WORLD VISION INTERNATIONAL INDONESIA TSUNAMI RESPONSE,

BANDA ACEH, INDONESIA

Cost summary
Construction Type : New Construction
Site Name : Kuala Buya Bridge
Site Location : Lok Bubon, Samatiga, Meulaboh, NAD
Building Unit Type : Summary

No Description Total Price

I. PREPARATION OF WORKS Rp. 41,500,000.00

II. EARTHWORKS Rp. 95,235,254.21

III. STONE MASONRY Rp. 26,116,068.00

IV REINFORCED CONCRETE WORKS Rp. 348,716,391.40

V PILlING WORK Rp. 28,809,750.00

VI MISCELANEOUS Rp. 100,073,000.00

VII CONTINGENCIES Rp. 48,033,784.77

TOTAL Rp. 688,484,248.38

Rounded Rp. 688,484,000.00

WORLD VISION INTERNATIONAL INDONESIA TSUNAMI RESPONSE,
BANDA ACEH, INDONESIA

Cost Estimate

Construction Type : New Construction

Site Name : Kuala Buya Bridge
Site Location : Lok Bubon, Samatiga, Meulaboh, NAD
Building Unit Type : Bridge

NO. Description Unit Quantity Unit Price

Rp.
1 2 3 4 5 6
I PREPARATION OF WORKS
1 Clearing and grubbing ls 1.00 5,000,000.0 5,000,000.00
2 Demolition ls - 92,800.0 -
3 Stake out / Bouwplank m' - 18,800.0 -
4 Direksi Keet m2 60.00 400,000.0 24,000,000.00
5 Mobilisation and Demobilisation of Main ls 1.00 12,500,000.0 12,500,000.00
Equipment (excavator, Walss, Piling Rig 41,500,000.00

II EARTHWORKS
1 Excavation m3 130.00 26,520.0 3,447,600.00
2 Backfill m3 52.00 6,300.0 327,600.00
3 Sub Base Class A (incl. compaction and testing) t=160cm m2 257.40 179,826.5 46,287,341.10
4 Sub Base Class B (incl.compaction and testing) t=90cm m2 257.40 77,889.3 20,048,692.95
5 Protection of Excavation (temporary dam and maintenance) ls 1.00 20,000,000.0 20,000,000.00
6 Asphalt pavement m2 210.00 24,400.1 5,124,020.16
95,235,254.21
III STONE MASONRY
1 Rubber Stone m3 - 278,170.0 -
2 Stone Masonry (1:4) m3 43.20 585,480.0 25,292,736.00
3 Finishing of Concrete ( 1:2 ) m3 6.00 15,100.0 90,600.00
4 Lean Concrete (t = 5 cm) m2 31.72 23,100.0 732,732.00
26,116,068.00
V REINFORCED CONCRETE WORKS
1 Foundation Cap m3 1.39 2,808,000.0 3,905,366.40
2 Abutment m3 19.44 3,728,500.0 72,482,040.00
3 Abutment Cap m3 9.50 4,101,350.0 38,962,825.00
4 Concrete of Beam m3 51.60 4,522,600.0 233,366,160.00
5 Oprit/appron m3 3.00 1,309,200.0 3,927,600.00
348,716,391.40
Vi PILlING WORK
1 Furnishing of Pile 250x250x6000 unit 20.00 1,140,487.5 22,809,750.00
2 Pile Driving unit 20.00 300,000.0 6,000,000.00
3 Cut of Pile unit 20.00 20,000.0 400,000.00
28,809,750.00
VII MISCELANEOUS
1 Bearing Pad unit 12.00 390,000.0 4,680,000.00
2 Expansion Joint (complete with joint filler) m' 7.00 13,167,000.0 92,169,000.00
3 GIP Steell Ø 3 inc. (hand rail) m' 62.00 52,000.0 3,224,000.00
100,073,000.00

TOTAL 640,450,463.61
Unit Price Analysis

Construction Type : New Construction

Site Name : Kuala Buya Bridge
Site Location : Lok Bubon, Samatiga, Meulaboh, NAD
Building Unit Type : Bridge

ANALISA HARGA SATUAN UPAH DAN BAHAN.

1 1 m' Pasangan Bowplank (An. Membuat).

0.004 m3 Kayu Meranti Begesting @Rp. 2,500,000.00 = Rp. 10,000.00
0.100 kg Paku Kayu @Rp. 9,300.00 = Rp. 930.00
0.265 Upah tenaga @Rp. 30,000.00 = Rp. 7,950.00
Sub Total . . = Rp. 18,880.00
Dibulatkan . . = Rp. 18,800.00

2 1 m3 bongkar beton (An. Membuat)

2.790 Pekerja @Rp. 30,000.00 = 83,700.00
0.200 Mandor @Rp. 45,500.00 = 9,100.00
Sub Total . . = Rp. 92,800.00
Dibulatkan . . = Rp. 92,800.00

3 1 m3 membongkar dinding tembok dengan membikin bersih batu merah (An. L4)
1.000 Tukang batu @Rp. 50,000.00 = 50,000.00
0.190 Pekerja @Rp. 30,000.00 = 5,700.00
Sub Total . . = Rp. 55,700.00
Dibulatkan . . = Rp. 55,700.00

4 Pekerjaan bongkar lantai tegel untuk dipergunakan kembali, 10 m2 dengan membongkar lantai l
dengan membikin bersih batu merah dan tegelnya (An. L5)
1.860 Pekerja @Rp. 30,000.00 = 55,800.00
0.200 Mandor @Rp. 45,500.00 = 9,100.00
Sub Total . . = Rp. 64,900.00
Dibulatkan . . = Rp. 64,900.00

5 10 m2 Untuk mengupas plesteran yang lama (An.L6)

0.050 Pekerja @Rp. 30,000.00 = 1,500.00
0.025 Mandor @Rp. 45,500.00 = 1,137.50
Sub Total . . = Rp. 2,637.50
Dibulatkan . . = Rp. 2,600.00

6 10 m2 Membongkar usuk / reng untuk dipergunakan lagi (An.L9)

0.250 Tukang kayu @Rp. 50,000.00 = 12,500.00
0.465 Pekerja @Rp. 30,000.00 = 13,950.00
0.050 Mandor @Rp. 45,500.00 = 2,275.00
Sub Total . . = Rp. 28,725.00
Dibulatkan . . = Rp. 28,700.00

7 10 m2 Membongkar pyan / dinding untuk dipergunakan lagi (An.L11)

0.060 Tukang kayu @Rp. 50,000.00 = 3,000.00
0.465 Pekerja @Rp. 30,000.00 = 13,950.00
0.030 Mandor @Rp. 45,500.00 = 1,365.00
Sub Total . . = Rp. 18,315.00
Dibulatkan . . = Rp. 18,300.00

8 1 m3 membongkar rangka atap

4.000 Pekerja a Rp 30,000.00 = Rp 120,000.00
0.200 Mandor a Rp 45,500.00 = Rp 9,100.00
6.000 Tukang kayu a Rp 50,000.00 = Rp 300,000.00
0.600 Kepala Tukang a Rp 61,000.00 = Rp 36,600.00
--------------------------
Sub total ................................................................. = Rp. 465,700.00

9 1 m3 mendirikan kembali rangka atap

4.000 Pekerja a Rp 30,000.00 = Rp 120,000.00
0.200 Mandor a Rp 45,500.00 = Rp 9,100.00
12.000 Tukang kayu a Rp 50,000.00 = Rp 600,000.00
1.200 Kepala Tukang a Rp 45,500.00 = Rp 54,600.00
--------------------------
Sub total ................................................................. = Rp. 783,700.00
 10 1 m2 pasang kembali rangka atap
0.200 Pekerja a Rp 30,000.00 = Rp 6,000.00
0.010 Mandor a Rp 45,500.00 = Rp 455.00
0.050 Tukang kayu a Rp 50,000.00 = Rp 2,500.00
0.005 Kepala Tukang a Rp 45,500.00 = Rp 227.50
--------------------------
Sub total ................................................................. = Rp. 9,182.50
Dibulatkan ................................................................. = Rp. 9,100.00

11 1 m3 pasang kayu penggantung plafond eternit

5.000 Pekerja a Rp 30,000.00 = Rp 150,000.00
0.250 Mandor a Rp 45,500.00 = Rp 11,375.00
15.000 Tukang kayu a Rp 50,000.00 = Rp 750,000.00
1.500 Kepala Tukang a Rp 45,500.00 = Rp 68,250.00
--------------------------
Sub total ................................................................. = Rp. 979,625.00
Dibulatkan ................................................................. = Rp. 979,600.00

12 1 m2 menurunkan genteng ( Anl. L7 )

0.020 Pekerja a Rp 30,000.00 = Rp 600.00
0.010 Mandor a Rp 45,500.00 = Rp 455.00
--------------------------
Sub total ................................................................. = Rp. 1,055.00
Dibulatkan ................................................................. = Rp. 1,000.00

13 1 m2 menurunkan atap seng / asbes ( Anl. L8 )

0.050 Tukang kayu a Rp 50,000.00 = Rp 2,500.00
0.100 Pekerja a Rp 30,000.00 = Rp 3,000.00
--------------------------
Sub total ................................................................. = Rp. 5,500.00

14 1 m2 menurunkan rangka atap ( Anl. L9 )

0.100 Pekerja a Rp 30,000.00 = Rp 3,000.00
0.005 Mandor a Rp 45,500.00 = Rp 227.50
0.025 Tukang kayu a Rp 50,000.00 = Rp 1,250.00
0.003 Kepala Tukang a Rp 45,500.00 = Rp 113.75
--------------------------
Sub total ................................................................. = Rp. 4,591.25
Dibulatkan ................................................................. = Rp. 4,500.00

15 1 m3 galian tanah biasa (An. A1).

0.700 Pekerja @Rp. 30,000.00 = Rp. 21,000.00
0.025 Mandor @Rp. 45,500.00 = Rp. 1,137.50
Sub Total . . = Rp. 22,137.50
Dibulatkan . . = Rp. 22,100.00

16 1 m3 galian tanah keras (An. A2).

0.932 Pekerja @Rp. 30,000.00 = 27,960.00
0.033 Mandor @Rp. 45,500.00 = 1,501.50
Sub Total . . = Rp. 29,461.50
Dibulatkan . . = Rp. 29,400.00

17 1 m3 galian tanah yang banyak batu (An. A3).

1.395 Pekerja @Rp. 30,000.00 = 41,850.00
0.050 Mandor @Rp. 45,500.00 = 2,275.00
Sub Total . . = Rp. 44,125.00
Dibulatkan . . = Rp. 44,100.00

18 1 m3 Urugan tanah kembali (An. A6).

0.140 Pekerja @Rp. 30,000.00 = 4,200.00
0.008 Mandor @Rp. 45,500.00 = 341.25
Sub Total . . = Rp. 4,541.25
Dibulatkan . . = Rp. 4,500.00
19 1 m3 Urugan pasir bawah lantai (An. A12).
1.200 m3 Pasir urug @Rp. 55,000.00 = 66,000.00
0.282 Pekerja @Rp. 30,000.00 = 8,460.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 74,915.00
 Dibulatkan . . = Rp. 74,900.00

20 1 m2 Tebaran Kerikil Halaman (An. Membuat).

0.030 m3 Kerikil @Rp. 35,000.00 = 1,050.00
0.143 Pekerja @Rp. 30,000.00 = 4,290.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 5,795.00
Dibulatkan . . = Rp. 5,700.00

21 1 m3 Aanstamping batu kali (An. Membuat).- Pasangan Batu Kosong

1.200 m3 Batu kali @Rp. 175,000.00 = 210,000.00
0.400 m3 Pasir pasang @Rp. 85,000.00 = 34,000.00
0.200 Tukang Batu @Rp. 50,000.00 = 10,000.00
0.745 Pekerja @Rp. 30,000.00 = 22,350.00
0.040 Mandor @Rp. 45,500.00 = 1,820.00
Sub Total . . = Rp. 278,170.00
Dibulatkan . . = Rp. 278,100.00

22 1 m3 Pasangan batu kali 1Pc:3Kpr:7Psr (An. Membuat).

1.200 m3 Batu kali @Rp. 175,000.00 = 210,000.00
1.670 Zak P C @Rp. 37,000.00 = 61,790.00
0.170 m3 Kapur @Rp. 658,000.00 = 111,860.00
0.460 m3 Pasir pasang @Rp. 85,000.00 = 39,100.00
0.600 Tukang Batu @Rp. 50,000.00 = 30,000.00
1.864 Pekerja @Rp. 30,000.00 = 55,920.00
0.100 Mandor @Rp. 45,500.00 = 4,550.00
Sub Total . . = Rp. 513,220.00
Dibulatkan . . = Rp. 513,200.00

23 1 m3 Pasangan batu kali 1Pc:3Kpr:8Psr (An. Membuat).

1.200 m3 Batu kali @Rp. 175,000.00 = 210,000.00
1.550 Zak P C @Rp. 37,000.00 = 57,350.00
0.170 m3 Kapur @Rp. 658,000.00 = 111,860.00
0.460 m3 Pasir pasang @Rp. 85,000.00 = 39,100.00
0.600 Tukang Batu @Rp. 50,000.00 = 30,000.00
1.864 Pekerja @Rp. 30,000.00 = 55,920.00
0.100 Mandor @Rp. 45,500.00 = 4,550.00
Sub Total . . = Rp. 508,780.00
Dibulatkan . . = Rp. 508,700.00

24 1 m3 Pasangan batu kali 1Pc:4Psr (An. 32h).

1.200 m3 Batu kali @Rp. 175,000.00 = 210,000.00
3.257 Zak P C @Rp. 37,000.00 = 120,509.00
0.522 m3 Pasir @Rp. 85,000.00 = 44,370.00
0.900 Tukang Batu @Rp. 50,000.00 = 45,000.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 487,964.00
Dibulatkan . . = Rp. 487,900.00

25 1 m3 Pasangan batu bata 1Pc:4Psr (An. 33b).

500 bh Batu bata @Rp. 700.00 = 350,000.00
2.533 Zak P C @Rp. 37,000.00 = 93,721.00
0.406 m3 Pasir @Rp. 85,000.00 = 34,510.00
0.900 Tukang Batu @Rp. 50,000.00 = 45,000.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 591,316.00
Dibulatkan . . = Rp. 591,300.00

26 1 m3 Pasangan batu bata 1Pc:3Psr (An. Membuat).- Trasraam

500 bh Batu bata @Rp. 700.00 = 350,000.00
3.148 Zak P C @Rp. 37,000.00 = 116,476.00
0.378 m3 Pasir @Rp. 85,000.00 = 32,130.00
0.900 Tukang Batu @Rp. 50,000.00 = 45,000.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 611,691.00
Dibulatkan . . = Rp. 611,600.00
27 1 m3 Pasangan batu bata 1Pc:2Psr (An.Membuat).
500 bh Batu bata @Rp. 700.00 = 350,000.00
4.117 Zak P C @Rp. 37,000.00 = 152,329.00
0.333 m3 Pasir @Rp. 85,000.00 = 28,305.00
0.900 Tukang Batu @Rp. 50,000.00 = 45,000.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 643,719.00
Dibulatkan . . = Rp. 643,700.00

28 1 m3 Pasangan batu bata1Pc:3Kp:7Psr (An. Membuat).

500 bh Batu bata @Rp. 700.00 = 350,000.00
1.300 Zak P C @Rp. 37,000.00 = 48,100.00
0.135 m3 Kapur @Rp. 658,000.00 = 88,830.00
0.360 m3 Pasir @Rp. 85,000.00 = 30,600.00
0.900 Tukang batu @Rp. 50,000.00 = 45,000.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor 45,500.00 = 6,825.00
Sub Total . . = Rp. 630,615.00
Dibulatkan . . = Rp. 630,600.00

29 1 m3 Pasangan batu bata1Pc:3Kp:8Psr (An. Membuat).

500 bh Batu bata @Rp. 700.00 = 350,000.00
1.300 Zak P C @Rp. 37,000.00 = 48,100.00
0.135 m3 Kapur @Rp. 658,000.00 = 88,830.00
0.330 m3 Pasir pasang @Rp. 85,000.00 = 28,050.00
0.902 Tukang batu @Rp. 50,000.00 = 45,100.00
2.042 Pekerja @Rp. 30,000.00 = 61,260.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 628,165.00
Dibulatkan . . = Rp. 628,100.00

30 1 m2 Pasang Paving Stone ( An. Membuat)

0.150 m3 Galian tanah @Rp. 22,100.00 = 3,315.00
0.200 m3 Urugan pasir @Rp. 74,900.00 = 14,980.00
1.000 m2 Paving stone @Rp. 17,000.00 = 17,000.00
0.360 Tukang batu @Rp. 50,000.00 = 18,000.00
0.018 Pekerja @Rp. 30,000.00 = 540.00
Sub Total . . = Rp. 53,835.00
Dibulatkan . . = Rp. 53,800.00
31 1 m3 Beton campuran 1Pc:2Ps:3krl. ( An.G41)
A. Pekerjaan Mengecor
0.820 m3 Krikil 1/2 cm @Rp. 85,000.00 = 69,700.00
0.540 m3 Pasir Cor @Rp. 80,000.00 = 43,200.00
6.800 zak P C 50 kg @Rp. 37,000.00 = 251,600.00
0.600 Tukang batu @Rp. 50,000.00 = 30,000.00
3.208 Pekerja @Rp. 30,000.00 = 96,240.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 497,565.00
Dibulatkan . . = Rp. 497,500.00

B. Pekerjaan Pembesian Praktis

110.000 kg Besi Beton @Rp. 9,150.00 = 1,006,500.00
2.000 kg Kawat Bendrat @Rp. 10,100.00 = 20,200.00
0.600 Tukang batu @Rp. 50,000.00 = 30,000.00
3.208 Pekerja @Rp. 30,000.00 = 96,240.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 1,159,765.00
Dibulatkan . . = Rp. 1,159,700.00

C. Pekerjaan Pembesian Struktur

120.000 kg Besi Beton @Rp. 9,150.00 = 1,098,000.00
2.000 kg Kawat Bendrat @Rp. 10,100.00 = 20,200.00
0.850 Tukang batu @Rp. 50,000.00 = 42,500.00
3.208 Pekerja @Rp. 30,000.00 = 96,240.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 1,263,765.00
Dibulatkan . . = Rp. 1,263,700.00

D. Pekerjaan Begesting
0.400 m3 Kayu Begesting @Rp. 1,900,000.00 = 760,000.00
4.000 kg Paku @Rp. 9,300.00 = 37,200.00
1.000 Tukang batu @Rp. 50,000.00 = 50,000.00
3.255 Pekerja @Rp. 30,000.00 = 97,650.00
0.200 Mandor @Rp. 45,500.00 = 9,100.00
Sub Total . . = Rp. 953,950.00
Dibulatkan . . = Rp. 953,900.00

REKAPITULASI PEKERJAAN BETON BERTULANG :

a. 1 m3 Beton Bertulang tanpa Begesting
1.000 Mengecor @Rp. 497,500.00 = 497,500.00
0.700 Pembesian @Rp. 1,159,700.00 = 811,790.00
Sub Total . . = Rp. 1,309,290.00
Dibulatkan . . = Rp. 1,309,200.00
b. 1 m3 Beton Bertulang dengan Pembesian Praktis
1.000 Mengecor @Rp. 497,500.00 = 497,500.00
1.700 Pembesian @Rp. 1,159,700.00 = 1,971,490.00
0.600 Begesting @Rp. 953,900.00 = 572,340.00
Sub Total . . = Rp. 3,041,330.00
Dibulatkan . . = Rp. 3,041,300.00
c. 1 m3 Beton Bertulang dengan Pembesian Struktur
1.000 Mengecor @Rp. 497,500.00 = 497,500.00
1.500 Pembesian @Rp. 1,263,700.00 = 1,895,550.00
1.400 Begesting @Rp. 953,900.00 = 1,335,460.00
Sub Total . . = Rp. 3,728,510.00
Dibulatkan . . = Rp. 3,728,500.00

d. 1 m3 Beton Bertulang untuk Sloof dan Bangunan Bertingkat

1.000 Mengecor @Rp. 497,500.00 = 497,500.00
1.300 Pembesian @Rp. 1,263,700.00 = 1,642,810.00
0.700 Begesting @Rp. 953,900.00 = 667,730.00
Sub Total . . = Rp. 2,808,040.00
Dibulatkan . . = Rp. 2,808,000.00
e. 1 m3 Beton Bertulang untuk Lantai Bertingkat
1.000 Mengecor @Rp. 497,500.00 = 497,500.00
1.600 Pembesian @Rp. 1,263,700.00 = 2,021,920.00
2.100 Begesting @Rp. 953,900.00 = 2,003,190.00
Sub Total . . = Rp. 4,522,610.00
Dibulatkan . . = Rp. 4,522,600.00
32 1 m3 Beton campuran 1Pc:2Ps:4krikil untuk tegel ( An.G42)
0.960 m3 Krikil @Rp. 85,000.00 = 81,600.00
0.480 m3 Pasir @Rp. 85,000.00 = 40,800.00
5.970 zak PC @Rp. 37,000.00 = 220,890.00
0.600 Tukang batu @Rp. 50,000.00 = 30,000.00
3.205 Pekerja @Rp. 30,000.00 = 96,150.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 476,265.00
Dibulatkan . . = Rp. 476,200.00

33 1 m3 Beton campuran 1Pc:3Ps:5krikil untuk lantai diatas pasir tebal 6 cm ( An.G44)

1.000 m3 Krikil @Rp. 85,000.00 = 85,000.00
4.240 Zak P C @Rp. 37,000.00 = 156,880.00
0.500 m3 Pasir @Rp. 85,000.00 = 42,500.00
0.385 Tukang batu @Rp. 50,000.00 = 19,250.00
2.540 Pekerja @Rp. 30,000.00 = 76,200.00
0.137 Mandor @Rp. 45,500.00 = 6,233.50
Sub Total . . = Rp. 386,063.50
Dibulatkan . . = Rp. 386,000.00
1 m2 Rabat Beton tebal 6 cm = 0.06 386,000.00 = Rp. 23,160.00
Dibulatkan . = Rp. 23,100.00

34 1 m3 Kayu Kozen Pintu dan Jendela (An.Membuat).

1.100 m3 Kayu Medang @Rp. 3,250,000.00 = 3,575,000.00
0.200 kg Paku @Rp. 9,300.00 = 1,860.00
17.750 Tukang kayu @Rp. 50,000.00 = 887,500.00
6.610 Pekerja @Rp. 30,000.00 = 198,300.00
0.554 Mandor @Rp. 45,500.00 = 25,207.00
Sub Total . . = Rp. 4,687,867.00
Dibulatkan . . = Rp. 4,687,800.00

35 1 m3 Memperbaiki Kozen kayu lama (An.Membuat).

0.200 kg Paku @Rp. 9,300.00 = 1,860.00
17.750 Tukang kayu @Rp. 50,000.00 = 887,500.00
6.610 Pekerja @Rp. 30,000.00 = 198,300.00
0.554 Mandor @Rp. 45,500.00 = 25,207.00
Sub Total . . = Rp. 1,112,867.00
Dibulatkan . . = Rp. 1,112,800.00

36 1 m2 Pintu kaca dan Jendela kaca tebal 5 cm (An. F.2) kaca tidak dihitung.
0.012 m3 Kayu Kamper @Rp. 3,250,000.00 = 39,000.00
1.200 Tukang Kayu @Rp. 50,000.00 = 60,000.00
0.468 Pekerja @Rp. 30,000.00 = 14,040.00
Sub Total . . = Rp. 113,040.00
Dibulatkan . . = Rp. 113,000.00

37 1 m2 Pintu panil kamper tebal 3.5 cm (An. F.3).

0.040 m3 Kayu Medang @Rp. 3,250,000.00 = 130,000.00
3.200 Tukang Kayu @Rp. 50,000.00 = 160,000.00
0.930 Pekerja @Rp. 30,000.00 = 27,900.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 324,725.00
Dibulatkan . . = Rp. 324,700.00

38 1 m2 Pintu dan Jendela Panil jati tebal 3.5 cm dan 1.1 cm (An. F.4).
0.035 m3 Kayu Jati @Rp. 3,250,000.00 = 113,750.00
3.200 Tukang Kayu @Rp. 50,000.00 = 160,000.00
0.930 Pekerja @Rp. 30,000.00 = 27,900.00
0.150 Mandor @Rp. 45,500.00 = 6,825.00
Sub Total . . = Rp. 308,475.00
Dibulatkan . . = Rp. 308,400.00

39 1 m2 Daun pintu Slimar jati isian multiplek (An. Membuat).

0.019 m3 Kayu jati @Rp. 3,250,000.00 = 61,750.00
0.700 lbr Multiplek @Rp. 75,000.00 = 52,500.00
2.850 Tukang Kayu @Rp. 50,000.00 = 142,500.00
0.930 Pekerja @Rp. 30,000.00 = 27,900.00
Sub Total . . = Rp. 284,650.00
Dibulatkan . . = Rp. 284,600.00
40 1 m2 Daun pintu dobel Teakwood (An. Membuat).
0.694 lbr Teakwood @Rp. 55,000.00 = 38,170.00
0.019 m3 Kayu Medang Papan @Rp. 3,250,000.00 = 61,750.00
0.200 kg Paku @Rp. 9,300.00 = 1,860.00
0.500 kg Lem @Rp. 19,800.00 = 9,900.00
1.100 Tukang Kayu @Rp. 50,000.00 = 55,000.00
0.552 Pekerja @Rp. 30,000.00 = 16,560.00
Sub Total . . = Rp. 183,240.00
Dibulatkan . . = Rp. 183,200.00

41 1 m2 Daun pintu dobel Teakwood rangka lama (An. Membuat).

0.694 lbr Teakwood @Rp. 55,000.00 = 38,170.00
0.200 kg Paku @Rp. 9,300.00 = 1,860.00
0.500 kg Lem @Rp. 19,800.00 = 9,900.00
1.100 Tukang Kayu @Rp. 50,000.00 = 55,000.00
0.556 Pekerja @Rp. 30,000.00 = 16,680.00
Sub Total . . = Rp. 121,610.00
Dibulatkan . . = Rp. 121,600.00

42 1 m2 Daun pintu dobel Teakwood lapis Aluminium (An. Membuat).

0.694 lbr Teakwood @Rp. 55,000.00 = 38,170.00
0.089 m3 Kayu kamper papan @Rp. 3,250,000.00 = 289,250.00
1.000 m2 Plat Aluminium @Rp. 32,000.00 = 32,000.00
0.200 kg Paku @Rp. 9,300.00 = 1,860.00
0.500 kg Lem @Rp. 19,800.00 = 9,900.00
1.100 Tukang Kayu @Rp. 50,000.00 = 55,000.00
0.552 Pekerja @Rp. 30,000.00 = 16,560.00
Sub Total . . = Rp. 442,740.00
Dibulatkan . . = Rp. 442,700.00

43 1 m2 Pintu Jendela jalusi tebal 3.5 cm (An.F.34).

0.012 m3 Kayu kamper @Rp. 3,250,000.00 = 39,000.00
1.100 Tukang Kayu @Rp. 50,000.00 = 55,000.00
0.465 Pekerja @Rp. 30,000.00 = 13,950.00
0.070 Mandor @Rp. 45,500.00 = 3,185.00
Sub Total . . = Rp. 111,135.00
Dibulatkan . . = Rp. 111,100.00

44 1m2 Usuk kamper / reng kamper 5/7 dan kruing 2/3.(An.F6).

0.008 m3 Kayu Kamper @Rp. 3,250,000.00 = 26,000.00
0.003 m3 Reng kayu kamper @Rp. 3,250,000.00 = 9,750.00
0.100 Tukang Kayu @Rp. 50,000.00 = 5,000.00
0.140 Pekerja @Rp. 30,000.00 = 4,200.00
0.005 Mandor @Rp. 45,500.00 = 227.50
0.250 kg Paku @Rp. 9,300.00 = 2,325.00
Sub Total . . = Rp. 47,502.50
Dibulatkan . . = Rp. 47,500.00

45 1m2 Usuk kamper / reng kamper 4/6 dan 2/3.(An.F.7)

0.006 m3 Kayu kamper @Rp. 3,250,000.00 = 19,500.00
0.003 m3 Reng kayu kamper @Rp. 3,250,000.00 = 9,750.00
0.100 Tukang Kayu @Rp. 50,000.00 = 5,000.00
0.140 Pekerja @Rp. 30,000.00 = 4,200.00
0.005 Mandor @Rp. 45,500.00 = 227.50
0.250 kg Paku @Rp. 9,300.00 = 2,325.00
Sub Total . . = Rp. 41,002.50
Dibulatkan . . = Rp. 41,000.00

46 1 m' Kayu papan Reuter tebal 3 cm (An.Membuat).

0.004 m3 Kayu Kruing @Rp. 2,500,000.00 = 10,000.00
0.002 kg Paku @Rp. 9,300.00 = 18.60
0.080 Tukang kayu @Rp. 50,000.00 = 4,000.00
0.028 Pekerja @Rp. 30,000.00 = 840.00
0.008 Mandor @Rp. 45,500.00 = 364.00
Sub Total . . = Rp. 15,222.60
Dibulatkan . . = Rp. 15,200.00
47 1m2 Pekerjaan pemasangan Usuk dan reng kayu lama (An.F.16)
0.100 kg Paku reng @Rp. 9,300.00 = 930.00
0.150 kg Paku Usuk @Rp. 9,300.00 = 1,395.00
0.100 Tukang kayu @Rp. 50,000.00 = 5,000.00
0.095 Pekerja @Rp. 30,000.00 = 2,850.00
0.005 Mandor @Rp. 45,500.00 = 227.50
Sub Total . . = Rp. 10,402.50
Dibulatkan . . = Rp. 10,400.00

48 1m2 Pekerja rangka atap dari Usuk glugu dan reng kamper (An.F16a).
0.003 m3 Reng kayu kamper @Rp. 3,250,000.00 = 9,750.00
2.200 m' Usuk glugu 5/7 @Rp. 3,250.00 = 7,150.00
0.150 kg Paku usuk @Rp. 9,300.00 = 1,395.00
0.100 kg Paku reng @Rp. 9,300.00 = 930.00
0.100 Tukang kayu @Rp. 50,000.00 = 5,000.00
0.010 Pekerja @Rp. 30,000.00 = 300.00
0.003 Mandor @Rp. 45,500.00 = 136.50
Sub Total . . = Rp. 24,661.50
Dibulatkan . . = Rp. 24,600.00

49 1m2 Pasang reng baru dan usuk lama (An. Membuat)

0.003 m3 Kayu reng kamper @Rp. 3,250,000.00 = 9,750.00
0.075 kg Paku reng @Rp. 9,300.00 = 697.50
0.080 Tukang kayu @Rp. 50,000.00 = 4,000.00
0.013 Pekerja @Rp. 30,000.00 = 390.00
Sub Total . . = Rp. 14,837.50
Dibulatkan . . = Rp. 14,800.00

50 1m3 Rangka kuda-kuda (An.Membuat)

1.100 m3 Kayu kamper @Rp. 3,250,000.00 = 3,575,000.00
0.100 kg paku @Rp. 9,300.00 = 930.00
12.000 Tukang kayu @Rp. 50,000.00 = 600,000.00
6.502 Pekerja @Rp. 30,000.00 = 195,060.00
0.620 Mandor @Rp. 45,500.00 = 28,210.00
Sub Total . . = Rp. 4,399,200.00
Dibulatkan . . = Rp. 4,399,200.00

51 1 kg Pasang kuda-kuda baja(An.Membuat)

1.150 kg Besi baja @Rp. 22,000.00 = 25,300.00
0.030 kg Kawat Las @Rp. 15,000.00 = 450.00
0.180 Tukang besi @Rp. 50,000.00 = 9,000.00
0.018 Kepala Tukang @Rp. 61,000.00 = 1,098.00
0.060 Pekerja @Rp. 30,000.00 = 1,800.00
0.003 Mandor @Rp. 45,500.00 = 136.50
Sub Total . . = Rp. 37,784.50
Dibulatkan . . = Rp. 37,700.00

52 1 m2 pasang genting Karangpilang (An.H2)

25.000 bh Genting @Rp. 5,000.00 = 125,000.00
0.100 Tukang @Rp. 50,000.00 = 5,000.00
0.190 Pekerja @Rp. 30,000.00 = 5,700.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 136,155.00
Dibulatkan . . = Rp. 136,100.00

53 1 m2 Pasang Genting mdl. Krpl. Gedung Bertingkat (verdieping) (An.H2a)

25.000 bh Genting @Rp. 5,000.00 = 125,000.00
0.100 Tukang @Rp. 50,000.00 = 5,000.00
0.282 Pekerja @Rp. 30,000.00 = 8,460.00
0.015 Mandor @Rp. 45,500.00 = 682.50
Sub Total . . = Rp. 139,142.50
Dibulatkan . . = Rp. 139,100.00

54 1m' Genteng bubungan biasa (An. H.6)

1.100 m' Rabung multiroof @Rp. 48,000.00 = 52,800.00
0.030 m3 Perekat @Rp. - = -
0.240 Tukang @Rp. 50,000.00 = 12,000.00
0.380 Pekerja @Rp. 30,000.00 = 11,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 77,110.00
Dibulatkan . . = Rp. 77,100.00
55 1 m2 pasang genting Vlam (An.Membuat).
25 bh Genting @Rp. 6,000.00 = 150,000.00
0.046 Tukang @Rp. 50,000.00 = 2,300.00
0.090 Pekerja @Rp. 30,000.00 = 2,700.00
0.050 Mandor @Rp. 45,500.00 = 2,275.00
Sub Total . . = Rp. 157,275.00
Dibulatkan . . = Rp. 157,200.00

56 1 m2 menutup atap dengan atap seng jika dipergunakan diatas kayu

memakai sekerup untuk kayu yang digalvane (An. H.6).
0.750 lbr Multiroof @Rp. 70,000.00 = 52,500.00
0.028 gross Sekerup kayu digalvene @Rp. 216,000.00 = 6,000.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.090 Pekerja @Rp. 30,000.00 = 2,700.00
0.005 Mandor @Rp. 45,500.00 = 227.50
Sub Total . . = Rp. 71,427.50
Dibulatkan . . = Rp. 71,400.00

57 1 m2 pasang asbes gelombang (An. Membuat)

0.400 lbr Asbes gelombang @Rp. 55,000.00 = 22,000.00
6.000 kg Paku asbes @Rp. 216,000.00 = 1,296,000.00
0.104 Tukang @Rp. 50,000.00 = 5,200.00
0.050 Pekerja @Rp. 30,000.00 = 1,500.00
0.005 Mandor @Rp. 45,500.00 = 227.50
Sub Total . . = Rp. 1,324,927.50
Dibulatkan . . = Rp. 1,324,900.00

58 1m2 Pasang Plafond dan Eternit baru (An.Membuat).

1.000 m2 Plat Eternit / tripleks @Rp. 40,000.00 = 40,000.00
4.000 m' Plipit meranti 1/3cm @Rp. 250.00 = 1,000.00
0.020 kg Paku Eternit @Rp. 10,000.00 = 200.00
0.200 kg Paku Plafond @Rp. 9,300.00 = 1,860.00
0.010 m3 Kayu Meranti 4/6 cm @Rp. 2,500,000.00 = 25,000.00
0.100 Tukang kayu @Rp. 50,000.00 = 5,000.00
0.028 Pekerja @Rp. 30,000.00 = 840.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 74,355.00
Dibulatkan . . = Rp. 74,300.00

59 1m2 Pasang Eternit dengan rangka lama (An.Membuat)

1.000 m2 Plat Eternit @Rp. 40,000.00 = 40,000.00
0.020 kg Paku Eternit @Rp. 10,000.00 = 200.00
0.100 Tukang kayu @Rp. 50,000.00 = 5,000.00
0.028 Pekerja @Rp. 30,000.00 = 840.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 46,495.00
Dibulatkan . . = Rp. 46,400.00

60 1m2 Mengerjakan Lisplank kayu Medang (An.Membuat)

0.100 kg Paku @Rp. 9,300.00 = 930.00
0.033 m3 Kayu Medang @Rp. 3,250,000.00 = 107,250.00
0.100 Tukang kayu @Rp. 50,000.00 = 5,000.00
0.026 Pekerja @Rp. 30,000.00 = 780.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 114,415.00
Dibulatkan . . = Rp. 114,400.00

61 1m' Papan kompres lapis seng (An.Membuat)

0.002 m3 Kayu Kruing @Rp. 1,500,000.00 = 3,000.00
0.150 lbr Seng BJLS 30 @Rp. 65,000.00 = 9,750.00
0.100 kg Paku @Rp. 9,300.00 = 930.00
0.040 Tukang kayu @Rp. 50,000.00 = 2,000.00
0.090 Pekerja @Rp. 30,000.00 = 2,700.00
0.004 Mandor @Rp. 45,500.00 = 182.00
Sub Total . . = Rp. 18,562.00
Dibulatkan . . = Rp. 18,500.00
62 1m' Pasang Talang baru (An. Membuat)
0.600 m' Talang seng BJLS 30 @Rp. 65,000.00 = 39,000.00
0.008 m3 Papan Kruing @Rp. 1,500,000.00 = 12,000.00
0.002 m3 Rangka kruing @Rp. 1,500,000.00 = 3,000.00
0.020 kg Paku @Rp. 9,300.00 = 186.00
0.040 Tukang @Rp. 50,000.00 = 2,000.00
0.095 Pekerja @Rp. 30,000.00 = 2,850.00
0.004 Mandor @Rp. 45,500.00 = 182.00
Sub Total . . = Rp. 59,218.00
Dibulatkan . . = Rp. 59,200.00

63 1 m2 Siaran / setrikan 1Pc:2Ps (An.Membuat).

0.150 Zak P C @Rp. 37,000.00 = 5,550.00
0.020 m3 Pasir pasang @Rp. 85,000.00 = 1,700.00
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.050 Pekerja @Rp. 30,000.00 = 1,500.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 13,795.50
Dibulatkan . . = Rp. 13,700.00

64 1 m2 Plesteran tebal 15 mm camp. 1Pc:3Ps untuk list ( An.Membuat).

0.140 Zak PC @Rp. 37,000.00 = 5,180.00
0.021 m3 Pasir @Rp. 85,000.00 = 1,776.50
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.050 Pekerja @Rp. 30,000.00 = 1,500.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 13,502.00
Dibulatkan . . = Rp. 13,500.00

65 1 m2 Plesteran tebal 15 mm camp. 1Pc:4 Ps untuk list ( An.Membuat).

0.130 Zak PC @Rp. 37,000.00 = 4,810.00
0.021 m3 Pasir @Rp. 85,000.00 = 1,776.50
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.045 Pekerja @Rp. 30,000.00 = 1,350.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 12,982.00
Dibulatkan . . = Rp. 12,900.00

66 1 m2 Plesteran camp. 1Pc:3Kpr:7Ps ( An.Membuat).

0.070 Zak PC @Rp. 37,000.00 = 2,590.00
0.007 m3 Kapur @Rp. 658,000.00 = 4,606.00
0.018 m3 Pasir @Rp. 85,000.00 = 1,530.00
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.045 Pekerja @Rp. 30,000.00 = 1,350.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 15,121.50
Dibulatkan . . = Rp. 15,100.00

67 1 m2 Plesteran camp. 1Pc:3Kpr:8Ps ( An.Membuat).

0.060 Zak PC @Rp. 37,000.00 = 2,220.00
0.007 m3 Kapur @Rp. 658,000.00 = 4,606.00
0.018 m3 Pasir @Rp. 85,000.00 = 1,530.00
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.045 Pekerja @Rp. 30,000.00 = 1,350.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 14,751.50
Dibulatkan . . = Rp. 14,700.00

68 1 m' Benangan dan Kol-kolan (An.Membuat).

0.013 Zak PC @Rp. 37,000.00 = 481.00
0.009 m3 Pasir @Rp. 85,000.00 = 765.00
0.072 Tukang batu @Rp. 50,000.00 = 3,600.00
0.002 Pekerja @Rp. 30,000.00 = 60.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total . . = Rp. 4,951.50
Dibulatkan . . = Rp. 4,900.00
69 1 m2 Lantai tegel abu-abu (An. Membuat)
25.000 bh Tegel @Rp. - = -
0.032 m3 Pasir @Rp. 85,000.00 = 2,720.00
0.020 zak PC @Rp. 37,000.00 = 740.00
0.100 Tukang batu @Rp. 50,000.00 = 5,000.00
0.145 Pekerja @Rp. 30,000.00 = 4,350.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 13,265.00
Dibulatkan . . = Rp. 13,200.00

70 1 m2 Dinding tegel putih uk.30/30 cm (An.Membuat)

10 bh Tegel putih @Rp. 42,000.00 = 420,000.00
0.177 zak PC @Rp. 37,000.00 = 6,549.00
0.010 m3 Pasir @Rp. 85,000.00 = 807.50
0.001 m3 PC putih @Rp. 91,000.00 = 91.00
0.150 Tukang batu @Rp. 50,000.00 = 7,500.00
0.185 Pekerja @Rp. 30,000.00 = 5,550.00
0.015 Mandor @Rp. 45,500.00 = 682.50
Sub Total . . = Rp. 441,180.00
Dibulatkan . . = Rp. 441,100.00

71 1 m2 Pasang tegel keramik 20x20 (An .Membuat)

1.000 m2 Tegel keramik 20X20 @Rp. 34,800.00 = 34,800.00
0.094 zak PC @Rp. 37,000.00 = 3,478.00
0.010 m3 Pasir pasang @Rp. 85,000.00 = 850.00
0.225 Tukang @Rp. 50,000.00 = 11,250.00
0.420 Pekerja @Rp. 30,000.00 = 12,600.00
0.023 Mandor @Rp. 45,500.00 = 1,023.75
Sub Total . . = Rp. 64,001.75
Dibulatkan . . = Rp. 64,000.00

72 1 m2 Pasang tegel keramik 30x30 landasan rabat beton (An.Membuat).

1.000 m2 Tegel keramik 30X30 @Rp. 42,000.00 = 42,000.00
0.094 zak PC @Rp. 37,000.00 = 3,478.00
0.010 m3 Pasir pasang @Rp. 85,000.00 = 850.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.280 Pekerja @Rp. 30,000.00 = 8,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total I . . = Rp. 65,638.00

0.060 m3 Rabat Beton 1 : 3 : 5 @Rp. 65,638.00 = 3,938.28

Sub Total II . . = Rp. 69,576.28
Total . . = Rp. 69,576.28
Dibulatkan . . = Rp. 69,500.00

73 1 m2 Pasang tegel keramik 30x30 landasan patlah batu merah (An.Membuat).

1 m2 Tegel keramik 30X30 @Rp. 42,000.00 = 42,000.00
0.094 zak PC @Rp. 37,000.00 = 3,478.00
0.010 m3 Pasir pasang @Rp. 85,000.00 = 850.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.280 Pekerja @Rp. 30,000.00 = 8,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 65,638.00

14 bh Batu bata @Rp. 600.00 = 8,400.00

0.008 zak PC @Rp. 37,000.00 = 296.00
0.016 m3 Kapur @Rp. 658,000.00 = 10,528.00
0.022 m3 Pasir Pasang @Rp. 85,000.00 = 1,870.00
0.035 Tukang @Rp. 50,000.00 = 1,750.00
0.003 Pekerja @Rp. 30,000.00 = 90.00
0.001 Mandor @Rp. 45,500.00 = 45.50
Sub Total II . . = Rp. 22,979.50
Total . . = Rp. 88,617.50
Dibulatkan . . = Rp. 88,600.00
74 Pasang saluran air dari buis beton u 20 cm (An. Membuat)
0.250 m3 Galian tanah @Rp. 22,100.00 = 5,525.00
0.050 m3 Urugan pasir @Rp. 74,900.00 = 3,745.00
1.000 m' Buis beton u 20 cm @Rp. 15,000.00 = 15,000.00
0.100 m2 Pasangan batu merah 1:3:8 @Rp. 611,600.00 = 61,160.00
1.000 m2 Plesteran 1:3 @Rp. 13,500.00 = 13,500.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.280 Pekerja @Rp. 30,000.00 = 8,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 118,240.00
Dibulatkan . . = Rp. 118,200.00

75 Pasang saluran air dari buis beton Ø 20 cm (An. Membuat)

0.300 m3 Galian tanah @Rp. 22,100.00 = 6,630.00
0.060 m3 Urugan pasir @Rp. 74,900.00 = 4,494.00
1.000 m' Buis beton @Rp. 35,000.00 = 35,000.00
0.100 m2 Pasangan batu merah 1:4 @Rp. 591,300.00 = 59,130.00
1.000 m2 Plesteran 1:3 @Rp. 13,500.00 = 13,500.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.280 Pekerja @Rp. 30,000.00 = 8,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 138,064.00
Dibulatkan . . = Rp. 138,000.00

76 Pasang saluran air dari buis beton u 40 cm (An. Membuat)

0.450 m3 Galian tanah @Rp. 22,100.00 = 9,945.00
0.090 m3 Urugan pasir @Rp. 74,900.00 = 6,741.00
1.000 m' Buis beton @Rp. 35,000.00 = 35,000.00
0.100 m2 Pasangan batu merah 1:3:8 @Rp. 591,300.00 = 59,130.00
1.000 m2 Plesteran 1:3 @Rp. 13,500.00 = 13,500.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.280 Pekerja @Rp. 30,000.00 = 8,400.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 143,626.00
Dibulatkan . . = Rp. 143,600.00

77 1 unit pasangan bak kontrol (An. Membuat)

0.150 m2 Pasangan trasram 1:4 @Rp. 591,300.00 = 88,695.00
1.000 m2 Plesteran trasram 1:3 @Rp. 13,500.00 = 13,500.00
0.200 Tukang @Rp. 50,000.00 = 10,000.00
0.300 Pekerja @Rp. 30,000.00 = 9,000.00
0.020 Mandor @Rp. 45,500.00 = 910.00
Sub Total . . = Rp. 122,105.00
Dibulatkan . . = Rp. 122,100.00

78 1 m' Kisdam dan Pengeringan (An. Membuat)

1.500 m2 Gedek @Rp. - = 15,000.00
1.000 btg Bambu @Rp. 12,500.00 = 12,500.00
0.150 kg Kawat @Rp. 10,000.00 = 1,500.00
0.120 Tukang @Rp. 50,000.00 = 6,000.00
0.230 Pekerja @Rp. 30,000.00 = 6,900.00
Sub Total . . = Rp. 41,900.00
Dibulatkan . . = Rp. 41,900.00

79 1m' Lubang drainase (An. Membuat)

0.400 m' PVC dia 2" @Rp. 106,000.00 = 42,400.00
0.050 Tukang @Rp. 50,000.00 = 2,500.00
0.095 Pekerja @Rp. 30,000.00 = 2,850.00
Sub Total . . = Rp. 47,750.00
Dibulatkan . . = Rp. 47,700.00

80 1m' Lubang drainase (An. Membuat)

0.400 m' PVC dia 3/4" @Rp. 27,000.00 = 10,800.00
0.050 Tukang @Rp. 50,000.00 = 2,500.00
0.095 Pekerja @Rp. 30,000.00 = 2,850.00
Sub Total . . = Rp. 16,150.00
Dibulatkan . . = Rp. 16,100.00
81 1 Lubang drainase (An. Membuat)
0.400 m' PVC dia 4" @Rp. 144,000.00 = 57,600.00
0.050 Tukang @Rp. 50,000.00 = 2,500.00
0.095 Pekerja @Rp. 30,000.00 = 2,850.00
Sub Total . . = Rp. 62,950.00
Dibulatkan . . = Rp. 62,900.00

82 10 m2 mengecat Kayu mengulangi cat lama (An. K.23+6)

1.300 kg Cat @Rp. 30,000.00 = 39,000.00
3.000 Tukang @Rp. 50,000.00 = 150,000.00
1.860 Pekerja @Rp. 30,000.00 = 55,800.00
0.100 Mandor @Rp. 45,500.00 = 4,550.00
Sub Total . . = Rp. 249,350.00
Dibulatkan . . = Rp. 249,300.00

1 m2 Mengecat 1 x = ------------------------ = Rp. 24,930.00

10.00 Dibulatkan 24,900.00

83 10 m2 mengecat Kayu baru serta menggosok dan mendempul (k.9+23+30)

4.250 kg Cat @Rp. 30,000.00 = 127,500.00
0.570 kg Minyak cat @Rp. 12,000.00 = 6,840.00
0.800 kg Dempul @Rp. 17,600.00 = 14,080.00
5.000 lbr Kertas gosok @Rp. 5,000.00 = 25,000.00
3.000 Tukang @Rp. 50,000.00 = 150,000.00
1.860 Pekerja @Rp. 30,000.00 = 55,800.00
0.100 Mandor @Rp. 45,500.00 = 4,550.00
Sub Total . . = Rp. 383,770.00

Untuk menggosok dan mendempul

0.400 Tukang @Rp. 50,000.00 = 20,000.00
Sub Total . . = Rp. 20,000.00
Total . . = Rp. 403,770.00
Dibulatkan . . = Rp. 403,700.00

403,700.00
1 m2 Mengecat 3 x = ------------------------ = Rp. 40,370.00
10.00 Dibulatkan 40,300.00

84 10 m2 mengecat Meny untuk cat-catan dasar (k23+18)

1.200 kg Cat menie @Rp. 10,000.00 = 12,000.00
3.000 Tukang @Rp. 50,000.00 = 150,000.00
1.860 Pekerja @Rp. 30,000.00 = 55,800.00
0.100 Mandor @Rp. 45,500.00 = 4,550.00
Sub Total . . = Rp. 222,350.00
Dibulatkan . . = Rp. 222,300.00
222,300.00
1 m2 Mengecat 1 x = ------------------------ = Rp. 22,230.00
10.00 Dibulatkan 22,200.00

85 1 m2 mengecat tembok / plafond (An. Membuat)

0.110 kg Plamir @Rp. 34,000.00 = 3,740.00
0.300 kg Cat dinding @Rp. 17,800.00 = 5,340.00
0.050 lbr Kertas gosok @Rp. 5,000.00 = 250.00
0.100 Tukang @Rp. 50,000.00 = 5,000.00
0.140 Pekerja @Rp. 30,000.00 = 4,200.00
0.010 Mandor @Rp. 45,500.00 = 455.00
Sub Total . . = Rp. 18,985.00
Dibulatkan . . = Rp. 18,900.00

79 1 m2 mengecat tembok / plafond pernah dicat (An. Membuat)

0.150 kg Cat halus @Rp. 16,000.00 = 2,400.00
0.050 Tukang @Rp. 50,000.00 = 2,500.00
0.075 Pekerja @Rp. 30,000.00 = 2,250.00
0.005 Mandor @Rp. 45,500.00 = 227.50
Sub Total . . = Rp. 7,377.50
Dibulatkan . . = Rp. 7,300.00
80 1 m2 pekerjaan plitur (An. K)
0.017 kg Cherllak @Rp. 47,500.00 = 788.50
0.330 ltr Spiritus @Rp. 7,500.00 = 2,475.00
2.000 lbr Kertas gosok @Rp. 5,000.00 = 10,000.00
0.500 Tukang plitur @Rp. 50,000.00 = 25,000.00
Sub Total . . = Rp. 38,263.50
Dibulatkan . . = Rp. 38,200.00

81 1 m3 Untuk pekerjaan mendirikan kembali bangunan kayu lama (An.L14)

12.000 Tukang kayu @Rp. 50,000.00 = 600,000.00
4.000 Pekerja @Rp. 30,000.00 = 120,000.00
0.200 Mandor @Rp. 45,500.00 = 9,100.00
Sub Total . . = Rp. 729,100.00
Dibulatkan . . = Rp. 729,100.00

82 Menghitung beaya menggilas dalam sebulan

1.000 org Masinis @Rp. 1950000 = 1,950,000.00
1.000 org asisten @Rp. 900000 = 900,000.00
150.000 org pekerja @Rp. 30,000.00 = 4,500,000.00
25.000 hr Sewa alat @Rp. 1200000 = 30,000,000.00
1,800.000 l Bahan bakar @Rp. 4300 = 7,740,000.00
45,090,000.00

Beaya per 100 m2 lapisan Base course A 1,803,600.00

Beaya per bulan base course B 1,202,400.00

83 Menebar Base course A untuk tebal 30 cm ( dipadatkan)

Untuk tiap 100 m2 luas tebaran
40.000 m3 Base course Klass A @Rp. 55000 = 2,200,000.00
7.500 org Pekerja @Rp. 30,000.00 = 225,000.00
0.375 org Mandor @Rp. 45,500.00 = 17,062.50
1.000 Beaya Menggilas sebulan @Rp. 1,803,600.00 = 1,803,600.00
1.000 Beaya Test @Rp. 250000 = 250,000.00
4,495,662.50
1 m2 1 layer 44,956.63

84 Menebar Base courseb untuk tebal 30 cm ( dipadatkan)

Untuk tiap 100 m2 luas tebaran
40.000 m3 Base course Klass A @Rp. 55000 = 2,200,000.00
7.500 org Pekerja @Rp. 30,000.00 = 225,000.00
0.375 org Mandor @Rp. 45,500.00 = 17,062.50
1.000 Beaya Menggilas sebulan @Rp. 1,202,400.00 = 1,202,400.00
1.000 Beaya Test @Rp. 250000 = 250,000.00
3,894,462.50
1 m2 1 layer 38,944.63
85 Mengaspal jalan baru
Untuk tiap 100 m2 aspalan
80.000 kg Aspal primer @Rp. 5200 = 416,000.00
200.000 kg aspal panas @Rp. 5420 = 1,084,000.00
1.200 m3 Fine agregat @Rp. 110000 = 132,000.00
0.300 Tempat memasak aspal @Rp. 100000 = 30,000.00
8.000 org Pekerjja @Rp. 30,000.00 = 240,000.00
0.400 org Mandor @Rp. 45,500.00 = 18,200.00
1.000 ls Alat @Rp. 15000 = 15,000.00
0.001 Beaya menggilas per bulan @Rp. 3,607,200.00 = 4,809.60
1.000 Beya Testing @Rp. 500000 = 500,000.00
2,440,009.60
24,400.10
CONSTRUCTION MANAGEMENT CONSULTANT ( CMC )
WORLD VISION - Lhung Lamno

Construction Type : Elementary School - New Construction

Site Name : SDN Glee Breuk
Site Location : Jln. Banda Aceh - Meulaboh Km 58, Glee Bruek
Building Unit Type : Bridge

I. Unit Price of Material

NO KODE DESCRIPTION UNIT STANDARD

(Rp.)
1 2 3 4 5

I BAHAN PASIR
1 M.040 Pasir urug / timbun m3 55,000.00
2 M.042 Sirtu / Aggregat kasar m3 55,000.00
3 - Pasir Lokal m3 55,000.00
4 M.041 Pasir beton / pasang m3 85,000.00
5 - Pasir Cor m3 80,000.00
6 M.042.a Aggregat halus m3 53,300.00
7 M.050 Timbunan pilihan m3 60,000.00
8 M.051 Tanah urug m3 35,000.00

II BAHAN BATU
1 M.010 Batu quary 15/20 m3 175,000.00
2 M.020 Batu belah 6 - 10 cm m3 150,000.00
3 M.021 Batu belah 15 - 20 cm m3 175,000.00
4 M.022 Batu pecah 5 - 7 cm m3 175,000.00
5 M.023 Batu pecah 3 - 5 cm m3 225,000.00
6 - Batu gunung belah 15/20 cm m3 175,000.00
7 M.024 Batu pecah 2 - 3 cm m3 348,000.00
8 M.025 Batu pecah 1 - 2 cm m3 85,000.00
9 M.026 Batu pecah 1/2 - 1 cm m3 -
10 - Batu pecah 0.5 / 0.5 cm m3 110,000.00

III BAHAN KORAL

1 M.012 Krikil sungai tak disaring m3 35,000.00
2 M.014 Krikil sungai disaring m3 45,000.00
3 - Koral pecah 2/3 cm m3 -
4 - Koral pecah tangan 5/7 m3 -
5 - Koral pecah tangan 1/2 m3 -
6 - Koral pecah mesin 1/1 m3 -
7 - Koral pecah lokal 2/3 m3 85,000.00

IV BAHAN BATU BATA

1 Ls.20 Batu merah kelas I buah 700.00
2 - Batu merah kelas II buah 600.00
3 - Bataco buah 3,000.00
4 - Paving stone/beton blok( 1 m2=34 bh ) buah 600.00

V BAHAN PORTLAND CEMENT ( PC )

1 M.080 Semen Portland Andalas = 40kg zak 37,000.00
2 - Semen Portland Padang / Cibinong 50 kg zak 42,000.00
3 - Semen Portland Tiga Roda 50 kg zak 42,500.00
4 - Semen putih ( Azano/Tiga Roda ) zak 91,000.00
5 - Semen Merah m3 -

VI BAHAN KAPUR
1 M.081 Kapur bubuk m3 658,000.00
2 - Kapur gamping kg -

VII BAHAN BESI

1 M.162 Kawat bronjong dia 5 mm kg 11,000.00
2 M.167 Baja tulangan kg 6,750.00
3 M.168 Kawat baja ( bindrat) / kawat beton kg 10,100.00
4 - Baja Profil / Plat Baja kg 22,000.00
5 - Besi beton ulir kg 9,150.00
6 - Baut Kap dia 1/2 - 8 bh 4,000.00
7 - Besi beton polos dia 14 mm - 10 m Ljr 59,775.00
8 - Besi beton polos dia 12 mm - 10 m Ljr 42,725.00
9 - Besi beton polos dia 10 mm - 10 m Ljr 30,500.00
 1 2 3 4 7
10 - Besi beton polos dia 8 mm - 10 m Ljr 22,000.00
11 - Besi beton polos dia 6 mm - 10 m Ljr 20,000.00
12 - Besi beton polos dia 5 mm Ljr -
13 - Besi siku 3.30.30 * 6 m Ljr -
14 Ls.9 Besi L 70.70.7 m1 -
15 Ls.10 Besi L 50.50.5 - 4 m m1 23,750.00
16 Ls.11 Pipa besi dia. 2 1/2" batang 130,000.00
17 Pipa besi dia. 1 1/2" batang 100,000.00
18 Ls.13 Besi U No. 8 lj -
19 - Pipa air galvanis medium dia 1/2 " batang 58,000.00
20 - Pipa air galvanis medium dia 3/4 " batang 80,000.00
21 - Pipa air galvanis medium dia 1 " batang 102,000.00

VIII BAHAN LANTAI -

1 - Tegel abu-abu 20x20 cm bj -
2 - Tegel plint abu-abu 20x20 cm bj -
3 - Tegel traso 20x20 cm bj -
4 - Tegel traso 30x30 cm bj -
5 - Tegel wafel 20x20 cm bj -

IX BAHAN TEGEL PORSLIN POLOS

1 - Keramik 10x 10 cm m2 25,000.00
2 - Keramik 20x 20 cm m2 34,800.00
3 - Keramik 30x 30 cm m2 42,000.00

X BAHAN BUIS BETON

1 - Buis beton bulat dia 15 * 1 m' buah 25,000.00
2 - Buis beton bulat dia 20 * 1 m' buah 31,000.00
3 - Buis beton bulat dia 30 * 1 m' buah 35,000.00
4 - Buis beton U dia 20 * 1 m' buah 15,000.00
5 Ls.1 Gorong2 beton dia. 50 cm * 1 m' buah -
6 Ls.2 Gorong2 beton dia. 40 cm * 1 m' buah -
7 Ls.3 Gorong2 beton 1/2 dia. 80 cm * 1 m' buah -
8 Ls.4 Gorong2 beton 1/2 dia. 60 cm * 1 m' buah -
9 Ls.5 Gorong2 beton 1/2 dia. 50 cm * 1 m' buah -
10 Ls.6 Gorong2 beton 1/2 dia. 40 cm * 1 m' buah -
11 Ls.7 Gorong2 beton 1/2 dia. 30 cm * 1 m' buah -
12 Ls.8 Gorong2 beton 1/2 dia. 20 cm * 1 m' buah -
13 M.031 Gorong-gorong beton dia. 60 cm * 1 m' buah -
14 M.033 Gorong-gorong beton dia. 80 cm * 1 m' buah -
15 M.035 Gorong-gorong beton dia. 100 cm * 1 m' buah -

XI BAHAN KAYU
1 - Kayu jati balok 8/12, 6/12 * 2 m' m3 -
2 - Kayu jati papan 2/20 * 2 m' m3 -
3 - Kayu jati usuk 5/7, 4/6 * 2m' m3 -
4 - Kayu jati reng 2/3, 3/5 * 4,5 m' m3 -
5 - Kayu kamper balok 8/15, 8/12, 6/12 *4 m' m3 3,250,000.00
6 - Kayu kamper papan 2/20,3/20,3/30* 4 m' m3 3,250,000.00
7 - Kayu kamper usuk 5/7, 4/6 * 4m' m3 3,250,000.00
8 - Kayu kamper reng 2/3, 3/5 * 4 m' m3 3,250,000.00
9 - Kayu bengkirai balok 8/15, 8/12, 6/12 *4 m' m3 -
10 - Kayu bengkirai papan 2/20,3/20* 4 m' m3 -
11 - Kayu bengkirai usuk 5/7, 4/6 * 4m' m3 -
12 - Kayu meranti balok 8/15, 8/12, 6/12 *4 m' m3 2,500,000.00
13 - Kayu meranti papan 2/20,3/20* 4 m' m3 2,500,000.00
14 - Kayu meranti usuk 5/7, 4/6 * 4m' m3 2,500,000.00
15 - Kayu kruing balok 8/15, 8/12, 6/12 *4 m' m3 1,500,000.00
16 - Kayu kruing papan 2/20,3/20* 4 m' m3 1,500,000.00
17 - Kayu kruing usuk 5/7, 4/6 * 4m' m3 1,500,000.00
18 M.070 Kayu bakar m3 445,000.00
19 M.180 Kayu untuk perancah/bekesting m3 1,900,000.00
20 Ls.21 Dolken dia 15 cm-4 m m3 2,500,000.00
 1 2 3 4 7
XII BAHAN PENUTUP ATAP
1 - Genteng kodok bh 5,000.00
2 - Genteng bubungan lokal m' 34,000.00
3 - Genteng vlam pres lokal keping 6,000.00
4 - Rabung Multiroof m' 48,000.00

XIII BAHAN ASBES GELOMBANG

1 - Asbes gelombang kecil 3,050*1.050*4m' lembar 48,000.00
2 - Asbes gelombang besar 3,050*1.050*4m' lembar 55,000.00
3 - Asbes plat 1*1 m' Ex Gresik lembar -
4 - Asbes plat 1*1 m' Ex Karang pilang lembar -

XIV BAHAN SENG GELOMBANG

1 - Seng gel BJLS 30.80*300 cm lembar 70,000.00
2 - Seng gel BJLS 30.80*150 cm lembar 65,000.00
3 - Seng plat datar BJLS 30.80*300 cm lembar 67,000.00

XV BAHAN PIPA PARALON

1 - Pipa PVC dia 3/4 " * 4 m' batang 27,000.00
2 - Pipa PVC dia 4 " * 4 m' batang 144,000.00
3 Ls.12 Paralon dia. 2" * 4 m' batang 106,000.00

XVI BAHAN CAT KAYU DAN TEMBOK

1 Ls.14 Cat Emco kg 30,000.00
2 Ls.15 Cat Meny kg 10,000.00
3 Ls.16 Minyak Cat lt 12,000.00
4 Ls.17 Cat Tembok Decolit kg 17,800.00
5 M.17 Cat Marka kg 33,500.00
6 - PLamur tembok kg 34,000.00
7 - Plamur kayu kg 34,000.00
8 - Cat Tembok Paragon kg 16,000.00

XVII BAHAN KACA POLOS DAN RAYBAN

1 - Kaca polos 3 mm m2 75,000.00

2 - Kaca polos 5 mm m2 85,000.00
3 - Kaca rayban 3 mm m2 90,000.00
4 - Kaca rayban 5 mm m2 100,000.00
5 - Kaca Naco+kerangka m2 205,000.00

XVIII BAHAN TRIPLEK

1 - Triplek 122*244 * 3 mm lb 45,000.00
2 - Triplek 110*210 * 3 mm lb 40,000.00
3 - Teakwood 122*244 * 3 mm lb 65,000.00
4 - Teakwood 110*210 * 3 mm lb 55,000.00
5 - Multiplek 122*244 * 12 mm lb 75,000.00
6 - Plat Aluminium lb 130,000.00

XIX BAHAN ALAT PENGGANTUNG DAN PENGUNCI

1 - Kunci merk KUDA TERBANG 2xputar(asli) bh 75,000.00
2 - Kunci merk ANCHOR 2xputar (asli) bh 80,000.00
3 - Kunci merk UNION 2xputar (asli) bh 104,000.00
4 - Engsel nylon ARCH pintu (asli) bh 20,000.00

XX BAHAN SANITAIR
1 - Closet jongkok traso lokal set 90,000.00
2 - Closet jongkok porselin INA set 155,000.00
3 - Closet duduk porselin komplit merk TOTO set 300,000.00
 1 2 3 4 7
XXI BAHAN PAKU
1 M.166 Paku kg 9,300.00
2 - Paku reng kg 10,000.00
3 - Paku usuk/kaso kg 10,000.00
4 - Paku triplek kg 10,000.00
5 - Paku seng kg 28,000.00
6 Paku Asbes kg 15,000.00
7 - Paku sekrup gros 216,000.00

XXII BAHAN LAMPU

1 - Lampu TL komplit 20 watt philip buah 180,000.00
2 - Lampu TL komplit 40 watt philip buah 200,000.00
3 - Lampum pijar 40 watt philip buah 117,000.00
4 - Saklar tunggal merk BROCO buah 110,000.00
5 - Stop kontak merk BROCO buah 106,000.00
6 - Sekering kast lokal 1 Group buah 100,000.00
7 - Sekering kast lokal 2 Group buah 125,000.00

XXIII BAHAN KABEL LISTRIK SUPREME

1 - NYM 1000 volt 1,5 mm m' 3,900.00
2 - NYM 1000 volt 2,5 mm m' 5,100.00
3 - NYM 1000 volt 4 mm m' 12,500.00

XXIV BAHAN LAIN-LAIN

1 M.061 Aspal bitumen kg 5,200.00
2 M.062 Aspal semen Pen 60/70 atau 80/100 kg 5,420.00
3 M.063 Minyak fluk/modifier Ltr 4,000.00
4 M.064 Minyak aspal Ltr 3,500.00
5 M.065 Kerosine Ltr 4,200.00
6 M.170 Alat bantu set 25,000.00
7 M.182 Teer kg 20,000.00
8 M.183 Minyak diesel / solar Ltr 4,300.00
9 M.185 Minyak pelumas Ltr 20,000.00
10 - Stempet kg 25,000.00
11 M. Bensin Ltr 4,500.00
12 Ls.18 Lempung m3 -
13 Ls.19 Air m3 -
14 M.33 Thiner B Ltr 15,000.00
15 M.34 Glass Bit kg -
16 M.35 Dempul kg 17,600.00
17 M.36 Batu apung kg -
18 Ls.22 Ijuk kg 9,000.00
19 - Spirtus Ltr 7,500.00
20 - Serelag INDIA (warna kuing tua tipis ) kg -
21 - Plitur jadi kg 47,500.00
22 - Bambu btg 12,500.00
23 - Gedek m2 -
24 - Kawat ram / harmonika m2 24,000.00
25 - Kawat Las Kg 20,000.00
26 - Kawat Tali / Kisdam Kg 10,000.00
27 - Gembok bj 75,000.00
28 - Lem Kayu Kg 19,800.00
29 - Kertas Gosok Lbr 5,000.00
30 - Lempengan Rumput m2 17,000.00
31 - Paving Stone m2 55,000.00
II. Unit Price of worker, labour, operator

NO KODE URAIAN SAT. STANDARD

C (Rp.)
1 2 3 4 7
1 L.061 Mandor lapangan hr 45,500.00
2 L.071 Mekanik hr 45,500.00
3 L.072 Mekanik pembantu hr 30,000.00
4 L.073 Tukang Kepala hr 61,000.00
5 L.079 Tukang hr 50,000.00
6 L.081 Operator terlatih hr 75,000.00
7 L.081a Operator (Finisher, Bulldozer) hr 65,000.00
8 L.082 Operator semi terlatih hr 65,000.00
9 L.083 Pembantu operator hr 30,000.00
10 L.091 Sopir material / truck hr 50,000.00
11 L.092 Sopir personil hr 50,000.00
12 L.099 Pembantu sopir / kenek hr 30,000.00
13 L.101 Buruh lapangan tak terlatih hr 30,000.00
14 L.103 Buruh lapangan agak terlatih hr 30,000.00
15 L.106 Buruh lapangan terlatih hr 30,000.00
16 L.01 Pekerja hari 30,000.00
17 L.02 Tukang hari 50,000.00
18 L.03 Mandor hari 45,500.00
19 - Kepala Tukang Gali tanah hr 61,000.00
20 - Kepala Tukang Batu hr 61,000.00
21 - Kepala Tukang Kayu hr 61,000.00
22 - Kepala Tukang Besi hr 61,000.00
23 - Kepala Tukang Cat hr 61,000.00
24 - Kepala Tukang Listrik hr 61,000.00
25 - Kepala Tukang Pipa Air hr 61,000.00
26 - Kepala Tukang hr 61,000.00
27 - Tukang Gali tanah hr 50,000.00
28 - Tukang Batu hr 50,000.00
29 - Tukang Kayu hr 50,000.00
30 - Tukang Besi hr 50,000.00
31 - Tukang Cat hr 50,000.00
32 - Tukang Plitur hr 50,000.00
33 - Tukang Aspal hr 50,000.00
34 - Tukang Listrik hr 50,000.00
35 - Tukang Pipa Air hr 50,000.00
36 - Pembantu Tukang Batu hr 30,000.00
37 - Pembantu Tukang Kayu hr 30,000.00
38 - Pembantu Tukang Besi hr 30,000.00
39 - Pembantu Tukang Cat hr 30,000.00
40 - Pembantu Tukang Listrik hr 30,000.00
41 - Pembantu Tukang Pipa Air hr 30,000.00
42 - Pembantu Tukang hr 30,000.00
43 - Pembantu Tukang hr 30,000.00
44 - Pembantu Tukang hr 30,000.00
45 - Masinis hr -
46 - Penjaga Api hr -
47 - Penjaga Malam hr 30,000.00
PERHITUNGAN QUANTITY

a Pondasi
1 pasir urug
2 pondasi batu kali
3 batu kosong
b Tanah (pondasi)
1 Galian tanah
2 Timbunan kembali
c RC ( K 250 )
#REF!
1 Balok sloff 15/15 (atas)
2 Balok Sloof 20/25 (bawah)

3 Balok Konsol 15/20

#REF!
1 Kolom praktis 15/25
2 Kolom praktis 20/20
t = 15 cm

1 #REF!
2 Kolom utama 25/25

RC-25/35 #REF!
1 Ring balk 25/35
a tanah 2 Balok Latai 15/15
h
b Wall (batu bata)
c
20 1 Dinding sudut
10 2 Dinding
1 Plesteran trasraam
2 Plesteran

Hitung Beugel / sengkang

Balok
3.5

25

20 12 Ǿ 12 -10 12 Ǿ 12 -10

1 balok sloof 20/25 Total sengkang 1260.00 each

A - Ǿ 10 0.000079 m2
Berat jenis 7800 kg/m3
 Panjang lilitan 0.8 m'
Kebutuhan besi sengkang 617

2 balok utama 25/40 Total sengkang 0.00 each

A - Ǿ 12 0.00011304 m2
Berat jenis 7800 kg/m3
Panjang lilitan 1.3 m'
Kebutuhan besi sengkang 0

3 balok konsol 20/20 Total sengkang 0.00 each

A - Ǿ 12 0.00011304 m2
Berat jenis 7800 kg/m3
Panjang lilitan 0.8 m'
Kebutuhan besi sengkang 0

4 balok Latai 20/35 Total sengkang 0.00 each

A - Ǿ 12 0.00011304 m2
Berat jenis 7800 kg/m3
Panjang lilitan 1.1 m'
Kebutuhan besi sengkang 0

(A ) Berat sengkang balok 617

(A) + (B) 641

Sengkang dan Tulangan utama 1,350

70 70
a b C1 C2 h Volume L / each Qty

1.0 0.1 0.10 391.0 39.1 M3

0.3 0.5 0.6 0.24 391.0 93.8 M3 103.224
1.0 1.0 0.1 0.10 0.0 0.0 M3 0

0.5 1.1 0.8 0.6 391.0 242.4 M3 290.904

97.0 M3 116.362

Tie Beam
0.000 0.0 0.0 M3
0.20 0.25 0.050 391.0 19.6 M3 21.51 150

0.000 0.0 0.0 M3 0.0

4.0 0.000 0.0 0.0 M3

0.20 0.20 1.2 0.048 8.0 0.4 M3
0.42

0.00 0.00 1.2 0.000 8.0 0.0 M3 0.00

Console Beam
0.00 0.00 0.000 0.0 0.0 M3

0.00 0.00 0.000 0.0 0.0 M3 0.00 m3

0.1 0.3 0.0 391.0 117.3 m3 117.3

1.1 391.0 410.6
M2 410.6

Kolom praktis 20/20

 Total sengkang ( Ǿ 10 - 15 ) 48.00 each
A - Ǿ 10 0.000079 m2
Berat jenis 7800 kg/m3
kg Panjang lilitan 0.8 m'
Kebutuhan besi sengkang 24 kg
Kolom Utama 25/25
Total sengkang ( Ǿ 10 - 15 ) 0.00 each
A - Ǿ 10 0.000079 m2
Berat jenis 7800 kg/m3
kg Panjang lilitan 0.8 m'
Kebutuhan besi sengkang 0 kg

(B) Berat sengkang kolom 24 kg

kg Tulangan utama
Sloof
total 32
A - Ǿ 12 0.000113 m2
Berat jenis 7800 kg/m3
Panjang lilitan 1.5
kg 42.322
Kolom praktis 20/20
total 4 each
A - Ǿ 12 0.000113 m2
Berat jenis 7800 kg/m3
Panjang lilitan 189 m2
666.574

Total tulangan utama 708.896

 15/15

20/20

20 240

50
 15

160 90

10
20
35 35

15 15 15
225 30 150

50 50

275 50
Rekap Perubahan Anggran Biaya

Construction Type : New Construction

Site Name : Kuala Buya Bridge
Site Location : Lok Bubon, Samatiga, Meulaboh, NAD
Building Unit Type : Bridge

RENCANA ANGGARAN BIAYA (DTPL)

NO. Description Unit Quantity Unit Price
Rp.
1 2 3 4 5
I PREPARATION OF WORKS
1 Clearing and grubbing ls 1.00 5,000,000.0
2 Demolition ls - 92,800.0
3 Stake out / Bouwplank m' - 18,800.0
4 Direksi Keet m2 60.00 400,000.0
5 Mobilisation and Demobilisation of Main ls 1.00 12,500,000.0
Equipment (excavator, Walss, Piling Rig

II EARTHWORKS
1 Excavation m3 130.00 26,520.0
2 Backfill m3 52.00 6,300.0
3 Sub Base Class A (incl. compaction and testing) t=160cm m2 257.40 179,826.5
4 Sub Base Class B (incl.compaction and testing) t=90cm m2 257.40 77,889.3
5 Protection of Excavation (temporary dam and maintenance) ls 1.00 20,000,000.0
6 Asphalt pavement m2 210.00 24,400.1

III STONE MASONRY

1 Rubber Stone m3 - 278,170.0
2 Stone Masonry (1:4) m3 43.20 585,480.0
3 Finishing of Concrete ( 1:2 ) m3 6.00 15,100.0
4 Lean Concrete (t = 5 cm) m2 31.72 23,100.0

IV REINFORCED CONCRETE WORKS

1 Foundation Cap m3 1.39 2,808,000.0
2 Abutment m3 19.44 3,728,500.0
3 Abutment Cap m3 9.50 4,101,350.0
4 Concrete of Beam m3 51.60 4,522,600.0
5 Oprit/appron m3 3.00 1,309,200.0

V MISCELANEOUS
1 Bearing Pad unit 12.00 390,000.0
2 Expansion Joint (complete with joint filler) m' 7.00 13,167,000.0
3 GIP Steell Ø 3 inc. (hand rail) m' 62.00 52,000.0

TOTAL

Keterangan
CCO AWAL (No 1) adalah CCO (perubahan) yang diakibatkan oleh kondisi lapangan pada saat melakukan site eng
RAB setelah Lelang adalah perubahan Anggaran Biaya yang diakibatkan karena perubahan Harga Satuan Material
CCO (No 2,3,4 dst) adalah CCO (perubahan) yang diakibatkan oleh kondisi lapangan pada saat melakukan pekerja
REALISASI adalah biaya riil terakhir yang dihitung setelah konstruksi tersebut dinyatakan selesai.(Umumnya disebu
Data SIM menggunakan RAB(DTPL) , Lelang , Realisasi.
 CCO awal

Tidak ada perubahan = kolom 7 Mungkin berubah tergantung lokasi

tiga, Meulaboh, NAD Teoritis berubah Teoritis tidak berubah

NGGARAN BIAYA (DTPL) RAB Hasil LELANG MC

Sub Total Quantity Unit Price Sub Total Quantity Unit Price
Rp. Rp. Rp. Rp.
6 10 11 12 7 8

5,000,000.00 1 1 5000000
- 0 0 92800
- 0 0 18800
24,000,000.00 60 60 400000
12,500,000.00 1 1 12500000
41,500,000.00

3,447,600.00 130 130 26520

327,600.00 52 52 6300
46,287,341.10 257.4 257.4 179826.5
20,048,692.95 257.4 257.4 77889.25
20,000,000.00 1 1 20000000
5,124,020.16 210 210 24400.096
95,235,254.21

- 0 0 278170
25,292,736.00 43.2 400000 17280000 43.2 585480
90,600.00 6 6 15100
732,732.00 31.72 31.72 23100
26,116,068.00

3,905,366.40 1.3908 1.3908 2808000

72,482,040.00 19.44 19.44 3728500
38,962,825.00 9.5 9.5 4101350
233,366,160.00 51.6 51.6 4522600
3,927,600.00 3 3 1309200
348,716,391.40

4,680,000.00 12 12 390000
92,169,000.00 7 7 13167000
3,224,000.00 62 62 52000
100,073,000.00

611,640,713.61
an pada saat melakukan site engineering
erubahan Harga Satuan Material dan Barang atau perubahanHarga Satuan Pekerjaan sebagai hasil keputusan pemenang dalam Pelelang
gan pada saat melakukan pekerjaan konstruksi.
atakan selesai.(Umumnya disebut CCO terakhir)
 CCO awal CCO berjalan

ungkin berubah tergantung lokasi Berubah sesuai kebutuhan lapangan Sama dengan CCO terakhir
oritis tidak berubah Sama dengan kolom 11 Sama dengan kolom 11

MC CCO (No1,2,3,4 dst) REALISASI

Sub Total Quantity Unit Price Sub Total Quantity Unit Price
Rp. Rp. Rp. Rp.
9 13 14 15 16 17

5,000,000.00
0.00
0.00
24,000,000.00
12,500,000.00
41,500,000.00

3,447,600.00
327,600.00
46,287,341.10
20,048,692.95
20,000,000.00
5,124,020.16
95,235,254.21

0.00
25,292,736.00 59 400000 23600000 70 400000
90,600.00
732,732.00
26,116,068.00

3,905,366.40
72,482,040.00
38,962,825.00
233,366,160.00
3,927,600.00
348,716,391.40

4,680,000.00
92,169,000.00
3,224,000.00
100,073,000.00
hasil keputusan pemenang dalam Pelelangan.
ma dengan CCO terakhir
ma dengan kolom 11

REALISASI
Sub Total
Rp.
18

28000000
Rekap Perubahan Anggran Biaya

Construction Type : New Construction

Site Name : Kuala Buya Bridge
Site Location : Lok Bubon, Samatiga, Meulaboh, NAD
Building Unit Type : Bridge

RENCANA ANGGARAN BIAYA (DTPL)

NO. Description Unit Quantity Unit Price
Rp.
1 2 3 4 5
I PREPARATION OF WORKS
1 Clearing and grubbing ls 1.00 5,000,000.0
2 Demolition ls - 92,800.0
3 Stake out / Bouwplank m' - 18,800.0
4 Direksi Keet m2 60.00 400,000.0
5 Mobilisation and Demobilisation of Main ls 1.00 12,500,000.0
Equipment (excavator, Walss, Piling Rig

II EARTHWORKS
1 Excavation m3 130.00 26,520.0
2 Backfill m3 52.00 6,300.0
3 Sub Base Class A (incl. compaction and testing) t=160cm m2 257.40 179,826.5
4 Sub Base Class B (incl.compaction and testing) t=90cm m2 257.40 77,889.3
5 Protection of Excavation (temporary dam and maintenance) ls 1.00 20,000,000.0
6 Asphalt pavement m2 210.00 24,400.1

III STONE MASONRY

1 Rubber Stone m3 - 278,170.0
2 Stone Masonry (1:4) m3 43.20 585,480.0
3 Finishing of Concrete ( 1:2 ) m3 6.00 15,100.0
4 Lean Concrete (t = 5 cm) m2 31.72 23,100.0

IV REINFORCED CONCRETE WORKS

1 Foundation Cap m3 1.39 2,808,000.0
2 Abutment m3 19.44 3,728,500.0
3 Abutment Cap m3 9.50 4,101,350.0
4 Concrete of Beam m3 51.60 4,522,600.0
5 Oprit/appron m3 3.00 1,309,200.0

V MISCELANEOUS
1 Bearing Pad unit 12.00 390,000.0
2 Expansion Joint (complete with joint filler) m' 7.00 13,167,000.0
3 GIP Steell Ø 3 inc. (hand rail) m' 62.00 52,000.0

TOTAL

Keterangan
CCO AWAL (No 1) adalah CCO (perubahan) yang diakibatkan oleh kondisi lapangan pada saat melakukan site eng
RAB setelah Lelang adalah perubahan Anggaran Biaya yang diakibatkan karena perubahan Harga Satuan Material
CCO (No 2,3,4 dst) adalah CCO (perubahan) yang diakibatkan oleh kondisi lapangan pada saat melakukan pekerja
REALISASI adalah biaya riil terakhir yang dihitung setelah konstruksi tersebut dinyatakan selesai.(Umumnya disebu
Data SIM menggunakan RAB(DTPL) , Lelang , Realisasi.
 CCO awal

Tidak ada perubahan = kolom 7 Mungkin berubah tergantung lokasi

tiga, Meulaboh, NAD Teoritis berubah Teoritis tidak berubah

NGGARAN BIAYA (DTPL) RAB Hasil LELANG MC

Sub Total Quantity Unit Price Sub Total Quantity Unit Price
Rp. Rp. Rp. Rp.
6 10 11 12 7 8

5,000,000.00 1 1 5000000
- 0 0 92800
- 0 0 18800
24,000,000.00 60 60 400000
12,500,000.00 1 1 12500000
41,500,000.00

3,447,600.00 130 130 26520

327,600.00 52 52 6300
46,287,341.10 257.4 257.4 179826.5
20,048,692.95 257.4 257.4 77889.25
20,000,000.00 1 1 20000000
5,124,020.16 210 210 24400.096
95,235,254.21

- 0 0 278170
25,292,736.00 43.2 400000 17280000 43.2 585480
90,600.00 6 6 15100
732,732.00 31.72 31.72 23100
26,116,068.00

3,905,366.40 1.3908 1.3908 2808000

72,482,040.00 19.44 19.44 3728500
38,962,825.00 9.5 9.5 4101350
233,366,160.00 51.6 51.6 4522600
3,927,600.00 3 3 1309200
348,716,391.40

4,680,000.00 12 12 390000
92,169,000.00 7 7 13167000
3,224,000.00 62 62 52000
100,073,000.00

611,640,713.61
an pada saat melakukan site engineering
erubahan Harga Satuan Material dan Barang atau perubahanHarga Satuan Pekerjaan sebagai hasil keputusan pemenang dalam Pelelang
gan pada saat melakukan pekerjaan konstruksi.
atakan selesai.(Umumnya disebut CCO terakhir)
 CCO awal CCO berjalan

ungkin berubah tergantung lokasi Berubah sesuai kebutuhan lapangan Sama dengan CCO terakhir
oritis tidak berubah Sama dengan kolom 11 Sama dengan kolom 11

MC CCO (No1,2,3,4 dst) REALISASI

Sub Total Quantity Unit Price Sub Total Quantity Unit Price
Rp. Rp. Rp. Rp.
9 13 14 15 16 17

5,000,000.00
0.00
0.00
24,000,000.00
12,500,000.00
41,500,000.00

3,447,600.00
327,600.00
46,287,341.10
20,048,692.95
20,000,000.00
5,124,020.16
95,235,254.21

0.00
25,292,736.00 59 400000 23600000 70 400000
90,600.00
732,732.00
26,116,068.00

3,905,366.40
72,482,040.00
38,962,825.00
233,366,160.00
3,927,600.00
348,716,391.40

4,680,000.00
92,169,000.00
3,224,000.00
100,073,000.00
hasil keputusan pemenang dalam Pelelangan.
ma dengan CCO terakhir
ma dengan kolom 11

REALISASI
Sub Total
Rp.
18

28000000