PEKERJAAN SANITASI, AIR BERSIH DAN AIR KOTOR 23,934,253.90
VIII PEKERJAAN INSTALASI LISTRIK 7,896,199.00
IX PEKERJAAN AKHIR 500,000.00

REAL COST 409,090,920.44

PPN 10 % 40,909,092.04
JUMLAH TOTAL 450,000,012.49
DIBULATKAN 450,000,000.00

Terbilang : Empat Ratus Lima Puluh Juta Rupiah, -

Mengetahui Tataba, Januari 2011

Pengguna Anggaran
Kecamatan Buko Kab. Banggai Kepulauan CV. ………………………………….

MOH. GHIFFARI UNUS, S.STP, SH ……………………………….

Nip. 19790701 199712 1 001 Direktur