A. 2.2.1.2 (K3) Pembuatan 1 m' pagar sementara dari seng gelombang tinggi 2 meter
A TENAGA
Pekerja L.01 OH 0.2000 100,000.00 20,000.00
Tukang kayu L.02 OH 0.4000 125,000.00 50,000.00
Kepala tukang L.03 OH 0.0200 150,000.00 3,000.00
Mandor L.04 OH 0.0200 150,000.00 3,000.00
JUMLAH TENAGA KERJA 76,000.00
B BAHAN
Dolken kayu d 8-10/400 cm Batang 1.0000 38,000.00 38,000.00
Semen portland Kg 2.5000 1,800.00 4,500.00
Seng gelombang Lbr 1.2000 60,000.00 72,000.00
Pasir beton m3 0.0050 228,000.00 1,140.00
Koral beton m3 0.0090 570,000.00 5,130.00
Kayu 5/7 m3 0.0360 2,250,000.00 81,000.00
Paku biasa 2” – 5” Kg 0.0600 40,000.00 2,400.00
JUMLAH HARGA BAHAN 204,170.00
C PERALATAN
JUMLAH HARGA ALAT -
D Jumlah (A+B+C) 280,170.00
E Overhead & Profit 10% 28,017.00
F Harga Satuan Pekerjaan (D+E) 308,187.00
C. PERALATAN
-
Jumlah Harga Peralatan ............................................ -
D. Jumlah (A+B+C) 57,500.00
E. Overhead & Profit 10% 5,750.00
F. Harga Satuan Pekerjaan (D+E) 63,250.00
C. PERALATAN
-
B. BAHAN
Tanah urug M3 1.200 120,000.00 144,000.00
C. PERALATAN
-
-
Jumlah Harga Peralatan ............................................ -
B. BAHAN
Batu belah M3 1.200 216,000.00 259,200.00
Semen Portland Kg 163.000 1,800.00 293,400.00
Pasir pasang M3 0.520 250,000.00 130,000.00
Jumlah Harga Bahan ................................................. 682,600.00
C. PERALATAN
-
Jumlah Harga Peralatan ............................................ -
A.4.1.1.4 Membuat 1 M3 Lantai Kerja Beton Mutu f'c = 7,4 Mpa (K.100), Slump (3 - 6) cm, w/c = 0,87
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 1.200 100,000.00 120,000.00
Tukang Batu L.02 OH 0.200 125,000.00 25,000.00
Kepala Tukang L.03 OH 0.020 150,000.00 3,000.00
Mandor L.04 OH 0.060 150,000.00 9,000.00
A.4.1.1.5 Membuat 1 M3 Beton Mutu f'c = 14,5 Mpa (K.175), Slump (12 ± 2) cm, w/c = 0,66
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 100,000.00 165,000.00
Tukang Batu L.02 OH 0.275 125,000.00 34,375.00
Kepala Tukang L.03 OH 0.028 150,000.00 4,200.00
Mandor L.04 OH 0.083 150,000.00 12,450.00
A.4.1.1.7 Membuat 1 M3 Beton Mutu f'c = 19,3 Mpa (K.225), Slump (12 ± 2) cm, w/c = 0,58
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 100,000.00 165,000.00
Tukang Batu L.02 OH 0.275 125,000.00 34,375.00
Kepala Tukang L.03 OH 0.028 150,000.00 4,200.00
Mandor L.04 OH 0.083 150,000.00 12,450.00
A.4.1.1.8 Membuat 1 M3 Beton Mutu f'c = 21,7 Mpa (K.250), Slump (12 ± 2) cm, w/c = 0,56
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 100,000.00 165,000.00
Tukang Batu L.02 OH 0.275 125,000.00 34,375.00
Kepala Tukang L.03 OH 0.028 150,000.00 4,200.00
Mandor L.04 OH 0.083 150,000.00 12,450.00
A.4.1.1.9 Membuat 1 M3 Beton Mutu f'c = 24,0 Mpa (K.275), Slump (12 ± 2) cm, w/c = 0,53
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 1.650 100,000.00 165,000.00
Tukang Batu L.02 OH 0.275 125,000.00 34,375.00
Kepala Tukang L.03 OH 0.028 150,000.00 4,200.00
Mandor L.04 OH 0.083 150,000.00 12,450.00
B. BAHAN
Besi beton - ulir M3 10.500 17,000.00 178,500.00
Kawat beton M3 0.150 55,000.00 8,250.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
C. PERALATAN
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Kayu kelas III (papan) M3 0.040 2,250,000.00 90,000.00
Paku 5 - 12 cm Kg 0.400 40,000.00 16,000.00
Minyak bekisting Liter 0.200 28,000.00 5,600.00
Balok kayu kelas III M3 0.018 2,800,000.00 50,400.00
Multipleks tebal 9 mm Lbr 0.350 215,000.00 75,250.00
Dolken kayu dia. 8 - 10/400 cm Batang 2.000 38,000.00 76,000.00
Jumlah Harga Bahan ................................................... 313,250.00
Untuk 2 x pakai .................................................. 156,625.00
C. PERALATAN
C. PERALATAN
D. PERALATAN
B. BAHAN
Kayu kelas III (papan) M3 0.030 2,250,000.00 67,500.00
Paku 5 - 12 cm Kg 0.400 40,000.00 16,000.00
Minyak bekisting Liter 0.150 28,000.00 4,200.00
Balok kayu kelas III M3 0.015 2,250,000.00 33,750.00
Multipleks tebal 9 mm Lbr 0.350 215,000.00 75,250.00
Dolken kayu dia. 8 - 10/400 cm Batang 2.000 38,000.00 76,000.00
Jumlah Harga Bahan ................................................... 272,700.00
C. PERALATAN
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Kayu kelas III M3 0.002 2,800,000.00 5,600.00
Paku 5 - 12 cm Kg 0.010 40,000.00 400.00
Minyak bekisting Liter 0.100 28,000.00 2,800.00
Besi Beton Polos Kg 3.000 16,000.00 48,000.00
Kawat Beton Kg 0.450 55,000.00 24,750.00
Semen Portland Kg 4.000 1,800.00 7,200.00
Pasir Beton M3 0.006 228,000.00 1,368.00
Kerikil M3 0.009 570,000.00 5,130.00
Jumlah Harga Bahan ................................................... 95,248.00
C. PERALATAN
B. BAHAN
Kayu kelas III M3 0.003 2,250,000.00 6,750.00
Paku 5 - 12 cm Kg 0.020 40,000.00 800.00
Minyak bekisting Liter - 28,000.00 -
Besi Beton Polos Kg 3.600 15,000.00 54,000.00
Kawat Beton Kg 0.050 165,000.00 8,250.00
Semen Portland Kg 5.500 21,500.00 118,250.00
Pasir Beton M3 0.009 50,000.00 450.00
Kerikil M3 0.015 40,000.00 600.00
Jumlah Harga Bahan ................................................... 189,100.00
C. PERALATAN
B. BAHAN
Kusen Pintu Alluminium Putih M' 1.1000 155,000.00 170,500.00
Skrup bh 2.0000 25,000.00 50,000.00
Sealant tube 0.0600 34,100.00 2,046.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Bingkai Pintu Alluminium M' 4.4000 255,000.00 1,122,000.00
Profil Kaca M' 4.5000 24,800.00 111,600.00
Sealent Tube 0.2700 34,100.00 9,207.00
Jumlah Harga Bahan ................................................... 1,242,807.00
C. PERALATAN
-
A.4.2.1.20 Pemasangan 1 m2 rangka besi hollow 1x40.40.2mm, modul 60 x 120 untuk partisi
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 0.2500 100,000.00 25,000.00
Tukang Kayu L.02 OH 0.2500 125,000.00 31,250.00
Kepala Tukang L.03 OH 0.0250 150,000.00 3,750.00
Mandor L.04 OH 0.0130 150,000.00 1,950.00
B. BAHAN
Rangka metal hollow 20.35.2 mm M' 2.0000 8,800.00 17,600.00
Rangka metal hollow 35 x 35 mm M' 2.0000 11,000.00 22,000.00
Assesories (perkuatan, las, dll.) Ls 1.0000 39,600.00 39,600.00
(100% X rangka)
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Alluminium Composite T=4 mm M' 1.1000 670,000.00 737,000.00
Rangka hollow 40 x 40 mm M' 4.0000 12,500.00 50,000.00
Paku Rivet M' 14.0000 750.00 10,500.00
Sealent Tube 0.2500 90,000.00 22,500.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Besi Kotak 4x6 cm, tebal 3 mm M' 1.0500 21,500.00 22,575.00
Kawat las Kg 0.1800 42,000.00 7,560.00
Jumlah Harga Bahan ................................................... 30,135.00
C. PERALATAN
B. BAHAN
Profil aluminium m' 1.1000 166,000.00 182,600.00
Skrup fixer bh 2.0000 300.00 600.00
Sealant tube 0.0600 90,000.00 5,400.00
Jumlah Harga Bahan ................................................... 188,600.00
C. PERALATAN
A.4.4.1.8 Pemas. 1 M2 Dinding Bata Merah (5 x 11 x 22) cm, t. 1/2 batu Campuran 1 SP : 3 PP
B. BAHAN
Bata merah Bh 72.000 1,200.00 86,400.00
Semen Portland Kg 14.370 1,800.00 25,866.00
Pasir pasang M3 0.040 250,000.00 10,000.00
C. PERALATAN
A.4.4.1.9 Pemas. 1 M2 Dinding Bata Merah (5 x 11 x 22) cm, t. 1/2 batu Campuran 1 SP : 4 PP
B. BAHAN
Semen Portland Kg 7.776 1,800.00 13,996.80
Pasir pasang M3 0.023 250,000.00 5,750.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Semen Portland Kg 6.240 1,800.00 11,232.00
Pasir pasang M3 0.024 250,000.00 6,000.00
Jumlah Harga Bahan ................................................... 17,232.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
A.4.4.2.27.aPemasangan 1 M2 Waterprofing
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 0.450 100,000.00 45,000.00
Tukang Batu L.02 OH 0.400 125,000.00 50,000.00
Kepala Tukang L.03 OH 0.040 150,000.00 6,000.00
Mandor L.04 OH 0.022 150,000.00 3,300.00
B. BAHAN
Granit 10 cm x 60 cm (putih) Bh 1.700 30,000.00 51,000.00
Semen Portland Kg 1.140 1,800.00 2,052.00
Semen warna Kg 0.100 7,500.00 750.00
Pasir pasang M3 0.003 250,000.00 750.00
C. PERALATAN
A. TENAGA
Pekerja L.01 OH 0.090 100,000.00 9,000.00
Tukang Batu L.02 OH 0.090 125,000.00 11,250.00
Kepala Tukang L.03 OH 0.009 150,000.00 1,350.00
Mandor L.04 OH 0.005 150,000.00 750.00
Jumlah Harga Tenaga ................................................. 22,350.00
B. BAHAN
Step Noseing 10 cm x 60 cm Bh 1.700 40,000.00 68,000.00
Semen Portland Kg 1.140 1,800.00 2,052.00
Semen warna Kg 0.100 7,500.00 750.00
Pasir pasang M3 0.003 250,000.00 750.00
C. PERALATAN
B. BAHAN
Granit Tile 60 cm x 60 cm, putih Bh 3.056 88,000.00 268,928.00
Semen Portland Kg 8.190 1,800.00 14,742.00
Semen warna Kg 1.620 7,500.00 12,150.00
Pasir pasang M3 0.045 250,000.00 11,250.00
C. PERALATAN
A. TENAGA
Pekerja L.01 OH 0.700 100,000.00 70,000.00
Tukang Batu L.02 OH 0.350 125,000.00 43,750.00
Kepala Tukang L.03 OH 0.035 150,000.00 5,250.00
Mandor L.04 OH 0.035 150,000.00 5,250.00
B. BAHAN
Granit Tile 60 cm x 60 cm, Antislip Bh 3.056 88,000.00 268,928.00
Semen Portland Kg 8.190 1,800.00 14,742.00
Semen warna Kg 1.620 7,500.00 12,150.00
Pasir pasang M3 0.045 250,000.00 11,250.00
Jumlah Harga Bahan ................................................... 307,070.00
C. PERALATAN
B. BAHAN
Marmer Lbr 1.500 750,000.00 1,125,000.00
Semen Portland Kg 8.190 1,800.00 14,742.00
Semen warna Kg 0.134 7,500.00 1,005.00
Pasir pasang M3 0.045 250,000.00 11,250.00
C. PERALATAN
-
B. BAHAN
Keramik 30 cm x 60 cm Bh 5.830 23,448.28 136,703.45
Semen Portland Kg 9.300 1,800.00 16,740.00
Semen warna Kg 1.940 7,500.00 14,550.00
Pasir pasang M3 0.018 250,000.00 4,500.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Batu Palimanan M2 1.000 180,000.00 180,000.00
Semen Portland Kg 9.300 1,800.00 16,740.00
Semen warna Kg - 7,500.00 -
Pasir pasang M3 0.018 250,000.00 4,500.00
C. PERALATAN
-
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Batu Candi M2 1.000 192,000.00 192,000.00
Semen Portland Kg 9.300 1,800.00 16,740.00
Semen warna Kg - 7,500.00 -
Pasir pasang M3 0.018 250,000.00 4,500.00
C. PERALATAN
-
B. BAHAN
Vinil M2 1.000 1,200,000.00 1,200,000.00
Sambungan Vinil M' 2.000 36,000.00 72,000.00
Lem Binil Kg 0.350 75,000.00 26,250.00
C. PERALATAN
VinilAlat Bantu Ls 1.000 15,000.00 15,000.00
B. BAHAN
Paving Blok 10 x 20 Bh 50.000 3,400.00 170,000.00
Pasir Beton M3 0.050 228,000.00 11,400.00
C. PERALATAN
-
B. BAHAN
Kaansteen Bh 2.500 54,500.00 136,250.00
Semen Kg 4.125 1,800.00 7,425.00
Pasir Beton M3 0.022 228,000.00 5,084.40
C. PERALATAN
-
B. BAHAN
Canal C Baja Ringan M' 6.000 15,600.00 93,600.00
Baja ringan Profil n M' 4.000 13,600.00 54,400.00
Sekrup baja ringan Kg 0.050 160,000.00 8,000.00
Jumlah Harga Bahan ................................................... 156,000.00
C. PERALATAN
Alat bantu Ls 1.000 5,000.00 5,000.00
-
B. BAHAN
Panel GRC Lbr 0.364 160,000.00 58,240.00
Paku Sekrup Kg 0.110 144,000.00 15,840.00
C. PERALATAN
-
B. BAHAN
Kunci tanam biasa Bh 1.000 300,000.00 300,000.00
C. PERALATAN
B. BAHAN
Kunci tanam KM/WC Bh 1.000 173,400.00 173,400.00
C. PERALATAN
B. BAHAN
Kunci Silinder Bh 1.000 132,000.00 132,000.00
C. PERALATAN
B. BAHAN
Engsel pintu Bh 1.000 55,000.00 55,000.00
C. PERALATAN
B. BAHAN
Engsel Jendela Bh 1.000 45,000.00 45,000.00
C. PERALATAN
B. BAHAN
Engsel angin / casement Bh 1.000 45,000.00 45,000.00
C. PERALATAN
B. BAHAN
Kaca Bening t. 5 mm M2 1.100 225,000.00 247,500.00
Sealant Kg 0.050 34,100.00 1,705.00
C. PERALATAN
A.4.7.1.4 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar 2 lapis cat penutup
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 0.070 100,000.00 7,000.00
Tukang Cat L.02 OH 0.009 125,000.00 1,125.00
Kepala Tukang L.03 OH 0.0060 150,000.00 900.00
Mandor L.04 OH 0.003 150,000.00 450.00
Jumlah Harga Tenaga ................................................. 9,475.00
B. BAHAN
Cat Menie Kg 0.200 55,000.00 11,000.00
Plamur Kg 0.150 54,500.00 8,175.00
Cat dasar Kg 0.170 40,000.00 6,800.00
Cat penutup Kg 0.260 72,000.00 18,720.00
Kuas Bh 0.010 35,000.00 350.00
Pengencer Kg 0.030 35,000.00 1,050.00
Ampelas Lbr 0.200 10,000.00 2,000.00
Jumlah Harga Bahan ................................................... 48,095.00
C. PERALATAN
-
A.4.7.1.10 1 M2 Pengecatan Tembok Baru (1 lapis plamur, 1 lapis cat dasar, 2 lapis cat penutup)
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 0.020 100,000.00 2,000.00
Tukang Cat L.02 OH 0.063 125,000.00 7,875.00
Kepala Tukang L.03 OH 0.0063 150,000.00 945.00
Mandor L.04 OH 0.003 150,000.00 450.00
B. BAHAN
Plamur (skim coat) Kg 0.100 54,500.00 5,450.00
Cat dasar Kg 0.100 98,800.00 9,880.00
Cat penutup (warna), luar Kg 0.260 165,000.00 42,900.00
C. PERALATAN
B. BAHAN
Closet duduk Unit 1.000 2,600,000.00 2,600,000.00
Perlengkapan Ls 6% x closet 156,000.00 156,000.00
C. PERALATAN
B. BAHAN
Wastafel Unit 1.000 1,450,000.00 1,450,000.00
Semen Portland Kg 6.000 1,800.00 10,800.00
Pasir pasang M3 0.010 250,000.00 2,500.00
Perlengkapan Ls 12% 1,450,000.00 174,000.00
Jumlah Harga Bahan ................................................... 1,637,300.00
C. PERALATAN
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Floor drain Unit 1.000 200,000.00 200,000.00
C. PERALATAN
B. BAHAN
Roof drain, dia. 4" Unit 1.000 315,000.00 315,000.00
C. PERALATAN
B. BAHAN
Roof drain, dia. 2" Unit 1.000 210,000.00 210,000.00
C. PERALATAN
A.5.1.1.17 Pemasangan 1 buah bak kontrol pasangan bata 60 cm x 60 cm, Tinggi 65 Cm.
Harga Satuan Jumlah Harga
No. Uraian Kode Satuan Koefisien
(Rp.) (Rp.)
A. TENAGA
Pekerja L.01 OH 3.200 100,000.00 320,000.00
Tukang Batu L.02 OH 1.150 125,000.00 143,750.00
Kepala Tukang L.03 OH 0.011 150,000.00 1,650.00
Mandor L.04 OH 0.016 150,000.00 2,400.00
B. BAHAN
Bata Merah Bh 123.000 1,200.00 147,600.00
Semen Portland Kg 114.000 1,800.00 205,200.00
Pasir Pasang M3 0.184 250,000.00 46,000.00
Pasir Beton M3 0.120 228,000.00 27,360.00
Kerikil M3 0.033 570,000.00 18,810.00
C. PERALATAN
C. PERALATAN
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Kran Wastafel Bh 1.000 155,000.00 155,000.00
Seal tape Bh 0.025 9,500.00 237.50
Jumlah Harga Bahan ................................................... 155,237.50
C. PERALATAN
B. BAHAN
Pipa PVC dia. 1/2" M' 1.200 6,750.00 8,100.00
Perlengkapan Ls 35% 2,362.50 826.88
C. PERALATAN
Jumlah Harga Peralatan .............................................. -
B. BAHAN
Pipa PVC dia. 2" M' 1.200 28,500.00 34,200.00
Perlengkapan Ls 35% 9,975.00 3,491.25
Jumlah Harga Bahan ................................................... 37,691.25
C. PERALATAN
B. BAHAN
Pipa PVC dia. 3" M' 1.200 47,000.00 56,400.00
Perlengkapan Ls 35% 16,450.00 5,757.50
Jumlah Harga Bahan ................................................... 62,157.50
C. PERALATAN
B. BAHAN
Kabel Listrik NYM 3x 1,5 mm M' 8.000 10,920.00 87,360.00
PVC Konduit Ø20 mm M' 4.000 2,300.00 9,200.00
C. PERALATAN
-
-
Jumlah Harga Peralatan ........................................... -
B. BAHAN
Stop Kontak bh 1.000 195,000.00 195,000.00
C. PERALATAN
-
-
Jumlah Harga Peralatan ........................................... -
B. BAHAN
Stop Kontak AC bh 1.000 215,000.00 215,000.00
C. PERALATAN
-
B. BAHAN
Saklar Tunggal bh 1.000 225,000.00 225,000.00
C. PERALATAN
-
-
Jumlah Harga Peralatan ........................................... -
B. BAHAN
Saklar Ganda bh 1.000 265,000.00 265,000.00
C. PERALATAN
-
-
Jumlah Harga Peralatan ........................................... -
2 Type P-2
Pek. Galian Tanah Biasa 34.39 M3 86,625.00 2,979,033.75
Pek. Urugan Pasir Bawah Pondasi 2.02 M3 298,650.00 603,273.00
Pak. Cor Lantai Kerja sp. 1:3:5 1.01 M3 1,287,163.54 1,300,035.17
Bekisting 14.70 M2 211,383.33 3,107,335.00
Cor Poer Plat Beton K-250 5.51 M3 1,718,317.29 9,467,928.26
Pembesian Dengan Besi Ulir 794.76 Kg 22,456.50 17,847,527.94
Urugan Kembali 12.04 M3 63,250.00 761,308.63
2 PD-2
Cor Kolom Pedestal Beton K-250 0.97 M3 1,718,317.29 1,666,767.77
Pembesian Dengan Besi Ulir 157.75 Kg 22,456.50 3,542,512.88
Pembesian Dengan Besi Polos 84.59 Kg 21,301.50 1,801,893.89
Bekisting Kolom Pedestal 12.67 M2 211,383.33 2,678,226.83
Bongkaran Bekisting 12.67 M2 33,000.00 418,110.00
IV PEK. SLOOF, KOLOM, BALOK, PLAT LANTAI, TANGGA dan RAMP 412,496,917.34
2 Kolom K-2
Cor Beton K-250 0.71 M3 1,718,317.29 1,220,005.27
Pembesian Dengan Besi Ulir 76.79 Kg 22,456.50 1,724,434.64
Pembesian Dengan Besi Polos 24.36 Kg 21,301.50 518,904.54
Bekisting Kolom 10.04 M2 308,632.50 3,098,670.30
Bongkaran Bekisting 10.04 M2 33,000.00 331,320.00
a Balok B-1
Cor Beton K-250 11.33 M3 1,718,317.29 19,468,534.88
Pembesian Dengan Besi Ulir 1,572.06 Kg 22,456.50 35,302,965.39
Pembesian Dengan Besi Polos 646.53 Kg 21,301.50 13,772,058.80
Bekisting Balok 84.16 M2 301,152.50 25,344,994.40
Bongkaran Bekisting 84.16 M2 33,000.00 2,777,280.00
LANTAI SATU
1 Pemasangan Unit
Out Door VRV 1.00 Unit 6,435,000.00 6,435,000.00
Indoor Wall Mounted 3.00 Unit 2,145,000.00 6,435,000.00
Indoor Ceiling Mounted Duck 1.00 Unit 3,575,000.00 3,575,000.00
Refnet Branc Piping Kit 3.00 Unit 643,500.00 1,930,500.00
Wired Remote Controller 4.00 Unit 357,500.00 1,430,000.00
4 Drain Pipe
Drain Pipe PVC 3/4" + Canaylon 1/2" Thickness 21.00 M' 92,950.00 1,951,950.00
Drain Pipe PVC 1" + Canaylon 1/2" Thickness 12.00 M' 121,550.00 1,458,600.00
LANTAI DUA
1 Pemasangan Unit
Out Door VRV 2.00 Unit 6,435,000.00 12,870,000.00
Indoor Wall Mounted 5.00 Unit 2,145,000.00 10,725,000.00
Indoor Air Processing 1.00 Unit 3,575,000.00 3,575,000.00
Indoor Ceiling Mounted Duck 2.00 Unit 3,575,000.00 7,150,000.00
Indoor VAM 1.00 Unit 3,575,000.00 3,575,000.00
Refnt Branc Piping Kit 6.00 Unit 643,500.00 3,861,000.00
Wiret Remote Controller 7.00 Unit 357,500.00 2,502,500.00
4 Drain Pipe
Drain Pipe PVC 3/4" + Canaylon 1/2" Thickness 37.00 M' 92,950.00 3,439,150.00
Drain Pipe PVC 1" + Canaylon 1/2" Thickness 2.00 M' 121,550.00 243,100.00
Drain Pipe PVC 1 1/2" + Canaylon 1/2" Thickness 10.00 M' 121,550.00 1,215,500.00
.
XVII PEKERJAAN AKHIR 16,000,000.00
1 Pekerjaan Pembersihan 1.00 Ls 5,000,000.00 5,000,000.00
2 As Built Drawing 1.00 Ls 5,000,000.00 5,000,000.00
3 Administrasi dan Dokumentasi 1.00 Ls 6,000,000.00 6,000,000.00
MOCHTAR RIANGKAMANG, ST
Direktur
REKAPITULASI
Pekerjaan : Pembangunan Gedung IGD RSUD Kabupaten Bolaang Mongondow Selatan
Lokasi : Molibagu - Bolaang Mongondow Selatan
Tahun Anggaran : 2021
JUMLAH 3,636,363,764.78
PPN 10 % 363,636,376.48
TOTAL JUMLAH 4,000,000,141.26
DIBULATKAN 4,000,000,000.00
MOCHTAR RIANGKAMANG, ST
Direktur
DAFTAR HARGA BAHAN / MATERIAL
HARGA SATUAN
NO. U R A I A N SATUAN (Rp.) KETERANGAN
1 2 3 4 5
A. BAHAN DASAR
1 Batu bata merah bh 1,200.00
2 Batako (semen press) bh 4,800.00
3 Batu gunung / batu belah m3 216,000.00
4 Batu pecah 2-3 m3 570,000.00
kg 393.10
5 Pasir Pasangan m3 250,000.00
6 Pasir Beton m3 228,000.00
kg 162.86
7 Pasir timbunan/urug m3 200,000.00
8 Tanah Timbunan m3 120,000.00
9 Semen PC zak 90,000.00
kg 1,800.00
10 Semen Warna (semen nat) Kg 7,500.00
11 Air liter 250.00
1 2 3 4 5
17 Paku rivet Bh 750.00
18 Sekrup spandek bh 600.00
19 Ramset bh 25,000.00
20 Besi profil (L, C, H) kg 55,000.00
21 Kawat Las kg 42,000.00
22 Kawat 4 mm kg 40,000.00
23 Kawat ayam roll 46,000.00
24 Kosen aluminium Putih m' 155,000.00
25 Profil Pintu Aluminium Putih m' 255,000.00
26 Profil Jendela Aluminium Putih m' 166,000.00
27 Profil aluminium T/L/pembagi m' 24,800.00
28 Aluminium plat m2 135,000.00
29 Alumunium Composite Panel (ACP) m2 670,000.00
30 Aluminium Stifner Panel m' 78,000.00
29 Alumunium Siku 30 x 16 m' 45,000.00
30 Bracket besi siku 7 x 7 kg 540,000.00
31 Dynabolt Dia 12 - 120 mm. bh 2,600.00
32 Mur + baut M 10 x 70 bh 15,000.00
33 Zincromate kg 81,000.00
1 2 3 4 5
D. BAHAN PENGGANTUNG & KACA
1 Kunci pintu KM set 173,400.00
2 Kunci Silinder Putar bh 93,000.00
3 Kunci tanam 3 slaag bh 300,000.00
4 Kunci tanam 2 slaag bh 132,000.00
5 Engsel 4" bh 55,000.00 Setara Solid
6 Engsel 3" bh 45,000.00 Setara Solid
7 Engsel Biasa 2 1/5" bh 10,000.00
8 Engsel Nilon 3" bh 12,000.00 Arch
9 Engsel casement kecil bh 65,000.00
10 Engsel casement sedang bh 45,000.00
11 Espanyolet Set 115,000.00
12 Grendel Pintu, tanam, bawah psg 85,000.00
13 Grendel Pintu, tanam, atas psg 95,000.00
14 Grendel Kecil psg 40,000.00 Setara Solid
15 Grendel Lokal Besar bh 80,000.00 Setara Fino
16 Grendel Jendela, type kodok bh 26,000.00 Setara Fino
17 Grendel Jendela, Biasa bh 30,000.00 Setara Fino
18 Tarikan Pintu 10" psg 185,000.00 Setara Solid
19 Tarikan Pintu 15" psg 265,000.00 Setara Solid
20 Tarikan Pintu 20" psg 310,000.00 Setara Solid
21 Tarikan Jendela Bh 20,000.00
22 Hak angin biasa bh 15,000.00
23 Kait angin bh 21,000.00
24 Sealant kaca & dinding kg 34,100.00
25 Isolasi sealant tube 90,000.00
26 Skrup aluminium bh 300.00
27 Butyl sealer bh 10,000.00
28 Terot / track stang bh 20,748.00
29 Masking tape tube 9,500.00
30 Kaca Bening 5 mm m2 225,000.00
31 Patch Fitting (Atas/Bawah) bh 1,001,000.00
1 2 3 4 5
11 Floor Drain bh 200,000.00
12 Roof Drain, Stainless Steel, 3" bh 280,000.00
13 Roof Drain, Stainless Steel, 4" bh 315,000.00
14 Roof Drain, Stainless Steel, 2" bh 210,000.00
15 Waterdrain untuk bak cuci piring bh 135,000.00
14 Mata Kran 3/4" Standar bh 39,000.00
15 Mata Kran 1/2" Standar bh 33,000.00
16 Kran wastafel, Angsa bh 155,000.00
17 Kran klosed bh 81,900.00
18 Jet Shower set 118,300.00
19 Seal tape listrik bh 9,500.00
20 Stop kran PVC Ø 1/2" bh 118,000.00
21 Stop kran PVC Ø 3/4" bh 166,000.00
22 Stop kran PVC Ø 2" bh 590,000.00
23 Gate valve 2" Setara KITZ bh 843,000.00
H. BAHAN KAYU
1 Kayu Klas I - balok m3 11,400,000.00 Kayu Besi
2 Kayu Klas I - papan m3 11,800,001.00 Kayu Linggua
3 Kayu Klas II - balok m3 3,840,000.00 Kayu Cempaka Dll
4 Kayu Klas II - papan m3 3,840,000.00 Kayu Cempaka Dll
HARGA SATUAN
NO. U R A I A N SATUAN (Rp.) KETERANGAN
1 2 3 4 5
5 Kayu Klas III m3 2,800,000.00 Kayu Nantu Dll
6 Kayu Klas IV m3 2,250,000.00 Kayu Telon Dll
7 Kayu Perancah m3 2,250,000.00
8 Dolken kayu btg 38,000.00
9 Woodplank 1,8/20 cm m' 31,850.00
I. BAHAN LISTRIK
1 Lampu Down Light LED 14 Watt bh 145,000.00
2 Lampu Down Light LED 7,5 Watt bh 115,000.00
3 Stop Kontak Tanam Setara Panasonik bh 195,000.00
4 Stop Kontak AC (Putih), Panasonik bh 215,000.00
5 Stop Kontak 3P 32 A bh 318,500.00
6 Saklar Seri Tanam Setara Panasonik bh 265,000.00
7 Saklar Tunggal Setara Panasonik bh 225,000.00
8 PVC Konduit Ø20 mm m' 2,300.00
9 Pilot lamp bh 14,560.00
10 Fuse 2 A bh 14,560.00
11 Busbar Cu lot 819,000.00
12 Panel 80 x 60 x 30 cm wall mounted unit 3,450,000.00
13 Panel Induk 120 x 80 x 30 cm wall mounted unit 3,910,000.00
14 Wiring Accessories lot 455,000.00
15 Kabel NYFGbY 4 x 50 mm2 m' 350,350.00
16 Kabel NYFGbY 4 x 70 mm2 m' 409,500.00
17 Kabel NYY 4x16 mm2 m' 77,350.00
18 Kabel NYY 4 x 25 mm3 m' 90,000.00
14 Kabel Listrik NYM 3x 2,5 mm m' 13,650.00
15 Kabel Listrik NYM 3x 1,5 mm m' 10,920.00
MOCHTAR RIANGKAMANG, ST
Direktur
DAFTAR UPAH TENAGA KERJA
1 2 3 4 5
1 Pekerja OH 100,000.00
2 Tukang Batu OH 125,000.00
3 Tukang Kayu OH 125,000.00
4 Tukang Besi OH 125,000.00
5 Tukang Cat OH 125,000.00
6 Tukang Listrik OH 125,000.00
7 Tukang Las OH 125,000.00
8 Tukang Baja Ringan OH 125,000.00
9 Kepala Tukang Batu OH 150,000.00
10 Kepala Tukang Kayu OH 150,000.00
11 Kepala Tukang Besi OH 150,000.00
12 Kepala Tukang Cat OH 150,000.00
13 Kepala Tukang Listrik OH 150,000.00
14 Kepala Tukang Las OH 150,000.00
15 Kepala Tukang Baja Ringan OH 150,000.00
16 Mandor OH 150,000.00
17 Supir Truk OH 150,000.00
18 Operator Alat Berat OH 150,000.00
19 Pembantu Operator OH 125,000.00
MOCHTAR RIANGKAMANG, ST
Direktur