Rehab Kedua SDK Larantuka V
Rehab Kedua SDK Larantuka V
43 Dempul Kg 45,000.00
44 Meni Besi Kg 45,000.00
45 Teak Oil Ltr 80,000.00
46 Cat Dasar Tembok Kg 37,000.00
47 Cat Tembok Matex Kg 37,000.00
48 Kwas Cat 4 cm Buah 17,500.00
49 Kwas Roll Buah 30,000.00
50 Kunci Tanam Double Slag (Paori) Buah 250,000.00
51 Engsel Pintu kupu-kupu merk ARCH Buah 30,000.00
52 Engsel Jendela Buah 25,000.00
53 Grendel Pintu Ukuran Besar Buah 35,000.00
54 Grendel Jendela Ukuran Sedang Buah 25,000.00
55 Kait Angin/Hak Angin Buah 27,000.00
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 12,500.00
60 Angker Bout Diameter 12 mm, p = 40 cm Buah 20,000.00
61 Ring Bout Diameter 12 mm Buah 1,000.00
62 Besi Strip 3 lubang 3 mm x 4 cm Buah 17,500.00
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 31,500.00
65 Beugel U Besi Bulat Diameter 12 mm Buah 31,500.00
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 Philips 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 122,000.00
94 Aliminium Foil Lbr 120,000.00
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 150,000.00
105 Keramik 20 x 20 cm KW 1 Permukaan Kasar Buah 75,000.00 3,000.00
106 Klosed Duduk Merk Duti Bh 624,000.00
107 Floor Drain Bh 30,000.00
108 Pipa PVC 4" M1 250,000.00 62,500.00
109 Socket PVC 4" Bh 20,000.00
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 80,000.00 = Rp 12,000.00
0.1000 Lbr Ampelas @ Rp 7,000.00 = Rp 700.00
0.0500 Kg Dempul @ Rp 45,000.00 = Rp 2,250.00
0.0100 Bh Kwas Biasa 4" @ Rp 17,500.00 = Rp 175.00
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 43,618.30
FEE OVER HEAD 10 % 4,361.83
TOTAL = Rp 47,980.13
32 1 M1 Plint Lantai Keramik 10/40
4.0000 Bh Keramik 10/40 @ Rp 3,000.00 = Rp 12,000.00
0.0030 M3 Pasir Pasang @ Rp 239,000.00 = Rp 717.00
1.5600 Kg Porland Cement @ Rp 1,500.00 = Rp 2,340.00
0.1900 Kg Semen Warna @ Rp 25,000.00 = Rp 4,750.00
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 29,847.80
FEE OVER HEAD 10 % 2,984.78
TOTAL = Rp 32,832.58
33 1 M2 Lantai Tegel Keramik 40/40
6.250 Bh Tegel Keramik 40/40 KW 1 @ Rp 12,000.00 = Rp 75,000.00
0.0390 M3 Pasir Pasang @ Rp 239,000.00 = Rp 9,321.00
14.1500 Kg Porland Cement @ Rp 1,500.00 = Rp 21,225.00
2.000 Kg Semen Warna @ Rp 25,000.00 = Rp 50,000.00
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 240,526.50
FEE OVER HEAD 10 % 24,052.65
TOTAL = Rp 264,579.15
34 1 Bh Pasang Kunci Tanam Double Slag
1.0000 Bh Kunci Tanam Double Slag @ Rp 250,000.00 = Rp 250,000.00
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 266,181.00
FEE OVER HEAD 10 % 26,618.10
TOTAL = Rp 292,799.10
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 70,000.00 = Rp 227,500.00
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 253,625.00
FEE OVER HEAD 10 % 25,362.50
TOTAL = Rp 278,987.50
45 1 Bh Pasang Engsel Pintu
1.0000 Bh Engsel Pintu @ Rp 30,000.00 = Rp 30,000.00
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 33,707.00
FEE OVER HEAD 10 % 3,370.70
TOTAL = Rp 37,077.70
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 25,000.00 = Rp 25,000.00
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 28,707.00
FEE OVER HEAD 10 % 2,870.70
TOTAL = Rp 31,577.70
48 1 Bh Pasang Grendel Jendela
1.0000 Bh Grendel Jendela @ Rp 25,000.00 = Rp 25,000.00
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 28,707.00
FEE OVER HEAD 10 % 2,870.70
TOTAL = Rp 31,577.70
49 1 Bh Pasang Kait Angin/Hak Angin
1.0000 Bh Kait Angin/Hak Angin @ Rp 27,000.00 = Rp 27,000.00
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 30,707.00
FEE OVER HEAD 10 % 3,070.70
TOTAL = Rp 33,777.70
50 1 M2 Pek. Daun Pintu Lapis Alumunium Foil
0.5500 Lbr Alumunium Foil @ Rp 120,000.00 = Rp 66,000.00
0.5500 Lbr Multipleks 6 mm @ Rp 250,000.00 = Rp 137,500.00
0.1500 Kg Paku Halus @ Rp 30,000.00 = Rp 4,500.00
0.0190 M3 Papan Kayu Klas II @ Rp 4,000,000.00 = Rp 76,000.00
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 351,798.50
FEE OVER HEAD 10 % 35,179.85
TOTAL = Rp 386,978.35
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 1,505,580.50 = Rp 1,505,580.50
169.7920 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,403,406.28
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 4,682,214.78
FEE OVER HEAD 10 % 468,221.48
TOTAL = Rp 5,150,436.26
85 1 M2 Dinding Keramik 20/25
20.000 Bh Tegel Keramik 20/25 KW 1 @ Rp 3,750.00 = Rp 75,000.00
0.0390 M3 Pasir Pasang @ Rp 239,000.00 = Rp 9,321.00
14.1500 Kg Porland Cement @ Rp 1,500.00 = Rp 21,225.00
2.000 Kg Semen Warna @ Rp 25,000.00 = Rp 50,000.00
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 240,526.50
FEE OVER HEAD 10 % 24,052.65
TOTAL = Rp 264,579.15
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 1,505,580.50 = Rp 1,505,580.50
111.083 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 1,572,380.21
1.0000 M3 Pasang Bekisting untuk Sloof @ Rp 377,687.50 = Rp 377,687.50
JUMLAH = Rp 3,455,648.21
FEE OVER HEAD 10 % 345,564.82
TOTAL = Rp 3,801,213.03
87 1 M3 Pekerjaan Beton Bertulang Kolom, Uk. 15/15, Tul. 4 Æ 12 Beugel Æ 8 - 20, Selimut 4 cm
1.0000 M3 Membuat Beton 1 Pc : 2 Ps : 3 Bpc @ Rp 1,505,580.50 = Rp 1,505,580.50
191.2030 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,706,479.05
1.0000 M3 Pasang Bekisting untuk Kolom @ Rp 981,752.00 = Rp 981,752.00
JUMLAH = Rp 5,193,811.55
FEE OVER HEAD 10 % 519,381.16
TOTAL = Rp 5,713,192.71
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 1,505,580.50 = Rp 1,505,580.50
167.393 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,369,448.43
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 4,648,256.93
FEE OVER HEAD 10 % 464,825.69
TOTAL = Rp 5,113,082.62
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 1,505,580.50 = Rp 1,505,580.50
167.393 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,369,448.43
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 4,648,256.93
FEE OVER HEAD 10 % 464,825.69
TOTAL = Rp 5,113,082.62
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 1,505,580.50 = Rp 1,505,580.50
215.084 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 3,044,514.68
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 5,323,323.18
FEE OVER HEAD 10 % 532,332.32
TOTAL = Rp 5,855,655.50
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 1,505,580.50 = Rp 1,505,580.50
150.029 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,123,660.96
1.0000 M3 Pasang Bekisting untuk Sloof @ Rp 377,687.50 = Rp 377,687.50
JUMLAH = Rp 4,006,928.96
FEE OVER HEAD 10 % 400,692.90
TOTAL = Rp 4,407,621.85
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 120,000.00 = Rp 66,000.00
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 889,385.00
FEE OVER HEAD 10 % 88,938.50
TOTAL = Rp 978,323.50
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 1,505,580.50 = Rp 1,505,580.50
188.451 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,667,524.48
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 4,946,332.98
FEE OVER HEAD 10 % 494,633.30
TOTAL = Rp 5,440,966.28
93 1 Paket Dinding Sekat Papan Kayu Kelas II
- Kayu Atas pada Latei
0.0602 M3 Balok Kayu 6/12 @ Rp 4,000,000.00 = Rp 240,768.00
- Kayu Berdiri 2 sisi
0.0459 M Balok Kayu 6/12
3
@ Rp 4,000,000.00 = Rp 183,744.00
0.6699 M3 Papan Sekat Tebal 2,5 cm @ Rp 4,000,000.00 = Rp 2,679,600.00
0.0610 M3 List Pengapit Papan Sekat 4/6 @ Rp 4,000,000.00 = Rp 243,936.00
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 27,000.00 = Rp 12,150.00
JUMLAH = Rp 4,920,198.00
UPAH 15 % 738,029.70
JUMLAH = Rp 5,658,227.70
FEE OVER HEAD 10 % 565,822.77
TOTAL = Rp 6,224,050.47
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 1,505,580.50 = Rp 1,505,580.50
182.553 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 2,584,038.27
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 4,862,846.77
FEE OVER HEAD 10 % 486,284.68
TOTAL = Rp 5,349,131.45
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 1,505,580.50 = Rp 1,505,580.50
111.083 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 1,572,380.21
1.0000 M3 Pasang Bekisting untuk Kolom @ Rp 981,752.00 = Rp 981,752.00
JUMLAH = Rp 4,059,712.71
FEE OVER HEAD 10 % 405,971.27
TOTAL = Rp 4,465,683.98
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 1,505,580.50 = Rp 1,505,580.50
215.084 Kg Pembesian (Besi Polos/Berulir) @ Rp 14,155.00 = Rp 3,044,514.68
1.0000 M3 Pasang Bekisting untuk Balok @ Rp 773,228.00 = Rp 773,228.00
JUMLAH = Rp 5,323,323.18
FEE OVER HEAD 10 % 532,332.32
TOTAL = Rp 5,855,655.50
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 Pek. Pembongkaran 1.000 Ls 250,000.00 250,000.00
2 Pengukuran dan Pemasangan Bouwplank 2.000 M1 104,207.40 208,414.80
3 Administrasi, Dokumentasi dan Pelaporan 1.000 Ls 250,000.00 250,000.00
4 Penyediaan Air Kerja 1.000 Ls 500,000.00 500,000.00
5 Papan Nama Proyek 1.000 Ls 100,000.00 100,000.00
SUB JUMLAH I 1,308,414.80
II. PEKERJAAN PONDASI
1 Pasangan Pondasi Batu Kali 1 pc : 5 psr (Penambahan Pondasi pd. Teras existing) 0.276 M3 866,748.85 239,222.68
S U B J U M L A H II 239,222.68
III. TANGGA DEPAN
1 Galian Tanah Pondasi 0.250 M3 76,048.50 19,012.13
2 Pek. Urugan Kembali Tanah Bekas Galian 0.063 M3 17,910.42 1,119.40
3 Pek. Urugan Pasir dibawah Pondasi Tangga Tebal 10 cm 0.126 M3 207,055.20 26,088.96
4 Plester Tangga (1 Pc : 5 Psr) 1.500 M2 56,324.50 84,486.75
5 Pasangan Pondasi Batu Kali 1 pc : 5 psr 0.938 M3 866,748.850 812,577.05
6 Pas. Keramik Tangga 40 x 40 (KW1 Putih Polos) 1.500 M3 264,579.150 396,868.73
S U B J U M L A H III 1,340,153.00
IV. PEKERJAAN BETON
1 Pek. Beton Bertulang Sloof 15/20, 1 Pc : 2 Psr : 3 Bpc 0.138 M3 4,407,621.85 608,251.82
2 Pek. Beton Bertulang Kolom Praktis 15/15 cm, 1 Pc : 2 Psr : 3 Bpc 0.126 M3 5,713,192.71 719,862.28
3 Pek. Beton Bertulang Ringbalk 10/20 cm), 1 Pc : 2 Psr : 3 Bpc 0.332 M3 5,855,655.50 1,944,077.63
4 Pek. Beton Bertulang Gewel 10/20 cm, 1 Pc : 2 Psr : 3 Bpc 0.240 M3 5,855,655.50 1,405,357.32
5 Pek. Beton Bertulang Kolom Praktis Gewel 10/10 cm, 1 Pc : 2 Psr : 3 Bpc 0.024 M3 7,042,866.98 169,028.81
S U B J U M L A H IV 4,846,577.85
V. PEKERJAAN DINDING DAN PLESTERAN
1 Pek. Dinding Tembok Bata Merah camp. 1 pc : 5 psr 9.700 M2 158,764.10 1,540,011.77
2 Pek. Plesteran Dinding Tembok, camp. 1 pc : 5 psr 19.400 M2 58,495.25 1,134,807.85
3 Pek. Acian Tembok 39.735 M2 34,100.00 1,354,963.50
4 Pas. Keramik Dinding 20 x 25 cm (Putih Polos) 22.163 M2 264,579.15 5,863,920.62
SUB JUMLAH V 9,893,703.74
VI. PEK. KUSEN, DAUN PINTU DAN JENDELA
1 Kusen Pintu + Jendela + Bouven Kayu Klas I (5/11 cm) diprofil 0.139 M3 17,967,653.00 2,497,503.77
2 Pek. Daun Pintu Multipleks 6 mm Lapis Alumunium Foil 3.050 M2 386,978.35 1,180,283.97
3 Pek. Kaca Zig - Zag (Polos 5 mm) Bouven dan Pintu 0.697 M2 224,107.57 156,202.97
4 Angker Kosen 8.000 Bh 1,500.00 12,000.00
S U B J U M L A H VI 3,845,990.71
VII. PEK. KUNCI DAN GANTUNGAN
1 Pas. Kunci Tanam Double Slaag (2x putar Uk. Besar) 2.000 Bh 292,799.10 585,598.20
2 Pas. Engsel Daun Pintu kupu-kupu merk ARCH 6.000 Bh 37,077.70 222,466.20
3 Pas. Grendel Daun Pintu 2.000 Bh 42,577.70 85,155.40
S U B J U M L A H VII 893,219.80
VIII. PEKERJAAN ATAP DAN PLAFOUND
1 Kuda - kuda + ikatan Angin + Balok Gewel Kayu Kelas II (8/12, 6/12, 5/10) 0.076 M3 5,826,678.00 442,827.53
2 Gording Kayu Klas II (5/10 + Klos) 0.240 M3 5,039,158.09 1,209,397.94
3 List plank Kayu Kelas II (diprofil) 20.120 M1 77,822.25 1,565,783.67
4 Pek. Atap Seng Gelombang BJLS 0,30 mm 25.920 M2 91,162.50 2,362,932.00
5 Bubungan Seng Plat BJLS 0,30 mm 4.800 M1 61,352.50 294,492.00
6 Pek. Rangka Plafond dan Tripleks 4 mm 20.288 M2 188,128.27 3,816,746.34
7 Mur Bout Diameter 12 mm, p = 25 cm 8.000 Bh 12,500.00 100,000.00
8 List Plafond Kayu Kelas II di Profil 48.200 M1 15,900.39 766,398.80
9 Ring Bout Diameter 12 mm 8.000 Bh 1,000.00 8,000.00
SUB J U M L A H VIII 10,566,578.28
IX. PEKERJAAN LANTAI
1 Urugan Pasir dibawah Lantai 2.023 M3 207,055.20 418,872.67
2 Rabat Beton, 1 Pc : 3 Psr : 5 Bpc 1.015 M3 1,157,770.35 1,175,136.91
3 Keramik Lantai Putih Polos 40 x 40 cm 20.288 M3 264,579.15 5,367,781.80
SUB J U M L A H IX 5,367,781.80
X. PEKERJAAN PENGECATAN/FINISHING
1 Pengecatan Kayu Kusen 5.110 M2 59,020.39 301,594.19
2 Cat List Plank 4.100 M2 59,020.39 241,983.60
3 Cat Plafond 20.288 M2 25,146.21 510,166.29
4 Cat Tembok 39.735 M2 25,146.21 999,184.61
SUB JUMLAH X 2,052,928.69
XI. PEKERJAAN LISTRIK
1 Pas. Titik lampu 3.0 Titik 602,459.00 1,807,377.00
2 Pas. Lampu Philips 20 Watt 3.0 Bh 45,000.00 135,000.00
3 Pas. Saklar Tunggal 3.0 Bh 25,000.00 75,000.00
SUB J U M L A H XI 2,017,377.00
XII PEKERJAAN SANITASI
1 Klosed Duduk Komplit 2.000 Bh 2,414,601.20 4,829,202.40
2 Floor Drain 2.000 Bh 45,717.10 91,434.20
3 Pipa PVC Dia. 4 " 4.000 M1 62,500.00 250,000.00
4 Elbouw PVC Dia. 4" 3.000 Bh 45,000.00 135,000.00
5 Socket PVC Dia. 4" 1.000 Bh 20,000.00 20,000.00
6 Pipa PVC Dia. 2 " 4.500 M1 37,500.00 168,750.00
7 Elbouw PVC Dia. 2" 2.000 Bh 17,500.00 35,000.00
8 Socket PVC Dia. 2" 1.000 Bh 18,500.00 18,500.00
9 Tee Stook PVC Dia. 2" 1.000 Bh 25,000.00 25,000.00
10 Pipa PVC Dia. 1/2 " 2.750 M1 17,500.00 48,125.00
11 Elbouw PVC Dia. 1/2" 2.000 Bh 5,000.00 10,000.00
12 Tee Stook PVC Dia. 1/2" 2.000 Bh 7,500.00 15,000.00
13 Kran Air PVC Dia. 1/2" 2.000 Bh 30,000.00 60,000.00
14 Pipa PVC Dia. 4 " Untuk Septiktank dan Peresapan 2.000 M1 62,500.00 125,000.00
15 Tee Stook PVC Dia. 4" 1.000 Bh 30,000.00 30,000.00
16 Pipa PVC Dia. 2 " Untuk Septiktank dan Peresapan 2.000 M1 37,500.00 75,000.00
17 Pompa Air Otomatis 1.000 bh 2,000,000.00 2,000,000.00
18 Westafel Komplit 2.000 bh 762,174.49 1,524,348.98
19 Stark Tank 500 Liter Warna Kuning dengan dudukannya 1.000 Ls 2,458,000.00 2,458,000.00
20 Urinior 1.000 Bh 2,486,974.49 2,486,974.49
SUB J U M L A H XII 14,405,335.07
XIII PEKERJAAN LAIN - LAIN
REKAPITULASI
PROGRAM : PENGELOLAAN PENDIDIKAN
KEGIATAN : PENGELOLAAN PENDIDIKAN SEKOLAH DASAR (SD)
PEKERJAAN : REHABILITASI TOILET (JAMBAN) DENGAN TINGKAT KERUSAKAN MINIMAL SEDANG BESERTA SANITASINYA
LOKASI : SDK LARANTUKA V - KELURAHAN PORTOH - KECAMATAN LARANTUKA - KABUPATEN FLORES TIMUR
TAHUN ANGGARAN : 2022
NO URAIAN PEKERJAAN
1 2
I PEKERJAAN PERSIAPAN
II PEKERJAAN PONDASI
III TANGGA DEPAN
IV PEKERJAAN BETON
V PEKERJAAN DINDING DAN PLESTERAN
VI PEK. KUSEN, DAUN PINTU DAN JENDELA
VII PEK. KUNCI DAN GANTUNGAN
VIII PEKERJAAN ATAP DAN PLAFOUND
IX PEKERJAAN LANTAI
X PEKERJAAN PENGECATAN/FINISHING
XI PEKERJAAN LISTRIK
XII PEKERJAAN SANITASI
XIII PEKERJAAN LAIN - LAIN
A. TOTAL
B. PPN (11 % x C)
C. JUMLAH (D + C)
D. DIBULATKAN
Terbilang : Enam Puluh Tiga Juta Empat Ratus Enam Puluh Enam 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
1,308,414.80
239,222.68
1,340,153.00
4,846,577.85
9,893,703.74
3,845,990.71
893,219.80
10,566,578.28
5,367,781.80
2,052,928.69
2,017,377.00
14,405,335.07
400,000.00
57,177,283.42
6,289,501.18
63,466,784.59
63,466,000.00
h Enam Ribu Rupiah
Mengetahui
Kepala Dinas Pekerjaan Umum dan Penataan
Ruang Kabupaten Flores Timur
KUMULATIF 2.3 4.9 12.1 13.5 15.7 33.1 35.8 36.3 54.5 63.7 92.6 100.0
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
Disetujui Oleh Diperiksa Oleh Dibuat Oleh
Pejabat Pembut Komitmen Kepala Bidang Penataan Ruang dan Konsultan Perencana
Dinas Pendidikan Kepemudaan dan Olah Raga Cipta Karya PT. Citra Ngada Plan
Kabupaten Flores Timur Kabupaten Flores Timur Perwakilan Flores Timur
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