Contoh RAB Pembangunan Kandang

RENCANA ANGGARAN PELAKSANAAN
Kegiatan : UGM
PEKERJAAN : Kandang UGM
Lokasi : UGM
Tahun : 2021
HPS :
No Uraian pekerjaan Satuan Volume MATERIAL UPAH Total biaya Kontrol Harga
Material Koef Volume Harga dasar Jumlah Jenis Pek. Koef Volume Harga dasar Jumlah (Rp) (Rp)
PEKERJAAN PERSIAPAN
Papan Nama Proyek bh 1.00 Borongke 1.00 1.000 300,000.00 300,000.00 300,000.00 300,000.00
Pembersihan lokasi dari awal sampai akhir m2 1,338.00 Borongke 1.00 1,338.000 12,500.00 16,725,000.00 16,725,000.00 12,500.00
Uitset pengukuran dan bowplank ls 1.00 Usuk glugu 1.00 264.97 4,500.00 1,192,383.00 Upah 1.00 264.97 12,500.00 3,312,175.00
9 13.4 44.8 Gedung Induk Papan Kayu Tahun 0.001 0.21 2,500,000.00 529,948.00
3.567 11.5 30.134 Dapur 1,722,331.00 3,312,175.00 5,034,506.00 19,000.00
11 14 50 Pondok Anak & Lansia
9 14 46 Pondok PMKS
9 14 46 Shelter ODGJ
6.775 10.745 35.04 Pondok Laundry
1.5 10 13 Pagar
Jumlah 264.974
PEKERJAAN PERSIAPAN LAHAN
Galian tanah pondasi batu kali pagar m3 169.45 Borongke 1.00 169.45 37,500.00 6,354,375.00 6,354,375.00 37,500.00
Pasangan pondasi stall batu kali 1Pc 4Ps pagar m3 156.21 Semen 1.20 187.45 42,500.00 7,966,710.00 Upah 1.00 156.21 125,000.00 19,526,250.00
Batu Kali 1.10 171.83 185,000.00 31,788,735.00
Pasir 0.50 78.11 165,000.00 12,887,325.00
52,642,770.00 19,526,250.00 72,169,020.00 462,000.00
Urug pasir bawah pondasi, tebal 5 cm m3 14.03 Pasir Urug 1.10 15.43 145,000.00 2,237,785.00 Upah 1.00 14.03 12,500.00 175,375.00 2,413,160.00 172,000.00
Lantai kerja, tebal 5 cm m3 14.03 Semen 3.50 49.11 42,500.00 2,086,962.50 upah Cor 1.00 14.03 200,000.00 2,806,000.00
Pasir 0.62 8.71 165,000.00 1,436,922.54
Kerikil 0.74 10.38 185,000.00 1,920,707.00
5,444,592.04 2,806,000.00 8,250,592.04 588,067.86
Mendatangkan urug tanah & pemadatan m3 809.76 Tanah 1.10 890.74 50,000.00 44,536,800.00 Upah 1.00 809.76 12,500.00 10,122,000.00 54,658,800.00 67,500.00
Balok Sloof (15x20cm) m3 4.82 Semen 7.00 33.74 42,500.00 1,433,950.00 upah Cor 1.00 4.82 200,000.00 964,000.00
jumlah 1 0.03 0.03 Pasir 0.54 2.62 165,000.00 431,734.29
Besi 10 1 4 86.31 Kerikil 0.76 3.67 185,000.00 679,673.56
Besi 13 1 - Begesting 13.33 64.267 75,000.00 4,820,000.00
Besi 12 1 - Bendrat 2.63 12.68 12,500.00 158,559.65 Up. Besi 154.81 746.16 1,250.00 932,703.84
Besi 8 0.62 Begel 68.50 Besi beton 154.81 746.16 10,500.00 7,834,712.23
Vol / m3 33.333 154.81 10,538,629.72 6,716,703.84 17,255,333.56 3,579,944.72
Kolom praktis (15x15cm) m3 5.30 Semen 7.00 37.10 42,500.00 1,576,750.00 upah Cor 1.00 5.30 200,000.00 1,060,000.00
jumlah 1 0.02 0.02 Pasir 0.50 2.65 165,000.00 437,250.00
Besi 10 1 4 115.08 Kerikil 0.80 4.24 185,000.00 784,400.00
Besi 13 - Begesting 13.33 70.667 75,000.00 5,300,000.00
Besi 12 - Bendrat 2.83 15.00 12,500.00 187,466.24 Up. Besi 166.45 882.19 1,250.00 1,102,742.59
Vol / m3 44.444 166.45 12,248,904.01 7,462,742.59 19,711,646.61 3,719,178.60
Pasangan dinding bata 1pc 5ps pagar m2 431.07 Batu Bata 70.00 30,174.90 700.00 21,122,430.00 U.Ps ddg 1.00 431.07 30,000.00 12,932,100.00
Pasir Pasang 0.03 14.66 165,000.00 2,418,302.70
Semen 0.14 60.35 42,500.00 2,564,866.50
26,105,599.20 12,932,100.00 39,037,699.20 90,560.00
Plesteran dinding bata 1pc 5ps m2 889.93 Pasir Pasang 0.03 26.70 165,000.00 4,405,153.50 U.plester+aci btn 1.00 889.93 35,000.00 31,147,550.00
Semen 0.13 111.24 42,500.00 4,727,753.13
9,132,906.63 31,147,550.00 40,280,456.63 45,262.50
Pekerjaan Acian m2 889.93
Pekerjaan Skoning m1 363.14 Semen 0.01 4.54 42,500.00 192,918.13 U.Tali air 1.00 363.14 7,500.00 2,723,550.00
192,918.13 2,723,550.00 2,916,468.13 8,031.25
PEKERJAAN PERSIAPAN SEWA ALAT
MOB excavator unit 1.00 Mob excav 1.000 1.000 1,500,000.000 1,500,000.000 1,500,000.00 1,500,000.00
MOB Vibro roler unit 1.00 Mob Vibro 1.000 1.000 1,500,000.000 1,500,000.000 1,500,000.00 1,500,000.00
Perkiraan Penyelenggaraan K3
Alat Pelindung
Alat Pelindung Kerja
Helm bh 30.00 Helm 1.00 30.00 40,000.00 1,200,000.00 1,200,000.00 40,000.00
Rompi bh 30.00 Rompi 1.00 30.00 75,000.00 2,250,000.00 2,250,000.00 75,000.00
Sepatu Keselamatan set 20.00 Sepatu 1.00 20.00 175,000.00 3,500,000.00 3,500,000.00 175,000.00
Asuransi
BPJS Ketenagakerjaan ls 1.00
Fasilitas Sarana Kesehatan terdiri atas
Peralatan K3 ls 1.00 Peralatan K3 1.00 1.00 350,000.00 350,000.00 350,000.00 350,000.00
hal 1/42
Rambu-rambu terdiri atas
Rambu Petunjuk bh 5.00 Rambu Petunjuk 1.00 5.00 50,000.00 250,000.00 250,000.00 50,000.00
Rambu Larangan bh 3.00 Rambu Larangan 1.00 3.00 50,000.00 150,000.00 150,000.00 50,000.00
Rambu Peringatan bh 3.00 Rambu Peringatan 1.00 3.00 50,000.00 150,000.00 150,000.00 50,000.00
Pencegahan Covid-19
Masker bh 500.00 Masker 1.00 500.00 2,000.00 1,000,000.00 1,000,000.00 2,000.00
Thermometer Infrared bh 1.00 Thermometer Infrared 1.00 1.00 350,000.00 350,000.00 350,000.00 350,000.00
Hand Soap liter 2.00 Hand Soap 1.00 2.00 50,000.00 100,000.00 100,000.00 50,000.00
Wastafel bh 1.00 Wastafel 1.00 1.00 350,000.00 350,000.00 350,000.00 350,000.00
PEKERJAAN TANAH DAN PASIR
Urug pasir bawah lantai, tebal 5 cm m3 6.62 Pasir Urug 1.10 7.28 145,000.00 1,055,890.00 Upah 1.00 6.62 12,500.00 82,750.00 1,138,640.00 172,000.00
PEKERJAAN STRUKTUR
PEKERJAAN TANAH
Galian Tanah m3 113.73 Borongke 1.00 113.73 37,500.00 4,264,875.00 4,264,875.00 37,500.00
Urugan Kembali m3 76.20 Borongke 1.00 76.20 12,500.00 952,500.00 952,500.00 12,500.00
Urug Pasir t10cm m2 61.70 Pasir Urug 1.10 67.87 145,000.00 9,841,150.00 Upah 1.00 61.70 12,500.00 771,250.00 10,612,400.00 172,000.00
PEKERJAAN STRUKTUR BAWAH
Lantai Kerja t7cm m2 49.26 Semen 3.50 172.41 42,500.00 7,327,425.00 upah Cor 1.00 49.26 200,000.00 9,852,000.00
Pasir 0.62 30.58 165,000.00 5,045,103.64
Kerikil 0.74 36.45 185,000.00 6,743,694.00
19,116,222.64 9,852,000.00 28,968,222.64 588,067.86
Siklop K200 40/60 m3 29.88 Semen 3.60 107.57 42,500.00 4,571,640.00 Upah cor 1.00 29.880 200,000.00 5,976,000.00
Pasir 0.34 10.22 165,000.00 1,686,128.40
Kerikil 0.45 13.45 185,000.00 2,487,510.00
Batu Kali 0.40 4.78 185,000.00 884,448.00
9,629,726.40 5,976,000.00 15,605,726.40 522,280.00
Pondasi Batu Kali m3 9.19 Semen 1.20 11.03 42,500.00 468,690.00 Upah 1.00 9.19 125,000.00 1,148,750.00
Batu Kali 1.10 10.11 185,000.00 1,870,165.00
Pasir 0.50 4.60 165,000.00 758,175.00
3,097,030.00 1,148,750.00 4,245,780.00 462,000.00
Pondasi Footplat FP (150x150x40cm) Pembesian 231,43kg/m3
Beton K-300 m3 10.80 Readymix K300 1.00 10.80 730,000.00 7,884,000.00 Upah cor 1.00 10.80 75,000.00 810,000.00
Pompa 0.01 0.14 3,000,000.00 405,000.00
7,884,000.00 1,215,000.00 9,099,000.00 842,500.00
Pembesian kg 2,499.44 Besi beton 1.00 2,499.44 10,500.00 26,244,120.00 Up. Besi 1.00 2,499.44 1,250.00 3,124,300.00
Bendrat 0.015 36.24 12,500.00 453,023.50
26,697,143.50 3,124,300.00 29,821,443.50 11,931.25
Bekisting m2 28.80 Begesting Pondasi 1.00 28.80 75,000.00 2,160,000.00 2,160,000.00 75,000.00
Pondasi Footplat FP2 (100x100x30cm) Pembesian 231,43kg/m3
Beton K-300 m3 0.60 Readymix K300 1.00 0.60 730,000.00 438,000.00 Upah cor 1.00 0.60 75,000.00 45,000.00
Pompa 0.01 0.01 3,000,000.00 22,500.00
438,000.00 67,500.00 505,500.00 842,500.00
Pembesian kg 138.86 Besi beton 1.00 138.86 10,500.00 1,458,030.00 Up. Besi 1.00 138.86 1,250.00 173,575.00
Bendrat 0.015 2.01 12,500.00 25,168.38
1,483,198.38 173,575.00 1,656,773.38 11,931.25
Bekisting m2 2.40 Begesting Pondasi 1.00 2.40 75,000.00 180,000.00 180,000.00 75,000.00
Sloof S1 (25x40cm) Pembesian 199,92 kg/m3
Pompa 0.01 0.10 3,000,000.00 290,625.00
5,657,500.00 871,875.00 6,529,375.00 842,500.00
Bendrat 0.015 22.47 12,500.00 280,897.63
16,553,587.63 1,937,225.00 18,490,812.63 11,931.25
Bekisting m2 62.02 Begesting Struktur 1.00 62.02 115,000.00 7,132,300.00 7,132,300.00 115,000.00
Sloof Sp (15x20cm) m1 25.53 Semen 0.21 5.36 42,500.00 227,855.25 upah Cor 0.03 0.77 200,000.00 153,180.00
jumlah 1 0.03 0.03 Pasir 0.02 0.38 165,000.00 63,186.75
Besi 10 Kerikil 0.02 0.61 185,000.00 113,353.20
Besi 13 - Begesting 0.40 10.212 75,000.00 765,900.00
Besi 10 1 4 86.31 Bendrat 0.06 1.54 12,500.00 19,272.86 Up. Besi 3.55 90.70 1,250.00 113,369.78
Besi 6 0.62 Begel 32.11 Besi beton 3.55 90.70 10,500.00 952,306.17
Vol / m3 33.333 118.42 1,375,974.23 1,032,449.78 2,408,424.01 94,337.02
PEKERJAAN STRUKTUR ATAS
Lantai 1
Kolom K1 (30x30cm) Pembesian 273,10 kg/m3
Pompa 0.01 0.09 3,000,000.00 255,000.00
4,964,000.00 765,000.00 5,729,000.00 842,500.00
Bendrat 0.015 26.94 12,500.00 336,793.31
19,847,578.31 2,322,712.50 22,170,290.81 11,931.25
hal 2/42
Pompa 0.01 0.01 3,000,000.00 27,000.00
525,600.00 81,000.00 606,600.00 842,500.00
Bendrat 0.015 2.49 12,500.00 31,069.88
1,830,979.88 214,275.00 2,045,254.88 11,931.25
Kolom KP (15x15cm) Pembesian 238,09 kg/m3 m1 43.40 Semen 0.16 6.84 42,500.00 290,508.75 upah Cor 0.02 0.98 200,000.00 195,300.00
jumlah 1 0.02 0.02 Pasir 0.01 0.49 165,000.00 80,561.25
Besi 10 Kerikil 0.02 0.78 185,000.00 144,522.00
Besi 13 - Begesting 0.30 13.020 75,000.00 976,500.00
Vol / m3 44.444 152.37 2,109,454.75 1,357,781.65 3,467,236.40 79,890.24
Balok B1 (25x50cm) Pembesian 193,40 kg/m3
Pompa 0.01 0.13 3,000,000.00 376,500.00
7,329,200.00 1,129,500.00 8,458,700.00 842,500.00
Bendrat 0.015 28.16 12,500.00 351,940.38
20,740,210.38 2,427,175.00 23,167,385.38 11,931.25
Pompa 0.01 0.03 3,000,000.00 82,125.00
1,598,700.00 246,375.00 1,845,075.00 842,500.00
Bendrat 0.015 8.34 12,500.00 104,311.19
6,147,166.19 719,387.50 6,866,553.69 11,931.25
Pompa 0.01 0.01 3,000,000.00 37,500.00
730,000.00 112,500.00 842,500.00 842,500.00
Bendrat 0.015 4.04 12,500.00 50,472.69
2,974,407.69 348,087.50 3,322,495.19 11,931.25
Balok B4 (Balok penutup atap tangga) (15x20cm) Pembesian 279,22 kg/m3
Pompa 0.01 0.01 3,000,000.00 15,750.00
294,000.00 47,250.00 341,250.00 812,500.00
Bendrat 0.015 1.70 12,500.00 21,255.19
1,252,590.19 146,587.50 1,399,177.69 11,931.25
Bekisting m2 7.70 Begesting Struktur 1.00 7.70 115,000.00 885,500.00 885,500.00 115,000.00
Plat Lantai PL 1 (t12cm) Pembesian 136,94 kg/m3
Beton K-300 m3 14.45 Readymix K300 1.00 14.45 730,000.00 10,548,500.00 Upah cor 1.00 14.45 75,000.00 1,083,750.00
Pompa 0.01 0.18 3,000,000.00 541,875.00
10,548,500.00 1,625,625.00 12,174,125.00 842,500.00
Bendrat 0.015 28.70 12,500.00 358,760.81
21,142,145.81 2,474,212.50 23,616,358.31 11,931.25
Plat Tangga (t15cm) Pembesian 109,55 kg/m3
Pompa 0.01 0.03 3,000,000.00 82,125.00
1,598,700.00 246,375.00 1,845,075.00 842,500.00
Bendrat 0.015 3.48 12,500.00 43,559.81
2,567,024.81 300,412.50 2,867,437.31 11,931.25
Plat Atap Dag Bondek (t10cm)
Pompa 0.01 0.03 3,000,000.00 80,625.00
1,505,000.00 241,875.00 1,746,875.00 812,500.00
Floordeck m2 21.52 Bondex 1.00 21.52 95,000.00 2,044,400.00 Upah 1.00 21.52 10,000.00 215,200.00 2,259,600.00 105,000.00
hal 3/42
Wiremesh M8 m2 21.52 Wiremesh M8 5.45 117.28 12,500.00 1,466,050.00 Upah 1.00 21.52 5,177.50 111,419.80 1,577,469.80 73,302.50
Plat Topi-Topi (t8cm) m3 0.11 Semen 6.90 0.76 42,500.00 32,257.50 upah Cor 1.00 0.11 150,000.00 16,500.00
jumlah 1 0.08 0.08 Pasir 0.59 0.07 165,000.00 10,734.43
Besi 13 - Kerikil 0.75 0.08 185,000.00 15,254.96
Besi 12 1 - Begesting 12.50 1.375 115,000.00 158,125.00
Besi 10 1 13.3333 107.89 Bendrat 1.83 0.20 12,500.00 2,521.87 Up. Besi 107.89 11.87 1,250.00 14,834.53
Besi 8 1 - Besi beton 107.89 11.87 10,500.00 124,610.06
Vol / m3 12.5 107.89 185,378.82 189,459.53 374,838.36 3,407,621.41
PEKERJAAN PASANGAN DAN PLESTERAN
Pekerjaan Rabat bawah lantai, 8cm m3 10.60 Semen 3.50 37.10 42,500.00 1,576,750.00 upah Cor 1.00 10.60 200,000.00 2,120,000.00
Pasir 0.62 6.58 165,000.00 1,085,629.29
Kerikil 0.74 7.84 185,000.00 1,451,140.00
4,113,519.29 2,120,000.00 6,233,519.29 588,067.86
Pasangan dinding bata 1pc 5ps m2 129.98 Batu Bata 70.00 9,098.60 700.00 6,369,020.00 U.Ps ddg 1.00 129.98 30,000.00 3,899,400.00
Pasir Pasang 0.03 4.42 165,000.00 729,187.80
Semen 0.14 18.20 42,500.00 773,381.00
7,871,588.80 3,899,400.00 11,770,988.80 90,560.00
Pasangan dinding trasram 1pc 3ps m2 36.23 Batu Bata 70.00 2,536.10 700.00 1,775,270.00 U.Ps ddg 1.00 36.23 30,000.00 1,086,900.00
Pasir Pasang 0.03 1.23 165,000.00 203,250.30
Semen 0.16 5.80 42,500.00 246,364.00
2,224,884.30 1,086,900.00 3,311,784.30 91,410.00
Pasangan bata rolag m1 6.20 Batu Bata 10.00 62.00 700.00 43,400.00 U.Ps ddg 1.00 6.20 4,285.71 26,571.43
Pasir Pasang 0.00 0.03 165,000.00 4,968.86
Semen 0.02 0.14 42,500.00 6,022.86
54,391.71 26,571.43 80,963.14 13,058.57
Plesteran Trasram 1pc 3ps m2 72.45 Pasir Pasang 0.03 2.17 165,000.00 358,627.50 U.plester 1.00 72.45 25,000.00 1,811,250.00
Semen 0.13 9.06 42,500.00 384,890.63 U.Aci 1.00 72.45 10,000.00 724,500.00
743,518.13 2,535,750.00 3,279,268.13 45,262.50
Plesteran dinding bata 1pc 5ps m2 254.16 Pasir Pasang 0.03 7.62 165,000.00 1,258,092.00 U.plester 1.00 254.16 25,000.00 6,354,000.00
Semen 0.13 31.77 42,500.00 1,350,225.00 U.Aci 1.00 254.16 10,000.00 2,541,600.00
2,608,317.00 8,895,600.00 11,503,917.00 45,262.50
168,948.13 2,385,150.00 2,554,098.13 8,031.25
Pekerjaan list pilar teras m1 4.80 Semen 0.10 0.48 42,500.00 20,400.00 U.Tali air 1.00 4.80 7,500.00 36,000.00
20,400.00 36,000.00 56,400.00 11,750.00
PEKERJAAN LANTAI KERAMIK
Lantai Keramik 400x400 polished m2 140.85 keramik 40x40 1.00 140.85 57,500.00 8,098,875.00 Upah 1.00 140.85 30,000.00 4,225,500.00
Semen 0.17 23.94 42,500.00 1,017,641.25
Pasir 0.04 5.21 165,000.00 859,889.25
kolotan 0.30 42.26 2,500.00 105,637.50
10,082,043.00 4,225,500.00 14,307,543.00 101,580.00
Plint Keramik 100x400 m 74.21 keramik 40x40 0.14 10.60 57,500.00 609,582.14 Upah 1.00 74.21 7,142.86 530,071.43
Semen 0.02 1.80 42,500.00 76,595.32
Pasir 0.01 0.39 165,000.00 64,721.72
kolotan 0.04 3.18 2,500.00 7,951.07
758,850.26 530,071.43 1,288,921.69 17,368.57
Lantai keramik kamar mandi 200x200 anti selip m2 5.95 keramik 20x20 1.00 5.95 57,500.00 342,125.00 Upah 1.00 5.95 50,000.00 297,500.00
Semen 0.17 1.01 42,500.00 42,988.75
Pasir 0.04 0.22 165,000.00 36,324.75
kolotan 0.30 1.79 2,500.00 4,462.50
425,901.00 297,500.00 723,401.00 121,580.00
Dinding keramik kamar mandi 200x400 polished m2 19.73 keramik 20x40 1.00 19.73 57,500.00 1,134,475.00 Upah 1.00 19.73 50,000.00 986,500.00
Semen 0.17 3.35 42,500.00 142,549.25
Pasir 0.04 0.73 165,000.00 120,451.65
kolotan 0.30 5.92 2,500.00 14,797.50
1,412,273.40 986,500.00 2,398,773.40 121,580.00
Dinding keramik pilar 400x400 polished m2 10.80 keramik 40x40 KIA 1.00 10.80 57,500.00 621,000.00 Upah 1.00 10.80 50,000.00 540,000.00
Semen 0.17 1.84 42,500.00 78,030.00
Pasir 0.04 0.40 165,000.00 65,934.00
kolotan 0.30 3.24 2,500.00 8,100.00
773,064.00 540,000.00 1,313,064.00 121,580.00
List Keramik kamar mandi 100x200 polished m 12.33 List Keramik 10x20 5.00 61.65 12,500.00 770,625.00 Upah 1.00 12.33 7,142.86 88,071.43
Semen 0.02 0.30 42,500.00 12,726.32
Pasir 0.01 0.07 165,000.00 10,753.52
kolotan 0.04 0.53 2,500.00 1,321.07
795,425.91 88,071.43 883,497.34 71,654.29
Pasang railing tangga m 7.10 Borongke 1.00 7.10 450,000.00 3,195,000.00 3,195,000.00 450,000.00
PEKERJAAN PINTU DAN JENDELA
hal 4/42
P2 + melamin kayu unit 1.00 Kusen Kayu jatu 6/12 5.52 5.52 100,000.00 552,000.00 Upah Pas Kusen 5.52 5.52 50,000.00 276,000.00
Daun Pintu 2.00 2.00 1,000,000.00 2,000,000.00 Upah pas pintu 2.00 2.00 80,000.00 160,000.00
Engsel 3.00 3.00 45,000.00 135,000.00 Melamine kusen 5.52 5.52 50,000.00 276,000.00
Slot 1.00 1.00 350,000.00 350,000.00 MelaminePintu 5.88 5.88 80,000.00 470,400.00
Irung irung 2.00 2.00 50,000.00 100,000.00
3,137,000.00 1,182,400.00 4,319,400.00 4,319,400.00
Irung irung 2.00 2.00 50,000.00 100,000.00
3,120,000.00 1,118,360.00 4,238,360.00 4,238,360.00
Irung irung - 50,000.00 -
3,775,000.00 1,637,600.00 5,412,600.00 2,706,300.00
P6 unit 2.00 Pintu PVC 1.00 2.00 550,000.00 1,100,000.00 Upah pasang 1.00 2.00 50,000.00 100,000.00 1,200,000.00 600,000.00
J3 unit 2.00 Kusen alumunium 4" silver 32.80 65.60 95,000.00 6,232,000.00
Kaca bening 5 mm 6.26 12.53 125,000.00 1,566,000.00
Sealant tembok 10.60 21.20 5,000.00 106,000.00
Sealant kaca/karet jepit 32.80 65.60 5,000.00 328,000.00
8,232,000.00 8,232,000.00 4,116,000.00
J5 unit 1.00 Kusen alumunium 4" silver 50.28 50.28 95,000.00 4,776,600.00
Kaca bening 5 mm 18.45 18.45 125,000.00 2,305,800.00
Sealant tembok 18.16 18.16 5,000.00 90,800.00
7,424,600.00 7,424,600.00 7,424,600.00
BV1 unit 1.00 Kusen alumunium 4" silver 3.46 3.46 95,000.00 328,320.00
Jendela 3.20 3.20 95,000.00 304,000.00
Rambuncis 1.00 1.00 75,000.00 75,000.00
Sealant tembok 3.46 3.46 5,000.00 17,280.00
740,600.00 740,600.00 740,600.00
PEKERJAAN PENGECATAN
Cat dinding interior m2 250.89 Jotun Interior 0.27 67.74 34,100.00 2,309,944.23 Upah cat 1.00 250.89 7,000.00 1,756,230.00
Plamur 0.16 40.14 12,500.00 501,780.00
Amplas 0.02 5.02 2,500.00 12,544.50
Rol 0.02 5.02 12,500.00 62,722.50
2,886,991.23 1,756,230.00 4,643,221.23 18,507.00
Cat dinding exterior m2 107.52 Jotun Eksterior 0.27 29.03 80,000.00 2,322,432.00 Upah cat 1.00 107.52 7,000.00 752,640.00
Plamur 0.16 17.20 -
Amplas 0.02 2.15 2,500.00 5,376.00
Rol 0.02 2.15 12,500.00 26,880.00
2,354,688.00 752,640.00 3,107,328.00 28,900.00
Cat plafond m2 113.65 Jotun Interior 0.27 30.69 34,100.00 1,046,375.55 Upah cat 1.00 113.65 7,000.00 795,550.00
Plamur 0.16 18.18 -
Amplas 0.02 2.27 2,500.00 5,682.50
Rol 0.02 2.27 12,500.00 28,412.50
1,080,470.55 795,550.00 1,876,020.55 16,507.00
PEKERJAAN PLAFOND
Plafond gypsum 9 mm rangka hollow 40x40 pla rangka 600x1200 m2 107.70 Borongke Tamsis 1.00 107.70 95,000.00 10,231,500.00 10,231,500.00 95,000.00
Plafond Kalsiboard 3.5 mm rangka hollow 40x40 pla rangka 600x1200 m2 5.95 Borongke Tamsis 1.00 5.95 95,000.00 565,250.00 565,250.00 95,000.00
List tepi plafond m 90.60 Borongke Tamsis 1.00 90.60 12,500.00 1,132,500.00 1,132,500.00 12,500.00
PEKERJAAN INSTALASI LISTRIK
Pasang Box Panel MCB Unit 1.00 Borongke bagyo 1.00 1.00 550,000.000 550,000.00 550,000.00 550,000.00
Pasang MCB/1PH/6A/6KA Unit 1.00 Borongke bagyo 1.00 1.00 92,000.000 92,000.00 92,000.00 92,000.00
Penyambungan listrik baru 5500VA Unit 1.00 Borongke bagyo 5,500.00 5,500.00 850.000 4,675,000.00 4,675,000.00 4,675,000.00
Pasang Instalasi titik lampu Titik 12.00 Borongke bagyo 1.00 12.00 185,000.000 2,220,000.00 2,220,000.00 185,000.00
Pasang Instalasi titik stop kontak Titik 8.00 Borongke bagyo 1.00 8.00 185,000.000 1,480,000.00 1,480,000.00 185,000.00
Lampu Downlight 18 watt Unit 12.00 Borongke bagyo 1.00 12.00 145,000.000 1,740,000.00 1,740,000.00 145,000.00
Pasang Saklar tunggal 250V/10A Unit 2.00 Borongke bagyo 1.00 2.00 45,000.000 90,000.00 90,000.00 45,000.00
Pasang Saklar seri 250V/10A Unit 5.00 Borongke bagyo 1.00 5.00 58,000.000 290,000.00 290,000.00 58,000.00
Pasang Stop kontak Unit 8.00 Borongke bagyo 1.00 8.00 65,000.000 520,000.00 520,000.00 65,000.00
PEKERJAAN SANITASI, SANITER DAN AIR BERSIH
Pasang Kloset duduk unit 2.00 Monoblok Toto CW421j 1.00 2.00 2,140,000.00 4,280,000.00 Upah 1.00 2.00 250,000.00 500,000.00 4,780,000.00 2,390,000.00
Kran air bh 3.00 Kran 1/2 1.00 3.00 422,000.00 1,266,000.00 Upah 1.00 3.00 15,000.00 45,000.00 1,311,000.00 437,000.00
Floor drain stainless steel bh 2.00 Floordrain 1.00 2.00 333,000.00 666,000.00 Upah 1.00 2.00 25,000.00 50,000.00 716,000.00 358,000.00
Pasang Insatalasi air bersih PVC dia. 3/4 m 26.40 Pipa PVC 3/4" 1.10 29.04 8,750.00 254,100.00 Upah 1.00 26.40 10,000.00 264,000.00 518,100.00 19,625.00
hal 5/42
Pasang Insatalasi air kotorh PVC dia. 3 m 7.80 Pipa PVC 3" 1.10 8.58 23,500.00 201,630.00 Upah 1.00 7.80 15,000.00 117,000.00 318,630.00 40,850.00
Pasang Insatalasi air tinja PVC dia. 4 m 7.70 Pipa PVC 4" 1.10 8.47 37,500.00 317,625.00 Upah 1.00 7.70 15,000.00 115,500.00 433,125.00 56,250.00
Pasang pompa air unit 1.00 Pompa 1.00 1.00 1,250,000.00 1,250,000.00 Upah 1.00 1.00 150,000.00 150,000.00 1,400,000.00 1,400,000.00
Pembuatan sumur peresapan Buis beton dia. 80 cm kedalaman 3 m Unit 1.00 Fausan sumur 3.500 3.500 300,000.000 1,050,000.00 Tutup 1.00 1.00 175,000.00 175,000.00 1,225,000.00 1,225,000.00
Pembuatan septictank Pasangan bata trasram unit 1.00 Galian 2.37 2.37 37,500.00 88,987.50
Septictank 1,5 x 1,5 x 2 10.50 Dinding Batu Bata 70.00 735.00 700.00 514,500.00 U.Ps ddg 1.00 10.50 30,000.00 315,000.00
Pasir Pasang 0.03 0.36 165,000.00 58,905.00
Semen 0.14 1.47 42,500.00 62,475.00
10.50 Plester+aci Pasir Pasang 0.03 0.32 165,000.00 51,975.00 U.plester+aci btn 1.00 10.50 35,000.00 367,500.00
Semen 0.13 1.31 42,500.00 55,781.25
0.21 Rabat beton Semen 3.50 0.74 42,500.00 31,237.50 upah Cor 1.00 0.21 200,000.00 42,000.00
Pasir 0.62 0.13 165,000.00 21,507.75
Kerikil 0.74 0.16 185,000.00 28,749.00
0.45 Beton Tutup Semen 7.00 3.15 42,500.00 133,875.00 upah Cor 1.00 0.45 200,000.00 90,000.00
Pasir 0.62 0.28 165,000.00 46,088.04
Kerikil 0.74 0.33 185,000.00 61,605.00
Besi 103.57 46.61 10,500.00 489,377.70
Bendrat 1.76 0.79 12,500.00 9,904.07
Begesting 6.67 3.00 75,000.00 225,000.00
0.08 Kolom Praktis Semen 7.00 0.56 42,500.00 23,758.35 upah Cor 1.00 0.08 200,000.00 15,972.00
Pasir 0.62 0.05 165,000.00 8,179.09
Kerikil 0.74 0.06 185,000.00 10,932.83
Besi 152.37 12.17 10,500.00 127,763.39
Bendrat 2.59 0.21 12,500.00 2,585.69
Begesting 2.00 0.16 75,000.00 11,979.00
2.00 Pipa 4" Pipa 4 " 1.10 2.20 37,500.00 82,500.00 Upah 1.00 2.00 15,000.00 30,000.00
4.00 Pipa2" Pipa 2" Krustin 1.10 4.40 23,500.00 103,400.00 Upah 1.00 4.00 15,000.00 60,000.00
2,162,078.665 1,009,459.500 3,171,538.16 3,171,538.16
LANTAI 2
Pasangan dinding bata 1pc 5ps m2 22.21 Batu Bata 70.00 1,554.70 700.00 1,088,290.00 U.Ps ddg 1.00 22.21 30,000.00 666,300.00
Pasir Pasang 0.03 0.76 165,000.00 124,598.10
Semen 0.14 3.11 42,500.00 132,149.50
1,345,037.60 666,300.00 2,011,337.60 90,560.00
Plesteran dinding bata 1pc 5ps m2 20.70 Pasir Pasang 0.03 0.62 165,000.00 102,465.00 U.plester 1.00 20.70 25,000.00 517,500.00
Semen 0.13 2.59 42,500.00 109,968.75 U.Aci 1.00 20.70 10,000.00 207,000.00
Pekerjaan Acian m2 22.21 212,433.75 724,500.00 936,933.75 45,262.50
Pekerjaan Skoning m1 15.10 Semen 0.01 0.19 42,500.00 8,021.88 U.Tali air 1.00 15.10 7,500.00 113,250.00
8,021.88 113,250.00 121,271.88 8,031.25
P9 unit 1.00 Kusen alumunium 4" silver 5.00 5.00 95,000.00 475,000.00 Upah pasang Pintu 1.00 1.00 80,000.00 80,000.00
Pintu Lapis multiplek 1.00 1.00 550,000.00 550,000.00
Engsel 1.50 1.50 45,000.00 67,500.00
Slot 1.00 1.00 350,000.00 350,000.00
1,442,500.000 80,000.000 1,522,500.00 1,522,500.00
Cat dinding exterior m2 22.21 Jotun Eksterior 0.27 6.00 80,000.00 479,736.00 Upah cat 1.00 22.21 7,000.00 155,470.00
Plamur 0.16 3.55 -
Amplas 0.02 0.44 2,500.00 1,110.50
Rol 0.02 0.44 12,500.00 5,552.50
486,399.00 155,470.00 641,869.00 28,900.00
Waterprofing dag lt 2 m2 113.15 Waterprofing 0.27 30.55 80,000.00 2,444,040.00 Upah cat 1.00 113.15 7,000.00 792,050.00
Plamur 0.16 18.10 -
Amplas 0.02 2.26 2,500.00 5,657.50
Rol 0.02 2.26 12,500.00 28,287.50
2,477,985.00 792,050.00 3,270,035.00 28,900.00
Pasang tandon air 1000 lt + rangka penyangga bh 1.00 Tandon air 1000 ltr pinguin 1.00 1.00 2,450,000.00 2,450,000.00 Upah 1.00 1.00 200,000.00 200,000.00
Penyangga 1.00 1.00 4,500,000.00 4,500,000.00
6,950,000.00 200,000.00 7,150,000.00 7,150,000.00
B. PEKERJAAN DAPUR
Galian tanah pondasi batu kali m3 37.49 Borongke 1.00 37.49 37,500.00 1,405,875.00 1,405,875.00 37,500.00
Urug tanah kembali m3 11.25 Upah 1.00 11.25 12,500.00 140,625.00 140,625.00 12,500.00
Urug pasir bawah pondasi, tebal 5 cm m3 1.98 Pasir Urug 1.10 2.18 145,000.00 315,810.00 Upah 1.00 1.98 12,500.00 24,750.00 340,560.00 172,000.00
Urug pasir bawah lantai, tebal 5 cm m3 2.07 Pasir Urug 1.10 2.28 145,000.00 330,165.00 Upah 1.00 2.07 12,500.00 25,875.00 356,040.00 172,000.00
Pasangan pondasi stall batu kali 1Pc 4Ps m3 17.64 Semen 1.20 21.17 42,500.00 899,640.00 Upah 1.00 17.64 125,000.00 2,205,000.00
hal 6/42
Batu Kali 1.10 19.40 185,000.00 3,589,740.00
Pasir 0.50 8.82 165,000.00 1,455,300.00
5,944,680.00 2,205,000.00 8,149,680.00 462,000.00
Pekerjaan Rabat bawah lantai, 8cm m3 3.31 Semen 3.50 11.59 42,500.00 492,362.50 upah Cor 1.00 3.31 200,000.00 662,000.00
Pasir 0.62 2.05 165,000.00 339,003.11
Kerikil 0.74 2.45 185,000.00 453,139.00
1,284,504.61 662,000.00 1,946,504.61 588,067.86
Pasir Pasang 0.03 2.99 165,000.00 492,558.00
Semen 0.14 12.29 42,500.00 522,410.00
5,317,168.00 2,634,000.00 7,951,168.00 90,560.00
Pasangan dinding trasram 1pc 3ps m2 21.20 Batu Bata 70.00 1,484.00 700.00 1,038,800.00 U.Ps ddg 1.00 21.20 30,000.00 636,000.00
Pasir Pasang 0.03 0.72 165,000.00 118,932.00
Semen 0.16 3.39 42,500.00 144,160.00
1,301,892.00 636,000.00 1,937,892.00 91,410.00
Pasangan dinding roster m2 21.25 Roster 25.00 531.25 7,500.00 3,984,375.00 U.Ps ddg 1.00 21.25 30,000.00 637,500.00
Pasir Pasang 0.03 0.72 165,000.00 119,212.50
Semen 0.10 2.13 42,500.00 90,312.50
4,193,900.00 637,500.00 4,831,400.00 227,360.00
Plesteran Trasram 1pc 3ps m2 42.40 Pasir Pasang 0.03 1.27 165,000.00 209,880.00 U.plester+aci btn 1.00 42.40 35,000.00 1,484,000.00
Semen 0.13 5.30 42,500.00 225,250.00
435,130.00 1,484,000.00 1,919,130.00 45,262.50
Plesteran dinding bata 1pc 5ps m2 177.34 Pasir Pasang 0.03 5.32 165,000.00 877,833.00 U.plester+aci btn 1.00 177.34 35,000.00 6,206,900.00
Semen 0.13 22.17 42,500.00 942,118.75
1,819,951.75 6,206,900.00 8,026,851.75 45,262.50
Pekerjaan Skoning m1 70.44 Semen 0.01 0.88 42,500.00 37,421.25 U.Tali air 1.00 70.44 7,500.00 528,300.00
37,421.25 528,300.00 565,721.25 8,031.25
PEKERJAAN BETON
Sloof Sp (15x20cm) Pembesian 172,43 kg/m3 m1 45.80 Semen 0.21 9.62 42,500.00 408,765.00 upah Cor 0.03 1.37 200,000.00 274,800.00
jumlah 1 0.03 0.03 Pasir 0.02 0.69 165,000.00 113,355.00
Besi 10 Kerikil 0.02 1.10 185,000.00 203,352.00
Besi 13 - Begesting 0.40 18.320 75,000.00 1,374,000.00
Vol / m3 33.333 143.39 2,836,021.12 1,895,071.78 4,731,092.89 103,298.97
jumlah 1 0.02 0.02 Pasir 0.01 0.62 165,000.00 103,021.88
Besi 10 Kerikil 0.02 1.00 185,000.00 184,815.00
Besi 13 - Begesting 0.30 16.650 75,000.00 1,248,750.00
Vol / m3 44.444 152.37 2,697,574.62 1,736,333.68 4,433,908.30 79,890.24
Balok lateu (15x15cm) m1 9.70 Semen 0.16 1.53 42,500.00 64,929.38 upah Cor 0.02 0.22 200,000.00 43,650.00
jumlah 1 0.02 0.02 Pasir 0.01 0.11 165,000.00 18,005.63
Besi 10 Kerikil 0.02 0.17 185,000.00 32,301.00
Besi 13 - Begesting 0.30 2.910 75,000.00 218,250.00
Vol / m3 44.444 152.37 471,468.00 303,467.33 774,935.32 79,890.24
Ring Balok (15x20cm) Pembesian 279,22 kg/m3 m1 65.55 Semen 0.21 13.77 42,500.00 585,033.75 upah Cor 0.03 1.97 200,000.00 393,300.00
jumlah 1 0.03 0.03 Pasir 0.02 0.98 165,000.00 162,236.25
Besi 10 Kerikil 0.02 1.57 185,000.00 291,042.00
Besi 13 - Begesting 0.40 26.220 75,000.00 1,966,500.00
Vol / m3 33.333 118.42 3,532,906.81 2,650,884.57 6,183,791.38 94,337.02
Plat Dag Meja Beton A & B (t10cm)
Beton K-175 m3 0.37 Semen 6.90 2.55 42,500.00 108,502.50 upah Cor 1.00 0.37 150,000.00 55,500.00
Pasir 0.59 0.22 165,000.00 36,106.71
Kerikil 0.75 0.28 185,000.00 51,312.15
195,921.36 55,500.00 251,421.36 679,517.20
Wiremesh M8 m2 3.70 Wiremesh M8 1.00 3.70 50,705.47 187,610.23 Upah 1.00 3.70 5,177.50 19,156.75 206,766.98 55,882.97
Bekisting m2 4.17 begesting non struktur 1.00 4.17 75,000.00 312,750.00 312,750.00 75,000.00
Lantai Keramik 400x400 polished m2 38.84 keramik 40x40 1.00 38.84 57,500.00 2,233,300.00 Upah 1.00 38.84 30,000.00 1,165,200.00
Semen 0.17 6.60 42,500.00 280,619.00
Pasir 0.04 1.44 165,000.00 237,118.20
kolotan 0.30 11.65 2,500.00 29,130.00
2,780,167.20 1,165,200.00 3,945,367.20 101,580.00
hal 7/42
Plint Keramik 100x400 m 46.40 keramik 40x40 0.14 6.63 57,500.00 381,142.86 Upah 1.00 46.40 7,142.86 331,428.57
Semen 0.02 1.13 42,500.00 47,891.43
Pasir 0.01 0.25 165,000.00 40,467.43
kolotan 0.04 1.99 2,500.00 4,971.43
474,473.14 331,428.57 805,901.71 17,368.57
Semen 0.17 0.44 42,500.00 18,568.25
Pasir 0.04 0.10 165,000.00 15,689.85
kolotan 0.30 0.77 2,500.00 1,927.50
177,535.60 128,500.00 306,035.60 119,080.00
Dinding keramik kamar mandi 200x400 polished m2 9.20 keramik 20x40 1.00 9.20 57,500.00 529,000.00 Upah 1.00 9.20 50,000.00 460,000.00
Semen 0.17 1.56 42,500.00 66,470.00
Pasir 0.04 0.34 165,000.00 56,166.00
kolotan 0.30 2.76 2,500.00 6,900.00
658,536.00 460,000.00 1,118,536.00 121,580.00
Semen 0.02 0.14 42,500.00 5,934.82
Pasir 0.01 0.03 165,000.00 5,014.82
kolotan 0.04 0.25 2,500.00 616.07
370,940.71 41,071.43 412,012.14 71,654.29
Irung irung 2.00 2.00 50,000.00 100,000.00
3,120,000.00 1,118,360.00 4,238,360.00 4,238,360.00
P5 + melamin kayu unit 3.00 Kusen Kayu jatu 6/12 4.70 14.10 100,000.00 1,410,000.00 Upah Pas Kusen 4.70 14.10 50,000.00 705,000.00
Slot 1.00 3.00 350,000.00 1,050,000.00 MelaminePintu 3.36 10.08 80,000.00 806,400.00
5,662,500.00 2,456,400.00 8,118,900.00 2,706,300.00
P6 unit 1.00 Pintu PVC 1.00 1.00 550,000.00 550,000.00 Upah pasang 1.00 1.00 50,000.00 50,000.00 600,000.00 600,000.00
Jendela 3.20 3.20 95,000.00 304,000.00
Rambuncis 1.00 1.00 75,000.00 75,000.00
Sealant tembok 3.46 3.46 5,000.00 17,280.00
740,600.00 740,600.00 740,600.00
Plamur 0.16 25.40 12,500.00 317,500.00
Amplas 0.02 3.18 2,500.00 7,937.50
Rol 0.02 3.18 12,500.00 39,687.50
1,826,736.25 1,111,250.00 2,937,986.25 18,507.00
Plamur 0.16 10.88 -
Amplas 0.02 1.36 2,500.00 3,401.50
Rol 0.02 1.36 12,500.00 17,007.50
1,489,857.00 476,210.00 1,966,067.00 28,900.00
Cat plafond m2 41.40 Jotun Interior 0.27 11.18 34,100.00 381,169.80 Upah cat 1.00 41.40 7,000.00 289,800.00
Plamur 0.16 6.62 12,500.00 82,800.00
Amplas 0.02 0.83 2,500.00 2,070.00
Rol 0.02 0.83 12,500.00 10,350.00
476,389.80 289,800.00 766,189.80 18,507.00
PEKERJAAN PLAFOND
Plafond gypsum 9 mm rangka hollow 40x40 pla rangka 600x1200 m2 38.84 Borongke 1.00 38.84 95,000.00 3,689,800.00 3,689,800.00 95,000.00
Plafond Kalsiboard 3.5 mm rangka hollow 40x40 pla rangka 600x1200 m2 2.57 Borongke 1.00 2.57 95,000.00 244,150.00 244,150.00 95,000.00
List tepi plafond m 52.15 Borongke 1.00 52.15 12,500.00 651,875.00 651,875.00 12,500.00
Pasang MCB/1PH/6A/6KA Unit 1.00 Borongke 1.00 1.00 92,000.00 92,000.00 92,000.00 92,000.00
Penyambungan listrik baru 900VA Unit 1.00 Borongke 900.00 900.00 850.00 765,000.00 765,000.00 765,000.00
Pasang Instalasi titik lampu Titik 8.00 Borongke 1.00 8.00 185,000.00 1,480,000.00 1,480,000.00 185,000.00
Pasang Instalasi titik stop kontak Titik 5.00 Borongke 1.00 5.00 185,000.00 925,000.00 925,000.00 185,000.00
Lampu Downlight 18 watt Unit 8.00 Borongke 1.00 8.00 145,000.00 1,160,000.00 1,160,000.00 145,000.00
Pasang Saklar tunggal 250V/10A Unit 4.00 Borongke 1.00 4.00 45,000.00 180,000.00 180,000.00 45,000.00
Pasang Saklar seri 250V/10A Unit 1.00 Borongke 1.00 1.00 58,000.00 58,000.00 58,000.00 58,000.00
Pasang Stop kontak Unit 5.00 Borongke 1.00 5.00 65,000.00 325,000.00 325,000.00 65,000.00
hal 8/42
Floor drain stainless steel bh 1.00 Floordrain 1.00 1.00 333,000.00 333,000.00 Upah 1.00 1.00 25,000.00 25,000.00 358,000.00 358,000.00
Pembuatan sumur peresapan Buis beton dia. 80 cm kedalaman 3 m Unit 1.00 Fausan sumur 3.500 3.500 300,000.000 1,050,000.00 Tutup 1.00 1.00 175,000.00 175,000.00 1,225,000.00 1,225,000.00
Pembuatan septictank Pasangan bata trasram unit 1.00 Galian 2.37 2.37 37,500.00 88,987.50
Septictank 1,5 x 1,5 x 2 10.50 Dinding Batu Bata 70.00 735.00 700.00 514,500.00 U.Ps ddg 1.00 10.50 30,000.00 315,000.00
Pasir Pasang 0.03 0.36 165,000.00 58,905.00
Semen 0.14 1.47 42,500.00 62,475.00
Semen 0.13 1.31 42,500.00 55,781.25
Pasir 0.62 0.13 165,000.00 21,507.75
Kerikil 0.74 0.16 185,000.00 28,749.00
Pasir 0.62 0.28 165,000.00 46,088.04
Kerikil 0.74 0.33 185,000.00 61,605.00
Besi 103.57 46.61 10,500.00 489,377.70
Bendrat 1.76 0.79 12,500.00 9,904.07
Begesting 6.67 3.00 75,000.00 225,000.00
Pasir 0.62 0.05 165,000.00 8,179.09
Kerikil 0.74 0.06 185,000.00 10,932.83
Besi 152.37 12.17 10,500.00 127,763.39
Bendrat 2.59 0.21 12,500.00 2,585.69
Begesting 2.00 0.16 75,000.00 11,979.00
2.00 Pipa 4" Pipa 4 " 1.10 2.20 23,500.00 51,700.00 Upah 1.00 2.00 15,000.00 30,000.00
2,066,378.665 1,009,459.500 3,075,838.16 3,075,838.16
PEKERJAAN ATAP
Rangka atap baja ringan m2 55.35 Borongke 1.00 55.35 135,000.00 7,472,250.00 7,472,250.00 135,000.00
Genteng multiroof m2 55.35 Borongke 1.00 55.35 115,000.00 6,365,250.00 6,365,250.00 115,000.00
Listplank GRC m 21.50 Lisplank 1.00 21.50 22,500.00 483,750.00 Upah 1.00 21.50 25,000.00 537,500.00 1,021,250.00 47,500.00
C. PEKERJAAN PONDOK PMKS
Galian tanah pondasi footplate m3 12.80 Borongke 1.00 12.80 37,500.00 480,000.00 480,000.00 37,500.00
Pasangan pondasi stall batu kali 1Pc 4Ps m3 33.76 Semen 1.20 40.51 42,500.00 1,721,760.00 Upah 1.00 33.76 125,000.00 4,220,000.00
Batu Kali 1.10 37.14 185,000.00 6,870,160.00
Pasir 0.50 16.88 165,000.00 2,785,200.00
11,377,120.00 4,220,000.00 15,597,120.00 462,000.00
Pasir 0.62 6.03 165,000.00 995,501.57
Kerikil 0.74 7.19 185,000.00 1,330,668.00
3,772,019.57 1,944,000.00 5,716,019.57 588,067.86
Pasir Pasang 0.03 8.69 165,000.00 1,433,803.80
Semen 0.14 35.78 42,500.00 1,520,701.00
15,477,924.80 7,667,400.00 23,145,324.80 90,560.00
Pasir Pasang 0.03 1.43 165,000.00 236,742.00
Semen 0.16 6.75 42,500.00 286,960.00
2,591,502.00 1,266,000.00 3,857,502.00 91,410.00
Pasangan bata rolag m 4.45 Batu Bata 14.00 62.30 700.00 43,610.00 U.Ps ddg 1.00 4.45 4,285.71 19,071.43
Pasir Pasang 0.00 0.02 165,000.00 2,496.45
Semen 0.02 0.07 42,500.00 3,026.00
49,132.45 19,071.43 68,203.88 15,326.71
Semen 0.13 10.55 42,500.00 448,375.00 U. Aci 1.00 84.40 10,000.00 844,000.00
866,155.00 2,954,000.00 3,820,155.00 45,262.50
Semen 0.13 67.26 42,500.00 2,858,337.50 U. Aci 1.00 538.04 10,000.00 5,380,400.00
5,521,635.50 18,831,400.00 24,353,035.50 45,262.50
hal 9/42
128,785.63 1,818,150.00 1,946,935.63 8,031.25
Pekerjaan Hand Ralling m1 19.20 Borongke 1.00 19.20 400,000.00 7,680,000.00 7,680,000.00 400,000.00
PEKERJAAN BETON
Lantai kerja t=7cm m3 6.40 Semen 3.50 22.40 42,500.00 952,000.00 upah Cor 1.00 6.40 200,000.00 1,280,000.00
Pasir 0.62 3.97 165,000.00 655,474.29
Kerikil 0.74 4.74 185,000.00 876,160.00
2,483,634.29 1,280,000.00 3,763,634.29 588,067.86
Pondasi Footplat F2 (80x80x30cm) Pembesian 231,43kg/m3
Pasir 0.50 0.96 165,000.00 158,400.00
Kerikil 0.80 1.54 185,000.00 284,160.00
1,054,560.00 384,000.00 1,438,560.00 749,250.00
Bendrat 0.015 6.44 12,500.00 80,538.44
4,746,213.44 555,437.50 5,301,650.94 11,931.25
Bekisting m2 9.60 Begesting Pondasi 1.00 9.60 75,000.00 720,000.00 720,000.00 75,000.00
Sloof Sp (15x20cm) m1 81.95 Semen 0.29 23.60 42,500.00 1,003,068.00 upah Cor 0.03 2.46 200,000.00 491,700.00
jumlah 1 0.03 0.03 Pasir 0.01 1.22 165,000.00 200,508.24
Besi 10 Kerikil 0.02 1.89 185,000.00 350,044.87
Besi 13 - Begesting 0.40 32.780 75,000.00 2,458,500.00
Vol / m3 33.333 143.39 5,330,029.40 3,390,854.41 8,720,883.81 106,417.13
Pasir 0.50 1.10 165,000.00 181,500.00
Kerikil 0.80 1.76 185,000.00 325,600.00
1,208,350.00 440,000.00 1,648,350.00 749,250.00
Bendrat 0.015 8.71 12,500.00 108,898.63
6,417,508.63 751,025.00 7,168,533.63 11,931.25
jumlah 1 0.02 0.02 Pasir 0.01 1.13 165,000.00 186,924.38
Besi 10 Kerikil 0.02 1.81 185,000.00 335,331.00
Besi 13 - Begesting 0.30 30.210 75,000.00 2,265,750.00
Vol / m3 44.444 181.37 5,598,405.72 3,232,562.74 8,830,968.47 87,695.81
jumlah 1 0.02 0.02 Pasir 0.01 0.28 165,000.00 46,406.25
Besi 10 Kerikil 0.02 0.45 185,000.00 83,250.00
Besi 13 - Begesting 0.30 7.500 75,000.00 562,500.00
Vol / m3 44.444 181.37 1,389,872.32 802,523.03 2,192,395.35 87,695.81
Ring balok (15x20cm) m1 132.75 Semen 0.21 27.88 42,500.00 1,184,793.75 upah Cor 0.03 3.98 200,000.00 796,500.00
jumlah 1 0.03 0.03 Pasir 0.02 1.99 165,000.00 328,556.25
Besi 10 Kerikil 0.02 3.19 185,000.00 589,410.00
Besi 13 - Begesting 0.40 53.100 75,000.00 3,982,500.00
Vol / m3 33.333 143.39 8,220,126.70 5,492,811.75 13,712,938.45 103,298.97
Pasir 0.50 0.28 165,000.00 45,375.00
Kerikil 0.80 0.44 185,000.00 81,400.00
302,087.50 110,000.00 412,087.50 749,250.00
Bendrat 0.015 2.21 12,500.00 27,647.88
1,629,317.88 190,675.00 1,819,992.88 11,931.25
Pasir 0.50 0.76 165,000.00 124,575.00
Kerikil 0.80 1.21 185,000.00 223,480.00
829,367.50 302,000.00 1,131,367.50 749,250.00
Bendrat 0.015 5.75 12,500.00 71,889.19
hal 10/42
4,236,504.19 495,787.50 4,732,291.69 11,931.25
Pelat topi-topi, t=8cm m3 0.58 Semen 6.90 4.00 42,500.00 170,085.00 upah Cor 1.00 0.58 150,000.00 87,000.00
jumlah 1 0.08 0.08 Pasir 0.59 0.34 165,000.00 56,599.71
Besi 13 - Kerikil 0.75 0.43 185,000.00 80,435.26
Besi 12 1 - Begesting 12.50 7.250 75,000.00 543,750.00
Besi 8 1 - Besi beton 215.78 125.15 2,500.00 312,873.75
Vol / m3 12.5 215.78 971,038.07 787,186.88 1,758,224.95 3,031,422.32
Pelat dag talang, Pembesian 109,55 kg/m3
Pasir 0.50 1.11 165,000.00 183,150.00
Kerikil 0.80 1.78 185,000.00 328,560.00
1,219,335.00 444,000.00 1,663,335.00 749,250.00
Bendrat 0.015 3.52 12,500.00 44,020.19
2,594,155.19 303,587.50 2,897,742.69 11,931.25
Lantai Keramik 400x400 Unpolished m2 119.25 keramik 40x40 unpolish 1.00 119.25 65,000.00 7,751,250.00 Upah 1.00 119.25 30,000.00 3,577,500.00
Semen 0.17 20.27 42,500.00 861,581.25
Pasir 0.04 4.41 165,000.00 728,021.25
kolotan 0.30 35.78 2,500.00 89,437.50
9,430,290.00 3,577,500.00 13,007,790.00 109,080.00
Plint Keramik 100x400 m 89.47 keramik 40x40 unpolish 0.14 12.78 57,500.00 734,932.14 Upah 1.00 89.47 7,142.86 639,071.43
Semen 0.02 2.17 42,500.00 92,345.82
Pasir 0.01 0.47 165,000.00 78,030.62
kolotan 0.04 3.83 2,500.00 9,586.07
914,894.66 639,071.43 1,553,966.09 17,368.57
Semen 0.17 1.15 42,500.00 48,768.75
Pasir 0.04 0.25 165,000.00 41,208.75
kolotan 0.30 2.03 2,500.00 5,062.50
466,290.00 337,500.00 803,790.00 119,080.00
Dinding keramik kamar mandi 200x400 polished m2 25.44 keramik 20x40 1.00 25.44 57,500.00 1,462,800.00 Upah 1.00 25.44 50,000.00 1,272,000.00
Semen 0.17 4.32 42,500.00 183,804.00
Pasir 0.04 0.94 165,000.00 155,311.20
kolotan 0.30 7.63 2,500.00 19,080.00
1,820,995.20 1,272,000.00 3,092,995.20 121,580.00
Semen 0.02 0.39 42,500.00 16,411.07
Pasir 0.01 0.08 165,000.00 13,867.07
kolotan 0.04 0.68 2,500.00 1,703.57
429,481.71 113,571.43 543,053.14 34,154.29
Batu Alam m2 9.70 Batu Alam 1.00 9.70 80,000.00 776,000.00 Upah 1.00 9.70 50,000.00 485,000.00
Semen 0.17 1.65 42,500.00 70,082.50
Pasir 0.04 0.36 165,000.00 59,218.50
kolotan 0.30 2.91 2,500.00 7,275.00
912,576.00 485,000.00 1,397,576.00 144,080.00
P1 unit 1.00 Pintu Frameless Borongke alumunioum 1.00 1.00 7,000,000.00 7,000,000.00 7,000,000.00 7,000,000.00
P3 + melamin kayu unit 2.00 Kusen Kayu jatu 6/12 5.35 10.70 100,000.00 1,070,000.00 Upah Pas Kusen 5.35 10.70 50,000.00 535,000.00
Irung irung 2.00 4.00 50,000.00 200,000.00
6,240,000.00 2,236,720.00 8,476,720.00 4,238,360.00
1,877,500.00 808,800.00 2,686,300.00 2,686,300.00
PG1 + melamin kayu unit 1.00 Kusen Kayu jatu 6/12 4.70 4.70 100,000.00 470,000.00 Upah Pas Kusen 4.70 4.70 50,000.00 235,000.00
Rel 1.00 1.00 350,000.00 350,000.00 Melamine kusen 4.70 4.70 50,000.00 235,000.00
2,170,000.00 898,800.00 3,068,800.00 1,022,933.33
J1 unit 1.00 Kusen alumunium 4" silver 7.14 7.14 95,000.00 678,300.00
hal 11/42
Kaca Temperd 8mm 2.860 2.860 650,000.000 1,859,000.000
Sealant tembok 7.14 7.14 5,000.00 35,700.00
2,608,700.000 2,608,700.00 2,608,700.00
BV3 unit 5.00 Kusen alumunium 4" silver 8.70 43.50 95,000.00 4,132,500.00
Jendela 9.60 48.00 95,000.00 4,560,000.00
Rambuncis 3.00 15.00 75,000.00 1,125,000.00
Sealant tembok 8.70 43.50 5,000.00 217,500.00
10,275,000.00 10,275,000.00 2,055,000.00
Plamur 0.16 72.43 12,500.00 905,360.00
Amplas 0.02 9.05 2,500.00 22,634.00
Rol 0.02 9.05 12,500.00 113,170.00
5,208,988.76 3,168,760.00 8,377,748.76 18,507.00
Cat dinding exterior m2 194.01 Jotun Eksterior 0.27 52.38 80,000.00 4,190,616.00 Upah cat 1.00 194.01 7,000.00 1,358,070.00
Plamur 0.16 31.04 -
Amplas 0.02 3.88 2,500.00 9,700.50
Rol 0.02 3.88 12,500.00 48,502.50
4,248,819.00 1,358,070.00 5,606,889.00 28,900.00
Cat plafond m2 121.16 Dulux Pentalite 0.27 32.71 65,000.00 2,126,358.00 Upah cat 1.00 121.16 7,000.00 848,120.00
Plamur 0.16 19.39 12,500.00 242,320.00
Amplas 0.02 2.42 2,500.00 6,058.00
Rol 0.02 2.42 12,500.00 30,290.00
2,405,026.00 848,120.00 3,253,146.00 26,850.00
Waterprofing dag talang m2 4.73 waterprofing 0.27 1.28 80,000.00 102,168.00 Upah cat 1.00 4.73 7,000.00 33,110.00
Plamur 0.16 0.76 -
Amplas 0.02 0.09 2,500.00 236.50
Rol 0.02 0.09 12,500.00 1,182.50
103,587.00 33,110.00 136,697.00 28,900.00
PEKERJAAN PLAFOND
List tepi plafond m 121.00 Borongke 1.00 121.00 12,500.00 1,512,500.00 1,512,500.00 12,500.00
Pasang Box Panel MCB Unit 1.00 Borongke 1.00 1.00 550,000.00 550,000.00 550,000.00 550,000.00
Penyambungan listrik baru 1200VA Unit 1.00 Borongke 1,200.00 1,200.00 850.00 1,020,000.00 1,020,000.00 1,020,000.00
Pasang wastafel bh 2.00 Wastafel 1.00 2.00 1,520,000.00 3,040,000.00 Upah 1.00 2.00 100,000.00 200,000.00 3,240,000.00 1,620,000.00
Floor drain stainless steel bh 3.00 Floordrain 1.00 3.00 333,000.00 999,000.00 Upah 1.00 3.00 25,000.00 75,000.00 1,074,000.00 358,000.00
Pembuatan sumur peresapan Buis beton dia. 80 cm kedalaman 3 m Unit 2.00 Fauzan sumur 3.00 6.00 300,000.00 1,800,000.00 Tutup Beton 1.00 2.00 175,000.00 350,000.00 2,150,000.00 1,075,000.00
Pembuatan septictank Pasangan bata trasram unit 2.00 Galian 2.37 4.75 37,500.00 177,975.00 -
Septictank 1,5 x 1,5 x 2 21.00 Dinding Batu Bata 70.00 1,470.00 700.00 1,029,000.00 U.Ps ddg 1.00 21.00 30,000.00 630,000.00
Pasir Pasang 0.03 0.71 165,000.00 117,810.00
Semen 0.14 2.94 42,500.00 124,950.00
Semen 0.13 2.63 42,500.00 111,562.50
Pasir 0.62 0.26 165,000.00 43,015.50
Kerikil 0.74 0.31 185,000.00 57,498.00
Pasir 0.62 0.56 165,000.00 92,176.07
Kerikil 0.74 0.67 185,000.00 123,210.00
Besi 103.57 93.21 10,500.00 978,755.40
Bendrat 1.76 1.58 12,500.00 19,808.15
Begesting 6.67 6.00 75,000.00 450,000.00
hal 12/42
Pasir 0.62 0.10 165,000.00 16,358.18
Kerikil 0.74 0.12 185,000.00 21,865.67
Besi 152.37 24.34 10,500.00 255,526.79
Bendrat 2.59 0.41 12,500.00 5,171.38
Begesting 2.00 0.32 75,000.00 23,958.00
4.00 Pipa 4" Pipa 4 " 1.10 4.40 23,500.00 103,400.00 Upah 1.00 4.00 15,000.00 60,000.00
4,132,757.330 2,018,919.000 6,151,676.33 3,075,838.16
Pasang tandon air 1000 lt unit 1.00 Tandon Air 1.00 1.00 2,450,000.00 2,450,000.00 Upah 1.00 1.00 200,000.00 200,000.00 2,650,000.00 2,650,000.00
PEKERJAAN ATAP
Listplank GRC m 48.76 Lisplank 1.00 48.76 22,500.00 1,097,100.00 Upah 1.00 48.76 25,000.00 1,219,000.00 2,316,100.00 47,500.00
D. PEKERJAAN PONDOK ODGJ
Batu Kali 1.10 40.30 185,000.00 7,456,240.00
Pasir 0.50 18.32 165,000.00 3,022,800.00
12,347,680.00 4,580,000.00 16,927,680.00 462,000.00
Pasir 0.62 6.24 165,000.00 1,030,323.64
Kerikil 0.74 7.44 185,000.00 1,377,214.00
3,903,962.64 2,012,000.00 5,915,962.64 588,067.86
Pasir Pasang 0.03 9.83 165,000.00 1,621,794.90
Semen 0.14 40.47 42,500.00 1,720,085.50
17,507,290.40 8,672,700.00 26,179,990.40 90,560.00
Pasir Pasang 0.03 1.56 165,000.00 256,938.00
Semen 0.16 7.33 42,500.00 311,440.00
2,812,578.00 1,374,000.00 4,186,578.00 91,410.00
Pasir Pasang 0.00 0.02 165,000.00 3,478.20
Semen 0.02 0.10 42,500.00 4,216.00
68,454.20 26,571.43 95,025.63 15,326.71
Semen 0.13 11.45 42,500.00 486,625.00 U. Aci 1.00 91.60 10,000.00 916,000.00
940,045.00 3,206,000.00 4,146,045.00 45,262.50
Semen 0.13 76.47 42,500.00 3,250,028.13 U. Aci 1.00 611.77 10,000.00 6,117,700.00
6,278,289.63 21,411,950.00 27,690,239.63 45,262.50
Pekerjaan Acian lantai tempat tidur m2 36.10
128,700.63 1,816,950.00 1,945,650.63 8,031.25
PEKERJAAN BETON
Lantai kerja t=7cm m3 0.49 Semen 3.50 1.72 42,500.00 72,887.50 upah Cor 1.00 0.49 200,000.00 98,000.00
Pasir 0.62 0.30 165,000.00 50,184.75
Kerikil 0.74 0.36 185,000.00 67,081.00
190,153.25 98,000.00 288,153.25 588,067.86
Pasir 0.50 1.06 165,000.00 174,075.00
Kerikil 0.80 1.69 185,000.00 312,280.00
1,158,917.50 422,000.00 1,580,917.50 749,250.00
Bendrat 0.015 7.09 12,500.00 88,591.38
5,220,781.38 610,975.00 5,831,756.38 11,931.25
Balok Sloof (15x20cm) m1 110.10 Semen 0.21 23.12 42,500.00 982,642.50 upah Cor 0.03 3.30 200,000.00 660,600.00
jumlah 1 0.03 0.03 Pasir 0.02 1.65 165,000.00 272,497.50
Besi 10 Kerikil 0.02 2.64 185,000.00 488,844.00
Besi 13 - Begesting 0.40 44.040 75,000.00 3,303,000.00
hal 13/42
Vol / m3 33.333 143.39 6,817,596.61 4,555,620.14 11,373,216.75 103,298.97
Kolom praktis (15x15cm) m1 102.75 Semen 0.16 16.18 42,500.00 687,782.81 upah Cor 0.02 2.31 200,000.00 462,375.00
jumlah 1 0.02 0.02 Pasir 0.01 1.16 165,000.00 190,729.69
Besi 10 Kerikil 0.02 1.85 185,000.00 342,157.50
Besi 13 - Begesting 0.30 30.825 75,000.00 2,311,875.00
Vol / m3 44.444 181.37 5,712,375.25 3,298,369.63 9,010,744.89 87,695.81
Pasir 0.50 1.21 165,000.00 199,650.00
Kerikil 0.80 1.94 185,000.00 358,160.00
1,329,185.00 484,000.00 1,813,185.00 749,250.00
Bendrat 0.015 9.58 12,500.00 119,788.13
7,059,238.13 826,125.00 7,885,363.13 11,931.25
jumlah 1 0.02 0.02 Pasir 0.01 0.29 165,000.00 47,986.18
Besi 10 Kerikil 0.02 0.45 185,000.00 83,773.70
Besi 13 - Begesting 0.30 7.845 75,000.00 588,375.00
Vol / m3 44.444 181.37 1,514,961.34 839,439.08 2,354,400.42 90,034.43
Ring balok (15x20cm) m1 142.80 Semen 0.29 41.13 42,500.00 1,747,872.00 upah Cor 0.03 4.28 200,000.00 856,800.00
jumlah 1 0.03 0.03 Pasir 0.01 2.12 165,000.00 349,390.80
Besi 10 Kerikil 0.02 3.30 185,000.00 609,962.27
Besi 13 - Begesting 0.40 57.120 75,000.00 4,284,000.00
Vol / m3 33.333 143.39 9,287,714.45 5,908,651.74 15,196,366.18 106,417.13
Pasir 0.50 0.32 165,000.00 51,975.00
Kerikil 0.80 0.50 185,000.00 93,240.00
346,027.50 126,000.00 472,027.50 749,250.00
Bendrat 0.015 2.55 12,500.00 31,883.69
1,878,938.69 219,887.50 2,098,826.19 11,931.25
hal 14/42
Pasir 0.50 0.65 165,000.00 107,250.00
Kerikil 0.80 1.04 185,000.00 192,400.00
714,025.00 260,000.00 974,025.00 749,250.00
Bendrat 0.015 4.96 12,500.00 62,003.81
3,653,948.81 427,612.50 4,081,561.31 11,931.25
Pelat topi-topi, t=8cm m3 0.26 Semen 6.90 1.79 42,500.00 76,245.00 upah Cor 1.00 0.26 200,000.00 52,000.00
jumlah 1 0.08 0.08 Pasir 0.59 0.15 165,000.00 25,372.29
Besi 13 - Kerikil 0.75 0.19 185,000.00 36,057.19
Besi 12 1 - Begesting 12.50 3.250 75,000.00 243,750.00
Besi 8 1 - Besi beton 107.89 28.05 10,500.00 294,532.88
Vol / m3 12.5 107.89 438,168.13 330,813.44 768,981.57 2,957,621.41
Pelat dag talang, Pembesian 109,55 kg/m3
Pasir 0.50 0.84 165,000.00 138,600.00
Kerikil 0.80 1.34 185,000.00 248,640.00
922,740.00 336,000.00 1,258,740.00 749,250.00
Bendrat 0.015 2.67 12,500.00 33,382.63
1,967,272.63 230,225.00 2,197,497.63 11,931.25
Rabat Lantai tempat tidur m3 2.89 Semen 3.50 10.12 42,500.00 429,887.50 upah Cor 1.00 2.89 200,000.00 578,000.00
Pasir 0.62 1.79 165,000.00 295,987.61
Kerikil 0.74 2.14 185,000.00 395,641.00
1,121,516.11 578,000.00 1,699,516.11 588,067.86
Lantai Keramik 400x400 polished m2 87.35 keramik 40x40 unpolish 1.00 87.35 65,000.00 5,677,750.00 Upah 1.00 87.35 30,000.00 2,620,500.00
Semen 0.17 14.85 42,500.00 631,103.75
Pasir 0.04 3.23 165,000.00 533,271.75
kolotan 0.30 26.21 2,500.00 65,512.50
6,907,638.00 2,620,500.00 9,528,138.00 109,080.00
Plint Keramik 100x400 m 101.46 keramik 40x40 unpolish 0.14 14.49 57,500.00 833,421.43 Upah 1.00 101.46 7,142.86 724,714.29
Semen 0.02 2.46 42,500.00 104,721.21
Pasir 0.01 0.54 165,000.00 88,487.61
kolotan 0.04 4.35 2,500.00 10,870.71
1,037,500.97 724,714.29 1,762,215.26 17,368.57
Semen 0.17 1.15 42,500.00 48,768.75
Pasir 0.04 0.25 165,000.00 41,208.75
kolotan 0.30 2.03 2,500.00 5,062.50
466,290.00 337,500.00 803,790.00 119,080.00
Semen 0.17 4.32 42,500.00 183,804.00
Pasir 0.04 0.94 165,000.00 155,311.20
kolotan 0.30 7.63 2,500.00 19,080.00
1,820,995.20 1,272,000.00 3,092,995.20 121,580.00
Semen 0.02 0.39 42,500.00 16,411.07
Pasir 0.01 0.08 165,000.00 13,867.07
kolotan 0.04 0.68 2,500.00 1,703.57
429,481.71 113,571.43 543,053.14 34,154.29
P1 unit 1.00 Borongke 1.00 1.00 7,000,000.00 7,000,000.00 7,000,000.00 7,000,000.00
P3 + melamin kayu unit 2.00 tidak ada Borongke 1.00 2.00 - - -
P6 Kamr mandi unit 3.00 Pintu PVC 1.00 3.00 550,000.00 1,650,000.00 Upah pasang 1.00 3.00 50,000.00 150,000.00 1,800,000.00 600,000.00
P7 unit 1.00 Pintu P2 hollow Borongke 1.00 1.00 1,039,500.00 1,039,500.00 1,039,500.00 1,039,500.00
P8 unit 1.00 Pintu P2 hollow Borongke 1.00 1.00 1,039,500.00 1,039,500.00 1,039,500.00 1,039,500.00
PG1 + melamin kayu unit 1.00 Kusen Kayu jatu 6/12 4.70 4.70 100,000.00 470,000.00 Upah Pas Kusen 4.70 4.70 50,000.00 235,000.00
Rel 1.00 1.00 350,000.00 350,000.00 Melamine kusen 4.70 4.70 50,000.00 235,000.00
2,170,000.00 898,800.00 3,068,800.00 3,068,800.00
J2 unit 1.00 Kusen alumunium 4" silver 5.60 5.60 95,000.00 532,000.00
Jendela 7.20 7.20 95,000.00 684,000.00
kaca bening 5 mm 1.20 1.20 125,000.00 150,000.00
hal 15/42
Rambuncis 2.00 2.00 75,000.00 150,000.00
Sealant tembok 5.60 5.60 5,000.00 28,000.00
1,580,000.00 1,580,000.00 1,580,000.00
J6 unit 1.00 Borongke 1.00 1.00 - - -
Jendela 3.20 6.40 95,000.00 608,000.00
Rambuncis 1.00 2.00 75,000.00 150,000.00
Sealant tembok 3.46 6.91 5,000.00 34,560.00
1,481,200.00 1,481,200.00 740,600.00
Jendela 6.40 19.20 95,000.00 1,824,000.00
Rambuncis 2.00 6.00 75,000.00 450,000.00
Sealant tembok 6.70 20.10 5,000.00 100,500.00
4,380,000.00 4,380,000.00 1,460,000.00
Plamur 0.16 81.49 12,500.00 1,018,620.00
Amplas 0.02 10.19 2,500.00 25,465.50
Rol 0.02 10.19 12,500.00 127,327.50
5,860,630.17 3,565,170.00 9,425,800.17 18,507.00
Cat dinding exterior m2 218.28 Jotun Eksterior 0.27 58.94 80,000.00 4,714,848.00 Upah cat 1.00 218.28 7,000.00 1,527,960.00
Plamur 0.16 34.92 -
Amplas 0.02 4.37 2,500.00 10,914.00
Rol 0.02 4.37 12,500.00 54,570.00
4,780,332.00 1,527,960.00 6,308,292.00 28,900.00
Cat plafond m2 126.00 Jotun Interior 0.27 34.02 34,100.00 1,160,082.00 Upah cat 1.00 126.00 7,000.00 882,000.00
Plamur 0.16 20.16 -
Amplas 0.02 2.52 2,500.00 6,300.00
Rol 0.02 2.52 12,500.00 31,500.00
1,197,882.00 882,000.00 2,079,882.00 16,507.00
Waterprofing dag m2 21.02 Waterprofing 0.27 5.68 80,000.00 454,032.00 Upah cat 1.00 21.02 7,000.00 147,140.00
Plamur 0.16 3.36 -
Amplas 0.02 0.42 2,500.00 1,051.00
Rol 0.02 0.42 12,500.00 5,255.00
460,338.00 147,140.00 607,478.00 28,900.00
PEKERJAAN PLAFOND
List tepi plafond m 130.10 Borongke 1.00 130.10 12,500.00 1,626,250.00 1,626,250.00 12,500.00
Pasang Instalasi titik stop kontak Titik 6.00 Borongke 1.00 6.00 185,000.000 1,110,000.00 1,110,000.00 185,000.00
Pasang Exhaust Fan Wall Dinding + Instalasi, el + 60cm Unit 4.00 Borongke 1.00 4.00 2,780,000.000 11,120,000.00 11,120,000.00 2,780,000.00
Pasang Insatalasi air tinja PVC dia. 4 m 17.00 Pipa PVC 4" 1.10 18.70 37,500.00 701,250.00 Upah 1.00 17.00 20,000.00 340,000.00 1,041,250.00 61,250.00
Pembuatan sumur peresapan Buis beton dia. 80 cm kedalaman 3 m Unit 2.00 Fauzan sumur 3.00 6.00 300,000.00 1,800,000.00 Tutup Beton 1.00 2.00 175,000.00 350,000.00 2,150,000.00 1,075,000.00
21.00 Dinding Batu Bata 70.00 1,470.00 700.00 1,029,000.00 U.Ps ddg 1.00 21.00 30,000.00 630,000.00
Pasir Pasang 0.03 0.71 165,000.00 117,810.00
Semen 0.14 2.94 42,500.00 124,950.00
Semen 0.13 2.63 42,500.00 111,562.50
Pasir 0.62 0.26 165,000.00 43,015.50
Kerikil 0.74 0.31 185,000.00 57,498.00
hal 16/42
Pasir 0.62 0.56 165,000.00 92,176.07
Kerikil 0.74 0.67 185,000.00 123,210.00
Besi 103.57 93.21 10,500.00 978,755.40
Bendrat 1.76 1.58 12,500.00 19,808.15
Begesting 6.67 6.00 75,000.00 450,000.00
Pasir 0.62 0.10 165,000.00 16,358.18
Kerikil 0.74 0.12 185,000.00 21,865.67
Besi 152.37 24.34 10,500.00 255,526.79
Bendrat 2.59 0.41 12,500.00 5,171.38
Begesting 2.00 0.32 75,000.00 23,958.00
4.00 Pipa 4" Pipa 4 " 1.10 4.40 23,500.00 103,400.00 Upah 1.00 4.00 15,000.00 60,000.00
4,132,757.330 2,018,919.000 6,151,676.33 3,075,838.16
PEKERJAAN ATAP
Listplank GRC m 50.14 Lisplank 1.00 50.14 22,500.00 1,128,150.00 Upah 1.00 50.14 25,000.00 1,253,500.00 2,381,650.00 47,500.00
E. PEKERJAAN LAUNDRY DAN PONDOK ISOLASI
Urug pasir bawah lantai, tebal 5 cm m3 2.52 Pasir Urug 1.10 2.77 145,000.00 401,940.00 Upah 1.00 2.52 12,500.00 31,500.00 433,440.00 172,000.00
Urug tanah bawah lantai tempat tidur m3 10.83 Tanah 1.10 11.91 70,000.00 833,910.00 Upah 1.00 10.83 12,500.00 135,375.00 969,285.00 89,500.00
Batu Kali 1.10 22.32 185,000.00 4,129,015.00
Pasir 0.50 10.15 165,000.00 1,673,925.00
6,837,730.00 2,536,250.00 9,373,980.00 462,000.00
Pekerjaan Rabat bawah lantai, 8cm m3 2.94 Semen 3.50 10.29 42,500.00 437,325.00 upah Cor 1.00 2.94 200,000.00 588,000.00
Pasir 0.62 1.82 165,000.00 301,108.50
Kerikil 0.74 2.18 185,000.00 402,486.00
1,140,919.50 588,000.00 1,728,919.50 588,067.86
Pasir Pasang 0.03 3.95 165,000.00 651,994.20
Semen 0.14 16.27 42,500.00 691,509.00
7,038,283.20 3,486,600.00 10,524,883.20 90,560.00
Pasangan dinding trasram 1pc 3ps m2 25.36 Batu Bata 70.00 1,775.20 700.00 1,242,640.00 U.Ps ddg 1.00 25.36 30,000.00 760,800.00
Pasir Pasang 0.03 0.86 165,000.00 142,269.60
Semen 0.16 4.06 42,500.00 172,448.00
1,557,357.60 760,800.00 2,318,157.60 91,410.00
Pasir Pasang 0.00 0.02 165,000.00 3,113.55
Semen 0.02 0.09 42,500.00 3,774.00
61,277.55 23,785.71 85,063.26 15,326.71
Semen 0.13 6.34 42,500.00 269,450.00 U.Aci 1.00 50.72 10,000.00 507,200.00
520,514.00 1,775,200.00 2,295,714.00 45,262.50
Semen 0.13 26.52 42,500.00 1,126,993.75 U.Aci 1.00 212.14 10,000.00 2,121,400.00
2,177,086.75 7,424,900.00 9,601,986.75 45,262.50
107,795.94 1,521,825.00 1,629,620.94 8,031.25
Pasangan dinding roster m2 2.28 Roster 25.00 57.00 7,500.00 427,500.00 U.Ps ddg 1.00 2.28 30,000.00 68,400.00
Pasir Pasang 0.03 0.08 165,000.00 12,790.80
Semen 0.16 0.36 42,500.00 15,504.00
455,794.80 68,400.00 524,194.80 229,910.00
PEKERJAAN STRUKTUR
Lantai kerja t=7cm m3 0.76 Semen 3.50 2.66 42,500.00 113,050.00 upah Cor 1.00 0.76 200,000.00 152,000.00
Pasir 0.62 0.47 165,000.00 77,837.57
Kerikil 0.74 0.56 185,000.00 104,044.00
294,931.57 152,000.00 446,931.57 588,067.86
Siklop K200 40/60 m3 17.00 Semen 3.60 61.20 42,500.00 2,601,000.00 Upah cor 1.00 17.000 200,000.00 3,400,000.00
Pasir 0.34 5.81 165,000.00 959,310.00
hal 17/42
Kerikil 0.45 7.65 185,000.00 1,415,250.00
Batu Kali 0.40 2.72 185,000.00 503,200.00
5,478,760.00 3,400,000.00 8,878,760.00 522,280.00
Beton K-225 m3 3.26 Semen 7.50 24.45 42,500.00 1,039,125.00 upah Cor 1.00 3.26 200,000.00 652,000.00
Pasir 0.57 1.86 165,000.00 306,603.00
Kerikil 0.75 2.45 185,000.00 452,325.00
1,798,053.00 652,000.00 2,450,053.00 751,550.00
Bendrat 0.015 10.95 12,500.00 136,914.44
8,068,509.44 944,237.50 9,012,746.94 11,931.25
Sloof Sp (15x20cm) m1 50.72 Semen 0.21 10.65 42,500.00 452,676.00 upah Cor 0.03 1.52 200,000.00 304,320.00
jumlah 1 0.03 0.03 Pasir 0.02 0.76 165,000.00 125,532.00
Besi 10 Kerikil 0.02 1.22 185,000.00 225,196.80
Besi 13 - Begesting 0.40 20.288 75,000.00 1,521,600.00
Vol / m3 33.333 143.39 3,140,676.66 2,098,647.17 5,239,323.83 103,298.97
PEKERJAAN STRUKTUR ATAS
Pasir 0.57 1.74 165,000.00 287,793.00
Kerikil 0.75 2.30 185,000.00 424,575.00
1,687,743.00 612,000.00 2,299,743.00 751,550.00
Pembesian kg 835.69 Besi beton 1.00 835.69 10,500.00 8,774,745.00 Up. Besi 1.00 835.69 1,250.00 1,044,612.50
Bendrat 0.015 12.12 12,500.00 151,468.81
8,926,213.81 1,044,612.50 9,970,826.31 11,931.25
jumlah 1 0.02 0.02 Pasir 0.01 0.47 165,000.00 77,034.38
Besi 10 Kerikil 0.02 0.75 185,000.00 138,195.00
Besi 13 - Begesting 0.30 12.450 75,000.00 933,750.00
Vol / m3 44.444 181.37 2,307,188.06 1,332,188.22 3,639,376.28 87,695.81
jumlah 1 0.02 0.02 Pasir 0.01 0.11 165,000.00 18,625.61
Besi 10 Kerikil 0.02 0.18 185,000.00 32,516.37
Besi 13 - Begesting 0.30 3.045 75,000.00 228,375.00
Vol / m3 44.444 181.37 588,025.15 325,824.35 913,849.50 90,034.43
Ring balok (15x20cm) m1 1.80 Semen 0.21 0.38 42,500.00 16,065.00 upah Cor 0.03 0.05 200,000.00 10,800.00
jumlah 1 0.03 0.03 Pasir 0.02 0.03 165,000.00 4,455.00
Besi 10 Kerikil 0.02 0.04 185,000.00 7,992.00
Besi 13 - Begesting 0.40 0.720 75,000.00 54,000.00
Vol / m3 33.333 143.39 111,459.35 74,478.80 185,938.15 103,298.97
Beton K-225 m3 3.30 Semen 7.50 24.75 42,500.00 1,051,875.00 upah Cor 1.00 3.30 200,000.00 660,000.00
Pasir 0.57 1.88 165,000.00 310,365.00
Kerikil 0.75 2.48 185,000.00 457,875.00
1,820,115.00 660,000.00 2,480,115.00 751,550.00
Bendrat 0.015 12.56 12,500.00 157,007.81
9,252,632.81 1,082,812.50 10,335,445.31 11,931.25
Pasir 0.57 0.18 165,000.00 30,096.00
Kerikil 0.75 0.24 185,000.00 44,400.00
176,496.00 64,000.00 240,496.00 751,550.00
Pembesian kg 87.95 Besi beton 1.00 87.95 10,500.00 923,475.00 Up. Besi 1.00 87.95 1,250.00 109,937.50
Bendrat 0.015 1.28 12,500.00 15,940.94
939,415.94 109,937.50 1,049,353.44 11,931.25
Plat Lantai PL 1 (t10cm) Pembesian 136,94 kg/m3
Beton K-225 m3 6.05 Semen 7.50 45.38 42,500.00 1,928,437.50 upah Cor 1.00 6.05 200,000.00 1,210,000.00
hal 18/42
Pasir 0.57 3.45 165,000.00 569,002.50
Kerikil 0.75 4.54 185,000.00 839,437.50
3,336,877.50 1,210,000.00 4,546,877.50 751,550.00
Bendrat 0.015 12.00 12,500.00 150,038.75
8,841,938.75 1,034,750.00 9,876,688.75 11,931.25
Plat tangga m3 0.91 Semen 6.90 6.28 42,500.00 266,857.50 upah Cor 1.00 0.91 150,000.00 136,500.00
jumlah 1 0.20 0.20 Pasir 0.59 0.54 165,000.00 88,803.00
Besi 13 - Kerikil 0.75 0.68 185,000.00 126,200.15
Besi 12 1 - Begesting 5.00 4.550 115,000.00 523,250.00
Besi 8 1 - Besi beton 124.29 113.10 10,500.00 1,187,556.55
Vol / m3 5 124.29 1,693,451.08 801,125.78 2,494,576.86 2,741,293.26
Footplat tangga m3 0.42 Semen 6.90 2.90 42,500.00 123,165.00 upah Cor 1.00 0.42 150,000.00 63,000.00
jumlah 1 0.20 0.20 Pasir 0.59 0.25 165,000.00 40,986.00
Besi 13 - Kerikil 0.75 0.31 185,000.00 58,246.22
Besi 12 1 - Begesting 5.00 2.100 115,000.00 241,500.00
Besi 8 1 - Besi beton 124.29 52.20 10,500.00 548,103.02
Vol / m3 5 124.29 781,592.81 369,750.36 1,151,343.17 2,741,293.26
Lantai Keramik 400x400 polished m2 14.25 keramik 40x40 1.00 14.25 57,500.00 819,375.00 Upah 1.00 14.25 30,000.00 427,500.00
Semen 0.17 2.42 42,500.00 102,956.25
Pasir 0.04 0.53 165,000.00 86,996.25
kolotan 0.30 4.28 2,500.00 10,687.50
1,020,015.00 427,500.00 1,447,515.00 101,580.00
Lantai Keramik 400x400 anti selip m2 27.90 keramik 40x40 unpolish 1.00 27.90 65,000.00 1,813,500.00 Upah 1.00 27.90 30,000.00 837,000.00
Semen 0.17 4.74 42,500.00 201,577.50
Pasir 0.04 1.03 165,000.00 170,329.50
kolotan 0.30 8.37 2,500.00 20,925.00
2,206,332.00 837,000.00 3,043,332.00 109,080.00
Plint Skirting rabat 10cm m 49.46 Semen 0.35 17.31 42,500.00 735,717.50 upah Cor 1.00 49.46 20,000.00 989,200.00
Pasir 0.06 3.07 165,000.00 506,558.72
Kerikil 0.07 3.66 185,000.00 677,107.40
1,919,383.62 989,200.00 2,908,583.62 58,806.79
Semen 0.17 0.77 42,500.00 32,512.50
Pasir 0.04 0.17 165,000.00 27,472.50
kolotan 0.30 1.35 2,500.00 3,375.00
310,860.00 225,000.00 535,860.00 119,080.00
Semen 0.17 4.32 42,500.00 183,804.00
Pasir 0.04 0.94 165,000.00 155,311.20
kolotan 0.30 7.63 2,500.00 19,080.00
1,820,995.20 1,272,000.00 3,092,995.20 121,580.00
Semen 0.02 0.39 42,500.00 16,411.07
Pasir 0.01 0.08 165,000.00 13,867.07
kolotan 0.04 0.68 2,500.00 1,703.57
429,481.71 113,571.43 543,053.14 34,154.29
Irung irung 2.00 2.00 50,000.00 100,000.00
3,120,000.00 1,118,360.00 4,238,360.00 4,238,360.00
P4 + melamin kayu unit 3.00 Pintu Tralis P7 Borongke 1.00 3.00 1,096,200.00 3,288,600.00 3,288,600.00 1,096,200.00
P7 unit 1.00 Borongke 1.00 1.00 - - -
Jendela 3.20 25.60 95,000.00 2,432,000.00
Rambuncis 1.00 8.00 75,000.00 600,000.00
Sealant tembok 3.46 27.65 5,000.00 138,240.00
5,924,800.00 5,924,800.00 740,600.00
hal 19/42
Plamur 0.16 31.71 12,500.00 396,420.00
Amplas 0.02 3.96 2,500.00 9,910.50
Rol 0.02 3.96 12,500.00 49,552.50
2,280,802.47 1,387,470.00 3,668,272.47 18,507.00
Plamur 0.16 13.59 -
Amplas 0.02 1.70 2,500.00 4,247.50
Rol 0.02 1.70 12,500.00 21,237.50
1,860,405.00 594,650.00 2,455,055.00 28,900.00
Cat dag atap m2 58.00 Jotun Interior 0.27 15.66 34,100.00 534,006.00 Upah cat 1.00 58.00 7,000.00 406,000.00
Plamur 0.16 9.28 -
Amplas 0.02 1.16 2,500.00 2,900.00
Rol 0.02 1.16 12,500.00 14,500.00
551,406.00 406,000.00 957,406.00 16,507.00
Waterprofing dag atap m2 58.00 Waterprofing 0.27 15.66 80,000.00 1,252,800.00 Upah cat 1.00 58.00 7,000.00 406,000.00
Plamur 0.16 9.28 -
Amplas 0.02 1.16 2,500.00 2,900.00
Rol 0.02 1.16 12,500.00 14,500.00
1,270,200.00 406,000.00 1,676,200.00 28,900.00
Pasang Exhaust Fan Wall Dinding + Instalasi, el + 60cm Unit 3.00 Borongke 1.00 3.00 2,780,000.000 8,340,000.00 8,340,000.00 2,780,000.00
Pasang Insatalasi air tinja PVC dia. 4 m 16.50 Pipa PVC 4" 1.10 18.15 37,500.00 680,625.00 Upah 1.00 16.50 20,000.00 330,000.00 1,010,625.00 61,250.00
Pasang pompa air unit 1.00 Pompa 1.00 1.00 1,250,000.00 1,250,000.00 Upah 1.00 1.00 200,000.00 200,000.00 1,450,000.00 1,450,000.00
Pembuatan sumur peresapan Buis beton dia. 80 cm kedalaman 3 m Unit 1.00 Fauzan sumur 3.00 3.00 300,000.00 900,000.00 Tutup Beton 1.00 1.00 175,000.00 175,000.00 1,075,000.00 1,075,000.00
10.50 Dinding Batu Bata 70.00 735.00 700.00 514,500.00 U.Ps ddg 1.00 10.50 30,000.00 315,000.00
Pasir Pasang 0.03 0.36 165,000.00 58,905.00
Semen 0.14 1.47 42,500.00 62,475.00
Semen 0.13 1.31 42,500.00 55,781.25
Pasir 0.62 0.13 165,000.00 21,507.75
Kerikil 0.74 0.16 185,000.00 28,749.00
Pasir 0.62 0.28 165,000.00 46,088.04
Kerikil 0.74 0.33 185,000.00 61,605.00
Besi 103.57 46.61 10,500.00 489,377.70
Bendrat 1.76 0.79 12,500.00 9,904.07
Begesting 6.67 3.00 75,000.00 225,000.00
Pasir 0.62 0.05 165,000.00 8,179.09
Kerikil 0.74 0.06 185,000.00 10,932.83
Besi 152.37 12.17 10,500.00 127,763.39
Bendrat 2.59 0.21 12,500.00 2,585.69
Begesting 2.00 0.16 75,000.00 11,979.00
2.00 Pipa 4" Pipa 4 " 1.10 2.20 37,500.00 82,500.00 Upah 1.00 2.00 15,000.00 30,000.00
2,162,078.665 1,009,459.500 3,171,538.16 3,171,538.16
Roof drain bh 5.00 RoofDrain 1.00 5.00 333,000.00 1,665,000.00 Upah 1.00 5.00 25,000.00 125,000.00 1,790,000.00 358,000.00
F. PEKERJAAN LAIN-LAIN
Pasang paving block m2 176.23 Paving 6 cm K-300 1.00 176.23 87,900.00 15,490,617.00 Upah 1.00 176.23 12,000.00 2,114,760.00
Pasir Urug 0.10 17.62 145,000.00 2,555,335.00
18,045,952.00 2,114,760.00 20,160,712.00 114,400.00
Pasang ram m3 14.35 Semen 6.90 99.02 42,500.00 4,208,137.50 upah Cor 1.00 14.35 150,000.00 2,152,500.00
jumlah 1 0.50 0.50 Pasir 0.59 8.49 165,000.00 1,400,355.00
hal 20/42
Besi 13 - Kerikil 0.75 10.76 185,000.00 1,990,079.26
Besi 12 1 - Begesting 2.00 28.700 75,000.00 2,152,500.00
Besi 8 1 - Besi beton 34.52 495.42 10,500.00 5,201,903.70
Vol / m3 2 34.52 12,905,752.08 4,924,274.25 17,830,026.33 1,242,510.55
Pekerjaan saluran air hujan / gutter m 58.00 Buis Beton sigar dia 20 cm 1.00 58.00 35,000.00 2,030,000.00 Upah 1.00 58.00 7,500.00 435,000.00
58.00 Dinding Batu Bata 70.00 4,060.00 700.00 2,842,000.00 U.Ps ddg 1.00 58.00 30,000.00 1,740,000.00
Pasir Pasang 0.03 1.97 165,000.00 325,380.00
Semen 0.14 8.12 42,500.00 345,100.00
58.00 Plesten Pasir Pasang 0.03 1.74 165,000.00 287,100.00 U.plester 1.00 58.00 25,000.00 1,450,000.00
Semen 0.13 7.25 42,500.00 308,125.00 U.Aci 1.00 58.00 10,000.00 580,000.00
6,137,705.00 4,205,000.00 10,342,705.00 178,322.50
Rabat beton m3 6.82 Semen 3.50 23.87 42,500.00 1,014,475.00 upah Cor 1.00 6.82 200,000.00 1,364,000.00
Pasir 0.62 4.23 165,000.00 698,489.79
Kerikil 0.74 5.05 185,000.00 933,658.00
2,646,622.79 1,364,000.00 4,010,622.79 588,067.86
Pintu gerbang pagar unit 1.00 Pintu gerbang pagar 10.80 10.80 700,000.00 7,560,000.00 7,560,000.00 7,560,000.00
Pintu tralis ODGJ unit 1.00 Pintu tralis ODGJ 1.00 1.00 1,417,500.00 1,417,500.00 1,417,500.00 1,417,500.00
Pintu tralis doorlop ODGJ unit 1.00 Pintu tralis doorlop ODGJ 1.00 1.00 1,417,500.00 1,417,500.00 1,417,500.00 1,417,500.00
Pasangan batu alam pagar depan m2 43.59 Batu Alam 1.00 43.59 80,000.00 3,487,200.00 Upah 1.00 43.59 50,000.00 2,179,500.00
Semen 0.17 7.41 42,500.00 314,937.75
Pasir 0.04 1.61 165,000.00 266,116.95
kolotan 0.30 13.08 2,500.00 32,692.50
4,100,947.20 2,179,500.00 6,280,447.20 144,080.00
Pasangan list kolom pagar depan m 9.04 Borongke 1.00 9.04 55,000.00 497,200.00 497,200.00 55,000.00
Pasangan profil pagar depan m2 3.60 Borongke 1.00 3.60 55,000.00 198,000.00 198,000.00 55,000.00
Pasang acian profil pagar depan m2 3.60 Semen 0.13 0.45 42,500.00 19,125.00 U.Tali air 1.00 3.60 7,500.00 27,000.00
19,125.00 27,000.00 46,125.00 12,812.50
Papan nama (kayu) unit 1.00 Borongke 1.00 1.00 1,300,000.00 1,300,000.00 1,300,000.00 1,300,000.00
Appar bh 2.00 Borongke 1.00 2.00 550,000.00 1,100,000.00 1,100,000.00 550,000.00
Pekerjaan Sumur Bor unit 1.00 Borongke 20.00 20.00 550,000.00 11,000,000.00 11,000,000.00 11,000,000.00
Debit 2 l/s
Kedalaman 20 m
Pipa Pvc AW 6 inch
Pompa Sumur Dangkal unit 1.00 Borongke 1.00 1.00 2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00
Type Jet Pump
- Debit 20 l/m
- Power 0,75 kw/ 1ph /220V / 50 Hz (1 unit)
- Head 30 meter
- Panel kontrol, WLC, Fitting, asesoris standar & material bantu
Pekerjaan pos jaga
Galian tanah pondasi batu kali m3 4.90 Borongke 1.00 4.90 37,500.00 183,750.00 183,750.00 37,500.00
Pasangan pondasi stall batu kali 1Pc 4Ps m3 2.56 Semen 1.20 3.07 42,500.00 130,560.00 Upah 1.00 2.56 125,000.00 320,000.00
Batu Kali 1.10 2.82 185,000.00 520,960.00
Pasir 0.50 1.28 165,000.00 211,200.00
862,720.00 320,000.00 1,182,720.00 462,000.00
Balok Sloof (15x20cm) m3 0.19 Semen 7.00 1.33 42,500.00 56,525.00 upah Cor 1.00 0.19 200,000.00 38,000.00
jumlah 1 0.03 0.03 Pasir 0.50 0.10 165,000.00 15,675.00
Besi 10 1 4 86.31 Kerikil 0.80 0.15 185,000.00 28,120.00
Besi 13 1 - Begesting 13.33 2.533 75,000.00 190,000.00
Vol / m3 33.333 152.60 410,910.25 264,241.57 675,151.82 3,553,430.61
Pasangan dinding bata 1pc 5ps m2 24.98 Batu Bata 70.00 1,748.60 700.00 1,224,020.00 U.Ps ddg 1.00 24.98 30,000.00 749,400.00
Pasir Pasang 0.03 0.85 165,000.00 140,137.80
Semen 0.14 3.50 42,500.00 148,631.00
1,512,788.80 749,400.00 2,262,188.80 90,560.00
jumlah 1 0.02 0.02 Pasir 0.50 0.32 165,000.00 51,975.00
Besi 10 1 - Kerikil 0.80 0.50 185,000.00 93,240.00
Besi 13 - Begesting 13.33 8.400 75,000.00 630,000.00
Vol / m3 44.444 239.37 1,948,093.91 944,501.04 2,892,594.95 4,591,420.56
Ring balok (15x20cm) m3 0.19 Semen 7.00 1.33 42,500.00 56,525.00 upah Cor 1.00 0.19 200,000.00 38,000.00
jumlah 1 0.03 0.03 Pasir 0.50 0.10 165,000.00 15,675.00
Besi 10 1 4 86.31 Kerikil 0.80 0.15 185,000.00 28,120.00
Besi 13 1 - Begesting 13.33 2.533 75,000.00 190,000.00
hal 21/42
Vol / m3 33.333 152.60 410,910.25 264,241.57 675,151.82 3,553,430.61
Plat beton t=8cm m3 0.03 Semen 6.90 0.21 42,500.00 8,797.50 upah Cor 1.00 0.03 200,000.00 6,000.00
jumlah 1 0.08 0.08 Pasir 0.59 0.02 165,000.00 2,927.57
Besi 13 - Kerikil 0.75 0.02 185,000.00 4,160.44
Besi 12 1 - Begesting 12.50 0.375 115,000.00 43,125.00
Besi 8 1 - Besi beton 215.78 6.47 10,500.00 67,969.13
Vol / m3 12.5 215.78 85,230.21 57,216.56 142,446.77 4,748,225.63
Plesteran dinding bata 1pc 5ps m2 45.37 Pasir Pasang 0.03 1.36 165,000.00 224,581.50 U.plester 1.00 45.37 35,000.00 1,587,950.00
Semen 0.13 5.67 42,500.00 241,028.13 U. Aci 1.00 45.37 10,000.00 453,700.00
465,609.63 2,041,650.00 2,507,259.63 55,262.50
Pekerjaan Skoning m 45.86 Semen 0.01 0.57 42,500.00 24,363.13 U.Tali air 1.00 45.86 7,500.00 343,950.00
24,363.13 343,950.00 368,313.13 8,031.25
Pekerjaan profil dinding m 8.40 Semen 0.01 0.11 42,500.00 4,462.50 U.Tali air 1.00 8.40 7,500.00 63,000.00
Profil Dinding 1.00 8.40 42,500.00 357,000.00
361,462.50 63,000.00 424,462.50 50,531.25
Pekerjaan cat dinding exterior m2 54.96 Jotun Eksterior 0.27 14.84 80,000.00 1,187,136.00 Upah cat 1.00 54.96 7,000.00 384,720.00
Plamur 0.16 8.79 -
Amplas 0.02 1.10 2,500.00 2,748.00
Rol 0.02 1.10 12,500.00 13,740.00
1,203,624.00 384,720.00 1,588,344.00 28,900.00
1,027,664,429.00 828,648,920.67
JUMLAH 1,856,313,349.67
Perhitungan Bunga Bank % JUMLAH BIAYA LAPANGAN I 1,856,313,349.67

Kontrak Err:522 RAP non ppn JUMLAH BIAYA LAPANGAN II 219,450,000.00
sebelum pajak Err:522 JUMLAH BIAYA LAPANGAN II + I 2,075,763,349.67
Pinjaman 50% 1,037,881,675 Err:522
Profisi 0.5% 5,189,408 Err:522 JUMLAH BIAYA TAK LANGSUNG III
Bagi hasil /th 10% ASUMSI PENAWARAN ( AP ) Err:522
Bagi hasil /bln 0.83% 8,649,014
jumlah bg hasil 4 34,596,056 Err:522 Bunga Bank = 1.00% x AP / 1.10 Err:522
Biaya 1 dan 2 Profisi Pinjaman Bank = 0.40% x AP / 1.10 Err:522
2,075,763,349.667 Over head kantor = 0.50% x AP / 1.10 Err:522
Cash flow Cash in % C-out Sinterklas = 6.00% x AP / 1.10 0.00
Uang muka net Err:522 20.00% Err:522 Penagihan = 0.40% x AP / 1.10 Err:522
Modal siaga (Bank+UM) Err:522 Err:522 45.00% 934,093,507.350 Jamsostek = 0.23% x AP / 1.10 Err:522
Termin I Err:522 40.00% sisa Pemeriksa = 0.30% x AP / 1.10 Err:522
Modal siaga (Saldo+ T1) Err:522 30.00% IMB = 0.10% x AP / 1.10 Err:522
Termin II Err:522 35.00% sisa Profit = 5.00% x AP / 1.10 Err:522
Modal siaga (Saldo+ T1I) Err:522 25.00% Profisi Jaminan = 0.30% x AP / 1.10 Err:522
Termin II Err:522 25.00% sisa Tak terduga/sosial = 0.15% x AP / 1.10 Err:522
Saldo + TIII Err:522 PHO/FHO = 0.20% x AP / 1.10 Err:522
Pengembalian Bank (1,037,881,675)
Pengembalian Bunga+profisi (39,785,464)
Profit Err:522 Err:522 NILAI C-out JUMLAH BIAYA TAK LANGSUNG III Err:522
JUMLAH TOTAL BIAYA ( I + II + III ) Err:522
Fee 1 1.0% Err:522 934,093,507.35
Fee 2 1.0% Err:522 Err:522
Fee 3 Err:522 622,729,004.90 JUMLAH TOTAL BIAYA Err:522
Err:522 Err:522 PPH = 3.00% x Jumlah Total Biaya 0.00
518,940,837.42 JUMLAH TOTAL BIAYA Err:522
Err:522 PPN = 10.00% 0.00
TOTAL BIAYA Err:522
DIBULATKAN 27.58% Err:522
Pagu
Penawaran -
SISA Err:522
442.500
hal 22/42
RENCANA ANGGARAN PELAKSANAAN
Kegiatan : UGM
PEKERJAAN : Pembangunan Kandang Hewan RSH. Prof Soeparwi UGM
Lokasi : UGM
Tahun : 2021
Penawaran : Rp 3,089,652,677
No Uraian pekerjaan Satuan Volume MATERIAL UPAH Total biaya Kontrol Harga
Material Koef Volume Harga dasar Jumlah Jenis Pek. Koef Volume Harga dasar Jumlah (Rp) (Rp)
I. Pekerjaan Persiapan
1 pembersihan lokasi ls 1.00
2 Pengukuran dan pemasangan bouwplank ls 1.00
3 Papan nama proyek unit 1.00
4 Pagar proyek (sewa) ls 1.00
5 Listrik dan air kerja ls 1.00
6 anti rayap m2 283.92
7 direksi kit (sewa) unit 1.00
8 perlengkapan K3 + protokol COVID set 1.00
9 bongkaran + buang bekas bongkaran :
10 pagar + talud m1 29.00
11 IPAL existing (2x2x2 m) unit 1.00
12 septiktank existing (3x1.5x1.5 m) unit 1.00
I. Pekerjaan Lantai 1
a. Pekerjaan Tanah
1 galian tanah fondasi m3 146.92
2 galian tanah sloof m3 34.71
3 urug tanah kembali m3 150.48
4 urug pasir 10cm bawah fondasi m3 5.96
5 urug pasir 10cm bawah sloof m3 2.70
6 rabat beton 7cm bawah fondasi m3 4.22
7 rabat beton 7cm bawah sloof m3 1.89
b. Pekerjaan Fondasi
8 fondasi F1
bekisting fondasi m2 25.20
pembesian kg 1,082.59
beton readymix f 'c = 25 MPa + sewa pompa m3 11.34
9 fondasi F2
pembesian kg 108.26
10 fondasi F3
pembesian kg 441.99
11 fondasi tangga
pembesian kg 42.54
c. Pekerjaan Sloof
12 sloof S1
bekisting sloof m2 86.24
d. Pekerjaan Kolom -2.60 s/d +4.08
13 kolom K1
bekisting kolom m2 121.54
14 kolom K2
pembesian kg 486.77
e. Pekerjaan Balok +4.08
15 balok B1
bekisting balok m2 100.93
16 balok B2
hal 23/42
17 balok B3
pembesian kg 495.96
18 balok B4
pembesian kg 209.78
19 balok B5
pembesian kg 142.43
f. Pekerjaan Plat +4.08
20 plat A1
bekisting plat m2 220.00
21 plat tangga
bekisting tangga m2 23.39
pembesian kg 524.30
II. Pekerjaan Lantai 2
g. Pekerjaan Kolom +4.08 s/d +7.66
22 kolom K1
23 kolom K2
pembesian kg 254.78
h. Pekerjaan Balok +7.66
24 balok B2
25 balok B3
pembesian kg 312.95
26 balok B4
pembesian kg 209.78
27 balok B5
pembesian kg 142.43
c. Pekerjaan Plat +7.66
28 plat A1
bekisting plat m2 46.48
pembesian kg 745.10
i. Pekerjaan Baja
29 kuda kuda WF200x100x5,5x8 kg 2,945.07
30 penggantung plafon C100x100x6x8 kg 2,367.75
31 gording C150x65x20x3.2 kg 2,360.23
32 sagrod ∅12mm kg 354.22
33 trekstang ∅16mm kg 148.35
34 baut ∅1/2 kg 41.09
35 angkur D19 kg 98.10
36 plat 10mm (sambung) kg 224.80
37 plat 6mm (stifener) kg 103.75
j. Pekerjaan Atap Penghubung
38 baja C150x65x20x3.2 kg 475.35
39 angkur D19 kg 17.84
40 plat 10mm kg 32.66
41 rangka atap baja ringan m2 23.54
42 atap genteng metal m2 23.54
43 bubungan gentng metal m1 4.36
hal 24/42
44 lisplang GRC m1 19.52
45 cat lisplang m2 7.81
I. Lantai 1
a. Pekerjaan Tanah
1 galian tanah fondasi batu kali m3 44.61
2 urug tanah kembali m3 10.46
3 urug pasir bawah fondasi m3 6.83
4 urug pasir bawah lantai m3 22.28
5 urug tanah peninggian lantai m3 133.08
b. Pekerjaan Beton Praktis LT.1
6 sloof praktis m3 5.31
7 kolom praktis m1 110.28
8 balok praktis m1
9 kolom skelet m1 40.20
10 balok skelet m1 39.55
11 meja beton m3 0.05
12 rabat beton bawah lantai m3 11.14
13 plat shading m3 0.42
c. Pekerjaan Pasangan LT.1
14 pasangan fondasi batu kali m3 41.47
Plesteran Pondasi Batu Kali m2 44.88
Acian Pondasi Batu Kali m2 44.88
15 pasangan dinding bata ringan m2 322.84
16 plesteran semen instan m2 645.68
17 acian semen instan m2 451.92
18 sponengan semen instan m1 235.96
19 plesteran beton m2 156.82
20 acian m2 156.82
21 sponengan m1 351.46
22 talud batu kali m3 18.49
23 nat tali air alumunium m1 24.50
d. Pekerjaan Penutup Lantai & Plafon LT.1
24 lantai keramik 40x40 interior m2 224.64
25 lantai keramik 30x30 lavatory m2 11.84
26 paving m2 63.76
27 kanstin m1 62.00
28 rumput gajah mini m2 69.97
29 dinding keramik 30x60 lavatory m2 64.25
30 keramik meja beton m2 1.82
31 lis keramik dinding m1 19.55
32 dinding keramik 20x40 m2 193.76
33 hospital plint m1 203.65
34 plafon gypsum rangka metalfuring m2 179.24
35 plafon gypsum wet area rangka metalfuring m2 11.84
36 shadow line m1 194.50
37 janggutan plafon GRC m1 28.15
e. Pekerjaan Lavatory LT.1
38 pasangan dinding batu bata merah trasram m2 66.29
39 plesteran trasram m2 132.58
40 acian m2 68.33
41 kloset duduk CW421J unit 2.00
42 shower spray THX20NB unit 2.00
43 wastafel meja LW642CJ unit 1.00
44 wastafel LW211CJ unit 2.00
45 urinoir U57M unit 2.00
46 sekat urinoir A100 unit 1.00
47 kran dinding T23BQ13N unit 9.00
48 kran zink TX603KM unit 1.00
49 shower TX423X unit 9.00
50 kran shower TX432SDV1 unit 9.00
51 floordrain TX1BN unit 2.00
52 floor drain stainer 150x500 ex. ACE HARDWARE unit 13.00
53 paper holder TX720ACRB unit 2.00
54 bedthub FB1500-70 unit 1.00
55 kitchen zink classic 1B 1D unit 1.00
56 kaca cermin unit 3.00
hal 25/42
f. Pekerjaan Tangga
57 expose beton/compound m2 12.68
58 cat interior m2 12.68
59 relling tangga m1 23.62
61 stepnosing keramik 10x40 m1 28.60
g. Pekerjaan Pintu Jendela & Pengunci LT.1
62 pintu P1 unit 1.00
66 jendela J1 unit 2.00
68 boven BV1 unit 2.00
70 teralis TR1 unit 7.00
h Pekerjaan Finishing LT.1
73 cat exterior m2 302.70
74 cat plafon m2 243.95
75 pagar BRC m1 29.00
II. Lantai 2
i. Pekerjaan Beton Praktis LT.2
76 kolom praktis m3 187.00
77 balok praktis m3 94.75
78 kolom skelet m3 72.20
79 balok skelet m3 138.05
80 rabat beton bawah lantai m3 7.28
j. Pekerjaan Pasangan LT.2
84 sponengan semen instan m1 380.23
85 plesteran beton m2 107.91
86 acian m2 107.91
87 sponengan m1 310.50
88 roster beton m2 6.72
k. Pekerjaan Penutup Lantai & Plafon LT.2
90 lantai keramik 30x30 m2 4.79
93 lis keramik dinding m1 11.20
94 hospital plint m1 247.10
95 plafon gypsum rangka metalfuring m2 236.60
96 plafon gypsum wet area rangka metalfuring m2 4.79
97 shadow line m1 304.40
l. Pekerjaan Sanitair LT.2
98 pasangan dinding batu bata merah trasram m2 42.25
99 plesteran trasram m2 84.50
100 acian m2 54.26
101 wastafel LW211CJ unit 2.00
102 kran dinding T23BQ13N unit 9.00
103 shower TX423X unit 7.00
104 kran shower TX432SDV1 unit 7.00
105 floordrain TX1BN unit 3.00
106 floor drain stainer 150x500 ex. ACE HARDWARE unit 14.00
107 kaca cermin unit 2.00
108 waterproofing m2 38.30
m. Pekerjaan Pintu Jendela & Pengunci LT.2
hal 26/42
n. Pekerjaan Finishing LT.2
121 cat exterior m2 345.58
122 cat plafon m2 241.39
o. Pekerjaan Atap
123 pasang kaso + reng baja ringan m2 320.32
124 lapis galvalum m2 320.32
125 genteng keramik m2 320.32
126 bubungan genteng keramik m1 30.80
127 lisplang GRC m1 61.60
128 waterproofing m2 82.32
132 balok praktis m3 2.37
133 roofdrain bh 5.00
134 saluran vertikal m1 50.00
PEKERJAAN MEKANIKAL
A.1 Koneksi dengan Sumber Air Bersih Eksisting
1 Bak Kontrol UK. 50x50x50 cm bh 1.00
2 Instalasi pemipaan
- Pipa PPR-PN10 dia. 40mm (Dari Shaft gedung RSH) m 10.00
- Gate Valve 40mm bh 1.00
3 Fiting & aksesoris ls 1.00
B Instalasi Pemipaan Air Bersih & Air Panas
B.1 Instalasi Pemipaan Air Bersih & Air Panas Lantai 1
1 Pipa PPR-PN10 dia. 20mm m1 52.00
4 Pipa PPR-PN 10 dim. 20mm (Air Panas) m1 3.00
5 Electric Water Heater Kap. 10 Liter / 250W / 220V / 50 Hz unit 1.00
B.2 Instalasi Pemipaan Air Bersih & Air Panas Lantai 2
4 Pipa PPR-PN 10 dim. 20mm (Air Panas) m1 6.00
5 Gate valve 32mm bh 1.00
6 Electric Water Heater Kap. 10 Liter / 250W / 220V / 50 Hz unit 2.00
II SISTEM PEMIPAAN AIR BEKAS KOTOR
A Pemipaan Distribusi Air Bekas Kotor
A.1 Pemipaan Riser
1 Pipa PVC AW dim. 100mm m1 4.00
A.2 Pemipaan Lantai 1
7 Floor drain stainless steel bh 15.00
8 U-Trap bh 15.00
hal 27/42
9 Floor Clean Out dim.50mm bh 1.00
A.3 Pemipaan Lantai 2
6 Floor drain stainless steel bh 17.00
7 U-Trap bh 17.00
B Septic Tank, Peresapan & Bak Kontrol
1 Bak Sampit, Kapasitas 4 m3 unit 1.00
2 Septic Tank, Kapasitas 5,8 m3 unit 1.00
3 Sumur Peresapan, Kapasitas 2,3 m³ unit 2.00
4 Bak Kontrol uk. 40x40cm unit 3.00
III SISTEM DRAINASE BANGUNAN & INSTALASI AIR HUJAN
A Instalasi Drainase Lantai 1
2 Saluran Drainase Tertutup Beton, Ukuran lebar x dalam : 300mm x 400mm m1 202.00
3 Bak Kontrol 400x400mm unit 8.00
4 Sumur Peresapan, Kapasitas 2,3 m³ unit 4.00
IV SISTEM TATA UDARA & VENTILASI
A Tata Udara & Ventilasi Lantai 1
1 AC Split Wallmount 1,5 PK, 11900 BTUH unit 1.00
2 Kotak kontak AC 1 phasa bh 1.00
3 Instalasi Pipa Refigerant dan Drain ttk 1.00
4 Instalasi Power AC ttk 1.00
5 Wall Mount Exhaust Fan 14", 120 CMH unit 7.00
6 Instalasi power, kontrol exhaust fan titik 7.00
B Tata Udara Lantai 2
3 Kotak kontak AC 1 phasa bh 3.00
4 Instalasi Pipa Refigerant dan Drain ttk 3.00
5 Instalasi Power AC ttk 3.00
PEKERJAAN ELEKTRIKAL
I PENYEDIAAN JARINGAN & DISTRIBUSI DAYA LISTRIK
A PANEL TEGANGAN RENDAH
1 MDP EKSISTING (RSH. PROF. SOEPARWI)
- MCCB 10 kA 3P 50 A bh 1.00
- Kabel, Wiring & Pemasangan ls 1.00
2 SDP KANDANG
- Panel Box Wall Mounted 70 x 50 x 25 cm bh 1.00
- Pilot lamp & fuse bh 3.00
- Ampere Meter MI CT 400/5A bh 3.00
- Frequency Meter 220V bh 1.00
- Voltmeter 0-500 V bh 1.00
- MCCB 10 kA 3P 40 A bh 1.00
- MCCB 10 kA 3P 30A bh 1.00
- MCCB 10 kA 3P 25 A bh 2.00
- Surge Arrester 3P+N bh 1.00
- Busbar RSTN-GND ls 1.00
3 Panel Lantai 1 (PL.1)
- MCCB 7,5 kA 3P 20 A bh 1.00
- MCB 6 kA 1P 16 A bh 1.00
- MCB 4,5 kA 1P 10 A bh 3.00
- MCB 4,5 kA 1P 6 A bh 4.00
hal 28/42
- Koneksi ke Panel Eksisting ls 1.00
4 Panel Lantai 2 (PL.2)
- MCCB 7,5 kA 3P 20 A bh 1.00
- MCB 6 kA 1P 16 A bh 4.00
- MCB 4,5 kA 1P 10 A bh 5.00
- MCB 4,5 kA 1P 6 A bh 5.00
- Koneksi ke Panel Eksisting ls 1.00
B INSTALASI KABEL TOEVOER DI DALAM GEDUNG
1 Kabel dari MDP Eksisting ke SDP.Kandang NYY 4x10mm² + BC 1x10mm² m1 33.00
2 Kabel dari MDP Eksisting ke PL.1 NYY 4x4mm² + BC 1x4mm² m1 32.00
3 Kabel dari MDP Eksisting ke PL.2 NYY 4x6mm² + BC 1x6mm² m1 37.00
II INSTALASI PENERANGAN & KOTAK KONTAK
A Instalasi Penerangan Lantai 1
1 Lampu Downlight LED 7W bh 15.00
3 Lampu TL-LED TKO 2x10W bh 15.00
4 Saklar Tunggal bh 2.00
5 Saklar Ganda bh 11.00
6 Instalasi lampu penerangan ttk 38.00
7 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 5.00
8 Instalasi stopkontak ttk 5.00
B Instalasi Penerangan Lantai 2
3 Lampu TL-LED TKO 2x10W bh 14.00
4 Saklar Ganda bh 11.00
5 Saklar Tukar bh 2.00
6 Instalasi lampu penerangan ttk 48.00
7 Outlet stopkontak, tunggal, 1ph, 10A/250VA bh 17.00
8 Instalasi stopkontak ttk 17.00
- -
JUMLAH -
JUMLAH BIAYA LAPANGAN I 0.00

JUMLAH BIAYA LAPANGAN II 219,450,000.00
JUMLAH BIAYA LAPANGAN II + I 219,450,000.00
hal 29/42
BIAYA II LAPANGAN
PEKERJAAN :
TAHUN ANGGARAN :
Lokasi :
TAHUN ANGGARAN :
KONTRAK : 180 Hari
No Uraian pekerjaan Satuan Volume

bulan/minggu/hari Jumlah Harga Jumlah Total
Harga Satuan
(Rp) (Rp)
I GAJI PERSONIL
1 Varit bln/org 5.00 1.00 2,500,000.00 12,500,000.00
2 Rizal bln/org 5.00 1.00 1,900,000.00 9,500,000.00
3 Driver pick up bln/org 5.00 1.00 1,200,000.00 6,000,000.00
4 Lembur Personil bln/org 5.00 3.00 600,000.00 9,000,000.00
37,000,000.00
II MINGGUAN + LUAR KOTA PERSONIL
1 Varit mngg/org 21.00 1.00 200,000.00 4,200,000.00
2 Rizal mngg/org 21.00 1.00 190,000.00 3,990,000.00
3 Driver pick up mngg/org 21.00 1.00 250,000.00 5,250,000.00
4 Pengawas mngg/org 21.00 1.00 450,000.00 9,450,000.00
5 Mingguan Direksi mngg/org 21.00 1.00 450,000.00 9,450,000.00
6 Jaga gudang / jaga malam / Satpam mngg/org 21.00 1.00 500,000.00 10,500,000.00
7 Tenaga Harian Hari/org 60.00 2.00 80,000.00 9,600,000.00
52,440,000.00
III AKOMODASI
1 Makan Personil hr/org 150.00 3.00 15,000.00 6,750,000.00
2 Makan jaga Gudang hr/org 150.00 1.00 15,000.00 2,250,000.00
3 Jamuan dan Rapat minggu 12.00 1.00 250,000.00 3,000,000.00
4 Makan Pengawas hr/org 150.00 2.00 15,000.00 4,500,000.00
5 Bensin lain lain hr/unit 150.00 1.00 7,400.00 1,110,000.00
6 Bensin pickup hr/unit 150.00 1.00 50,000.00 7,500,000.00
7 Bensin Motor hrxunit 150.00 2.00 7,400.00 2,220,000.00
8 Sewa colt kantor tanpa operator Bln/unit 5.00 1.00 3,000,000.00 15,000,000.00
9 Service Colt bln/unit 1.00 1.00 500,000.00 500,000.00
10 Service Peralatan bln/unit 5.00 4.00 200,000.00 4,000,000.00
11 Aqua minggu 5.00 1.00 30,000.00 150,000.00
12 Pulsa Staff bln/org 5.00 2.00 50,000.00 500,000.00
13 Solar alat hr 150.00 5.00 9,400.00 7,050,000.00
54,530,000.00
IV BIAYA LAIN LAIN
1 Taktis Tak terduga bln 5.00 1.00 1,000,000.00 5,000,000.00
2 Biaya Peletakan Batu pertama ls 1.00 1.00 25,000,000.00 25,000,000.00
3 Biaya Peresmian ls 1.00 1.00 20,000,000.00 20,000,000.00
4 Sewa Pagar pengaman m 1.00 22.00 75,000.00 1,650,000.00
5 Listrik dan air kerja bln 5.00 1.00 500,000.00 2,500,000.00
6 Sewa Brak dan Direksi keet Ls 1.00 2.00 1,950,000.00 3,900,000.00
7 Peralatan pendukung proyek ls 4.00 1.00 2,500,000.00 10,000,000.00
68,050,000.00
No Uraian pekerjaan Satuan Volume
bulan/minggu/hari Jumlah Harga Jumlah Total
Harga Satuan
(Rp) (Rp)
V BIAYA ATK
1 Kertas A3 Rim 4.00 3.00 95,000.00 1,140,000.00
2 Kertas A4 Rim 4.00 3.00 45,000.00 540,000.00
3 Fotocopi ls 1.00 1.00 3,000,000.00 3,000,000.00
4 Alat tulis ls 1.00 1.00 500,000.00 500,000.00
5 Perlengkapan Kantor ls 1.00 1.00 1,000,000.00 1,000,000.00
6 Tinta printer ls 1.00 1.00 750,000.00 750,000.00
7 Service Printer ls 1.00 1.00 500,000.00 500,000.00
7,430,000.00
Jumlah 219,450,000.00
P1 pintu tempered 7,000,000.00
P2 1.42 2.1 Uraian Sat Volume Harga

Kusen m 5.62 180,000.00
Pintu bh 2 1,000,000.00
Melamin pintu m2 5.964 110,000.00
melamin Kusen m 5.62 50,000.00
Accesoris set 1 650,000.00
Upah pasang 1 80,000.00

Kusen m 5.46 180,000.00
Pintu bh 2 1,000,000.00
Melamin pintu m2 5.292 110,000.00

Kusen m 5 180,000.00
Pintu bh 1 1,000,000.00
Melamin pintu m2 3.36 110,000.00
melamin Kusen m 5 50,000.00

Kusen m 4.92 180,000.00
Pintu bh 1 1,000,000.00
Melamin pintu m2 3.024 110,000.00

Pintu KM bh 1 1,500,000.00
pasang bh 1 80,000.00
Accesoris set 1
P7

Kusen m 4.92 110,000.00
Pintu bh 1 850,000.00
Sealent m 9.84 5,000.00
BV1 0.631 1.128 Kusen Alexindo 4" 1 m' 3.52 110,000

Jendela casement m' 3.52 125,000
Kaca clear 5mm m2 0.71 125,000
sealent kaca m' 7.04 5,000
Sealent tembok m' 7.04 5,000

Acecoris

Acecoris
J1 0.6 2 Uraian Sat Volume Harga

Kusen m 5.2 150,000.00
Pintu bh 1 850,000.00
J2 1.2 2.8 Uraian Sat Volume Harga

Kusen m 8 150,000.00
kaca m2 3.36 125,000.00
Ram kaca m 11.6 110,000.00
J3 2.400 2.900 Kusen Alexindo 4" 1 m' 16.40 110,000

Jendela casement m'
J5 4.200 4.800 Kusen Alexindo 4" 1 m' 18.00 120,000

Kaca clear 5mm m2 20.16 125,000
Jsiku 1 1.4 2.2 Kaca Tempered 800000

Jumlah
1,011,600.00
2,000,000.00
656,040.00
281,000.00
650,000.00
80,000.00
4,678,640.00
Jumlah
982,800.00
2,000,000.00
582,120.00
273,000.00
650,000.00
80,000.00
4,567,920.00
Jumlah
900,000.00
1,000,000.00
369,600.00
250,000.00
550,000.00
80,000.00
3,149,600.00
Jumlah
885,600.00
1,000,000.00
332,640.00
246,000.00
550,000.00
80,000.00
3,094,240.00
Jumlah
1,500,000.00
550,000.00
80,000.00
2,130,000.00
3,000,000.00
Jumlah
541,200.00
850,000.00
49,200.00
550,000.00
1,990,400.00
386,980
439,750
88,971
35,180
200,000
35,180
1,186,061
689,150
783,125
87,188
33,500
200,000
34,500
1,827,463
901,230
1,024,125
87,188
33,500
200,000
34,500
2,280,543
Jumlah Pondok Anak

780,000.00
850,000.00
550,000.00
80,000.00
2,260,000.00
Jumlah
1,200,000.00
420,000.00
1,276,000.00
550,000.00
80,000.00
3,526,000.00
1,804,000
-
870,000
164,000
200,000
164,000
3,202,000
2,160,000
3,120,000
2,520,000
180,000 7,056.00
200,000
180,000
8,360,000
2,464,000.00
72,000
2,536,000.00
DAFTAR HARGA SATUAN UPAH TENAGA KERJA
PEKERJAAN PONOROGO
LOKASI PONOROGO
TAHUN ANGGARAN 2021
No. Upah dan Borongan Satuan Harga Satuan (Rp.)
1 Upah Bowplank m1 Rp 12,500.00

2 Upah Pembersihan m2 Rp 12,500.00
3 papan nama bh Rp 300,000.00
4 Bongkar genteng M2 Rp 2,500.00
5 Bongkar usuk dan reng M2 Rp 12,500.00
6 Bongkar kuda-kuda dan gording M3 Rp 300,000.00
7 Bongkar plafon 3 M2 Rp 7,000.00
8 Bongkar dinding M3 Rp 150,000.00
9 Bongkar beton kolom ringbalk dan ring gewel M3 Rp 300,000.00
10 Buang Bongkaran m3 Rp 40,000.00
11 borong galian m3 Rp 37,500.00
12 Upah Urug Pasir m3 Rp 12,500.00
13 Upah urug kembali m3 Rp 12,500.00
14 Upah Pondasi Batu m3 Rp 125,000.00
15 Upah Cor m3 Rp 200,000.00
16 Borong Bekisting m2 Rp 75,000.00
17 Upah Besi kg Rp 1,250.00
18 Upah pasang m2 Rp 30,000.00
19 Upah Plester m2 Rp 35,000.00
20 Rangka Atap Galvalume m2 Rp 135,000.00
21 Upah Kalsiplank m Rp 25,000.00
22 Borongan Genteng Metal Berpasir m2 Rp 125,000.00
23 Borongan Nok m Rp 75,000.00
24 Borongan Plafond gypsum m2 Rp 95,000.00
25 Borongan Plafon kalsibord m2 Rp 95,000.00
26 Borongan list Plafond shadowline m Rp 12,500.00
27 Upah Keramik m2 Rp 30,000.00
Upah Keramik Kamar Mandi Rp 50,000.00
28 Upah Kusen UPVC m1 Rp -
29 Upah Daun UPVC m2 Rp -
30 Upah Kaca 5mm m2 Rp -
31 Upah Instalasi listrik titik Rp 200,000.00
32 Upah Pasang saklar,lampu stop kontak bh Rp 5,000.00
33 Upah Instalasi Stop Kontak bh Rp 200,000.00
34 Upah Buis m Rp 7,500.00
35 Borongke Bor Strous m Rp 90,000.00
36 Upah Pipa m Rp 10,000.00
37 Upah Listkayu m Rp 20,000.00
38 Borong Bongkar Kusen m2 Rp 15,000.00
39 Borong Bongkar Keramik m2 Rp 10,000.00
40 Borong Sondir Paket Rp 17,500,000.00
41 Upah Tali Air m1 Rp 7,500.00
42 Upah Bongkar Plester m2 Rp 4,500.00
43 Borong Huruf huruf Rp 155,000.00
44 Borong Huruf Bawah huruf Rp 65,000.00
45 Upah Kerok Cat m2 Rp 4,500.00
46 Bongkar Pondasi Batu m3 Rp 300,000.00
47 Borong Canopy stanlis m2 Rp 500,000.00
48 Kupas Plester m2 Rp 4,500.00
49 Bongkar Kusen M2 m2 Rp 15,000.00
50 BorongWastafel bh Rp 1,300,000.00
51 Borong Partisi Moveable m2 Rp 2,500,000.00
55 Upah Monoblok Toto CW421j Bh Rp 250,000.00
56 Upah Kloset Jongkok Toto Ce7 Bh Rp 50,000.00
57 Upah Wastafel Meja Toto LW549j Bh Rp 100,000.00
58 Upah Wastafel dinding toto lw230 Bh Rp 200,000.00
59 UpahUrinoir TOTO U57M Bh Rp 200,000.00
60 Upah penyekat Urinoir A100 Bh Rp 200,000.00
61 Upah Kran dinding Bh Rp 15,000.00
62 Upah Kran Wastafel Bh Rp 15,000.00
63 Upah jet washer Bh Rp 15,000.00
64 Upah Floordrain Bh Rp 25,000.00
65 PVC tipe D Ø 4" M1 Rp 15,000.00
66 PVC tipe D Ø 3" M1 Rp 15,000.00
67 Tandon Air Unit Rp 200,000.00
68 Pelampung otomatis Bh Rp 5,000.00
69 Pompa air Unit Rp 200,000.00
70 Pompa Booster Unit Rp 200,000.00
71 Borongke Bio Filter kapasitas 3 M3 unit Rp 8,000,000.00
72 Borongke Resapan kapasitas 3 m" unit Rp 2,000,000.00
73 Borongke Tandon bawah beton kapasitas 3 M3 unit Rp 3,000,000.00
74 Borong bak kontrol bh Rp 250,000.00
75 Borong Pintu Pagar m2 Rp 400,000.00
76 Borong Pagar m2 Rp 400,000.00
77 Borong Waterstop m Rp 350,000.00
78 Upah Pasang Seng m Rp 15,000.00
Upah Pasang Bata Ringan m2 Rp 25,000.00
Upah Plester Bata Ringan m2 Rp 20,000.00
Upah Aci Bata Ringan m2 Rp 10,000.00
Upah Pasang Keramik Dinding m2 Rp 70,000.00
Borong Hand Railling m2 Rp 400,000.00
Borong Hand Railling Stanlis m Rp 350,000.00
Borong Dropcelling m Rp 110,000.00
Upah Cat m2 Rp 7,000.00
Borong ACP m2 Rp 500,000.00
Borong Plafond PVC m2 Rp 200,000.00
Borong Kaca Tempered m2 Rp 600,000.00
Begisting Struktur m2 Rp 115,000.00
Sewa Pompa Rp 3,000,000.00
Upah wiremesh kg Rp 950.00
Talang Datar Rp 50,000.00
Borong Floor Hardener m2 Rp 25,000.00
Borong baja kg Rp 19,000.00
Galian Alat Berat m3 Rp 27,500.00
Couting Kamar Mandi m2 Rp 40,000.00
Borong Partisi Double Gypsum Rp 120,000.00
Borong Partisi GRC Rp 170,000.00
Borong reiling Stanlis kaca tempered m1 Rp 1,000,000.00
Borong Onduvila m2 210,000.00
Borong Bubungan Onduvila m1 140,000.00
Kusen Aluminium m1 110,000.00
Daun Pintu m2 787,500.00
Daun Jendela m2 450,000.00
Engsel Pintu bh
Kunci Slot bh
Kaca Bening 5" m2
Engsel Jendela bh
Rambuncis bh 30,000.00
Espagnolet bh 200,000.00
Pipa SCH 5" m 333,333.33
pasang Pintu bh 80,000.00
borong dinding keramik m2 50,000.00
Usuk Reng m2 95,000.00
Upah Pasang Genteng m2 20,000.00
upah Woodplank m 15,000.00
Upah Bubungan m 25,000.00
Upah Cor Ready Mix 75,000.00
Borong Reiling m 450,000.00
Upah paving 12,000.00
Upah topi uskup 10,000.00
Upah kansten 10,000.00
Pengadaan dan Pemasangan Minipile m 137,500.00
Uji PDA titik 6,666,666.67
Pipa Galvanis 2 m 300,000.00
borong pipa 2" m 62,800.00
borong pipa 4" m 191,900.00
Borong piap 1/2 m 34,220.00
Borong Compon m2 35,000.00
Borong Reiling hollow m2 400,000.00
Brorong Grouting ttk 90,000.00
Upah Pasang Bata Rollag m3 300,000.00
Upah Stepnozin m 7,500.00
Borong Plafond akustik m2 280,000.00
Borong Waterproofing 40,000.00
Borong angkur 35,000.00
Borong Dinding Akustik 325,000.00
Dinding Polywood 310,000.00
Pasang Plint Coonwood 27,166.67
Pasang Plint Coonwood 10cm 31,666.67
Upah Hilti 300.00
Borong Gril 250,000.00
Borong Atap Zincalum m2 180,000.00
Upah pasang Pipa besi 25,000.00
borong tiang 40x40 m 355,000.00
borong tiang 30x30 225,000.00
borong tiang 50x50 545,000.00
Borong Geogrid m2 65,000.00
ACP perforeted 700,000.00
GRC cetak plus rangka cat 585,000.00
Atap Upvc m2 525,000.00
jasa pancang 90,000.00
Borong Waterproofing membran m2 130,000.00
Sumur bor 550,000.00
Multiroof 115,000.00
Septiktank 3,500,000.00
DAFTAR HARGA SATUAN BAHAN MATERIAL
PEKERJAAN PONOROGO
LOKASI PONOROGO
TAHUN ANGGARAN 2021
No. Macam Bahan Material Satuan Harga Satuan (Rp.)
1 Usuk glugu m1 Rp 4,500.00

2 Papan Kayu Tahun m3 Rp 2,500,000.00
2 Pasir Urug m3 Rp 145,000.00
3 Sirtu m3 Rp 175,000.00
3 Batu Kali m3 Rp 185,000.00
4 Semen sak Rp 42,500.00
4 pasir m3 Rp 165,000.00
5 Kerikil m3 Rp 185,000.00
5 Bendrat kg Rp 12,500.00
6 Besi beton kg Rp 10,500.00
6 wiremesh m2 Rp 50,705.47
7 Batu Bata bh Rp 700.00
7 Pasir Pasang m3 Rp 165,000.00
8 MIll Rp 8,500.00
8 Kalsiplank m Rp 22,500.00
9 keramik 40x40 dus Rp 57,500.00
keramik 40x40 unpolish dus Rp 65,000.00
Keramik 20x40 m2 Rp 57,500.00
9 Plint Keramik 10x40 bh Rp 8,214.29
List keramik 10x20 bh Rp 5,000.00
10 kolotan kg Rp 2,500.00
10 Kusen UPVC m1 Rp 130,000.00
11 Daun UPVC m2 Rp 500,000.00
11 Kaca 5mm m2 Rp 125,000.00
12 Kunci Tanam bh Rp 390,000.00
12 Engsel Pintu bh Rp 40,000.00
13 Engsel Jendela bh Rp 17,500.00
13 Engsel BV bh Rp 17,500.00
14 Grendel dan rambuncis BV bh Rp 40,000.00
14 Grendel tanam bh Rp 60,000.00
15 Nipon Paint kg Rp 75,000.00
15 Plamur Rp 12,500.00
16 Amplas Rp 2,500.00
16 Rol Rp 12,500.00
17 Dulux Exterior kg Rp 100,000.00
17 DUlux interior kg Rp 65,000.00
18 LED 18 watt bh Rp 90,000.00
18 LED 9 watt bh Rp 60,000.00
19 LED 5 watt bh Rp 35,000.00
19 Saklar Ganda bh Rp 25,000.00
20 Saklar Tunggal bh Rp 20,000.00
20 Stop Kontak bh Rp 20,000.00
21 Buis Beton sigar dia 20 cm m Rp 35,000.00
21 Keramik 20x20 m2 Rp 55,000.00
22 Keramik 20x25 m2 Rp 60,000.00
22 Granit 60x60 m2 Rp 230,000.00
Granit 60x120 m2 Rp 320,000.00
Granit 60x30 Rp 195,000.00
Keramik 30x30 m2 Rp 84,000.00
Keramik 30x60 m2 Rp 109,000.00
23 Engsel Pintu coboy bh Rp 210,000.00
23 Sika Cout kg Rp 45,000.00
24 Pipa 3/4 m Rp 8,750.00
24 Pipa 11/2 m Rp 10,375.00
25 Daun Pintu wpc m2 Rp 472,222.22
25 Cat kayu kg Rp 63,000.00
26 Meni Besi kg Rp 34,000.00
26 Kuas Rp 5,000.00
27 Batu Tempel m2 Rp 80,000.00
27 Plat bordes tutup sampah bh Rp 369,097.22
28 Monoblok Toto CW421j Bh Rp 2,140,000.00
28 Kloset Jongkok Toto Ce7 Bh Rp 300,000.00
29 Wastafel Meja Toto LW549j Bh Rp 2,660,000.00
29 Wastafel dinding toto lw230 Bh Rp 1,520,000.00
30 Urinoir TOTO U57M Bh Rp 2,665,000.00
30 penyekat Urinoir A100 Bh Rp 1,100,000.00
31 Kran dinding Bh Rp 238,000.00
31 Kran Wastafel Bh Rp 250,000.00
32 jet washer Bh Rp 350,000.00
32 Floordrain Bh Rp 333,000.00
33 PVC tipe D Ø 4" M1 Rp 37,500.00
33 PVC tipe D Ø 3" M1 Rp 23,500.00
34 Tandon Air Unit Rp 2,450,000.00
34 Pelampung otomatis Bh Rp 350,000.00
35 Pompa air Unit Rp 1,250,000.00
35 Pompa Booster Unit Rp 800,000.00
36 Gembok bh Rp 105,000.00
36 Flashing Seng m Rp 65,000.00
Bata Ringan m2 Rp 56,250.00
Semen MU-380 zak Rp 70,000.00
Skim Coat zak Rp 110,000.00
Cat Besi kg Rp 60,000.00
Tanah Urug m3 Rp 70,000.00
wiremesh kg Rp 9,305.71
Readymix K300 Rp 730,000.00
Readymix K250
Readymix K225 Rp 700,000.00
Readymix K200
Propan Eksterior Rp 80,000.00
Propan Interior Rp 34,100.00
Jotun ekterior Rp 80,000.00
Jotun Interior Rp 34,100.00
Jotun Rp 25,225.00
Bottom Lock set Rp 950,000.00
Floor hinges set Rp 1,450,000.00
Fixed top set Rp 750,000.00
top pacth set Rp 750,000.00
bottom patch set Rp 750,000.00
Handle Pintu psng Rp 250,000.00
Over Panel set Rp 350,000.00
Kaca temperd 12mm m2 Rp 850,000.00
Kaca Tempered 10mm m2 Rp 650,000.00
Solar Guard m2 Rp 250,000.00
Daun Pintu Playwood m2 Rp 476,190.48
Genteng keramik bh Rp 9,000.00
Woodplank m Rp 25,000.00
Bubungan Genteng Keramik Rp 26,000.00
Paving t 6cm m2 Rp 87,900.00
topi Uskup m Rp 21,913.04
Kanstin m 34,600.00
Daun Jendela Kaca m2 300,000.00
Papan 2/20 m3 6,500,000.00
Lapping Keramik bh 35,000.00
Bata Ringan 650,000.00
Semen Ge-110 71,000.00
Semen Ge-280 55,000.00
Semen Ge-310 61,000.00
Pipa 1" m 9,500.00
Hilti Hit ml 800.00
Pipa Blacksteel 2 1/2 m 100,000.00
Pipa Blacksteel 3 m 128,333.33
Stepnozing bh 25,000.00
Gutter 75,000.00
septik tank 8m3 7,000,000.00
Roster bh 7,500.00
Yogyakarta, 18 Desember 2020

Penawar
PT. Pradipta Bhumi Konstruksi
Sigit Imam Suseno

Direktur

Contoh RAB Pembangunan Kandang

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Contoh RAB Pembangunan Kandang

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN PELAKSANAAN

3.567 11.5 30.134 Dapur 1,722,331.00 3,312,175.00 5,034,506.00 19,000.00

11 14 50 Pondok Anak & Lansia

6.775 10.745 35.04 Pondok Laundry

PEKERJAAN PERSIAPAN LAHAN

Batu Kali 1.10 171.83 185,000.00 31,788,735.00

Pasir 0.50 78.11 165,000.00 12,887,325.00

52,642,770.00 19,526,250.00 72,169,020.00 462,000.00

Pasir 0.62 8.71 165,000.00 1,436,922.54

Kerikil 0.74 10.38 185,000.00 1,920,707.00

5,444,592.04 2,806,000.00 8,250,592.04 588,067.86

jumlah 1 0.03 0.03 Pasir 0.54 2.62 165,000.00 431,734.29

Besi 10 1 4 86.31 Kerikil 0.76 3.67 185,000.00 679,673.56

Besi 13 1 - Begesting 13.33 64.267 75,000.00 4,820,000.00

Vol / m3 33.333 154.81 10,538,629.72 6,716,703.84 17,255,333.56 3,579,944.72

jumlah 1 0.02 0.02 Pasir 0.50 2.65 165,000.00 437,250.00

Besi 10 1 4 115.08 Kerikil 0.80 4.24 185,000.00 784,400.00

Besi 13 - Begesting 13.33 70.667 75,000.00 5,300,000.00

Vol / m3 44.444 166.45 12,248,904.01 7,462,742.59 19,711,646.61 3,719,178.60

Pasir Pasang 0.03 14.66 165,000.00 2,418,302.70

Semen 0.14 60.35 42,500.00 2,564,866.50

26,105,599.20 12,932,100.00 39,037,699.20 90,560.00

Semen 0.13 111.24 42,500.00 4,727,753.13

9,132,906.63 31,147,550.00 40,280,456.63 45,262.50

Pekerjaan Acian m2 889.93

192,918.13 2,723,550.00 2,916,468.13 8,031.25

PEKERJAAN PERSIAPAN SEWA ALAT

Alat Pelindung Kerja

Helm bh 30.00 Helm 1.00 30.00 40,000.00 1,200,000.00 1,200,000.00 40,000.00

Rompi bh 30.00 Rompi 1.00 30.00 75,000.00 2,250,000.00 2,250,000.00 75,000.00

BPJS Ketenagakerjaan ls 1.00

Fasilitas Sarana Kesehatan terdiri atas

Peralatan K3 ls 1.00 Peralatan K3 1.00 1.00 350,000.00 350,000.00 350,000.00 350,000.00

Masker bh 500.00 Masker 1.00 500.00 2,000.00 1,000,000.00 1,000,000.00 2,000.00

Wastafel bh 1.00 Wastafel 1.00 1.00 350,000.00 350,000.00 350,000.00 350,000.00

PEKERJAAN TANAH DAN PASIR

PEKERJAAN STRUKTUR BAWAH

Pasir 0.62 30.58 165,000.00 5,045,103.64

Kerikil 0.74 36.45 185,000.00 6,743,694.00

19,116,222.64 9,852,000.00 28,968,222.64 588,067.86

Pasir 0.34 10.22 165,000.00 1,686,128.40

Kerikil 0.45 13.45 185,000.00 2,487,510.00

Batu Kali 0.40 4.78 185,000.00 884,448.00

9,629,726.40 5,976,000.00 15,605,726.40 522,280.00

Batu Kali 1.10 10.11 185,000.00 1,870,165.00

Pasir 0.50 4.60 165,000.00 758,175.00

3,097,030.00 1,148,750.00 4,245,780.00 462,000.00

Pondasi Footplat FP (150x150x40cm) Pembesian 231,43kg/m3

Pompa 0.01 0.14 3,000,000.00 405,000.00

7,884,000.00 1,215,000.00 9,099,000.00 842,500.00

Bendrat 0.015 36.24 12,500.00 453,023.50

26,697,143.50 3,124,300.00 29,821,443.50 11,931.25

Pondasi Footplat FP2 (100x100x30cm) Pembesian 231,43kg/m3

Pompa 0.01 0.01 3,000,000.00 22,500.00

438,000.00 67,500.00 505,500.00 842,500.00

Bendrat 0.015 2.01 12,500.00 25,168.38

1,483,198.38 173,575.00 1,656,773.38 11,931.25

Sloof S1 (25x40cm) Pembesian 199,92 kg/m3

Pompa 0.01 0.10 3,000,000.00 290,625.00

5,657,500.00 871,875.00 6,529,375.00 842,500.00

Bendrat 0.015 22.47 12,500.00 280,897.63

16,553,587.63 1,937,225.00 18,490,812.63 11,931.25

jumlah 1 0.03 0.03 Pasir 0.02 0.38 165,000.00 63,186.75

Besi 10 Kerikil 0.02 0.61 185,000.00 113,353.20