rab balai rw perum au

92
No. Kegiatan Produksi Per-Hari 1 Pengurugan kembali & pemadatan (stamper) 115.00 2 Pas. Pipa PVC Bawah tanah 84.00 3 Galian tanah normal 17.50 4 Urugan tanah dengan motor grader 265.00 5 Pek. Beton K-225 (concrete mixer 0.125m3) 10.00 6 Pembesian 1 kg 200.00 7 Bekisting kayu papan, multiplex utk sloof + pond. Ta 70.00 8 Bekisting kayu papan, multiplex utk kolom,balok & Pe 50.00 9 Pek. Beton K-225 Manual 1:3:5 5.67 Produksi Jenis pekerjaan m3 Adukan manual non concrete mixer 1:3:5 team vol 1 x aduk 0.16 1 cycle adukan 0.06 1 m3 6.35 1 m3 253.97 prod per hari untuk 3 team pekerja 5.67

Upload: aldhyfebieyuza

Post on 28-Dec-2015

154 views

Category:

Documents


5 download

TRANSCRIPT

Page 1: Rab Balai Rw Perum Au

No. KegiatanProduksi

Per-Hari

1 Pengurugan kembali & pemadatan (stamper) 115.002 Pas. Pipa PVC Bawah tanah 84.003 Galian tanah normal 17.504 Urugan tanah dengan motor grader 265.005 Pek. Beton K-225 (concrete mixer 0.125m3) 10.006 Pembesian 1 kg 200.007 Bekisting kayu papan, multiplex utk sloof + pond. Tapak 70.008 Bekisting kayu papan, multiplex utk kolom,balok & Pelat l 50.009 Pek. Beton K-225 Manual 1:3:5 5.67

Produksi

Jenis pekerjaan m3

Adukan manual non concrete mixer 1:3:5

teamvol 1 x aduk 0.161 cycle adukan 0.06

1 m3 6.351 m3 253.97

prod per hari untuk 3 team pekerja 5.67

Page 2: Rab Balai Rw Perum Au

satTenaga Kerja Koefisien upah

pekerja mandor tukang pekerja mandor tukang

m2 6 1 2 0.0522 0.0087 0.0174ml 3 1 2 0.0357 0.0119 0.0238m3 - 1 6 - 0.0571 0.3429m3 5 1 - 0.0189 0.0038 -m3 12 1 4 1.2000 0.1000 0.4000kg 2 1 1 0.0100 0.0050 0.0050m2 5 1 5 0.0714 0.0143 0.0714m2 6 1 6 0.1200 0.0200 0.1200m3 9 1 3 1.5873 0.1764 0.5291

Sat pekerja mandor tukang

3 0.333 1m3day

xmin

m3

Page 3: Rab Balai Rw Perum Au

No1

2

3

4

5

A

B

Page 4: Rab Balai Rw Perum Au

C

D

F

J

K

Page 5: Rab Balai Rw Perum Au

M

P

S

Page 6: Rab Balai Rw Perum Au

T

R

KODE JENIS MATERIAL HAR SAT SAT SUPLIYER 61 Dolken 10/12 37,000.00 btg B.Leni23 Sesek Bambu 70,000.00 lbr Dumyati4 Glugu kelapa 4 m 390,000.00 btg B.Leni5 Glugu kelapa 6 m 460,000.00 btg B.Leni6 Solar ( HSD ) 10,100.00 litr ABETA78 Seng gelombang 38,000.00 bh9

10 Overpal 15,000.00 psg11 Engsel pintu 4" 25,000.00 psg1213 Cat tembok 80,000.00 gln14 Solar ( HSD ) 11,426.89 litr ABETA1516 Pipa 3/4" 24,000.00 btg171819 Pompa 2" Honda Daishin SCR-80 ### unit Jati Megah20 Konektor out 2"-1" 18,000.00 unit Jati Megah

Page 7: Rab Balai Rw Perum Au

21 Selang spiral 2" 27,500.00 meter Jati Megah22 Joint Sealant Corton 99 900,000.00 pail T.Gunardi23 Limestone 150,000.00 m3 P.Sahril24 Solar ( HSD ) 10,145.46 liter ABETA25 Muller 60n/28 450,000.00 psg262728 Phenolic Film 12mm x 4' x 8' 1 190,000.00 lbr2930 Pipa 2" 70,000.00 btg31323334 Solar ( HSD ) 10,100.00 liter35 Sesek Bambu 65,000.00 lbr Ali3637 Sirtu 170,000.00 m3 Citra Perdana38 Resibon 8,000.00 bh39 Resibon 7,000.00 bh Harapan Baru4041424344 Kapi seng 30,000.00 set Matahari45 Kapi gagang 12,000.00 bh Matahari46 Kuas 4" 15,000.00 bh Matahari47 cat 440 42,000.00 kl48 thiner tigris 20,000.00 kl49 kuas 2" 6,000.00 bh5051 Wingnut 16,000.00 pcs Murtaji5253 Glugu kelapa 6 m 480,000.00 btg Yohani Sugiharto54 Limestone 175,000.00 m3 B.Leni55 Kuas 1 1/2" 4,000.00 bh Matahari56 Sling dia.19 x 3 m (Hook+Talurit 550,000.00 pcs57 Shacle 16 mm / 5 Ton 45,000.00 pcs58596061 Vinilex putih 465,000.00 peel Matahari62 Gunting kawat 89,400.00 pcs UD.Kios6364 Solar ( HSD ) 10,153.25 liter65 Jeck base 55,000.00 pcs Murtaji66 Mata gerinda 10,000.00 bh Harapan Baru67 Sling ø 16 x 3 m (Hook+Talurit) 485,000.00 set68 Resibon 12,000.00 bh Harapan Baru

Page 8: Rab Balai Rw Perum Au

69 Linggis 40,000.00 bh Matahari70 Tanah merah 90,000.00 m3 Sahril7172 Plat 10 mm x 1000 mm x 3500 ### pcs UD.Kios73 Sirtu ### truk Matahari7475 Meteran 5 m 15,000.00 bh Matahari76 Glugu kelapa 6 m 460,000.00 btg Leni7778 Tali tambang 3,500.00 m79 Sirtu 185,000.00 m3 Leni Clt Diesel80 Tierod 1 m 65,000.00 set Murtaji81 U-head 55,000.00 pcs Murtaji82 Panel pagar 50 x 400 x 2400 mm 100,000.00 bh Duracon83 Kolom pagar 170 x 170 x 3000 233,500.00 bh Duracon84 Plat 10 mm x 1500 mm x 3000 ### pcs UD.Kios85 Wingnut 15,000.00 pcs Murtaji868788899091 Triplek 3 mm 45,000.00 lbr929394 Pipa Wavin 12" 879,000.00 btg Putra Adil95 Kuas Roll 20,000.00 bh96 Honda Pump WB-30 XH 3" Jialing ### pcs UD.Kios97 Loncing Generator LC 3500 F ### pcs UD.Kios98 Selang spiral 3" 45,000.00 m UD.Kios99 Jumbo bag 24,000.00 lbr Budi

100 Sand bag 800.00 lbr Budi101 Pipa besi 222,546.30 btg UD.Kios102 Pipa 8" 330,000.00 btg Matahari103 Pipa 4" 90,000.00 btg Matahari104 Resibon 45,000.00 bh Matahari105 Spons hitam 105,000.00 lbr Tk."SETIA" (UD.Kios)106 Keni 4" 13,000.00 bh Matahari107108 Pipa 3" 140,000.00 btg Matahari109 Keni 3" 12,000.00 bh Matahari110 Kaso 5/7 ### m3 PT.ASIA MULTI111112113 kabel 30,000.00 pck114 Gembok 40 mm 30,000.00 bh115 Tang lancip 30,000.00 bh116 Rambu - rambu ### set Acip sofyar

Page 9: Rab Balai Rw Perum Au

117 Bosch GSH 5 MAX ### pcs Orient Teknik118 Action flat chiesel 25 x 360mm 95,000.00 pcs Orient Teknik119 Pipa besi 3" 390,000.00 btg120 Pipa besi 1.5 m x 2.5" 144,000.00 btg121 Pipa besi 1" x 4mm x 2 m 52,468.75 btg122 Resibon 7,500.00 bh123124 Rambu hati-hati tinggi 1.5 m 500,000.00 set Acip sofyar125126 Kloset jongkok 80,000.00 bh127 Pipa 4" 95,000.00 btg Jaya sakti128 Karet seng 3,000.00 bks129 Benang 50,000.00 pack matahari130 Ember cor 5,000.00 bh131 Karung goni 3,500.00 lbr132 Limstone 150,000.00 m3 Slamet Rianto133 Plat 10mm x 1500 mm x 5000m ### lbr134135 Besi D 13 @12m 92,352.00 btg Jaya Indah136137 Resibon 7,500.00 bh Tk.Harapan Baru138 Besi Ø 19 @ 12 m 175,156.36 btg Inti Sumber139140 Kawat ayakan 18,000.00 m Matahari141142143144145 Sok 3 x 4 11,000.00 bh146 Cat biru Gloku 32,000.00 klg147 Thiner 12,000.00 klg148 Kuas 2 1/2" 3,000.00 bh149 Paku payung 5 cm 25,000.00 kg150 Readymix K 225 665,000.00 m3 Delima,Adhimix hrga baru151 Readymix K 225 660,000.00 m3 betamix harga baru152 Triplek 4 mm 57,000.00 lbr153154155 Sling 18 mm 110,000.00 m156 Jumbo bag 30,000.00 lbr Gracia Furtura157 Pipa 3" D 58,000.00 btg Tk.Teguh Jaya158 Keni 3" 8,000.00 bh Tk.Teguh Jaya159 Sok T 3" 10,000.00 bh Tk.Teguh Jaya160 Pipa 1/2 " 14,000.00 btg Tk.Teguh Jaya161 sok T 1/2 " 2,500.00 bh Tk.Teguh Jaya162 Keni 1/2 " 2,000.00 bh Tk.Teguh Jaya163 Pipa 3 " AW 120,000.00 btg Tk.Teguh Jaya164 Cat Glotix 42,000.00 klg Matahari

Page 10: Rab Balai Rw Perum Au

165 gegep 25,000.00 bh Matahari166 Kawat ayakan 1/2 cm 18,000.00 m Matahari167 Mata gerinda 10,000.00 bh168 Pipa Galvanis 2" 85,000.00 btg Mutiara Jaya169 Pipa besi 1" x 4mm x 6 m 118,750.00 btg170 Pilox merah 252,000.00 dus171 Linggis 40,000.00 bh172173 Kawat duri 80,000.00 roll Matahari174175176177178 Tiang kawat duri 125,000.00 pcs179 Rambu peringatan ### set Acip sofyar180 Besi Ø 16 @ 12 m 130,824.00 btg PT.Ispat181 Pipa besi 2" 213,289.77 btg PD.Dinar Putra182 Seng gelombang 42,000.00 lbr Matahari183 Besi Ø 13 @ 12 m 89,856.00 btg Jaya Indah184 Muller 436,500.00 psg185 Selang 51,000.00 m186 Waterpas 27,500.00 bh187188 Besi Ø 13 @ 12 m 93,600.00 btg Skasa189 Besi Ø 16 @ 12 m 142,200.00 btg Skasa190 Besi Ø 19 @ 12 m 200,700.00 btg Skasa191192 Mur Jack base 12,500.00 pcs193 Muller 600,000.00 psg194 Glugu kelapa 5 m 500,000.00 btg195 Cat minyak merah 32,000.00 klg Matahari196 Tiner 99 18,000.00 klg matahari197 Kuas 3" 10,000.00 bh matahari198 Tierod 1.2 m 75,000.00 set199 Wiremesh 6 m 310,000.00 lbr Matahari200 Solar ( HSD ) 5,500.00 litr201 Reng 3 x 4 20,000.00 btg Matahari202 Pintu PVC 195,000.00 set Matahari203 Unilon 16 " D panjang 4 m ### btg204 Seiv 203 50,000.00 klg Matahari205 Palu 35,000.00 pcs Matahari206 Gerinda potong 8,000.00 bh Matahari207 Gerinda asah 12,000.00 bh Matahari208 Tiner impala 85,000.00 klg Matahari209210211 Rambu Kerja Uk Ø 90 cm + rang 700,000.00 set Acip sofyar212 Trafficcone 170,000.00 bh Acip sofyar

Page 11: Rab Balai Rw Perum Au

213 Phenolic Film 12mm x 4' x 8' 1 201,000.00 lbr Demi214 Muller 500,000.00 psg215 Pipa 6" 225,000.00 btg Matahari216217 Readymix K 225 660,000.00 m3 SGG218 Besi Ø 16 @ 12 m 140,304.00 btg Jaya Indah219 Besi Ø 19 @ 12 m 198,024.00 btg Jaya Indah220 Seling 8 m 215,000.00 pcs221 Seling 4 m 107,000.00 pcs222 klem 29,000.00 pcs223 Pipa 2" t 4 221,430.00 btg224 Pipa 1" t 3 151,875.00 btg225 Plamir 230,000.00 gl Matahri226 Phenolic Film 12mm x 4' x 8' 1 215,000.00 lbr227228 Plat 10mm x 1525 mm x 5865 ### lbr229 Pipa 6m x t 3-4 m x 2" 220,050.00 btg230231 Rambu papan nama ### pcs Acip sofyar232 Keramik 30/30 48,000.00 dus Matahari233 Keramik 20/20 50,000.00 dus Matahari234 Keramik 20/25 55,000.00 dus Matahari235 Talang PVC 55,000.00 btg Matahari236 Corong talang 12,000.00 bh Matahari237 Saringan pembuangan 30,000.00 bh Matahari238 Meny kayu 20,000.00 klg Matahari239 Thiner micky 12,000.00 klg Matahari240241242 Pengki 10,000.00 bh243244 Pipa UNILON 16" AW @ 6m ### Btg245 Lis K-6 16,000.00 btg Matahari246 Pipa 12" D @ 3m 912,200.00 btg Matahari247 Cat Unilex 8005 100,000.00 peel Matahari248 Yoko 709 35,000.00 klg Matahari249 Thiner kiu-kiu 20,000.00 klg Matahari250251252 Tanah merah dipadatkan 87,621.00 m3 Yohani Sugiharto253 Glugu kelapa 5 m 450,000.00 btg Sinar Abadi254255 Kuas 1" 4,000.00 bh256 Rafia 20,000.00 roll257 Seling 16mm x 5 m (hook+taliuri 900,000.00 set P.Cucun258 Benang nilon 5,000.00 roll259 Besi siku 4/4 full 95,000.00 btg Matahari260 Plat strip 1,5cm 27,000.00 btg Matahari

Page 12: Rab Balai Rw Perum Au

261 Pahat beton 25,000.00 pcs262 Buis beton Ø 50 cm 170,000.00 psg263 Gerobak sorong 350,000.00 unit264 Solar ( HSD ) 5,500.00 litr SPBU265 Kawat las kobe 260 135,000.00 pack266 Resibon 14" 45,000.00 pcs267 Solar ( HSD ) litr268 Besi Ø 13 @ 12 m 92,664.00 btg Skasa ( 7425 )269 Besi Ø 16 @ 12 m 140,778.00 btg Skasa ( 7425 )270 Besi Ø 19 @ 12 m 198,693.00 btg Skasa ( 7425 )271272 Kawat Harmonika Galvanis 47,000.00 m²273 Kawat Harmonika PVC 39,000.00 m²274 Plat strip 3 cm 30,000.00 btg matahari275 Kawat Las 2.5 115,000.00 dus276 Tralis 4 panel ### set277278 Nok Asbes 35,000.00 bh279 Readymix B-0 585,000.00 m3 SGG280 Keramik 30x30 50,000.00 dus Matahari281 Besi Ø 13 @ 12 m 93,600.00 btg Jaya Indah (7500)282 Besi Ø 19 @ 12 m 200,700.00 btg Jaya Indah (7500)283 Pipa besi 1.5" Ø 48 x t.3mm x 6 206,479.59 btg284 Plat 10mm x 1500 mm x 4000m ### lbr285 Plat 10mm x 1500mm x 5800mm ### lbr286 Pipa besi 2.5" x t.± 5mm x p.± 486,000.00 btg287 sarung tangan 50,000.00 pack matahari288 karung 50 kg 1,500.00 lbr matahari289 Tambang 5,000.00 m matahari290 Besi Ø 13 @ 12 m 93,724.80 btg Skasa (7510)291 Besi Ø 16 @ 12 m 142,389.60 btg Skasa (7510)292 Besi Ø 19 @ 12 m 200,967.60 btg Skasa (7510)293 Readymix B-0 590,000.00 m3 BTX294 Thiner mikey 65,000.00 gln295296 Gerinda potong 11,750.00 bh297 Sepatu boat 60,000.00 psg298 Powerban acian 105,000.00 zak299 Kuas 3" 11,000.00 bh300 Rambu 90 cm + kerangka 700,000.00 set301 Rambu peringatan 90 cm x 120 800,000.00 set302 Panel pagar 50 x 400 x 2400 mm 110,000.00 lbr Duracon303 Kolom pagar 170 x 170 x 4000 350,000.00 bh Duracon304 Pipa 5" 385,000.00 btg Mth305306 Skop 75,000.00 bh Matahari307 Balok 6/12 ### m3 Matahari308 Pipa 1" 32,000.00 btg Matahari

Page 13: Rab Balai Rw Perum Au

309 Pipa 10" AW ### btg Matahari310 Kawt BWG 20,000.00 kg Matahari311 Cangkul 60,000.00 bh Matahari312 Tanah timbunan 85,000.00 rit Sahril ,Ansori313 Blencong 55,000.00 pcs Matahari314 Powerban 45,000.00 zak315316317 Mur Jack base 12,000.00 pcs318 Pipa 3/4" 20,000.00 btg319320 Ember cor 6,000.00 bh321 lakban kertas 4,000.00 bh322323 Pipa 3/4" 21,000.00 btg324325 pipa 2' 63,000.00 btg326 sarung tangan biasa 35,000.00 pack327 Tanah timbunan 80,000.00 rit

Page 14: Rab Balai Rw Perum Au

SPESIFIKASI HARGA SATUANSATUANBIAYA UPAH TUKANG BATUKepala Tukang Batu Rp 85,000.00 hariTukang Batu Rp 80,000.00 hariTukang Batu setengah terampil Rp 60,000.00 hariPembantu tukang/kenek Rp 55,000.00 hariBIAYA UPAH TUKANG KAYUKepala Tukang Kayu Rp 85,000.00 hariTukang Kayu Rp 80,000.00 hariTukang Kayu setengah terampil Rp 60,000.00 hariBIAYA UPAH TUKANG CATKepala Tukang Cat Rp 75,000.00 hariTukang Cat terampil Rp 60,000.00 hariTukang Cat setengah terampil Rp 50,000.00 hariBIAYA UPAH TUKANG GALI TANAHMandor Tukang Gali Tanah Rp 85,000.00 hariKepala Tukang Gali tanah Rp 60,000.00 hariTukang Gali Tanah Rp 50,000.00 hariBIAYA UPAH TUKANG BESIKepala Tukang Besi Rp 75,000.00 hariTukang Besi terampil Rp 60,000.00 hariTukang Besi setengah terampil Rp 50,000.00 hari

MATERIAL HARGA SATUANSATUANMATERIALAmplas no.1 Rp 2,000.00 lbrAmplas no.2 Rp 2,500.00 lbrAquaproof Rp 132,500.00 galAspal ### drumAsbes Rp 52,000.00 lbrAmplas Rp 10,000.00 mAsbes 2.40 Rp 68,000.00 Lbr

MATERIALBata Rp 480.00 bhBatu kali belah Rp 80,000.00 m3Balok 6/12 Rp 90,000.00 btgBata merah kw. 1 (expose kw. 2)Bata expose kw. 1

Page 15: Rab Balai Rw Perum Au

Batako uk. 20x40 t=10cmBatako Rp 1,800.00 bhBalok 6/12 ### m3Bambu Ø 10 Rp 29,000.00 btgBesi Ø 6 mm Rp 19,000.00 btgBesi Ø 8 mm Rp 40,000.00 btgBesi Ø 10 mm Rp 63,000.00 btgBesi D 13 @12m Rp 91,416.00 btgBesi D 16 @12m Rp 138,882.00 btgBesi D 19 @12m Rp 196,017.00 btgBesi D 19 @12m Rp 198,024.00 btgBatu belah Rp 260,000.00 m3Batu belah Rp 250,000.00 m3Batu belah Rp 153,846.15 m3Besi beton rata-rata Rp 13,500.00 kgBesi Ø 13 @ 12 m 86,112.00 btgBesi Ø 19 @ 12 m 184,644.00 btgBesi Ø 16 @ 12 m 136,512.00 btgBesi Ø 19 @ 12 m 192,672.00 btg

MATERIALCloset toto CW 421 J ###

MATERIALDolken 10/12 35,000.00 btgDolken dia. 5 cm Rp 17,500.00 btg

MATERIALFloor Deck / Bondek Rp 135,000.00 m2

MATERIALJet washer ex TOTO THX 20 NPIV 248,000.00

MATERIALKaso 5/7 ### m3Kaso 5/7 ### m3Kaso 5/7 ### m3Kaso 5/7 Rp 40,000.00 btgKaso 5/7 jambi ### m3Kaso 5/7 lampung ### m3Kawat bendrat 400,000.00 rolKawat beton Rp 17,000.00 kgKawat BWG 1,000,000.00 rolKawat ayakan 2 cm 20,000.00 mKayu Albasia 2/20 & 3/20 ### m3Roman 20 x 20 Golongan A Rp 84,000.00 m2Roman 25 x 33.3 Golongan A Rp 84,000.00 m2

Bata api 500o C

Page 16: Rab Balai Rw Perum Au

Roman 60 x 60 Golongan B Rp 175,000.00 m2Roman 30 x 30 Golongan B Rp 114,000.00 m2Roman 20 x 20 Golongan B Rp 90,000.00 m2

MATERIALMultyplex 9 mm 2.5x pakai Rp 102,000.00 lbr

MATERIALpaku triplek Rp 20,000.00 kgPaku 1" Rp 23,000.00 kgPaku Rp 16,000.00 kgPaku seng Rp 25,000.00 kgPaku 7 Rp 390,000.00 dusPaku 10 Rp 390,000.00 dusPaku 5 Rp 390,000.00 dusPaku beton 7 Rp 40,000.00 dusPapan 3/25 Rp 130,000.00 lbrpapan 2/20 Rp 50,000.00 lbrPasir ### trukpasir ( kecil ) Rp 500,000.00 engkelPasir Atras Rp 110,000.00 m3Pasir Urug Rp 150,000.00 m3Pasir Rp 200,000.00 kijngPasir Atras Rp 110,000.00 m3Pasir Rp 200,000.00 kijangPasir ( engkel ban dobel) ### engkelPasir hitam ### ekl bsrPasir hitam ### colt dislPasir beton Rp 240,000.00 m3Pasir Rp 270,000.00 m3Pasir ( B ) Rp 800,000.00 ekl besarpasir Rp 400,000.00 pickupPapan 3/20 Rp 90,000.00 lbrpapan 2/20 ### m3Plastik cor Rp 175,000.00 rolPlastik cor (25m) Rp 75,000.00 rolPlastik cor 170,000.00 roll

MATERIALSemen MU-200 Rp 130,000.00 zakSemen powerband 868 Rp 90,000.00 zak

Page 17: Rab Balai Rw Perum Au

Semen 40 kg Rp 54,000.00 zakSplit Rp 270,000.00 m3Split Rp 200,000.00 kijngSplit ### ekl bsrSplit Rp 500,000.00 kijngSplit (K) Rp 500,000.00 ekl kcilSplit ( B ) Rp 800,000.00 ekl besarSemen 40 kg Rp 55,000.00 zakSemen 50 kg Rp 66,000.00 zakSemen per kg Rp 1,320.00 kg

MATERIALTriplek 4 mm 55,000.00 lbrToto TX 438 SEM 450,000.00 bh

MATERIALReadymix K 225 Rp 560,000.00 m3Readymix K 225 Rp 675,000.00 m3Ready mix K-225 Rp 610,000.00 m3Ready mix K-225 Rp 605,000.00 m3Ready mix K-100 Rp 554,000.00 m3

MATERIAL HARGA SATUANSATUANSemen PC holcim Rp 45,000.00 zakSemen Gresik Rp 44,000.00 zakSemen 3 roda Rp 46,000.00 zakSemen padang Rp 42,000.00 zakSemen putih Rp 2,500.00 kgPasir Pasang Rp 70,000.00 m3Pasir urug Rp 50,000.00 m3

Pasir Beton Rp 100,000.00 m3Sirtu Rp 60,000.00 m3Split 1/2 Rp 110,000.00 m3split 2-3 Rp 120,000.00 m3

Paku Rp 14,000.00 kg

Readymix K-225 Rp 520,000.00 m3Jayaboard 9 mm Rp 51,000.00 lbrTextile tape utk gypsum Rp 15,000.00 rolPaku gypsum Rp 16,000.00 kg

Page 18: Rab Balai Rw Perum Au

Paku gypsum Rp 370,000.00 dus (20kg)Metal Furing Boral Rp 28,000.00 btgHollow 4/4cm Rp 24,000.00 btgHollow 2/4cm Rp 20,000.00 btgCompound (20kg) Rp 70,000.00 zakCat Catylac Rp 320,000.00 PailCat dulux WS ### pailCat Sanlex Rp 350,000.00 pailCat melamic gloss Rp 30,000.00 klg

Thinner Rp 60,000.00 galThinner Rp 15,000.00 klgBata merah Rp 300.00 bhKarpus Rp 22,500.00 m2

Kawat mesh 1x1 Rp 180,000.00 lbrpaku sekrup (isi 2000) Rp 75,000.00 dus

Genteng Flat Victoria ex cisangkan Rp 7,000.00 bhNok genteng ex cisangkan Rp 11,000.00 bh

Pintu PVC 80 x 240 cm Rp 400,000.00 unitEngsel ex. SES 4" Rp 13,000.00 psgEngsel Ex. SES 3" Rp 11,000.00 psgHak Angin Rp 10,000.00 psgGrendel Rp 12,500.00 psg

Kayu Kamper Samarinda oven jadi ### m3Kusen Kamper Samarinda oven jadi ### m3pintu jadi Kamper samarinda oven Rp 500,000.00 bhJendela Kamper jadi Rp 270,000.00 bhAlbasia 2/20 & 3/20 ### m3

triplex 4 mm Rp 55,000.00 lbrtriplex 6 mm Rp 75,000.00 lbrtriplex 9 mm Rp 108,000.00 lbrtriplex 12 mm Rp 170,000.00 lbrKaso lokal jawa 5/7 & 4/6 ### m3Kaso lokal jawa 5/10 ### m3Pintu double multiplex Rp 250,000.00 m2Pintu kaca KSO Rp 425,000.00 m2

Pipa Wavin AW 1/2" Rp 13,500.00 btgPipa Wavin AW 3/4" Rp 19,000.00 btgPipa Wavin AW 1" Rp 25,000.00 btgPipa Wavin AW 1 1/4" Rp 36,000.00 btgPipa Wavin AW 1 1/2" Rp 42,750.00 btg

Page 19: Rab Balai Rw Perum Au

Pipa Wavin AW 2" Rp 55,000.00 btgPipa Wavin AW 2 1/2" Rp 80,000.00 btgPipa Wavin AW 3" Rp 110,000.00 btgPipa Wavin AW 4" Rp 185,000.00 btg

Kabel Prima 2 x 1 1/2 Rp 185,000.00 Kabel Prima 2 x 2 1/2 Rp 260,000.00 Kabel prima 3x2 1/2 Rp 330,000.00

Torn 500 Lt Fiber Rp 685,000.00 bhTorn 500 Lt Stainless ### bhTorn 1000 Lt Fiber ### bhTorn 1000 Lt Stainless ### bh

Stop kontak panasonic single Rp 11,000.00 Stop kontak panasonic double Rp 16,000.00 Jack TV Rp 37,000.00 Jack Telepon Rp 36,000.00 Lampu baret kcl Rp 55,000.00 lampu baret sdg Rp 75,000.00 Downlight 5' Rp 18,500.00 Box MCB presto Rp 17,500.00 Pompa panasonic 250W Rp 425,000.00

Lockcase Solid single LC 101 WL 40 Rp 109,000.00 Lockcase Double Solid LC 102 WL 40 Rp 113,000.00 Grendel tanam Solid FB 312 TP 12" Rp 109,000.00 Grendel tanam Solid FB 312 TP 6" Rp 65,000.00 Handle WC Pembantu Solid Turbular 60x400 Rp 82,500.00 Window Lock Solid RMB 630 Rp 30,000.00 Engsel Jendela solid EK 06 Rp 58,000.00 Engsel pintu solid EK 07 Rp 77,000.00 Handle Logo HRE 6106 Rp 185,000.00 Pull Handle ex Logo PR 6210 Rp 351,000.00 rambuncis solid RMB 630 Rp 30,000.00 Hak angin Solid RMS 617 Rp 32,500.00 bh

Pasangan daun pintu panel multiplek rangka kayu kampe### bhPasangan daun pintu panel multiplek dan kaca rangka k ### bhPasangan daun pintu panel rangka kayu kamper untuk ga### bhPasangan daun pintu dan kusen PVC (pabrikasi) Rp 300,000.00 bhPasangan daun jendela kayu kamper Rp 500,000.00 bhPasangan boven light di atas kusen pintu dan jendela (2 Rp 250,000.00 bhPasangan kunci pintu Rp 250,000.00 bhPasangan kunci pintu KM (WC) tipe alpha bulat Rp 75,000.00 bhPasangan engsel pintu standar 4 inci Rp 20,000.00 bhPasangan engsel jendela standar 3 inci Rp 15,000.00 bh

Page 20: Rab Balai Rw Perum Au

Pasangan grendel pintu dobel dan pintu garasi Rp 150,000.00 bhPasangan grendel jendela Rp 30,000.00 bhPasangan hak angin jendela Rp 10,000.00 bhPasangan tarikan jendela Rp 25,000.00 m2Pasangan kaca polos 5 mmUrugan Tanah untuk Peninggian Rumah Rp 35,500.00

ttkPasangan instalasi titik nyala lampu kabel NYM 3 x 2,5 Rp 280,000.00 ttkPasangan instalasi titik stop kontak lampu kabel NYM 3 x 2,5 mm2 ttkPasangan lampu & armature ttkPasangan lampu taman 40 watt lengkap ttkPasangan panel listrik wattPasangan penyambung daya ke PLN Rp 1,600.00 m2Taman & Vegetasi Standar lsRailing Tangga / Balkon

Batu alam susun sirih m2pintu PVC 240x80 unitbatu sikatkitchen sink ex royale (=oasis)kloset doodook non tankiatap baja ringanPompa panasonic SP 125 WPenanaman Rumput gajah minimeni kayugypsum jayaboardpaku sekrupPaku fischer s-8mm

Delima,Adhimix hrga baru

Semen drymix thinbed 40kg utk plesteran PM-111 zakSemen mortar 40 kg PM-200 utk plesteran zakSemen mortar 40 kg PM-310 utk acian zakSemen warna ex lemkra kgSemen api kg

Page 21: Rab Balai Rw Perum Au

KETERANGAN

KETERANGAN

MatahariMatahari

orang/hari (7jam)orang/

hari (7jam)orang/hari (7jam)orang/hari (7jam)

orang/hari (7jam)orang/

hari (7jam)orang/hari (7jam)

orang/hari (7jam)orang/

hari (7jam)orang/hari (7jam)

orang/hari (7jam)orang/

hari (7jam)orang/hari (7jam)

orang/hari (7jam)orang/

hari (7jam)orang/hari (7jam)

Page 22: Rab Balai Rw Perum Au

MN AbadiPD Sinar Abadi

kilo gram per batangMatahari 2.64 Rp7,197 Matahari 4.72 Rp8,482

7.40 Rp8,509 12.48 Rp7,325 18.96 Rp7,325 26.68 Rp7,348

Jaya IndahCitra PerdanaSahril,LenyP.Gun Molek

PT.IspatPT.IspatJaya IndahJaya Indah

PD Sinar Abadi

Sinar AbadiB.LeniPD.Sinar AbadiMatahariasia multiasia multiMatahari 20,000.00

Matahari

25/dos12/dos

harga per kg

Page 23: Rab Balai Rw Perum Au

3/dos11/dos25/dos

Harapan Baru 30kg per dus

13,000.00

MatahariMatahari

242,857.14 Matahari 384,615.38 TobiyantoFirdaus

TobiyantoMatahari 400,000.00 MataharimatahariMatahariSahril E.Citra Perdana

500,000.00 Matahari

Matahari

Matahari

Page 24: Rab Balai Rw Perum Au

B.LeniMatahariMatahari

Matahari Hrga Baru 2014

adhimix 2012Karya Betonadhimix,delimaBetamixBetamix

KETERANGAN

Page 25: Rab Balai Rw Perum Au

NO JENIS PEKERJAAN KOEFISIEN

1A Pek. Pasangan papan bouwplank mpekerja 0.020kayu lokal persegian 0.008kayu dolken 2.000paku 0.030Pengukuran 1.000

3A Pek. Urugan tanah kembali m3 t.gali 0.200 alat bantu 1.000

Pek. Galian Tanah keras 1-2m Tukang 1.000 alat bantu 1.000

11A Adukan 1:3:5 (untuk lantai kerja) manual dgn ca m3Semen 5.250Pasir beton I 1.300

Alat bantu 1.000Pekerja 1.587Tukang 0.529mandor 0.088

9A Cor beton sitemix K-225 dengan molen 0.125 m3m3semen 7.425Split Pecah mesin 2-3 0.867Pasir Beton I 0.506Upah 1.000

pekerja setengah terampil 1.200tkg 0.400mandor 0.100

17A Pek. Bekisting multiplek 12 mm (2.5x pakai) m2Kaso 5/7 2.5x pakai 0.006papan 2/20 2,5xpakai 0.139Paku 0.400Upah 1.000

6A urugan pasir padat bwh pondasi/lantai m3pekerja 0.281mandor 0.021pasir urug 1.300pemadatan 1.000

Page 26: Rab Balai Rw Perum Au

8A pas.batu kali 1:5 (quarry > 30 m) m3pekerja 1.125tukang 0.375kep. Tukang 0.063mandor 0.031batu kali pecah 1.200semen 2.800pasir psg 0.500

pas.batu kali 1:4 m3pekerja 1.125tukang 0.375kep. Tukang 0.063mandor 0.031batu kali pecah 1.200semen 3.500pasir psg 0.550

18A Bekisting Sloof dengan papan lokal 2x pakai m2Pekerja 0.071Tukang 0.071Kepala tukang 0.025mandor 0.014kaso 5/7 0.005Kayu papan 3x pakai 0.007Paku 0.300

17A Pek. Bekisting multiplek 12 mm (2.5x pakai) m2Kaso 5/7 albasia 2.5x pakai 0.006papan 2/ 20 2.5x pakai 0.139Paku 0.400Upah 1.000

Pemasangan bekisting kolom bahan 3x pakai m2Pekerja 0.071Tukang 0.071Kepala tukang 0.025mandor 0.014Kayu persegian 3x pakai 0.005Paku 0.400papan 2/ 20 0.007Dolken dia.5cm 3x pakai 0.667kawat beton 0.250

Ongkos pembesian 1 kg kg

Page 27: Rab Balai Rw Perum Au

pekerja 0.020tkg 0.005Besi beton 1.050Kawat beton 0.020

Pemasangan bekisting Ringbalk bahan 3x pakai m2Pekerja 0.120Tukang 0.120Kepala tukang 0.025mandor 0.176Kayu persegian 3x pakai 0.005Paku 0.400Triplek 4mm 2 x pakai 0.175Dolken dia.5cm 3x pakai 0.667Plastik 1.300

20A Pemasangan bekisting Tangga 2x pakai m2Pekerja 0.120Tukang 0.120Kepala tukang 0.025mandor 0.020Kayu persegian 0.011Paku 0.300Triplek 4mm 0.174Dolken dia.5cm 2.000Plastik 1.300

22A Pek. Meja betonMeja beton t=8cm m2 - Bekisting 1.710 - f 8 2.957 - Beton K-175 0.080

1B Pas. Bata merah 1:5 m2Bata merah 70.000Semen 0.250Pasir pasang 0.040Alat bantu 1.000Pekerja 0.200tukang 0.150

2B Pas. Bata merah 1:3 m2Bata merah 70.000Semen 0.400Pasir pasang 0.045Alat bantu 1.000

Page 28: Rab Balai Rw Perum Au

Upah 1.000

4B Plesteran 1:5 & acian m2pekerja 0.320tukang 0.160semen 0.210pasir pasang 0.020

5B Plesteran 1:3 & acian m2pekerja 0.320tukang 0.160semen 0.250pasir pasang 0.025

17B Pas. Keramik Dinding Dapur 20x20 Ex Roman A m2Pekerja 0.250Tukang 0.180Keramik 20x20 Ex Roman A 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

15B Pas. Keramik Dinding WC 25x33 Ex Roman A m2Pekerja 0.250Tukang 0.180Keramik 25x33 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

39B Pas. Monoblock ex TOTO CW 420 JMonoblock Cw420J 1.000pekerja 0.500Tukang 0.250Semen warna 0.500

40B Pas. Jet washer ex TOTO THX 20 NPIVThx 20 NPIV 1.000pekerja 0.250Tukang 0.125Semen warna 0.100

41B Pas. Shower Set Non Bathub ex TOTO TX 438 SEM

Page 29: Rab Balai Rw Perum Au

Toto TX 438 SEM 1.000pekerja 0.375Tukang 0.188Semen warna 0.200

45B Pas. Floordrain ex TOTO TX 1 AV1bahan 1.000upah 1.000

42B Pas. Wastafel ex TOTO L 652 D + Kran TX 109 LDWastafel toto 1.000pekerja 0.500Tukang 0.375Semen warna 2.000

46B Pas. Soap Holder ex TOTO S 156 Nbahan 1.000upah 1.000

48B Pas. Sink Royal elizabeth double + Kran Toto TX 603 KMbahan 1.000upah 1.000

51B Pas. Kran Taman ex TOTO T 26-13bahan 1.000upah 1.000

32B Pasangan Pipa PVC ex AW Wavin 1/2" mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.031tukang 0.021

33B Pasangan Pipa PVC ex AW Wavin 3/4" mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.031tukang 0.021

35B Pasangan Pipa PVC ex AW Wavin 2" mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.031tukang 0.021

Page 30: Rab Balai Rw Perum Au

37B Pas. PVC ex AW Wavin 3" utk air hujan mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.042tukang 0.042

38B Pas. PVC ex AW Wavin 4" air limbah mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.042tukang 0.042

39B Pas. PVC ex AW Wavin 4" air limbah mlPipa 0.250Assesories (10%dari harga pipa) 1.000Pekerja 0.042tukang 0.042

Pasangan Torn Air 500 Lt Fiber PinguinTorn 1.000Bahan2 1.000Upah 1.000

Profil Sederhana beton (ban) 10x5cmSemen 0.000Pasir 0.000pekerja setengah terampil 0.000tkg 0.000

21B Pas. Genteng beton Flat Cisangkan m2pekerja 0.150tkg 0.060Genteng Flat ex Cisangkan Victoria 33x42 cm 10.000Assesories 1.000

22B Nok ex cisangkan m1Nok ex cisangkan 4.000Plesteran + Karpusan 0.200Upah pasang 1.000

Page 31: Rab Balai Rw Perum Au

7A Pemadatan Tanah m2Sewa stamper 0.010Operator 0.010Bahan bakar solar 0.200Mandor 0.020

KERAMIK GOL B

6B Pas. Keramik Lantai 30x30 Teras Ex Roman B m2Pekerja 0.200Tukang 0.100Keramik 30x30 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

6B Pas. Keramik Lantai 60 x 60 Ex Roman B m2Pekerja 0.200Tukang 0.100Keramik 60x60 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

6B Pas. Keramik Meja Beton 20 x 20 Ex Roman B m2Pekerja 0.200Tukang 0.100Keramik 20x20 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

6B Pas. Keramik KM/WC 30 x 30 Ex Roman B m2Pekerja 0.200Tukang 0.100Keramik 30x30 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

6B Pas. Keramik Lantai Tangga 60 x 60 Ex Roman Bm2

Page 32: Rab Balai Rw Perum Au

Pekerja 0.200Tukang 0.100Keramik 60x60 1.000semen PC 0.230semen warna 0.035Pasir pasang 0.020

11B Pas. Plint Lantai 10x30 Ex Roman B mPekerja 0 0.050Tukang 0.100Keramik 10x30 0.125semen PC 0.035semen warna 0.010Pasir pasang 0.010

21B Pas. Genteng beton Flat Cisangkan m2pekerja 0.150tkg 0.060Genteng Flat ex Cisangkan Victoria 33x42 cm 10.000Assesories 1.000

22B Nok ex cisangkan m1Nok ex cisangkan 4.000Plesteran + Karpusan 0.200Upah pasang 1.000

Ban banan m3Pasir pasang 0.010pasir 0.105Pekerja 0 0.050Tukang 0.100

20B Pas Listplank GRC mlPekerja 0.100Tukang 0.200papan GRC 0.410paku 0.050

26B Rangka Atap Baja RinganRangka Zincalume 1.000

Page 33: Rab Balai Rw Perum Au

Perapihan Ringbalk 1.000

29B Pengecatan dinding interior Catylac 3x sapu m2Pekerja 0.094Tukang 0.063Cat tembok 0.017Plamur tembok 0.100

30B Cat plafond ex catylac 2 x sapu m2Pekerja 0.083Tukang 0.042Cat tembok 0.067alat bantu 1.000

31B Pek. Cat Dinding Tembok exterior Dulux WS 3X m2Cat Weathershield Dulux 0.012Acrylic sealer 0.050Alat bantu 1.000Upah 1.000

25B Rangka plafon hollow 80x80 square m2Hollow 20/40 0.333Hollow 40/40 0.333Paku sekrup 0.010Meni besi 4.000pekerja 0.125tukang 0.094besi 6mm hanger 0.111

24B Pasangan Gypsum Ex Jayaboard m2Gypsum Jayaboard 0.365Paku gipsum 0.005Dempul Compound 0.018Textile Tape 0.018Upah gipsum 0.083

27B List Plafon 5 x 5 mlList Plafon 5 x 5 0.500

Page 34: Rab Balai Rw Perum Au

Paku 0.010Compound 0.010Upah pasang list 1.000

Pek. Groundtank 100*100*150Beton Plat tutup - besi 6.323 - beton k-175 0.800 - bekisting 1.210Pas bata 5.600Lantai kerja 1.000pasir urug bwh lt.kerja 1.000aanstamping 0.100Galian 2.131Buangan tanah 2.131Torn 500 lt fiber 1.000

Page 35: Rab Balai Rw Perum Au

SATUAN HARGA JUMLAH HARGA

org Rp 60,000.00 Rp 1,200.000 m3 ### Rp 8,000.00 m Rp 3,083.33 Rp 6,166.67 kg Rp 16,000.00 Rp 480.00 m2 Rp 1,000.00 Rp 1,000.00

Rp 16,846.67

org Rp 50,000.00 Rp 10,000.00 ls Rp 500.00 Rp 500.00

Rp 10,500.00

OH Rp 50,000.00 Rp 50,000.00 ls Rp 500.00 Rp 500.00

Rp 50,500.00

zak Rp 54,000.00 Rp 283,500.00 m3 Rp 270,000.00 Rp 351,000.00

ls Rp 5,000.00 Rp 5,000.00 org Rp 80,000.00 Rp 126,984.13 org Rp 60,000.00 Rp 31,746.03 org Rp 85,000.00 Rp 7,495.59

Rp 805,725.75

zak Rp 50,000.00 Rp 371,250.00 m3 Rp 270,000.00 Rp 234,036.00 m3 Rp 270,000.00 Rp 136,620.00 ls Rp 102,500.00 Rp 102,500.00

Rp 844,406.00

Rp 60,000.00 Rp 72,000.00 Rp 55,000.00 Rp 22,000.00 Rp 85,000.00 Rp 8,500.00

Rp 102,500.00

m3 ### Rp 14,000.00 lbr Rp 50,000.00 Rp 6,944.44 kg Rp 16,000.00 Rp 6,400.00 m2 Rp 60,000.00 Rp 60,000.00

Rp 87,344.44

org Rp 55,000.00 Rp 15,468.75 org Rp 85,000.00 Rp 1,770.83 m3 Rp 150,000.00 Rp 195,000.00 m3 Rp 10,000.00 Rp 10,000.00 OVERHEADT

Page 36: Rab Balai Rw Perum Au

Rp 222,239.58 22,223.96 244,500.005cm/m2 12,225.00

10cm/m2 24,450.00

org Rp 60,000.00 Rp 67,500.00 org Rp 80,000.00 Rp 30,000.00 org Rp 85,000.00 Rp 5,312.50 org Rp 85,000.00 Rp 2,656.25 m3 Rp 260,000.00 Rp 312,000.00 zak Rp 66,000.00 Rp 184,800.00 m3 Rp 270,000.00 Rp 135,000.00

Rp 737,268.75

org Rp 60,000.00 Rp 67,500.00 org Rp 80,000.00 Rp 30,000.00 org Rp 85,000.00 Rp 5,312.50 org Rp 85,000.00 Rp 2,656.25 m3 Rp 260,000.00 Rp 312,000.00 zak Rp 66,000.00 Rp 231,000.00 m3 Rp 270,000.00 Rp 148,500.00

Rp 796,968.75

org Rp 60,000.00 Rp 4,285.71 org Rp 80,000.00 Rp 5,714.29 org Rp 85,000.00 Rp 2,125.00 org Rp 85,000.00 Rp 1,214.29 m3 ### Rp 11,666.67 m3 ### Rp 16,666.67 kg Rp 16,000.00 Rp 4,800.00

Rp 46,472.62

m3 ### Rp 14,000.00 lbr Rp 50,000.00 Rp 6,944.44 kg Rp 16,000.00 Rp 6,400.00 m2 Rp 13,339.29 Rp 13,339.29

Rp 40,683.73

org Rp 60,000.00 Rp 4,285.71 org Rp 80,000.00 Rp 5,714.29 org Rp 85,000.00 Rp 2,125.00 org Rp 85,000.00 Rp 1,214.29 m3 ### Rp 11,666.67 kg Rp 16,000.00 Rp 6,400.00 m3 ### Rp 16,666.67 btg Rp 17,500.00 Rp 11,666.67 kg Rp 17,000.00 Rp 4,250.00

Rp 63,989.29

Page 37: Rab Balai Rw Perum Au

org Rp 50,000.00 Rp 1,000.00 org Rp 60,000.00 Rp 300.00 kg Rp 12,750.00 Rp 13,387.50 kg Rp 17,000.00 Rp 340.00

Rp 15,027.50

org Rp 60,000.00 Rp 7,200.00 org Rp 80,000.00 Rp 9,600.00 org Rp 85,000.00 Rp 2,125.00 org Rp 85,000.00 Rp 14,991.18 m3 ### Rp 13,066.67 kg Rp 16,000.00 Rp 6,400.00 lbr Rp 55,000.00 Rp 9,625.00 btg Rp 17,500.00 Rp 11,666.67 m2 Rp 1,000.00 Rp 1,300.00

Rp 75,974.51

org Rp 60,000.00 Rp 7,200.00 org Rp 80,000.00 Rp 9,600.00 org Rp 85,000.00 Rp 2,125.00 org Rp 85,000.00 Rp 1,700.00 m3 ### Rp 29,400.00 kg Rp 16,000.00 Rp 4,800.00 lbr Rp 55,000.00 Rp 9,548.61 btg Rp 17,500.00 Rp 35,000.00 m2 Rp 1,000.00 Rp 1,300.00

Rp 100,673.61

m2 Rp 47,500.00 Rp 81,225.00 kg Rp 16,100.00 Rp 47,607.70 m3 Rp 675,500.00 Rp 54,040.00

Rp 182,872.70

bh Rp 480.00 Rp 33,600.00 sak Rp 66,000.00 Rp 16,500.00 m3 Rp 270,000.00 Rp 10,800.00 m2 Rp 500.00 Rp 500.00 org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 12,000.00

Rp 85,400.00

bh Rp 480.00 Rp 33,600.00 sak Rp 66,000.00 Rp 26,400.00 m3 Rp 270,000.00 Rp 12,150.00 m2 Rp 500.00 Rp 500.00

Page 38: Rab Balai Rw Perum Au

m2 Rp 24,000.00 Rp 24,000.00 Rp 96,650.00

org Rp 60,000.00 Rp 19,200.00 org Rp 80,000.00 Rp 12,800.00 zak Rp 66,000.00 Rp 13,860.00 m3 Rp 270,000.00 Rp 5,400.00

Rp 51,260.00

org Rp 60,000.00 Rp 19,200.00 org Rp 80,000.00 Rp 12,800.00 zak Rp 66,000.00 Rp 16,500.00 m3 Rp 270,000.00 Rp 6,750.00

Rp 55,250.00

org Rp 60,000.00 Rp 15,000.00 org Rp 80,000.00 Rp 14,400.00 m2 Rp 84,000.00 Rp 84,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 134,061.20

org Rp 60,000.00 Rp 15,000.00 org Rp 80,000.00 Rp 14,400.00 m2 Rp 84,000.00 Rp 84,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 134,061.20

bh ### Rp 2,460,000.00 org Rp 60,000.00 Rp 30,000.00 org Rp 80,000.00 Rp 20,000.00 kg Rp 2,320.00 Rp 1,160.00

Rp2,511,160.00

bh Rp 248,000.00 Rp 248,000.00 org Rp 60,000.00 Rp 15,000.00 org Rp 80,000.00 Rp 10,000.00 kg Rp 2,320.00 Rp 232.00

Rp 273,232.00

Page 39: Rab Balai Rw Perum Au

bh Rp 450,000.00 Rp 450,000.00 org Rp 60,000.00 Rp 22,500.00 org Rp 80,000.00 Rp 15,000.00 kg Rp 2,320.00 Rp 464.00

Rp 487,964.00

bh Rp 325,000.00 Rp 325,000.00 ls Rp 10,000.00 Rp 10,000.00

Rp 335,000.00

bh ### Rp 1,400,000.00 org Rp 60,000.00 Rp 30,000.00 org Rp 80,000.00 Rp 30,000.00 kg Rp 2,320.00 Rp 4,640.00

Rp1,464,640.00

bh Rp 100,000.00 Rp 100,000.00 ls Rp 10,000.00 Rp 10,000.00

Rp 110,000.00

ls Rp 699,000.00 Rp 699,000.00 ls Rp 100,000.00 Rp 100,000.00

Rp 799,000.00

ls Rp 318,000.00 Rp 318,000.00 ls Rp 10,000.00 Rp 10,000.00

Rp 328,000.00

btg Rp 17,000.00 Rp 4,250.00 ls Rp 1,700.00 Rp 1,700.00

org Rp 60,000.00 Rp 1,875.00 org Rp 80,000.00 Rp 1,666.67

Rp 9,491.67

btg Rp 27,000.00 Rp 6,750.00 ls Rp 2,700.00 Rp 2,700.00

org Rp 60,000.00 Rp 1,875.00 org Rp 80,000.00 Rp 1,666.67

Rp 12,991.67

btg Rp 65,000.00 Rp 16,250.00 ls Rp 6,500.00 Rp 6,500.00

org Rp 60,000.00 Rp 1,875.00 org Rp 80,000.00 Rp 1,666.67

Page 40: Rab Balai Rw Perum Au

Rp 26,291.67

btg Rp 128,000.00 Rp 32,000.00 ls Rp 12,800.00 Rp 12,800.00

org Rp 60,000.00 Rp 2,500.00 org Rp 80,000.00 Rp 3,333.33

Rp 50,633.33

btg Rp 212,960.00 Rp 53,240.00 ls Rp 21,296.00 Rp 21,296.00

org Rp 60,000.00 Rp 2,500.00 org Rp 80,000.00 Rp 3,333.33

Rp 80,369.33

btg Rp - Rp - ls Rp - Rp -

org Rp - Rp - org Rp - Rp -

Rp -

bh Rp 900,000.00 Rp 900,000.00 ls Rp 50,000.00 Rp 50,000.00 ls Rp 50,000.00 Rp 50,000.00

Rp 1,000,000.00

zak Rp 66,000.00 Rp - m3 Rp 270,000.00 Rp - org Rp 60,000.00 Rp - org Rp 60,000.00 Rp -

Rp -

org Rp 60,000.00 Rp 9,000.00 org Rp 80,000.00 Rp 4,800.00 bh Rp 10,000.00 Rp 100,000.00 ls Rp 1,000.00 Rp 1,000.00

Rp 114,800.00

bh Rp 10,890.00 Rp 43,560.00 m2 Rp 20,000.00 Rp 4,000.00 m1 Rp 8,500.00 Rp 8,500.00

Rp 56,060.00

Page 41: Rab Balai Rw Perum Au

hari Rp 200,000.00 Rp 2,000.00 hari Rp 60,000.00 Rp 600.00 ltr Rp 10,000.00 Rp 2,000.00 org Rp 800,000.00 Rp 16,000.00

Rp 20,600.00

org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 114,000.00 Rp 114,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 154,661.20

org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 175,000.00 Rp 175,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 215,661.20

org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 90,000.00 Rp 90,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 130,661.20

org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 114,000.00 Rp 114,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 154,661.20

Page 42: Rab Balai Rw Perum Au

org Rp 60,000.00 Rp 12,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 175,000.00 Rp 175,000.00 zak Rp 66,000.00 Rp 15,180.00 kg Rp 2,320.00 Rp 81.20 m3 Rp 270,000.00 Rp 5,400.00

Rp 215,661.20

org Rp 60,000.00 Rp 3,000.00 org Rp 80,000.00 Rp 8,000.00 m2 Rp 521,400.00 Rp 65,175.00 zak Rp 66,000.00 Rp 2,310.00 kg Rp 2,320.00 Rp 23.20 m3 Rp 270,000.00 Rp 2,700.00

Rp 81,208.20

org Rp 60,000.00 Rp 9,000.00 org Rp 80,000.00 Rp 4,800.00 bh Rp 10,500.00 Rp 105,000.00 ls Rp 2,000.00 Rp 2,000.00

Rp 120,800.00

bh Rp 15,000.00 Rp 60,000.00 m2 Rp 20,000.00 Rp 4,000.00 m1 Rp 10,000.00 Rp 10,000.00

Rp 74,000.00

m3 Rp 270,000.00 Rp 2,700.00 m3 Rp 150,000.00 Rp 15,750.00 org Rp 60,000.00 Rp 3,000.00 org Rp 80,000.00 Rp 8,000.00

Rp 29,450.00

org Rp 60,000.00 Rp 6,000.00 org Rp 80,000.00 Rp 16,000.00 kp Rp 45,000.00 Rp 18,442.62 2440 1000kg Rp 16,000.00 Rp 800.00

Rp 41,242.62

m2 Rp 180,000.00 Rp 180,000.00

Page 43: Rab Balai Rw Perum Au

ls Rp 5,000.00 Rp 5,000.00 Rp 185,000.00

org Rp 60,000.00 Rp 5,625.00 org Rp 80,000.00 Rp 5,000.00 pail Rp 409,800.00 Rp 6,966.60 kg Rp 15,000.00 Rp 1,500.00

Rp 19,091.60

org Rp 60,000.00 Rp 5,000.00 org Rp 80,000.00 Rp 3,333.33 pail Rp 409,800.00 Rp 27,320.00 ls Rp 500.00 Rp 500.00

Rp 36,153.33

kg ### Rp 18,000.00 klg Rp 50,000.00 Rp 2,500.00 ls Rp 500.00 Rp 500.00

m2 Rp 10,625.00 Rp 10,625.00 Rp 31,625.00

btg Rp 24,500.00 Rp 8,166.67 Rp22,500.00 btg Rp 34,500.00 Rp 11,500.00 Rp32,500.00 dus Rp 120,000.00 Rp 1,200.00 Rp90,000.00 m Rp 16,000.00 Rp 64,000.00 Rp 2,000.00

org Rp 80,000.00 Rp 10,000.00 Rp30,000.00 org Rp 80,000.00 Rp 7,500.00 Rp35,000.00 kg Rp 24,100.00 Rp 2,671.08 Rp16,100.00

Rp 105,037.75

lbr Rp 65,000.00 Rp 23,757.31 Rp55,000.00 dus Rp 90,000.00 Rp 450.00 Rp90,000.00 zak Rp 85,000.00 Rp 1,553.36 Rp75,000.00 roll Rp 25,000.00 Rp 456.87 Rp15,000.00 m2 Rp 50,000.00 Rp 4,166.67 Rp35,000.00

Rp 30,384.21

btg Rp 15,000.00 Rp 7,500.00 Rp11,000.00

Page 44: Rab Balai Rw Perum Au

kg Rp 90,000.00 Rp 900.00 Rp90,000.00 zak Rp 83,000.00 Rp 830.00 Rp63,000.00 m1 Rp 5,000.00 Rp 5,000.00 Rp 2,000.00

Rp 14,230.00

kg Rp 16,565.00 Rp 104,743.15 Rp16,100.00 m3 Rp 844,406.00 Rp 675,524.80 ###m2 Rp 63,989.29 Rp 77,427.04 Rp46,400.00 m2 Rp 85,400.00 Rp 478,240.00 Rp54,400.00 m2 Rp 57,000.00 Rp 57,000.00 Rp27,000.00 m2 Rp 15,000.00 Rp 15,000.00 Rp 5,535.00 m3 Rp 250,000.00 Rp 25,000.00 ###m3 Rp 40,000.00 Rp 85,248.00 Rp25,000.00 m3 Rp 22,200.00 Rp 47,312.64 Rp12,200.00 ls Rp 720,000.00 Rp 720,000.00 ###

Rp2,285,495.62

Page 45: Rab Balai Rw Perum Au

0.409836

Page 46: Rab Balai Rw Perum Au

PERHITUNGAN VOLUME PEKERJAAN : PEMBANGUNAN BALAI RWLOKASI :

:

P L TDasar Perhitungan

Luas Bangunan 19 x 33.34Luas Bangunan Pokok- Ruang dalam 8.75 x 33.4- Teras luar depan 4.6 x 4.4- Teras luar samping 1.65 x 4.25

I Pekerjaan Persiapan1 Bongkaran Tembok Lantai 1 18.20 x 0.15 x 3.5 x2 Pengukuran dan pemasangan bouwplank 6 x x x

II Pekerjaan Tanah1 Galian tanah pondasi

Panjang Galian Pondasi 0.8 x 0.8 x 1.2 x

Galian Batu Kali 0.70 x 0.70 x 0.70 xGalian Batu Kali Teras Dep 0.70 x 0.70 x 0.70 x

2 Urugan kembali 21.03 x 0.25 x 0.80 x

3 Urugan bawah pondasi 12.29 x 0.70 x 0.05 x

III Pekerjaan Pasangan1 Pasangan aanstamping 0.70 0.70 0.20

2 Pasangan batu pondasiPondasi 0.70 0.55 0.45

3 Sloof 15/20 kamar mandi 8.00 x 0.15 x 0.20 x 24.55 x 0.15 x 0.20 x

4 Sloof 20/25 17.50 x 0.20 x 0.25 x 66.50 x 0.20 x 0.25 x

5 Kolom 20/25 0.50 x 0.25 x 4.10 x

6 Kolom 15/15 0.15 x 0.15 x 4.10 x

Page 47: Rab Balai Rw Perum Au

7 Ringbalok 15/20 33.25 x 0.15 x 0.15 x 8.75 x 0.15 x 0.15 x 40.00 x 0.15 x 0.15 x 82.00

8 Balok lintel 12/20 38.30 x 0.12 x 0.20 x

9 Rabat beton 33.25 x 1.20 x 0.10 x 29.00 x 1.20 x 0.10 x 10.25 x 1.20 x 0.10 x

IV PEKERJAAN PLESTERAN

1 Pasangan bata merah 1 : 6 dinding pokok 125.40 x x 4.10 lubang kusen jendela depan 1.75 x 2.50 lubang kusen Pintu Depan 2.10 x 2.95

lubang kusen Jendela alumunium samping kanan kiri 4.75 x 2.50 lubang ventilasi depan kanan kiri 1.75 x 0.10

Kusen Pintu Samping Kiri 2.20 x 1.00 xVentilasi Samping Kiri Belakang 8.15 x x

Kusen Jendela Samping Kiri Belakang 2.25 x 1.60 xKusen Jendela Samping Kanan Belakang 0.90 x 0.50 x

Lubang Ruangan Belakang 3.75 x 2.70 xLubang Kusen Jendela Belakang 2.25 x 1.60 x

Lubang ventilasi Belakang 8.58 x xLubang Pintu Ruang dalam 2.10 x 0.80 x

Kamar Mandi 22.00 x 4.00 x

2 Plesteran 1 pc : 6 ps tebal 15 mm dinding pokok 537.99 x x xlubang kusen

3 benangan Benangan Kolom(vertikal) 4.10 Benangan Horizontal 43.40

V PEKERJAAN LANTAI & PELAPIS DINDING

1 Pasang keramik ruang dalam 30 x 30 polosRuang

2 Pasang keramik Kamar Mandi 30 x 30 cm Warna DofTeras

VI PEKERJAAN KUSEN,JENDELA, PINTU DAN ASSESORIES

1 Pasang kusen,pintu & jendela kayu meranti p l kusen Pintu Depan 2.10 x 2.95

Kusen Pintu Samping Kiri 2.20 x 1.00 xKusen Jendela Samping Kiri Belakang 2.25 x 1.60 x

Page 48: Rab Balai Rw Perum Au

Samping Kanan Belakang 0.90 x 0.50 xKusen Jendela Belakang 2.25 x 1.60 x

Lubang Pintu Ruang dalam 2.10 x 1.00 x

l p t 2 Pasang daun jendela kayu belakang dan samping kiri 0.08 x 4.10 x 0.03

Pasang daun jendela kayu kanan belakang 0.08 x 2.40 x 0.03 Pasang daun jendela kayu depan 0.08 x 2.40 x 0.03 Pasang daun jendela

3 Pasang daun pintu depan 2.40 x 1.00 x 0.03 Pasang daun pintu depan 2.20 x 1.00 x 0.03 Pasang daun pintu

4 Kusen alumunium 4 x 10 samping 31.5 xKusen alumunium 4 x 10 depan 17 xKusen alumunium

5 Handle pintu + selot pintu 2 X Putar P1

6 Pasang Engsel pintu P1

7 Pasang Engsel jendela J1

8 Pasang Grendel Pintu P1

9 Pasang Grendel Jendela J1

10 Pasang Hak sikutan J1

11 Kaca 5mm (Bening) J1Kaca alumunium Samping 4.75 x 2.50 Kaca alumunium Depan 1.75 x 2.50

Kaca samping belakang kiri dan belakang 0.64 x 0.25Kaca samping belakang kiri dan belakang 2 x 1.5

VII PEKERJAAN KONS. ATAP, PLAFOND DAN PENUTUP ATAP

1 Pek. Rangka Plafond hollow 4/4cm & 2/4cm

2 Pek. Plafond Gypsum 9 mm ex jayaboard

3 Pek. List Profil

3 Pasang rangka plafond kayu meranti

4 Pasang plafond eternit 1 x 1m

Page 49: Rab Balai Rw Perum Au

5 Pasang genteng karangpilang Ex. Lokal

6 Pasang Bubungan Karangpilang Ex. Lokal 11 x

7 Pasang bubungan tepi Sisi Miring Kiri - xSisi Miring Kanan - x

VIII PEKERJAAN CAT

1 Cat dinding baru

2 Cat plafond

3 Cat kayu KusenJendela

Pintu

IX PEKERJAAN INSTALASI LISTRIK

1 Pasang Instalasi listrik + lampu XL 20 watt2 Pasang stop kontak3 Pasang Saklar Tunggal4 Pasang Saklar Ganda

IX PEKERJAAN SALURAN AIR

1 Galian 11 x 0.5 x 0.35 x

2 Urugan Pasir Bawah Pondasi 11 x 0.5 x 0.05 x

3 Pasangan dinding 1 : 6 Kiri 11 x x 0.35 xKanan 11 x x 0.3 x

4 Plesteran + acian 1 : 6 11 1.05

Page 50: Rab Balai Rw Perum Au

PERHITUNGAN VOLUME

= 584.55 - -

= 292.25 - = 20.24= 7.01

319.50 m2

x = 13.06 m3x 4 = 24.00 m'

x 16 = 12.29 12.29 m'

x 12.00 = 4.12 m3 1.37 x 13.50 = 4.63 m3 1.54

8.75 m3

x = 4.21 m3

1.00 x 1.00 = 0.43 m3 #REF! 0.43 m3 4.64 #REF!

= 0.10 m3 0.10 m3

= 0.17 m3

0.17 m3

1.00 = 0.24 m3 2.00 = 1.47 m3 49.1

= - m3 49.1 98.2 1.71 m3

2.00 = 1.75 m3 35 2.00 = 6.65 m3 133

= - m3 168 266.2 8.40 m3

20.00 = 10.25 m3 10.25 m3

11.00 = 1.01 m3

m2

Page 51: Rab Balai Rw Perum Au

1.01 m3

2.00 = 1.50 m3 2.00 = 0.39 m3 2.00 = 1.80 m3

3.69 m3

1.00 = 0.92 m3 0.92 m3

1.00 = 3.99 m3 1.00 = 3.48 m3 1.00 = 1.23 m3

8.70 m3

tebal dinding0.15

= 514.14 m2 2.00 = 8.75 m2 1.31 1.00 = 6.20 m2 0.93 8.00 = 95.00 m2 14.25 16.00 = 2.80 m2 0.42 2.00 = 4.40 m2 0.66 0.10 = 0.82 m2 0.12 3.00 = 10.80 m2 1.62 4.00 = 1.80 m2 0.27 1.00 = 10.13 m2 1.52 2.00 = 7.20 m2 1.08 0.10 = 0.86 m2 0.13 5.00 = 8.40 m2 1.26

88.00 13.20 269.00 m2 36.77

= 537.99 m2= 36.77 m2

574.77 m2

70.00 = 287.00 m'= 43.40 m'

330.40 m'

= 292.25 m2

= 27.25 m2

0.01 0.10 0.6 jumlah tebal cat 1.00 x 0.01 = 0.10 m3 0.02 3.12525 2.00 x 0.01 = 0.12 m3 0.02 1.863 3.00 x 0.01 = 0.23 m3 0.03 2.295

Page 52: Rab Balai Rw Perum Au

4.00 x 0.01 = 0.11 m3 0.02 0.8235 2.00 x 0.01 = 0.15 m3 0.02 2.295 5.00 x 0.01 = 0.30 m3 0.05 1.809

1.02 m3 12.21075

6.00 = 0.06 m3 0.902 5.41 4.00 = 0.02 m3 0.528 2.11 2.00 = 0.01 m3 0.528 1.06

0.09 m3 8.58

2.00 = 0.14 m2 5.004 10.01 8.00 = 0.53 m2 4.592 36.74

= 0.67 m2 46.74

8 = 252.00 m22 = 34.00 m2

286.00

= 1.00 bh

= 16.00 stl - -

= 24.00 stl -

= 8.00 bh

= 12.00 bh

= 24.00 stl

8 = 95.00 m22 = 8.75 m24 = 0.64 m25 = 15.00 m2

119.39 m2

367.00 m284

367.00 m2 28

246.00 m' 8.753.75

55.75

23.75

123.00 - 123.00

Page 53: Rab Balai Rw Perum Au

- m2

1 = 11.00 m'

2 = - m'2 = - m'

- m'

574.77 m2 -

367.00 m2

= 12.21 = 8.58 m2= 46.74 m2

67.53 m2

= 8.00 bh= 2.00 bh - = 2.00 bh - = 1.00 bh -

2 = 3.85 m3

2 = 0.55 m3

2 = 7.70 m21 = 3.30 m2

11.00 m2 -

2 = 23.10 m2 - -

Page 54: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank

Page 55: Rab Balai Rw Perum Au

38.00

Page 56: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank 38.00

Page 57: Rab Balai Rw Perum Au

38.00

Page 58: Rab Balai Rw Perum Au

m 7 Bongkaran Lisplank 38.00

Page 59: Rab Balai Rw Perum Au

38.00 m 7

Page 60: Rab Balai Rw Perum Au

Bongkaran Lisplank 38.00

Page 61: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank

Page 62: Rab Balai Rw Perum Au

38.00

Page 63: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank 38.00

Page 64: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank 38.00

Page 65: Rab Balai Rw Perum Au

38.00 m

Page 66: Rab Balai Rw Perum Au

7 Bongkaran Lisplank 38.00

Page 67: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank

Page 68: Rab Balai Rw Perum Au

Bongkaran Lisplank 38.00

Page 69: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank

Page 70: Rab Balai Rw Perum Au

38.00

Page 71: Rab Balai Rw Perum Au

38.00 m 7 Bongkaran Lisplank 38.00

Page 72: Rab Balai Rw Perum Au

38.00

Page 73: Rab Balai Rw Perum Au

m 7 Bongkaran Lisplank 38.00

Page 74: Rab Balai Rw Perum Au

38.00 m 7

Page 75: Rab Balai Rw Perum Au

Bongkaran Lisplank 38.00

Page 76: Rab Balai Rw Perum Au

38.00 m

Page 77: Rab Balai Rw Perum Au

RENCANA ANGGARAN BIAYAPekerjaan: BALAI RW 07 / 02 - KOMPLEK PERUMAHAN TNI AU Lokasi : JATIWARINGIN - JAKARTA TIMURTahun : JUNI 2014

NO URAIAN PEKERJAAN VOL SAT JUMLAH TOTAL I PEKERJAAN PERSIAPAN 1 Pek. Pasang Bouwplank / Pengukuran 150.00 m1 Rp 16,846.67 Rp 2,527,000.00 2 Pek. Bongkaran 180.00 m2 Rp 50,000.00 Rp 9,000,000.00

JUMLAH Rp11,527,000.00 II PEKERJAAN GALIAN & TIMBUNAN TANAH 1 Pek. Urugan area lokasi+pemadatan 4.21 m3 Rp 50,000.00 Rp 210,345.00 2 Pek. Galian pondasi

- Pek. galian pondasi foot plate 80 x 80 12.29 m3 Rp 75,000.00 Rp 921,600.00 - Pek. galian pondasi batu kali 8.75 m3 Rp 75,000.00 Rp 655,987.50

3 Pek. Urugan tanah kembali (pondasi) 4.64 m3 Rp 15,000.00 Rp 69,554.70 JUMLAH Rp 1,857,487.20

III PEKERJAAN STRUKTUR A Pek. Pondasi 1 Pek. Lantai kerja di bawah foot plate tebal = 5 cm 0.30 m3 Rp 750,000.00 Rp 228,000.00 2 Pek. Pondasi foot plate

- Bekisting papan 2/20 7.20 m2 Rp 87,344.44 Rp 628,880.00 - D13 160.78 kg Rp 15,027.50 Rp 2,416,181.56 - Ø 8 1.38 kg Rp 15,027.50 Rp 20,670.33 - Beton K-225 0.88 m3 Rp 950,000.00 Rp 836,000.00

3 Pek. Urugan pasir padat di bawah pondasi batu kali tebal = 10 cm 2.90 m3 Rp 222,239.58 Rp 645,383.75 4 Pek. Pasangan Batu Kali 1:5 9.58 m3 Rp 675,000.00 Rp 6,468,660.00 B Tie Beam (Sloof) 5 Pek. Tie Beam (Sloof) 150x300

- Lantai kerja t= 5 cm 0.94 m3 Rp 750,000.00 Rp 705,375.00 - Bekisting 75.24 m2 Rp 175,000.00 Rp13,167,000.00 - 6 Ø 10 mm 464.23 Kg Rp 15,027.50 Rp 6,976,228.35 - Ø 8 mm - 175 225.29 Kg Rp 15,027.50 Rp 3,385,546.33 - Beton K-225 10.11 m3 Rp 950,000.00 Rp 9,607,350.00

C Kolom 6 Pek. Kolom 250 x 500

- Bekisting 73.80 m2 Rp 175,000.00 Rp12,915,000.00 - 8 Ø 12 mm 581.87 Kg Rp 15,027.50 Rp 8,744,081.48 - Ø 8 mm - 175 656.00 Kg Rp 15,027.50 Rp 9,858,040.00 - Beton K-225 10.25 m3 Rp 950,000.00 Rp 9,737,500.00

7 Pek. Kolom Praktis 150 x 150 - Bekisting 13.53 m2 Rp 175,000.00 Rp 2,367,750.00 - 4 Ø 10 mm 320.03 Kg Rp 15,027.50 Rp 4,809,244.81 - Ø 8 mm -150 128.86 Kg Rp 15,027.50 Rp 1,936,400.71 - Beton K-225 1.01 m3 Rp 950,000.00 Rp 964,012.50

D Ring balk + lain lain 8 Ring Balk 150 x 150 diatas kusen

- Bekisting 49.20 m2 Rp 175,000.00 Rp 8,610,000.00 - 4 Ø 10 mm 581.87 Kg Rp 15,027.50 Rp 8,744,081.48 - Ø 8 mm -175 234.29 Kg Rp 15,027.50 Rp 3,520,728.57 - Beton K-225 3.69 m3 Rp 950,000.00 Rp 3,505,500.00

9 Pek. Meja beton dapur, t=8cm 3.00 m2 Rp 182,872.70 Rp 548,618.10 10 Pek. Canopy diatas teras depan

- Bekisting 31.54 m2 Rp 275,000.00 Rp 8,673,500.00 - Ø 8 18.08 kg Rp 15,027.50 Rp 271,667.15 - Beton K-225 3.15 m3 Rp 950,000.00 Rp 2,996,300.00

11 Pek. Aksesori Topi Beton Teras - Bekisting 22.65 m2 Rp 275,000.00 Rp 6,228,750.00 - Ø 8 10.39 kg Rp 15,027.50 Rp 156,075.10 - Beton K-175 1.81 m3 Rp 750,000.00 Rp 1,359,000.00

12 Pek. Canopy beton diatas kusen - Bekisting 4.48 m2 Rp 275,000.00 Rp 1,232,000.00 - Ø 8 1.83 kg Rp 15,027.50 Rp 27,562.93 - Beton K-175 0.32 m3 Rp 750,000.00 Rp 240,000.00

JUMLAH ###IV PEKERJAAN ARSITEKTUR

LANTAI SATU A Pekerjaan Pasangan & Plesteran Dinding 1 Pek. Pasangan bata (1:5) 269.00 m2 Rp 95,500.00 Rp25,689,213.50 2 Pek. Plesteran & Acian (1:5) 574.77 m2 Rp 55,000.00 Rp31,612,099.75 3 Pek. Pasangan bata trasraam (1:3) 88.00 m2 Rp 105,000.00 Rp 9,240,000.00 4 Pek. Plesteran & Acian (1:3) 176.00 m2 Rp 65,000.00 Rp11,440,000.00 5 Pek. Keramik dinding area dapur ex Roman 20x20 10.00 m2 Rp 165,000.00 Rp 1,650,000.00 6 Pek. Keramik Dinding KM/WC Utama ex Roman 25x33 h=2,75m 66.00 m2 Rp 165,000.00 Rp10,890,000.00 7 Pek. Plesteran dengan tali air 2cm Pintu samping Dapur 8.20 m2 Rp 95,000.00 Rp 779,000.00 8 Pek. Batu alam depan 19.40 m2 Rp 250,000.00 Rp 4,850,000.00

JUMLAH Rp96,150,313.25 B Pekerjaan Kusen & Pintu 1 Pek. Kusen Pintu Utama Type 1 (295 x 210) 1.00 unit Rp 3,200,000.00 Rp 3,200,000.00 2 Pek. Kusen Pintu Type 2 (80 x 210) 5.00 unit Rp 2,300,000.00 Rp11,500,000.00 3 Pek. Kusen Alumunium YKK Jendela Type 3 (4.75 x 250) 8.00 unit Rp 4,725,000.00 Rp37,800,000.00 4 Pek. Kusen Alumunium YKK Jendela Type 4 (1.75 x 250) 2.00 unit Rp 2,550,000.00 Rp 5,100,000.00 5 Pek. Pemasangan Kusen Jendela Type 5 (225 x 160) - eksiting 5.00 unit Rp 75,000.00 Rp 375,000.00 6 Pek. Kusen Bouvenlich (0.9x 0.5) 4.00 unit Rp 115,200.00 Rp 460,800.00 7 Accessories 1.00 ls Rp14,702,700.00 Rp14,702,700.00

JUMLAH Rp73,138,500.00 C Pekerjaan Lantai Keramik

HARGA SATUAN JUMLAH HARGA

Page 78: Rab Balai Rw Perum Au

NO URAIAN PEKERJAAN VOL SAT JUMLAH TOTAL HARGA SATUAN JUMLAH HARGA 1 Pek. Pemadatan tanah 319.50 m2 Rp 20,600.00 Rp 6,581,751.50 2 284.25 m2 Rp 215,661.20 Rp61,301,696.10

3 Pek. Keramik Lantai teras depan ex Roman 30x30 (rumah penjaga) 20.24 m2 Rp 165,000.00 Rp 3,339,600.00 4 Pek. Keramik Meja Beton dapur ex roman 20x20 3.00 m2 Rp 130,661.20 Rp 391,983.60 5 Pek. Keramik Lantai KM/WC ex roman 30x30 12.00 m2 Rp 154,661.20 Rp 1,855,934.40 6 Plint lantai keramik 10x30 266.20 m1 Rp 45,000.00 Rp11,979,000.00 7 Pek. Rabat beton sisi bangunan 8.70 m2 Rp 65,000.00 Rp 565,500.00

JUMLAH Rp86,015,465.60 D Pekerjaan Plafond 1 Pek. Rangka plafon besi hollow 4x4 dan 2x2 367.00 m2 Rp 55,000.00 Rp20,185,000.00 2 Pek. Plafond Gypsum 9 mm ex jayaboard 367.00 m2 Rp 35,000.00 Rp12,845,000.00 3 Pek. List Profil 246.00 ml Rp 17,500.00 Rp 4,305,000.00

JUMLAH Rp37,335,000.00 E Pekerjaan Cat 1 Pek. Cat Dinding Tembok exterior Dulux WS 3X sapu 459.27 m2 Rp 47,500.00 Rp21,815,108.88 2 Pek. Cat Interior ex ICI Catylac 115.50 m2 Rp 22,500.00 Rp 2,598,750.00 3 Pek. Cat Plafond ex ICI Catylac 367.00 m2 Rp 22,500.00 Rp 8,257,500.00

JUMLAH Rp32,671,358.88 F Pekerjaan Sanitasi

Kamar Mandi Lt.1 1 Pas. Monoblock ex TOTO CW 420 J 3.00 unit Rp 2,511,160.00 Rp 7,533,480.00 2 Pas. Jet washer ex TOTO THX 20 NPIV 3.00 unit Rp 273,232.00 Rp 819,696.00 3 Pas. Shower Set Non Bathub ex TOTO TX 438 SEM 1.00 unit Rp 487,964.00 Rp 487,964.00 4 Pas. Floordrain ex TOTO TX 1 AV1 1.00 unit Rp 335,000.00 Rp 335,000.00 5 Pas. Wastafel ex TOTO L 652 D + Kran TX 109 LD 1.00 unit Rp 1,464,640.00 Rp 1,464,640.00 6 Pas. Soap Holder ex Local Model TOTO S 156 N 1.00 unit Rp 110,000.00 Rp 110,000.00

Lain-lain 1 Pas. Sink Royal Monica SB 35 + Kran Toto TX 603 KM 1.00 unit Rp 799,000.00 Rp 799,000.00 2 Pas. Kran Taman ex TOTO T 26-13 2.00 bh Rp 328,000.00 Rp 656,000.00

JUMLAH Rp12,205,780.00 G Pekerjaan Atap 1 Pek. Rangka Atap Baja Ringan ex. Steelfast 367.00 m2 Rp 165,000.00 Rp60,555,000.00 2 Genteng Flat ex Cisangkan Victoria 33x42 cm 367.00 m2 Rp 125,000.00 Rp45,875,000.00 3 Pek.Nok ex cisangkan 49.55 m1 Rp 65,000.00 Rp 3,220,750.00 4 Pek. Listplank papan GRC 20cm 90.00 m1 Rp 45,000.00 Rp 4,050,000.00

JUMLAH ###V PEKERJAAN MEKANIKAL & ELEKTRIKALA Pekerjaan Instalasi Plumbing1 52.00 m1 Rp 9,491.67 Rp 493,566.67 2 19.00 m1 Rp 12,991.67 Rp 246,841.67 3 Pek. Pipa air kotor dia. 2" ex. Wavin + Accessories (dari km/wc, dapur , wastafel) 17.00 m1 Rp 26,291.67 Rp 446,958.33 4 Pek. Pipa air kotor dia. 3" ex. Wavin + Accessories (air hujan) 16.40 m1 Rp 50,633.33 Rp 830,386.67 5 Pek. Pipa air limbah dia. 4" ex. Wavin + Accessories (dari closet) 8.00 m1 Rp 80,369.33 Rp 642,954.67

JUMLAH Rp 2,660,708.00 Pekerjaan Instalasi Listrik

B Pek. Instalasi Listrik1 Pek. Instalasi titik lampu NYM 2 x 2.5 mm & 2 x 1.5 mm 35.00 titik Rp 175,000.00 Rp 6,125,000.00 2 Pek. Instalasi Stop Kontak NYM 3 x 2.5 mm 10.00 titik Rp 175,000.00 Rp 1,750,000.00 3 Pek. Instalasi Titik Televisi coaxial std double sided foil 2.00 titik Rp 140,000.00 Rp 280,000.00 4 Pek. Instalasi Titik Telephone 1.00 titik Rp 140,000.00 Rp 140,000.00 5 Pek. Instalasi Stop Kontak AC NYM 3 x 2.5 mm 4.00 titik Rp 175,000.00 Rp 700,000.00 6 Lampu Downlight 18 Watt 18.00 bh Rp 100,000.00 Rp 1,800,000.00 7 Lampu Downlight 11 Watt (di km/wc) 5.00 bh Rp 100,000.00 Rp 500,000.00 8 Lampu taman LED Outdoor 5Watt 12.00 bh Rp 100,000.00 Rp 1,200,000.00 9 Saklar Tunggal ex. Panasonic std 2.00 bh Rp 22,000.00 Rp 44,000.00 10 Saklar ganda ex. Panasonic std 8.00 bh Rp 22,000.00 Rp 176,000.00 11 Saklar triple Kontak ex. Panasonic std 2.00 bh Rp 25,000.00 Rp 50,000.00 12 Jack Telephone ex. Panasonic std 1.00 bh Rp 45,000.00 Rp 45,000.00 13 Jack Televisi ex. Panasonic std 2.00 bh Rp 45,000.00 Rp 90,000.00 14 Pek Instalasi panel listrik dan MCB 1.00 set Rp 1,000,000.00 Rp 1,000,000.00 15 Stop Kontak Ex Panasonic WEJP1121-7 10.00 bh Rp 30,000.00 Rp 300,000.00

JUMLAH Rp14,200,000.00 VI PEKERJAAN LAIN-LAIN 1 Pek. Groundtank + water torn kap. 500 liter 1.00 unit Rp 2,285,495.62 Rp 2,285,495.62 2 Pek. Torn 520 L ex Penguin TB55 1.00 unit Rp 1,000,000.00 Rp 1,000,000.00 3 Pek. Pompa Otomatis Panasonic SP125 Watt 1.00 unit Rp 805,000.00 Rp 805,000.00 4 Pek. Water Proofing Aquaproof + screed daak 3 cm 30.00 m2 Rp 92,220.00 Rp 2,766,600.00 5 Pek. Septictank biotech + Resapan 1.00 ls Rp 5,100,000.00 Rp 5,100,000.00 6 Bak kontrol uk. 0,5 m x 0,5 m h=0,5 m 4.00 unit Rp 282,690.00 Rp 1,130,760.00

JUMLAH Rp13,087,855.62

TOTAL ### PEMBULATAN ###

LUAS 319.50HARGA PER M2 1993981.2677522

PEMBULATAN Rp 1,994,000.00

Pek. Keramik Lantai ex Roman 60x60 (ruang utama, pantry, gudang, kmr penjaga, ruang tamu penjaga)

Pek. Pipa air bersih PVC AW dia. 1/2" ex. Wavin + Accessories (dari Roof tank ke distribusi)Pek. Pipa air bersih PVC AW dia. 3/4" ex. Wavin + Accessories (dari PDAM ke Roof tank)