RENCANA ANGGARAN BIAYA

PEKERJAAN
PEMBANGUNAN RUKO PAK AMRIN, ST. M.T
PEKERJAAN : PEMBANGUNAN RUKO
LOKASI :
TAHUN ANGGARAN : 2022

REKAPITULASI RENCANA ANGGARAN BIAYA

NO URAIAN PEKERJAAN JUMLAH HARGA (RP)

1 PEKERJAAN PERSIAPAN 300,000.00

2 PEKERJAAN URUGAN TANAH 9,040,500.00
3 PEKERJAAN URUGAN PASIR BAWAH LANTAI 3,846,150.00
4 PEKERJAAN PONDASI BATU KALI 22,169,700.00
5 PEKERJAAN SLOOF 15/25 Mpa (K 275) 7,350,800.80
6 PEKERJAAN KOLOM 20 X 20, 24 Mpa (K 275) 6,876,121.64
7 PEKERJAAN KOLOM PRAKTIS 954,162.77
8 PEKERJAAN BALOK 15/25 24 Mpa (K 275) 5,525,111.71
9 PEKERJAAN BALOK 15/20 24 Mpa (K 275) 3,663,389.29
10 PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 4 PS 10,711,277.50
11 PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 2 PS 10,301,469.75
12 PEKERJAAN PEMASANGAN 1 M2 KUDA-KUDA BAJA RINGAN 22,175,107.56
13 PEKERJAAN PASANG SPANDEK ZINCALUME 10,570,455.00
14 PEKERJAAN PASANG PLAFOND CALSIBOARD 3.5 MM 16,981,020.00
15 PEKERJAAN COR LANTAI ALAS KERAMIK 6,707,169.00
16 PEKERJAAN KERAMIK 40 X 40 17,203,455.00
17 PEKERJAAN LANTAI KERAMIK 20 x 20 2,123,604.00
18 PEKERJAAN DINDING KERAMIK 20 X 20 4,536,967.50
19 PEKERJAAN PLESTERAN DINDING 1 PC : 5 PS 8,529,594.96
20 PEKERJAAN PLESTERAN DINDING 1 PC : 2 PS 8,446,820.04
21 PEKERJAAN ACIAN 9,576,752.50
22 PEKERJAAN PENGECATAN DINDING 5,827,491.60
23 PEKERJAAN PENGECATAN PLAFOND 1,711,080.00
24 PEKERJAAN KUSEN, PINTU DAN JENDELA 16,650,000.00
25 PEKERJAAN SANITASI 4,350,000.00
26 PEKERJAAN INSTALASI AIR BERSIH 350,000.00
27 PEKERJAAN ELEKTRIKAL 3,280,000.00
REAL COST 219,758,200.62
DIBULATKAN 219,758,000.00

TERBILANG : DUA RATUS SEMBILAN BELAS JUTA TUJUH RATUS LIMA PULUH DELAPAN RIBU RUPIAH

ESTIMATOR

KHAIDIR, ST
PEKERJAAN : PEMBANGUNAN RUKO
LOKASI :
TAHUN ANGGARAN : 2022

RENCANA ANGGARAN BIAYA

Harga Satuan Jumlah Harga
No. Uraian Pekerjaan Vol Pek Koef Vol Sat Sat
(Rp) (Rp)

1 PEKERJAAN PERSIAPAN
Pek. Pengukuran dan Pemasangan Bouwplank 1.00 300,000.00 300,000.00
TOTAL PEKERJAAN PERSIAPAN 300,000.00
2 PEKERJAAN URUGAN TANAH
Pekerja 63.00 0.30 18.90 Oh 75,000.00 1,417,500.00
Mandor 63.00 0.01 0.63 Oh 100,000.00 63,000.00
Tanah Urug 63.00 1.20 75.60 M3 100,000.00 7,560,000.00
TOTAL PEKERJAAN URUGAN TANAH 9,040,500.00
3 PEKERJAAN URUGAN PASIR BAWAH LANTAI
Pekerja 18.90 0.30 5.67 Oh 75,000.00 425,250.00
Mandor 18.90 0.01 0.19 Oh 100,000.00 18,900.00
Pasir Urug 18.90 1.20 22.68 M3 150,000.00 3,402,000.00
TOTAL PEKERJAAN URUGAN PASIR 3,846,150.00
4 PEKERJAAN PONDASI BATU KALI
Pekerja 34.43 1.50 51.64 Oh 75,000.00 3,872,812.50
Tukang Batu 34.43 0.75 25.82 Oh 100,000.00 2,581,875.00
Kepala Tukang 34.43 0.08 2.58 Oh 120,000.00 309,825.00
Mandor 34.43 0.08 2.58 Oh 100,000.00 258,187.50
Batu Kali 34.43 1.20 41.31 M3 140,000.00 5,783,400.00
Portland Cement 34.43 136.00 4,681.80 Kg 1,400.00 6,554,520.00
Pasir Pasang 34.43 0.54 18.73 M3 150,000.00 2,809,080.00
TOTAL PEKERJAAN PONDASI BATU KALI 22,169,700.00
5 PEKERJAAN SLOOF 15/25 Mpa (K 275)
- Pek. Beton 2.30
Pekerja 2.30 1.65 3.79 Oh 75,000.00 284,006.25
Tukang Batu 2.30 0.28 0.63 Oh 100,000.00 63,112.50
Kepala Tukang 2.30 0.03 0.06 Oh 120,000.00 7,711.20
Mandor 2.30 0.08 0.19 Oh 100,000.00 19,048.50
Portland Cement 2.30 406.00 931.77 Kg 1,400.00 1,304,478.00
Pasir Beton 2.30 0.489 1.12 M3 150,000.00 168,200.55
Kerikil 2.30 0.76 1.74 M3 250,000.00 436,050.00
- Pek. Pembesian
Pekerja 2.30 1.05 2.42 Oh 75,000.00 181,243.32
Tukang Besi 2.30 1.05 2.42 Oh 100,000.00 241,657.76
Kepala Tukang 2.30 0.15 0.35 Oh 120,000.00 41,427.05
Mandor 2.30 0.06 0.14 Oh 100,000.00 13,809.02
Besi Beton Polos 2.30 157.95 362.49 Kg 11,250.00 4,077,974.74
Kawat Beton 2.30 2.26 5.18 Kg 25,000.00 129,459.52
- Pek. Bekisting
Pekerja 2.30 0.52 1.19 Oh 75,000.00 89,505.00
Tukang Besi 2.30 0.26 0.60 Oh 100,000.00 59,670.00
Kepala Tukang 2.30 0.03 0.06 Oh 120,000.00 7,160.40
Mandor 2.30 0.03 0.06 Oh 100,000.00 5,967.00
Kayu Kelas III 2.30 0.05 0.10 Kg 2,000,000.00 206,550.00
Paku 5 cm - 12 cm 2.30 0.30 0.69 Kg 20,000.00 13,770.00
TOTAL PEKERJAAN SLOOF 15/25 7,350,800.80
6 PEKERJAAN KOLOM 20 X 20, 24 Mpa (K 275)
- Pek. Beton 2.15
Pekerja 2.15 1.65 3.54 Oh 75,000.00 265,666.50
Tukang Batu 2.15 0.28 0.59 Oh 100,000.00 59,037.00
Kepala Tukang 2.15 0.03 0.06 Oh 120,000.00 7,213.25
Mandor 2.15 0.08 0.18 Oh 100,000.00 17,818.44
Portland Cement 2.15 406.00 871.60 Kg 1,400.00 1,220,241.12
Pasir Beton 2.15 0.489 1.05 M3 150,000.00 157,338.97
Kerikil 2.15 0.76 1.63 M3 250,000.00 407,892.00
- Pek. Pembesian
Pekerja 2.15 1.05 2.26 Oh 75,000.00 169,539.50
Tukang Besi 2.15 1.05 2.26 Oh 100,000.00 226,052.67
Kepala Tukang 2.15 0.15 0.32 Oh 120,000.00 38,751.89
Mandor 2.15 0.06 0.13 Oh 100,000.00 12,917.30
Besi Beton Polos 2.15 157.95 339.08 Kg 11,250.00 3,814,638.86
Kawat Beton 2.15 2.26 4.84 Kg 25,000.00 121,099.65
- Pek. Bekisting
Pekerja 2.15 0.52 1.12 Oh 75,000.00 83,725.20
Tukang Besi 2.15 0.26 0.56 Oh 100,000.00 55,816.80
Kepala Tukang 2.15 0.03 0.06 Oh 120,000.00 6,698.02
Mandor 2.15 0.03 0.06 Oh 100,000.00 5,581.68
Kayu Kelas III 2.15 0.05 0.10 M3 2,000,000.00 193,212.00
Paku 5 cm - 12 cm 2.15 0.30 0.64 Kg 20,000.00 12,880.80
TOTAL PEKERJAAN KOLOM 20 X 20 6,876,121.64
7 PEKERJAAN KOLOM PRAKTIS
- Pek. Beton 0.30
Pekerja 0.30 1.65 0.49 Oh 75,000.00 36,865.13
Tukang Batu 0.30 0.28 0.08 Oh 100,000.00 8,192.25
Kepala Tukang 0.30 0.03 0.01 Oh 120,000.00 1,000.94
Mandor 0.30 0.08 0.02 Oh 100,000.00 2,472.57
Portland Cement 0.30 406.00 120.95 Kg 1,400.00 169,326.36
Pasir Beton 0.30 0.489 0.15 M3 150,000.00 21,833.09
Kerikil 0.30 0.76 0.23 M3 250,000.00 56,601.00
- Pek. Pembesian
Pekerja 0.30 1.05 0.31 Oh 75,000.00 23,526.09
Tukang Besi 0.30 1.05 0.31 Oh 100,000.00 31,368.13
Kepala Tukang 0.30 0.15 0.04 Oh 120,000.00 5,377.39
Mandor 0.30 0.06 0.02 Oh 100,000.00 1,792.46
Besi Beton Polos 0.30 157.95 47.05 Kg 11,250.00 529,337.11
Kawat Beton 0.30 2.26 0.67 Kg 25,000.00 16,804.35
- Pek. Bekisting
Pekerja 0.30 0.52 0.15 Oh 75,000.00 11,618.10
Tukang Besi 0.30 0.26 0.08 Oh 100,000.00 7,745.40
Kepala Tukang 0.30 0.03 0.01 Oh 120,000.00 929.45
Mandor 0.30 0.03 0.01 Oh 100,000.00 774.54
Kayu Kelas III 0.30 0.05 0.01 M3 2,000,000.00 26,811.00
Paku 5 cm - 12 cm 0.30 0.30 0.09 Kg 20,000.00 1,787.40
TOTAL PEKERJAAN KOLOM PRAKTIS 954,162.77
8 PEKERJAAN BALOK 15/25 24 Mpa (K 275)
- Pek. Beton 1.73
Pekerja 1.73 1.65 2.85 Oh 75,000.00 213,468.75
Tukang Batu 1.73 0.28 0.47 Oh 100,000.00 47,437.50
Kepala Tukang 1.73 0.03 0.05 Oh 120,000.00 5,796.00
Mandor 1.73 0.08 0.14 Oh 100,000.00 14,317.50
Portland Cement 1.73 406.00 700.35 Kg 1,400.00 980,490.00
Pasir Beton 1.73 0.489 0.84 M3 150,000.00 126,425.25
Kerikil 1.73 0.76 1.31 M3 250,000.00 327,750.00
- Pek. Pembesian
Pekerja 1.73 1.05 1.82 Oh 75,000.00 136,228.64
Tukang Besi 1.73 1.05 1.82 Oh 100,000.00 181,638.19
Kepala Tukang 1.73 0.15 0.26 Oh 120,000.00 31,137.98
Mandor 1.73 0.06 0.10 Oh 100,000.00 10,379.33
Besi Beton Polos 1.73 157.95 272.46 Kg 11,250.00 3,065,144.41
Kawat Beton 1.73 2.26 3.89 Kg 25,000.00 97,306.17
- Pek. Bekisting
Pekerja 1.73 0.52 0.90 Oh 75,000.00 67,275.00
Tukang Besi 1.73 0.26 0.45 Oh 100,000.00 44,850.00
Kepala Tukang 1.73 0.03 0.04 Oh 120,000.00 5,382.00
Mandor 1.73 0.03 0.04 Oh 100,000.00 4,485.00
Kayu Kelas III 1.73 0.05 0.08 M3 2,000,000.00 155,250.00
Paku 5 cm - 12 cm 1.73 0.30 0.52 Kg 20,000.00 10,350.00
TOTAL PEKERJAAN BALOK 15/25 5,525,111.71
9 PEKERJAAN BALOK 15/20 24 Mpa (K 275)
- Pek. Beton 1.14
Pekerja 1.14 1.65 1.89 Oh 75,000.00 141,539.06
Tukang Batu 1.14 0.28 0.31 Oh 100,000.00 31,453.13
Kepala Tukang 1.14 0.03 0.03 Oh 120,000.00 3,843.00
Mandor 1.14 0.08 0.09 Oh 100,000.00 9,493.13
Portland Cement 1.14 406.00 464.36 Kg 1,400.00 650,107.50
Pasir Beton 1.14 0.489 0.56 M3 150,000.00 83,825.44
Kerikil 1.14 0.76 0.87 M3 250,000.00 217,312.50
- Pek. Pembesian
Pekerja 1.14 1.05 1.20 Oh 75,000.00 90,325.51
Tukang Besi 1.14 1.05 1.20 Oh 100,000.00 120,434.02
Kepala Tukang 1.14 0.15 0.17 Oh 120,000.00 20,645.83
Mandor 1.14 0.06 0.07 Oh 100,000.00 6,881.94
Besi Beton Polos 1.14 157.95 180.65 Kg 11,250.00 2,032,324.01
Kawat Beton 1.14 2.26 2.58 Kg 25,000.00 64,518.22
- Pek. Bekisting
Pekerja 1.14 0.52 0.59 Oh 75,000.00 44,606.25
Tukang Besi 1.14 0.26 0.30 Oh 100,000.00 29,737.50
Kepala Tukang 1.14 0.03 0.03 Oh 120,000.00 3,568.50
Mandor 1.14 0.03 0.03 Oh 100,000.00 2,973.75
Kayu Kelas III 1.14 0.05 0.05 M3 2,000,000.00 102,937.50
Paku 5 cm - 12 cm 1.14 0.30 0.34 Kg 20,000.00 6,862.50
TOTAL PEKERJAAN BALOK 15/20 3,663,389.29
10 PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 4 PS
Pekerja 79.49 0.30 23.85 Oh 75,000.00 1,788,525.00
Tukang Batu 79.49 0.10 7.95 Oh 100,000.00 794,900.00
Kepala Tukang 79.49 0.01 0.79 Oh 120,000.00 95,388.00
Mandor 79.49 0.02 1.19 Oh 100,000.00 119,235.00
Portland Cement 79.49 11.50 914.14 Kg 1,400.00 1,279,789.00
Pasir Beton 79.49 0.043 3.42 M3 150,000.00 512,710.50
Batu Bata 79.49 70.00 5,564.30 Bh 1,100.00 6,120,730.00
TOTAL PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 4 PS 10,711,277.50
11 PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 2 PS
Pekerja 71.33 0.30 21.40 Oh 75,000.00 1,604,812.50
Tukang Batu 71.33 0.10 7.13 Oh 100,000.00 713,250.00
Kepala Tukang 71.33 0.01 0.71 Oh 120,000.00 85,590.00
Mandor 71.33 0.02 1.07 Oh 100,000.00 106,987.50
Portland Cement 71.33 18.95 1,351.61 Kg 1,400.00 1,892,252.25
Pasir Beton 71.33 0.038 2.71 M3 150,000.00 406,552.50
Batu Bata 71.33 70.00 4,992.75 Bh 1,100.00 5,492,025.00
TOTAL PEKERJAAN DINDING BATU BATA TRANSRAM 1 PC : 2 PS 10,301,469.75
12 PEKERJAAN PEMASANGAN 1 M2 KUDA-KUDA BAJA RINGAN
Pekerja 131.31 0.20 26.26 Oh 75,000.00 1,969,650.00
Tukang Besi 131.31 0.45 59.09 Oh 100,000.00 5,908,950.00
Kepala Tukang 131.31 0.01 1.31 Oh 120,000.00 157,572.00
Mandor 131.31 0.05 6.57 Oh 100,000.00 656,550.00
C- 75, 0.8 131.31 1.49 195.39 M 14,500.00 2,833,144.56
C- 75, 0.6 131.31 2.232 293.08 M 12,500.00 3,663,549.00
Baut (Srew Driver) 131.31 28.00 3,676.68 Bh 350.00 1,286,838.00
Dynabolt 131.31 1.60 210.10 Bh 3,500.00 735,336.00
Reng 131.31 5.40 709.07 M 7,000.00 4,963,518.00
TOTAL PEKERJAAN PEMASANGAN KUDA-KUDA BAJA RINGAN 22,175,107.56
13 PEKERJAAN PASANG SPANDEK ZINCALUME
Pekerja 131.31 0.02 2.63 Oh 75,000.00 196,965.00
Tukang Besi 131.31 0.08 10.50 Oh 100,000.00 1,050,480.00
Kepala Tukang 131.31 0.01 1.31 Oh 120,000.00 157,572.00
Mandor 131.31 0.01 0.79 Oh 100,000.00 78,786.00
Atap Spandek Zincalume 131.31 1.10 144.44 M2 55,000.00 7,944,255.00
Screw Cteks 12-4 x 50 131.31 6.000 787.86 Bh 1,200.00 945,432.00
Screw Cteks 12 x 6 - 16 131.31 2.00 262.62 Bh 750.00 196,965.00
TOTAL PEKERJAAN PASANG SPANDEK ZINCALUME 10,570,455.00
14 PEKERJAAN PASANG PLAFOND CALSIBOARD 3.5 MM
Pekerja 126.00 0.50 63.00 Oh 75,000.00 4,725,000.00
Tukang Besi 126.00 0.50 63.00 Oh 100,000.00 6,300,000.00
 Kepala Tukang 126.00 0.05 6.30 Oh 120,000.00 756,000.00
Mandor 126.00 0.03 3.15 Oh 100,000.00 315,000.00
Rangka Metal Hollow 2 x 4 126.00 2.10 264.60 M 4,500.00 1,190,700.00
Rangka Metal Hollow 4 x 4 126.00 1.60 201.60 M 7,500.00 1,512,000.00
Kawat Diamter 4 mm 126.00 0.15 18.90 Kg 25,000.00 472,500.00
Kalsiboard 126.00 0.36 45.86 M2 27,500.00 1,261,260.00
Self Drilling Screw Diameter 10 x 16 mm (truss screw) 126.00 11.00 1,386.00 Bh 150.00 207,900.00
Cotton Plaster 126.00 0.070 8.82 Bh 5,000.00 44,100.00
Compound 126.00 0.13 16.38 Kg 12,000.00 196,560.00
TOTAL PEKERJAAN PLAFOND CALSIBOARD 16,981,020.00
15 PEKERJAAN COR LANTAI ALAS KERAMIK
Pekerja 8.82 1.65 14.55 Oh 75,000.00 1,091,475.00
Tukang Batu 8.82 0.25 2.21 Oh 100,000.00 220,500.00
Kepala Tukang 8.82 0.03 0.22 Oh 120,000.00 26,460.00
Mandor 8.82 0.08 0.71 Oh 100,000.00 70,560.00
Portland Cement 8.82 218.00 1,922.76 M 1,400.00 2,691,864.00
Pasir Beton 8.82 0.52 4.59 M3 150,000.00 687,960.00
Kerikil 8.82 0.87 7.67 M3 250,000.00 1,918,350.00
TOTAL PEKERJAAN COR LANTAI ALAS KERAMIK 6,707,169.00
16 PEKERJAAN KERAMIK 40 X 40
Pekerja 128.25 0.25 32.06 Oh 75,000.00 2,404,687.50
Tukang Batu 128.25 0.13 16.03 Oh 100,000.00 1,603,125.00
Kepala Tukang 128.25 0.01 1.67 Oh 120,000.00 200,070.00
Mandor 128.25 0.01 1.67 Oh 100,000.00 166,725.00
Keramik 40 x 40 128.25 6.63 850.30 Bh 12,000.00 10,203,570.00
Portland Cement 128.25 9.80 1,256.85 Kg 1,400.00 1,759,590.00
Pasir Beton 128.25 0.05 5.77 M3 150,000.00 865,687.50
TOTAL PEKERJAAN LANTAI KERAMIK 40 X 40 17,203,455.00
17 PEKERJAAN LANTAI KERAMIK 20 x 20
Pekerja 6.75 0.70 4.73 Oh 75,000.00 354,375.00
Tukang Batu 6.75 0.35 2.36 Oh 100,000.00 236,250.00
Kepala Tukang 6.75 0.04 0.24 Oh 120,000.00 28,350.00
Mandor 6.75 0.04 0.24 Oh 100,000.00 23,625.00
Keramik 20 x 20 6.75 26.50 178.88 Bh 2,250.00 402,468.75
Portland Cement 6.75 10.40 70.20 Kg 12,000.00 842,400.00
Semen Warna 6.75 1.94 13.10 Kg 18,000.00 235,710.00
Pasir Beton 6.75 0.05 0.30 M3 1,400.00 425.25
TOTAL PEKERJAAN LANTAI KERAMIK 20 X 20 2,123,604.00
18 PEKERJAAN DINDING KERAMIK 20 X 20
Pekerja 19.50 0.90 17.55 Oh 75,000.00 1,316,250.00
Tukang Batu 19.50 0.45 8.78 Oh 100,000.00 877,500.00
Kepala Tukang 19.50 0.05 0.88 Oh 120,000.00 105,300.00
Mandor 19.50 0.05 0.88 Oh 100,000.00 87,750.00
Keramik 20 x 20 19.50 26.50 516.75 Bh 2,250.00 1,162,687.50
Portland Cement 19.50 9.30 181.35 Kg 1,400.00 253,890.00
Semen Warna 19.50 1.94 37.83 Kg 18,000.00 680,940.00
Pasir Beton 19.50 0.02 0.35 M3 150,000.00 52,650.00
TOTAL PEKERJAAN DINDING KERAMIK 20 X 20 4,536,967.50
19 PEKERJAAN PLESTERAN DINDING 1 PC : 5 PS
Pekerja 158.98 0.30 47.69 Oh 75,000.00 3,577,050.00
Tukang Batu 158.98 0.15 23.85 Oh 100,000.00 2,384,700.00
Kepala Tukang 158.98 0.02 3.18 Oh 120,000.00 381,552.00
Mandor 158.98 0.02 3.18 Oh 100,000.00 317,960.00
Portland Cement 158.98 5.18 823.52 Kg 1,400.00 1,152,922.96
Pasir Beton 158.98 0.03 4.77 M3 150,000.00 715,410.00
TOTAL PEKERJAAN PLESTERAN DINDING 1 PC : 5 PS 8,529,594.96
20 PEKERJAAN PLESTERAN DINDING 1 PC : 2 PS
Pekerja 142.65 0.30 42.80 Oh 75,000.00 3,209,625.00
Tukang Batu 142.65 0.15 21.40 Oh 100,000.00 2,139,750.00
Kepala Tukang 142.65 0.02 2.85 Oh 120,000.00 342,360.00
Mandor 142.65 0.02 2.85 Oh 100,000.00 285,300.00
Portland Cement 142.65 10.22 1,458.45 Kg 1,400.00 2,041,835.04
Pasir Beton 142.65 0.02 2.85 M3 150,000.00 427,950.00
TOTAL PEKERJAAN PLESTERAN DINDING 1 PC : 2 PS 8,446,820.04
21 PEKERJAAN ACIAN
Pekerja 301.63 0.20 60.33 Oh 75,000.00 4,524,450.00
Tukang Batu 301.63 0.10 30.16 Oh 100,000.00 3,016,300.00
Kepala Tukang 301.63 0.01 3.02 Oh 120,000.00 361,956.00
Mandor 301.63 0.01 3.02 Oh 100,000.00 301,630.00
Portland Cement 301.63 3.25 980.30 Kg 1,400.00 1,372,416.50
TOTAL PEKERJAAN ACIAN 9,576,752.50
22 PEKERJAAN PENGECATAN DINDING
Pekerja 301.63 0.02 6.03 Oh 75,000.00 452,445.00
Tukang Batu 301.63 0.06 19.00 Oh 100,000.00 1,900,269.00
Kepala Tukang 301.63 0.01 1.81 Oh 120,000.00 217,173.60
Mandor 301.63 0.00 0.90 Oh 100,000.00 90,489.00
Plamir 301.63 0.10 30.16 Kg 15,000.00 452,445.00
Cat Tembok 301.63 0.10 30.16 Kg 25,000.00 754,075.00
Cat Penutup Tembok 301.63 0.26 78.42 Kg 25,000.00 1,960,595.00
TOTAL PEKERJAAN PENGECATAN DINDING 5,827,491.60
23 PEKERJAAN PENGECATAN PLAFOND
Pekerja 126.00 0.03 3.53 Oh 75,000.00 264,600.00
Tukang Batu 126.00 0.04 5.29 Oh 100,000.00 529,200.00
Kepala Tukang 126.00 0.00 0.50 Oh 120,000.00 60,480.00
Mandor 126.00 0.00 0.38 Oh 100,000.00 37,800.00
Cat 126.00 0.26 32.76 Kg 25,000.00 819,000.00
TOTAL PEKERJAAN PLAFOND 1,711,080.00
24 PEKERJAAN KUSEN, PINTU DAN JENDELA
Pek. Pintu Harmonika 20.00 1.00 20.00 M2 750,000.00 15,000,000.00
Pek. Pintu KM/ WC 2.00 1.00 2.00 Bh 600,000.00 1,200,000.00
Pek. Pemasangan Ventilasi 18.00 1.00 18.00 Bh 25,000.00 450,000.00
TOTAL PEKERJAAN KUSEN, PINTU DAN JENDELA 16,650,000.00
25 PEKERJAAN SANITASI
Pek. Pemasangan Floor Drain 2.00 1.00 2.00 Bh 15,000.00 30,000.00
Pek. Pemasangan Pipa PVC 4" 2.00 1.00 2.00 Btg 260,000.00 520,000.00
Pek. Pemasangan Pipa PVC 3" 2.00 1.00 2.00 Btg 150,000.00 300,000.00
Pek. Pembuatan Septik Tank & Peresapan 1.00 1.00 1.00 Ls 3,500,000.00 3,500,000.00
TOTAL PEKERJAAN SANITASI 4,350,000.00
26 PEKERJAAN INSTALASI AIR BERSIH
Pek. Pemasangan Kran Air 2.00 1.00 2.00 Bh 25,000.00 50,000.00
Instalasi Air Bersih 1.00 1.00 1.00 Ls 300,000.00 300,000.00
TOTAL PEKERJAAN INSTALASI AIR BERSIH 350,000.00
27 PEKERJAAN ELEKTRIKAL
Pek. Instalasi Listrik NYY 2x2.5 + Pipa Conduit 2.00 1.00 2.00 Rol 750,000.00 1,500,000.00
Pek. Pemasangan Saklar Ganda 2.00 1.00 2.00 Bh 54,000.00 108,000.00
Pek. Pemasangan Saklar Tunggal 4.00 1.00 4.00 Bh 44,000.00 176,000.00
Pek. Pemasangan Stop Kontak 4.00 1.00 4.00 Bh 44,000.00 176,000.00
Pek. Pemasangan MCB 1.00 1.00 1.00 Bh 60,000.00 60,000.00
Pek. Pemasangan Lampu 18 Watt 4.00 1.00 4.00 Bh 40,000.00 160,000.00
Pek. Pemasangan Lampu 11 Watt 4.00 1.00 4.00 Bh 25,000.00 100,000.00
Biaya Instalasi 10.00 1.00 10.00 Titik 100,000.00 1,000,000.00
TOTAL PEKERJAAN ELEKTRIKAL 3,280,000.00
 DAFTAR HARGA UPAH DAN BAHAN

NO URAIAN HARGA SATUAN (Rp)

UPAH
1 Pekerja 75,000.00
2 Tukang 100,000.00
3 Kepala Tukang 120,000.00
4 Mandor 100,000.00
BAHAN
1 Tanah Urug 100,000.00
2 Batu Kali 230,000.00
3 Portland Cement 1,400.00
4 Pasir 150,000.00
5 Kerikil 250,000.00
6 Besi Beton Polos 11,250.00
7 Kawat Beton 25,000.00
8 Kayu Kelas III 2,000,000.00
9 Paku 5 cm - 12 cm 20,000.00
10 Batu Bata 1,100.00
11 C- 75, 0.8 14,500.00
12 C- 75, 0.6 12,500.00
13 Baut (Srew Driver) 350.00
14 Dynabolt 3,500.00
15 Reng 7,000.00
16 Atap Spandek Zincalume 55,000.00
17 Screw Cteks 12-4 x 50 1,200.00
18 Screw Cteks 12 x 6 - 16 750.00
19 Rangka Metal Hollow 2 x 4 4,500.00
20 Rangka Metal Hollow 4 x 4 7,500.00
21 Kawat Diamter 4 mm 25,000.00
22 Kalsiboard 27,500.00
23 Self Drilling Screw Diameter 10 x 16 mm (truss screw) 150.00
24 Cotton Plaster 5,000.00
25 Compound 12,000.00
26 Keramik 40 x 40 12,000.00
27 Keramik 20 x 20 2,250.00
28 Semen Warna 18,000.00
29 Plamir 15,000.00
30 Cat Tembok 25,000.00
31 Cat Penutup Tembok 25,000.00
32 Pipa PVC 4" 260,000.00
33 Pipa PVC 3" 150,000.00
34 Floor Drain 15,000.00
35 Saklar Ganda 54,000.00
36 Saklar Tunggal 44,000.00
37 Stop Kontak 44,000.00
38 MCB 60,000.00
39 Lampu 18 Watt 40,000.00
40 Lampu 11 Watt 25,000.00