PT.

ANUGERAH BANGUN MAKMUR

SITE SIUNA KABUPATEN BANGGAI
RENCANA ANGGARAN BIAYA
Nama Proyek : WAREHOUSE - EFO Tanggal : 03 JUNE 2023
Lokasi : IPPKH EFO - PT. ABM Luas Bangunan : 171,4 m2
Harga Satuan Jumlah Harga
(Rp) (Rp)
No Uraian Pekerjaan Sat Vol
Tenaga
Bahan Bahan Tenaga Kerja
Kerja
1 2 3 4 5 6 7 8
A Pekerjaan Umum 15,750,000
1 - Mobilisasi dan Demoilisasi
1. Tenaga Kerja ( +/- 7 org) ls 1.00 2,100,000 2,100,000
2. Alat kerja ( molen , small tool dll) ls 1.00 1,000,000 - 1,000,000
2 - Transportasi Material ls 1.00 3,000,000 3,000,000
2 - Listrik Kerja + perlengkapan (listrik dr owner) ls 1.00 1,000,000 - 1,000,000
3 - Air kerja + perlengkapan (air dari owner) ls 1.00 1,000,000 - 1,000,000
4 - Camp pekerja dan gudang - (Tenda ) ls 1.00 3,500,000 - 3,500,000
5 - Asuransi BPJS (+/- 7 org) ls 1.00 1,400,000 1,400,000
6 - Safety (APD) - (+/- 7 org) ls 1.00 1,750,000 - 1,750,000
7 - Pelaporan Progres - 2 Bundel ls 1.00 1,000,000 1,000,000
B Pekerjaan Persiapan 2,318,152 2,219,700
1 Pengukuran dan Pemasangan Bouwplank m' 60.40 38,380 36,750 2,318,152 2,219,700
- Pemasangan papan bouwplank
C Pekerjaan Gali dan Urug 496,800 2,534,016
1 Galian Tanah Biasa m3 11.04 80,000 - 883,200
- Pondasi sloof - -
2 Timbunan Pasir m3 6.60 32,000 - 211,200
- Pondasi dan Lantai - -
3 Timbunan Kembali ex -galian m3 2.76 32,000 - 88,320
- Pondasi - -
4 Pondasi Batu Kali 1PC : 5Ps m3 6.21 80,000 217,600 496,800 1,351,296
- Pondasi - -
D Pekerjaan Beton 10,672,884 5,334,597
1 Sloof Beton Uk. 20 x 25 cm -
- Beton K-225 m3 3.45 862,898 227,750 2,976,999 785,738
- Tulangan Utama 4 Ø 10 (Bj=0.62 kg/m') kg 197.64 16,080 3,945 3,178,109 779,704
- Sengkang Ø 6 - 20 cm (Bj=0.22 kg/m') kg 74.34 16,080 3,945 1,195,426 293,281
- Bekisting Sloof m2 34.50 96,300 100,750 3,322,350 3,475,875
E Pekerjaan Lantai 16,642,260 12,948,368
1 Plastik Cor m2 275.59 3,500 1,500 964,564 413,384
Plastik Cor PE - -
2 Beton Plat 1 Pc : 7 Ps m3 17.14 862,898 227,750 14,786,624 3,902,724
- Beton Plat interior - -
- Beton Plat exterior / teras - -
3 Acian Slab - MU 200 m2 171.36 5,200 50,375 891,072 8,632,260
- Acian Lantai Rabat - MU 200 ( 3 kg / m2) -
F Pekerjaan Konstruksi Dinding 35,449,544 9,629,232
1 Rangka Baja
- Hollow 40x60 t = 2.0 mm (kolom) kg 108.36 24,500 6,000 2,654,820 650,160
 - Hollow 40x40 t = 2,0 mm (kolom + balok) - -
- Kolom (4040) kg 100.80 23,500 6,000 2,368,800 604,800
- Balok (40x40) - termasuk pengaku kg 438.48 23,500 6,000 10,304,280 2,630,880
2 Penutup Dinding 6,000 -
- Bondex t = 0,75 mm m2 112.00 162,500 30,000 18,200,000 3,360,000
- Flashing plat t = 0,75 mm (cover sudutan) - w = m 24.00 23,150 23,750 555,600 570,000
3 Pek. Pengecatan Rangka besi - -
- Cat (epoxy + finish) - oil based kg 647.64 2,100 2,800 1,360,044 1,813,392
G Pekerjaan Atap 17,488,810 11,500,750
1 Konstuksi Rangka (lihat gbr) m2 100.00 103,875 91,875 10,387,500 9,187,500
- Baja ringan C 75 + reng V - SNI ex -lokal - -
2 Penutup Atap - -
- Spandex t = 0,35 mm - warna Maroon m2 90.00 77,000 23,750 6,930,000 2,137,500
- Nok (flashing plat) - lebar = 30 cm m 7.40 23,150 23,750 171,310 175,750
H Pekerjaan Pintu 1,325,000 1,709,550
1 Pintu panel - -
- Daun pintu jadi ( finish cat Duco) - Maroon bh 2.00 450,000 750,000 900,000 1,500,000
- Lockset bh 2.00 180,000 83,750 360,000 167,500
- Engsel psg 2.00 32,500 21,025 65,000 42,050
I Pekerjaan RAK 38,218,360 8,939,460
1 Kontruksi baja Hollow - -
- Hollow 40x40 t = 2 mm kg 668.16 23,500 6,000 15,701,760 4,008,960
2 Penutup /ambal - -
- Multyplek 15 mm m2 35.00 576,040 45,500 20,161,400 1,592,500
3 Pengecatan - -
- Cat Rangka hollow - oil based m2 45.00 29,440 41,725 1,324,800 1,877,625
- Cat Ambal multyplex - oil based m2 35.00 29,440 41,725 1,030,400 1,460,375
J Pekerjaan Kelistrikan 2,368,500 485,000
- MCB (rumah MCB) - 4 Group - EX Panasonic bh 1.00 100,000 25,000 100,000 25,000
- Sikring / MCB 10 Amp. Legrand /setara bh 4.00 75,000 10,000 300,000 40,000
- Lampu LED 18 watt - Panasonik bh 4.00 90,000 10,000 360,000 40,000
- Lampu sorot LED 400 watt (ke area non atap) bh 1.00 416,000 100,000 416,000 100,000
- Fitting lampu LED bh 4.00 25,000 10,000 100,000 40,000
- Saklar double engkel bh 1.00 32,500 10,000 32,500 10,000
- Saklar single engkel bh 2.00 30,000 10,000 60,000 20,000
- Stop kontak kap.>15 Amp - Panasonic/setara bh 1.00 25,000 10,000 25,000 10,000
- Kabel 3 x 2,5 mm - NYM - 3 besar PLN m 50.00 19,500 4,000 975,000 200,000
TOTAL BAHAN + TOTAL TENAGA 140,730,310 55,300,674
TOTAL 196,030,000
PROFIT 10% 19,603,000
TOTAL + PROFIT 10% 215,633,000
Pajak 11% 23,719,630
GRAND TOTAL TERMSK PAJAK 11% 239,352,630

Dibuat Diketahui Diperiksa Diketahui Diketahui Disetujui

Agung Hari Satrio Jadi Harjono Leonardus H. Sijabat Wahyudi Dewanto Isnaini Risdiantoro
Civil Engineer KTT Civil Engineer HO Head of General Support Project Manager
 Back Up Quantity

Nama Proyek : Pembangunan KANTOR - MODULAR

Lokasi : Area EFO PT. ABM

Panjang Lebar
No Uraian Pekerjaan Satuan
(m) (m)
1 2 3 4 5

A Pekerjaan Persiapan
1 Pengukuran dan Pemasangan Bouwplank m'
- Pemasangan papan bouwplank 15.60 14.60
B Pekerjaan Gali dan Urug
1 Galian Tanah Biasa m3
- Pondasi sloof 69.00 0.40
2 Timbunan Pasir m3
- Pondasi dan Lantai 12.00 11.00
3 Timbunan Kembali ex -galian m3
- Pondasi 69.00
4 Pondasi Batu Kali 1PC : 5Ps m3
- Pondasi 69.00 0.30
C Pekerjaan Beton
1 Sloof Beton Uk. 20 x 25 cm m3
- Beton K-225 69.00 0.20
- Tulangan Utama 4 Ø 10 (Bj=0.62 kg/m') kg 69.00 BJ
- Sengkang Ø 6 - 20 cm (Bj=0.22 kg/m') kg 0.96 BJ
- Bekisting Sloof m2 69.00
D Pekerjaan Lantai
1 Plastik Cor m2
Plastik Cor PE 15.60 14.60
2 Beton Plat 1 Pc : 7 Ps m3
- Beton Plat interior 13.60 12.60
- Beton Plat exterior / teras
3 Acian Slab - MU 200 m2
- Acian Lantai Rabat - MU 200 ( 3 kg / m2) 13.60 12.60
E Pekerjaan Konstruksi Dinding
1 Rangka Baja
- Hollow 40x60 t = 2.0 mm (kolom) kg 18.00 Bj = 3,01 kg/m
- Hollow 40x40 t = 2,0 mm (kolom + balok)
- Kolom (4040) kg 21.00 Bj = 2,4 kg/m
- Balok (40x40) - termasuk pengaku kg 91.35 Bj = 2,4 kg/m
2 Penutup Dinding
- Bondex t = 0,75 mm m2 6.00 2.50
- Flashing plat t = 0,75 mm (cover sudutan) - w = 30 cm m 3.00
3 Pek. Pengecatan Rangka besi
- Cat (epoxy + finish) - oil based kg
F Pekerjaan Atap
1 Konstuksi Rangka (lihat gbr) m2 7.40 6.30
- Baja ringan C 75 + reng V - SNI ex -lokal
2 Penutup Atap
- Spandex t = 0,35 mm - warna Maroon m2 7.40 6.00
 - Nok (flashing plat) - lebar = 30 cm m 7.40
G Pekerjaan Pintu
1 Pintu panel
- Daun pintu jadi ( finish cat Duco) - Maroon bh
- Lockset bh
- Engsel psg
H Pekerjaan RAK
1 Kontruksi baja Hollow
- Hollow 40x40 t = 2 mm kg 46.40 Bj = 2,4 kg/m
2 Penutup /ambal
- Multyplek 15 mm m2 10.50 0.55
3 Pengecatan
- Cat Rangka hollow - oil based m2 278.40 0.16
- Cat Ambal multyplex - oil based m2 10.50 0.55
H Pekerjaan Kelistrikan
- MCB (rumah MCB) - 4 Group bh
- Sikring / MCB 10 Amp. Legrand /setara bh
- Lampu LED 18 watt - Panasonik bh
- Lampu sorot 500 watt (ke area non atap) bh
- Fitting lampu LED bh
- Saklar double engkel bh
- Saklar single engkel bh
- Stop kontak kap.>15 Amp - Panasonic/setara bh
 Tanggal : 03 MAY 2023
Luas Bangunan : 184,3 m2

Jumlah
Tinggi
atau Volume
(m)
Luas
6 7 8

60.40
60.40

11.04
0.40 11.04
6.60
0.05 6.60
2.76
0.04 2.76
6.21
0.30 6.21

0.25 3.45
0.62 4.20 197.64
0.22 352.00 74.34
0.25 2.00 34.50

275.59
1.10 275.59
17.14
0.10 17.14
-
171.36
- 171.36

Bj = 3,01 kg/m 2.00 108.36 3.01

Bj = 2,4 kg/m 2.00 100.80 2.408333

Bj = 2,4 kg/m 2.00 438.48

3.00 2.00 112.00

8.00 24.00

647.64

2.00 100.00

2.00 90.00
 7.40

2.00 2.00
2.00 2.00
2.00 2.00

Bj = 2,4 kg/m 6.00 668.16

6.00 35.00
-
1.00 45.00
6.00 35.00

1.00 1.00
4.00 4.00
4.00 4.00
1.00 1.00
4.00 4.00
1.00 1.00
2.00 2.00
1.00 1.00
 Jumlah Biaya
Harga
No Uraian Pekerjaan Satuan Koefisien
Satuan Bahan Tenaga Kerja

1 2 3 4 5 6=4x5 7=4x5

A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pemasangan Bouwplank m2
Bahan
Kayu 5/7 m3 0.012 2,000,000 24,000
Paku Biasa 5 - 10 cm kg 0.020 19,000 380
Kayu Papan 3/20 m3 0.007 2,000,000 14,000
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.050 200,000 10,000
Jumlah 38,380 36,750
B PEKERJAAN TANAH
1 Galian Tanah Biasa m3
Tenaga Kerja
Pekerja OH 0.750 100,000 75,000
Mandor OH 0.025 200,000 5,000
Jumlah - 80,000
2 Timbunan Tanah
Tenaga Kerja
Pekerja OH 0.250 100,000 25,000
Mandor OH 0.008 200,000 1,667
Jumlah - 26,667
3 Urugan Pasir m3
Bahan
Pasir Urug m3 1.200 300,000 360,000
Tenaga Kerja
Pekerja OH 0.300 100,000 30,000
Mandor OH 0.010 200,000 2,000
Jumlah 360,000 32,000
C PEKERJAAN PONDASI
1 Pondasi Batu Belah 1 PC : 5 PP m3
Bahan
Batu Belah m3 1.200 350,000 420,000
Semen zak 2.720 80,000 217,600
Pasir Pasang m3 0.544 300,000 163,200
Tenaga Kerja
Pekerja OH 1.500 100,000 150,000
Tukang Batu OH 0.750 150,000 112,500
Kepala Tukang OH 0.075 175,000 13,125
Mandor OH 0.075 200,000 15,000
Jumlah 800,800 290,625
2 Pasangan Batu Kosong / Aanstamping m3
Bahan
Batu Belah m3 1.200 350,000 420,000
Pasir Urug m3 0.432 300,000 129,600
Tenaga Kerja
Pekerja OH 0.780 100,000 78,000
Tukang Batu OH 0.390 150,000 58,500
Kepala Tukang OH 0.039 175,000 6,825
Mandor OH 0.039 200,000 7,800
Jumlah 549,600 151,125
D PEKERJAAN BETON
1 Beton mutu K-225 m3
Bahan
Semen zak 7.420 80,000 593,600
 Pasir Beton m3 0.386 300,000 115,789
Kerikil m3 0.439 350,000 153,509
Tenaga Kerja
Pekerja OH 1.650 100,000 165,000
Tukang Batu OH 0.275 150,000 41,250
Kepala Tukang OH 0.028 175,000 4,900
Mandor OH 0.083 200,000 16,600
Jumlah 862,898 227,750
2 Pembesian dengan Besi Polos atau Ulir kg
Bahan
Besi Beton kg 1.050 15,000 15,750
Kawat Beton kg 0.015 22,000 330
Tenaga Kerja
Pekerja OH 0.014 100,000 1,400
Tukang Besi OH 0.014 150,000 2,100
Kepala Tukang OH 0.001 175,000 245
Mandor OH 0.001 200,000 200
Jumlah 16,080 3,945
3 Pekerjaan Wiremash kg
Bahan
Wiremash M7 m2 1.020 56,261 57,386
Kawat Beton kg 0.050 22,000 1,100
Tenaga Kerja
Pekerja OH 0.025 100,000 2,500
Tukang Besi OH 0.025 150,000 3,750
Kepala Tukang OH 0.002 175,000 350
Mandor OH 0.001 200,000 200
Jumlah 58,486 6,800
4 Bekisting Pondasi m2
Bahan
Kayu Kelas III m3 0.040 2,000,000 80,000
Paku 5 - 10 cm kg 0.300 19,000 5,700
Minyak Bekisting liter 0.100 6,000 600
Tenaga Kerja
Pekerja OH 0.520 100,000 52,000
Tukang Kayu OH 0.260 150,000 39,000
Kepala Tukang OH 0.026 175,000 4,550
Mandor OH 0.026 200,000 5,200
Jumlah 86,300 100,750
5 Bekisting Sloof m2
Bahan
Kayu Kelas III m3 0.045 2,000,000 90,000
Paku 5 - 10 cm kg 0.300 19,000 5,700
Minyak Bekisting liter 0.100 6,000 600
Tenaga Kerja
Pekerja OH 0.520 100,000 52,000
Tukang Kayu OH 0.260 150,000 39,000
Kepala Tukang OH 0.026 175,000 4,550
Mandor OH 0.026 200,000 5,200
Jumlah 96,300 100,750
6 Bekisting Kolom m2
Bahan
Kayu Kelas III m3 0.040 2,000,000 80,000
Paku 5 - 10 cm kg 0.400 19,000 7,600
Minyak Bekisting liter 0.200 6,000 1,200
Balok Kayu Kelas II m3 0.015 2,000,000 30,000
Plywood Tebal 9 mm lbr 0.350 90,000 31,500
Tenaga Kerja
Pekerja OH 0.520 100,000 52,000
Tukang Kayu OH 0.260 150,000 39,000
Kepala Tukang OH 0.026 175,000 4,550
Mandor OH 0.026 200,000 5,200
Jumlah 150,300 100,750
7 Bekisting Balok m2
Bahan
Kayu Kelas III m3 0.040 2,000,000 80,000
Paku 5 - 10 cm kg 0.400 19,000 7,600
Minyak Bekisting liter 0.200 6,000 1,200
Balok Kayu Kelas II m3 0.018 2,000,000 36,000
Plywood Tebal 9 mm lbr 0.350 90,000 31,500
Tenaga Kerja
Pekerja OH 0.520 100,000 52,000
Tukang Kayu OH 0.260 150,000 39,000
Kepala Tukang OH 0.026 175,000 4,550
Mandor OH 0.026 200,000 5,200
Jumlah 156,300 100,750
8 Bekisting Lantai m2
Bahan
Kayu Kelas III m3 0.040 2,000,000 80,000
Paku 5 - 10 cm kg 0.400 19,000 7,600
Minyak Bekisting liter 0.200 6,000 1,200
Tenaga Kerja
Pekerja OH 0.520 100,000 52,000
Tukang Kayu OH 0.260 150,000 39,000
Kepala Tukang OH 0.026 175,000 4,550
Mandor OH 0.026 200,000 5,200
Jumlah 88,800 100,750
E PEKERJAAN DINDING
1 Pasangan Batako 1 PC : 4 Ps m2
Bahan
Batako 30 x 15 x 10 cm bh 23.000 3,500 80,500
Semen zak 0.224 80,000 17,920
Pasir Pasang m3 0.052 300,000 15,600
Tenaga Kerja
Pekerja OH 0.300 100,000 30,000
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.015 200,000 3,000
Jumlah 114,020 49,750
2 Dinding Cor 1Pc : 5 Psr m2
Bahan
Besi Ø 6 mm (tulangan minimum) kg 1.108 13,500 14,963
Semen zak 0.600 80,000 48,000
Pasir Pasang m3 0.052 - -
Bekisting (plywood 15 mm) m2 0.350 180,000 63,000
Tenaga Kerja
Pekerja OH 0.300 100,000 30,000
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.015 200,000 3,000
Jumlah 125,963 49,750

F PEKERJAAN PLESTERAN
1 Plesteran 1 PC : 4 Ps m2
Bahan
Semen zak 0.140 80,000 11,232
Pasir Pasang m3 0.024 300,000 7,200
Tenaga Kerja
Pekerja OH 0.300 100,000 30,000
Tukang Batu OH 0.150 150,000 22,500
Kepala Tukang OH 0.015 175,000 2,625
Mandor OH 0.015 200,000 3,000
Jumlah 18,432 58,125
2 Acian m2
Bahan
Semen zak 0.065 80,000 5,200
 Tenaga Kerja
Pekerja OH 0.200 100,000 20,000
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.010 200,000 2,000
Jumlah 5,200 38,750

G PEKERJAAN KAYU
1 Kusen Pintu dan Jendela Kayu Kelas II m3
Bahan
Kayu 5/10 m3 1.200 2,000,000 2,400,000
Paku 10 cm kg 1.250 19,000 23,750
Lem Kayu kg 1.000 24,000 24,000
Tenaga Kerja
Pekerja OH 6.000 100,000 600,000
Tukang Kayu OH 18.000 150,000 2,700,000
Kepala Tukang OH 1.800 175,000 315,000
Mandor OH 0.300 200,000 60,000
Jumlah 2,447,750 3,675,000
2 Daun Pintu Multipleks Rangkap bh
Bahan
Papan Kayu m3 0.026 2,000,000 51,200
Paku 2.5 cm kg 0.030 19,000 570
Lem Kayu kg 0.500 24,000 12,000
Multipleks 3 mm lbr 2.000 58,000 116,000
Tenaga Kerja
Pekerja OH 0.800 100,000 80,000
Tukang Kayu OH 2.400 150,000 360,000
Kepala Tukang OH 0.120 175,000 21,000
Mandor OH 0.120 200,000 24,000
Jumlah 179,770 485,000
3 Kuda - kuda Konvensional m3
Bahan
Kayu 5/10 m3 1.100 2,000,000 2,200,000
Paku 12 cm kg 5.600 19,000 106,400
Besi Strip t. 5 mm kg 15.000 25,000 375,000
Tenaga Kerja
Pekerja OH 4.000 100,000 400,000
Tukang Kayu OH 12.000 150,000 1,800,000
Kepala Tukang OH 1.200 175,000 210,000
Mandor OH 0.200 200,000 40,000
Jumlah 2,681,400 2,450,000
4 Gording m3
Bahan
Kayu 5/10 m3 1.100 2,000,000 2,200,000
Paku 12 cm kg 3.000 19,000 57,000
Besi Strip t. 5 mm kg 15.000 25,000 375,000
Tenaga Kerja
Pekerja OH 2.400 100,000 240,000
Tukang Kayu OH 7.200 150,000 1,080,000
Kepala Tukang OH 0.720 175,000 126,000
Mandor OH 0.120 200,000 24,000
Jumlah 2,632,000 1,470,000
5 Rangka Plafond m2
Bahan
Kayu 5/7 m3 0.016 2,000,000 32,600
Paku 7 - 10 cm kg 0.250 19,000 4,750
Tenaga Kerja
Pekerja OH 0.200 100,000 20,000
Tukang Kayu OH 0.300 150,000 45,000
Kepala Tukang OH 0.030 175,000 5,250
Mandor OH 0.010 200,000 2,000
Jumlah 37,350 72,250
7 Dinding - Kalsiboard dan Plywood m2
Bahan
Kayu 4/9 m3 -
Paku 5 - 7 cm kg 0.150 19,000 2,850
Calcyboard tebal 6 mm lbr 0.350 115,000 40,250
Plywood tebal 4 mm lbr 0.350 74,000 25,900
Lem Kayu kg 0.560 24,000 13,440
Textile Tape m 0.100 800 80
Cornice Adhesive kg 0.280 4,000 1,120
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.200 150,000 30,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 83,640 45,500
8 Dinding - Plywood 6 mm -Rangkap m2
Bahan
Kayu 4/9 m3 0.028 2,800,000 78,400
Paku 5 - 7 cm kg 0.150 19,000 2,850
Plywood tebal 6 mm lbr 0.700 74,000 51,800
Lem Kayu kg 0.560 24,000 13,440
Textile Tape m 0.100 800 80
Compound - Cornice Adhesive kg 0.280 4,000 1,120
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.200 150,000 30,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 147,690 45,500
9 Dinding - Calcyboard rangkap m2
Bahan
Kayu 4/9 m3 0.028 2,800,000 78,400
Paku 5 - 7 cm kg 0.150 19,000 2,850
Kalsiboard tebal 6 mm lbr 0.700 115,000 80,500
Lem Kayu kg 0.560 24,000 13,440
Textile Tape m 0.100 800 80
Cornice Adhesive kg 0.280 4,000 1,120
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.200 150,000 30,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 176,390 45,500
10 Dinding - Plywood 15 mm - 1 sisi m2
Bahan
Kayu 4/9 m3 0.028 2,800,000 78,400
Paku 5 - 7 cm kg 0.150 2,800,000 420,000
Plywood tebal 6 mm lbr 0.350 180,000 63,000
Lem Kayu kg 0.560 24,000 13,440
Textile Tape m 0.100 800 80
Compound - Cornice Adhesive kg 0.280 4,000 1,120
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.200 150,000 30,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 576,040 45,500
10 Pekerjaan Pasang Kaca 5 mm m2
Bahan
Kaca 5 mm m2 1.100 200,000 220,000
Tenaga Kerja
Pekerja OH 0.160 100,000 16,000
 Tukang Kayu OH 0.160 150,000 24,000
Kepala Tukang OH 0.016 175,000 2,800
Mandor OH 0.008 200,000 1,600
Jumlah 220,000 44,400

H PEKERJAAN PASANG LOCK SET DAN ACCESSORIES

1 Pasang kunci tanam biasa bh
Bahan
Lock set - ex Dorma Mortise / setara bh 1.000 180,000 180,000
Tenaga Kerja
Tukang Kayu OH 0.500 150,000 75,000
Kepala Tukang OH 0.050 175,000 8,750
Jumlah 180,000 83,750
2 Pasang engsel pintu bh
Bahan
Engsel Pintu psg 1.000 32,500 32,500
Tenaga Kerja
Tukang Kayu OH 0.125 150,000 18,750
Kepala Tukang OH 0.013 175,000 2,275
Jumlah 32,500 21,025
3 Pasang engsel jendela bh
Bahan
Engsel Pintu psg 1.000 32,500 32,500
Tenaga Kerja
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Jumlah 32,500 16,750
4 Pasang grendel bh
Bahan
Grendel bh 1.000 32,500 32,500
Tenaga Kerja
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Jumlah 32,500 16,750

I PEKERJAAN PENUTUP ATAP

1 Pek. Pasangan Rangka Atap Baja Ringan m2
Bahan
Main Truss C-75 m' 2.800 20,000.00 56,000
Roof Bottom R 33-0.45 - reng V m' 2.100 12,500.00 26,250
Self Drilling Screw dia 6 x 20 mm (Truss screw) bh 5.000 375.00 1,875
Self Drilling Screw dia 4 x 16 mm (Roof Bottom screw) bh 35.000 350.00 12,250
Dynabol dia 12 x 120 mm bh 1.000 1,500.00 1,500
Tenaga Kerja
Pekerja OH 0.250 100,000.00 25,000
Tukang OH 0.180 150,000.00 27,000
Kepala Tukang OH 0.125 175,000.00 21,875
Mandor OH 0.090 200,000.00 18,000
Alat
Alat Bantu (Mesin Bor Listrik) Ls 1.000 6,000.00 6,000
Jumlah 103,875 91,875
2 Penutup Atap Spandek m2
Bahan
Atap Spandek m2 1.000 69,000 69,000
Baut screw bh 10.000 800 8,000
Tenaga Kerja
Pekerja OH 0.050 100,000 5,000
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.010 200,000 2,000
Jumlah 77,000 23,750
2 Pasang Bubung Seng m'
Bahan
 Bubung Seng m' 1.200 18,500 22,200
Baut kg 0.050 19,000 950
Tenaga Kerja
Pekerja OH 0.050 100,000 5,000
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.010 200,000 2,000
Jumlah 23,150 23,750
3 Pasang Talang Seng m'
Bahan
Talang Seng m' 1.200 20,000 24,000
Paku kg 0.050 19,000 950
Tenaga Kerja
Pekerja OH 0.050 100,000 5,000
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.010 200,000 2,000
Jumlah 24,950 23,750
4 Lisplank GRC 9/200 m'
Bahan
GRC 9/200 m 1.200 13,500 16,200
Paku 5 - 7 cm kg 0.100 19,000 1,900
Tenaga Kerja
Pekerja OH 0.050 100,000 5,000
Tukang Kayu OH 0.050 150,000 7,500
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.005 200,000 1,000
Jumlah 18,100 15,250
J PEKERJAAN PLAFOND
1 Plafond GRC 4 mm (120 x 240) cm m2
Bahan
Grc 4 mm lbr 0.400 90,000 36,000
Textile Tape m 0.100 800 80
Cornice Adhesive kg 0.280 4,000 1,120
Paku Tripleks kg 0.120 19,000 2,280
Tenaga Kerja
Pekerja OH 0.100 100,000 10,000
Tukang Kayu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.050 200,000 10,000
Jumlah 39,480 36,750
2 List Plafond Kayu Profil m'
Bahan
List kayu Profil m' 1.050 3,500 3,675
Paku kg 0.010 19,000 190
Tenaga Kerja
Pekerja OH 0.020 100,000 2,000
Tukang Kayu OH 0.020 150,000 3,000
Kepala Tukang OH 0.005 175,000 875
Mandor OH 0.003 200,000 600
Jumlah 3,865 6,475
3 Rangka Plafon Hollow m2
Bahan
Hollow Plafond btg 1.500 22,000 33,000
Baut screw driver 2 " pcs 10.000 80 800
Tenaga Kerja
Pekerja OH 0.080 100,000 8,000
Tukang Kayu OH 0.080 150,000 12,000
Kepala Tukang OH 0.010 175,000 1,750
Mandor OH 0.005 200,000 1,000
Jumlah 33,800 22,750

K PEKERJAAN SANITAIR
1 Memasang Closet Jongkok Porselen bh
Bahan
Closet Jongkok Porselen -ex INA bh 1.000 285,000 285,000
Semen zak 0.120 80,000 9,600
Pasir Pasang m3 0.010 300,000 3,000
Tenaga Kerja
Pekerja OH 0.800 100,000 80,000
Tukang Batu OH 1.000 150,000 150,000
Kepala Tukang OH 0.150 175,000 26,250
Mandor OH 0.080 200,000 16,000
Jumlah 297,600 272,250
2 Memasang Urinoir bh
Bahan
Urinoir bh 1.000 650,000 650,000
Alat Bantu ls 1.000 195,000 195,000
Semen zak 0.120 80,000 9,600
Pasir Pasang m3 0.010 300,000 3,000
Tenaga Kerja
Pekerja OH 1.000 100,000 100,000
Tukang Batu OH 1.000 150,000 150,000
Kepala Tukang OH 0.500 175,000 87,500
Mandor OH 0.100 200,000 20,000
Jumlah 857,600 357,500
3 Memasang Wastafel bh
Bahan
Wastafel bh 1.000 500,000 500,000
Perlengkapan ( lem + seal dll) ls 1.000 15,000 15,000
Semen zak 0.120 80,000 9,600
Pasir Pasang m3 0.010 300,000 3,000
Tenaga Kerja
Pekerja OH 0.500 100,000 50,000
Tukang Batu OH 0.800 150,000 120,000
Kepala Tukang OH 0.080 175,000 14,000
Mandor OH 0.050 200,000 10,000
Jumlah 527,600 194,000
4 Memasang Bak Kontrol Pas. Bata uk. 30 x 30 cm t. 50 cm bh
Bahan
Batako bh 14.000 3,500 49,000
Semen zak 0.880 79,000 69,520
Pasir Pasang m3 0.070 - -
Kerikil m3 0.070 350,000 24,500
Pasir Beton m3 0.060 - -
Besi Beton kg 1.600 15,000 24,000
Tenaga Kerja
Pekerja OH 1.200 100,000 120,000
Tukang Batu OH 1.015 150,000 152,250
Kepala Tukang OH 0.002 175,000 263
Mandor OH 0.016 200,000 3,200
Jumlah 48,500 275,713
5 Memasang Pipa PVC Diameter 1/2" m'
Bahan
Pipa PVC Diameter 1/2" btg 0.300 45,000 13,500
Accessories (joint + lem) % 0.350 15,750 5,512
Tenaga Kerja
Pekerja OH 0.036 100,000 3,600
Tukang Batu OH 0.060 150,000 9,000
Kepala Tukang OH 0.006 175,000 1,050
Mandor OH 0.002 200,000 360
Jumlah 19,013 14,010
6 Memasang Pipa PVC Diameter 3/4" m'
Bahan
Pipa PVC Diameter 3/4" btg 0.300 60,000 18,000
Accessories (joint + lem) % 0.350 21,000 7,350
 Tenaga Kerja
Pekerja OH 0.036 100,000 3,600
Tukang Batu OH 0.060 150,000 9,000
Kepala Tukang OH 0.006 175,000 1,050
Mandor OH 0.002 200,000 360
Jumlah 25,350 14,010
7 Memasang Pipa Penyalur Air Limbah dia. 2" m'
Bahan
Pipa PVC 2" btg 0.250 92,000 23,000
Accessories (joint + lem) % 0.350 32,200 11,270
Tenaga Kerja
Pekerja OH 0.040 100,000 4,000
Tukang Batu OH 0.040 150,000 6,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 34,270 15,500
8 Memasang Pipa Penyalur Air Limbah dia. 3" m'
Bahan
Pipa PVC 3" btg 0.250 100,000 25,000
Accessories (joint + lem) % 0.350 35,000 12,250
Tenaga Kerja
Pekerja OH 0.040 100,000 4,000
Tukang Batu OH 0.040 150,000 6,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 37,250 15,500
9 Memasang Pipa Penyalur Air Limbah dia. 4" m'
Bahan
Pipa PVC 4" btg 0.250 140,000 35,000
Accessories (joint + lem) % 0.350 49,000 17,150
Tenaga Kerja
Pekerja OH 0.040 100,000 4,000
Tukang Batu OH 0.040 150,000 6,000
Kepala Tukang OH 0.020 175,000 3,500
Mandor OH 0.010 200,000 2,000
Jumlah 52,150 15,500
10 Memasang Kran Air diameter 1/2" atau 3/4" bh
Bahan
Kran Air bh 1.000 67,000 67,000
Seal Tape bh 0.025 4,500 113
Tenaga Kerja
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Jumlah 67,113 16,750
11 Memasang Kran Air diameter 1/2" kitchen sink bh
Bahan
Kran Air bh 1.000 130,000 130,000
Seal Tape bh 0.025 22,000 550
Tenaga Kerja
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Jumlah 130,550 16,750
12 Memasang Floor Drain bh
Bahan
Floor Drain bh 1.000 18,000 18,000
Tenaga Kerja
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.010 175,000 1,750
Jumlah 18,000 16,750

L PEKERJAAN KERAMIK LANTAI DAN DINDING

1 Memasang Keramik ukuran (40 x 40) cm m2
Bahan
 Keramik ukuran 40 x 40 cm m2 1.050 60,000 63,000
Semen zak 0.200 79,000 15,800
Pasir Pasang m3 0.045 - -
Semen Warna kg 0.500 17,000 8,500
Tenaga Kerja
Pekerja OH 0.150 100,000 15,000
Tukang Batu OH 0.100 150,000 15,000
Kepala Tukang OH 0.008 175,000 1,400
Mandor OH 0.008 200,000 1,600
Jumlah 87,300 33,000
2 Memasang Keramik ukuran (30 x 30) cm m2
Bahan
Keramik ukuran 30 x 30 cm m2 1.180 66,000 77,880
Semen zak 0.200 79,000 15,800
Pasir Pasang m3 0.045 - -
Semen Warna kg 1.500 17,000 25,500
Tenaga Kerja
Pekerja OH 0.160 100,000 16,000
Tukang Batu OH 0.120 150,000 18,000
Kepala Tukang OH 0.008 175,000 1,400
Mandor OH 0.008 200,000 1,600
Jumlah 119,180 37,000
3 Memasang Keramik Dinding ukuran (20 x 25) cm m2
Bahan
Keramik ukuran 20 x 30 cm M2 1.100 60,000 66,000
Semen zak 0.186 79,000 14,694
Pasir Pasang m3 0.018 - -
Semen Warna kg 1.940 17,000 32,980
Tenaga Kerja
Pekerja OH 0.160 100,000 16,000
Tukang Batu OH 0.180 150,000 27,000
Kepala Tukang OH 0.008 175,000 1,400
Mandor OH 0.008 200,000 1,600
Jumlah 113,674 46,000

M PEKERJAAN CAT
1 Pengecatan Tembok Baru 2 Lapis m2
Bahan
Cat Tembok kg 0.240 27,000 6,480
Kuas bh 0.150 22,000 3,300
Tenaga Kerja
Pekerja OH 0.060 100,000 6,000
Tukang Batu OH 0.050 150,000 7,500
Kepala Tukang OH 0.005 175,000 875
Mandor OH 0.003 200,000 600
Jumlah 9,780 14,975
2 Pengecatan Kayu 2 Lapis m2
Bahan
Cat Warna Duco - oil based kg 0.300 70,000 21,000
Kuas bh 0.020 22,000 440
Minyak Cat ltr 0.200 40,000 8,000
Tenaga Kerja
Pekerja OH 0.150 100,000 15,000
Tukang Batu OH 0.150 150,000 22,500
Kepala Tukang OH 0.015 175,000 2,625
Mandor OH 0.008 200,000 1,600
Jumlah 29,440 41,725
3 Pelapis filler /Plamir m2
Bahan
Plamir Tembok kg 0.300 25,000 7,500
Ampleas bh 0.020 10,000 200
Tenaga Kerja
Pekerja OH 0.020 100,000 2,000
 Tukang Batu OH 0.030 150,000 4,500
Kepala Tukang OH 0.003 175,000 525
Mandor OH 0.001 200,000 200
Jumlah 7,700 7,225
4 Pengecatan Meni Kayu m2
Bahan
Meni kg 0.170 30,000 5,100
Minyak Cat ltr 0.100 40,000 4,000
Kuas Cat bh 0.015 22,000 330
Tenaga Kerja
Pekerja OH 0.075 100,000 7,500
Mandor OH 0.004 200,000 800
Jumlah 9,430 8,300
 DAFTAR HARGA
No Uraian Pekerjaan Satuan Harga

A Bahan
1 Kayu m3 2,000,000
2 Paku kg 22,000
3 Pasir Urug m3 275,000
4 Batu Belah m3 300,000
5 Pasir Pasang m3 275,000
6 Pasir Beton m3 275,000
7 Kerikil m3 300,000
8 Semen Tonasa zak 79,000
9 Besi Beton kg 13,500
10 Besi L 50.50.5 - 6 m btg 290,000
11 Besi Plat 3 mm lbr 1,400,000
12 Besi UNP 8 x 5 btg 450,000
13 Kawat Beton / Bendrat kg 22,000
14 Wiremash M7 m2 59,000
15 Minyak Bekisting liter 6,000
16 Plywood tebal 15 mm lbr 180,000
17 Plywood tebal 12 mm lbr 160,000
18 Plywood tebal 9 mm lbr 115,000
19 Plywood tebal 6 mm lbr 74,000
20 Plywood tebal 4 mm lbr 62,000
21 Plywood tebal 3 mm lbr 58,000
22 Calcyboard tebal 6 mm lbr 115,000
23 Calcyboard tebal 4 mm lbr 90,000
24 Batako 30 x 15 x 10 cm bh 3,500
25 Lem Kayu kg 24,000
26 Lem PVC - isarplas 400 grm can 50,000
27 Baut + Strip tebal 4 mm kg 25,000
28 Handle Pintu + Kunci Merk SLG bh 180,000
29 Engsel bh 28,000
30 Grendel bh 32,500
31 Kaca Polos tebal 5 mm m2 180,000
32 List Kayu Profil m' 6,000
33 Closet Jongkok - Ex INA bh 285,000
34 Urinoir bh 650,000
35 Wastafel komplete bh 500,000
36 Pipa PVC Diameter 1/2" btg 30,000
37 Pipa PVC Diameter 3/4" btg 35,000
38 Pipa PVC Diameter 1" btg 42,000
39 Pipa PVC Diameter 2" btg 92,000
40 Pipa PVC Diameter 3" btg 100,000
41 Pipa PVC Diameter 4" - type D btg 140,000
42 Polypipe HDPE 1" roll 2,950,000
43 Polypipe HDPE 3/4" roll 11,500
44 Polypipe HDPE 1/2" roll 10,500
45 Elbow 1/2 " bh 2,000
46 Elbow 3/4" bh 3,000
47 Elbow 1" bh 4,000
48 Elbow 2" bh 5,000
49 Elbow 3" bh 11,000
50 Elbow 4" bh 15,000
51 PVC T 1/2 " bh 2,500
52 PVC T 3/4 " bh 4,000
53 PVC T 1 " bh 5,500
54 PVC T 2 " bh 7,000
55 PVC T 3 " bh 15,000
56 PVC T 4" bh 17,000
57 PVC Reducer 1 to 1/2 " bh 4,000
58 PVC Reducer 1 to 3/4 " bh 5,000
59 PVC Reducer 2 to 1" bh 6,000
60 PVC Reducer 4 to 3 " bh 9,000
61 PVC Sok 1/2" bh 2,000
62 PVC Sok 3/4" bh 3,000
63 PVC Sok 1" bh 4,000
64 PVC Sok 2" bh 5,000
65 PVC Sok 3" bh 7,000
66 PVC Sok 4" bh 9,000
67 Kran Air - Ex ONDA bh 28,000
68 Seal Tape bh 6,000
69 Floor Drain bh 18,000
70 Keramik ukuran lantai 40 x 40 cm - ex lokal m2 60,000
71 Keramik ukuran lantai 25x25 cmc- ex lokal m2 66,000
72 Keramik dinding ukuran 20 x 30 cm - ex lokal M2 80,000
73 Semen Warna utk Nat kg 17,000
74 Cat Tembok interior - ex Jotun /setara kg 27,000
75 Cat Kayu AVIAN kg 73,000
76 Cat Pylox can 32,000
77 Kuas 3 " bh 7,000
78 Kuas 5 " bh 14,000
79 Minyak Pengencer Cat ( thinner) gal 43,000
80 Atap Spandek t = 0.35 mm m2 72,500
81 Bubung Seng / flashing t = 0.5 mm m' 18,500
82 Talang Seng / flashing t = 0.5 mm m' 20,000
83 Lisplank 9/200 mm m' 13,500
84 Paku Atap + sil kg 31,000
85 Seng gelombang biru - 3m lbr 135,000
86 Seng plat w = 60 cm m 26,000
87 Pintu PVC - ex Maspion bh 1,100,000
88 Baut 12 1/2 bh 10,000
89 Box Panel Uk. 50 x 40 x 20 unit 325,000
 90 MCB Scheneider 6 A bh 60,000
91 Box MCB - 4 group ( utk cadangan) bh 100,000
92 Kabel NYM 2 x 2,5 mm m' 15,000
93 Tee doz clipsal 20 mm bh 4,000
94 Klem Kabel NYM 2 x 2,5 mm bh 140
95 Lampu LED 20 Watt Philips bh 90,000
96 Lampu LED 12 Watt Philips bh 50,000
97 Fitting Lampu LED -Panasonoc bh 25,000
98 Saklar Single - Panasonic / setara bh 30,000
99 Saklar Double - Panasonic / setara bh 32,500
100 Stop Kontak 3 hole bh 25,000
101 Kabel SR 2 x 10 mm m' 15,000
102 Plastik cor PE m2 3,500
103 Besi hollow plafon 4 t= 0.35 mm - 4 m btg 22,000
104 Baut screw plafon 66 3-4 pcs 80
105 P1 - plywood 5 mm + finishing cat duco set 334,000
106 P2 - plywood 5 mm + finishing cat duco set 334,000
107 Lock set - ex SLG set 180,000
108 Kitchen Sink 2 lubang stainlees - SUS 304 set 1,495,000
109 Kran Cuci Piring bh 130,000
110 Gate Valve 2 " bh 280,000
111 Tangki Toren 1100 Ltr bh 1,170,000
112 Kawat berduri @ 100 m /roll roll 220,000
113 Terpal 6x8 m lbr 240,000
114 Terpal 4x6 m lbr 195,000

Tenaga Kerja
1 Pekerja OH 100,000
2 Tukang OH 150,000
3 Kepala Tukang OH 175,000
4 Mandor OH 200,000
GA
Keterangan

Semua Jenis Kayu (Balok / Papan)

Semua Jenis Paku
per m Rp 13000
 PT. ANUGERAH BANGUN MAKMUR
SITE SIUNA KABUPATEN BANGGAI
Nama Proyek : WAREHOUSE - EFO Tanggal : 03 JUNE 2023
Lokasi : IPPKH EFO - PT. ABM Luas Bangunan : 171,4 m2

BOBOT JADWAL PELAKSANAAN (30 HARI)

NO URAIAN PEKERJAAN KET.
(%) M1 M2 M3 M4

A Pekerjaan Umum #NAME? #NAME? #NAME? 100%

### ### #NAME? #NAME?
### ### #NAME? #NAME? 50%
### ### #NAME? #NAME? #NAME? #NAME?
### ### #NAME? #NAME? #NAME? #NAME? #NAME?
### ### #NAME? #NAME? 0%

Total #NAME?
Rencana Per Minggu 0.00 #NAME? #NAME? #NAME? #NAME?
Komulatif Rencana Per Minggu 0.00 #NAME? #NAME? #NAME? #NAME?

Dibuat Oleh Civil Departement Diketahui

Agung Hari Satrio Jadi Harjono

Civil Engineer KTT