Terbilang : Satu Milyar Seratus Enam Puluh Juta Lima Ratus ribu Rupiah
DI BUAT OLEH
KONSULTAN PERENCANA
PT. MANDIRI MAJU MAKMUR
A PEKERJAAN PERSIAPAN
1 Mobilisasi , Listrik, Koordinasi Ls 1.00 5,000,000.00 5,000,000.00
2 Pek. Pembongkaran Ls 1.00 10,000,000.00 10,000,000.00
JUMLAH 15,000,000.00
B PEKERJAAN BETON
1 Pek. Kolom Praktis 11 x 11 Toilet Lt. 1 M3 0.15 7,750,000.00 1,125,300.00
2 Pek. Balok Latei 11 x 11 Toilet Lt. 1 M3 0.02 7,750,000.00 187,550.00
3 Pek. Ring Balk 11 x 11 Toilet Lt. 1 M3 0.08 7,750,000.00 609,537.50
4 Pek. Plat Lantai T = 12 Cm M3 1.86 8,250,000.00 15,345,000.00
5 Pek. Elevasi lantai 1 T = 5 Cm M3 4.00 1,100,000.00 4,400,000.00
5 Pek. Meja Beton Pantry T = 12 Cm M3 0.35 4,325,000.00 1,513,750.00
6 Pek. Tangga M3 2.04 8,325,000.00 16,983,000.00
JUMLAH 40,164,137.50
C PEKERJAAN DINDING DAN LANTAI
1 Pek. Pasangan Tembok Bata Ringan T = 10 CM ( Toilet Lt. 1 ) M2 13.46 360,185.00 4,848,090.10
2 Pek. Plesteran M2 26.92 62,550.00 1,683,846.00
3 Pek. Pemasangan Dinding Gypsum Board 9 mm, 2 Sisi M2 148.65 373,862.00 55,574,586.30
4 Pek. Pengecetan Dinding Nippon Vinilex warna putih M2 734.76 45,000.00 33,064,200.00
5 Pemasangan Granit lantai 60 x 60 Lt 1 ex. Roman Warna Krem motif jati M2 124.60 555,475.00 69,212,185.00
6 Pemasangan Granit lantai 60 x 60 Lt 2 ex. Roman M2 107.50 555,475.00 59,713,562.50
7 Pemasangan Granit lantai 60 x 60 Lt 3 ex. Roman M2 107.50 555,475.00 59,713,562.50
8 Pemasangan Granit lantai 60 x 60 Lt 4 ex. Roman M2 113.75 555,475.00 63,185,281.25
9 Pemasangan Granit lantai 30 x 30 Toilet Lt 1 ex. Roman warna Krem motif Jati M2 3.00 375,000.00 1,125,000.00
10 Pemasangan Granit lantai 30 x 30 Toilet Lt 2 ex. Roman M2 2.85 375,000.00 1,068,750.00
11 Pemasangan Granit lantai 30 x 30 Toilet Lt 3 ex. Roman M2 2.85 375,000.00 1,068,750.00
12 Pemasangan Granit lantai 30 x 30 Toilet Lt 4 ex. Roman M2 2.85 375,000.00 1,068,750.00
13 Pemasangan Granit Dinding 30 x 60 Toilet T = 3 m Lt. 1 ex. Roman Putih M2 13.46 444,884.00 5,986,359.10
14 Pemasangan Granit Dinding 30 x 60 Toilet T = 3 m Lt. 2 ex. Roman M2 16.20 444,884.00 7,207,120.80
15 Pemasangan Granit Dinding 30 x 60 Toilet T = 3 m Lt. 3 ex. Roman M2 16.20 444,884.00 7,207,120.80
16 Pemasangan Granit Dinding 30 x 60 Toilet T = 3 m Lt. 4. ex roman M2 16.20 444,884.00 7,207,120.80
17 Pemasangan Granit Dinding 30 x 60 Pantry ex. Roman M2 4.20 444,884.00 1,868,512.80
18 Pemasangan Granit Meja Beton 60 x 60 Roman M2 3.56 555,475.00 1,977,491.00
19 Pemasangan Granit 60 x 60 Tangga, ex roman M2 40.60 555,475.00 22,552,285.00
20 Pemasangan Rumput Sintetik Area Top Floor ( Outdoor ) M2 35.04 225,000.00 7,882,875.00
JUMLAH 413,215,448.95
D PEKERJAAN ATAP DAN PLAFOND
1 Pek. Pemasangan Plafond Lt. 1 ex. Jayabord 9mm M2 93.0 170,000.00 15,810,000.00
2 Pek. Pemasangan Plafond Lt. 2 M2 92.0 170,000.00 15,640,000.00
3 Pek. Pemasangan Plafond Lt. 3 M2 92.0 170,000.00 15,640,000.00
4 Pek. Pemasangan Plafond Lt. 4 M2 58.1 170,000.00 9,872,750.00
5 Pek. Pemasangan Plafond Lt. 1 ( Drop Ceiling ) M2 15.0 190,000.00 2,850,000.00
6 Pek. Pemasangan Plafond Lt. 2 ( Drop Ceiling ) M2 16.0 190,000.00 3,040,000.00
7 Pek. Pemasangan Plafond Lt. 3 ( Drop Ceiling ) M2 16.0 190,000.00 3,040,000.00
8 Pek. Pemasangan Plafond Lt. 4 ( Drop Ceiling ) M2 11.9 190,000.00 2,265,750.00
9 Pek. Pengecetan Plafond warna Putih Ex. Vinilex M2 394.0 45,000.00 17,730,000.00
RENCANA ANGGARAN BIAYA
PEKERJAAN : REHAB GEDUNG KISEL
LOKASI : JALAN RADEN INTEN, JAKARTA TIMUR
SUMBER DANA : -
TAHUN ANGGARAN : -
10 Pek. Kanopi Top Floor + Cat + Atap Alderon bening M2 40.5 975,000.00 39,487,500.00
( Besi Hollow 5 Cm x 10 Cm x 2 mm )
11 Pemasangan Talang Air PVC M 16.0 45,000.00 720,000.00
JUMLAH 126,096,000.00
RENCANA ANGGARAN BIAYA
PEKERJAAN : REHAB GEDUNG KISEL
LOKASI : JALAN RADEN INTEN, JAKARTA TIMUR
SUMBER DANA : -
TAHUN ANGGARAN : -
G PEKERJAAN SANITARI
1 Pek. Perbaikan Septicktank Lama Ls 1.00 1,500,000.00 1,500,000.00
2 Pek. Perbaikan Bak Resapan Air Kotor Ls 1.00 500,000.00 500,000.00
3 Pek. Pemasangan Closet Duduk Toto CW 660 J Bh 4.00 2,750,000.00 11,000,000.00
4 Pek. Pemasangan Jet Shower Toto THX 20 NB Bh 4.00 330,000.00 1,320,000.00
5 Pek. Pemasangan Keran Air Stainless ( Stainless SUS 304 Model Toto Wasser ) Bh 6.00 75,000.00 450,000.00
6 Pek. Pemasangan Watafell Toto LW 246 J Bh 4.00 2,750,000.00 11,000,000.00
7 Pek. Pemasangan Zink 1 Lubang ( 50 x 40 ) + Kran Leher Angsa Fleksibel ( FAPPO FA1070 ) Bh 2.00 510,000.00 1,020,000.00
8 Pek. Pemasangan Pipa Inlet 1" Type AW ( Rucika ) M 12.00 67,000.00 804,000.00
9 Pek. Pemasangan Pipa Air Bersih 3/4" Type AW ( rucika ) M 34.00 42,136.00 1,432,624.00
10 Pek. Pemasangan Pipa Buangan Air Kotor 3" Type AW ( Rucika ) M 24.00 920,121.00 22,082,904.00
11 Pek. Pipa Pembuanga Tinja 3" Type AW ( Rucika ) M 24.00 920,121.00 22,082,904.00
12 Pek. Pemasangam Flor Drain Stainlees Bh 6.00 72,000.00 432,000.00
13 Pek. Pemasangan Mesin Pendorong Air ( groundfos UPA 15-90 ) Bh 1.00 2,450,000.00 2,450,000.00
14 Pengandaan Tandon Air Fiber 1200 Liter ( Penguin ) + Kaki Besi Bh 1.00 5,500,000.00 5,500,000.00
15 Pek. Area Wudhu Ls 1.00 2,500,000.00 2,500,000.00
16 Pemasangan Mesin Penarik Air ( Sanyo PDH 200 B ) Bh 1.00 3,650,000.00 3,650,000.00
17 Cooring Ttk 12.00 250,000.00 3,000,000.00
JUMLAH 90,724,432.00
H PEKERJAAN LAIN LAIN
1 Pek. Almunium Composite Panel Outdoor ex Seven + Rangka M2 62.00 926,981.00 57,472,822.00
2 Pek. Pemasangan Lapisan HPL Pada Tiang M2 9.00 725,000.00 6,525,000.00
3 Pek. Pemasangan Backdrop HPL Ruang Rapat M2 12.75 1,350,000.00 17,212,500.00
4 Pembuatan Logo Kisel 1,6 m x 3 ( Neon Box ) Dinding Luar Depan Bh 1.00 7,200,000.00 7,200,000.00
5 Pembuatan Logo Kisel 1 m x 1,75 m ( Akrilik 10 mm + Sticker ) Loby Bh 1.00 4,625,000.00 4,625,000.00
6 Pek. Frame / Bingkai logo Kisel Area Loby 1,2 m x 2,25 m, Multipleks 12 mm Finishing HPL M 6.90 105,000.00 724,500.00
( Warnah merah Pada Desain Gambar 3d Area Loby )
7 Pembuatan Railing Tangga M 19.00 573,179.00 10,890,401.00
8 Pek. Kitchen Set Bh 2.00 7,500,000.00 15,000,000.00
9 Pengadaan Pot + Tanaman ( Hiasan Top Floor Area Outdoor ) Bh 4.00 1,500,000.00 6,000,000.00
( Pot Plastik Hitam Diameter 40 Cm + Jenis Tanaman Kuncup Merah )
10 Pembersihan Akhir Ls 1.00 5,000,000.00 5,000,000.00
JUMLAH 130,650,223.00
DI BUAT OLEH
KONSULTAN PERENCANA
PT. MANDIRI MAJU MAKMUR
A TENAGA
1 Pekerja Oh 0.500 80,000.00 40,000.00
2 Tukang Batu Oh 0.500 125,000.00 62,500.00
3 Kepala Tukang Oh 0.050 150,000.00 7,500.00
4 Mandor Oh 0.003 125,000.00 375.00
B BAHAN
1 Besi Beton Kg 10.500 17,500.00 183,750.000
2 Kawat Beton Kg 0.100 32,400.00 3,240.000
C PERALATAN
1 - Alat Bantu Galian Jam - - -
A TENAGA
1 Pekerja Oh 0.520 80,000.00 41,600.00
2 Tukang kayu Oh 0.260 125,000.00 32,500.00
3 Kepala Tukang Oh 0.026 150,000.00 3,900.00
4 Mandor Oh 0.026 125,000.00 3,250.00
B BAHAN
1 Kayu Klas III M3 0.045 2,598,700.00 116,941.500
2 Paku 5 - 10 Kg 0.300 29,700.00 8,910.000
3 Minyak Bakisting Ltr 0.100 20,000.00 2,000.000
C PERALATAN
1 - Alat Bantu Galian Jam - - -
A TENAGA
1 Pekerja Oh 0.520 80,000.00 41,600.00
2 Tukang kayu Oh 0.260 125,000.00 32,500.00
3 Kepala Tukang Oh 0.026 150,000.00 3,900.00
4 Mandor Oh 0.026 125,000.00 3,250.00
B BAHAN
1 Kayu Klas III M3 0.040 2,598,700.00 103,948.000
2 Paku 5 - 10 Kg 0.400 29,700.00 11,880.000
3 Minyak Bakisting Ltr 0.200 20,000.00 4,000.000
4 Balok Kayu Klas II M3 0.015 3,577,500.00 53,662.500
5 Plywood 9 mm m2 0.350 132,700.00 46,445.000
6 Dolken Kayu D 8 - Panjang 4 m Btg 2.000 23,600.00 47,200.000
C PERALATAN
1 - Alat Bantu Galian Jam - - -
A TENAGA
1 Pekerja Oh 0.660 80,000.00 52,800.00
2 Tukang kayu Oh 0.330 125,000.00 41,250.00
3 Kepala Tukang Oh 0.033 150,000.00 4,950.00
4 Mandor Oh 0.033 125,000.00 4,125.00
B BAHAN
1 Kayu Klas III M3 0.040 2,598,700.00 103,948.000
2 Paku 5 - 10 Kg 0.400 29,700.00 11,880.000
3 Minyak Bakisting Ltr 0.200 20,000.00 4,000.000
4 Balok Kayu Klas II M3 0.018 3,577,500.00 64,395.000
5 Plywood 9 mm m2 0.350 132,700.00 46,445.000
6 Dolken Kayu D 8 - Panjang 4 m Btg 2.000 23,600.00 47,200.000
C PERALATAN
1 - Alat Bantu Galian Jam - - -
A TENAGA
1 Pekerja Oh 0.660 80,000.00 52,800.00
2 Tukang kayu Oh 0.330 125,000.00 41,250.00
3 Kepala Tukang Oh 0.033 150,000.00 4,950.00
4 Mandor Oh 0.033 125,000.00 4,125.00
B BAHAN
1 Kayu Klas III M3 0.040 2,598,700.00 103,948.000
2 Paku 5 - 10 Kg 0.400 29,700.00 11,880.000
3 Minyak Bakisting Ltr 0.200 20,000.00 4,000.000
4 Balok Kayu Klas II M3 0.015 3,577,500.00 53,662.500
5 Plywood 9 mm m2 0.350 132,700.00 46,445.000
6 Dolken Kayu D 8 - Panjang 4 m Btg 6.000 23,600.00 141,600.000
C PERALATAN
1 - Alat Bantu Galian Jam - - -
A TENAGA
1 Pekerja Oh 0.350 80,000.00 28,000.00
2 Tukang Besi Oh 0.350 125,000.00 43,750.00
3 Kepala Tukang Oh 0.035 150,000.00 5,250.00
4 Mandor Oh 0.018 125,000.00 2,250.00
B BAHAN
1 Rangka Metal Hollow 40.40.2 mm m1 4.000 4,250.00 17,000.00
2 Aksesoris Ls 1.000 4,250.00 4,250.00
C PERALATAN
1 Alat Bantu Ls - - -
A TENAGA
1 Pekerja Oh 0.100 80,000.00 8,000.00
2 Tukang Oh 0.050 125,000.00 6,250.00
3 Kepala Tukang Oh 0.005 150,000.00 750.00
4 Mandor Oh 0.005 125,000.00 625.00
B BAHAN
1 Gybsum Board T : 9 mm Lbr 0.364 89,000.00 32,396.00
2 Paku Skrup Kg 0.110 39,100.00 4,301.00
C PERALATAN
1 Alat Bantu Ls - - -
A TENAGA
1 Pekerja Oh 0.671 80,000.00 53,680.00
2 Tukang Batu Oh 1.300 125,000.00 162,500.00
3 Kepala Tukang Batu Oh 0.130 150,000.00 19,500.00
4 Mandor Oh 0.003 125,000.00 375.00
B BAHAN
1 Bata Ringan Bh 8.400 9,166.67 77,000.00
2 Mortar Siap Pakai Kg 0.063 2,375.00 149.63
C PERALATAN
1 Alat Bantu - - -
A TENAGA
1 Pekerja Oh 0.200 80,000.00 16,000.00
2 Tukang Batu Oh 0.150 125,000.00 18,750.00
3 Kepala Tukang Batu Oh 0.015 150,000.00 2,250.00
4 Mandor Oh 0.015 125,000.00 1,875.00
B BAHAN
1 Portland Cement (Pc), 50 kg Kg 6.240 1,772.00 11,057.28
2 Pasir Pasang M3 0.024 185,800.00 4,459.20
C PERALATAN
1 Alat Bantu - - -
A TENAGA
1 Pekerja Oh 0.040 80,000.00 3,200.00
2 Tukang Batu Oh 0.080 125,000.00 10,000.00
3 Kepala Tukang Batu Oh 0.008 150,000.00 1,200.00
4 Mandor Oh 0.002 125,000.00 250.00
B BAHAN
1 Portland Cement (Pc), 50 kg Kg 0.200 1,772.00 354.40
2 Mill Kapur Acian Kg 0.700 22,000.00 15,400.00
C PERALATAN
1 Alat Bantu - - -
A TENAGA
1 Pekerja Oh 0.0200 80,000.00 1,600.00
2 Tukang Batu Oh 0.0630 125,000.00 7,875.00
3 Kepala Tukang Batu Oh 0.0063 150,000.00 945.00
4 Mandor Oh 0.0030 125,000.00 375.00
B BAHAN
1 Plamuur Kg 0.100 16,560.00 1,656.00
2 Cat Dasar Kg 0.100 25,600.00 2,560.00
3 Cat Penutup Kg 0.260 63,440.00 16,494.40
C PERALATAN
1 Alat Bantu - - -
A TENAGA
1 Pekerja Oh 0.2400 80,000.00 19,200.00
2 Tukang Batu Oh 0.1200 125,000.00 15,000.00
3 Kepala Tukang Oh 0.0120 150,000.00 1,800.00
4 Mandor Oh 0.0120 125,000.00 1,500.00
B BAHAN
1 Granit 60 x 60 Bh 3.100 120,967.74 375,000.00
2 Semen Portland kg 9.600 1,772.00 17,011.20
3 Pasir Pasang M3 0.045 185,800.00 8,361.00
4 Semen Warna Kg 1.500 30,100.00 45,150.00
C PERALATAN
1 - Alat Bantu Ls - - -
A TENAGA
1 Pekerja Oh 0.2600 80,000.00 20,800.00
2 Tukang Batu Oh 0.1300 125,000.00 16,250.00
3 Kepala Tukang Oh 0.0130 150,000.00 1,950.00
4 Mandor Oh 0.0130 125,000.00 1,625.00
B BAHAN
1 GRANIT 30 x 60 Bh 6.000 45,833.33 275,000.00
2 Semen Portland kg 10.000 1,772.00 17,720.00
3 Pasir Pasang M3 0.045 185,800.00 8,361.00
4 Semen Warna Kg 1.500 30,100.00 45,150.00
C PERALATAN
1 - Alat Bantu Ls - - -
A TENAGA
1 Pekerja m2 1.00 225,000.00 225,000.00
B BAHAN
1 Alumunium Composite Panel m2 1.000 420,500.00 420,500.00
2 Besi Kotak 4 x 4 Btg 0.800 115,000.00 92,000.00
3 Braket Siku Btg 0.267 60,000.00 16,020.00
4 Paku Skrup beton Kg 0.110 39,100.00 4,301.00
5 Sealant Tube 0.250 25,000.00 6,250.00
A TENAGA
1 Pekerja m 1.00 150,000.00 150,000.00
B BAHAN
1 Pipa Galvanis 1.5" M 2.000 62,583.33 125,166.67
2 Pipa Galvanis 1 " M 3.300 52,500.00 173,250.00
4 Pengelasan Ls 1.000 50,000.00 50,000.00
A TENAGA
1 Upah Kerja M2 1.00 150,000.00 150,000.00
B BAHAN
1 Gypsumboard 9 mm Lbr 0.600 89,000.00 53,400.00
2 Rangka Canal C M 6.000 15,833.00 94,998.00
3 Aksesoris 30 % Harga Bahan % 30.000 26,700.00 26,700.00
A TENAGA
1 Pekerja Oh 0.043 80,000.00 3,440.00
2 Tukang Khusus Alumunium Oh 0.043 125,000.00 5,375.00
3 Kepala Tukang Oh 0.004 150,000.00 645.00
4 Mandor Oh 0.002 125,000.00 262.50
B BAHAN
1 Profil Alumunium Putih Gading 4" M 1.100 175,000.00 192,500.00
2 Sekrup fixer Buah 2.000 15,000.00 30,000.00
3 Sealant Tube 0.060 25,000.00 1,500.00
C PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Pekerja Oh 0.043 80,000.00 3,440.00
2 Tukang Khusus Alumunium Oh 0.043 125,000.00 5,375.00
3 Kepala Tukang Oh 0.004 150,000.00 645.00
4 Mandor Oh 0.002 125,000.00 262.50
B BAHAN
1 Profil Alumunium Putih Gading M 1.100 130,000.00 143,000.00
2 Sekrup fixer Buah 2.000 15,000.00 30,000.00
3 Sealant Tube 0.060 25,000.00 1,500.00
C PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Pekerja Oh 0.043 80,000.00 3,440.00
2 Tukang Khusus Alumunium Oh 0.043 125,000.00 5,375.00
3 Kepala Tukang Oh 0.004 150,000.00 645.00
4 Mandor Oh 0.002 125,000.00 262.50
B BAHAN
1 Frame Kusen Jendela Alumunium M 1.100 75,000.00 82,500.00
2 Sekrup fixer Buah 2.000 15,000.00 30,000.00
3 Sealant Tube 0.060 25,000.00 1,500.00
C PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Pekerja Oh 0.015 80,000.00 1,200.00
2 Tukang Kayu Oh 0.150 125,000.00 18,750.00
3 Kepala Tukang Oh 0.015 150,000.00 2,250.00
4 Mandor Oh 0.0008 125,000.00 100.00
B BAHAN
1 Kaca Tebal 5 mm M2 1.100 215,000.00 236,500.00
2 Sealant Tube 0.050 25,000.00 1,250.00
C PERALATAN
1 - Alat Bantu - - -
A TENAGA
1 Pekerja m2 1.000 80,000.00 80,000.00
B BAHAN
1 Kaca temperared 12 mm M2 1.000 522,200.00 522,200.00
C PERALATAN
1 - Alat Bantu - - -
A BAHAN
1 Profil Kusen UPVC M 5.100 268,780.88 1,370,782.46
2 Daun Pintu Profil UPVC M 5.100 211,855.88 1,080,464.96
3 Kaca 5 mm M2 1.250 286,055.00 357,568.75
4 Railing Bh 1.000 65,000.00 65,000.00
5 Kunci Set 1.000 65,000.00 65,000.00
6 Handle Pintu Set 1.000 250,000.00 250,000.00
JUMLAH HARGA BAHAN 3,188,816.18
B PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Pekerja Oh 1.0000 80,000.00 80,000.00
B BAHAN
1 Pintu UPVC Putih gading Bh 1.000 2,750,000.00 2,750,000.00
C PERALATAN
1 - Alat Bantu Ls - - -
A BAHAN
1 Profil Kusen UPVC M 7.200 268,780.88 1,935,222.30
2 Daun Pintu Profil UPVC M 19.600 211,855.88 4,152,375.15
3 Kaca 5 mm M2 4.300 286,055.00 1,230,036.50
4 Engsel Bh 12.000 15,000.00 180,000.00
5 Kunci Set 1.000 65,000.00 65,000.00
6 Handle Pintu Set 2.000 250,000.00 500,000.00
JUMLAH HARGA BAHAN 8,062,633.95
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 8.000 268,780.88 2,150,247.00
2 Daun Pintu Profil UPVC M 28.200 211,855.88 5,974,335.68
3 Kaca 5 mm M2 5.500 286,055.00 1,573,302.50
4 Engsel Bh 18.000 15,000.00 270,000.00
5 Kunci Set 1.000 65,000.00 65,000.00
6 Handle Pintu Set 2.000 250,000.00 500,000.00
JUMLAH HARGA BAHAN 10,532,885.18
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 10.300 268,780.88 2,768,443.01
2 Daun Pintu Profil UPVC M 11.400 211,855.88 2,415,156.98
3 Kaca 5 mm M2 6.500 286,055.00 1,859,357.50
4 Engsel Bh 6.000 15,000.00 90,000.00
5 Kunci Set 1.000 65,000.00 65,000.00
6 Handle Pintu Set 2.000 250,000.00 500,000.00
JUMLAH HARGA BAHAN 7,697,957.49
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 27.700 268,780.88 7,445,230.24
2 Daun Pintu Profil UPVC M 5.100 211,855.88 1,080,464.96
3 Kaca 5 mm M2 10.800 286,055.00 3,089,394.00
4 Engsel Bh 3.000 15,000.00 45,000.00
5 Kunci Set 1.000 65,000.00 65,000.00
6 Handle Pintu Set 1.000 250,000.00 250,000.00
JUMLAH HARGA BAHAN 11,975,089.20
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 6.400 268,780.88 1,720,197.60
2 Daun Jendela Profil UPVC M 142,280.88 -
3 Kaca 5 mm M2 2.060 286,055.00 589,273.30
4 Engsel Bh 15,000.00 -
5 Grandel Set 35,000.00 -
6 Haag Angin Bh 13,500.00 -
7 Handle Jendela Set 25,000.00 -
JUMLAH HARGA BAHAN 2,309,470.90
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 4.800 268,780.88 1,290,148.20
2 Daun Jendela Profil UPVC M 4.400 142,280.88 626,035.85
3 Kaca 5 mm M2 0.800 286,055.00 228,844.00
4 Engsel Bh 2.000 15,000.00 30,000.00
5 Grandel Set 1.000 35,000.00 35,000.00
6 Haag Angin Bh 1.000 13,500.00 13,500.00
7 Handle Jendela Set 1.000 25,000.00 25,000.00
JUMLAH HARGA BAHAN 2,248,528.05
B PERALATAN
1 Alat Bantu Ls - -
A BAHAN
1 Profil Kusen UPVC M 8.200 268,780.88 2,204,003.18
2 Daun Jendela Profil UPVC M 142,280.88 -
3 Kaca 5 mm M2 3.800 286,055.00 1,087,009.00
4 Engsel Bh 15,000.00 -
5 Grandel Set 35,000.00 -
6 Haag Angin Bh 13,500.00 -
7 Handle Jendela Set 25,000.00 -
JUMLAH HARGA BAHAN 3,291,012.18
B PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Upah Ttk 1.0000 50,000.00 50,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.00 4,500.00 13,500.00
2 Kabel NYa 3 X 2.5 M 8.00 11,500.00 92,000.00
3 Tdos Buah 3.00 3,000.00 9,000.00
4 Elbow Buah 4.00 500.00 2,000.00
5 Las Dop Buah 3.00 250.00 750.00
6 Klem Buah 24.00 200.00 4,800.00
9 Lampu LED Downlight 12 Watt Buah 1.00 78,000.00 78,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Ttk 1.0000 50,000.00 50,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.00 4,500.00 13,500.00
2 Kabel NYM 3 X 2.5 M 8.00 11,500.00 92,000.00
3 Tdos Buah 3.00 3,000.00 9,000.00
4 Elbow Buah 4.00 500.00 2,000.00
5 Las Dop Buah 3.00 250.00 750.00
6 Klem Buah 24.00 200.00 4,800.00
9 Lampu LED 9 Watt Buah 1.00 65,000.00 65,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Ttk 1.0000 15,000.00 15,000.00
B BAHAN
1 Saklar Ganda Bh 1.00 52,000.00 52,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Ttk 1.0000 15,000.00 15,000.00
B BAHAN
1 Saklar Tunggal Bh 1.00 30,000.00 30,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Ttk 1.0000 50,000.00 50,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.00 4,500.00 13,500.00
2 Kabel NYA 3 X 2.5 M 8.00 11,500.00 92,000.00
3 Tdos Buah 3.00 3,000.00 9,000.00
4 Elbow Buah 4.00 500.00 2,000.00
5 Las Dop Buah 3.00 250.00 750.00
6 Klem Buah 24.00 200.00 4,800.00
9 Lampu Spotlight 3 Watt Buah 1.00 55,000.00 55,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja Ttk 1.0000 45,000.00 45,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.0000 4,500.00 13,500.00
2 Kabel NYA 2.5 Mtr 10.0000 11,500.00 115,000.00
3 Stop Kontak Tunggal 13 Amp Bh 1.0000 21,600.00 21,600.00
4 Inbow Dos Bh 1.0000 3,000.00 3,000.00
C PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Pekerja Ttk 1.0000 45,000.00 45,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.0000 4,500.00 13,500.00
2 Kabel NYA 2.5 Mtr 10.0000 11,500.00 115,000.00
3 Stop Kontak ac Bh 1.0000 65,000.00 65,000.00
4 Inbow Dos Bh 1.0000 3,000.00 3,000.00
C PERALATAN
1 Alat Bantu Ls - -
A TENAGA
1 Upah Ttk 1.0000 50,000.00 50,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.00 4,500.00 13,500.00
Kabel NYA 3 X 2.5 M 8.00 11,500.00 92,000.00
Tdos Buah 3.00 3,000.00 9,000.00
Elbow Buah 4.00 500.00 2,000.00
Las Dop Buah 3.00 250.00 750.00
Klem Buah 24.00 200.00 4,800.00
Fitting Buah 1.00 25,000.00 25,000.00
Lampu 18 Watt Buah 1.00 75,000.00 75,000.00
C PERALATAN
1 Alat Bantu Ls 1.0000 6,250.00 6,250.00
A TENAGA
1 Upah Ttk 1.0000 50,000.00 50,000.00
B BAHAN
1 Pipa Listrik 5/8 Btg 3.00 4,500.00 13,500.00
2 Kabel NYM 3 X 2.5 M 5.00 11,500.00 57,500.00
3 Exhaust Fan Buah 1.00 450,000.00 450,000.00
C PERALATAN
1 Alat Bantu Ls 1.0000 6,250.00 6,250.00
A TENAGA
1 Pekerja OH 3.3000 80,000.00 264,000.00
2 Tukang Batu OH 1.1000 125,000.00 137,500.00
3 Kepala Tukang OH 0.0100 150,000.00 1,500.00
4 Mandor OH 0.1600 125,000.00 20,000.00
B BAHAN
1 Closet Duduk Unit 1.0000 2,500,000.00 2,500,000.00
2 Perlengkapan Ls 1.0000 150,000.00 150,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.0100 80,000.00 800.00
2 Tukang Batu OH 0.1000 125,000.00 12,500.00
3 Kepala Tukang OH 0.0100 150,000.00 1,500.00
4 Mandor OH 0.0050 125,000.00 625.00
B BAHAN
1 Floor Drain Unit 1.0000 45,000.00 45,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.0100 80,000.00 800.00
2 Tukang Batu OH 0.4000 125,000.00 50,000.00
3 Kepala Tukang OH 0.0400 150,000.00 6,000.00
4 Mandor OH 0.0050 125,000.00 625.00
B BAHAN
1 Kran Air Unit 1.0000 55,000.00 55,000.00
2 Sealtape Bh 0.0250 15,000.00 375.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.0360 80,000.00 2,880.00
2 Tukang Batu OH 0.0600 125,000.00 7,500.00
3 Kepala Tukang OH 0.0060 150,000.00 900.00
4 Mandor OH 0.0020 125,000.00 250.00
B BAHAN
1 Pipa PVC 3/4 " M 1.20 16,200.00 19,440.00
2 Perlengkapan % 35.00 5,670.00 5,670.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.0810 80,000.00 6,480.00
2 Tukang Batu OH 0.1350 125,000.00 16,875.00
3 Kepala Tukang OH 0.0135 150,000.00 2,025.00
4 Mandor OH 0.0040 125,000.00 500.00
B BAHAN
1 Pipa PVC 3 " M 1.20 37,275.00 44,730.00
2 Perlengkapan % 35.00 13,046.25 13,046.25
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.0810 80,000.00 6,480.00
2 Tukang Batu OH 0.1350 125,000.00 16,875.00
3 Kepala Tukang OH 0.0135 150,000.00 2,025.00
4 Mandor OH 0.0040 125,000.00 500.00
B BAHAN
1 Pipa PVC 1 " M 1.20 14,500.00 17,400.00
2 Perlengkapan % 35.00 5,075.00 5,075.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Pasang Ls 1.0000 30,000.00 30,000.00
B BAHAN
1 Jet Shower Spray Set 1.0000 275,000.00 275,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 1.2000 80,000.00 96,000.00
2 Tukang Batu OH 1.4500 125,000.00 181,250.00
3 Kepala Tukang OH 0.1500 150,000.00 22,500.00
4 Mandor OH 0.0600 125,000.00 7,500.00
B BAHAN
1 Wastafell Unit 1.2000 825,000.00 990,000.00
2 Semen Portland Kg 6.0000 1,772.00 10,632.00
3 Pasir Pasang M3 0.0100 185,800.00 1,858.00
4 Kran Wastafel Bh 1.0000 95,000.00 95,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 1.00 80,000.00 80,000.00
2 Tukang Batu OH 1.50 125,000.00 187,500.00
3 Kepala Tukang OH 0.15 150,000.00 22,500.00
4 Mandor OH 0.16 125,000.00 20,000.00
B BAHAN
1 Closet Jongkok Unit 1.00 450,000.00 450,000.00
2 Semen Portland Kg 6.00 1,772.00 10,632.00
3 Pasir Pasang M3 0.01 185,800.00 1,858.00
4 Bata Merah Bh 7.00 1,200.00 8,400.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Upah Pasang Ls 1.0000 10,000.00 10,000.00
B BAHAN
1 Keran Air Steinlees Set 1.0000 55,000.00 55,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 1.00 80,000.00 80,000.00
2 Tukang Batu OH 1.00 125,000.00 125,000.00
3 Kepala Tukang OH 0.10 150,000.00 15,000.00
4 Mandor OH 0.05 125,000.00 6,250.00
B BAHAN
1 Urinoir Bh 1.00 2,750,000.00 2,750,000.00
2 Semen Portland Kg 6.00 1,772.00 10,632.00
3 Pasir pasang M3 0.01 185,800.00 1,858.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
A TENAGA
1 Pekerja OH 0.03 80,000.00 2,400.00
2 Tukang Batu OH 0.30 125,000.00 37,500.00
3 Kepala Tukang OH 0.03 150,000.00 4,500.00
4 Mandor OH 0.015 125,000.00 1,875.00
B BAHAN
1 Zink Stainless Bh 1.00 380,000.00 380,000.00
2 Keran Leher Angsa Bh 1.00 175,000.00 175,000.00
C PERALATAN
1 Alat Bantu + Perbaikan Ls - - -
I MATERIAL
1 Pasir Beton M3 242,000.00
2 Pasir Pasang M3 185,800.00
3 Pasir urug / trass M3 242,000.00
4 Batu Gunung / Kali M3 290,700.00
5 Batu Pecah 2/3 M3 930,000.00
6 Tulangan Besi Beton Rata Rata Kg 17,500.00
7 Kawat Beton Kg 32,400.00
8 Tanah Timbunan M3 233,800.00
9 Portland Cement 50Kg ( Tonasa ) Kg 1,772.00
10 Semen warna/Semen Nat Kg 30,100.00
11 Beton Ready Mix K 300 M3 1,364,800.00
12 Beton K 175 M3 950,000.00
13 Cat tembok Avitex / dulux Kg 63,440.00
14 Cat Dasar Kg 25,600.00
15 Plamir Tembok Kg 16,560.00
16 Batu Merah Bh 1,200.00
17 Bata Ringan T = 10 Cm M3 1,100,000.00
18 Mortar Bata Ringan Kg 2,375.00
19 Minyak Bakisting Ltr 20,000.00
20 Kayu Kelas III M3 2,598,700.00
21 Kayu Kelas II M3 3,577,500.00
22 Kayu Dolken Panjang 4 M Btg 23,600.00
23 Multipleks 9 mm Lbr 132,700.00
24 Multipleks 15 mm Lbr 325,000.00
25 HPL Lbr 250,000.00
26 Paku Kg 29,700.00
27 Batu Alam M2 85,000.00
28 Granit 30 x 30 Bh 15,909.09
29 Granit 60 x 60 Roman / Setara Bh 120,967.74
30 Granit 30 x 60 Bh 45,833.33
31 Batu Sikat / Koral M2 75,000.00
32 Rangka Atap Baja Ringan Kg 27,276.00
33 Canal C 76.65 M 15,833.00
34 Spandek Pasir M2 55,000.00
35 Papan Lisplang M 23,333.33
36 Rangka Hollow Plafond M 4,250.00
37 Gypsumboard 9 mm Lbr 89,000.00
38 Paku Skrup Kg 39,100.00
39 Alumunium Composite Panel M2 420,500.00
40 Besi Kotak 4.4 Btg 115,000.00
41 Besi Kotak 2.4 Btg 95,000.00
DAFTAR HARGA SATUAN DASAR
PEKERJAAN : REHAB GEDUNG KISEL
SUMBER DANA : -
TAHUN ANGGARAN : -