RENCANA ANGGARAN BIAYA (RAB)

PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR

PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR KELURAHAN LAMONAE
LOKASI : KEC. LANGGIKIMA - KAB. KONAWE UTARA
TAHUN ANGGARAN : 2012

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SATUAN SATUAN HARGA
(Rp.) (Rp.)
1 2 3 4 5 6

A PEKERJAAN PERSIAPAN
1 Pek. Direksi keet dan Gudang bahan 1.00 Ls 2,000,000.00 2,000,000.00
2 Pek. Pengukuran dan Pasang Bouwplank 1.00 Ls 500,000.00 500,000.00
3 Air kerja dan P3K 1.00 Ls 1,000,000.00 1,000,000.00
4 Dokumentasi / Administrasi 1.00 Ls 500,000.00 500,000.00
5 Papan Nama Proyek 1.00 Ls 150,000.00 150,000.00
JUMLAH 4,150,000.00

B PEKERJAAN PEMBANGUNAN GEDUNG KANTOR

I PEKERJAAN TANAH DAN PASIR
1 Pek. Galian Tanah Pondasi 86.36 M3 22,600.00 1,951,736.00
2 Pek. Urugan Tanah Alur Pondasi 21.59 M3 10,835.00 233,927.65
3 Pek. Urugan Pasir Alas Pondasi 7.91 M3 135,650.00 1,072,991.50
4 Pek. Urugan Tanah Alas Lantai 70.11 M3 118,250.00 8,290,507.50
5 Pek. Urugan Pasir Alas Lantai 18.26 M3 135,650.00 2,476,426.40
JUMLAH 14,025,589.05

II PEKERJAAN BATU, PASANGAN DAN PLESTERAN

1 Pek. Batu Kosong 17.14 M3 277,810.00 4,761,663.40
2 Pek. Pasangan Pondasi Batu Gunung 1 : 5 34.21 M3 571,255.00 19,542,633.55
3 Pek. Pasangan Bata Merah 1 : 5 173.41 M2 92,915.00 16,112,390.15
4 Pek. Pasangan Trasram 1 : 2, Tinggi 30 cm 46.21 M2 107,950.00 4,988,369.50
5 Pek. Plesteran Dinding Tembok 1 : 5 346.82 M2 30,805.00 10,683,790.10
6 Pek. Plesteran Trasram 1 : 2 92.42 M2 37,197.00 3,437,746.74
7 Pek. Plesteran Beton 1 : 2 17.76 M2 37,197.00 660,618.72
8 Pek. Pas. Batu Gunung Tangga 1.62 M2 571,255.00 925,433.10
JUMLAH 61,112,645.26

III PEKERJAAN BETON

1 Pek. Kolom 15/15 cm, 1 : 2 : 3 0.46 M3 4,271,050.00 1,964,683.00
2 Pek. Kolom Teras 15/30 cm, 1 : 2 : 3 0.41 M3 4,271,050.00 1,751,130.50
3 Pek. Kolom Praktis, 1 : 2 : 3 68.00 M1 72,065.00 4,900,420.00
4 Pek. Sloof Beton 15/20 cm, 1 : 2 : 3 2.39 M3 3,014,850.00 7,205,491.50
5 Pek. Ringbalk 15/15 cm, 1 : 2 : 3 1.68 M3 3,014,850.00 5,064,948.00
6 Pek. Balok Latei 10/10 cm, 1 : 2 : 3 63.00 M1 72,065.00 4,540,095.00
JUMLAH 25,426,768.00

IV PEKERJAAN KAP, KUDA-KUDA DAN ATAP

1 Pek. Kuda-kuda Kayu Kls II 8/12 1.94 M3 3,619,000.00 7,020,860.00
2 Pek. Gording Kayu Kls II 6/12 4.14 M3 2,728,500.00 11,295,990.00
3 Pek. Balok Jepit & Balok Angin Kayu Kls II 6/12 0.43 M3 2,728,500.00 1,173,255.00
4 Pek. Kaso dan Reng 235.52 M2 42,875.00 10,097,920.00
5 Pek. Papan Lisplank Kayu Silae 2x(3/20) 64.00 M' 59,000.00 3,776,000.00
6 Pek. Atap Sakura Roof 235.52 M2 78,015.00 18,374,092.80
7 Pek. Nok Sakura Roof 35.74 M' 137,720.00 4,922,112.80
8 Pasangan Baut / Angker 1.00 Ls 300,000.00 300,000.00
JUMLAH 56,960,230.60

V PEKERJAAN KUSEN,DAUN PINTU/JENDELA/KACA

1 Pek. Kusen Pintu, Ventilasi Atap Kayu Klas II 0.67 M3 3,914,500.00 2,622,715.00
2 Pek. Jalusi Pintu, Jendela dan Ventilasi Atap 59.11 M2 280,600.00 16,586,266.00
3 Pek. Daun Pintu Panil Kayu Klas I 14.91 M2 354,500.00 5,285,595.00
4 Pek. Bingkai Kaca Jendela Kayu Klas I 4.60 M2 464,855.00 2,138,333.00
5 Pek. Pas. Kaca Bening 5 mm 6.10 M2 143,673.75 876,409.88
JUMLAH 27,509,318.88
 1 2 3 4 5 6

VI PEKERJAAN LANTAI & RABAT BETON

1 Pek. Pas.Tegel Keramik 40/40 cm 1:5 179.10 M2 143,975.00 25,785,922.50
2 Pek. Pas.dinding Tegel Keramik 20/20 cm KM/WC 1:5 19.36 M2 171,805.00 3,326,144.80
3 Pek. Pas.Tegel Plint 10/40 cm 1:5 94.00 M' 36,152.00 3,398,288.00
4 Pek. Pas.Tegel Anti Slip 20/20 cm 1:3 5.10 M2 159,305.00 812,455.50
5 Pek. Rabat Beton Lantai 1:3:5 10.09 M3 716,175.00 7,226,205.75
JUMLAH 40,549,016.55

VII PEKERJAAN INSTALASI LISTRIK

1 Pas. Instalasi Titik Lampu 13.00 Titik 200,000.00 2,600,000.00
2 Pas. Lampu TL (Neon) 5 watt Merk Phillips 4.00 Bh 17,000.00 68,000.00
3 Pas. Lampu TL (Neon) 14 watt Merk Phillips 9.00 Bh 27,000.00 243,000.00
4 Pas. Stop Kontak Merk Broco 4.00 Bh 26,000.00 104,000.00
5 Pas. Saklar ganda Merk Broco 4.00 Bh 23,000.00 92,000.00
6 Pas. Saklar Tunggal Merk Broco 4.00 Bh 20,000.00 80,000.00
7 Pas. MCB 1.00 Bh 200,000.00 200,000.00
JUMLAH 3,387,000.00

VIII PEKERJAAN PENGGANTUNG / PENGUNCI

1 Pas. Kunci Pintu 8.00 Bh 124,075.00 992,600.00
2 Pas. Engsel Pintu 27.00 Bh 30,173.75 814,691.25
3 Pas. Engsel Jendela 14.00 Bh 23,782.50 332,955.00
3 Pas. Grendel Pintu 8.00 Bh 37,782.50 302,260.00
4 Pas. Grendel Jendela 7.00 Bh 12,282.50 85,977.50
5 Pas. Kait Angin 7.00 Bh 16,282.50 113,977.50
JUMLAH 2,642,461.25

IX PEKERJAAN RANGKA PLAFOND & PLAFOND

1 Pek. Rangka Plafond Ruangan Kayu 5/7 Klas 2 258.76 M2 55,900.00 14,464,684.00
2 Pek. Plafond Tripleks 3 mm 258.76 M2 34,641.50 8,963,834.54
JUMLAH 23,428,518.54

X PEKERJAAN PENGECETAN / FINISHING

1 Pek. Cat/Plamur Dinding Tembok (3x jalan) 173.41 M2 14,430.00 2,502,306.30
3 Pek. Cat Kilap Kusen Pintu/Jendela 36.11 M2 26,747.50 965,852.23
4 Pek. Cat Kilap Lisplank dan Jalusi 23.04 M2 26,747.50 616,262.40
5 Pek. Vernis Daun Pintu/Jendela 39.12 M2 20,782.50 813,011.40
JUMLAH 4,897,432.32

XI PEKERJAAN SANITASI
1 Pek. Pas. Klosed Jongkok 3.00 Bh 371,792.00 1,115,376.00
2 Pek. Pas. Kran Air 3.00 Bh 35,225.00 105,675.00
3 Pek. Pas. Floor Drain 3.00 Bh 23,075.00 69,225.00
4 Pek. Pas. Instalasi Air Bersih dan Air Kotor 1.00 Ls 1,000,000.00 1,000,000.00
5 Pek. Septicktank 1.00 Ls 4,500,000.00 4,500,000.00
JUMLAH 6,790,276.00

XII PEKERJAAN SALURAN DAN LAIN-LAIN

1 Pek. Galian Tanah Saluran 6.13 M3 22,600.00 138,538.00
2 Pek. Urugan Pasir 1.12 M3 135,650.00 151,928.00
3 Pek. Pas. Saluran Air Hujan dan Bak Kontrol 59.00 M' 94,154.23 5,555,099.28
4 Pek. Pembersihan Akhir 1.00 Ls 500,000.00 500,000.00
JUMLAH 6,345,565.28
 REKAPITULASI ANGGARAN BIAYA
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR KELURAHAN LAMONAE
LOKASI : KEC. LANGGIKIMA - KAB. KONAWE UTARA
TAHUN ANGGARAN : 2012

NO. URAIAN PEKERJAAN HARGA PEKERJAAN

( Rp.)

A PEKERJAAN PERSIAPAN 4,150,000.00

B PEKERJAAN PEMBANGUNAN GEDUNG KANTOR

I PEKERJAAN TANAH DAN PASIR 14,025,589.05
II PEKERJAAN BATU, PASANGAN DAN PLESTERAN 61,112,645.26
III PEKERJAAN BETON 25,426,768.00
IV PEKERJAAN KAP, KUDA-KUDA DAN ATAP 56,960,230.60
V PEKERJAAN KUSEN,DAUN PINTU/JENDELA/KACA 27,509,318.88
VI PEKERJAAN LANTAI & RABAT BETON 40,549,016.55
VII PEKERJAAN INSTALASI LISTRIK 3,387,000.00
VIII PEKERJAAN PENGGANTUNG / PENGUNCI 2,642,461.25
IX PEKERJAAN RANGKA PLAFOND & PLAFOND 23,428,518.54
XIII PEKERJAAN PENGECETAN / FINISHING 4,897,432.32
XI PEKERJAAN SANITASI 6,790,276.00
XII PEKERJAAN SALURAN DAN LAIN-LAIN 6,345,565.28

A REAL COST 277,224,821.72

B PPN 10 % x (A) 27,722,482.17
C IMB 2 % x (A) 5,544,496.43
D TOTAL COST (A+B+C) 310,491,800.33
DIBULATKAN 310,490,000.00
Terbilang : Tiga Ratus juta rupiah

Wanggudu, Januari 2012

Konsultan Perencana Dibuat Oleh :

0 Estimator

0 0
Direktur Engineer
 ANALISA HARGA SATUAN
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR KELURAHAN LAMONAE
LOKASI : KEC. LANGGIKIMA - KAB. KONAWE UTARA
TAHUN ANGGARAN : 2012

1 1 M3 Galian Tanah Untuk Pondasi

0.4000 OH Pekerja @ Rp. 50,000.00 = Rp. 20,000.00
0.0400 OH Mandor @ Rp. 65,000.00 = Rp. 2,600.00
Jumlah Rp. 22,600.00
2 1 M3 Urugan Kembali
0.1920 OH Pekerja @ Rp. 50,000.00 = Rp. 9,600.00
0.0190 OH Mandor @ Rp. 65,000.00 = Rp. 1,235.00
Jumlah Rp. 10,835.00
3 1 M3 Urugan Tanah Alas Lantai (Didatangkan)
1.2000 M3 Tanah @ Rp. 75,000.00 = Rp. 90,000.00
0.5000 OH Pekerja @ Rp. 50,000.00 = Rp. 25,000.00
0.0500 OH Mandor @ Rp. 65,000.00 = Rp. 3,250.00
Jumlah Rp. 118,250.00
5 1 M3 Urugan Pasir
1.2000 M3 Pasir Urug @ Rp. 100,000.00 = Rp. 120,000.00
0.3000 OH Pekerja @ Rp. 50,000.00 = Rp. 15,000.00
0.0100 OH Mandor @ Rp. 65,000.00 = Rp. 650.00
Jumlah Rp. 135,650.00
6 1 M3 Pasangan Pondasi 1 PC : 3 Ps
1.1000 M3 Batu Kali/ Gunung @ Rp. 150,000.00 = Rp. 165,000.00
202.00 KG Portland Semen @ Rp. 1,600.00 = Rp. 323,200.00
0.4850 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 58,200.00
1.5000 OH Pekerja @ Rp. 50,000.00 = Rp. 75,000.00
0.6000 OH Tukang @ Rp. 65,000.00 = Rp. 39,000.00
0.0600 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 4,500.00
0.0750 OH Mandor @ Rp. 65,000.00 = Rp. 4,875.00
Jumlah Rp. 669,775.00
7 1 M3 Pasangan Pondasi 1 PC : 5 Ps
1.1000 M3 Batu Kali/ Gunung @ Rp. 150,000.00 = Rp. 165,000.00
136.00 KG Portland Semen @ Rp. 1,600.00 = Rp. 217,600.00
0.5440 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 65,280.00
1.5000 OH Pekerja @ Rp. 50,000.00 = Rp. 75,000.00
0.6000 OH Tukang @ Rp. 65,000.00 = Rp. 39,000.00
0.0600 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 4,500.00
0.0750 OH Mandor @ Rp. 65,000.00 = Rp. 4,875.00
Jumlah Rp. 571,255.00
8 1 M3 Pasangan Pondasi Batu Kosong
1.2000 M3 Batu Kali/ Gunung @ Rp. 150,000.00 = Rp. 180,000.00
0.3000 M3 Pasir Urug @ Rp. 100,000.00 = Rp. 30,000.00
0.7400 OH Pekerja @ Rp. 50,000.00 = Rp. 37,000.00
0.3900 OH Tukang @ Rp. 65,000.00 = Rp. 25,350.00
0.0390 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 2,925.00
0.0390 OH Mandor @ Rp. 65,000.00 = Rp. 2,535.00
Jumlah Rp. 277,810.00
9 1 M2 Pasangan Bata Merah Tebal 1/2 Bata, 1 Pc : 2 Ps
90.0000 Bh Bata Merah @ Rp. 550.00 = Rp. 49,500.00
18.9500 KG Portland Semen @ Rp. 1,600.00 = Rp. 30,320.00
0.0320 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 3,840.00
0.3200 OH Pekerja @ Rp. 50,000.00 = Rp. 16,000.00
0.1000 OH Tukang @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0160 OH Mandor @ Rp. 65,000.00 = Rp. 1,040.00
Jumlah Rp. 107,950.00
10 1 M2 Pasangan Bata Merah Tebal 1/2 Bata, 1 Pc : 5 Ps
90.0000 Bh Bata Merah @ Rp. 550.00 = Rp. 49,500.00
9.7000 KG Portland Semen @ Rp. 1,600.00 = Rp. 15,520.00
0.0400 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 4,800.00
0.3000 OH Pekerja @ Rp. 50,000.00 = Rp. 15,000.00
0.1000 OH Tukang @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0130 OH Mandor @ Rp. 65,000.00 = Rp. 845.00
Jumlah Rp. 92,915.00
11 1 M2 Plesteran 1 Pc : 2 Ps, Tebal 15 mm
8.5200 KG Portland Semen @ Rp. 1,600.00 = Rp. 13,632.00
0.0170 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 2,040.00
0.2000 OH Pekerja @ Rp. 50,000.00 = Rp. 10,000.00
0.1500 OH Tukang @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0100 OH Mandor @ Rp. 65,000.00 = Rp. 650.00
Jumlah Rp. 37,197.00
12 1 M2 Plesteran 1 Pc : 3 Ps, Tebal 15 mm
6.4800 KG Portland Semen @ Rp. 1,600.00 = Rp. 10,368.00
0.0100 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 1,200.00
0.2000 OH Pekerja @ Rp. 50,000.00 = Rp. 10,000.00
0.1500 OH Tukang @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0100 OH Mandor @ Rp. 65,000.00 = Rp. 650.00
Jumlah Rp. 33,093.00
13 1 M2 Plesteran 1 Pc : 5 Ps, Tebal 15 mm
4.3000 KG Portland Semen @ Rp. 1,600.00 = Rp. 6,880.00
0.0200 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 2,400.00
0.2000 OH Pekerja @ Rp. 50,000.00 = Rp. 10,000.00
0.1500 OH Tukang @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0100 OH Mandor @ Rp. 65,000.00 = Rp. 650.00
Jumlah Rp. 30,805.00
14 1 M2 Pelicinan dengan Air Semen
1.0000 KG Portland Semen @ Rp. 1,600.00 = Rp. 1,600.00
0.0600 OH Pekerja @ Rp. 50,000.00 = Rp. 3,000.00
0.0100 OH Tukang @ Rp. 65,000.00 = Rp. 650.00
0.0010 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 75.00
0.0010 OH Mandor @ Rp. 65,000.00 = Rp. 65.00
Jumlah Rp. 5,390.00
15 1 M1 Pasangan Saluran Air Hujan (Batu Gunung)
0.1350 M3 Pas. Batu Gunung 1:5 @ Rp. 571,255.00 = Rp. 77,119.43
0.4000 M2 Plesteran 1:2 @ Rp. 37,197.00 = Rp. 14,878.80
0.4000 M2 Pelicinan Air Semen @ Rp. 5,390.00 = Rp. 2,156.00
Jumlah Rp. 94,154.23
16 1 M3 Pasang Kusen Pintu dan Jendela
1.1000 M3 Balok Kayu Kls II @ Rp. 1,950,000.00 = Rp. 2,145,000.00
6.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 300,000.00
20.0000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 1,300,000.00
2.0000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 150,000.00
0.3000 OH Mandor @ Rp. 65,000.00 = Rp. 19,500.00
Jumlah Rp. 3,914,500.00
17 1 M2 Pek. Pintu Panil
0.0400 M3 Papan Kayu Kls I @ Rp. 3,000,000.00 = Rp. 120,000.00
1.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 50,000.00
2.5000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 162,500.00
0.2500 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 18,750.00
0.0500 OH Mandor @ Rp. 65,000.00 = Rp. 3,250.00
Jumlah Rp. 354,500.00
18 1 M2 Pasang Jalusi Mati
0.0300 M3 Papan Kayu Kls II @ Rp. 3,000,000.00 = Rp. 90,000.00
0.1500 Kg Paku Biasa @ Rp. 20,000.00 = Rp. 3,000.00
0.8000 OH Pekerja @ Rp. 50,000.00 = Rp. 40,000.00
2.0000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 130,000.00
0.2000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 15,000.00
0.0400 OH Mandor @ Rp. 65,000.00 = Rp. 2,600.00
Jumlah Rp. 280,600.00
19 1 M2 Pasang Bingkai Jendela
0.0350 M3 Papan Kayu Jati @ Rp. 3,000,000.00 = Rp. 105,000.00
1.3100 OH Pekerja @ Rp. 50,000.00 = Rp. 65,500.00
4.0000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 260,000.00
0.4000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 30,000.00
0.0670 OH Mandor @ Rp. 65,000.00 = Rp. 4,355.00
Jumlah Rp. 464,855.00
20 1 M3 Pasang Konstruksi Kuda-Kuda Kayu Klas II
1.1000 M3 Balok Kayu Klas II @ Rp. 1,950,000.00 = Rp. 2,145,000.00
15.0000 KG Besi Strip @ Rp. 25,000.00 = Rp. 375,000.00
0.8000 KG Paku Campur @ Rp. 20,000.00 = Rp. 16,000.00
4.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 200,000.00
12.0000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 780,000.00
1.2000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 90,000.00
0.2000 OH Mandor @ Rp. 65,000.00 = Rp. 13,000.00
Jumlah Rp. 3,619,000.00
21 1 M3 Pasang Gording, Balok Jepit/ Balok Konsol
1.1000 M3 Balok Kayu Klas II @ Rp. 1,950,000.00 = Rp. 2,145,000.00
2.1000 KG Paku Campur @ Rp. 20,000.00 = Rp. 42,000.00
2.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 100,000.00
6.0000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 390,000.00
0.6000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 45,000.00
0.1000 OH Mandor @ Rp. 65,000.00 = Rp. 6,500.00
Jumlah Rp. 2,728,500.00
22 1 M2 Pasang Kaso + Reng
0.0140 M3 Balok Kayu Klas II @ Rp. 1,950,000.00 = Rp. 27,300.00
0.1500 KG Paku Campur @ Rp. 20,000.00 = Rp. 3,000.00
0.1000 OH Pekerja @ Rp. 50,000.00 = Rp. 5,000.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0050 OH Mandor @ Rp. 65,000.00 = Rp. 325.00
Jumlah Rp. 42,875.00
23 1 M2 Rangka Plafond (1,00 x 1,00 m)
0.1000 Kg Paku Campur @ Rp. 20,000.00 = Rp. 2,000.00
0.0120 M3 Kayu Kls II @ Rp. 1,950,000.00 = Rp. 23,400.00
0.1500 OH Pekerja @ Rp. 50,000.00 = Rp. 7,500.00
0.2500 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 16,250.00
0.0250 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,875.00
0.0750 OH Mandor @ Rp. 65,000.00 = Rp. 4,875.00
Jumlah Rp. 55,900.00
24 1 M2 Plafond Tripleks 3 mm (1,00 x 1,00 m)
0.3819 Lbr Tripleks @ Rp. 60,000.00 = Rp. 22,914.00
0.0300 Kg Paku Tripleks @ Rp. 25,000.00 = Rp. 750.00
0.0700 OH Pekerja @ Rp. 50,000.00 = Rp. 3,500.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0035 OH Mandor @ Rp. 65,000.00 = Rp. 227.50
Jumlah Rp. 34,641.50
25 1 M' Pasang Lisplank Ukuran 2 x ( 3 x 20) cm
0.0140 M3 Papan Kayu Kls II @ Rp. 1,950,000.00 = Rp. 27,300.00
0.0600 KG Paku Campur @ Rp. 20,000.00 = Rp. 1,200.00
0.1500 OH Pekerja @ Rp. 50,000.00 = Rp. 7,500.00
0.2500 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 16,250.00
0.0250 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,875.00
0.0750 OH Mandor @ Rp. 65,000.00 = Rp. 4,875.00
Jumlah Rp. 59,000.00
27 1 M3 Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 Split
218.000 KG Portland Semen @ Rp. 1,600.00 = Rp. 348,800.00
0.5000 M3 Pasir Beton @ Rp. 120,000.00 = Rp. 60,000.00
0.8200 M3 Split / Kerikil @ Rp. 250,000.00 = Rp. 205,000.00
1.6200 OH Pekerja @ Rp. 50,000.00 = Rp. 81,000.00
0.2400 OH Tukang @ Rp. 65,000.00 = Rp. 15,600.00
0.0250 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,875.00
0.0600 OH Mandor @ Rp. 65,000.00 = Rp. 3,900.00
Jumlah Rp. 716,175.00
28 1 M3 Membuat Kolom Beton Bertulang (100 Kg Besi + Bekisting)
0.4000 M3 Kayu Terentang @ Rp. 900,000.00 = Rp. 360,000.00
4.0000 KG Paku Campur @ Rp. 20,000.00 = Rp. 80,000.00
2.0000 Ltr Minyak Bekisting @ Rp. 12,000.00 = Rp. 24,000.00
100.0000 KG Besi Beton Polos @ Rp. 15,000.00 = Rp. 1,500,000.00
4.0000 KG Kawat Beton @ Rp. 20,000.00 = Rp. 80,000.00
323.0000 KG Portland Semen @ Rp. 1,600.00 = Rp. 516,800.00
0.5000 M3 Pasir Beton @ Rp. 120,000.00 = Rp. 60,000.00
0.7400 M3 Split @ Rp. 250,000.00 = Rp. 185,000.00
0.1500 M3 Kayu Balok @ Rp. 1,950,000.00 = Rp. 292,500.00
3.5000 Lbr Tripleks @ Rp. 60,000.00 = Rp. 210,000.00
20.0000 Btg Dolken @ Rp. 9,000.00 = Rp. 180,000.00
7.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 350,000.00
0.3500 OH Tukang Batu @ Rp. 65,000.00 = Rp. 22,750.00
3.3000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 214,500.00
2.1000 OH Tukang Besi @ Rp. 65,000.00 = Rp. 136,500.00
0.5700 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 42,750.00
0.2500 OH Mandor @ Rp. 65,000.00 = Rp. 16,250.00
Jumlah Rp. 4,271,050.00
29 1 M3 Membuat Beton Bertulang Sloof dan Ringbalk (100 Kg Besi + Bekisting)
0.2300 M3 KayuTerentang @ Rp. 900,000.00 = Rp. 207,000.00
2.0000 KG Paku Campur @ Rp. 20,000.00 = Rp. 40,000.00
0.6000 Ltr Minyak Bekisting @ Rp. 12,000.00 = Rp. 7,200.00
100.0000 KG Besi Beton Polos @ Rp. 15,000.00 = Rp. 1,500,000.00
3.0000 KG Kawat Beton @ Rp. 20,000.00 = Rp. 60,000.00
323.0000 KG Portland Semen @ Rp. 1,600.00 = Rp. 516,800.00
0.5000 M3 Pasir Beton @ Rp. 120,000.00 = Rp. 60,000.00
0.7000 M3 Split / Kerikil @ Rp. 250,000.00 = Rp. 175,000.00
4.3000 OH Pekerja @ Rp. 50,000.00 = Rp. 215,000.00
0.3100 OH Tukang Batu @ Rp. 65,000.00 = Rp. 20,150.00
1.5000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 97,500.00
1.4000 OH Tukang Besi @ Rp. 65,000.00 = Rp. 91,000.00
0.3100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 23,250.00
0.0300 OH Mandor @ Rp. 65,000.00 = Rp. 1,950.00
Jumlah Rp. 3,014,850.00
30 1 M' Membuat Kolom Penguat Beton Bertulang (Kolom Praktis)
0.0020 M3 KayuTerentang @ Rp. 900,000.00 = Rp. 1,800.00
0.0100 KG Paku Campur @ Rp. 20,000.00 = Rp. 200.00
3.0000 KG Besi Beton Polos @ Rp. 15,000.00 = Rp. 45,000.00
0.4200 KG Kawat Beton @ Rp. 20,000.00 = Rp. 8,400.00
4.0000 KG Portland Semen @ Rp. 1,600.00 = Rp. 6,400.00
0.0060 M3 Pasir Beton @ Rp. 120,000.00 = Rp. 720.00
0.0080 M3 Split @ Rp. 250,000.00 = Rp. 2,000.00
0.0600 OH Pekerja @ Rp. 50,000.00 = Rp. 3,000.00
0.0200 OH Tukang Batu @ Rp. 65,000.00 = Rp. 1,300.00
0.0200 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 1,300.00
0.0200 OH Tukang Besi @ Rp. 65,000.00 = Rp. 1,300.00
0.0060 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 450.00
0.0030 OH Mandor @ Rp. 65,000.00 = Rp. 195.00
Jumlah Rp. 72,065.00
31 1 M2 Pasang Atap Sakura Roof
1.6200 Lbr Atap Sakura Roof @ Rp. 35,000.00 = Rp. 56,700.00
0.2000 KG Paku Anti Karat @ Rp. 20,000.00 = Rp. 4,000.00
0.2000 OH Pekerja @ Rp. 50,000.00 = Rp. 10,000.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0010 OH Mandor @ Rp. 65,000.00 = Rp. 65.00
Jumlah Rp. 78,015.00
32 1 M' Pasangan Nok Raja Sakura Roof
2.5000 Lbr Nok Sakura Roof @ Rp. 45,000.00 = Rp. 112,500.00
0.0500 KG Paku Anti Karat @ Rp. 20,000.00 = Rp. 1,000.00
0.2500 OH Pekerja @ Rp. 50,000.00 = Rp. 12,500.00
0.1500 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0130 OH Mandor @ Rp. 65,000.00 = Rp. 845.00
Jumlah Rp. 137,720.00
33 1 M2 Talang Miring Seng Plat Bjls 30
0.5000 Lbr Seng plat 3' x 6' bjls 30 @ Rp. 60,000.00 = Rp. 30,000.00
0.0150 KG Paku Anti Karat @ Rp. 20,000.00 = Rp. 300.00
0.0190 M3 Papan kls II @ Rp. 1,750,000.00 = Rp. 33,250.00
0.3000 KG Meni Besi @ Rp. 13,000.00 = Rp. 3,900.00
0.0400 OH Pekerja @ Rp. 50,000.00 = Rp. 2,000.00
0.4000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 26,000.00
0.0250 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,875.00
0.0013 OH Mandor @ Rp. 65,000.00 = Rp. 81.25
Jumlah Rp. 97,406.25
34 Memasang 1 Buah Kloset Duduk / Monoblok
1.0000 Bh Kloset Duduk @ Rp. 2,500,000.00 = Rp. 2,500,000.00
0.0600 Set Perlengkapan 6 % x H.Klosed @ Rp. 2,500,000.00 = Rp. 150,000.00
1.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 50,000.00
1.5000 OH Tukang @ Rp. 65,000.00 = Rp. 97,500.00
1.5000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 112,500.00
0.1600 OH Mandor @ Rp. 65,000.00 = Rp. 10,400.00
Jumlah Rp. 2,920,400.00
35 Memasang 1 Buah Kloset Jongkok
1.0000 Bh Kloset Jongkok @ Rp. 100,000.00 = Rp. 100,000.00
0.1200 KG Portland Semen @ Rp. 1,600.00 = Rp. 192.00
0.0100 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 1,200.00
1.0000 OH Pekerja @ Rp. 50,000.00 = Rp. 50,000.00
1.5000 OH Tukang @ Rp. 65,000.00 = Rp. 97,500.00
1.5000 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 112,500.00
0.1600 OH Mandor @ Rp. 65,000.00 = Rp. 10,400.00
Jumlah Rp. 371,792.00
36 Memasang 1 Buah Kran Air 3/4" atau 1/2"
1.0000 Bh Kran Air @ Rp. 27,000.00 = Rp. 27,000.00
0.0250 KG Seal Tape @ Rp. 6,000.00 = Rp. 150.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0050 OH Mandor @ Rp. 65,000.00 = Rp. 325.00
Jumlah Rp. 35,225.00
37 Memasang 1 Buah Floor Drain
1.0000 Bh Floor Drain @ Rp. 15,000.00 = Rp. 15,000.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0050 OH Mandor @ Rp. 65,000.00 = Rp. 325.00
Jumlah Rp. 23,075.00
38 1 Buah Pasang Kunci Ruangan (Klas I)
1.0000 Bh Kunci Tanam @ Rp. 90,000.00 = Rp. 90,000.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.5000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 32,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0050 OH Mandor @ Rp. 65,000.00 = Rp. 325.00
Jumlah Rp. 124,075.00
39 1 Buah Pasang Kunci Pintu KM/WC
1.0000 Bh Kunci Tanam @ Rp. 90,000.00 = Rp. 90,000.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.5000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 32,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0050 OH Mandor @ Rp. 65,000.00 = Rp. 325.00
Jumlah Rp. 124,075.00
40 1 Buah Pasang Engsel Pintu
1.0000 Bh Engsel Pintu @ Rp. 18,500.00 = Rp. 18,500.00
0.0150 OH Pekerja @ Rp. 50,000.00 = Rp. 750.00
0.1500 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0008 OH Mandor @ Rp. 65,000.00 = Rp. 48.75
Jumlah Rp. 30,173.75
41 1 Buah Pasang Engsel Jendela
1.0000 Bh Engsel Jendela @ Rp. 16,000.00 = Rp. 16,000.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0005 OH Mandor @ Rp. 65,000.00 = Rp. 32.50
Jumlah Rp. 23,782.50
42 1 Buah Pasang Grendel Jendela
1.0000 Bh Grendel Jendela @ Rp. 4,500.00 = Rp. 4,500.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0005 OH Mandor @ Rp. 65,000.00 = Rp. 32.50
Jumlah Rp. 12,282.50
43 1 Buah Pasang Grendel Pintu
1.0000 Bh Grendel Pintu @ Rp. 30,000.00 = Rp. 30,000.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0005 OH Mandor @ Rp. 65,000.00 = Rp. 32.50
Jumlah Rp. 37,782.50
44 1 Buah Pasang Hak Angin
1.0000 Bh Hak Angin @ Rp. 8,500.00 = Rp. 8,500.00
0.0100 OH Pekerja @ Rp. 50,000.00 = Rp. 500.00
0.1000 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 6,500.00
0.0100 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 750.00
0.0005 OH Mandor @ Rp. 65,000.00 = Rp. 32.50
Jumlah Rp. 16,282.50
45 1 M2 Pasang Kaca 5 mm
1.1000 M2 Kaca @ Rp. 120,000.00 = Rp. 132,000.00
0.0150 OH Pekerja @ Rp. 50,000.00 = Rp. 750.00
0.1500 OH Tukang Kayu @ Rp. 65,000.00 = Rp. 9,750.00
0.0150 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,125.00
0.0008 OH Mandor @ Rp. 65,000.00 = Rp. 48.75
Jumlah Rp. 143,673.75
46 1 M2 Pasang Tegel Keramik 40 x 40 cm
6.6300 Bh Tegel Keramik @ Rp. 9,000.00 = Rp. 59,670.00
11.4000 KG Portland Semen @ Rp. 1,600.00 = Rp. 18,240.00
0.0420 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 5,040.00
1.5000 KG Semen Warna @ Rp. 1,800.00 = Rp. 2,700.00
0.6200 OH Pekerja @ Rp. 50,000.00 = Rp. 31,000.00
0.3500 OH Tukang @ Rp. 65,000.00 = Rp. 22,750.00
0.0350 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 2,625.00
0.0300 OH Mandor @ Rp. 65,000.00 = Rp. 1,950.00
Jumlah Rp. 143,975.00
47 1 M1 Pasang Tegel Plint Keramik 10 x 40 cm
2.8500 Bh Tegel Keramik @ Rp. 9,000.00 = Rp. 25,650.00
1.6500 KG Portland Semen @ Rp. 1,600.00 = Rp. 2,640.00
0.0030 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 360.00
0.1900 KG Semen Warna @ Rp. 1,800.00 = Rp. 342.00
0.0800 OH Pekerja @ Rp. 50,000.00 = Rp. 4,000.00
0.0400 OH Tukang @ Rp. 65,000.00 = Rp. 2,600.00
0.0040 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 300.00
0.0040 OH Mandor @ Rp. 65,000.00 = Rp. 260.00
Jumlah Rp. 36,152.00
48 1 M2 Pasang Tegel Anti Slip 20 x 20 cm
25.0000 Bh Tegel Anti Slip @ Rp. 3,000.00 = Rp. 75,000.00
11.4000 KG Portland Semen @ Rp. 1,600.00 = Rp. 18,240.00
0.0420 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 5,040.00
1.5000 KG Semen Warna @ Rp. 1,800.00 = Rp. 2,700.00
0.6200 OH Pekerja @ Rp. 50,000.00 = Rp. 31,000.00
0.3500 OH Tukang @ Rp. 65,000.00 = Rp. 22,750.00
0.0350 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 2,625.00
0.0300 OH Mandor @ Rp. 65,000.00 = Rp. 1,950.00
Jumlah Rp. 159,305.00
1 M2 Pasang Tegel Keramik 20 x 20 cm
25.0000 Bh Tegel Keramik @ Rp. 3,500.00 = Rp. 87,500.00
11.4000 KG Portland Semen @ Rp. 1,600.00 = Rp. 18,240.00
0.0420 M3 Pasir Pasang @ Rp. 120,000.00 = Rp. 5,040.00
1.5000 KG Semen Warna @ Rp. 1,800.00 = Rp. 2,700.00
0.6200 OH Pekerja @ Rp. 50,000.00 = Rp. 31,000.00
0.3500 OH Tukang @ Rp. 65,000.00 = Rp. 22,750.00
0.0350 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 2,625.00
0.0300 OH Mandor @ Rp. 65,000.00 = Rp. 1,950.00
Jumlah Rp. 171,805.00
49 1 M2 Pengecetan Bidang Kayu Baru, (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
0.2000 KG Cat Meni @ Rp. 13,000.00 = Rp. 2,600.00
0.1500 KG Plamir @ Rp. 15,000.00 = Rp. 2,250.00
0.1700 KG Cat Dasar @ Rp. 40,000.00 = Rp. 6,800.00
0.2600 KG Cat Penutup 2 Kali @ Rp. 40,000.00 = Rp. 10,400.00
0.0700 OH Pekerja @ Rp. 50,000.00 = Rp. 3,500.00
0.0090 OH Tukang Cat @ Rp. 65,000.00 = Rp. 585.00
0.0060 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 450.00
0.0025 OH Mandor @ Rp. 65,000.00 = Rp. 162.50
Jumlah Rp. 26,747.50
50 1 M2 Pengecetan Tembok Anti lumut (1 lapis cat dasar, 1 lapis cat penutup)
0.3000 KG Cat Anti Lumut @ Rp. 13,000.00 = Rp. 3,900.00
0.0100 Bh Kuas @ Rp. 17,000.00 = Rp. 170.00
0.0200 OH Pekerja @ Rp. 50,000.00 = Rp. 1,000.00
0.0630 OH Tukang Cat @ Rp. 65,000.00 = Rp. 4,095.00
0.0063 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 472.50
0.0025 OH Mandor @ Rp. 65,000.00 = Rp. 162.50
Jumlah Rp. 9,800.00
51 1 M2 Pelaburan Bidang Kayu Dengan Vernis
0.1500 Ltr Vernis @ Rp. 35,000.00 = Rp. 5,250.00
0.0500 KG Dempul Jadi @ Rp. 11,000.00 = Rp. 550.00
0.1000 Lbr Amplas @ Rp. 3,000.00 = Rp. 300.00
0.0100 Bh kuas @ Rp. 17,000.00 = Rp. 170.00
0.1600 OH Pekerja @ Rp. 50,000.00 = Rp. 8,000.00
0.1600 OH Tukang Cat @ Rp. 65,000.00 = Rp. 10,400.00
0.0160 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 1,200.00
0.0025 OH Mandor @ Rp. 65,000.00 = Rp. 162.50
Jumlah Rp. 20,782.50
52 1 M2 Pengecetan Tembok, (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
0.1000 KG Plamir @ Rp. 15,000.00 = Rp. 1,500.00
0.1000 KG Cat Dasar @ Rp. 20,000.00 = Rp. 2,000.00
0.2600 KG Cat Penutup 2 Kali @ Rp. 20,000.00 = Rp. 5,200.00
0.0200 OH Pekerja @ Rp. 50,000.00 = Rp. 1,000.00
0.0630 OH Tukang Cat @ Rp. 65,000.00 = Rp. 4,095.00
0.0063 OH Kepala Tukang @ Rp. 75,000.00 = Rp. 472.50
0.0025 OH Mandor @ Rp. 65,000.00 = Rp. 162.50
Jumlah Rp. 14,430.00

Wanggudu, Januari 2012

Konsultan Perencana Dibuat Oleh :

0 Estimator

0 0
Direktur Engineer
 HARGA BAHAN DAN UPAH KERJA
PROGRAM : PENINGKATAN SARANA DAN PRASARANA APARATUR
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR KELURAHAN LAMONAE
LOKASI : KEC. LANGGIKIMA - KAB. KONAWE UTARA
TAHUN ANGGARAN : 2012

HARGA
NO. URAIAN JENIS TENAGA / BAHAN SATUAN
('Rp.)
1 2 3 4

I UPAH TENAGA KERJA :

1 Pekerja OH 50,000.00
2 Tukang Batu OH 65,000.00
3 Tukang Kayu OH 65,000.00
4 Tukang Besi OH 65,000.00
5 Tukang Cat OH 65,000.00
6 Kepala Tukang Batu, Kayu, Besi, Cat OH 75,000.00
7 Mandor OH 65,000.00
II HARGA BAHAN

1 Pasir Urug M3 100,000.00

2 Tanah Urugan M3 75,000.00
3 Pasir Pasangan M3 120,000.00
4 Pasir Beton M3 120,000.00
5 Batu Gunung M3 150,000.00
6 Batu bata Bh 550.00
7 Portland Cemen ( PC ) Kg 1,600.00
8 Semen Warna Kg 1,800.00
9 Kerikil Beton M3 300,000.00
10 Batu Pecah/Suplit Dia. 2 -3 cm M3 250,000.00
11 Besi Beton Kg 15,000.00
12 Besi Plat Kg 25,000.00
13 Pasangan Baut/Angker Ls 300,000.00
19 Kawat Bindrat Kg 20,000.00
15 Paku Campur Kg 20,000.00
16 Paku tripleks Kg 25,000.00
17 Paku Seng Kg 22,500.00
18 Paku anti karat untuk genteng metal Kg 20,000.00
19 Paku Klem Kg 26,000.00
20 Papan Kayu Kls I (Jenis Bitti/ Longori) M3 3,000,000.00
21 Balok Kayu Kls I (Jenis Bitti/Longori) M3 3,000,000.00
22 Papan Kayu Kls II (Jenis Kelapi atau sejenisnya) M3 1,950,000.00
23 Balok Kayu Kls II (Jenis Kelapi atau sejenisnya) M3 1,950,000.00
24 Papan Kayu Kls II (Jenis Pontoh/Meranti) M3 1,750,000.00
25 Balok Kayu Kls II (Jenis Pontoh/Meranti) M3 1,750,000.00
26 Papan Kayu Kelas III ( Bekesting ) M3 900,000.00
27 Kayu dolken diameter 8 cm btg 9,000.00
28 Tripleks Tebal 3 mm Lbr 60,000.00
29 Atap Sakura roof Lbr 35,000.00
30 Nok C P=40 cm Sakura roof Bh 45,000.00
31 Seng Plat Bjls 0.22 Lbr 60,000.00
32 Kaca Bening 5 mm M2 120,000.00
33 Tegel Keramik 40 x 40 cm Bh 9,000.00
34 Tegel Keramik 20 x 25 cm Corak Warna Bh 3,500.00
35 Tegel Anti slip 20 x 20 cm Bh 3,000.00
36 Cat Kilap Kayu (Jenis Avian) Kg 40,000.00
37 Vernis Kayu Standar Ltr 35,000.00
38 Cat Tembok Standar Kg 20,000.00

10
 1 2 3 4
39 Plamur Tembok Kg 5,000.00
40 Plamur Kayu Kg 15,000.00
41 Dempul Kg 11,000.00
42 Meni Kayu Kg 13,000.00
43 Amplas Lbr 3,000.00
44 Pas. Instalasi Listrik Titik 200,000.00
46 Lampu TL (Neon) 5 Watt Merk Phillips Bh 17,000.00
47 Lampu TL (Neon) 14 Watt Merk Phillips Bh 27,000.00
48 Saklar Ganda Bh 23,000.00
49 Saklar Tunggal Bh 20,000.00
50 Stop Kontak Bh 26,000.00
51 MCB Bh 200,000.00
52 Box MCB Bh 35,000.00
53 Kunci Pintu 2x Putar Bh 90,000.00
54 Engsel Pintu H Kuningan Bh 18,500.00
55 Engsel Jendela Kupu-Kupu Standar Bh 16,000.00
56 Grendel Pintu H Kuningan Bh 30,000.00
57 Grendel Jendela Kuningan Bh 4,500.00
58 Hak Angin Jendela Standar Psg 8,500.00
59 Closed Jongkok Standar Bh 100,000.00
60 Kran Kuningan Ø 1/2" Bh 27,000.00
61 Floor Drain Bh 15,000.00
62 Kuas Bh 17,000.00
63 Seal Tipe / Isolasi Pipa Bh 6,000.00
64 Minyak Bekisting Ltr 12,000.00
65 Septictank dan Peresapan Unit 4,500,000.00

Wanggudu, Januari 2012

Konsultan Perencana Dibuat Oleh :

Estimator

Direktur Engineer

11
 92.86
23.22
8.19
70.40
18.70

17.44
35.31
173.92
46.71
347.84
93.42
17.76
2.83

0.68

72.20
2.61
1.96
35.00

2.46
4.65
0.68
255.26
64.80
255.26
36.24

0.72
59.61
14.96
4.60
5.80

179.10
21.36
97.00
5.80
13.09

247.00
247.00

173.92
38.11
23.33
39.12
 6.63
1.32
59.00
1.00
335,209,800.33