1

DAFTAR HARGA BAHAN, PERALATAN DAN UPAH TENAGA

HARGA SATUAN
NO JENIS MATERIAL SAT
( Rp )
1 2 3 4

I. URAIAN BAHAN
A PASIR, BATU DAN SEMEN
1. Pasir pasang M³ 270,000.00
2. Pasir beton M³ 270,000.00
3. Pasir urug M³ 210,000.00
4. Sirtu M³ 175,000.00
5. Tanah merah M³ 90,000.00
6. Batu belah 15/20 M³ 215,000.00
7. Batu pecah/split 1/2 M³ 330,000.00
8. Batu Gunung M³ 215,000.00
9. Bata merah BH 1,000.00
10. Batu alam M² 210,000.00
11. Paving Blok k- 300 T. 8 cm M² 175,000.00
12. Roster 10 x 20 cm BH 29,000.00
13. Semen portland KG 2,300.00
14. Semen warna/putih KG 12,500.00

B BAHAN KAYU
1. Kayu Balok Kls I ( Buluang ) M³ 6,500,000.00
Kayu Balok Kls I ( jati ) M³ 6,500,000.00

2. Kayu Papan Kls I ( Buluang ) M³ 7,250,000.00

Kayu Papan Kls I ( jati ) M³ 7,250,000.00

3. Kayu Balok Kls II ( Palapi/Tipulu ) M³ 3,500,000.00

Kayu Balok Kls II ( Nyato ) M³ 3,500,000.00
Kayu Balok Kls II ( Meranti ) M³ 3,500,000.00

4. Kayu Papan Kls II ( Palapi/Tipulu ) M³ 3,500,000.00

Kayu Papan Kls II ( Nyato ) M³ 3,500,000.00
Kayu Papan Kls II ( Meranti ) M³ 3,500,000.00

5. Kayu Balok Kls III M³ 1,800,000.00

Kayu Balok Kls III ( Kemiri ) M³ 1,800,000.00

6. Kayu Papan Kls III M³ 1,800,000.00

Kayu Papan Kls III ( Kemiri ) M³ 1,800,000.00

7. Kayu list profil M' 11,000.00

8. Kayu Dolken BTG 50,000.00

C KAYU LAPIS DAN LEMBARAN

1. Triplek 4x8 ft 4 mm LBR 165,000.00
2. Triplek 4x8 ft 9 mm LBR 260,000.00
3. Gypsumboard 120x240 cm 9 mm LBR 105,000.00
4. Calsiboard 120x240 cm 4 mm LBR 92,500.00
5. Hollow 4x4 cm tbl 0.5 mm BTG 41,000.00
6. Hollow 2x4 cm tbl 0.5 mm BTG 32,500.00
7. Wood Evlent LBR 145,000.00
8. List Gypsum 14 cm M' 26,000.00
9. Paku peluru ramset BH 100.00
10. Paku rivet BH 200.00
 2

1 2 3 4
11. Sekrup gypsum BH 75.00
12. Compound gypsum 20kg/zak 78,000.00
13. Compound GRC 20kg/zak 78,000.00
14. Textile tape ROLL 7,500.00
15. Alkasit KG 7,500.00

D BAHAN BESI
1. Besi beton polos KG 17,000.00
2. Kawat beton KG 35,000.00
3. Kawat Harmonika M2 30,000.00
4. Kawat duri (10kg/60m/rol) KG 35,000.00
5. Kawat Las listrik KG 32,500.00
6. Besi pelat strip KG 32,000.00
7. Besi Siku KG 15,000.00
8. Skrup fixer BH 1,000.00
9. Sealant BH 37,500.00
10. Profil kaca TUBE 8,500.00
11. Profil Allumunium Kusen M' 115,000.00
12. Profil Allumunium Daun Pintu M' 125,000.00
13. Besi IWF 150 x 75 x 5 x 7 mm KG 13,200.00
14. Besi IWF 125x60x6x8 mm KG 12,500.00
15. Besi IWF 198 x 12 m KG 12,500.00
16. Besi IWF 248 x 12 m KG 12,500.00
17. Besi kanal C 150x50x20x3.2 mm KG 12,500.00
18. Besi Kanal C 125x50x20x3.2 mm KG 12,500.00
19. Besi Plat 10 mm.4'.8' KG 12,500.00
20. Besi pengikat kuda2 dia 16 mm KG 12,500.00
21. Besi pengikat gording dia 10 mm KG 12,500.00
22. Angkur baut 19 mm x 60 cm KG 50,000.00
23. Plat 12 mm KG 12,500.00
24. Besi Plat 9 mm KG 12,500.00
25. Besi Plat 6 mm KG 12,500.00
26. Besi Plat 3 mm KG 12,500.00

E BAHAN PENUTUP ATAP

1. Seng gelombang 3x6 ft BJLS 20 (0,2 mm) LBR 80,000.00
2. Seng plat 3x6 ft BJLS 20 (0,2 mm) LBR 65,000.00
3. Seng Zincalume 28'' 0.35 mm M' 55,000.00
4. Nok zincalume LBR 46,000.00
5. Genteng metal sakura M2 65,000.00
6. Nok stel rata Sakura LBR 40,000.00

F BAHAN KERAMIK
1. Ubin keramik 40 x 40 cm KW 1 Asia Tile 15,166.67
2. Ubin keramik 40 x 40 cm KW 1 motif BH 15,500.00
3. Ubin keramik 20 x 20 cm KW 1 BH 5,616.00
4. Ubin keramik 20 x 25 cm KW 1 BH 7,500.00
5. Plint keramik 10x30 cm BH 4,500.00
6. lantai Granito 60 x 60 cm BH 115,000.00

G BAHAN CAT KAYU DAN TEMBOK

1. Dempul kayu yoko KG 57,500.00
2. Plamir kayu KG 57,500.00
3. Plamir tembok KG 7,600.00
4. Cat meni kayu KG 41,000.00
5. Cat meni besi KG 41,000.00
6. Cat kayu/besi KG 75,000.00
7. Cat tembok KG 44,000.00
8. Minyak cat/ thinner LTR 35,000.00
9. Residu LTR 12,500.00
10. Minyak bekisting LTR 5,000.00
11. Amplas LBR 7,500.00
 3

1 2 3 4
12. Kuas BH 12,500.00
13. Kuas Roll BH 30,000.00
14. Lem kayu KG 32,500.00
15. Cumoir Water Proofing KG 35,000.00
16. Bak Cat BH 15,000.00

H PAKU
1. Paku biasa 2"-5" KG 32,000.00
2. Paku biasa 1/2"- 1" KG 42,500.00
3. Sekrup 6x1-1,5 KG 200.00
4. Paku beton KG 35,000.00
5. Paku asbes BH 150.00
6. Paku seng KG 35,000.00

I BAHAN PIPA
1. Pipa galvanis dia 2" M' 75,000.00
2. Pipa galvanis dia 3" M' 14,500.00
3. Pipa galvanis dia 4" M' 245,000.00
4. Pipa PVC dia 1/2" AW M' 10,200.00
5. Pipa PVC dia 3/4" AW M' 11,000.00
6. Pipa PVC dia 1" AW M' 23,000.00
7. Pipa PVC dia 1 ½" AW M' 52,500.00
8. Pipa PVC dia 2" AW M' 57,500.00
9. Pipa PVC dia 2" D M' 18,000.00
10. Pipa PVC dia 2 ½" AW M' 62,500.00
11. Pipa PVC dia 3" AW M' 65,000.00
12. Pipa PVC dia 3" D M' 25,000.00
13. Pipa PVC dia 4" AW M' 80,000.00
14. Pipa PVC dia 4" D M' 37,500.00
15. Buis beton 1/2 dia 20 panj. 100 cm BH 51,000.00

J BAHAN KUNCI DAN ALAT PENGGANTUNG

1. Kunci Tanam BH 260,000.00
2. Engsel Pintu Biasa/Sederhana BH 17,500.00
3. Engsel Pintu Kuningan/Stainless BH 45,000.00
4. Engsel Jendela Kuningan/Stainless BH 27,500.00
5. Kait Angin BH 15,500.00
6. Gerendel Jendela BH 17,000.00

K BAHAN SANITASI
1. Kloset duduk standart BH 3,750,000.00
2. Kloset jongkok standart BH 220,000.00
3. Urinoir BH 775,000.00
4. Wastafel BH 525,000.00
5. Bak cuci stainless steel BH 280,000.00
6. Water drain + asesoris BH 95,000.00
7. Kran air BH 23,000.00
8. Kran Shower BH 500,000.00
9. Seal tape BH 5,500.00
10. Floor drain BH 45,000.00

L BAHAN KACA
- Kaca 5 mm M² 195,000.00

M BAHAN INSTALASI LISTRIK

1. Kabel NYM 2x2,5 mm² M' 11,000.00
2. Kabel NYM 2x1,5 mm² M' 3,750.00
3. Kabel Twited 4 x 70 mm M' 58,000.00
4. Kabel Twited 4 x 35 mm M' 19,500.00
5. Kabel Twited 2 x 16 mm M' 9,000.00
6. Tiang Listrik 9 M' Tg 2,100,000.00
7. MCB 10 A BH 52,500.00
 4

1 2 3 4
8. Tee dos BH 2,000.00
9. Inbow doos BH 2,000.00
10. Saklar tunggal BH 27,500.00
11. Saklar seri BH 32,500.00
12. Stop kontak BH 17,500.00
13. Lampu BH 55,000.00
14. pipa listrik Btg 4,150.00
15. Fitting Btg 17,000.00
16. Sock BH 2,500.00
17. Klem conduit BH 1,500.00
18. Lastdop BH 1,000.00
19. Pleksiblle Pipe M' 2,500.00
20. Elbow BH 500.00

N LAIN-LAIN
1. Sewa mesin las HR 450,000.00
2. Sewa mesin gilas HR 2,100,000.00
3. Solar LTR 12,500.00
4. Minyak Pelumas LTR 55,000.00
5. Beton K-275 slump 12 M³ 1,500,000.00
6. Plastik bening M³ 5,000.00
7. Aspal silent KG 3,500.00
8. Pompa air listrik Shimizu 125 W UNIT 710,000.00

II UPAH TENAGA
1. Pekerja OH 125,000.00
2. Tukang kayu OH 145,000.00
3. Tukang batu OH 145,000.00
4. Tukang besi OH 145,000.00
5. Tukang las OH 145,000.00
6. Tukang cat OH 145,000.00
7. Tukang alumunium OH 145,000.00
8. Tukang gypsum OH 145,000.00
9. Tukang pipa OH 145,000.00
10. Instalator OH 145,000.00
11. Tukang Aspal OH 145,000.00
12. Kepala tukang OH 150,000.00
13. Mandor OH 165,000.00
 5

URAIAN ANALISA HARGA SATUAN PEKERJAAN

A PEKERJAAN PENDAHULUAN
9. Pembersihan lapangan dan perataan tiap 1 m²
Upah tenaga: 20,750.00
- Pekerja Oh 0.10 125,000.00 12,500.00
- Mandor Oh 0.05 165,000.00 8,250.00
Jumlah Total 20,750.00
Jumlah Total + jasa 10% 22,825.00
10. Pasang bouwplank tiap 1 m'
Harga bahan: 67,140.00
- Kayu Papan Kls II m³ 0.01 3,500,000.00 24,500.00
- Kayu Balok Kls II m³ 0.01 3,500,000.00 42,000.00
- Paku biasa 2"-5" kg 0.02 32,000.00 640.00

Upah tenaga: 29,325.00

- Tukang kayu Oh 0.10 145,000.00 14,500.00
- Pekerja Oh 0.10 125,000.00 12,500.00
- Kepala tukang Oh 0.01 150,000.00 1,500.00
- Mandor Oh 0.01 165,000.00 825.00
Jumlah Total 96,465.00
Jumlah Total + jasa 10% 106,111.50
B PEKERJAAN TANAH
1. Galian tanah biasa sedalam 1 meter tiap 1 m³
Upah tenaga: 97,875.00
- Pekerja Oh 0.75 125,000.00 93,750.00
- Mandor Oh 0.03 165,000.00 4,125.00
Jumlah Total 97,875.00
Jumlah Total + jasa 10% 107,662.50
2. Urugan tanah kembali tiap 1 m³
Upah tenaga: 32,619.50
- Pekerja Oh 0.2500 125,000.00 31,250.00
- Mandor Oh 0.0083 165,000.00 1,369.50
Jumlah Total 32,619.50
Jumlah Total + jasa 10% 35,881.45
3. Pemadatan tanah (tenaga manusia) tiap 1 m³
Upah tenaga: 70,750.00
- Pekerja Oh 0.50 125,000.00 62,500.00
- Mandor Oh 0.05 165,000.00 8,250.00
Jumlah Total 70,750.00
Jumlah Total + jasa 10% 77,825.00
4. Urugan pasir urug tiap 1 m³
Harga bahan: 252,000.00
- Pasir urug m³ 1.20 210,000.00 252,000.00

Upah tenaga: 39,150.00

- Pekerja Oh 0.30 125,000.00 37,500.00
- Mandor Oh 0.01 165,000.00 1,650.00
Jumlah Total 291,150.00
Jumlah Total + jasa 10% 320,265.00
5. Urugan tanah merah tiap 1 m³
Harga bahan: 108,000.00
- Tanah merah m³ 1.20 90,000.00 108,000.00

Upah tenaga: 39,150.00

- Pekerja Oh 0.30 125,000.00 37,500.00
- Mandor Oh 0.01 165,000.00 1,650.00
Jumlah Total 147,150.00
Jumlah Total + jasa 10% 161,865.00
C PEKERJAAN PASANGAN BATU KALI/BELAH
1. Pasang pondasi/pasangan batu kali/belah 1 Pc : 5 Ps tiap 1 m³
Harga bahan: 717,680
- Batu belah 15/20 m³ 1.2000 215,000.00 258,000.00
- Semen portland kg 136.0000 2,300.00 312,800.00
- Pasir pasang m³ 0.5440 270,000.00 146,880.00

Upah tenaga: 319,875.00

- Pekerja Oh 1.5000 125,000.00 187,500.00
- Tukang batu Oh 0.7500 145,000.00 108,750.00
- Kepala tukang Oh 0.0750 150,000.00 11,250.00
- Mandor Oh 0.0750 165,000.00 12,375.00
Jumlah Total 1,037,555.00
Jumlah Total + jasa 10% 1,141,310.50
2. Pasang pondasi batu kosong (aanstamping) tiap 1 m³
Harga bahan: 348,720.00
- Batu belah 15/20 m³ 1.2000 215,000.00 258,000.00
- Pasir urug m³ 0.4320 210,000.00 90,720.00

Upah tenaga: 166,335.00

- Pekerja Oh 0.7800 125,000.00 97,500.00
- Tukang batu Oh 0.3900 145,000.00 56,550.00
- Kepala tukang Oh 0.0390 150,000.00 5,850.00
- Mandor Oh 0.0390 165,000.00 6,435.00
Jumlah Total 515,055.00
Jumlah Total + jasa 10% 566,560.50
D PEKERJAAN DINDING
1. Pasangan bata merah tebal 1/2 bata, 1 Pc : 2 Ps tiap 1m²
Harga bahan: 143,845.00
 6
- Bata merah bh 90.0000 1,000.00 90,000.00
- Semen portland kg 18.9500 2,300.00 43,585.00
- Pasir pasang m³ 0.0380 270,000.00 10,260.00

Upah tenaga: 55,975.00

- Pekerja Oh 0.3000 125,000.00 37,500.00
- Tukang batu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
- Mandor Oh 0.0150 165,000.00 2,475.00
Jumlah Total 199,820.00
Jumlah Total + jasa 10% 219,802.00
2. Pasangan bata merah tebal 1/2 bata, 1 Pc : 5 Ps tiap 1m²
Harga bahan: 128,060.00
- Bata merah bh 90.0000 1,000.00 90,000.00
- Semen portland kg 11.5000 2,300.00 26,450.00
- Pasir pasang m³ 0.0430 270,000.00 11,610.00

Upah tenaga: 55,975.00

- Pekerja Oh 0.3000 125,000.00 37,500.00
- Tukang batu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
- Mandor Oh 0.0150 165,000.00 2,475.00
Jumlah Total 184,035.00
Jumlah Total + jasa 10% 202,438.50
3. Pasangan dinding Roster bata merah 12 x 24 x 10 tiap 1m², spesi 1:3
Harga bahan: 910,840.00
- Roster bata merah 12 x 24 x 10 bh 30.0000 29,000.00 870,000.00
- Semen portland kg 14.0000 2,300.00 32,200.00
- Pasir pasang m³ 0.0320 270,000.00 8,640.00

Upah tenaga: 55,975.00

- Pekerja Oh 0.3000 125,000.00 37,500.00
- Tukang batu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
- Mandor Oh 0.0150 165,000.00 2,475.00
Jumlah Total 966,815.00
Jumlah Total + jasa 10% 1,063,496.50
E PEKERJAAN PLESTERAN
1. Plesteran 1 Pc : 3 Ps tebal 15 mm tiap 1m²
Harga bahan: 24,094.80
- Semen portland kg 7.7760 2,300.00 17,884.80
- Pasir pasang m³ 0.0230 270,000.00 6,210.00

Upah tenaga: 63,975.00

- Pekerja Oh 0.3000 125,000.00 37,500.00
- Tukang batu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
- Mandor Oh 0.0150 165,000.00 2,475.00
Jumlah Total 88,069.80
Jumlah Total + jasa 10% 96,876.78
2. Plesteran 1 Pc : 5 Ps tebal 15 mm tiap 1m²
Harga bahan: 18,943.20
- Semen portland kg 5.1840 2,300.00 11,923.20
- Pasir pasang m³ 0.0260 270,000.00 7,020.00

Upah tenaga: 31,420.00

- Pekerja Oh 0.1500 125,000.00 18,750.00

- Tukang batu Oh 0.0700 145,000.00 10,150.00
- Kepala tukang Oh 0.0080 150,000.00 1,200.00
- Mandor Oh 0.0080 165,000.00 1,320.00
Jumlah Total 50,363.20
Jumlah Total + jasa 10% 55,399.52
3. Acian 1 m2
Harga bahan: 7,475.00
- Semen portland kg 3.2500 2,300.00 7,475.00

Upah tenaga: 42,650.00

- Pekerja Oh 0.2000 125,000.00 25,000.00
- Tukang batu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
- Mandor Oh 0.0100 165,000.00 1,650.00
Jumlah Total 50,125.00
Jumlah Total + jasa 10% 55,137.50

F PEKERJAAN KUSEN DAN DAUN PINTU/JENDELA KAYU

1. Pasang kusen pintu dan jendela Kayu Kls I tiap 1m³
Harga bahan: 7,222,500.00
- Kayu Balok Kls I m³ 1.1000 6,500,000.00 7,150,000.00
- Paku biasa 2"-5" kg 1.2500 32,000.00 40,000.00
- Lem kayu kg 1.0000 32,500.00 32,500.00

Upah tenaga: 4,292,750.00

- Pekerja Oh 7.0000 125,000.00 875,000.00
- Tukang kayu Oh 21.0000 145,000.00 3,045,000.00
- Kepala tukang Oh 2.1000 150,000.00 315,000.00
- Mandor Oh 0.3500 165,000.00 57,750.00
Jumlah Total 11,515,250.00
Jumlah Total + jasa 10% 12,666,775.00
 7
2. Pasang pintu panel Kayu Kls I tiap 1m²
Harga bahan: 306,250.00
- Kayu Papan Kls I m³ 0.0400 7,250,000.00 290,000.00
- Lem kayu kg 0.5000 32,500.00 16,250.00

Upah tenaga: 533,250.00

- Pekerja Oh 1.0000 125,000.00 125,000.00
- Tukang kayu Oh 2.5000 145,000.00 362,500.00
- Kepala tukang Oh 0.2500 150,000.00 37,500.00
- Mandor Oh 0.0500 165,000.00 8,250.00
Jumlah Total 839,500.00
Jumlah Total + jasa 10% 923,450.00
3. Pasang pintu dan jendela kaca Kayu Kls I tiap 1m²
Harga bahan: 448,298.63
- Kayu Papan Kls I m³ 0.0240 7,250,000.00 174,000.00
- Pas Kaca 5 mm m² 1.1000 240,498.75 264,548.63
- Lem kayu kg 0.3000 32,500.00 9,750.00

Upah tenaga: 490,600.00

- Pekerja Oh 0.8000 125,000.00 100,000.00
- Tukang kayu Oh 2.4000 145,000.00 348,000.00
- Kepala tukang Oh 0.2400 150,000.00 36,000.00
- Mandor Oh 0.0400 165,000.00 6,600.00
Jumlah Total 938,898.63
Jumlah Total + jasa 10% 1,032,788.49

4. Pasang lisplank wood evlen tiap m'

Harga bahan: 36,550.00
- Wood Evlent Lbr 0.2500 145,000.00 36,250.00
- Sekrup gypsum Bh 4.0000 75.00 300.00

Upah tenaga: 8,891.00

- Tukang kayu Org/Hr 0.0500 145,000.00 7,250.00
- Kepala tukang Org/Hr 0.0050 150,000.00 750.00
- Mandor Oh 0.0054 165,000.00 891.00
Jumlah Total 45,441.00
Jumlah Total + jasa 10% 49,985.10

5. Pasang kusen pintu aluminium tiap m'

Harga bahan: 130,750.00
- Profil Allumunium Kusen m' 1.1000 115,000.00 126,500.00
- Skrup fixer bh 2.0000 1,000.00 2,000.00
- Sealant tube 0.0600 37,500.00 2,250.00

Upah tenaga: 12,601.50

- Pekerja Oh 0.0430 125,000.00 5,375.00
- Tukang Alumunium konstruksi Oh 0.0430 145,000.00 6,235.00
- Kepala tukang Oh 0.0043 150,000.00 645.00
- Mandor Oh 0.0021 165,000.00 346.50
Jumlah Total 143,351.50
Jumlah Total + jasa 10% 157,686.65
6. Pasang pintu + Kaca alumunium tiap M1
Harga bahan: 360,250.00
Profil Alumunium m' 1.1000 125,000.00 137,500.00
Skrup fixer bh 6.0000 1,000.00 6,000.00
Sealant tube 0.0600 37,500.00 2,250.00
Kaca 5 mm m2 1.1000 195,000.00 214,500.00

Upah tenaga: 12,601.50

- Pekerja Oh 0.0430 125,000.00 5,375.00
- Tukang Alumunium konstruksi Oh 0.0430 145,000.00 6,235.00
- Kepala tukang Oh 0.0043 150,000.00 645.00
Mandor Oh 0.0021 165,000.00 346.50
Jumlah Total 372,851.50
Jumlah Total + jasa 10% 410,136.65

7. Pasang pintu kaca rangka aluminium tiap m²

Harga bahan:
-
- 765,442.00
- Frame alumunium m' 4.4000 125,000.00 550,000.00
Kaca 5 mm m2 1.0500 195,000.00 204,750.00
Sealant tube 0.2700 39,600.00 10,692.00
Upah tenaga:
- 22,790.00
- Pekerja Oh 0.0850 125,000.00 10,625.00
- Tukang alluminium Oh 0.0850 125,000.00 10,625.00
Kepala tukang Oh 0.0080 125,000.00 1,000.00
Mandor Oh 0.0040 135,000.00 540.00
Jumlah Total 788,232.00
8. Memasang 1 m2 jendela/BV kaca, rangka allumunium Jumlah Total + jasa 10% 867,055.20

Harga bahan:
-
- 765,442.00
- Profil Allumunium Rangka Natural m' 4.4000 125,000.00 550,000.00
Kaca 5 mm m2 1.0500 195,000.00 204,750.00
UpahSealant tube 0.2700 39,600.00 10,692.00
-
 8
- 22,790.00
- Pekerja Oh 0.0850 125,000.00 10,625.00
- Kepala tukang Oh 0.0850 125,000.00 10,625.00
Kepala tukang Oh 0.0080 125,000.00 1,000.00
Mandor Oh 0.0040 135,000.00 540.00
Jumlah Total 788,232.00
Jumlah Total + jasa 10% 867,055.20
G PEKERJAAN KONSTRUKSI LANGIT-LANGIT/PLAFON DAN PENUTUP
1. List Plafon kayu profil tiap 1m'
Harga bahan:
- 11,975
- Kayu list profil m' 1.0500 11,000.00 11,550.00
Paku biasa 1/2"- 1" kg 0.0100 42,500.00 425.00
Upah tenaga:
- 14,745.00
- Pekerja Oh 0.0500 125,000.00 6,250.00
- Tukang kayu Oh 0.0500 145,000.00 7,250.00
- Kepala tukang Oh 0.0050 150,000.00 750.00
Mandor Oh 0.0030 165,000.00 495.00
Jumlah Total 26,720.00
2. List Plafon Gypsum tiap 1m' Jumlah Total + jasa 10% 29,392.00
Harga bahan:
- 31,356.25
- List profil cornice gypsum lebih dari 10 cm m' 1.1000 26,000.00 28,600.00
- Compound gypsum zak 0.0350 78,000.00 2,730.00
Alkasit kg 0.0035 7,500.00 26.25

Upah tenaga:
- 14,745.00
- Pekerja Oh 0.0500 125,000.00 6,250.00
- Tukang kayu Oh 0.0500 145,000.00 7,250.00
- Kepala tukang Oh 0.0050 150,000.00 750.00
Mandor Oh 0.0030 165,000.00 495.00
Jumlah Total 46,101.25
3. Penutup plafon Calciboard 4 mm lengkap dgn rangka hollow tebal 0.Jumlah Total + jasa 10% 50,711.38
Harga bahan:
- 72,000.50
- Paku peluru ramset bh 0.3900 100.00 39.00
- Hollow 4x4 cm tbl 0.6 mm btg 0.4590 41,000.00 18,819.00
- Hollow 2x4 cm tbl 0.6 mm btg 0.4310 32,500.00 14,007.50
- Paku beton kg 0.0100 35,000.00 350.00
- Sekrup 6x1-1,5 bh 14.0000 75.00 1,050.00
- GRC-board 120x240 cm 4 mm lbr 0.3640 92,500.00 33,670.00
- Sekrup gypsum bh 21.0000 75.00 1,575.00
- Textile tape rol 0.0240 7,500.00 180.00
- Compound GRC zak 0.0200 78,000.00 1,560.00
Amplas lbr 0.1000 7,500.00 750.00

Upah tenaga:
- 84,245.00
- Pekerja Oh 0.2600 125,000.00 32,500.00
- Tukang alumunium Oh 0.2600 145,000.00 37,700.00
- Tukang gypsum Oh 0.0500 145,000.00 7,250.00
- Kepala tukang Oh 0.0310 150,000.00 4,650.00
Mandor Oh 0.0130 165,000.00 2,145.00
Jumlah Total 156,245.50
Jumlah Total + jasa 10% 171,870.05
4. Penutup plafon Gypsumboard 9 mm lengkap dgn rangka hollow tebal 0.5 mm / tiap 1 m²
Harga bahan:
- 76,550.50
- Paku peluru ramset bh 0.3900 100.00 39.00
- Hollow 4x4 cm tbl 0.6 mm btg 0.4590 41,000.00 18,819.00
- Hollow 2x4 cm tbl 0.6 mm btg 0.4310 32,500.00 14,007.50
- Paku beton kg 0.0100 35,000.00 350.00
- Sekrup 6x1-1,5 bh 14.0000 75.00 1,050.00
- Gypsumboard 120x240 cm 9 mm lbr 0.3640 105,000.00 38,220.00
- Sekrup gypsum bh 21.0000 75.00 1,575.00
- Textile tape rol 0.0240 7,500.00 180.00
- Compound gypsum zak 0.0200 78,000.00 1,560.00
Amplas lbr 0.1000 7,500.00 750.00
Upah tenaga:
- 84,245.00
- Pekerja Oh 0.2600 125,000.00 32,500.00
- Tukang alumunium Oh 0.2600 145,000.00 37,700.00
- Tukang gypsum Oh 0.0500 145,000.00 7,250.00
- Kepala tukang Oh 0.0310 150,000.00 4,650.00
Mandor Oh 0.0130 165,000.00 2,145.00
Jumlah Total 160,795.50
Jumlah Total + jasa 10% 176,875.05
H PEKERJAAN KONSTRUKSI ATAP KAYU
4. Pasang lisplank (2 x 20 x 2) cm Kayu Kls I tiap 1m'
Harga bahan:
- 65,720.00
- Kayu Kls I m³ 0.0088 7,250,000.00 63,800.00
Paku biasa 2"-5" kg 0.0600 32,000.00 1,920.00
Upah tenaga:
- 29,325.00
- Pekerja Oh 0.1000 125,000.00 12,500.00
- Tukang kayu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
 9
Mandor Oh 0.0050 165,000.00 825.00
Jumlah Total 95,045.00
I Jumlah Total + jasa 10% 104,549.50
1.
PEKERJAAN BETON
Beton Non Struktur 1Pc : 3Ps : 5Kr - untuk rabatan/ beton tumbuk tiap 1m³
Harga bahan:
- 928,900.00
- Semen portland kg 218.0000 2,300.00 501,400.00
- Pasir beton m³ 0.5200 270,000.00 140,400.00
Batu pecah/split 2/3 m³ 0.8700 330,000.00 287,100.00
Upah tenaga:
- 259,450.00
- Pekerja Oh 1.6500 125,000.00 206,250.00
- Tukang batu Oh 0.2500 145,000.00 36,250.00
- Kepala tukang Oh 0.0250 150,000.00 3,750.00
Mandor Oh 0.0800 165,000.00 13,200.00
Jumlah Total 1,188,350.00
Jumlah Total + jasa 10% 1,307,185.00
2. Beton Struktur K-175 (1Pc : 2,5Ps : 3,5Kr) tiap 1m³
Harga bahan:
- 1,075,230.00
- Semen portland kg 300.0000 2,300.00 690,000.00
- Pasir beton m³ 0.5260 270,000.00 142,020.00
Batu pecah/split 2/3 m³ 0.7370 330,000.00 243,210.00

Upah tenaga:
- 259,450.00
- Pekerja Oh 1.6500 125,000.00 206,250.00
- Tukang batu Oh 0.2500 145,000.00 36,250.00
- Kepala tukang Oh 0.0250 150,000.00 3,750.00
Mandor Oh 0.0800 165,000.00 13,200.00
Jumlah Total 1,334,680.00
3. Beton Struktur K-225 (1Pc : 2Ps : 3Kr) tiap 1m³ Jumlah Total + jasa 10% 1,468,148.00
Harga bahan:
- 1,175,860.00
- Semen portland kg 350.0000 2,300.00 805,000.00
- Pasir beton m³ 0.4850 270,000.00 130,950.00
Batu pecah/split 2/3 m³ 0.7270 330,000.00 239,910.00
Upah tenaga:
- 322,500.00
- Pekerja Oh 2.0000 125,000.00 250,000.00
- Tukang batu Oh 0.3500 145,000.00 50,750.00
- Kepala tukang Oh 0.0350 150,000.00 5,250.00
Mandor Oh 0.1000 165,000.00 16,500.00
Jumlah Total 1,498,360.00
4. Jumlah Total + jasa 10% 1,648,196.00

Beton Struktur K-275 (1Pc : 1,5Ps : 3Kr) tiap 1m³

Harga bahan:
- 1,307,480.00
- Semen portland kg 400.0000 2,300.00 920,000.00
- Pasir beton m³ 0.4170 270,000.00 112,590.00
Batu pecah/split 2/3 m³ 0.8330 330,000.00 274,890.00
Upah tenaga:
- 322,500.00
- Kepala tukang Oh 2.0000 125,000.00 250,000.00
- Tukang batu Oh 0.3500 145,000.00 50,750.00
- Kepala tukang Oh 0.0350 150,000.00 5,250.00
Mandor Oh 0.1000 165,000.00 16,500.00
Jumlah Total 1,629,980.00
5. Beton Struktur K-350 (1Pc : 1,5Ps : 2,75Kr) tiap 1m³ Jumlah Total + jasa 10% 1,792,978.00
Harga bahan:
- 1,364,470.00
- Semen portland kg 425.0000 2,300.00 977,500.00
- Pasir beton m³ 0.4420 270,000.00 119,340.00
Batu pecah/split 2/3 m³ 0.8110 330,000.00 267,630.00
Upah tenaga:
- 322,500.00
- Pekerja Oh 2.0000 125,000.00 250,000.00
- Tukang batu Oh 0.3500 145,000.00 50,750.00
- Kepala tukang Oh 0.0350 150,000.00 5,250.00
Mandor Oh 0.1000 165,000.00 16,500.00
Jumlah Total 1,686,970.00
6. Jumlah Total + jasa 10% 1,855,667.00

Beton Struktur K-400 (1Pc : 1,5Ps : 2,5Kr) tiap 1m³

Harga bahan:
- 1,419,900.00
- Semen portland kg 450.0000 2,300.00 1,035,000.00
- Pasir beton m³ 0.4600 270,000.00 124,200.00
Batu pecah/split 2/3 m³ 0.7900 330,000.00 260,700.00
Upah tenaga:
- 322,500.00
- Pekerja Oh 2.0000 125,000.00 250,000.00
- Tukang batu Oh 0.3500 145,000.00 50,750.00
- Kepala tukang Oh 0.0350 150,000.00 5,250.00
Mandor Oh 0.1000 165,000.00 16,500.00
Jumlah Total 1,742,400.00
7. Jumlah Total + jasa 10% 1,916,640.00
 10
Beton Ready Mix K.350 / m3
Harga bahan:
- 1,121,250.00
Ready Mix K350 slump 12 m³ 1.1500 975,000.00 1,121,250.00
Upah :
- 380,585.00
- Pekerja Oh 2.5000 125,000.00 312,500.00
- Tukang batu Oh 0.4170 145,000.00 60,465.00
- Kepala Tukang Oh 0.0420 150,000.00 6,300.00
Mandor Oh 0.0080 165,000.00 1,320.00
Alat bantu Utama:
- 70,648.68
- Sewa Pompa Beton s/d lt 4 m³ 1.0000 25,250 25,250.00
- Sewa Vibrator jam 1.0000 39,970 39,969.93
- Ember aduk bh 0.0500 5,050 252.50
- Pacul aduk bh 0.0500 50,500 2,525.00
Sekop bh 0.0500 53,025 2,651.25
Jumlah Total 1,572,483.68
Jumlah Total + jasa 10% 1,729,732.05
8. Pembesian dengan besi polos tiap 1 kg
Harga bahan:
- 18,375.00
- Besi beton polos kg 1.0500 17,000.00 17,850.00
Kawat beton kg 0.0150 35,000.00 525.00

Upah tenaga:
- 2,061.00
- Pekerja Oh 0.0070 125,000.00 875.00
- Tukang besi Oh 0.0070 145,000.00 1,015.00
- Kepala tukang Oh 0.0007 150,000.00 105.00
Mandor Oh 0.0004 165,000.00 66.00
Jumlah Total 20,436.00
Jumlah Total + jasa 10% 22,479.60
9. Pasang bekisting untuk pondasi 1 m²
Harga bahan:
- 82,100.00
- Kayu Balok Kls III m³ 0.0400 1,800,000.00 72,000.00
- Paku biasa 2"-5" kg 0.3000 32,000.00 9,600.00
Minyak bekisting Liter 0.1000 5,000.00 500.00

Upah tenaga:
- 110,890.00
- Pekerja Oh 0.5200 125,000.00 65,000.00
- Tukang kayu Oh 0.2600 145,000.00 37,700.00
- Kepala tukang Oh 0.0260 150,000.00 3,900.00
Mandor Oh 0.0260 165,000.00 4,290.00
Jumlah Total 192,990.00
Jumlah Total + jasa 10% 212,289.00
10. Pasang bekisting untuk sloof 1 m²
Harga bahan:
- 91,100.00
- Kayu Balok Kls III m³ 0.0450 1,800,000.00 81,000.00
- Paku biasa 2"-5" kg 0.3000 32,000.00 9,600.00
Minyak bekisting Liter 0.1000 5,000.00 500.00
Upah tenaga:
- 110,890.00
- Pekerja Oh 0.5200 125,000.00 65,000.00
- Tukang kayu Oh 0.2600 145,000.00 37,700.00
- Kepala tukang Oh 0.0260 150,000.00 3,900.00
Mandor Oh 0.0260 165,000.00 4,290.00
Jumlah Total 201,990.00
Jumlah Total + jasa 10% 222,189.00
11. Pasang bekisting untuk kolom 1 m²
Harga bahan:
- 229,300.00
- Kayu Balok Kls III m³ 0.0400 1,800,000.00 72,000.00
- Paku biasa 2"-5" kg 0.4000 32,000.00 12,800.00
- Minyak bekisting lt 0.2000 5,000.00 1,000.00
- Kayu Balok Kls II m³ 0.0150 3,500,000.00 52,500.00
Triplek 4x8 ft 9 mm lbr 0.3500 260,000.00 91,000.00
Upah tenaga:
- 140,745.00
- Pekerja Oh 0.6600 125,000.00 82,500.00
- Tukang kayu Oh 0.3300 145,000.00 47,850.00
- Kepala tukang Oh 0.0330 150,000.00 4,950.00
Mandor Oh 0.0330 165,000.00 5,445.00
Jumlah Total 370,045.00
12. Jumlah Total + jasa 10% 407,049.50

Pasang bekisting untuk balok 1 m²

Harga bahan:
- 339,800.00
- Kayu Balok Kls III m³ 0.0400 1,800,000.00 72,000.00
- Paku biasa 2"-5" kg 0.4000 32,000.00 12,800.00
- Minyak bekisting Liter 0.2000 5,000.00 1,000.00
- Kayu Balok Kls II m³ 0.0180 3,500,000.00 63,000.00
- Triplek 4x8 ft 9 mm lbr 0.3500 260,000.00 91,000.00
Kayu Dolken Btg 2.0000 50,000.00 100,000.00
 11
Upah tenaga:
- 140,745.00
- Pekerja Oh 0.6600 125,000.00 82,500.00
- Tukang kayu Oh 0.3300 145,000.00 47,850.00
- Kepala tukang Oh 0.0330 150,000.00 4,950.00
Mandor Oh 0.0330 165,000.00 5,445.00
Jumlah Total 480,545.00
13. Jumlah Total + jasa 10% 528,599.50

Pasang bekisting untuk pelat lantai 1 m²

Harga bahan:
- 597,300.00
- Kayu Balok Kls II m³ 0.0400 3,500,000.00 140,000.00
- Paku biasa 2"-5" kg 0.4000 32,000.00 12,800.00
- Minyak bekisting lt 0.2000 5,000.00 1,000.00
- Kayu Balok Kls II m³ 0.0150 3,500,000.00 52,500.00
- Triplek 4x8 ft 9 mm lbr 0.3500 260,000.00 91,000.00
Kayu Dolken btg 6.0000 50,000.00 300,000.00
Upah tenaga:
- 140,745
- Pekerja Oh 0.6600 125,000.00 82,500.00
- Tukang kayu Oh 0.3300 145,000.00 47,850.00
- Kepala tukang Oh 0.0330 150,000.00 4,950.00
Mandor Oh 0.0330 165,000.00 5,445.00
Jumlah Total 738,045.00
Jumlah Total + jasa 10% 811,849.50

14. Pasang bekisting untuk dinding 1 m³

Harga bahan:
- 579,800.00
- Kayu Balok Kls II m³ 0.0300 3,500,000.00 105,000.00
- Paku biasa 2"-5" kg 0.4000 32,000.00 12,800.00
- Minyak bekisting lt 0.2000 5,000.00 1,000.00
- Kayu Balok Kls II m³ 0.0200 3,500,000.00 70,000.00
- Triplek 4x8 ft 9 mm lbr 0.3500 260,000.00 91,000.00
Kayu Dolken btg 6.0000 50,000.00 300,000.00

Upah tenaga:
- 1,027,595.00
- Pekerja Oh 5.6500 125,000.00 706,250.00
- Tukang kayu Oh 1.5600 145,000.00 226,200.00
- Kepala tukang Oh 0.3230 150,000.00 48,450.00
Mandor Oh 0.2830 165,000.00 46,695.00
Jumlah Total 1,607,395.00
Jumlah Total + jasa 10% 1,768,134.50

Pasang nok spandek standar tiap 1m'

Harga bahan:
- 50,618.00
- Nok spandek standar m' 1.1000 46,000 50,600.00
angkur pengikat atap kg 0.0400 450 18.00

Upah tenaga:
- 31,090.00
- Pekerja Oh 0.15 125,000.00 18,750.00
- Tukang besi Oh 0.07 145,000.00 10,150.00
- Kepala tukang Oh 0.008 150,000.00 1,200.00
Mandor Oh 0.006 165,000.00 990.00
5. Jumlah Total 81,708.00
Jumlah Total + jasa 10% 89,878.80
Pasang talang datar (jurai dalam), seng BJLS 28 (0,28 mm) tiap 1m'
Harga bahan:
- 85,235.00
- Seng plat 3x6 ft BJLS 28 (0,28 mm) lbr 0.5000 65,000.00 1,235.00
- Paku biasa 1/2"- 1" kg 0.0150 42,500.00 21,250.00
- Kayu Papan Kls II m3 0.0190 3,500,000.00 52,500.00
Cat meni besi kg 0.2500 41,000.00 10,250.00
Upah tenaga: 122
- 66,956.25
- Pekerja Oh 0.0400 125,000.00 5,000.00 178
- Tukang kayu Oh 0.4000 145,000.00 58,000.00
- Kepala tukang Oh 0.0250 150,000.00 3,750.00 160.39
Mandor Oh 0.0013 165,000.00 206.25
8. Jumlah Total 152,191.25
Jumlah Total + jasa 10% 167,410.38
Pasang Roofmesh dan alumunium foil tiap 1m² 135
Harga bahan:
- 37,800.00 122
- Roofmesh (5 x 5) m² 1.05 15,000 15,750.00
Allumunium foil m² 1.05 21,000 22,050.00 108
Upah tenaga:
- 28,070.00 227.4
- Pekerja Oh 0.15 125,000 18,750.00
- Tukang besi Oh 0.05 145,000 7,250.00 171.64
- Kepala tukang Oh 0.005 150,000 750.00
Mandor Oh 0.008 165,000 1,320.00 97.28
K Jumlah 65,870.00
1. Harga Satuan 72,457.00 130.13
PEKERJAAN SANITASI
Memasang 1 buah kloset jongkok
 12
Harga bahan:
- 236,500.00
- Kloset jongkok bh 1.0000 220,000.00 220,000.00
- Semen portland kg 6.0000 2,300.00 13,800.00
Pasir pasang m³ 0.0100 270,000.00 2,700.00
Upah tenaga: 157
- 391,400.00
- Pekerja Oh 1.0000 125,000.00 125,000.00 209
- Tukang batu Oh 1.5000 145,000.00 217,500.00
- Kepala tukang Oh 0.1500 150,000.00 22,500.00 132.6
Mandor Oh 0.1600 165,000.00 26,400.00
3. Jumlah Total 627,900.00
Jumlah Total + jasa 10% 690,690.00 225.5
Memasang 1 buah kloset duduk 240.5
Harga bahan:
- 3,766,500.00 118
- Kloset duduk bh 1.0000 3,750,000.00 3,750,000.00
- Semen portland kg 6.0000 2,300.00 13,800.00 178.8
Pasir pasang m³ 0.0100 270,000.00 2,700.00
141.29

Upah tenaga:
- 391,400.00
- Pekerja Oh 1.0000 125,000.00 125,000.00
- Tukang batu Oh 1.5000 145,000.00 217,500.00 174
- Kepala tukang Oh 0.1500 150,000.00 22,500.00
Mandor Oh 0.1600 165,000.00 26,400.00
Jumlah Total 4,157,900.00
Memasang 1 buah wastafel Jumlah Total + jasa 10% 4,573,690.00
Harga bahan: 66.2
- 604,500.00
- Wastafel bh 1.0000 525,000.00 525,000.00 99.22
- Perlengkapan (12% harga wastafel) % 12.0000 525,000.00 63,000.00
- Semen portland kg 6.0000 2,300.00 13,800.00
Pasir pasang m³ 0.0100 270,000.00 2,700.00

Upah tenaga:
- 399,250.00
- Pekerja Oh 1.2000 125,000.00 150,000.00
- Tukang batu Oh 1.4500 145,000.00 210,250.00
- Kepala tukang Oh 0.1500 150,000.00 22,500.00
Mandor Oh 0.1000 165,000.00 16,500.00
4. Jumlah Total 1,003,750.00
Jumlah Total + jasa 10% 1,104,125.00
Memasang pipa PVC tipe AW dia 1/2" tiap m'
Harga bahan:
- 15,810.00
- Pipa PVC dia 1/2" AW m' 1.2000 10,200.00 12,240.00
Perlengkapan (35% harga pipa) % 35.0000 10,200.00 3,570.00
Upah tenaga:
- 14,397.00
- Pekerja Oh 0.0360 125,000.00 4,500.00
- Tukang pipa Oh 0.0600 145,000.00 8,700.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0018 165,000.00 297.00
5. Jumlah Total 30,207.00
Jumlah Total + jasa 10% 33,227.70
Memasang pipa PVC tipe AW dia 3/4" tiap m'
Harga bahan:
- 17,050.00
- Pipa PVC dia 3/4" AW m' 1.2000 11,000.00 13,200.00
Perlengkapan (35% harga pipa) % 35.0000 11,000.00 3,850.00
Upah tenaga:
- 14,397.00
- Pekerja Oh 0.0360 125,000.00 4,500.00
- Tukang pipa Oh 0.0600 145,000.00 8,700.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0018 165,000.00 297.00
6. Jumlah Total 31,447.00
Jumlah Total + jasa 10% 34,591.70
Memasang pipa PVC tipe AW dia 1" tiap m'
Harga bahan:
- 35,650.00
- Pipa PVC dia 1" AW m' 1.2000 23,000.00 27,600.00
Perlengkapan (35% harga pipa) % 35.0000 23,000.00 8,050.00
Upah tenaga:
- 14,397.00
- Pekerja Oh 0.0360 125,000.00 4,500.00
- Tukang pasang pipa Oh 0.0600 145,000.00 8,700.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0018 165,000.00 297.00
7. Jumlah Total 50,047.00
Jumlah Total + jasa 10% 55,051.70
Memasang pipa PVC tipe AW dia 1 ½" tiap m'
Harga bahan:
- 81,375.00
- Pipa PVC dia 1 ½" AW m' 1.2000 52,500.00 63,000.00
Perlengkapan (35% harga pipa) % 35.0000 52,500.00 18,375.00
Upah tenaga:
- 14,397.00
 13
- Pekerja Oh 0.0360 125,000.00 4,500.00
- Tukang pasang pipa Oh 0.0600 145,000.00 8,700.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0018 165,000.00 297.00
8. Jumlah Total 95,772.00
Jumlah Total + jasa 10% 105,349.20
Memasang pipa PVC tipe AW dia 2" tiap m'
Harga bahan:
- 89,125.00
- Pipa PVC dia 2" AW m' 1.2000 57,500.00 69,000.00
Perlengkapan (35% harga pipa) % 35.0000 57,500.00 20,125.00

Upah tenaga:
- 21,595.50
- Pekerja Oh 0.0540 125,000.00 6,750.00
- Tukang pasang pipa Oh 0.0900 145,000.00 13,050.00
- Kepala tukang Oh 0.0090 150,000.00 1,350.00
Mandor Oh 0.0027 165,000.00 445.50
9. Jumlah Total 110,720.50
Jumlah Total + jasa 10% 121,792.55
Memasang pipa PVC tipe AW dia 2 ½" tiap m'
Harga bahan:
- 96,875.00
- Pipa PVC dia 2 ½" AW m' 1.2000 62,500.00 75,000.00
Perlengkapan (35% harga pipa) % 35.0000 62,500.00 21,875.00
Upah tenaga:
- 14,129.70
- Pekerja Oh 0.0360 125,000.00 4,500.00
- Tukang pasang pipa Oh 0.0600 145,000.00 8,700.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0002 165,000.00 29.70
10. Jumlah Total 111,004.70
Jumlah Total + jasa 10% 122,105.17
Memasang pipa PVC tipe AW dia 3" cm tiap m'
Harga bahan:
- 100,750.00
- Pipa PVC dia 3" AW m' 1.2000 65,000.00 78,000.00
Perlengkapan (35% harga pipa) % 35.0000 65,000.00 22,750.00
Upah tenaga:
- 32,402
- Pekerja Oh 0.0810 125,000.00 10,125.00
- Tukang pasang pipa Oh 0.1350 145,000.00 19,575.00
- Kepala tukang Oh 0.0135 150,000.00 2,025.00
Mandor Oh 0.0041 165,000.00 676.50
11. Jumlah Total 133,151.50
Jumlah Total + jasa 10% 146,466.65
Memasang pipa PVC tipe AW dia 4" tiap m'
Harga bahan:
- 124,000.00
- Pipa PVC dia 4" AW m' 1.2000 80,000.00 96,000.00
Perlengkapan (35% harga pipa) % 35.0000 80,000.00 28,000.00
Upah tenaga:
- 32,401.50
- Pekerja Oh 0.0810 125,000.00 10,125.00
- Tukang pasang pipa Oh 0.1350 145,000.00 19,575.00
- Kepala tukang Oh 0.0135 150,000.00 2,025.00
Mandor Oh 0.0041 165,000.00 676.50
12. Jumlah Total 156,401.50
Jumlah Total + jasa 10% 172,041.65
Memasang pipa PVC tipe D dia 4" tiap m'
Harga bahan:
- 58,125.00
- Pipa PVC dia 4" D m' 1.2000 37,500.00 45,000.00
Perlengkapan (35% harga pipa) % 35.0000 37,500.00 13,125.00
Upah tenaga:
- 32,401.50
- Pekerja Oh 0.0810 125,000.00 10,125.00
- Tukang pipa Oh 0.1350 145,000.00 19,575.00
- Kepala tukang Oh 0.0135 150,000.00 2,025.00
Mandor Oh 0.0041 165,000.00 676.50
13. Jumlah Total 90,526.50
Jumlah Total + jasa 10% 99,579.15
Memasang 1 buah bak cuci piring stainless steel
Harga bahan:
- 375,000.00
- Bak cuci stainless steel bh 1.0000 280,000.00 280,000.00
Water drain + asesoris set 1.0000 95,000.00 95,000.00
Upah tenaga:
- 51,997.50
- Pekerja Oh 0.0300 125,000.00 3,750.00
- Tukang batu Oh 0.3000 145,000.00 43,500.00
- Kepala tukang Oh 0.0300 150,000.00 4,500.00
Mandor Oh 0.0015 165,000.00 247.50
14. Jumlah Total 426,997.50
Jumlah Total + jasa 10% 469,697.25
Memasang 1 buah kran 1/2"
Harga bahan:
- 23,137.50
- Kran air bh 1.0000 23,000.00 23,000.00
Seal tape bh 0.0250 5,500.00 137.50
Upah tenaga:
 14
- 18,075.00
- Pekerja Oh 0.0100 125,000.00 1,250.00
- Tukang pipa Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
Mandor Oh 0.0050 165,000.00 825.00
15. Jumlah Total 41,212.50
Jumlah Total + jasa 10% 45,333.75
Memasang 1 floor drain sederhana
Harga bahan:
- 45,000.00
Floor drain bh 1.0000 45,000.00 45,000.00
Upah tenaga:
- 18,075.00
- Pekerja Oh 0.0100 125,000.00 1,250.00
- Tukang batu Oh 0.1000 145,000.00 14,500.00
- Kepala tukang Oh 0.0100 150,000.00 1,500.00
Mandor Oh 0.0050 165,000.00 825.00
16. Jumlah Total 63,075.00
Jumlah Total + jasa 10% 69,382.50
Membuat 1 unit sumur air tanah bor manual dalam 10 m' + pompa air listrik
Harga bahan:
- 1,579,475.00
- Pipa PVC dia 3/4" AW m' 14.0000 11,000.00 154,000.00
- Pipa PVC dia 4" D m' 12.0000 37,500.00 450,000.00
- Pompa air listrik Shimizu 125 W unit 1.0000 710,000.00 710,000.00
Perlengkapan (35% harga pipa+pompa) % 35.0000 758,500.00 265,475.00

Upah tenaga:
- 792,536.50
- Pekerja Oh 3.1620 125,000.00 395,250.00
- Tukang pipa Oh 2.3200 145,000.00 336,400.00
- Kepala tukang Oh 0.2320 150,000.00 34,800.00
17. Mandor Oh 0.1581 165,000.00 26,086.50
Jumlah Total 2,372,011.50
Jumlah Total + jasa 10% 2,609,212.65

PEKERJAAN KUNCI DAN KACA

Pasang 1 buah kunci tanam
Harga bahan:
- 260,000.00
Kunci tanam bh 1.0000 260,000.00 260,000.00
Upah tenaga:
- 103,995.00
- Pekerja Oh 0.0600 125,000.00 7,500.00
- Tukang kayu Oh 0.6000 145,000.00 87,000.00
- Kepala tukang Oh 0.0600 150,000.00 9,000.00
2. Mandor Oh 0.0030 165,000.00 495.00
Jumlah Total 363,995.00
Pasang 1 buah engsel pintu Jumlah Total + jasa 10% 400,394.50
Harga bahan:
- 45,000.00
Engsel pintu bh 1.0000 45,000.00 45,000.00
Upah tenaga:
- 25,998.75
- Pekerja Oh 0.0150 125,000.00 1,875.00
- Tukang kayu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
Mandor Oh 0.0008 165,000.00 123.75
3. Jumlah Total 70,998.75
Jumlah Total + jasa 10% 78,098.63
Pasang 1 buah engsel jendela
Harga bahan:
- 27,500.00
Engsel jendela bh 1.0000 27,500.00 27,500.00

Upah tenaga:
- 25,998.75
- Pekerja Oh 0.0150 125,000.00 1,875.00
- Tukang kayu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
Mandor Oh 0.0008 165,000.00 123.75
Jumlah Total 53,498.75
4.

Pasang 1 buah kait angin Jumlah Total + jasa 10% 58,848.63

Harga bahan:
- 15,500.00
UpahHak angin bh 1.0000 15,500.00 15,500.00
- 25,998.75
- Pekerja Oh 0.0150 125,000.00 1,875.00
- Tukang kayu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
5. Mandor Oh 0.0008 165,000.00 123.75
Jumlah Total 41,498.75
Jumlah Total + jasa 10% 45,648.63

Pasang 1 buah Gerendel

Harga bahan:
- 17,000.00
 15
Gerendel Jendela bh 1.0000 17,000.00 17,000.00
Upah tenaga:
- 34,665.00
- Pekerja Oh 0.0200 125,000.00 2,500.00
- Tukang kayu Oh 0.2000 145,000.00 29,000.00
- Kepala tukang Oh 0.0200 150,000.00 3,000.00
6. Mandor Oh 0.0010 165,000.00 165.00
Jumlah Total 51,665.00
Pasang kaca tebal 5 mm tiap 1 m² Jumlah Total + jasa 10% 56,831.50
Harga bahan:
- 214,500.00
Kaca 5 mm m² 1.1000 195,000.00 214,500.00
Upah tenaga:
- 25,998.75
- Pekerja Oh 0.0150 125,000.00 1,875.00
- Tukang kayu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
6. Mandor Oh 0.0008 165,000.00 123.75
Jumlah Total 240,498.75
Jumlah Total + jasa 10% 264,548.63
Pasang kaca tebal 8 mm tiap 1 m²
Harga bahan:
- 275,000.00
Kaca 8 mm m² 1.1000 250,000.00 275,000.00
Upah tenaga:
- 25,998.75
- Pekerja Oh 0.0150 125,000.00 1,875.00
- Tukang kayu Oh 0.1500 145,000.00 21,750.00
- Kepala tukang Oh 0.0150 150,000.00 2,250.00
Mandor Oh 0.0008 165,000.00 123.75
Jumlah Total 300,998.75
Jumlah Total + jasa 10% 331,098.63

Pasang lantai keramik ukuran 20 x 20 cm tiap 1m²

Harga bahan:
- 205,144.00
- Ubin keramik 20 x 20 cm KW 1 bh 26.5000 5,616.00 148,824.00
- Semen portland kg 10.4000 2,300.00 23,920.00
- Pasir pasang m³ 0.0450 270,000.00 12,150.00
Semen warna kg 1.6200 12,500.00 20,250.00
Upah tenaga:
- 57,735.00
- Pekerja Oh 0.27 125,000.00 33,750.00
- Tukang batu Oh 0.135 145,000.00 19,575.00
- Kepala tukang Oh 0.014 150,000.00 2,100.00
4. Mandor Oh 0.014 165,000.00 2,310.00
Jumlah Total 262,879.00
Jumlah Total + jasa 10% 289,166.90

Pasang dinding keramik 20 x 25 cm tiap 1m²

Harga bahan:
- 209,500.00
- Ubin keramik 20 x 25 cm Roman bh 21.2000 7,500.00 159,000.00
- Semen portland kg 9.3000 2,300.00 21,390.00
- Pasir pasang m³ 0.0180 270,000.00 4,860.00
Semen warna kg 1.9400 12,500.00 24,250.00
Upah tenaga:
- 85,300.00
- Pekerja Oh 0.4000 125,000.00 50,000.00
- Tukang batu Oh 0.2000 145,000.00 29,000.00
- Kepala tukang Oh 0.0200 150,000.00 3,000.00
5. Mandor Oh 0.0200 165,000.00 3,300.00
Jumlah Total 294,800.00
Jumlah Total + jasa 10% 324,280.00

1. Jumlah Total + jasa 10% 495,522.50

PEKERJAAN PENGECATAN
Pengecatan bidang kayu baru dg plamir 1 m² + 1 lps dsr + 2 lps penutup KW 2
Harga bahan:
- 56,950.00
- Cat meni kayu kg 0.2000 41,000.00 8,200.00
- Plamir kayu kg 0.1500 57,500.00 8,625.00
- Cat kayu/besi KW 2 (cat dasar) kg 0.1700 75,000.00 12,750.00
- Cat kayu/besi KW 2 (cat penutup) kg 0.2600 75,000.00 19,500.00
- Amplas lbr 0.5000 7,500.00 3,750.00
- Minyak cat/ thinner Ltr 0.1000 35,000.00 3,500.00
Kuas bh 0.0500 12,500.00 625.00
Upah tenaga:
- 23,112.50
- Pekerja Oh 0.0700 125,000.00 8,750.00
- Tukang cat Oh 0.0900 145,000.00 13,050.00
- Kepala tukang Oh 0.0060 150,000.00 900.00
Mandor Oh 0.0025 165,000.00 412.50
Jumlah Total 80,062.50
2. Jumlah Total + jasa 10% 88,068.75

Pengecatan tembok baru dg plamir 1 m² + 1 lps dsr + 2 lps penutup

Harga bahan:
 16
- 19,525.00
- Plamir tembok kg 0.1000 7,600.00 760.00
- Cat tembok (cat dasar) kg 0.1000 44,000.00 4,400.00
- Cat tembok (cat penutup) kg 0.2600 44,000.00 11,440.00
- Amplas lbr 0.3000 7,500.00 2,250.00
- Kuas roll bh 0.0150 30,000.00 450.00
Bak cat bh 0.0150 15,000.00 225.00
Upah tenaga:
- 12,992.50
- Pekerja Oh 0.0200 125,000.00 2,500.00
- Tukang cat Oh 0.0630 145,000.00 9,135.00
- Kepala tukang Oh 0.0063 150,000.00 945.00
Mandor Oh 0.0025 165,000.00 412.50
3. Jumlah Total 32,517.50
Jumlah Total + jasa 10% 35,769.25
Peleburan bidang kayu cat residu dan ter tiap 1 M2
Harga bahan:
- 5,000.00
- Residu dan ter Ltr 0.3500 12,500.00 4,375.00
Kuas bh 0.0500 12,500.00 625.00
Upah tenaga:
- 13,490.00
- Pekerja Oh 0.1000 125,000.00 12,500.00
Mandor Oh 0.0060 165,000.00 990.00
4. Jumlah Total 18,490.00
Jumlah Total + jasa 10% 20,339.00
PEKERJAAN INSTALASI LISTRIK
Pasang instalasi lampu dg NYM 2x2,5 mm² tiap 1 titik
Harga bahan:
- 317,780.00
- Kabel NYM 2x2,5 mm² m' 12.0000 11,000.00 132,000.00
- Conduit pipa PVC dia ⅝" C m' 12.0000 4,150.00 49,800.00
- Fitting bh 1.0000 17,000.00 17,000.00
- Saklar tunggal bh 1.0000 27,500.00 27,500.00
- Lampu bh 1.0000 55,000.00 55,000.00
- Tee dos bh 1.0000 2,000.00 2,000.00
- Inbow doos bh 1.0000 2,000.00 2,000.00
- Sock bh 3.0000 2,500.00 7,500.00
- Klem conduit bh 9.0000 1,500.00 13,500.00
- Lastdop bh 3.0000 1,000.00 3,000.00
- Pleksiblle Pipe m' 1.0000 2,500.00 2,500.00
- Elbow bh 2.0000 500.00 1,000.00
Paku, sekrup, fisher (10% harga conduit) % 10.0000 49,800.00 4,980.00
Upah tenaga:
- 64,725.00
- Instalator Oh 0.3000 145,000.00 43,500.00
- Pekerja Oh 0.1500 125,000.00 18,750.00
Mandor Oh 0.0150 165,000.00 2,475.00
2. Jumlah Total 382,505.00
Jumlah Total + jasa 10% 420,755.50
Pasang instalasi stop kontak tiap 1 titik
Harga bahan:
- 233,280.00
- Kabel NYM 2x2,5 mm² m' 12.0000 11,000.00 132,000.00
- Conduit pipa PVC dia ⅝" C m' 12.0000 4,150.00 49,800.00
- Stop kontak bh 1.0000 17,500.00 17,500.00
- Tee dos bh 1.0000 2,000.00 2,000.00
- Inbow doos bh 1.0000 2,000.00 2,000.00
- Sock bh 3.0000 2,500.00 7,500.00
- Klem conduit bh 9.0000 1,500.00 13,500.00
- Lastdop bh 3.0000 1,000.00 3,000.00
- Elbow bh 2.0000 500.00 1,000.00
Paku, sekrup, fisher (10% harga conduit) % 10.0000 49,800.00 4,980.00
Upah tenaga:
- 64,725.00
- Instalator Oh 0.3000 145,000.00 43,500.00
- Pekerja Oh 0.1500 125,000.00 18,750.00
Mandor Oh 0.0150 165,000.00 2,475.00
Q Jumlah Total 298,005.00
1. Jumlah Total + jasa 10% 327,805.50
8.
Membuat Jalan Beton K-275 tiap 1m³
Harga bahan:
- 2,120,464.85
- Beton K-275 slump 12 m³ 1.1500 1,500,000.00 1,725,000.00
- Pembesian Kg 16.7726 20,436.00 342,764.85
- Plastik bening m² 5.0000 5,500.00 27,500.00
- Aspal silent Kg 0.2000 16,000.00 3,200.00
Mal plat baja + Pipa GIV 3" Ls 1.0000 22,000.00 22,000.00
Upah tenaga:
- 380,585.00
- Pekerja Oh 2.5000 125,000.00 312,500.00
- Tukang batu Oh 0.4170 145,000.00 60,465.00
- Kepala Tukang Oh 0.0420 150,000.00 6,300.00
Mandor Oh 0.0080 165,000.00 1,320.00
Jumlah Total 2,501,049.85
Jumlah Total + jasa 10% 2,751,154.84

Pasangan instalasi listrik luar / tiang

- 4,840,691.38
 17
- Tiang Listrik ( 9 M' ) bh 1.0000 2,090,000.00 2,090,000.00
- Kabel Twisted 4 x 70 mm m' 42.0000 58,000.00 2,436,000.00
- Cat Besi m² 1.4300 80,062.50 114,489.38
Cor Tiang m³ 0.1500 1,334,680.00 200,202.00
Jumlah Total 4,840,691.38
Jumlah Total + jasa 10% 5,324,760.51
Pasangan Pagar tembok tinggi 150 Cm

-
- Pekerjaan Galian Pondasi m³ 1.1000 97,875.00 107,662.50 926,112.93
- Pek. Urugan tanah kembali m³ 0.2750 32,619.50 8,970.36
- Pek. Pondasi Batu Kali m³ 0.2925 1,037,555.00 303,484.84
- Pek. Aanstamping m³ 0.1600 515,055.00 82,408.80
- Pek. Sloof 15/20 Cm m³ 0.0300 4,005,735.80 120,172.07
- Pek. Ring Balk 11/15 Cm m³ 0.0165 5,908,197.90 97,485.27
Pek. Kolom 20 X 20 Cm m³ 0.0400 5,148,227.26 205,929.09

- 495,051.04
- Pek. Pas. Batu Bata 1/2 Bata m² 1.1000 184,035.00 202,438.50
- Pek. Plesteran m² 2.2000 50,363.20 110,799.04
- Pek. Acian m² 2.2000 50,125.00 110,275.00
Pek. Pengecatan m² 2.2000 32,517.50 71,538.50

Jumlah Total 1,421,163.97

Jumlah Total + jasa 10% 1,563,250.00

Pek. Paving blok warna abu + urugan sirtu 20 cm + urugan pasir 5 cm tiap m²

TAMPER / HAND COMPACTOR

Kecepatan alat v 0.5 km/jam
Efisiensi alat Fa 0.83
Lebar pemadatan b 0.25 m'
Banyak lintasan (pass) n 14 lintasan 7 kali bolak-balik

Kap. prod / jam = (v x 1000) x b x Fa Qj 7.41071429 m²/jam

n

Koefisien Alat / m² = 1 : Qj Qt 0.135 jam

PLATE COMPACTOR
Kecepatan alat v 0.5 km/jam
Efisiensi alat Fa 0.83
Lebar pemadatan b 0.43 m'
Banyak lintasan (pass) n 6.00 lintasan 3 kali bolak-balik

Kap. prod / jam = (v x 1000) x b x Fa Qj 29.7416667 m²/jam

n

Koefisien Alat / m² = 1 : Qj Qt 0.0337 jam

Harga bahan:
- 251,600.00
- Sirtu m³ 0.2400 175,000.00 42,000.00
- Pasir urug m³ 0.0600 210,000.00 12,600.00
- Paving abu-abu segi enam, tebal 8 cm m² 1.1000 175,000.00 192,500.00
Abu batu m³ 0.0180 250,000.00 4,500.00
Harga pemakaian alat:
- 2,042.56
- TAMPER / HAND COMPACTOR jam 0.0165 39,620.74 653.74
PLATE COMPACTOR jam 0.0337 41,211.15 1,388.82
Upah tenaga:
- 37,360.00
- Pekerja Oh 0.2125 90,000.00 19,125.00
- Tukang batu Oh 0.1200 120,000.00 14,400.00
- Kepala tukang Oh 0.0120 130,000.00 1,560.00
Mandor Oh 0.0163 140,000.00 2,275.00
Jumlah Total 291,002.56
Jumlah Total + jasa 10% 320,100.00
 18
7.

Memasang 1 m² pintu/jendela/plat Expanda, rangka allumunium

Harga bahan:
- #REF!
- Profil Allumunium Rangka Natural m' 4.4000 #REF! #REF!
- Plat Ekspanda T 0510 - 10 x 21 mnm m2 1.0500 43,402.78 45,572.92
- Sealant tube 0.2700 40,000.00
Paku Rivet Bh 20.0000 275.00 5,500.00
Upah tenaga:
- 17,690.00
- Pekerja Oh 0.0850 80,000.00 6,800.00
- Tukang alumunium Oh 0.0850 110,000.00 9,350.00
- Kepala tukang Oh 0.0080 125,000.00 1,000.00
Mandor Oh 0.0040 135,000.00 540.00
Jumlah Total #REF!
Jumlah Total + jasa 10% #REF!
 19
#REF!
4070768000
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!

#REF!
#REF!

#REF!

#REF!
#REF!

#REF!

#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
 20
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
 21

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
 22
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
 23
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
 24

Sloop 30x40 ulir

8.33333333333333
13 6 52
12 2 15
8 5 21.125
87.96

Sloop 20x30 ulir

16.6666666666667
13 6 104
12 2 30
8 5 42.25
175.92

26.6666666667
160
281.32

20.1674666666667

37.1636363636 247.757575757576
297.309090909 16.6666666666667
184.331636364 105.333333333333
204.49910303

sloop 40 x 20
12.5
16 4 79.5 kg
12 6 85.44 kg
10 1.10 4.03
168.97
 25
KOLOM 20 X 20 PAGAR
25

besi 10 10 8 123.30 0.62

besi - -
besI 6 6 0.67 22.30 0.22
145.60

KOLOM 25 X 25 T. TERAS
16

besi 10 10 8 78.91 0.62

besi - -
besI 6 6 0.87 18.54 0.22
106.666666666667 97.45

SLOOP 20 X 20
25

besi 10 8 123.30 0.62

besi - -
besI 8 8 0.67 39.65 0.39
162.95

25
6 12 92 0.89
6 0 16.5375
108

SLOOP 40 X40
6.25

besi 12 4 22.25 0.89

besi 16 6 59.25 1.58
bes i8 8 1.47 21.49875 0.39
103.00

22.25
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
 26
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
 27
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!
 28
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
 29
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
 30

#REF!
#REF!
#REF!

#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! 25
#REF! 10.4
#REF! 0.045
1.62

#REF!
#REF! 0.27
#REF! 0.135
0.014
0.014
 31

120,172.07
32
 33

RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEMELIHARAAN GEDUNG

LOKASI : RUMKIT BHAYANGKARA MAKASSAR
TAHUN ANGGARAN : 2020

HARGA JUMLAH HARGA

NO. URAIAN PEKERJAAN VOLUME SAT
(Rp.) (Rp.)
1 2 3 4 5 6

I GEDUNG A ( RUANGAN PMPK )

1 Pengecatan Dinding 33.93 m2 35,769.25 1,213,650.65
Jumlah 1,213,650.65
II GEDUNG B ( RUANG NURI )
1 Pembobokan Dinding tembok / Finishing 1.00 Ls 900,000.00 900,000.00
2 Pengecatan Dinding Tembok Interior 110.12 m2 35,769.25 3,938,909.81
3 Pengecatan Plafond 27.55 m2 35,769.25 985,442.84
4 Pengecatan lemari Berkas 1.00 Ls 1,500,000.00 1,500,000.00
5 Pengecatan Meja Perawat 1.00 Ls 1,200,000.00 1,200,000.00
6 Pek. Bongkar / Pasang Kotak Untuk Melahirkan 1.00 Ls 1,200,000.00 1,200,000.00
7 Pek. Pemasangan Instalasi Listrik + Pipa Pembuangan 1.00 Ls 1,300,000.00 1,300,000.00
Jumlah 11,024,352.65
III GEDUNG CENDRAWASIH
1 Pengecatan Dinding Interior 68.59 m2 35,769.25 2,453,412.86
2 Pek. Perbaikan n Dinding Calsibor 1.00 Ls 800,000.00 800,000.00
3 Pek. Plur Kolam Ikan 1.00 unit 3,500,000.00 3,500,000.00
6 Pek. Pemasangan Besi Siku (Sudut Tembok ) 1.00 Ls 2,500,000.00 2,500,000.00
7 Pek. Ganti Meja Kaca ( Pecah ) 1.00 Ls 750,000.00 750,000.00
8 Pek. Penambalan Lantai Pecah 1.00 Ls 900,000.00 900,000.00
Jumlah 17,656,825.72
IV GEDUNG C (TERAS PARKIRAN KARUMKIT )
1 Pek. Penambalan Nat Alcopan 1.00 Ls 3,500,000.00 3,500,000.00
Jumlah 3,500,000.00
V PEMBERIHAN AKHIR
1 Pek. Pembersihan Akhir 1.00 ls 500,000.00 500,000.00
Jumlah 500,000.00
 34

KOMANDO DAERAH MILITER XIV/HASANUDDIN

Z E N I

RENCANA ANGGARAN BIAYA PEMBANGUNAN PERKANTORAN KODIM MAMUJU UTARA

WILAYAH MAMUJU UTARA PROV. SULBAR TA 2018

HARGA JUMLAH HARGA

NO. MACAM PEKERJAAN VOLUME SAT
(Rp.) (Rp.)
1 2 3 4 5 6

A RUMAH JAGA Err:509

a. Pek. Persiapan 6,435,660.00

1 Perataan tanah 96.00 M2 22,825.00 2,191,200.00
2 Pas. Bouwplank 40.00 M' 106,111.50 4,244,460.00

b. Pek. Pondasi Dan Beton Err:509

1 Galian tanah 48.80 M3 107,662.50 5,253,930.00
2 Urugan tanah pondasi 12.20 M3 35,881.45 437,753.69
3 Urugan tanah bangunan 81.00 M3 161,865.00 13,111,065.00
4 Urugan pasir 9.00 M3 320,265.00 2,882,385.00
5 Pondasi Batu Kali 21.96 M3 1,141,310.50 25,063,178.58
6 Beton Sloof 15 x 20 Cm 1.83 M3 4,005,735.80 7,330,496.51
7 Beton Kolom 11 x 11 Cm 0.76 M3 7,157,903.50 5,456,469.84
8 Beton Ringbalok 11 x 15 Cm 1.43 M3 5,908,197.90 8,471,469.56
9 Kolom utama 0.28 M3 Err:509 Err:509
10 Cor meja piket 0.63 M3 4,078,576.70 2,584,186.20

c. Pek. Dinding Dan Kusen 89,813,952.43

1 Pas. Batu bata 1Pc : 3Ps 16.92 M2 219,802.00 3,719,049.84
2 Pas. Batu bata 1Pc : 5Ps 144.10 M2 202,438.50 29,171,387.85
3 Plesteran 1Pc : 3Ps 33.84 M2 96,876.78 3,278,310.24
4 Plesteran 1Pc : 5Ps 288.20 M2 55,399.52 15,966,141.66
5 Acian dinding 288.20 M2 55,137.50 15,890,627.50
6 Roster 10 x 20 cm 0.26 M2 1,063,496.50 276,509.09
7 List Profil dinding 2 x 5 Cm 32.00 M' 55,000.00 1,760,000.00
8 Kusen Kayu Kls - I 0.30 M3 12,666,775.00 3,787,365.73
9 Pintu panil 200 x 80 cm 5.00 BH 1,477,520.00 7,387,600.00
10 Pintu panil KM/WC + Seng Plat 1.00 SET 1,357,830.00 1,357,830.00
11 Jendela Kayu+Kaca 100 x 50 cm Kls I 4.00 Bh 516,394.24 2,065,576.98
12 Kaca 5 mm 0.60 M2 264,548.63 158,729.18
13 Kunci tanam 5.00 BH 400,394.50 2,001,972.50
14 Kunci pintu terali besi 2.00 BH 75,000.00 150,000.00
15 Engsel pintu panil 15.00 BH 78,098.63 1,171,479.38
16 Engsel pintu terali besi 6.00 BH 75,000.00 450,000.00
17 Grendel Pintu terali besi 2.00 BH 75,000.00 150,000.00
18 Grendel jendela 4.00 BH 58,848.63 235,394.50
19 Engsel jendela 8.00 BH 58,848.63 470,789.00
20 Hak angin 8.00 BH 45,648.63 365,189.00

d. Pek. Atap dan Plafond Err:509

1 Rangka Atap dan Kuda-kuda Baja Ringan 113.04 M2 280,500.00 31,707,720.00
dan Atap metal
2 Pas. Nok Metal 28.88 M' 113,872.00 3,288,623.36
3 Pas. Lisplank (Wood Evlent ) 40.00 M' Err:509 Err:509
4 Rangka Plafond Hollow + Calciboard 96.00 M2 171,870.05 16,499,524.80
5 List plafond 5 x 5 cm 132.00 M' 29,392.00 3,879,744.00

e. Pek. Besi 12,560,851.60

1 Ventilasi terali besi 0.48 M2 1,481,232.50 710,991.60
2 Pintu terali besi 2.00 BH 1,481,232.50 2,962,465.00
3 Plafond terali besi 6.00 M2 1,481,232.50 8,887,395.00
 35

1 2 3 4 5 6
f. Pek. Lantai 26,409,601.74
1 Pas. Keramik 40 x 40 Cm 64.04 M2 224,499.00 14,376,915.96
2 Tegel plint keramik 74.90 M' 45,325.41 3,394,873.08
3 Tegel keramik KM (lantai) 3.00 M2 289,166.90 867,500.70
4 Tegel keramik KM (Dinding) 9.45 M2 324,280.00 3,064,446.00
5 Rabat beton (10 cm) 3.60 M3 1,307,185.00 4,705,866.00

g. Pek. Pengecatan 18,123,616.86

1 Cat kayu 39.84 M2 88,068.75 3,508,659.00
2 Cat dinding 408.59 M2 35,769.25 14,614,957.86

h. Pek. Sanitasi 13,558,215.00

1 Kloset jongkok 1.00 BH 690,690.00 690,690.00
2 saluran keliling bangunan 50.00 M' 201,024.23 10,051,211.50
3 Septictank/peresapan 1.00 BH 2,816,313.50 2,816,313.50

i. Pek. Instalasi Listrik 5,001,393.70

1 Titik lampu 10.00 TTK 420,755.50 4,207,555.00
2 Stop kontak 2.00 TTK 327,805.50 655,611.00
3 MCB 10 A 2.00 GROUP 52,500.00 105,000.00
4 Instalasi air dalam 1.00 TTK 33,227.70 33,227.70

j. Prasarana bangunan 2,271,383.36

5 Jalan masuk 1.00 M3 1,307,185.00 1,307,185.00
6 Jembatan masuk 12 CM 0.12 M3 8,034,986.30 964,198.36

B. AULA ( I BH ) Err:509
480 18
I. Pek. Persiapan 450 25,643,596.00
1 Perataan tanah 640.00 M2 22,825.00 14,608,000.00
2 Pas. Bouwplank 104.00 M' 106,111.50 11,035,596.00

II. Pek. Pondasi dan Beton Err:509

1 Galian tanah 265.934 M3 107,662.50 28,631,119.28
2 Urugan tanah pondasi 66.48 M3 35,881.45 2,385,524.38
3 Urugan tanah bangunan 360.00 M3 161,865.00 58,271,400.00
4 Urugan pasir 45.00 M3 320,265.00 14,411,925.00
5 Pondasi Batu Kali 63.77 M3 1,141,310.50 72,775,664.03
6 Pondasi Aanstamping 26.16 M3 566,560.50 14,821,222.68
7 Pondasi foot plat 22.50 M3 3,363,347.02 75,675,307.95
8 Lantai kerja 1 : 3 : 5 3.32 M3 1,307,185.00 4,341,161.39
9 Kolom Foot Plat 40 x 65 Cm 8.19 M3 Err:509 Err:509
10 Kolom Foot Plat 40 x 40 Cm 8.19 M3 Err:509 Err:509
11 Cor Sloof 15 x 25 10.20 M3 4,005,735.80 40,858,505.16
12 Cor Kolom 40 x 40 cm 14.40 M3 Err:509 Err:509
13 Cor Kolom 65 x 40 cm 42.12 M3 Err:509 Err:509
14 Cor Kolom 11 x 11 1.69 M3 7,157,903.50 12,125,488.53
15 Cor Ringbalok 20 x 40 6.72 M3 Err:509 Err:509
16 Cor Balok 11 x 11 cm 0.97 M3 Err:509 Err:509
17 Cor Balok 11 x 25 cm 6.00 M3 Err:509 Err:509
18 Cor Talang Beton 10 Cm 6.80 M3 8,034,986.30 54,637,906.84
19 Cor Jalan masuk 1.50 M3 1,307,185.00 1,960,777.50
20 Jembatan masuk 0.60 M3 6,225,652.05 3,735,391.23

III. Pek. Dinding dan Kusen Err:509

1 Pas. Batu bata 1Pc : 3Ps 42.24 M2 219,802.00 9,284,436.48
2 Pas. Batu bata 1Pc : 5Ps 886.44 M2 202,438.50 179,449,583.94
3 Plesteran 1Pc : 3Ps 84.48 M2 96,876.78 8,184,150.37
4 Plesteran 1Pc : 5Ps 970.92 M2 55,399.52 53,788,501.96
5 Acian dinding 1,055.40 M2 55,137.50 58,192,117.50
6 Dinding batu alam 85.80 M2 495,522.50 42,515,830.50
7 List Profil dinding 2 x 5 Cm 85.80 M' 55,000.00 4,719,000.00
8 Roster 40 x 60 cm 7.68 M2 1,063,496.50 8,167,653.12
9 Cor Meja Dapur/pantry 0.64 M3 4,078,576.70 2,610,289.09
10 Cor Level Beton Tiang dan di atas pintu 10 Cm 5.70 M3 4,078,576.70 23,247,887.19
 36

1 2 3 4 5 6
11 Kusen Alumunium 4" 818.90 M' Err:509 Err:509
12 Pas. Pintu Double Tempered lengkap 220 x 90 5.00 Unit 16,000,000.00 80,000,000.00
13 Pintu Kaca Alumunium 200 x 80 Cm 8.00 Bh Err:509 Err:509
14 Pintu KM 200 x 70 CM Alumunium Lengkap 6.00 Set 850,000.00 5,100,000.00
15 Jendela kaca Alumunium 100 x 60 CM 44.00 Bh Err:509 Err:509
16 Jendela/BV kaca, rangka allumunium 121.20 M2 Err:509 Err:509
17 Jendela Alumunium ( Krapyak) 83.20 M2 400,000.00 33,280,000.00
18 Kunci Tanam 8.00 Bh 400,394.50 3,203,156.00
19 Engsel Pintu 18.00 Bh 78,098.63 1,405,775.25
20 Engsel Jendela 88.00 Bh 58,848.63 5,178,679.00
21 Gerendel Jendela 44.00 Bh 56,831.50 2,500,586.00
22 Kait Angin Jend. Aluminium 88.00 Bh 45,648.63 4,017,079.00

IV. Pek. Rangka Atap dan Penutup Err:509

1 Pek. Rangka pipa giv 6'' 36.00 M' Err:509 Err:509
2 Angkur baut 19 mm x 60 cm 72.00 BH 50,000.00 3,600,000.00
3 Besi Plat 12 mm.4'.8' dudukan angker 105.82 KG Err:509 Err:509
4 Besi Plat 10 mm.4'.8' plat penyambung 288.82 KG Err:509 Err:509
5 Pek. Rangka pipa giv 3'' 425.70 M' 75,000.00 31,927,500.00
6 Pek. Rangka pipa giv 2'' 205.56 M' 50,000.00 10,278,000.00
7 Pek Gordeng Kanal C 100 x 50 x 20 x 1,6 mm 1,178.55 KG Err:509 Err:509
8 Pek. Rangka pengikat kuda kuda pipa giv 2 '' 1,080.20 M' 50,000.00 54,010,000.00
9 Pek. Skoor Kuda kuda L 70 x 70 x 7 mm 1,290.02 M' Err:509 Err:509
10 Pek. Skoor Kuda kuda Pipa giv 2'' 106.40 M' 50,000.00 5,320,000.00
11 Perakitan 11,903.16 Kg Err:509 Err:509
12 Pengelasan 31,160.09 CM' Err:509 Err:509
13 Atap Zincalume 0,35 mm 531.50 M2 109,065.00 57,968,047.50
14 Pas. Lisplank (Wood Evlent ) 54.00 M' Err:509 Err:509
15 Pek. Besi Siku - Siku 30 x 30 x 3 mm 202.58 Kg Err:509 Err:509
16 Pas. Roof Mesh & Alumunium Foil 531.50 M2 72,457.00 38,510,895.50
17 Pas. Mur Baud skor kuda kuda 152.00 Bh 25,000.00 3,800,000.00
18 Dinding Alumunium 61.32 M2 400,000.00 24,528,000.00
19 Rangka Hollow Kanopi + penggantung 50.25 M2 600,000.00 30,150,000.00
20 Rangka Atap dan Kuda-kuda Baja Ringan 239.00 M2 280,500.00 67,039,500.00
dan Seng Zincalum 0.35 mm ( Luar)
21 Rangka Plafond Hollow + Calciboard 306.00 M' 176,875.05 54,123,765.30
22 List Plafond Gypsum 241.00 M' 50,711.38 12,221,441.38

V. Pek. Lantai 332,076,081.33

1 Tegel Granit 522.00 M2 496,523.50 259,185,267.00
2 Tegel Dinding Granit 72.80 M' 82,753.92 6,024,485.13
3 Tegel keramik KM 20 x 20 18.00 M2 289,166.90 5,205,004.20
4 Tegel keramik KM 20 x 25 41.00 M2 324,280.00 13,295,480.00
5 Rabat beton (10 cm) 10.00 M3 1,307,185.00 13,071,850.00
6 Cor Beton Lantai Tebal 5 Cm 27.00 M3 1,307,185.00 35,293,995.00

VI. Pekerjaan Cat 94,470,134.32

1 Cat kayu/Besi 495.27 M2 88,068.75 43,617,947.69
2 Cat dinding / Plafond 1,353.09 M2 35,769.25 48,399,014.48
3 coating batu alam 85.80 M2 28,591.75 2,453,172.15

VII. Sanitasi 37,846,772.92

1 Kloset jongkok 4.00 BH 690,690.00 2,762,760.00
2 Bak Cuci Piring 2.00 BH 469,697.25 939,394.50
3 saluran keliling bangunan 104.00 M' 201,024.23 20,906,519.92
4 Septictank/peresapan 2.00 BH 2,816,313.50 5,632,627.00
5 Pas. Kran Air 6.00 TTK 45,333.75 272,002.50
6 Pas. Ploor drain 4.00 Bh 69,382.50 277,530.00
7 Pas. Pipa PVC Ø 1/2" 70.00 M' 33,227.70 2,325,939.00
8 Pas. Penangkal petir 1.00 Set 4,730,000.00 4,730,000.00

VIII. Pek. Inst. Listrik 66,580,431.00

1 Titik lampu 28.00 TTK 420,755.50 11,781,154.00
2 Stop kontak 14.00 TTK 327,805.50 4,589,277.00
3 MCB 10 A 4.00 GROUP 52,500.00 210,000.00
 37

1 2 3 4 5 6
4 Panel Listrik + Instalasi 1.00 Unit 50,000,000.00 50,000,000.00
 38

1 2 3 4 5 6

C. GUDANG 75 72 Err:509

I. Pek. Persiapan 58.5 7,422,717.50

1 Perataan tanah 116.00 M2 22,825.00 2,647,700.00
2 Pas. Bouwplank 45.00 M' 106,111.50 4,775,017.50

II. Pek. Tanah 24,980,514.37

1 Galian tanah 37.44 M3 107,662.50 4,030,884.00
2 Urugan tanah pondasi 9.36 M3 35,881.45 335,850.37
3 Urugan tanah bangunan 104.40 M3 161,865.00 16,898,706.00
4 Urugan pasir 11.60 M3 320,265.00 3,715,074.00

III. Pek. Dinding dan Kusen 48 143,240,990.04

1 Pondasi Batu Kali 21.06 M3 1,141,310.50 24,035,999.13
2 Beton Sloof 15 x 20 Cm 1.76 M3 4,005,735.80 7,030,066.33
3 Beton Kolom 11 x 11 Cm 0.76 M3 7,157,903.50 5,456,469.84
4 Beton Ringbalok 11 x 15 Cm 0.97 M3 5,908,197.90 5,702,888.02
5 Pas. Batu bata 1Pc : 3Ps 16.35 M2 219,802.00 3,593,762.70
6 Pas. Batu bata 1Pc : 5Ps 180.40 M2 202,438.50 36,519,905.40
7 Plesteran 1Pc : 3Ps 32.70 M2 96,876.78 3,167,870.71
8 Plesteran 1Pc : 5Ps 360.80 M2 55,399.52 19,988,146.82
9 Acian dinding 393.50 M2 55,137.50 21,696,606.25
10 Roster 10 x 20 cm 0.48 M2 1,063,496.50 510,478.32
11 List Profil dinding 2 x 5 Cm 33.80 M' 55,000.00 1,859,000.00
12 Kusen Kayu Kls - I 0.25 M3 12,666,775.00 3,128,693.43
13 Pintu panil 200 x 80 cm 4.00 BH 1,477,520.00 5,910,080.00
14 Pintu KM/WC/ panil+seng plat 1.00 BH 1,357,830.00 1,357,830.00
15 Kaca 5 mm 0.20 M2 264,548.63 52,909.73
16 Kunci tanam 5.00 BH 400,394.50 2,001,972.50
17 Engsel pintu panil 15.00 BH 78,098.63 1,171,479.38
18 Grendel Pintu 1.00 BH 56,831.50 56,831.50

IV. Pek. Rangka Atap Dan Penutup Err:509

1 Rangka Atap dan Kuda-kuda Baja Ringan 145.00 M3 280,500.00 40,672,500.00
dan Atap metal
1 Pas. Nok Metal 31.00 M' 113,872.00 3,530,032.00
2 Pas. Lisplank (Wood Evlent ) 45.00 M' Err:509 Err:509
3 Rangka Plafond Hollow + Calciboard 100.00 M2 171,870.05 17,187,005.00
4 List plafond 5 x 5 cm 162.00 M' 29,392.00 4,761,504.00

V. Pek. Lantai 44,038,281.01

1 Pas. Keramik 40 x 40 Cm 72.00 M2 224,499.00 16,163,928.00
2 Pas. Keramik 20 x 20 Cm 3.00 M2 289,166.90 867,500.70
3 Pas. Keramik 20 x 25 Cm 10.50 M2 324,280.00 3,404,940.00
4 Tegel plint keramik 73.00 M' 45,325.41 3,308,754.81
5 Rabat beton (10 cm) 3.70 M2 1,307,185.00 4,836,584.50
6 Cor Beton 5 cm 3.75 M3 1,307,185.00 4,901,943.75
7 Pas. Batu Alam 21.30 M2 495,522.50 10,554,629.25

Pekerjaan Besi 31,603,134.60

1 Pas. Pintu Teralis Besi 1.60 M2 1,481,232.50 2,369,972.00
2 Pas. Plafond Teralis Besi 18.00 M2 1,481,232.50 26,662,185.00
3 Ventilasi Terali Besi 1.28 M2 1,481,232.50 1,895,977.60
4 Engsel Pintu Teralis 3.00 Bh 75,000.00 225,000.00
5 Gerndel Pintu Terlis 3.00 M2 75,000.00 225,000.00
6 Kunci Pintu Teralis Besi 3.00 M2 75,000.00 225,000.00

VI. Pekerjaan Cat 21,835,749.38

1 Cat kayu 49.24 M2 88,068.75 4,336,505.25
2 Cat dinding 472.20 M2 35,769.25 16,890,239.85
3 Coating Batu Alam 21.30 M2 28,591.75 609,004.28
 39

1 2 3 4 5 6
VII. Sanitasi 14,943,874.00
1 Saluran Keliling Bangunan 55.00 M' 201,024.23 11,056,332.65
2 Kran Air 1.00 Bh 45,333.75 45,333.75
3 Kloset Jongkok 1.00 Bh 690,690.00 690,690.00
4 Pas. Pipa Ø 1/2'' 8.00 M' 33,227.70 265,821.60
5 Pas. Floor Drain 1.00 Bh 69,382.50 69,382.50
6 Pas. Septicktank / Peresapan 1 M3 1.00 Unit 2,816,313.50 2,816,313.50

VIII. Pek. Inst. Listrik 5,293,705.00

1 Titik lampu 7.00 TTK 420,755.50 2,945,288.50
2 Stop kontak 3.00 TTK 327,805.50 983,416.50
3 MCB 10 A 1.00 GROUP 52,500.00 52,500.00
4 Kabel Twisted 2 x 16 25.00 M' 52,500.00 1,312,500.00

IX. Prasana Bangunan 6,471,163.42

1 Cor Jalan masuk 2.00 M3 1,307,185.00 2,614,370.00
2 Jembatan masuk 0.48 M3 8,034,986.30 3,856,793.42

D. GARASI RAN ( 1 BH ) 280 m2 Err:509

I. Pek. Persiapan 14,439,447.00

1 Perataan tanah 270.00 M2 22,825.00 6,162,750.00
2 Pas. Bouwplank 78.00 M' 106,111.50 8,276,697.00

II. Pek. Pondasi dan Beton 262,408,836.90

1 Galian tanah 76.05 M3 107,662.50 8,187,733.13
2 Urugan tanah pondasi 19.01 M3 35,881.45 682,196.07
3 Urugan tanah bangunan 378.00 M3 161,865.00 61,184,970.00
4 Urugan pasir 29.40 M3 320,265.00 9,415,791.00
5 Pondasi Batu Kali 20.48 M3 1,141,310.50 23,368,332.49
6 Pondasi Aan Stamping 8.40 M3 566,560.50 4,759,108.20
7 Pondasi Foot plat 7.88 M3 4,105,623.41 32,331,784.37
8 Cor Lantai Kerja 1 : 3 : 5 1.25 M3 1,307,185.00 1,633,981.25
9 Beton Sloof 15 x 20 Cm 2.52 M3 4,005,735.80 10,094,454.22
10 Beton Kolom 11 x 11 Cm 0.14 M3 7,157,903.50 970,039.08
11 Beton Ringbalok 11 x 15 Cm 1.08 M3 5,908,197.90 6,375,536.35
12 Pas. Batu bata 1Pc : 3Ps 13.20 M2 219,802.00 2,901,386.40
13 Pas. Batu bata 1Pc : 5Ps 114.00 M2 202,438.50 23,077,989.00
14 Plesteran 1Pc : 3Ps 26.40 M2 96,876.78 2,557,546.99
15 Plesteran 1Pc : 5Ps 228.00 M2 55,399.52 12,631,090.56
16 Acian dinding 254.40 M2 55,137.50 14,026,980.00
17 Jembatan masuk 6.00 M3 8,034,986.30 48,209,917.80

III. Pek. Baja Err:509

1 Tiang IWF 150 x 7,5 x 5 x 7 MM 896.00 KG Err:509 Err:509
2 Kuda-kuda IWF 150 x 7,5 x 5 x 7 mm 1,120.00 KG Err:509 Err:509
3 Skoor Lisplank L 30x30x3 mm 21.76 KG Err:509 Err:509
4 Lisplank C 150x50x20x3.2 mm 551.08 KG Err:509 Err:509
5 Gording C 150x50x20x3.2 mm 2,031.00 KG Err:509 Err:509
6 Besi Plat 10 mm.4'.8' 527.486 KG 17,000.00 8,967,263.89
7 Besi pengikat kuda2 dia 16 mm 227.52 KG 17,000.00 3,867,840.00
8 Besi pengikat gording dia 10 mm 70.58 KG 17,000.00 1,199,809.00
9 Angkur baut 19 mm x 60 cm 64.00 BH 20,000.00 1,280,000.00
10 Jarum pengunci 28.00 BH 25,000.00 700,000.00
11 Pipa Gif Medium 'A' ø 3" 35.00 M' Err:509 Err:509
12 Perakitan 5,833.87 KG Err:509 Err:509
13 Pengelasan 20,854.00 CM Err:509 Err:509
14 Pas Baud + Moor Kuda - kuda 48.00 Bh 35,000.00 1,680,000.00

IV. Pek. Atap 38,687,814.00

1 Atap Zincalume 0,35 MM 330.00 M2 109,065.00 35,991,450.00
2 Nok Zincalume 30.00 M' 89,878.80 2,696,364.00
 40

1 2 3 4 5 6
V. Pek. Lantai 115,197,901.50
1 Lantai beton K 275 60.75 M3 1,792,978.00 108,923,413.50
2 Rabat beton (10 cm) 4.80 M3 1,307,185.00 6,274,488.00

VI. Pekerjaan Cat 27,382,058.17

1 Cat besi 207.59 M2 88,068.75 18,282,360.97
2 Cat dinding 254.40 M2 35,769.25 9,099,697.20

VII. Sanitasi 10,855,308.42

- Saluran Keliling Bangunan 54.00 M' 201,024.23 10,855,308.42

X. Pek. Instalasi. Listrik 7,963,688.00

1 Titik lampu 14.00 TTK 420,755.50 5,890,577.00
2 Stop kontak 2.00 TTK 327,805.50 655,611.00
3 MCB 10 A 2.00 GROUP 52,500.00 105,000.00
4 Kabel Twisted 2 x 16 25.00 M' 52,500.00 1,312,500.00

E. POS JAGA + GAPURA (2 BH) Err:509

I. Pek. Persiapan 6.00 3,381,972.00

1 Perataan tanah 18.00 M2 22,825.00 410,850.00

2 Pas. Bouwplank 28.00 M' 106,111.50 2,971,122.00

II. Pek. Pondasi dan Beton Err:509

1 Galian tanah 28.88 M3 107,662.50 3,109,293.00
2 Urugan tanah pondasi 7.22 M3 35,881.45 259,064.07
3 Pondasi Batu Kali 5.76 M3 1,141,310.50 6,573,948.48
4 Lantai kerja 1 : 3 : 5 0.71 M3 1,307,185.00 922,872.61
5 Pondasi foot plat 4.84 M3 4,105,623.41 19,879,428.56
6 Cor Sloof 40 x 40 cm 2.72 M3 Err:509 Err:509
7 Cor Kolom 40 x 40 6.72 M3 Err:509 Err:509
8 Cor Kolom 20 x 20 0.80 M3 Err:509 Err:509
9 Cor Balok 15 x 30 cm 0.23 M3 Err:509 Err:509
10 Cor Balok 15 x 20 cm 0.27 M3 4,005,735.80 1,081,548.67
11 Pek. Beton 20 x 80 Cm 1.38 M3 6,869,806.55 9,507,812.26
12 Cor Ring Balk 30 x 40 cm 0.60 M3 Err:509 Err:509
13 Cor Plat Atap Tebal 12 cm 1.44 M3 8,034,986.30 11,531,812.34
14 Pas. 1 Batu bata 1Pc : 3Ps 3.84 M2 219,802.00 844,039.68
15 Pas. Batu bata 1Pc : 5Ps 59.16 M2 202,438.50 11,976,261.66
16 Plesteran 1Pc : 5Ps 118.32 M2 96,876.78 11,462,460.61
17 Dinding batu alam 49.10 M2 495,522.50 24,330,154.75
18 Pas. Granit 6.92 M2 496,523.50 3,435,942.62
19 Pas. Keramik 40 x 40 cm 27.00 M2 224,499.00 6,061,473.00
20 List Profil 24.60 M' 55,000.00 1,353,000.00
21 Coating Batu alam 49.10 M' 28,591.75 1,403,854.93
22 Tulisan Nama Satuan Stainless Steel 2.00 SET 10,000,000.00 20,000,000.00
23 Lampu Sorot Hallogen 2.00 SET 750,000.00 1,500,000.00

F. PAGAR TEMBOK 60.00 104,629,258.32

60.00 21.00
a. Pembuatan Pagar Tembok 60.00 M 1,445,053.73 104,629,258.32
1 Pas. Bouwplank 12.00 M' 106,111.50 1,273,338.00
2 Galian tanah 38.40 M3 107,662.50 4,134,240.00
3 Urugan tanah pondasi 9.60 M3 35,881.45 344,461.92
4 Pondasi Batu Kali 21.60 M3 1,141,310.50 24,652,306.80
5 Beton Sloof 15 x 20 Cm 1.80 M3 4,005,735.80 7,210,324.44
6 Beton Kolom 11 x 11 Cm 0.38 M3 7,157,903.50 2,728,234.92
7 Pas. Batu bata 1Pc : 3Ps 18.00 M2 219,802.00 3,956,436.00
8 Pas. Batu bata 1Pc : 5Ps 72.00 M2 202,438.50 14,575,572.00
9 Plesteran 1Pc : 3Ps 36.00 M2 96,876.78 3,487,564.08
10 Plesteran 1Pc : 5Ps 144.00 M2 55,399.52 7,977,530.88
11 Acian dinding 180.00 M2 55,137.50 9,924,750.00
12 Cat Tembok 180.00 M2 35,769.25 6,438,465.00
13 Pasang Bata Keliling kolom 25.20 M2 219,802.00 5,539,010.40
 41

1 2 3 4 5 6
14 Dinding batu alam 3.36 M2 495,522.50 1,664,955.60
15 Coating Batu alam 3.36 M' 28,591.75 96,068.28
16 List Profil 193.20 M' 55,000.00 10,626,000.00

II PRASARANA Err:509

1 Urugan Tanah 375.00 M3 161,865.00 60,699,375.00

2 Pas. Paving Blok (Lapangan Apel) 900.00 M2 Err:509 Err:509

Jumlah Err:509
PPN 10 % Err:509
Jumlah Err:509
20.00 Dibulatkan Err:509
162.00
Makassar , 2018

Kepala Zidam XIV/Hsn,

Galih Suhendro, S.Sos, MM

Kolonel Czi NRP 11930091880571
 42

KOMANDO DAERAH MILITER XIV/HASANUDDIN Err:509 Err:509

Z E N I 0.75

RENCANA ANGGARAN BIAYA PEMBANGUNAN PERKANTORAN KODIM MAMUJU UTARA

WILAYAH MAMUJU UTARA PROV. SULBAR TA 2018

HARGA JUMLAH HARGA

NO. MACAM PEKERJAAN VOLUME SAT
(Rp.) (Rp.)
1 2 3 4 5 6
 43

1 2 3 4 5 6
B. AULA ( I BH ) Err:509
480 18
I. Pek. Persiapan 540 25,643,596.00
1 Perataan tanah 640.00 M2 22,825.00 14,608,000.00
2 Pas. Bouwplank 104.00 M' 106,111.50 11,035,596.00

II. Pek. Pondasi dan Beton Err:509

1 Galian tanah 233.91 M3 107,662.50 25,182,904.73
2 Urugan tanah pondasi 58.48 M3 35,881.45 2,098,221.61
3 Urugan tanah bangunan dan panggung 406.80 M3 161,865.00 65,846,682.00
4 Urugan pasir 54.00 M3 320,265.00 17,294,310.00
5 Pondasi Batu Kali 59.40 M3 1,141,310.50 67,793,843.70
6 Pondasi Aanstamping 18.96 M3 566,560.50 10,741,987.08
7 Lantai kerja 1 : 3 : 5 4.33 M3 1,307,185.00 5,658,803.87
8 Pondasi foot plat 18.13 M3 3,363,347.02 60,960,664.74
9 Cor Sloof 30 x 40 26.64 M3 Err:509 Err:509
10 Cor Sloof 20 x 30 7.32 M3 Err:509 Err:509
11 Kolom Foot Plat 40 x 60 Cm 5.40 M3 Err:509 Err:509
12 Kolom Foot Plat 40 x 40 Cm 10.40 M3 Err:509 Err:509
13 Cor Kolom 40 x 40 cm 16.00 M3 Err:509 Err:509
14 Cor Kolom 40 x 60 cm 38.88 M3 Err:509 Err:509
15 Cor Kolom 11 x 11 1.33 M3 7,157,903.50 9,527,169.56
16 Cor Balok 20 x 40 5.92 M3 6,593,600.90 39,034,117.35
17 Cor Balok 20 x 30 5.16 M3 Err:509 Err:509
18 Cor Ringbalk 15 x 20 2.05 M3 Err:509 Err:509
19 Cor Balok 20 x 50 9.40 M3 Err:509 Err:509
20 Cor Plat Atap Teras, Depan dan Belakang 25.91 M3 5,202,556.70 134,819,054.32
21 Cor Meja Dapur/pantry 0.64 M3 4,078,576.70 2,610,289.09
22 Cor Level Beton Tiang dan di atas pintu 10 Cm 3.00 M3 4,078,576.70 12,235,730.10
23 Cor Talang Beton 10 Cm 6.80 M3 5,202,556.70 35,377,385.56
24 Cor Jalan masuk 1.50 M3 1,307,185.00 1,960,777.50
25 Jembatan masuk 0.60 M3 6,225,652.05 3,735,391.23

III. Pek. Dinding dan Kusen Err:509

1 Pas. Batu bata 1Pc : 3Ps 24.84 M2 219,802.00 5,459,881.68
2 Pas. Batu bata 1Pc : 5Ps 806.76 M2 202,438.50 163,319,284.26
3 Plesteran 1Pc : 3Ps 49.68 M2 96,876.78 4,812,838.43
4 Plesteran 1Pc : 5Ps 856.44 M2 55,399.52 47,446,364.91
5 Acian dinding 906.12 M2 55,137.50 49,961,191.50
6 Dinding batu alam 61.50 M2 495,522.50 30,474,633.75
7 List Profil dinding 2 x 5 Cm 61.50 M' 55,000.00 3,382,500.00
8 Roster 40 x 60 cm 7.68 M2 1,063,496.50 8,167,653.12
9 Kusen Aluminium Pintu Expanda 114.80 M' Err:509 Err:509
10 Pintu expanda (Lipat) 101.92 M2 #REF! #REF!
11 Pintu expanda (Gandeng ) 4 Bh 15.68 M2 #REF! #REF!
12 Kusen Alumunium Jendela Expanda 246.40 M' Err:509 Err:509
13 Jendela Expanda (Mati) 79.04 M2 #REF! #REF!
14 Kusen Alumunium 4" Jendela Kaca mati atas 172.80 M' Err:509 Err:509
15 Jendela kaca Mati , rangka allumunium 66.72 M2 Err:509 Err:509
16 Kusen Alumunium 4" Bagian dalam Ruangan, at 127.20 M' Err:509 Err:509
17 Pintu Aluminium Kaca + Taekwood 10.00 Bh 1,250,000.00 12,500,000.00
18 Pintu KM 200 x 70 CM Alumunium Lengkap 4.00 Set 850,000.00 3,400,000.00
19 Jendela/BV kaca, rangka allumunium 3.60 M2 Err:509 Err:509
20 Kunci Tanam 17.00 Bh 400,394.50 6,806,706.50
21 Engsel Pintu 210.00 Bh 78,098.63 16,400,711.25
22 Gerendel Pintu lipat 56.00 Bh 56,831.50 3,182,564.00

IV. Pek. Rangka Atap dan Penutup Err:509

1 Pek. Rangka pipa giv 6'' 27.20 M' Err:509 Err:509
2 Pas. Balok Baja WF 300 X 150 X 6.5 X 9 MM 2,715.80 Kg Err:509 Err:509
3 Baut 19 mm x 50 mm 204.00 BH 8,050.00 1,642,200.00
4 Besi Plat Simpul 12 mm.4'.8' 123.96 KG Err:509 Err:509
5 Besi Plat 10 mm.4'.8' plat penyambung 618.91 KG Err:509 Err:509
6 Pek. Rangka pipa giv 3'' 687.65 M' Err:509 Err:509
7 Pek. Rangka pipa giv 2'' 299.88 M' Err:509 Err:509
 44

1 2 3 4 5 6
8 Pek Gordeng Kanal C 100 x 50 x 20 x 1,6 mm 1,178.55 KG Err:509 Err:509
9 Pek. Rangka pengikat kuda kuda pipa giv 2 '' 1,080.20 M' Err:509 Err:509
10 Pek. Skoor Kuda kuda L 70 x 70 x 7 mm 1,154.23 M' Err:509 Err:509
11 Pek. Skoor Kuda kuda Pipa giv 2'' 106.40 M' Err:509 Err:509
12 Perakitan 17,325.51 Kg Err:509 Err:509
13 Pengelasan 31,160.09 CM' Err:509 Err:509
14 Atap Zincalume 0,35 mm 531.50 M2 109,065.00 57,968,047.50
15 Pas. Lisplank (Wood Evlent ) 54.00 M' Err:509 Err:509
16 Pek. Besi Siku - Siku 30 x 30 x 3 mm 202.58 Kg Err:509 Err:509
17 Pas. Roof Mesh & Alumunium Foil 531.50 M2 72,457.00 38,510,895.50
18 Pas. Mur Baud skor kuda kuda 152.00 Bh 25,000.00 3,800,000.00
19 Dinding Alumunium 61.32 M2 400,000.00 24,528,000.00
20 Rangka Hollow Kanopi + penggantung 50.25 M2 600,000.00 30,150,000.00
21 Rangka Plafond Hollow + Calciboard 306.00 M' 176,875.05 54,123,765.30
22 List Plafond Gypsum 241.00 M' 50,711.38 12,221,441.38

V. Pek. Lantai 340,064,175.37

1 Tegel Lantai Granito 525.00 M2 496,523.50 260,674,837.50
2 Tegel Plint Dinding Granito 55.60 M' 82,753.92 4,601,117.77
3 Tegel Dinding Granito Pintu & Panggung 7.20 M2 496,523.50 3,574,969.20
4 Tegel keramik KM 20 x 20 15.00 M2 289,166.90 4,337,503.50
5 Tegel keramik KM 20 x 25 48.60 M2 324,280.00 15,760,008.00
6 Tegel keramik Pantry 20 x 25 8.48 M2 324,280.00 2,749,894.40
7 Rabat beton (10 cm) 10.00 M3 1,307,185.00 13,071,850.00
8 Cor Beton Lantai kerja Tebal 5 Cm 27.00 M3 1,307,185.00 35,293,995.00

VI. Pekerjaan Cat 97,471,196.21

1 Cat kayu/Besi 597.87 M2 88,068.75 52,653,422.74
2 Cat dinding / Plafond 1,203.81 M2 35,769.25 43,059,380.84
3 coating batu alam 61.50 M2 28,591.75 1,758,392.63

VII. Sanitasi 33,116,772.92

1 Kloset jongkok 4.00 BH 690,690.00 2,762,760.00
2 Bak Cuci Piring 2.00 BH 469,697.25 939,394.50
3 saluran keliling bangunan 104.00 M' 201,024.23 20,906,519.92
4 Septictank/peresapan 2.00 BH 2,816,313.50 5,632,627.00
5 Pas. Kran Air 6.00 TTK 45,333.75 272,002.50
6 Pas. Ploor drain 4.00 Bh 69,382.50 277,530.00
7 Pas. Pipa PVC Ø 1/2" 70.00 M' 33,227.70 2,325,939.00

VIII. Pek. Inst. Listrik 51,580,431.00

1 Titik lampu 28.00 TTK 420,755.50 11,781,154.00
2 Stop kontak 14.00 TTK 327,805.50 4,589,277.00
3 MCB 10 A 4.00 GROUP 52,500.00 210,000.00
4 Panel Listrik + Instalasi 1.00 Unit 35,000,000.00 35,000,000.00
 45

1 2 3 4 5 6

C. GUDANG 75 72 Err:509

I. Pek. Persiapan 58.5 7,422,717.50

1 Perataan tanah 116.00 M2 22,825.00 2,647,700.00
2 Pas. Bouwplank 45.00 M' 106,111.50 4,775,017.50

II. Pek. Tanah 24,980,514.37

1 Galian tanah 37.44 M3 107,662.50 4,030,884.00
2 Urugan tanah pondasi 9.36 M3 35,881.45 335,850.37
3 Urugan tanah bangunan 104.40 M3 161,865.00 16,898,706.00
4 Urugan pasir 11.60 M3 320,265.00 3,715,074.00

III. Pek. Dinding dan Kusen 48 143,240,990.04

1 Pondasi Batu Kali 21.06 M3 1,141,310.50 24,035,999.13
2 Beton Sloof 15 x 20 Cm 1.76 M3 4,005,735.80 7,030,066.33
3 Beton Kolom 11 x 11 Cm 0.76 M3 7,157,903.50 5,456,469.84
4 Beton Ringbalok 11 x 15 Cm 0.97 M3 5,908,197.90 5,702,888.02
5 Pas. Batu bata 1Pc : 3Ps 16.35 M2 219,802.00 3,593,762.70
6 Pas. Batu bata 1Pc : 5Ps 180.40 M2 202,438.50 36,519,905.40
7 Plesteran 1Pc : 3Ps 32.70 M2 96,876.78 3,167,870.71
8 Plesteran 1Pc : 5Ps 360.80 M2 55,399.52 19,988,146.82
9 Acian dinding 393.50 M2 55,137.50 21,696,606.25
10 Roster 10 x 20 cm 0.48 M2 1,063,496.50 510,478.32
11 List Profil dinding 2 x 5 Cm 33.80 M' 55,000.00 1,859,000.00
12 Kusen Kayu Kls - I 0.25 M3 12,666,775.00 3,128,693.43
13 Pintu panil 200 x 80 cm 4.00 BH 1,477,520.00 5,910,080.00
14 Pintu KM/WC/ panil+seng plat 1.00 BH 1,357,830.00 1,357,830.00
15 Kaca 5 mm 0.20 M2 264,548.63 52,909.73
16 Kunci tanam 5.00 BH 400,394.50 2,001,972.50
17 Engsel pintu panil 15.00 BH 78,098.63 1,171,479.38
18 Grendel Pintu 1.00 BH 56,831.50 56,831.50

IV. Pek. Rangka Atap Dan Penutup Err:509

1 Rangka Atap dan Kuda-kuda Baja Ringan 145.00 M3 280,500.00 40,672,500.00
dan Atap metal
1 Pas. Nok Metal 31.00 M' 113,872.00 3,530,032.00
2 Pas. Lisplank (Wood Evlent ) 45.00 M' Err:509 Err:509
3 Rangka Plafond Hollow + Calciboard 100.00 M2 171,870.05 17,187,005.00
4 List plafond 5 x 5 cm 162.00 M' 29,392.00 4,761,504.00

V. Pek. Lantai 44,038,281.01

1 Pas. Keramik 40 x 40 Cm 72.00 M2 224,499.00 16,163,928.00
2 Pas. Keramik 20 x 20 Cm 3.00 M2 289,166.90 867,500.70
3 Pas. Keramik 20 x 25 Cm 10.50 M2 324,280.00 3,404,940.00
4 Tegel plint keramik 73.00 M' 45,325.41 3,308,754.81
5 Rabat beton (10 cm) 3.70 M2 1,307,185.00 4,836,584.50
6 Cor Beton 5 cm 3.75 M3 1,307,185.00 4,901,943.75
7 Pas. Batu Alam 21.30 M2 495,522.50 10,554,629.25

Pekerjaan Besi 31,603,134.60

1 Pas. Pintu Teralis Besi 1.60 M2 1,481,232.50 2,369,972.00
2 Pas. Plafond Teralis Besi 18.00 M2 1,481,232.50 26,662,185.00
3 Ventilasi Terali Besi 1.28 M2 1,481,232.50 1,895,977.60
4 Engsel Pintu Teralis 3.00 Bh 75,000.00 225,000.00
5 Gerndel Pintu Terlis 3.00 M2 75,000.00 225,000.00
6 Kunci Pintu Teralis Besi 3.00 M2 75,000.00 225,000.00

VI. Pekerjaan Cat 21,835,749.38

1 Cat kayu 49.24 M2 88,068.75 4,336,505.25
2 Cat dinding 472.20 M2 35,769.25 16,890,239.85
3 Coating Batu Alam 21.30 M2 28,591.75 609,004.28
 46

1 2 3 4 5 6
VII. Sanitasi 14,943,874.00
1 Saluran Keliling Bangunan 55.00 M' 201,024.23 11,056,332.65
2 Kran Air 1.00 Bh 45,333.75 45,333.75
3 Kloset Jongkok 1.00 Bh 690,690.00 690,690.00
4 Pas. Pipa Ø 1/2'' 8.00 M' 33,227.70 265,821.60
5 Pas. Floor Drain 1.00 Bh 69,382.50 69,382.50
6 Pas. Septicktank / Peresapan 1 M3 1.00 Unit 2,816,313.50 2,816,313.50

VIII. Pek. Inst. Listrik 5,293,705.00

1 Titik lampu 7.00 TTK 420,755.50 2,945,288.50
2 Stop kontak 3.00 TTK 327,805.50 983,416.50
3 MCB 10 A 1.00 GROUP 52,500.00 52,500.00
4 Kabel Twisted 2 x 16 25.00 M' 52,500.00 1,312,500.00

IX. Prasana Bangunan 6,471,163.42

1 Cor Jalan masuk 2.00 M3 1,307,185.00 2,614,370.00
2 Jembatan masuk 0.48 M3 8,034,986.30 3,856,793.42

D. GARASI RAN ( 1 BH ) 280 m2 Err:509

I. Pek. Persiapan 14,439,447.00

1 Perataan tanah 270.00 M2 22,825.00 6,162,750.00
2 Pas. Bouwplank 78.00 M' 106,111.50 8,276,697.00

II. Pek. Pondasi dan Beton 262,408,836.90

1 Galian tanah 76.05 M3 107,662.50 8,187,733.13
2 Urugan tanah pondasi 19.01 M3 35,881.45 682,196.07
3 Urugan tanah bangunan 378.00 M3 161,865.00 61,184,970.00
4 Urugan pasir 29.40 M3 320,265.00 9,415,791.00
5 Pondasi Batu Kali 20.48 M3 1,141,310.50 23,368,332.49
6 Pondasi Aan Stamping 8.40 M3 566,560.50 4,759,108.20
7 Pondasi Foot plat 7.88 M3 4,105,623.41 32,331,784.37
8 Cor Lantai Kerja 1 : 3 : 5 1.25 M3 1,307,185.00 1,633,981.25
9 Beton Sloof 15 x 20 Cm 2.52 M3 4,005,735.80 10,094,454.22
10 Beton Kolom 11 x 11 Cm 0.14 M3 7,157,903.50 970,039.08
11 Beton Ringbalok 11 x 15 Cm 1.08 M3 5,908,197.90 6,375,536.35
12 Pas. Batu bata 1Pc : 3Ps 13.20 M2 219,802.00 2,901,386.40
13 Pas. Batu bata 1Pc : 5Ps 114.00 M2 202,438.50 23,077,989.00
14 Plesteran 1Pc : 3Ps 26.40 M2 96,876.78 2,557,546.99
15 Plesteran 1Pc : 5Ps 228.00 M2 55,399.52 12,631,090.56
16 Acian dinding 254.40 M2 55,137.50 14,026,980.00
17 Jembatan masuk 6.00 M3 8,034,986.30 48,209,917.80

III. Pek. Baja Err:509

1 Tiang IWF 150 x 7,5 x 5 x 7 MM 896.00 KG Err:509 Err:509
2 Kuda-kuda IWF 150 x 7,5 x 5 x 7 mm 1,120.00 KG Err:509 Err:509
3 Skoor Lisplank L 30x30x3 mm 21.76 KG Err:509 Err:509
4 Lisplank C 150x50x20x3.2 mm 551.08 KG Err:509 Err:509
5 Gording C 150x50x20x3.2 mm 2,031.00 KG Err:509 Err:509
6 Besi Plat 10 mm.4'.8' 527.486 KG 17,000.00 8,967,263.89
7 Besi pengikat kuda2 dia 16 mm 227.52 KG 17,000.00 3,867,840.00
8 Besi pengikat gording dia 10 mm 70.58 KG 17,000.00 1,199,809.00
9 Angkur baut 19 mm x 60 cm 64.00 BH 20,000.00 1,280,000.00
10 Jarum pengunci 28.00 BH 25,000.00 700,000.00
11 Pipa Gif Medium 'A' ø 3" 35.00 M' Err:509 Err:509
12 Perakitan 5,833.87 KG Err:509 Err:509
13 Pengelasan 20,854.00 CM Err:509 Err:509
14 Pas Baud + Moor Kuda - kuda 48.00 Bh 35,000.00 1,680,000.00

IV. Pek. Atap 38,687,814.00

1 Atap Zincalume 0,35 MM 330.00 M2 109,065.00 35,991,450.00
2 Nok Zincalume 30.00 M' 89,878.80 2,696,364.00
 47

1 2 3 4 5 6
V. Pek. Lantai 115,197,901.50
1 Lantai beton K 275 60.75 M3 1,792,978.00 108,923,413.50
2 Rabat beton (10 cm) 4.80 M3 1,307,185.00 6,274,488.00

VI. Pekerjaan Cat 27,382,058.17

1 Cat besi 207.59 M2 88,068.75 18,282,360.97
2 Cat dinding 254.40 M2 35,769.25 9,099,697.20

VII. Sanitasi 10,855,308.42

- Saluran Keliling Bangunan 54.00 M' 201,024.23 10,855,308.42

X. Pek. Instalasi. Listrik 7,963,688.00

1 Titik lampu 14.00 TTK 420,755.50 5,890,577.00
2 Stop kontak 2.00 TTK 327,805.50 655,611.00
3 MCB 10 A 2.00 GROUP 52,500.00 105,000.00
4 Kabel Twisted 2 x 16 25.00 M' 52,500.00 1,312,500.00

E. POS JAGA + GAPURA (2 BH) Err:509

I. Pek. Persiapan 6.00 3,381,972.00

1 Perataan tanah 18.00 M2 22,825.00 410,850.00

2 Pas. Bouwplank 28.00 M' 106,111.50 2,971,122.00

II. Pek. Pondasi dan Beton Err:509

1 Galian tanah 28.88 M3 107,662.50 3,109,293.00
2 Urugan tanah pondasi 7.22 M3 35,881.45 259,064.07
3 Pondasi Batu Kali 5.76 M3 1,141,310.50 6,573,948.48
4 Lantai kerja 1 : 3 : 5 0.71 M3 1,307,185.00 922,872.61
5 Pondasi foot plat 4.84 M3 4,105,623.41 19,879,428.56
6 Cor Sloof 40 x 40 cm 2.72 M3 Err:509 Err:509
7 Cor Kolom 40 x 40 6.72 M3 Err:509 Err:509
8 Cor Kolom 20 x 20 0.80 M3 Err:509 Err:509
9 Cor Balok 15 x 30 cm 0.23 M3 Err:509 Err:509
10 Cor Balok 15 x 20 cm 0.27 M3 4,005,735.80 1,081,548.67
11 Pek. Beton 20 x 80 Cm 1.38 M3 6,869,806.55 9,507,812.26
12 Cor Ring Balk 30 x 40 cm 0.60 M3 Err:509 Err:509
13 Cor Plat Atap Tebal 12 cm 1.44 M3 8,034,986.30 11,531,812.34
14 Pas. 1 Batu bata 1Pc : 3Ps 3.84 M2 219,802.00 844,039.68
15 Pas. Batu bata 1Pc : 5Ps 59.16 M2 202,438.50 11,976,261.66
16 Plesteran 1Pc : 5Ps 118.32 M2 96,876.78 11,462,460.61
17 Dinding batu alam 49.10 M2 495,522.50 24,330,154.75
18 Pas. Granit 6.92 M2 496,523.50 3,435,942.62
19 Pas. Keramik 40 x 40 cm 27.00 M2 224,499.00 6,061,473.00
20 List Profil 24.60 M' 55,000.00 1,353,000.00
21 Coating Batu alam 49.10 M' 28,591.75 1,403,854.93
22 Tulisan Nama Satuan Stainless Steel 1.00 SET 10,000,000.00 10,000,000.00
23 Lampu Sorot Hallogen 2.00 SET 750,000.00 1,500,000.00

F. PAGAR TEMBOK 60.00 104,629,258.32

60.00 21.00
a. Pembuatan Pagar Tembok 60.00 M 1,445,053.73 104,629,258.32
1 Pas. Bouwplank 12.00 M' 106,111.50 1,273,338.00
2 Galian tanah 38.40 M3 107,662.50 4,134,240.00
3 Urugan tanah pondasi 9.60 M3 35,881.45 344,461.92
4 Pondasi Batu Kali 21.60 M3 1,141,310.50 24,652,306.80
5 Beton Sloof 15 x 20 Cm 1.80 M3 4,005,735.80 7,210,324.44
6 Beton Kolom 11 x 11 Cm 0.38 M3 7,157,903.50 2,728,234.92
7 Pas. Batu bata 1Pc : 3Ps 18.00 M2 219,802.00 3,956,436.00
8 Pas. Batu bata 1Pc : 5Ps 72.00 M2 202,438.50 14,575,572.00
9 Plesteran 1Pc : 3Ps 36.00 M2 96,876.78 3,487,564.08
10 Plesteran 1Pc : 5Ps 144.00 M2 55,399.52 7,977,530.88
11 Acian dinding 180.00 M2 55,137.50 9,924,750.00
12 Cat Tembok 180.00 M2 35,769.25 6,438,465.00
13 Pasang Bata Keliling kolom 25.20 M2 219,802.00 5,539,010.40
 48

1 2 3 4 5 6
14 Dinding batu alam 3.36 M2 495,522.50 1,664,955.60
15 Coating Batu alam 3.36 M' 28,591.75 96,068.28
16 List Profil 193.20 M' 55,000.00 10,626,000.00

II PRASARANA Err:509

1 Urugan Tanah 375.00 M3 161,865.00 60,699,375.00

2 Pas. Paving Blok (Lapangan Apel) 900.00 M2 Err:509 Err:509

Jumlah Err:509
PPN 10 % Err:509
Jumlah Err:509
20.00 Dibulatkan Err:509
162.00
Makassar , 2018

Kepala Zidam XIV/Hsn,

Galih Suhendro, S.Sos, MM

Kolonel Czi NRP 11930091880571
 REKAPITULASI RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMELIHARAAN GEDUNG

LOKASI : RUMKIT BHAYANGKARA MAKASSAR
TAHUN ANGGARAN 2020

NO. URAIAN PEKERJAAN JUMLAH

I GEDUNG A ( RUAMNGAN PMKP ) Rp 1,213,650.65

II GEDUNG B ( RUANGAN NURI ) Rp 11,024,352.65
III GEDUNG CENDRAWASIH Rp 17,656,825.72
IV GEDUNG C (TERAS PARKIRAN KARUMKIT ) Rp 3,500,000.00
IV PEKERJAAN AKHIR Rp 500,000.00

REAL COST Rp 33,894,829.02

PPn 10% Rp 3,389,482.90
TOTAL Rp 37,284,311.92
DIBULATKAN Rp 37,200,000.00
Terbilang;

Makassar, 29 Januari 2020

CV. SINAR ANUGERAH DUA TUJUH

A. FRANSISCA MAAHURY
DIREKTUR