43 Dempul Kg 30,000.00
44 Meni Besi Kg 45,000.00
45 Teak Oil Ltr 75,000.00
46 Cat Dasar Tembok Kg 25,000.00
47 Cat Tembok Matex Kg 25,000.00
48 Kwas Cat 4 cm Buah 20,000.00
49 Kwas Roll Buah 30,000.00
50 Kunci Tanam Double Slag (Paori) Buah 400,000.00
51 Engsel Pintu kupu-kupu merk ARCH Buah 32,500.00
52 Engsel Jendela Buah 27,500.00
53 Grendel Pintu Ukuran Besar Buah 35,000.00
54 Grendel Jendela Ukuran Sedang Buah 20,000.00
55 Kait Angin/Hak Angin Buah 10,000.00
56 Besi Siku L.50.50.3 M1 45,000.00
57 Mur Bout Diameter 12 mm, p = 15 cm Buah 7,500.00
58 Mur Bout Diameter 12 mm, p = 20 cm Buah 8,500.00
59 Mur Bout Diameter 12 mm, p = 25 cm Buah 10,000.00
60 Angker Bout Diameter 12 mm, p = 40 cm Buah 15,000.00
61 Ring Bout Diameter 12 mm Buah 1,000.00
62 Besi Strip 3 lubang 3 mm x 4 cm Buah 8,750.00
63 Besi Strip 2 lubang Diameter 12 mm Buah 15,000.00
64 Beugel U Besi Plat tebal 3 mm x 4 cm = 3 Lubang Buah 10,000.00
65 Beugel U Besi Bulat Diameter 12 mm Buah 12,500.00
66 Angker Kusen Buah 1,500.00
67 Neut Beton Buah 2,000.00
68 Lampu TL Neon Philips 40 Watt (Komplit) Buah 90,000.00
69 Lampu TL 40 Watt Buah 30,000.00
70 Lampu Energi Saver Philips 40 Watt Buah 100,000.00
71 Colter/Residu Liter 25,000.00
72 Lampu Energy 20 Watt Buah 45,000.00
73 Lampu LHE 18 Watt (philips) Buah 46,750.00
74 Lampu LHE 8 Watt (philips) Buah 33,000.00
75 Seal Tape Buah 20,000.00
76 Box Sekring 1 Group Buah 41,250.00
77 Saklar Tunggal (Broco) Buah 25,000.00
78 Saklar Ganda (Broco) Buah 30,000.00
79 Saklar Triple (tiga) (broco) Buah 40,000.00
80 Stop Kontak (broco) Buah 20,000.00
81 Daak Standart Buah 55,000.00
82 Arde Tanam Buah 500,000.00
83 Titik Lampu Titik 250,000.00
84 Fitting Tempel Broco/hinoki Buah 15,000.00
85 T - Dos Buah 7,500.00
86 Elbouw Buah 2,500.00
87 Klem Pipa Buah 2,000.00
88 Isolasi Buah 16,000.00
89 Lampu Baret 100 Watt Buah 250,000.00
90 Kabel NYY 2 x 2,5 mm M1 18,000.00
91 Pipa PVC 2" M1 150,000.00 37,500.00
92 Lem kayu Ltr 95,000.00
93 Teakwood 3 mm Lbr 132,000.00
94 Aliminium Foil Lbr 130,000.00
95 Pipa PVC 1/2" M1 70,000.00 17,500.00
96 Kunci Tanam Biasa Buah 160,000.00
97 Bahan Bakar Solar Ltr 10,000.00
98 Bahan Bakar Bensin / Premium Ltr 10,000.00
99 Minyak Pelumas / Oil Ltr 45,000.00
100 Wastafel Komplit Bh 600,000.00
101 Bambu Æ 15 cm Btg 25,000.00
102 Tripleks 6 mm Lbr 85,000.00
103 Ijuk M3 250,000.00
104 Batu Koral M3 215,000.00
105 Keramik 20 x 20 cm KW 1 Permukaan Kasar Buah 80,000.00 3,200.00
106 Klosed Jongkok Merk INA Bh 225,000.00
107 Floor Drain Bh 30,000.00
108 Pipa PVC 4" M1 250,000.00 62,500.00
109 Socket PVC 4" Bh 30,000.00
110 Socket PVC 1/2" Bh 7,500.00
Lis Kaca Kayu Kelas II M 5,000.00
31 1 M2 Vernis
0.1500 Ltr Politur @ Rp 75,000.00 = Rp 11,250.00
0.1000 Lbr Ampelas @ Rp 7,000.00 = Rp 700.00
0.0500 Kg Dempul @ Rp 30,000.00 = Rp 1,500.00
0.0100 Bh Kwas Biasa 4" @ Rp 20,000.00 = Rp 200.00
0.1600 Oh Pekerja @ Rp 73,700.00 = Rp 11,792.00
0.0025 Oh Mandor @ Rp 112,200.00 = Rp 280.50
0.1600 Oh Tukang Cat @ Rp 92,400.00 = Rp 14,784.00
0.0160 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,636.80
JUMLAH = Rp 42,143.30
FEE OVER HEAD 10 % 4,214.33
TOTAL = Rp 46,357.63
32 1 M1 Plint Lantai Keramik 10/40
4.0000 Bh Keramik 10/40 @ Rp 3,400.00 = Rp 13,600.00
0.0030 M3 Pasir Pasang @ Rp 370,000.00 = Rp 1,110.00
1.5600 Kg Porland Cement @ Rp 1,625.00 = Rp 2,535.00
0.1900 Kg Semen Warna @ Rp 20,000.00 = Rp 3,800.00
0.0800 Oh Pekerja @ Rp 73,700.00 = Rp 5,896.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.0040 Oh Tukang Batu @ Rp 92,400.00 = Rp 369.60
0.0040 Oh Kepala Tukang @ Rp 102,300.00 = Rp 409.20
JUMLAH = Rp 31,085.80
FEE OVER HEAD 10 % 3,108.58
TOTAL = Rp 34,194.38
33 1 M2 Lantai Tegel Keramik 40/40
6.250 Bh Tegel Keramik 40/40 KW 1 @ Rp 13,600.00 = Rp 85,000.00
0.0390 M3 Pasir Pasang @ Rp 370,000.00 = Rp 14,430.00
14.1500 Kg Porland Cement @ Rp 1,625.00 = Rp 22,993.75
2.000 Kg Semen Warna @ Rp 20,000.00 = Rp 40,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.3500 Oh Tukang Batu @ Rp 92,400.00 = Rp 32,340.00
0.0350 Oh Kepala Tukang @ Rp 102,300.00 = Rp 3,580.50
JUMLAH = Rp 247,404.25
FEE OVER HEAD 10 % 24,740.43
TOTAL = Rp 272,144.68
34 1 Bh Pasang Kunci Tanam Double Slag
1.0000 Bh Kunci Tanam Double Slag @ Rp 160,000.00 = Rp 160,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.1500 Oh Tukang Kayu @ Rp 92,400.00 = Rp 13,860.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 176,181.00
FEE OVER HEAD 10 % 17,618.10
TOTAL = Rp 193,799.10
35 1 BH Titik Mata Lampu
1.000 Bh Fiting tempel broco @ Rp 15,000.00 = Rp 15,000.00
1.0000 Bh T.Dos @ Rp 7,500.00 = Rp 7,500.00
1.0000 Bh Elbow @ Rp 2,500.00 = Rp 2,500.00
0.5000 Btng Pipa Instalasi @ Rp 70,000.00 = Rp 35,000.00
4.0000 Bh Klem Pipa @ Rp 2,000.00 = Rp 8,000.00
2.0000 Bh Isolator @ Rp 16,000.00 = Rp 32,000.00
5.0000 M1 Kabel NYY 2 x 2,5 mm @ Rp 18,000.00 = Rp 90,000.00
7.0000 M1 Kabel NYY 2 x 3,5 mm @ Rp 20,000.00 = Rp 140,000.00
4.0000 M1 Kabel NYY 3 x 2,5 mm @ Rp 22,000.00 = Rp 88,000.00
0.6000 Oh Pekerja @ Rp 73,700.00 = Rp 44,220.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.8000 Oh Tukang Listrik @ Rp 92,400.00 = Rp 73,920.00
0.0800 Oh Kepala Tukang @ Rp 102,300.00 = Rp 8,184.00
JUMLAH = Rp 547,690.00
FEE OVER HEAD 10 % 54,769.00
TOTAL = Rp 602,459.00
36 1 BH Box Sekring Group
1.0000 Bh Box sekring group @ Rp 41,250.00 = Rp 41,250.00
0.2000 Oh Pekerja @ Rp 73,700.00 = Rp 14,740.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
0.4000 Oh Tukang Listrik @ Rp 92,400.00 = Rp 36,960.00
0.0200 Oh Kepala Tukang @ Rp 102,300.00 = Rp 2,046.00
JUMLAH = Rp 96,118.00
FEE OVER HEAD 10 % 9,611.80
TOTAL = Rp 105,729.80
44 1 M2 Pek. Plamir
3.2500 Kg Plamir @ Rp 14,000.00 = Rp 45,500.00
0.2000 Oh Pekerja @ Rp 73,700.00 = Rp 14,740.00
0.0100 Oh Mandor @ Rp 112,200.00 = Rp 1,122.00
0.1000 Oh Tukang Batu @ Rp 92,400.00 = Rp 9,240.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 71,625.00
FEE OVER HEAD 10 % 7,162.50
TOTAL = Rp 78,787.50
45 1 Bh Pasang Engsel Pintu
1.0000 Bh Engsel Pintu @ Rp 32,500.00 = Rp 32,500.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0150 Oh Tukang Kayu @ Rp 92,400.00 = Rp 1,386.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 36,207.00
FEE OVER HEAD 10 % 3,620.70
TOTAL = Rp 39,827.70
46 1 Bh Pasang Grendel Pintu
1.0000 Bh Grendel Pintu @ Rp 35,000.00 = Rp 35,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0150 Oh Tukang Kayu @ Rp 92,400.00 = Rp 1,386.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 38,707.00
FEE OVER HEAD 10 % 3,870.70
TOTAL = Rp 42,577.70
47 1 Bh Pasang Engsel Jendela
1.0000 Bh Engsel Jendela @ Rp 27,500.00 = Rp 27,500.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0150 Oh Tukang Kayu @ Rp 92,400.00 = Rp 1,386.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 31,207.00
FEE OVER HEAD 10 % 3,120.70
TOTAL = Rp 34,327.70
48 1 Bh Pasang Grendel Jendela
1.0000 Bh Grendel Jendela @ Rp 20,000.00 = Rp 20,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0150 Oh Tukang Kayu @ Rp 92,400.00 = Rp 1,386.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 23,707.00
FEE OVER HEAD 10 % 2,370.70
TOTAL = Rp 26,077.70
49 1 Bh Pasang Kait Angin/Hak Angin
1.0000 Bh Kait Angin/Hak Angin @ Rp 10,000.00 = Rp 10,000.00
0.0100 Oh Pekerja @ Rp 73,700.00 = Rp 737.00
0.0050 Oh Mandor @ Rp 112,200.00 = Rp 561.00
0.0150 Oh Tukang Kayu @ Rp 92,400.00 = Rp 1,386.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 13,707.00
FEE OVER HEAD 10 % 1,370.70
TOTAL = Rp 15,077.70
50 1 M2 Pek. Daun Pintu Lapis Alumunium Foil
0.5500 Lbr Alumunium Foil @ Rp 130,000.00 = Rp 71,500.00
0.5500 Lbr Teakwood 3 mm @ Rp 132,000.00 = Rp 72,600.00
0.1500 Kg Paku Halus @ Rp 30,000.00 = Rp 4,500.00
0.0190 M3 Papan Kayu Klas II @ Rp 4,200,000.00 = Rp 79,800.00
0.1500 O.h Tukang @ Rp 92,400.00 = Rp 13,860.00
0.5000 O.h Kepala Tukang @ Rp 102,300.00 = Rp 51,150.00
0.0150 O.h Pekerja @ Rp 73,700.00 = Rp 1,105.50
0.0150 O.h Mandor @ Rp 112,200.00 = Rp 1,683.00
JUMLAH = Rp 296,198.50
FEE OVER HEAD 10 % 29,619.85
TOTAL = Rp 325,818.35
84 1 M3 Pekerjaan Beton Bertulang Ringbalk, Uk. 15/12, Tul. 4 Æ 10 Beugel Æ 6 - 15, Selimut 3 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
169.7920 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,652,716.17
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,206,019.67
FEE OVER HEAD 10 % 520,601.97
TOTAL = Rp 5,726,621.63
85 1 M2 Lantai Tegel Keramik 20/25
20.000 Bh Tegel Keramik 20/25 KW 1 @ Rp 4,000.00 = Rp 80,000.00
0.0390 M3 Pasir Pasang @ Rp 370,000.00 = Rp 14,430.00
14.1500 Kg Porland Cement @ Rp 1,625.00 = Rp 22,993.75
2.000 Kg Semen Warna @ Rp 20,000.00 = Rp 40,000.00
0.6200 Oh Pekerja @ Rp 73,700.00 = Rp 45,694.00
0.0300 Oh Mandor @ Rp 112,200.00 = Rp 3,366.00
0.3500 Oh Tukang Batu @ Rp 92,400.00 = Rp 32,340.00
0.0350 Oh Kepala Tukang @ Rp 102,300.00 = Rp 3,580.50
JUMLAH = Rp 242,404.25
FEE OVER HEAD 10 % 24,240.43
TOTAL = Rp 266,644.68
86 1 M3 Pekerjaan Beton Bertulang Sloof, Uk. 20/25, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm,
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
111.083 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 1,735,486.18
1.0000 M3 Pasang Bekisting untuk Sloof @ Rp 376,187.50 = Rp 376,187.50
JUMLAH = Rp 3,786,694.18
FEE OVER HEAD 10 % 378,669.42
TOTAL = Rp 4,165,363.60
87 1 M3 Pekerjaan Beton Bertulang Balok Latei, Uk. 15/15, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
211.3430 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 3,301,881.08
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,855,184.58
FEE OVER HEAD 10 % 585,518.46
TOTAL = Rp 6,440,703.04
88 1 M3 Pekerjaan Beton Bertulang Ringbalk, Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
167.393 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,615,235.80
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,168,539.30
FEE OVER HEAD 10 % 516,853.93
TOTAL = Rp 5,685,393.23
89 1 M3 Pekerjaan Beton Bertulang Balok Gewel, Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
167.393 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,615,235.80
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,168,539.30
FEE OVER HEAD 10 % 516,853.93
TOTAL = Rp 5,685,393.23
89 1 M3 Pekerjaan Beton Bertulang Balok Gewel, Uk. 10/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
215.084 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 3,360,327.95
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,913,631.45
FEE OVER HEAD 10 % 591,363.15
TOTAL = Rp 6,504,994.60
90 1 M3 Pekerjaan Beton Bertulang Sloof, Uk. 15/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
150.029 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,343,952.33
1.0000 M3 Pasang Bekisting untuk Sloof @ Rp 376,187.50 = Rp 376,187.50
JUMLAH = Rp 4,395,160.33
FEE OVER HEAD 10 % 439,516.03
TOTAL = Rp 4,834,676.36
91 1 M2 Daun Pintu Panil Papan Kelas I Lapis Alumunium Foil
0.0400 M3 Papan Kayu Klas I @ Rp 12,000,000.00 = Rp 480,000.00
0.5500 Lbr Alumunium Foil @ Rp 130,000.00 = Rp 71,500.00
0.2500 Kg Paku Halus 3 cm @ Rp 30,000.00 = Rp 7,500.00
1.0000 Oh Pekerja @ Rp 73,700.00 = Rp 73,700.00
0.0500 Oh Mandor @ Rp 112,200.00 = Rp 5,610.00
2.5000 Oh Tukang Kayu @ Rp 92,400.00 = Rp 231,000.00
0.2500 Oh Kepala Tukang @ Rp 102,300.00 = Rp 25,575.00
JUMLAH = Rp 894,885.00
FEE OVER HEAD 10 % 89,488.50
TOTAL = Rp 984,373.50
1 2 3 4 5
92 1 M3 Pekerjaan Beton Bertulang Balok, Uk. 15/25, Tul. 6 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
188.451 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,944,231.85
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,497,535.35
FEE OVER HEAD 10 % 549,753.53
TOTAL = Rp 6,047,288.88
93 1 Paket Dinding Sekat Papan Kayu Kelas II
- Kayu Atas pada Latei
0.0602 M3 Balok Kayu 6/12 @ Rp 4,200,000.00 = Rp 252,806.40
- Kayu Berdiri 2 sisi
0.0459 M Balok Kayu 6/12
3
@ Rp 4,200,000.00 = Rp 192,931.20
0.6699 M3 Papan Sekat Tebal 2,5 cm @ Rp 4,200,000.00 = Rp 2,813,580.00
0.0610 M3 List Pengapit Papan Sekat 4/6 @ Rp 4,200,000.00 = Rp 256,132.80
12.0000 Bh Baut Sponing Atas + Samping Æ 12,P = 15 cm @ Rp 7,500.00 = Rp 90,000.00
42.0000 Bh Gredel Pintu Ukuran Besar @ Rp 35,000.00 = Rp 1,470,000.00
0.4500 Kg Paku Biasa @ Rp 22,000.00 = Rp 9,900.00
JUMLAH = Rp 5,085,350.40
UPAH 15 % 762,802.56
JUMLAH = Rp 5,848,152.96
FEE OVER HEAD 10 % 584,815.30
TOTAL = Rp 6,432,968.26
94 1 M3 Pekerjaan Beton Bertulang Ringbalk, Uk. 12/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
182.553 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 2,852,085.46
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,405,388.96
FEE OVER HEAD 10 % 540,538.90
TOTAL = Rp 5,945,927.85
95 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 20/25, Tul. 4 Æ 12 Beugel Æ 8 - 15, Selimut 3 cm,
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
111.083 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 1,735,486.18
1.0000 M3 Pasang Bekisting untuk Kolom @ Rp 1,115,552.00 = Rp 1,115,552.00
JUMLAH = Rp 4,526,058.68
FEE OVER HEAD 10 % 452,605.87
TOTAL = Rp 4,978,664.55
96 1 M3 Pekerjaan Beton Bertulang Ring balk, Uk. 10/20, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm,
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,675,020.50 = Rp 1,675,020.50
215.084 Kg Pembesian (Besi Polos/Berulir) @ Rp 15,623.33 = Rp 3,360,327.95
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 878,283.00 = Rp 878,283.00
JUMLAH = Rp 5,913,631.45
FEE OVER HEAD 10 % 591,363.15
TOTAL = Rp 6,504,994.60
97 1 M2 Pasang Atap Spandeck Zincalume
1.1000 M2 Atap Spandeck Zincalume @ Rp 82,559.74 = Rp 90,815.71
6.0000 Bh Screw Cteks 12-4 x 50 @ Rp 2,000.00 = Rp 12,000.00
2.0000 Bh Screw Cteks 10 x 16-16 @ Rp 1,500.00 = Rp 3,000.00
0.0200 Oh Pekerja @ Rp 73,700.00 = Rp 1,474.00
0.0060 Oh Mandor @ Rp 112,200.00 = Rp 673.20
0.0800 Oh Tukang Atap @ Rp 92,400.00 = Rp 7,392.00
0.0100 Oh Kepala Tukang @ Rp 102,300.00 = Rp 1,023.00
JUMLAH = Rp 116,377.91
FEE OVER HEAD 10 % 11,637.79
TOTAL = Rp 128,015.70
9 1 M3 Pasang Lapisan Batu Koral
RENCANA ANGGARAN BIAYA
I. PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank 4.000 M1 108,277.40 433,109.60
2 Administrasi, Dokumentasi dan Pelaporan 1.000 Ls 250,000.00 250,000.00
3 Penyediaan Air Kerja 1.000 Ls 500,000.00 500,000.00
4 Papan Nama Proyek 1.000 Ls 100,000.00 100,000.00
SUB JUMLAH I 1,283,109.60
II. PEKERJAAN PONDASI
1 Galian Tanah Pondasi 9.440 M3 76,048.50 717,897.84
2 Pek. Urugan Kembali Tanah Bekas Galian 2.360 M3 17,910.42 42,268.59
3 Pek. Urugan Pasir dibawah Pondasi 2.169 M3 207,055.20 449,102.73
4 Pek. Pas. Batu Kosong (Aanstamping) 2.205 M3 348,576.25 768,610.63
5 Pasangan Pondasi Batu Kali 1 pc : 5 psr 10.883 M3 963,839.250 10,488,980.64
S U B J U M L A H II 12,466,860.43
III. PEKERJAAN BETON
1 Pek. Beton Bertulang Sloof 15/20, 1 Pc : 2 Psr : 3 Bpc 1.050 M3 4,834,676.36 5,076,410.18
2 Pek. Beton Bertulang Kolom Praktis 10/10 cm, 1 Pc : 2 Psr : 3 Bpc 0.367 M3 7,823,183.63 2,871,108.39
3 Pek. Beton Bertulang Ringbalk 10/20 cm), 1 Pc : 2 Psr : 3 Bpc 0.905 M3 6,504,994.60 5,887,020.11
4 Pek. Beton Bertulang Gewel 10/20 cm, 1 Pc : 2 Psr : 3 Bpc 0.160 M3 6,504,994.60 1,040,799.14
5 Pek. Beton Bertulang Kolom Praktis Gewel 10/10 cm, 1 Pc : 2 Psr : 3 Bpc 0.020 M3 7,823,183.63 156,463.67
S U B J U M L A H III 15,031,801.49
IV. PEKERJAAN DINDING DAN PLESTERAN
1 Pek. Dinding Tembok Bata Merah Gewel camp. 1 pc : 5 psr 64.680 M2 166,579.60 10,774,368.53
2 Pek. Plesteran Dinding Tembok, camp. 1 pc : 5 psr 129.360 M2 62,954.65 8,143,813.52
3 Pek. Acian Tembok 95.540 M2 34,546.88 3,300,608.44
4 Dinding Keramik 40 cm x 40 cm (KW1) 30.000 M2 272,144.68 8,164,340.25
S U B J U M L A H IV 30,383,130.74
V. PEK. KUSEN, DAUN PINTU DAN JENDELA
1 Kusen Pintu + Jendela + Bouven Kayu Klas I (5/11 cm) diprofil 0.230 M3 16,460,653.00 3,785,950.19
2 Pek. Daun Pintu Teakwood Lapis Alumunium Foil 6.693 M2 325,818.35 2,180,702.22
3 Pek. Kaca Zig - Zag (Polos 5 mm) Bouven dan Pintu 3.583 M2 224,107.57 802,977.41
4 Angker Kosen 40.000 Bh 1,500.00 60,000.00
SUB JUMLAH V 6,829,629.81
VI. PEK. KUNCI DAN GANTUNGAN
1 Pas. Kunci Tanam Double Slaag (2x putar Uk. Besar) 4.000 Bh 193,799.10 775,196.40
2 Pas. Engsel Daun Pintu kupu-kupu merk ARCH 12.000 Bh 39,827.70 477,932.40
3 Pas. Grendel Daun Pintu 4.000 Bh 42,577.70 170,310.80
S U B J U M L A H VI 1,423,439.60
VII. PEKERJAAN ATAP DAN PLAFOND
1 Kuda - kuda + ikatan Angin + Balok Gewel Kayu Kelas II (6/12,+3/12) 0.264 M3 5,602,278.00 1,481,242.30
2 Gording Kayu Klas II (5/10 + Klos) 0.495 M3 4,814,758.09 2,383,305.26
3 List plank Kayu Kelas II (diprofil) 26.000 M1 78,812.25 2,049,118.50
4 Pek. Plofound Tripleks Rangka Kayu Kelas II 10.890 M2 187,798.27 2,045,123.16
5 List Plafound Kayu Kelas II (diprofil) 26.400 M1 10,125.39 267,310.30
6 Pek. Atap Seng Gelombang BJLS 0,30 mm 55.800 M2 100,292.50 5,596,321.50
7 Bubungan Seng Plat BJLS 0,30 mm 9.000 M1 61,352.50 552,172.50
8 Mur Bout Diameter 12 mm, p = 15 cm 24.000 Bh 7,500.00 180,000.00
9 Mur Bout Diameter 12 mm, p = 25 cm 8.000 Bh 10,000.00 80,000.00
10 Angker Bout Diameter 12 mm, p = 40 cm 8.000 Bh 15,000.00 120,000.00
11 Ring Bout Diameter 12 mm 80.000 Bh 1,000.00 80,000.00
13 Beugel U Besi Plat 4 mm x 4 cm 4.000 Bh 10,000.00 40,000.00
14 Besi Strip 3 mm x 4 Cm = 3 Lubang 16.000 Bh 8,750.00 140,000.00
15 Residu Rangka Atap (kuda-kuda dan gording) 1.000 Ls 100,000.00 100,000.00
SUB J U M L A H VII 15,114,593.51
VIII. PEKERJAAN LANTAI
1 Urugan Tanah Peninggian Lantai 3.000 M3 144,353.00 433,059.00
2 Urugan Pasir 2.194 M3 207,055.20 454,279.11
3 Rabat Beton, 1 Pc : 3 Psr : 5 Bpc 1.097 M3 1,468,432.35 1,610,870.29
4 Lantai Keramik 40 cm x 40 cm (Putih Polos KW1) 10.890 M2 272,144.68 2,963,655.51
SUB J U M L A H VIII 5,461,863.91
NO URAIAN PEKERJAAN
1 2
I PEKERJAAN PERSIAPAN
II PEKERJAAN PONDASI
III PEKERJAAN BETON
IV PEKERJAAN DINDING DAN PLESTERAN
V PEK. KUSEN, DAUN PINTU DAN JENDELA
VI PEK. KUNCI DAN GANTUNGAN
VII PEKERJAAN ATAP DAN PLAFOND
VIII PEKERJAAN LANTAI
IX PEKERJAAN PENGECATAN/FINISHING
X PEKERJAAN LISTRIK
XI PEKERJAAN SANITASI
XII PEKERJAAN LAIN - LAIN
A. TOTAL
B. PPN (11 % x C)
C. JUMLAH (D + C)
D. DIBULATKAN
Terbilang : Seratus Dua Puluh Enam Juta Sembilan Ratus Tiga Puluh Tiga Ribu Rupiah
Mengetahui/Menyetujui Mengetahui
PJ. Kepala Dinas Pendidikan Kepemudaan dan Kepala Dinas Pekerjaan Umum dan Penataan
Olahraga Kabupaten Flores Timur Ruang Kabupaten Flores Timur
TOTAL BIAYA
( RP)
3
1,283,109.60
12,466,860.43
15,031,801.49
30,383,130.74
6,829,629.81
1,423,439.60
15,114,593.51
5,461,863.91
3,618,927.61
555,729.80
14,107,980.68
8,077,342.72
114,354,409.90
12,578,985.09
126,933,394.99
126,933,000.00
iga Puluh Tiga Ribu Rupiah
Mengetahui
Kepala Dinas Pekerjaan Umum dan Penataan
Ruang Kabupaten Flores Timur
V PEK. KUSEN, DAUN PINTU DAN JENDELA 5.972 2.0 2.0 2.0
KUMULATIF 1.1 20.8 27.3 36.1 40.5 57.5 66.3 70.7 77.5 86.1 91.7 100.0
Francy Antony Moton Langkamau, Amd Ade Maryani Afen Pah, ST Ir. Yosep Watowuan
NIP. 19790809 2009011 0 11 NIP. 198110911 200803 1 002 Kepala Perwakilan