REKAPITULASI RENCANA ANGGARAN BIAYA

No Item Pekejaan Jumlah

1 PEKERJAAN PERSIAPAN 21,289,581.60

2 PAGAR SAMPING PANEL BETON 598,944,270.74

3 PAGAR SAMPING WIREMESH M10 (DANAU) 29,747,351.04

4 BANGUNAN PEMBAGI SALURAN KOLAM 4,250,149.60

5 PAGAR SAMPING PANEL BETON SEBELAH SELATAN 151,872,172.39

JUMLAH 806,103,525.37
PPN 10 % 80,610,352.54
JUMLAH + PPN 10% 886,713,877.91
JUMLAH DIBULATKAN 886,713,000.00

, Januari 2021
Dibuat oleh,
Penawar
CV.

____________________
Direktur
Januari 2021
RENCANA ANGGARAN BIAYA (RAB)

PROYEK : PROGRAM STUDI DI LUAR DOMISILI (PDD) IPB SUKABUMI

PEKERJAAN : PERENCANAAN PEMBANGUNAN INFRASTRUKTUR LANJUTAN SEKOLAH VOKASI KAMPUS IPB SUKABUMI
LOKASI : KAMPUS IPB KOTA SUKABUMI
TAHUN : 2020

PAGAR SAMPING PANEL BETON PRECAST

No Item Pekejaan Satuan Volume Harga Satuan (Rp) Total Harga (Rp)

1 2 3 4 5 4x5
A1 PEKERJAAN PERSIAPAN
1 Papan Nama Proyek m2 2 421,730.00 843,460.00
2 Pembuatan Gudang Semen dan Alat-alat m2 16 630,320.00 10,085,120.00
3 Direksikeet m2 12.96 799,460.00 10,361,001.60
Jumlah A1 21,289,581.60
A2 PAGAR SAMPING PANEL BETON
1 Pek. Pasang Patok dan Pengukuran m1 833.57 6,715.00 5,597,422.55
2 Pek. Galian Tanah Pondasi setempat 60x60x80 cm Type I m3 108.30 35,842.30 3,881,721.09
3 Pek. Pengalihan Alairan/Kisdam ls 1.00 592,500.00
4 Pek. Urugan tanah kembali m3 57.22 20,810.00 1,190,748.20
5 Pek. Urugan Pasir t=5 cm dibawah pondasi Type I m3 5.76 194,700.00
6 Pek. Lantai kerja t=5cm dibawah pondasi Type I m3 5.76 609,170.00 3,508,819.20
7 Pek. Lantai kerja t=5cm sloof 15x20 cm m3 6.62 609,170.00 4,032,705.40
8 Pek. Pondasi setempat 60x60x80 cm, Beton Site Mix mutu K-225 (Cor tiang kolam) m3 40.96 1,889,640.00 77,399,654.40
9 Pek. Pondasi Beton setempat 70x70 cm, Beton Site Mix mutu K-225 (Danau) m3 2.40 4,138,570.00
10 Pek. Kolom 20x20 cm, Beton Site Mix mutu K-225 (Danau) m3 1.96 5,610,720.00
11 Pek. Sloof Beton 20x30 cm, Beton Site Mix mutu K-225 (Danau) m3 2.10 3,546,300.00
12 Pek. Sloof Beton 20x30 cm, Beton Site Mix mutu K-225 (nyebrang kali) m3 0.60 2,480,720.00 1,488,432.00
13 Pek. Sloof Beton 15x20 cm, Beton Site Mix mutu K-225 m3 23.66 2,643,600.00 62,547,576.00
14 Pek. Pemasangan Pagar Panel Beton Precast 5x40x240 cm, (tinggi 2.00 m) DACON PRECAST m1 734.57 561,600.00 412,534,512.00
15 Pek. Finishing menutup kolom dan Nat dengan MU Pagar Panel Beton Precast 5x40x240 cm m2 96.00 32,627.00 3,132,192.00
Pek. Pasang Kawat Duri 4 jalur, Tiang Besi suku L.40x40x4 mm jarak 2.50 m, Zona Peternakan bagian
belakang kandang sapi
16 m1 267.00 88,503.70 23,630,487.90
Jumlah A2 598,944,270.74

A3 PAGAR SAMPING WIREMESH M10 (DANAU)

1 Pek. Pasang Patok dan Pengukuran m1 35.00 6,715.00 235,025.00
2 Pek. Galian Tanah Pondasi setempat 80x80x80 cm m3 8.95 35,842.30 320,788.59
3 Pek. Pengalihan Alairan/Kisdam ls 1.00 592,500.00 592,500.00
4 Pek. Urugan tanah kembali m3 4.49 20,810.00 93,436.90
5 Pek. Urugan Pasir t=5 cm dibawah pondasi m3 0.53 194,700.00 103,191.00
6 Pek. Pondasi batu belah 1 : 4 DPT m3 3.94 572,580.00 2,255,965.20
7 Pek. Pasang Pagar Wiremesh M10 Galvanis lengkap tiang besi Galvanis dia. 2" m2 123.50 211,712.10 26,146,444.35
Jumlah A3 29,747,351.04

A4 BANGUNAN PEMBAGI SALURAN KOLAM

1 Pek. Galian Tanah Pondasi batu kali m3 3.20 6,715.00 21,488.00
2 Pek. Urugan Tanah kembali m3 3.04 20,810.00 63,262.40
3 Pek. Pemasangan dinding batu kali m3 6.24 572,580.00 3,572,899.20
4 Pek. Pengalihan Alairan/Kisdam m3 1.00 592,500.00 592,500.00
Jumlah A4 4,250,149.60
Jumlah A 654,231,352.98

B PAGAR SAMPING PANEL BETON SEBELAH SELATAN

1 Pek. Pasang Patok dan Pengukuran m1 199.00 6,715.00 1,336,285.00
2 Pek. Galian Tanah Pondasi setempat m3 27.38 35,842.30 981,362.17
3 Pek. Urugan tanah kembali m3 14.09 20,810.00 293,212.90
4 Pek. Urugan Pasir t=5 cm dibawah pondasi m3 1.46 194,700.00 284,262.00
5 Pek. Lantai kerja t=5cm m3 1.46 609,170.00 889,388.20
6 Pek. Pondasi setempat 40x40x80 cm, Beton Site Mix mutu K-225 m3 10.37 1,889,640.00 19,595,566.80
7 Pek. Sloof Beton 15x20 cm, Beton Site Mix mutu K-225 m3 5.97 2,643,600.00 15,782,292.00
8 Pek. Pemasangan Pagar Panel Beton Precast 5x40x240 cm, (tinggi 2.00 m) DACON PRECAST m1 199.00 561,600.00 111,758,400.00
9 Pek. Finishing menutup kolom dan Nat dengan MU Pagar Panel Beton Precast 5x40x240 cm m2 29.16 32,627.00 951,403.32
Jumlah B 151,872,172.39
TOTAL PAGAR SAMPING PANEL BETON PRECAST 806,103,525.37
 DAFTAR HARGA MATERIAL
NO. PERALATAN HARGA SATUAN SATUAN
1 Bata, bata ringan, batu & pasir
Bata merah bakar kelas I 600.00 Bh
Bata merah bakar kelas II 480.00 Bh
Batako kecil 8x10x20 1,320.00 Bh
Hebel t. 10x20x60 5,160.00 M3
Batu Pecah Mesin 1/2 174,960.00 M3
Batu Pecah Mesin 2/3 193,260.00 M3
Batu Pecah Mesin 3/5 162,720.00 M3
Batu Pecah Mesin 10-15 cm 157,200.00 M3
Batu Belah Pondasi 147,180.00 M3
Batu koral beton kali (sirtu) 126,000.00 M3
Koral beton 119,940.00 M3
Pasir abu/Abu batu 132,780.00 M3
Pasir beton 192,000.00 M3
Pasir Pasang 176,250.00 M3
Pasir Urug 120,000.00 M3
Pasir batu 126,000.00 M3
Tanah merah /Tanah Urug pilihan 101,640.00 M3
2 Besi, kawat & paku -
Besi Beton U-24 Rata - Rata 6,300.00 Kg
Besi Beton U-40 Rata - Rata 6,300.00 Kg
Besi strip/Plat 8,700.00 Kg
Plat baja t=2,3mm + zinkcromate 8,700.00 Kg
Besi profil canal C 8,700.00 Kg
Baja siku 45x45x5 8,700.00 Kg
Baja WF 8,700.00 Kg
Besi Galvanis dia. 2,5" 492,000.00 Btg
Kawat Beton 10,680.00 Kg
Kawat Harmonika 4 cm 24,000.00 M2
Baja siku 40x40x4 64,947.00 Btg
Wiremesh kotak 5x5 ram kawat 4,2 mm galvanis 159,840.00 M2
Kawat Duri Galvanis 102,000.00 Roll
Kawat Duri Galvanis 1,020.00 M1
Paku 1 cm s/d 3 cm 10,980.00 Kg
Paku 4 cm s/d 7 cm 8,520.00 Kg
Paku 8 cm s/d 12 cm 8,520.00 Kg
Paku skrup 3" 540.00 Bh
Baud dia. 6mm 180.00 Bh
Angkur baud 19mm 31,200.00 Bh
Pek. Bout Sambungan dia. 16 3,510.00 Bh
Pek. Kabel Selling; Rod dia. 19 lengkap dengan dudukan dan perkuatan 51,000.00 M1
Wind Bracing; Rod dia. 16 101,820.00 unit
Bondex 92,940.00 M2
Kawat Las 19,560.00 Kg
Pipa Hitam dia. 3" tebal 3,2 mm 284,400.00 Btg
Pipa Hitam dia. 2,5" tebal 3,2 mm 361,800.00 Btg
Pipa Hitam dia. 2" tebal 2,9 mm 467,400.00 Btg
Hollou galvanis 4x6 cm tebal 2 mm 131,712.00 Btg
Hollou galvanis 4x4 cm tebal 2 mm 89,916.00 Btg
3 Cat -
Cat Besi 33,600.00 Kg
Cat Kayu Glotek 33,600.00 Kg
Cat Tembok ICI Interior 58,020.00 Kg
Cat Tembok ICI weathershield 77,280.00 Kg
Cat Vinilex 13,860.00 Kg
Cat dasar 15,840.00 Kg
Cat Minyak 31,320.00 Kg
Cat Marka/Spotlight 67,800.00 Kg
Dempul Kayu Cap Kucing 19,380.00 Kg
Plamir Tembok 17,220.00 Kg
Plamir Kayu 20,520.00 Kg
Politur 32,400.00 Ltr
Politur jadi 40,500.00 Ltr
Meni Kayu / Besi 13,740.00 Kg
Kuas 3" 15,240.00 Bh
Rool Cat Tembok 21,540.00 Bh
Ampelas 2,520.00 Lbr
Terpentin 12,480.00 Ltr
Tiner A 17,220.00 Ltr
Lem Kuning (Aibond) 50,820.00 Ltr
Lem 24,780.00 Kg
Kape set 17,640.00 Bh
4 Kayu : -
Kayu Balok Borneo Super 3,387,900.00 M3
Kayu Balok Kamper Medan (kruing) 4,484,760.00 M3
Kayu Balok Albasia 1,055,220.00 M3
Kayu Papan Albasia 1,083,000.00 M3
Multiplek 9 mm 120 x 240 107,760.00 Lbr
Multiplek 12 mm 120 x 240 141,600.00 Lbr
Multiplek 18 mm 120 x 240 192,720.00 Lbr
Triplek 4 mm 120 x 240 47,160.00 Lbr
Triplek 6 mm 120 x 240 69,720.00 Lbr
HPL 120 x 240 114,180.00 Lbr
Triplek 4 mm lapis melamin 75,900.00 Lbr
Dolken 7 s/d 10 24,120.00 Btg
Kayu terentang 1,166,340.00 M3
Kayu 5/7 2,499,240.00 M3
5 Readymix : -
Readymix Beton B0, Tanpa Pompa (Selang) 435,000.00 M3
Readymix Beton K-175, Tanpa Pompa (Selang) 489,000.00 M3
Readymix Beton K-250, Tanpa Pompa (Selang) 525,000.00 M3
Readymix Beton K-300, Tanpa Pompa (Selang) 543,000.00 M3
Readymix Beton K-350, Tanpa Pompa (Selang) 561,000.00 M3
Readymix Beton K-400, Tanpa Pompa (Selang) 585,000.00 M3
6 Semen : -
PC (50 Kg) 37,620.00 Zak
PC Tiga Roda 752.40 Kg
Semen Warna 7,080.00 Kg
MU 380 - pas. Bata ringan/10m2 (40 kg) 106,860.00 Zak
MU 100 - plesteran/2,4 m2 (40 kg) 42,720.00 Zak
MU 200 - acian plesteran/20 m2 (40 kg) 112,920.00 Zak
MU 440 - perata lantai/1,2 m2 (40 kg) 39,180.00 Zak
MU 450 - perekat keramik/8 m2 (40 kg) 125,220.00 Zak
MU 400 - perekat keramik dinding/5 m2 (25 kg) 155,760.00 Zak
MU 600 - pelapis kedap air/1,5 m2 (3kg) 70,260.00 Zak
MU 408 - pengisi nad/3 m2 (1 kg) 10,320.00 Zak
7 Seng : -
Seng Plat BJLS 30 90 cm ( 100 m1 ) 15,600.00 M1
Seng Gelombang BJLS 50,580.00 Lbr
Seng Plat Fumira 39,180.00 Lbr
8 Tiang Pancang -
Mini pile M25 ( Segi Empat ) 123,300.00 M1
Penyambungan dan Pengelasan tiang pancang 316,560.00 Ttk
Potong tiang Pancang 66,660.00 Ttk
Mobilisasi tiang pancang 20,196,000.00 Ls
9 Wiremesh (2,10 x 5,4 m) : -
MK 10 (2,10 x 5,4 m) 661,800.00 Lbr
MK 8 (2,10 x 5,4 m) 423,540.00 Lbr
MK 7 (2,10 x 5,4 m) 324,300.00 Lbr
MK 6 (2,10 x 5,4 m) 238,260.00 Lbr
MK 5 (2,10 x 5,4 m) 165,480.00 Lbr
MK 4 (2,10 x 5,4 m) 114,240.00 Lbr
10 Plastik : -
Plastik Cor 2,280.00 M2
11 Material Mekanikal -
Pompa sumersible kap. Head 8 m merk Grundfos SB3-25 2,790,000.00 Unit
Biofil (BF-08) 5,345,628.00 Unit
Resapan 1,050,000.00 Unit
Pipa PVC RUCIKA type AW 1/2" 21,000.00 Btg
Pipa PVC RUCIKA type AW 3/4" 25,200.00 Btg
Pipa PVC RUCIKA type AW 1" 37,800.00 Btg
Pipa PVC RUCIKA type AW 1 1/4" 50,340.00 Btg
Pipa PVC RUCIKA type AW 1 1/2" 64,200.00 Btg
Pipa PVC RUCIKA type AW 2" 91,800.00 Btg
Pipa PVC RUCIKA type AW 2 1/2" 117,600.00 Btg
Pipa PVC RUCIKA type AW 3" 178,200.00 Btg
Pipa PVC RUCIKA type AW 4" 277,200.00 Btg
Pipa PVC RUCIKA type AW 5" 366,300.00 Btg
Pipa PVC RUCIKA type AW 6" 543,300.00 Btg
Pipa PVC RUCIKA type AW 8" 840,000.00 Btg
Pipa PVC RUCIKA type AW 10" 1,140,000.00 Btg
-
Pipa PVC MAVIN type AW 1/2" 13,200.00 Btg
Pipa PVC MAVIN type AW 3/4" 18,000.00 Btg
Pipa PVC MAVIN type AW 1" 19,200.00 Btg
Pipa PVC MAVIN type AW 1 1/4" 27,000.00 Btg
Pipa PVC MAVIN type AW 1 1/2" 30,000.00 Btg
Pipa PVC MAVIN type AW 2" 36,000.00 Btg
Pipa PVC MAVIN type AW 2 1/2" 49,200.00 Btg
Pipa PVC MAVIN type AW 3" 57,000.00 Btg
Pipa PVC MAVIN type AW 4" 101,400.00 Btg
Pipa PVC MAVIN type AW 5" 174,000.00 Btg
Pipa PVC MAVIN type AW 6" 252,000.00 Btg
Pipa PVC MAVIN type AW 8" 408,000.00 Btg
-
Pipa GIP Medium A Ø 1/2" ( 6 m1 ) 120,660.00 Btg
Pipa GIP Medium A Ø 3/4" ( 6 m1 ) 154,980.00 Btg
Pipa GIP Medium A Ø 1" ( 6 m1 ) 188,100.00 Btg
Pipa GIP Medium A Ø 1 1/4" ( 6 m1 ) 204,600.00 Btg
Pipa GIP Medium A Ø 1 1/2" ( 6 m1 ) 212,640.00 Btg
Pipa GIP Medium A Ø 2" ( 6 m1 ) 414,480.00 Btg
Pipa GIP Medium A Ø 2 1/2" ( 6 m1 ) 628,200.00 Btg
Pipa GIP Medium A Ø 3" ( 6 m1 ) 811,020.00 Btg
Pipa GIP Medium A Ø 4" ( 6 m1 ) 1,174,680.00 Btg
-
Pipa BSP ASTM A - 53 A Sch 40 -
Pipa Ø 1/2" 22,080.00 M1
Pipa Ø 3/4" 29,460.00 M1
Pipa Ø 1" 43,560.00 M1
Pipa Ø 1 1/4" 59,400.00 M1
Pipa Ø 1 1/2" 74,460.00 M1
Pipa Ø 2" 94,380.00 M1
Pipa Ø 2 1/2" 150,240.00 M1
Pipa Ø 3" 197,640.00 M1
Pipa Ø 4" 281,160.00 M1
Pipa Ø 5" 383,640.00 M1
Pipa Ø 6" 495,840.00 M1
Pipa Ø 8" 782,760.00 M1
Floating Valve Ø 1 1/2" 457,380.00 Bh
Clean Out (CO) 4" 214,500.00 Bh
Clean Out (CO) 2" 94,380.00 Bh
Clean Out (CO) 1/2" 79,860.00 Bh
Dop 6" 43,980.00 Bh
Klem 6" 540.00 Bh
Knie 6" 102,060.00 Bh
Kaca Polos 5 mm ( ASAHI ) 76,380.00 M2
Kunci 2 slaag kuda terbang 65,520.00 Bh
 DAFTAR HARGA UPAH

NO. ITEM PEKERJA HARGA SATUAN SATUAN

1 Mandor 150,000.00 O/H

2 Kepala tukang besi beton 115,000.00 O/H
3 Tukang besi beton terampil 110,000.00 O/H
4 Tukang besi beton setengah terampil 95,000.00 O/H
5 Kepala tukang besi profil 115,000.00 O/H
6 Tukang besi profil terampil 110,000.00 O/H
7 Kepala tukang batu 115,000.00 O/H
8 Tukang batu terampil 110,000.00 O/H
9 Tukang batu setengah terampil 95,000.00 O/H
10 Kepla tukang kayu 120,000.00 O/H
11 Tukang kayu terampil 110,000.00 O/H
12 Tukang kayu setengah terampil 95,000.00 O/H
13 Kepala tukang cat 115,000.00 O/H
14 Tukang cat terampil 110,000.00 O/H
15 Tukang cat setengah terampil 110,000.00 O/H
16 Pekerja terampil 95,000.00 O/H
17 Pekerja setengah terampil 95,000.00 O/H
18 Pekerja 95,000.00 O/H
19 Kepala tukang pipa 110,000.00 O/H
20 Tukang pipa 110,000.00 O/H
21 Kepala tukang listrik 115,000.00 O/H
22 Tukang listrik 110,000.00 O/H
23 Sopir 115,000.00 O/H
24 Operator 150,000.00 O/H
25 Mekanik 120,000.00 O/H
26 Pembantu sopir 95,000.00 O/H
27 Pembantu Operator 100,000.00 O/H
28 Pembantu Mekanik 95,000.00 O/H

, Januari 2021
Dibuat oleh,
Penawar
CV.

____________________
Direktur
 DAFTAR HARGA SEWA ALAT

NO. PERALATAN HARGA SATUAN SATUAN

Scaffolding :
1 Main frame MF-1215 12,780.00 sw/unit/2bln
2 Main frame MF-1217 12,780.00 sw/unit/2bln
3 Main frame MF-1219 13,860.00 sw/unit/2bln
4 Jack base BJ 60 10,800.00 sw/unit/2bln
5 Joint pin 42 3,420.00 sw/unit/2bln
6 Cross brace 1218 9,180.00 sw/unit/2bln
7 Head Jack 60 Bj-60 12,900.00 sw/unit/2bln
8 Pipe Support Ps 2740 15,600.00 sw/unit/2bln
9 Form Work Sistem -
a. Kolom -
Girder GT-24 : -
- Girder GT24 390cm 114,720.00 sw/unit/2bln
Column Wale U100 SSRZ 116/151 : -
- Column Wale U100 SSRZ 116/151 88,500.00 sw/unit/2bln
Accessories : -
- Hook Strap HB 24-100/120 1,860.00 sw/unit/2bln
- Wedge KZ, Galv 3,540.00 sw/unit/2bln
- Tie Yoke SKZ 6,540.00 sw/unit/2bln
- Wingnut DW15, Galv 1,440.00 sw/unit/2bln
- Girder Headpiece GT24, Galv 14,640.00 sw/unit/2bln
- Wedge Headpiece 4,440.00 sw/unit/2bln
- Base Plate for RSS 4,260.00 sw/unit/2bln
- Push-Pul Prop RSS1 68,040.00 sw/unit/2bln
- Kicker AV 27,480.00 sw/unit/2bln
- Wedge K, Galv 1,860.00 sw/unit/2bln
- Scaffold Jack GB 80 32,640.00 sw/unit/2bln
Tie rod Accessories : -
- Tie Rod DW15, L=1m 3,120.00 sw/unit/2bln
Pin Accessories : -
- Pin 16x42, Galv 840.00 sw/unit/2bln
- Cotter Pin FS 4/1 Galv 300.00 sw/unit/2bln
Consumable Part : -
- TSS-TORX 6x60, galv 540.00 bh
- F.H Bolt M8x70 W.nut 1,080.00 bh
- Bit Point TX30 45,540.00 bh
b. Balok -
Girder GT-24 : -
- Girder GT24 390cm 114,720.00 sw/unit/2bln
- Girder GT24 300cm 89,040.00 sw/unit/2bln
- Girder GT24 210cm 62,820.00 sw/unit/2bln
- Girder GT24 150cm 45,660.00 sw/unit/2bln
Main Scaffolding : -
- Pola Frame 190 Galv 22,260.00 sw/unit/2bln
- Pola Frame 170 Galv 18,840.00 sw/unit/2bln
- Pola Frame H-90 Galv 12,060.00 sw/unit/2bln
- Cross brace 220 Galv 11,760.00 sw/unit/2bln
- Cross brace 193 Galv 10,500.00 sw/unit/2bln
- Joint pin 36 Galv 3,000.00 sw/unit/2bln
- Jack base S60 Galv CPL 18,300.00 sw/unit/2bln
- U-Head Jack S60 Galv CPL 19,500.00 sw/unit/2bln
- Cross Head Jack S.60 CPL 28,680.00 sw/unit/2bln
c. Plat Lantai -
Hory Beam & Accessories : -
- Hory Beam HB-14 114,720.00 sw/unit/2bln
- Hory Beam SX-14 89,040.00 sw/unit/2bln
- Boy Cadet 62,820.00 sw/unit/2bln
10 Alat bantu (Concrete Pump + Vibrator) 200,000.00 Lot
Harga Sewa pompa beton mini, standar, kodok, long boom -
kapasitas 1 s/d 30 m3 3,000,000.00 Lot
11 Concrete Vibrator, 10 HP 32,280.00 Jam

, Januari 2021
Dibuat oleh,
Penawar
CV.
____________________
Direktur
 ANALISA HARGA SATUAN PEKERJAAN

No Item Pekerjaan Koefisien Satuan Harga satuan Jumlah Harga

1 2 3 4 5 6=3x5
1 1 M2 Papan Nama Proyek
Kayu Balok Borneo Super 0.0650 M3 3,387,900.00 220,213.50
Triplek 4 mm 120 x 240 1.0000 Lbr 47,160.00 47,160.00
Paku 4 cm s/d 7 cm 0.2500 Kg 8,520.00 2,130.00
Cat Minyak 1.0000 Kg 31,320.00 31,320.00
Penulisan 0.1250 Ls 310,850.95 38,856.37
Ongkos Pasang 0.1250 Ls 349,707.32 43,713.41
Jumlah 383,393.28
Overhead + Profit 38,339.33
Jumlah 421,732.61
Dibulatkan 421,730.00
2 1 M2 Pembuatan Gudang Semen dan Alat-alat
Dolken 7 s/d 10 1.7000 Btg 24,120.00 41,004.00
Kayu terentang 0.2100 M3 1,166,340.00 244,931.40
Paku 8 cm s/d 12 cm 0.3000 kg 8,520.00 2,556.00
PC Tiga Roda 10.5000 kg 752.40 7,900.20
Pasir beton 0.0300 M3 192,000.00 5,760.00
Koral beton 0.0500 M3 119,940.00 5,997.00
Seng Gelombang BJLS 1.5000 Lbr 50,580.00 75,870.00
Pekerja 0.5000 O/H 95,000.00 47,500.00
Tukang kayu terampil 1.0000 O/H 110,000.00 110,000.00
Kepala tukang kayu 0.2000 O/H 120,000.00 24,000.00
Mandor 0.0500 O/H 150,000.00 7,500.00
Jumlah 573,018.60
Overhead + Profit 57,301.86
Jumlah 630,320.46
Dibulatkan 630,320.00
3 1 M2 Direksikeet (3,6x3,6)
Dolken 7 s/d 10 1.2500 Btg 24,120.00 30,150.00
Kayu terentang 0.1700 M3 1,166,340.00 198,277.80
Paku 4 cm s/d 7 cm 0.8500 kg 8,520.00 7,242.00
Besi strip/Plat 1.1000 kg 8,700.00 9,570.00
PC Tiga Roda 35.0000 kg 752.40 26,334.00
Pasir Pasang 0.1500 M3 176,250.00 26,437.50
Pasir beton 0.1000 M3 192,000.00 19,200.00
Batu koral beton kali (sirtu) 0.1500 M3 126,000.00 18,900.00
Bata merah bakar kelas I 30.0000 Bh 600.00 18,000.00
Seng Plat BJLS 30 90 cm ( 100 m1 ) 0.2500 M1 15,600.00 3,900.00
Kawat Harmonika 4 cm 2.0000 Bh 24,000.00 48,000.00
Kaca Polos 5 mm ( ASAHI ) 0.0800 M2 76,380.00 6,110.40
Kunci 2 slaag kuda terbang 0.1500 Bh 65,520.00 9,828.00
Triplek 4 mm 120 x 240 0.0600 Lbr 47,160.00 2,829.60
Pekerja 1.0000 O/H 95,000.00 95,000.00
Tukang kayu terampil 0.5000 O/H 110,000.00 55,000.00
Tukang batu terampil 1.0000 O/H 110,000.00 110,000.00
Kepala tukang batu 0.3000 O/H 115,000.00 34,500.00
Mandor 0.0500 O/H 150,000.00 7,500.00
Jumlah 726,779.30
Overhead + Profit 72,677.93
Jumlah 799,457.23
Dibulatkan 799,460.00
4 1 M3 Galian Tanah biasa max kedalaman 1 m1
Pekerja 0.37500 O/H 95,000.00 35,625.00
Mandor 0.03750 O/H 150,000.00 5,625.00
Jumlah 41,250.00
Overhead + Profit 4,125.00
Jumlah 45,375.00
Dibulatkan 45,370.00
5 1 M3 Urugan Kembali
Pekerja 0.1720 O/H 95,000.00 16,340.0000
Mandor 0.0172 O/H 150,000.00 2,580.0000
Jumlah 18,920.0000
Overhead + Profit 1,892.0000
Jumlah 20,812.0000
Dibulatkan 20,810.0000
6 1 M3 Urugan Pasir
Pasir Urug 1.2000 M3 120,000.00 144,000.00
Pekerja 0.3000 O/H 95,000.00 28,500.00
Mandor 0.0300 O/H 150,000.00 4,500.00
Jumlah 177,000.00
Overhead + Profit 17,700.00
Jumlah 194,700.00
Dibulatkan 194,700.00
7 1 M3 Pas. Batu Belah 1pc:4ps
Batu Belah Pondasi 1.2000 M3 147,180.00 176,616.00
PC Tiga Roda 163.0000 Kg 752.40 122,641.20
Pasir Pasang 0.5200 M3 176,250.00 91,650.00
Pekerja 0.7500 O/H 95,000.00 71,250.00
Tukang batu terampil 0.3500 O/H 110,000.00 38,500.00
Kepala tukang batu 0.0750 O/H 115,000.00 8,625.00
Mandor 0.0750 O/H 150,000.00 11,250.00
Jumlah 520,532.20
Overhead + Profit 52,053.22
Jumlah 572,585.42
Dibulatkan 572,580.00
8 1 M3 Lantai Kerja/beton tumbuk 1pc:3ps:5kr
PC Tiga Roda 200.0000 Kg 752.40 150,480.00
Pasir beton 0.5200 M3 192,000.00 99,840.00
Koral beton 0.8700 M3 119,940.00 104,347.80
Pekerja 1.6500 O/H 95,000.00 156,750.00
Tukang batu terampil 0.2500 O/H 110,000.00 27,500.00
Kepala tukang batu 0.0250 O/H 115,000.00 2,875.00
Mandor 0.0800 O/H 150,000.00 12,000.00
Jumlah 553,792.80
Overhead + Profit 55,379.28
Jumlah 609,172.08
Dibulatkan 609,170.00
9 1 M3 Membuat 1 m3 beton site mix mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0,58
PC (50 Kg) 7.4200 Zak 37620 279,140.40
Pasir beton 0.5817 M3 192000 186,133.33
Kerikil (KR) maks 30 mm 0.4986 M3 174960 145,383.43
Air 215.0000 liter 186 39,990.00
Pekerja 1.0000 O/H 95,000.00 95,000.00
Tukang batu terampil 0.2750 O/H 110,000.00 30,250.00
Kepala tukang batu 0.0280 O/H 115,000.00 3,220.00
Mandor 0.0830 O/H 150,000.00 12,450.00
Jumlah 791,567.16
Overhead + Profit
Jumlah 791,567.16
Dibulatkan 791,560.00
10 1 Kg besi Beton terpasang < D.12
Besi Beton U-24 Rata - Rata 1.1000 Kg 6,300.00 6,930.00
Kawat Beton 0.0100 Kg 10,680.00 106.80
Pekerja 0.0040 O/H 95,000.00 380.00
Tukang besi beton terampil 0.0040 O/H 110,000.00 440.00
Kepala tukang besi beton 0.0040 O/H 115,000.00 460.00
Mandor 0.0040 O/H 150,000.00 600.00
Jumlah 8,916.80
Overhead + Profit
Jumlah 8,916.80
Dibulatkan 8,910.00
11 1 Kg Besi beton Terpasang > D.13
Besi Beton U-40 Rata - Rata 1.1000 Kg 6,300.00 6,930.00
Kawat Beton 0.0100 Kg 10,680.00 106.80
Pekerja 0.0040 O/H 95,000.00 380.00
Tukang besi beton terampil 0.0040 O/H 110,000.00 440.00
Kepala tukang besi beton 0.0040 O/H 115,000.00 460.00
Mandor 0.0040 O/H 150,000.00 600.00
Jumlah 8,916.80
Overhead + Profit
Jumlah 8,916.80
Dibulatkan 8,910.00
12 1 M2 Bekisting Plat beton 40.5000
- Hory Beam HB-14 4.0000 sw/unit/2bln 114,720.00 458,880.00
- Pola Frame 190 Galv 6.0000 sw/unit/2bln 22,260.00 133,560.00
- Cross brace 220 Galv 8.0000 sw/unit/2bln 11,760.00 94,080.00
- Joint pin 36 Galv 6.0000 sw/unit/2bln 3,000.00 18,000.00
- Jack base S60 Galv CPL 6.0000 sw/unit/2bln 18,300.00 109,800.00
- U-Head Jack S60 Galv CPL 3.0000 sw/unit/2bln 19,500.00 58,500.00
- Girder GT24 390cm 1.0000 sw/unit/2bln 114,720.00 114,720.00
- Upah kerja 0.2000 sw/unit/2bln 1,645,900.00 329,180.00
Jumlah 1,316,720.00
Jumlah/m2 32,511.60
Overhead + Profit
Jumlah 32,511.60
Dibulatkan 32,510.00
13 1 M3 pondasi setempat 40x40x80 cm, beton site mix mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0,58 (cor tiang kolom panel precast)
Beton Site Mix mutu f'c= 19,3 Mpa (K 225) 1.00 M3 791,560.00 791,560.00
Besi Beton Terpasang D.12 71.30 Kg 8,432.00 601,201.60
Bekisting Pondasi 10.00 M2 32,510.00 325,100.00
Jumlah 1,717,861.60
Overhead + Profit 171,786.16
Jumlah 1,889,647.76
Dibulatkan 1,889,640.00
14 1 M3 Sloof 20x30 cm, beton site mix mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0,58
Beton Site Mix mutu f'c= 19,3 Mpa (K 225) 1.00 M3 791,560.00 791,560.00
Besi Beton Terpasang D.13 118.00 kg 8,432.00 994,976.00
Besi Beton Terpasang D.8 44.44 kg 8,432.00 374,718.08
Bekisting Sloof 2.89 M2 32,510.00 93,953.90
Jumlah 2,255,207.98
Overhead + Profit 225,520.80
Jumlah 2,480,728.78
Dibulatkan 2,480,720.00
15 1 M3 Sloof 15x20 cm, beton site mix mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0,58
Beton Site Mix mutu f'c= 19,3 Mpa (K 225) 1.00 M3 791,560.00 791,560.00
Besi Beton Terpasang D.16 108.00 kg 8,432.00 910,656.00
Besi Beton Terpasang D.8 72.00 kg 8,432.00 607,104.00
Bekisting Sloof 2.89 M2 32,510.00 93,953.90
Jumlah 2,403,273.90
Overhead + Profit 240,327.39
Jumlah 2,643,601.29
Dibulatkan 2,643,600.00