RAB Gedung Kantor.xls

(1)

DAFTAR HARGA SATUAN BAHAN

No

Jenis bahan

Satuan

Harga satuan

Keterangan

A AGREGAT KASAR,BAHAN PEREKAT DAN BAHAN JADI

1 Pasir urug

160,000.00

2 Pasir pasang / Pasir beton

310,000.00

3 Tanah urug

110,000.00

4 Kerikil

420,000.00

5 Batu gunung

270,000.00

6 Batu bata

bh

1,200.00

7 Semen @ 50 kg

kg

1,500.00

8 Semen warna

kg

1,800.00

9 Pancang Mini Pile 32 P

m1

750,000.00

B BAHAN FINISHING

1 Cat meni

kg

25,000.00

2 Cat tembok danabrite

kg

48,000.00

3 Cat tembok danashield

kg

70,000.00

4 Cat dasar dinding

kg

30,000.00

5 Cat dasar kayu

kg

28,000.00

6 Cat kilap kayu aftelak

kg

40,000.00

7 Cat Melamik

kg

75,000.00

8 Pewarna

kg

5,000.00

9 Sanding

kg

30,000.00

10 Thinner

ltr

25,000.00

11 Plamur tembok

kg

42,000.00

12 Dempul kayu

kg

28,000.00

13 Lem kayu

kg

14,000.00

14 Kertas gosok ( amplas )

lbr

4,000.00

15 Minyak bekisting

ltr

30,000.00

16 Cat Epoxy

ltr

65,000.00

17 Coating Jadi

45,000.00

C BAHAN KAYU

1 Kayu meranti

2,400,000.00

2 Papan Bengkirai

4,000,000.00

3 Papan ulin

4,300,000.00

4 Kayu kapur

3,400,000.00

5 Balok Bengkirai

4,000,000.00

6 Balok ulin

4,100,000.00

7 Teakwood 6 mm

lbr

140,000.00

8 Plywood 4 mm

lbr

85,000.00

9 Plywood 9 mm

lbr

140,000.00

10 Multiplek 12 mm

lbr

190,000.00

11 Kayu bekisting

3,100,000.00

12 Kayu galam

btg

14,000.00

13 Daun pintu panil bengkirai

unit

950,000.00

14 Daun pintu panil ulin

unit

950,000.00

15 Kusen Aluminium

185,000.00

16 Daun pintu Double panil bengkirai

unit

1,100,000.00

17 Daun pintu kaca Tempered 12 mm + accessories

unit

4,500,000.00

18 Daun pintu bengkirai + kaca clear 5 mm

unit

1,500,000.00

19 Daun jendela aluminium + kaca Stopsol 5 mm ( 60 x 140 )

unit

575,000.00

20 Daun pintu Panil ( Untuk pintu shaft )

unit

350,000.00

20 Daun pintu lemari + accessories

unit

250,000.00

m

3

m

3

m

3

m

3

m

3

m

2

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

1

(2)

No

Jenis bahan

Satuan

Harga satuan

Keterangan

D BAHAN LANTAI, ATAP DAN PELAPIS DINDING

1 Atap Genteng Metal model Minimalis

bh

70,000.00

2 Bubungan genteng metal type C model Minimalis

bh

45,000.00

3 Aluminium foil / sisalation ( double side,1,25 x60 m )

12,000.00

4 Seng plat lebar 90 cm

15,000.00

5 Fiber Cement 0.8/10 cm

75,000.00

6 Fiber Cement 1/25 cm

85,000.00

7 Pasang plafond Gypsum 9 mm + rangka baja ringan

180,000.00

8 Pasang plafond Calsium Silikat 4 mm + rangka baja ringan

170,000.00

9 Pasang plafond Spandrill + rangka baja ringan

220,000.00

10 Homogenius Tile 40 x 40 cm

bh

30,000.00

11 Homogenius Tile 40 x 40 cm (Anti Licin)

bh

35,000.00

12 Homogenius Tile 20 x 40 cm

bh

12,000.00

13 Homogenius Tile 20 x 40 cm (Anti Licin)

bh

15,000.00

14 Pasang Keramik Mozaik 40 x 40 cm Type I

350,000.00

15 Pasang Keramik Mozaik 40 x 40 cm Type II

320,000.00

16 Pasang Keramik Mozaik 40 x 40 cm Type III

300,000.00

17 Batu Alam Alur Andesit 20/40 cm

280,000.00

18 Granito Tile 40/40 cm

bh

35,000.00

19 Keramik lantai 30/30 cm ( Anti Licin )

bh

8,500.00

20 Keramik dinding 30/30 cm

bh

7,500.00

21 Keramik lantai dan dinding 20/20 cm

bh

3,000.00

22 Step noising 5/20 cm

bh

5,000.00

23 Cor Coral sikat warna

350,000.00

24 Plint keramik dinding 10/30 cm

bh

3,500.00

25 Gypsum Board 9 mm

lbr

85,000.00

26 Lapisan Glasswool

120,000.00

27 Sungkai Wood

150,000.00

28 Wallpaper

85,000.00

29 List Acitrap 1,5 x 7 cm

15,000.00

30 Plint kayu bengkirai 2 x 10 cm

20,000.00

29 List cornece gypsum C24 ( 8 - 10 )

25,000.00

30 Benangan plesteran

75,000.00

31 Parit dari pasangan bata 1 : 4 diplester

200,000.00

32 Bak kontrol parit dari pasangan bata 1 : 4

unit

250,000.00

E BAHAN LOGAM DAN PAKU

1 Paku Biasa

kg

20,000.00

2 Paku Gypsum

kg

35,000.00

3 Besi beton polos/ulir

kg

21,000.00

4 Kawat bendrat

kg

25,000.00

5 Rangka atap baja ringan

250,000.00

6 Besi Hollow

10,000.00

7 Ornamen dari besi Hollow

unit

450,000.00

F BAHAN KUNCI,PENGGANTUNG DAN KACA

1 Door closer

bh

175,000.00

2 Engsel pintu kuningan 5"

psg

32,000.00

3 Door Holder

psg

200,000.00

4 Kunci tanam 2 slaag

psg

125,000.00

5 Kunci tanam 1 slaag

psg

110,000.00

6 Expagnolet

psg

65,000.00

7 Kaca Stopsol 8 mm

285,000.00

8 Kaca mati buram ( es ) 5 mm

210,000.00

9 Kaca bening 5 mm + Sticker sandblast

250,000.00

m

2

m

1

m

1

m

1

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

1

m

1

m

1

m

2

m

1

m

2

m

1

m

2

m

2

m

2

(3)

No

Jenis bahan

Satuan

Harga satuan

Keterangan

G BAHAN LISTRIK

1 Lampu baret 25 watt

unit

120,000.00

2 Lampu Box Tanam 2 x 36 watt

unit

320,000.00

3 Lampu Box Tanam 2 x 18 watt

unit

250,000.00

4 Lampu TL1 x 36 watt

unit

150,000.00

5 Lampu VShafe 1 x 36 watt

unit

120,000.00

6 Lampu Downlight 13 watt

unit

85,000.00

7 Lampu Downlight 7 watt

unit

65,000.00

8 Saklar ganda

bh

30,000.00

9 Saklar tunggal

bh

15,000.00

10 Stop kontak

bh

30,000.00

11 Stop kontak AC

bh

45,000.00

12 AC Split 1 PK + Instalasi

unit

5,000,000.00

13 Pasang Celling Speaker + Instalasi

unit

400,000.00

14 Box Panel Lengkap

unit

7,500,000.00

H BAHAN SANITASI

1 Kloset duduk + shower ( Toto )

unit

1,850,000.00

2 Washtafel

unit

550,000.00

3 Urinoir

unit

750,000.00

4 Kran air

bh

30,000.00

5 Floor drain

bh

30,000.00

6 Bak air pas. Bata lapis keramik

unit

850,000.00

7 Shower + instalasi

unit

450,000.00

8 Kak cuci piring/KitchenZink + instalasi

unit

450,000.00

9 Septictank + peresapan

unit

10,000,000.00

10 Tempat sabun ( Keramik )

unit

75,000.00

11 Tempat Tissu ( Stainless )

unit

150,000.00

12 Profil Tank 2000 ltr

unit

2,500,000.00

13 Pompa + instalasi

unit

3,500,000.00

14 Rumah Pompa

unit

1,000,000.00

15 Roof Drain + instalasi

unit

85,000.00

16 Pipa PVC AW 4"

35,000.00

17 Pipa PVC AW 3"

28,500.00

18 Pipa PVC AW 2"

15,000.00

19 Pipa PVC AW 3/4"

10,000.00

20 Pipa PVC AW 0.5"

8,000.00

DAFTAR HARGA SATUAN UPAH

No

Jenis bahan

Satuan

Harga satuan

Keterangan

1 Mandor

Org/Hari 90,000.00

2 Kepala Tukang

Org/Hari 85,000.00

3 Tukang

Org/Hari 80,000.00

4 Pekerja

Org/Hari 65,000.00

m

1

m

1

m

1

m

1

m

1

(4)

DAFTAR ANALISIS

Satuan Kerja 0 Kegiatan 0 Pekerjaan 0 0 Sub Pekerjaan 0 Lokasi 0

NO. URAIAN PEKERJAAN

HARGA BIAYA BIAYA JUMLAH

SATUAN UPAH BAHAN HARGA

(Rp) (Rp) (Rp) (Rp)

A PEKERJAAN PASIR DAN TANAH 1 Pengukuran dan Pasang Bouwplank

0.0120 m³ Balok kayu bengkirai 4,000,000.00 48,000.00 48,000.00 0.0070 m³ Papan kayu meranti 2,400,000.00 16,800.00 16,800.00 0.0200 kg Paku 20,000.00 400.00 400.00 0.1000 Oh Tukang kayu 80,000.00 8,000.00 8,000.00 0.0100 Oh Kepala tukang kayu 85,000.00 850.00 850.00 0.1000 Oh Pekerja 65,000.00 6,500.00 6,500.00 0.0050 Oh Mador 90,000.00 450.00 450.00 Jumlah 15,800.00 65,200.00 81,000.00 2 0.4000 Oh Pekerja 65,000.00 26,000.00 26,000.00 0.0400 Oh Mandor 90,000.00 3,600.00 3,600.00 Jumlah 29,600.00 29,600.00 3 0.1920 Oh Pekerja 65,000.00 12,480.00 12,480.00 0.0190 Oh Mandor 90,000.00 1,710.00 1,710.00 Jumlah 14,190.00 14,190.00 4 1.2000 Pasir Urug 160,000.00 192,000.00 192,000.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0100 Oh Mandor 90,000.00 900.00 900.00 Jumlah 20,400.00 192,000.00 212,400.00 5 1.2000 Tanah urug 110,000.00 132,000.00 132,000.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0100 Oh Mandor 90,000.00 900.00 900.00 Jumlah 20,400.00 132,000.00 152,400.00

6 1 Titik pancang Mini Pile 32 P tinggi 6 m

6.0000 Mini Pile 32 P 750,000.00 4,500,000.00 4,500,000.00 1.0000 Mobilisasi 150,000.00 150,000.00 150,000.00 1.0000 Upah Pemancangan 150,000.00 150,000.00 150,000.00 Jumlah 300,000.00 4,500,000.00 4,800,000.00

B PEKERJAAN PONDASI, DINDING DAN LANTAI 1 55.0000 Bj Batu bata 1,200.00 66,000.00 66,000.00 18.9500 kg Semen @ 50 kg 1,500.00 28,425.00 28,425.00 0.0380 Pasir pasang 310,000.00 11,780.00 11,780.00 0.1000 Oh Tukang 80,000.00 8,000.00 8,000.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 29,700.00 106,205.00 135,905.00 1 m3_{Galian Tanah}

1 m3_{Urugan Tanah Kembali}

1 m3_{Urugan Pasir} m3

1 m3_{Urugan tanah bangunan} m3

m1

1 m2 _{Pasangan 1/2 batu bata 1 : 2} m3

(5)

(Rp) (Rp) (Rp) (Rp) 2 55.0000 bh Batu bata 1,200.00 66,000.00 66,000.00 11.5000 kg Semen @ 50 kg 1,500.00 17,250.00 17,250.00 0.0430 Pasir pasang 310,000.00 13,330.00 13,330.00 0.1000 Oh Tukang 80,000.00 8,000.00 8,000.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 0.3200 Oh Pekerja 65,000.00 20,800.00 20,800.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 31,000.00 96,580.00 127,580.00 3 112.0000 bh Batu bata 1,200.00 134,400.00 134,400.00 23.0000 kg Semen @ 50 kg 1,500.00 34,500.00 34,500.00 0.0860 Pasir pasang 310,000.00 26,660.00 26,660.00 0.2200 Oh Tukang 80,000.00 17,600.00 17,600.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 0.6100 Oh Pekerja 65,000.00 39,650.00 39,650.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 59,450.00 195,560.00 255,010.00 4 0.0200 Pasir pasang 310,000.00 6,200.00 6,200.00 10.2240 kg Semen @ 50 kg 1,500.00 15,336.00 15,336.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 34,125.00 21,536.00 55,661.00 5 0.0240 Pasir pasang 310,000.00 7,440.00 7,440.00 6.2400 kg Semen @ 50 kg 1,500.00 9,360.00 9,360.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 34,125.00 16,800.00 50,925.00 6 0.0320 Pasir pasang 310,000.00 9,920.00 9,920.00 8.3200 kg Semen @ 50 kg 1,500.00 12,480.00 12,480.00 0.2000 Oh Tukang 80,000.00 16,000.00 16,000.00 0.0200 Oh Kepala tukang 85,000.00 1,700.00 1,700.00 0.4000 Oh Pekerja 65,000.00 26,000.00 26,000.00 0.0220 Oh Mandor 90,000.00 1,980.00 1,980.00 Jumlah 45,680.00 22,400.00 68,080.00 7 3.2500 kg Semen @ 50 kg 1,500.00 4,875.00 4,875.00 0.1000 Oh Tukang 80,000.00 8,000.00 8,000.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 0.2000 Oh Pekerja 65,000.00 13,000.00 13,000.00 0.0100 Oh Mandor 90,000.00 900.00 900.00 Jumlah 22,750.00 4,875.00 27,625.00 8 6.6300 bh Homogenius Tile 40/40 cm 30,000.00 198,900.00 198,900.00 9.8000 kg Semen @ 50 kg 1,500.00 14,700.00 14,700.00 0.0450 Pasir pasang 310,000.00 13,950.00 13,950.00 1.3000 kg Semen warna 1,800.00 2,340.00 2,340.00 0.1250 Oh Tukang 80,000.00 10,000.00 10,000.00 0.0130 Oh Kepala tukang 85,000.00 1,105.00 1,105.00 0.0130 Oh Mandor 90,000.00 1,170.00 1,170.00 0.2500 Oh Pekerja 65,000.00 16,250.00 16,250.00 Jumlah 28,525.00 229,890.00 258,415.00 1 m2 _{Pasangan 1/2 batu bata 1 : 4}

m3

1 m2 _{Pasangan 1 batu bata 1 : 4} m3 1 m2_{Plesteran 1 : 2, tebal 15 mm} m3 1 m2_{Plesteran 1 : 4, tebal 15 mm} m3 1 m2_{Plesteran 1 : 4, tebal 20 mm} m3 1 m2_Acian 1 m2_{Homogenius Tile 40/40 cm} m3

(6)

(Rp) (Rp) (Rp) (Rp)

9

6.6300 bh Homogenius Tile 40/40 cm (Anti Licin) 35,000.00 232,050.00 232,050.00 9.8000 kg Semen @ 50 kg 1,500.00 14,700.00 14,700.00 0.0450 Pasir pasang 310,000.00 13,950.00 13,950.00 1.3000 kg Semen warna 1,800.00 2,340.00 2,340.00 0.1250 Oh Tukang 80,000.00 10,000.00 10,000.00 10,000.00 0.0130 Oh Kepala tukang 85,000.00 1,105.00 1,105.00 1,105.00 0.0130 Oh Mandor 90,000.00 1,170.00 1,170.00 1,170.00 0.2500 Oh Pekerja 65,000.00 16,250.00 16,250.00 16,250.00 Jumlah 28,525.00 291,565.00 291,565.00 10 12.5000 bh Homogenius Tile 20/40 cm 12,000.00 150,000.00 150,000.00 9.7000 kg Semen @ 50 kg 1,500.00 14,550.00 14,550.00 0.0450 Pasir pasang 310,000.00 13,950.00 13,950.00 1.6200 kg Semen warna 1,800.00 2,916.00 2,916.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 2,975.00 0.0350 Oh Mandor 90,000.00 3,150.00 3,150.00 3,150.00 0.7000 Oh Pekerja 65,000.00 45,500.00 45,500.00 45,500.00 Jumlah 79,625.00 261,041.00 261,041.00 11

12.5000 bh Homogenius Tile 40/40 cm (Anti Licin) 15,000.00 187,500.00 187,500.00 9.7000 kg Semen @ 50 kg 1,500.00 14,550.00 14,550.00 0.0450 Pasir pasang 310,000.00 13,950.00 13,950.00 1.6200 kg Semen warna 1,800.00 2,916.00 2,916.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 2,975.00 0.0350 Oh Mandor 90,000.00 3,150.00 3,150.00 3,150.00 0.7000 Oh Pekerja 65,000.00 45,500.00 45,500.00 45,500.00 Jumlah 79,625.00 298,541.00 298,541.00 12

1.0500 Batu alam alur andesit 20/40 cm 280,000.00 294,000.00 294,000.00 11.7530 kg Semen @ 50 kg 1,500.00 17,629.50 17,629.50 0.0350 Pasir pasang 310,000.00 10,850.00 10,850.00 1.0000 Coating 45,000.00 45,000.00 45,000.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 0.0300 Oh Mandor 90,000.00 2,700.00 2,700.00 0.6200 Oh Pekerja 65,000.00 40,300.00 40,300.00 Jumlah 73,975.00 367,479.50 441,454.50 13 6.2500 bh Granito Tile 40/40 cm 35,000.00 218,750.00 218,750.00 9.9000 kg Semen @ 50 kg 1,500.00 14,850.00 14,850.00 1.5000 kg semen warna 1,800.00 2,700.00 2,700.00 0.0420 Pasir pasang 310,000.00 13,020.00 13,020.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 0.0300 Oh Mandor 90,000.00 2,700.00 2,700.00 0.6200 Oh Pekerja 65,000.00 40,300.00 40,300.00 Jumlah 86,995.00 236,300.00 323,295.00 14

11.0000 bh Keramik lantai 30/30 cm ( Anti Licin ) 8,500.00 93,500.00 93,500.00 9.9000 kg Semen @ 50 kg 1,500.00 14,850.00 14,850.00 0.0420 Pasir pasang 310,000.00 13,020.00 13,020.00 1.5000 kg Semen warna 1,800.00 2,700.00 2,700.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 0.0300 Oh Mandor 90,000.00 2,700.00 2,700.00 0.6200 Oh Pekerja 65,000.00 40,300.00 40,300.00 Jumlah 73,975.00 124,070.00 198,045.00 1 m2_{Homogenius Tile 40/40 cm (Anti Licin)}

m3

1 m2_{Homogenius Tile 20/40 cm} m3

1 m2_{Homogenius Tile 20/40 cm (Anti Licin)} m3

1 m2_{Pasangan dinding batu alam alur andesit 20/40 cm} m2

m3 m2

1 m2_{Pasangan Granito Tile 40/40}

m3

1 m2_{Keramik lantai 30/30 cm ( Anti Licin )} m3

(7)

(Rp) (Rp) (Rp) (Rp) 15 11.0000 bh Keramik Dinding 30/30 cm 7,500.00 82,500.00 82,500.00 9.9000 kg Semen @ 50 kg 1,500.00 14,850.00 14,850.00 0.0420 Pasir pasang 310,000.00 13,020.00 13,020.00 1.5000 kg Semen warna 1,800.00 2,700.00 2,700.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 0.0300 Oh Mandor 90,000.00 2,700.00 2,700.00 0.6200 Oh Pekerja 65,000.00 40,300.00 40,300.00 Jumlah 73,975.00 113,070.00 187,045.00 16 26.5000 bh Keramik Dinding 20/20 cm 3,000.00 79,500.00 79,500.00 10.4000 kg Semen @ 50 kg 1,500.00 15,600.00 15,600.00 0.0450 Pasir pasang 310,000.00 13,950.00 13,950.00 1.6200 kg Semen warna 1,800.00 2,916.00 2,916.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 0.0350 Oh Mandor 90,000.00 3,150.00 3,150.00 0.7000 Oh Pekerja 65,000.00 45,500.00 45,500.00 Jumlah 79,625.00 111,966.00 191,591.00 17 3.4000 bh Plint keramik 10/30 cm 3,500.00 11,900.00 11,900.00 1.1400 kg Semen @ 50 kg 1,500.00 1,710.00 1,710.00 0.0030 Pasir pasang 310,000.00 930.00 930.00 0.1000 kg Semen warna 1,500.00 150.00 150.00 0.0900 Oh Tukang 80,000.00 7,200.00 7,200.00 0.0090 Oh Kepala tukang 85,000.00 765.00 765.00 0.0050 Oh Mandor 90,000.00 450.00 450.00 0.0900 Oh Pekerja 65,000.00 5,850.00 5,850.00 Jumlah 14,265.00 14,690.00 28,955.00 C PEKERJAAAN BETON BERTULANG

1 0.5200 Pasir pasang 310,000.00 161,200.00 161,200.00 218.0000 kg Semen @ 50 kg 1,500.00 327,000.00 327,000.00 0.8700 Koral beton 420,000.00 365,400.00 365,400.00 0.2500 Oh Tukang 80,000.00 20,000.00 20,000.00 0.0250 Oh Kepala tukang 85,000.00 2,125.00 2,125.00 0.0800 Oh Mandor 90,000.00 7,200.00 7,200.00 1.6500 Oh Pekerja 65,000.00 107,250.00 107,250.00 Jumlah 136,575.00 853,600.00 990,175.00 2 0.5400 Pasir pasang 310,000.00 167,400.00 167,400.00 336.0000 kg Semen @ 50 kg 1,500.00 504,000.00 504,000.00 0.8100 Koral beton 420,000.00 340,200.00 340,200.00 0.3500 Oh Tukang 80,000.00 28,000.00 28,000.00 0.0350 Oh Kepala tukang 85,000.00 2,975.00 2,975.00 1.0000 Oh Mandor 90,000.00 90,000.00 90,000.00 2.0000 Oh Pekerja 65,000.00 130,000.00 130,000.00 Jumlah 250,975.00 1,011,600.00 1,262,575.00 3 0.0450 Kayu bekisting 3,100,000.00 139,500.00 139,500.00 0.3000 kg Paku 20,000.00 6,000.00 6,000.00 0.1000 ltr Minyak bekisting 30,000.00 3,000.00 3,000.00 0.2600 Oh Tukang 80,000.00 20,800.00 20,800.00 0.0260 Oh Kepala tukang 85,000.00 2,210.00 2,210.00 0.0050 Oh Mandor 90,000.00 450.00 450.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 Jumlah 42,960.00 148,500.00 191,460.00 1 m2_{Keramik dinding 30/30 cm} m3

1 m2_{Keramik dinding dan lantai 20/20 cm} m3 1 m1_{Plint keramik 10/30 cm} m3 1 m3_{Adukan beton 1 Pc : 3 Ps : 5 Krl} m3 m3 1 m3_{Adukan Beton 1 Pc : 2 Ps : 3 Krl} m3 m3

1 m2_{Pasang bekisting untuk sloof} m3

(8)

(Rp) (Rp) (Rp) (Rp)

4

0.0400 Kayu bekisting 3,100,000.00 124,000.00 124,000.00 0.4000 kg Paku 20,000.00 8,000.00 8,000.00 0.2000 ltr Minyak bekisting 30,000.00 6,000.00 6,000.00 0.0150 Balok kayu meranti 2,400,000.00 36,000.00 36,000.00 0.3500 lbr Plywood 9 mm 140,000.00 49,000.00 49,000.00 2.0000 btg Kayu galam 14,000.00 28,000.00 28,000.00 0.3300 Oh Tukang 80,000.00 26,400.00 26,400.00 0.0330 Oh Kepala tukang 85,000.00 2,805.00 2,805.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 Jumlah 49,245.00 251,000.00 300,245.00 5 0.0400 Kayu bekisting 3,100,000.00 124,000.00 124,000.00 0.4000 kg Paku 20,000.00 8,000.00 8,000.00 0.2000 ltr Minyak bekisting 30,000.00 6,000.00 6,000.00 0.0180 Balok kayu meranti 2,400,000.00 43,200.00 43,200.00 0.3500 lbr Plywood 9 mm 140,000.00 49,000.00 49,000.00 2.0000 btg Kayu galam 14,000.00 28,000.00 28,000.00 0.3300 Oh Tukang 80,000.00 26,400.00 26,400.00 0.0330 Oh Kepala tukang 85,000.00 2,805.00 2,805.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 0.3200 Oh Pekerja 65,000.00 20,800.00 20,800.00 Jumlah 50,545.00 258,200.00 308,745.00 6 0.0400 Kayu bekisting 3,100,000.00 124,000.00 124,000.00 0.4000 kg Paku 20,000.00 8,000.00 8,000.00 0.2000 ltr Minyak bekisting 30,000.00 6,000.00 6,000.00 0.0150 Balok kayu meranti 2,400,000.00 36,000.00 36,000.00 0.3500 lbr Plywood 9 mm 140,000.00 49,000.00 49,000.00 6.0000 btg Kayu galam 14,000.00 84,000.00 84,000.00 0.3300 Oh Tukang 80,000.00 26,400.00 26,400.00 0.0330 Oh Kepala tukang 85,000.00 2,805.00 2,805.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 0.3200 Oh Pekerja 65,000.00 20,800.00 20,800.00 Jumlah 50,545.00 307,000.00 357,545.00 7 0.0300 Kayu bekisting 3,100,000.00 93,000.00 93,000.00 0.4000 kg Paku 20,000.00 8,000.00 8,000.00 0.1500 ltr Minyak bekisting 30,000.00 4,500.00 4,500.00 0.0150 Balok kayu meranti 2,400,000.00 36,000.00 36,000.00 0.3500 lbr Plywood 9 mm 140,000.00 49,000.00 49,000.00 2.0000 btg Kayu galam 14,000.00 28,000.00 28,000.00 0.3300 Oh Tukang 80,000.00 26,400.00 26,400.00 26,400.00 0.0330 Oh Kepala tukang 85,000.00 2,805.00 2,805.00 2,805.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 540.00 0.3200 Oh Pekerja 65,000.00 20,800.00 20,800.00 20,800.00 Jumlah 50,545.00 269,045.00 269,045.00 8 1 kg pembesian dengan beton polos / ulir

1.0500 kg Besi beton 21,000.00 22,050.00 22,050.00 0.0150 kg Kawat beton 25,000.00 375.00 375.00 0.0070 Oh Tukang 80,000.00 560.00 560.00 0.0007 Oh Kepala tukang 85,000.00 59.50 59.50 0.0070 Oh Pekerja 65,000.00 455.00 455.00 0.0003 Oh Mandor 90,000.00 27.00 27.00 Jumlah 1,101.50 22,425.00 23,526.50 9 1.0000 ( 1 ) Pek. Beton 1 : 3 : 5 990,175.00 990,175.00 77.2860 kg ( 8 ) Pembesian beton 23,526.50 1,818,269.08 1 m2_{Pasang bekisting untuk kolom}

m3 m3

1 m2_{Pasang bekisting untuk balok} m3

m3

1 m2_{Pasang bekisting untuk lantai} m3

m3

1 m2_{Pasang bekisting untuk tangga} m3

m3

1 m3_{Cor beton rabat + Penulangan} m3

(9)

Jumlah 2,808,444.08

(Rp) (Rp) (Rp) (Rp) 10 0.0260 Pasir pasang 310,000.00 8,060.00 8,060.00 10.0000 kg Semen @ 50 kg 1,500.00 15,000.00 15,000.00 0.0440 Koral beton 420,000.00 18,480.00 18,480.00 0.0200 Oh Tukang 80,000.00 1,600.00 1,600.00 0.0020 Oh Kepala tukang 85,000.00 170.00 170.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 1.1500 Oh Pekerja 65,000.00 74,750.00 74,750.00 Jumlah 77,060.00 41,540.00 118,600.00 11 Cor beton bertulang Pile Cab 60 x 124 cm ( Type A )

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 4.9500 ( 3 ) Pek. Pasangan bekisting Sloof 191,460.00 947,727.00 155.9910 kg ( 8 ) Pembesian beton 23,526.50 3,669,922.26

Jumlah 5,880,224.26

12 Cor beton bertulang Pile Cab 60 x 60 cm ( Type B )

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 6.6700 ( 3 ) Pek. Pasangan bekisting Sloof 191,460.00 1,277,038.20 193.5560 kg ( 8 ) Pembesian beton 23,526.50 4,553,695.23

Jumlah 7,093,308.43

13 Cor beton bertulang Sloof 30/50 cm ( S1 )

Jumlah 5,996,258.00

Jumlah 6,606,417.77

Jumlah 8,329,149.13

Jumlah 8,770,594.03

Jumlah 8,050,377.28

18 Cor beton bertulang Kolom 45/45 cm ( K1 )

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 8.8900 ( 4 ) Pek. Pasangan bekisting Kolom 300,245.00 2,669,178.05 128.7030 kg ( 8 ) Pembesian beton 23,526.50 3,027,931.13

Jumlah 6,959,684.18

Jumlah 7,426,817.47

1 m2_{Adukan beton tumbuk 1 Pc : 3 Ps : 5 Krl,untuk lantai kerja} m3 m3 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2

(10)

Jumlah 11,400,269.73

(Rp) (Rp) (Rp) (Rp)

Jumlah 12,738,869.38

22 Cor beton bertulang Kolom Praktis 10/10 cm ( BP )

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 7.1400 ( 5 ) Pek. Pasangan bekisting Balok 308,745.00 2,204,439.30 110.0000 kg ( 8 ) Pembesian beton 23,526.50 2,587,915.00

Jumlah 6,054,929.30

23 Cor beton bertulang Balok 30/50 cm ( B1 )

Jumlah 7,362,758.69

Jumlah 8,376,773.69

25 Cor beton bertulang Balok Bordes 25/45 cm ( B3 )

Jumlah 8,801,782.80

26 Cor beton bertulang Balok 25/40cm ( B4 )

Jumlah 9,334,599.69

27 Cor beton bertulang Balok 20/40cm ( B5 )

Jumlah 9,176,397.46

Jumlah 9,408,330.71

Jumlah 9,179,722.41

Jumlah 11,252,307.70

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 17.3300 ( 5 ) Pek. Pasangan bekisting Balok 308,745.00 5,350,550.85 185.7960 kg ( 8 ) Pembesian beton 23,526.50 4,371,129.59 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2 m3 m2

(11)

Jumlah 10,984,255.44 32 Cor beton bertulang Balok Latai 20/15 cm ( B10 )

Jumlah 13,452,696.27

(Rp) (Rp) (Rp) (Rp)

33 Cor beton bertulang Plat Lantai tebal 12 cm ( L1 )

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 8.3300 ( 6 ) Pek. Pasangan bekisting Lantai 357,545.00 2,978,349.85 150.5000 kg ( 8 ) Pembesian beton 23,526.50 3,540,738.25

Jumlah 7,781,663.10

34 Balok beton bertulang plat ( atap,kanopy,listplank ), t= 10 cm

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 10.0000 ( 6 ) Pek. Pasangan bekisting Lantai 357,545.00 3,575,450.00 61.7000 kg ( 8 ) Pembesian beton 23,526.50 1,451,585.05

Jumlah 6,289,610.05

35 Balok beton bertulang tangga

1.0000 ( 2 ) Pek. Beton 1 : 2 : 3 1,262,575.00 1,262,575.00 6.6666 ( 7 ) Pek. Pasangan bekisting Tangga 269,045.00 1,793,615.40 215.0000 kg ( 8 ) Pembesian beton 23,526.50 5,058,197.50

Jumlah 8,114,387.90

D PEKERJAAN ATAP, DINDING DAN PLAFOND 1

1.6200 lbr Atap genteng metal 70,000.00 113,400.00 113,400.00 0.2000 Kg Paku 20,000.00 4,000.00 4,000.00 0.2000 Oh Tukang 80,000.00 16,000.00 16,000.00 0.0200 Oh Kep.tukang 85,000.00 1,700.00 1,700.00 0.1000 Oh Pekerja 65,000.00 6,500.00 6,500.00 0.0050 Oh Mandor 90,000.00 450.00 450.00 Jumlah 24,650.00 117,400.00 142,050.00 2

3.350 lbr Bubungan genteng metal 45,000.00 150,750.00 150,750.00 0.050 kg Paku 20,000.00 1,000.00 1,000.00 0.250 Tukang 80,000.00 20,000.00 20,000.00 0.025 Kepala tukang 85,000.00 2,125.00 2,125.00 0.013 Mandor 90,000.00 1,170.00 1,170.00 0.250 Pekerja 65,000.00 16,250.00 16,250.00 Jumlah 39,545.00 151,750.00 191,295.00 3 1.0500 Aluminium foil 12,000.00 12,600.00 12,600.00 0.0500 Oh Tukang 80,000.00 4,000.00 4,000.00 0.0050 Oh Kepala 85,000.00 425.00 425.00 0.1500 Oh Pekerja 65,000.00 9,750.00 9,750.00 0.0080 Oh Mandor 90,000.00 720.00 720.00 Jumlah 14,895.00 12,600.00 27,495.00 4 1.0500 Seng plat 15,000.00 15,750.00 15,750.00 0.0150 kg Paku 20,000.00 300.00 300.00 0.0190 Papan kayu bengkirai 4,000,000.00 76,000.00 76,000.00 0.2000 Oh Pekerja 65,000.00 13,000.00 13,000.00 0.4000 Oh Tukang 80,000.00 32,000.00 32,000.00 0.0250 Oh Kepala tukang 85,000.00 2,125.00 2,125.00 0.0100 Oh Mandor 90,000.00 900.00 900.00 Jumlah 48,025.00 92,050.00 140,075.00 5 1.1000 Fiber Cement 0.8/10 cm 75,000.00 82,500.00 82,500.00 1.1000 Fiber Cement 1/25 cm 85,000.00 93,500.00 93,500.00 0.0600 kg Paku biasa 20,000.00 1,200.00 1,200.00 0.1000 Oh Tukang 80,000.00 8,000.00 8,000.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 m3 m2 m3 m2 m3 m2 m3 m2

1 m2_{Mengerjakan atap metal}

1 m1_{Pemasangan bubungan genteng metal}

1 m2_{Pemasangan aluminium foil} m2

1 m1_{Pasang talang datar / jurai seng plat,lebar 90 cm} m1

m3

1 m1_{Pasang listplank Fiber cement} m1

(12)

0.0500 Oh Mandor 90,000.00 4,500.00 4,500.00 0.1000 Oh Pekerja 65,000.00 6,500.00 6,500.00 Jumlah 19,850.00 177,200.00 197,050.00

(Rp) (Rp) (Rp) (Rp) 6 1.0000 List gypsum C24 ( 8 - 10 ) 25,000.00 25,000.00 25,000.00 0.2000 kg Lem gypsum 14,000.00 2,800.00 2,800.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0100 Oh Kepala tukang 85,000.00 850.00 850.00 0.1000 Oh Pekerja 65,000.00 6,500.00 6,500.00 0.0100 Oh Mandor 90,000.00 900.00 900.00 Jumlah 13,050.00 2,800.00 40,850.00

E PEKERJAAN KUSEN, KUNCI DAN PENGGANTUNG 1

1.1000 Balok kayu bengkirai/ulin 4,000,000.00 4,400,000.00 4,400,000.00 1.2500 kg Paku 10 cm 20,000.00 25,000.00 25,000.00 1.0000 Lem kayu 14,000.00 14,000.00 14,000.00 21.0000 Oh Tukang 80,000.00 1,680,000.00 1,680,000.00 2.1000 Oh Kepala tukang 85,000.00 178,500.00 178,500.00 0.3500 Oh Mandor 90,000.00 31,500.00 31,500.00 7.0000 Oh Pekerja 65,000.00 455,000.00 455,000.00 Jumlah 2,345,000.00 4,439,000.00 6,784,000.00 2 5.0000 Besi Hollow 10,000.00 50,000.00 50,000.00 0.7500 lbr Gypsum Board 9 mm 85,000.00 63,750.00 63,750.00 1.0000 Lapisan Glasswool 120,000.00 120,000.00 120,000.00 0.2500 kg Paku Gypsum 35,000.00 8,750.00 8,750.00 0.6500 Oh Tukang 80,000.00 52,000.00 52,000.00 0.0450 Oh Kepala tukang 85,000.00 3,825.00 3,825.00 0.2000 Oh Pekerja 65,000.00 13,000.00 13,000.00 0.0750 Oh Mandor 90,000.00 6,750.00 6,750.00 Jumlah 75,575.00 192,500.00 318,075.00 3

1.0000 Lapisan Sungkai Wood 150,000.00 150,000.00 150,000.00 0.0500 kg Paku 20,000.00 1,000.00 1,000.00 0.0750 Oh Tukang 80,000.00 6,000.00 6,000.00 0.0075 Oh Kepala tukang 85,000.00 637.50 637.50 0.0250 Oh Pekerja 65,000.00 1,625.00 1,625.00 0.0013 Oh Mandor 90,000.00 117.00 117.00 Jumlah 8,379.50 151,000.00 159,379.50 4 1.0000 List Acitrap 1.5/7 cm 15,000.00 15,000.00 15,000.00 0.0500 kg Paku 20,000.00 1,000.00 1,000.00 0.1200 Oh Tukang 80,000.00 9,600.00 9,600.00 0.0120 Oh Kepala tukang 85,000.00 1,020.00 1,020.00 0.1200 Oh Pekerja 65,000.00 7,800.00 7,800.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 Jumlah 18,960.00 16,000.00 34,960.00 5

1.0000 Plint kayu bengkirai 2/10 cm 20,000.00 20,000.00 20,000.00 0.0500 kg Paku 20,000.00 1,000.00 1,000.00 0.1200 Oh Tukang 80,000.00 9,600.00 9,600.00 0.0120 Oh Kepala tukang 85,000.00 1,020.00 1,020.00 0.1200 Oh Pekerja 65,000.00 7,800.00 7,800.00 0.0060 Oh Mandor 90,000.00 540.00 540.00 Jumlah 18,960.00 21,000.00 39,960.00 6

1 m1_{Pasang list gypsum C24 ( 8- 10 )} m1

1 m3_{Kusen pintu dan jendela} m3

m3

1 m2_{Pekerjaan pasang dinding partisi gypsum 9 mm} m1

m2

1 m2_{Pekerjaan pasang Lapisan Sungkai Wood} m2

1 m1 _{Pekerjaan pasang list Acitrap 1.5/7 cm} m1

1 m1 _{Pekerjaan pasang Plint kayu bengkirai 2/10 cm} m1

(13)

2.2000 Wallpaper 85,000.00 187,000.00 187,000.00 0.2500 kg Lem 14,000.00 3,500.00 3,500.00 0.1750 Oh Tukang 80,000.00 14,000.00 14,000.00 0.0170 Oh Kepala tukang 85,000.00 1,445.00 1,445.00 0.3500 Oh Pekerja 65,000.00 22,750.00 22,750.00 0.0020 Oh Mandor 90,000.00 180.00 180.00 Jumlah 38,375.00 190,500.00 228,875.00

(Rp) (Rp) (Rp) (Rp)

7 Pasang door closer

1.0000 bh Door closer 175,000.00 175,000.00 175,000.00 0.5000 Oh Tukang 80,000.00 40,000.00 40,000.00 0.0500 Oh Kepala tukang 85,000.00 4,250.00 4,250.00 0.0025 Oh Mandor 90,000.00 225.00 225.00 0.0500 Oh Pekerja 65,000.00 3,250.00 3,250.00 Jumlah 47,725.00 175,000.00 222,725.00 8 Pasang Engsel Pintu Kuningan

1.0000 bh Engsel Pintu Kuningan 32,000.00 32,000.00 32,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 32,000.00 46,259.00 9 Pasang Door Holder

1.0000 bh Door Holder 200,000.00 200,000.00 200,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 200,000.00 214,259.00 10 Pasang Expagnolet 1.0000 bh Expagnolet 65,000.00 65,000.00 65,000.00 0.5000 Oh Tukang 80,000.00 40,000.00 40,000.00 0.0500 Oh Kepala tukang 85,000.00 4,250.00 4,250.00 0.0025 Oh Mandor 90,000.00 225.00 225.00 0.0500 Oh Pekerja 65,000.00 3,250.00 3,250.00 Jumlah 47,725.00 65,000.00 112,725.00 11 1.0000 Kaca Stopsol 8 mm 285,000.00 285,000.00 285,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 285,000.00 299,259.00 12 1.0000 Kaca es 5 mm 250,000.00 250,000.00 250,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 250,000.00 264,259.00 13 1.0000 Kaca es 5 mm 210,000.00 210,000.00 210,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 210,000.00 224,259.00 14 Pasang kunci tanam 2 slaag

1.0000 bh Kunci tanam 2 slaag 125,000.00 125,000.00 125,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00

m2

1 M2_{Pasang kaca Stopsol 8 mm} m2

1 M2_{Pasang kaca Bening 5 mm + sandblast} m2

1 M2_{Pasang kaca es 5 mm} m2

(14)

0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 125,000.00 139,259.00

(Rp) (Rp) (Rp) (Rp)

15 Pasang kunci tanam 1 slaag

1.0000 bh Kunci tanam 1 slaag 110,000.00 110,000.00 110,000.00 0.1500 Oh Tukang 80,000.00 12,000.00 12,000.00 0.0150 Oh Kepala tukang 85,000.00 1,275.00 1,275.00 0.0001 Oh Mandor 90,000.00 9.00 9.00 0.0150 Oh Pekerja 65,000.00 975.00 975.00 Jumlah 14,259.00 110,000.00 124,259.00 F PEKERJAAN SANITASI

1 Memasang 1 buah kloset duduk

1.0000 bh Kloset duduk 1,850,000.00 1,850,000.00 1,850,000.00 6% x Perlengkapan ( 6 % X Harga kloset ) 1,850,000.00 111,000.00 111,000.00 1.1000 Oh Tukang 80,000.00 88,000.00 88,000.00 0.0010 Oh Kepala tukang 85,000.00 85.00 85.00 0.1600 Oh Mandor 90,000.00 14,400.00 14,400.00 3.3000 Oh Pekerja 65,000.00 214,500.00 214,500.00 Jumlah 316,985.00 1,961,000.00 2,277,985.00 2 Memasang 1 buah washtafel

1.0000 unit Washtafel 550,000.00 550,000.00 550,000.00 12% Perlengkapan 550,000.00 66,000.00 66,000.00 6.0000 kg Semen 1,500.00 9,000.00 9,000.00 0.0100 Pasir pasang 310,000.00 3,100.00 3,100.00 1.4500 Oh Tukang 80,000.00 116,000.00 116,000.00 0.1500 Oh Kep.tukang 85,000.00 12,750.00 12,750.00 1.2000 Oh Pekerja 65,000.00 78,000.00 78,000.00 0.1000 Oh Mandor 90,000.00 9,000.00 9,000.00 Jumlah 215,750.00 628,100.00 843,850.00 3 Memasang 1 buah Urinoir

1.0000 unit Urinoir 750,000.00 750,000.00 750,000.00 12% Perlengkapan 750,000.00 90,000.00 90,000.00 6.0000 kg Semen 1,500.00 9,000.00 9,000.00 0.0100 Pasir pasang 310,000.00 3,100.00 3,100.00 1.4500 Oh Tukang 80,000.00 116,000.00 116,000.00 0.1500 Oh Kep.tukang 85,000.00 12,750.00 12,750.00 1.2000 Oh Pekerja 65,000.00 78,000.00 78,000.00 0.1000 Oh Mandor 90,000.00 9,000.00 9,000.00 Jumlah 215,750.00 852,100.00 1,067,850.00 4 Memasang 1 buah floor drain

1.000 bh Floor drain 30,000.00 30,000.00 30,000.00 0.100 Oh Tukang 80,000.00 8,000.00 8,000.00 0.010 Oh Kepala tukang 85,000.00 850.00 850.00 0.005 Oh Mandor 90,000.00 450.00 450.00 0.010 Oh Pekerja 65,000.00 650.00 650.00 Jumlah 9,950.00 30,000.00 39,950.00 5 Memasang 1 buah kran

1.000 bh Kran 30,000.00 30,000.00 30,000.00 0.100 Oh Tukang 80,000.00 8,000.00 8,000.00 0.010 Oh Kepala tukang 85,000.00 850.00 850.00 0.005 Oh Mandor 90,000.00 450.00 450.00 0.010 Oh Pekerja 65,000.00 650.00 650.00 Jumlah 9,950.00 30,000.00 39,950.00 6 1.2000 m1 Pipa PVC 4" 35,000.00 42,000.00 42,000.00 m3 m3

(15)

35% Perlengkapan 35,000.00 12,250.00 12,250.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0060 Oh Kep.tukang 85,000.00 510.00 510.00 0.0360 Oh Pekerja 65,000.00 2,340.00 2,340.00 0.0018 Oh Mandor 90,000.00 162.00 162.00 Jumlah 7,812.00 54,250.00 62,062.00

(Rp) (Rp) (Rp) (Rp) 7 1.2000 m1 Pipa PVC 3" 28,500.00 34,200.00 34,200.00 35% Perlengkapan 28,500.00 9,975.00 9,975.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0060 Oh Kep.tukang 85,000.00 510.00 510.00 0.0360 Oh Pekerja 65,000.00 2,340.00 2,340.00 0.0018 Oh Mandor 90,000.00 162.00 162.00 Jumlah 7,812.00 44,175.00 51,987.00 8 1.2000 m1 Pipa PVC 2" 15,000.00 18,000.00 18,000.00 35% Perlengkapan 15,000.00 5,250.00 5,250.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0060 Oh Kep.tukang 85,000.00 510.00 510.00 0.0360 Oh Pekerja 65,000.00 2,340.00 2,340.00 0.0018 Oh Mandor 90,000.00 162.00 162.00 Jumlah 7,812.00 23,250.00 31,062.00 9 1.2000 m1 Pipa PVC 3/4" 10,000.00 12,000.00 12,000.00 35% Perlengkapan 10,000.00 3,500.00 3,500.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0060 Oh Kep.tukang 85,000.00 510.00 510.00 0.0360 Oh Pekerja 65,000.00 2,340.00 2,340.00 0.0018 Oh Mandor 90,000.00 162.00 162.00 Jumlah 7,812.00 15,500.00 23,312.00 10 1.2000 m1 Pipa PVC 0.5" 8,000.00 9,600.00 9,600.00 35% Perlengkapan 8,000.00 2,800.00 2,800.00 0.0600 Oh Tukang 80,000.00 4,800.00 4,800.00 0.0060 Oh Kep.tukang 85,000.00 510.00 510.00 0.0360 Oh Pekerja 65,000.00 2,340.00 2,340.00 0.0018 Oh Mandor 90,000.00 162.00 162.00 Jumlah 7,812.00 12,400.00 20,212.00 G PEKERJAAAN PENGECATAN 1

0.2600 kg Cat dinding danabrite 48,000.00 12,480.00 12,480.00 0.1000 kg Cat dasar 30,000.00 3,000.00 3,000.00 0.1000 kg Plamir tembok 42,000.00 4,200.00 4,200.00 1.0000 lbr Kertas gosok 4,000.00 4,000.00 4,000.00 0.0630 Oh Tukang 80,000.00 5,040.00 5,040.00 0.0063 Oh Kepala tukang 85,000.00 535.50 535.50 0.0200 Oh Pekerja 65,000.00 1,300.00 1,300.00 0.0025 Oh Mandor 90,000.00 225.00 225.00 Jumlah 7,100.50 23,680.00 30,780.50 2

0.2600 kg Cat dinding danashield 70,000.00 18,200.00 18,200.00 0.1000 kg Cat dasar 30,000.00 3,000.00 3,000.00 0.1000 kg Plamir tembok 42,000.00 4,200.00 4,200.00 1.0000 lbr Kertas gosok 4,000.00 4,000.00 4,000.00 0.0630 Oh Tukang 80,000.00 5,040.00 5,040.00 0.0063 Oh Kepala tukang 85,000.00 535.50 535.50 0.0200 Oh Pekerja 65,000.00 1,300.00 1,300.00 Memasang 1 m1 _{pipa PVC tipe AW 3"}

Memasang 1 m1 _{pipa PVC tipe AW 2"}

Memasang 1 m1 _{pipa PVC tipe AW 3/4"}

Memasang 1 m1 _{pipa PVC tipe AW 0,5"}

1 m2_{Mengecat dinding/Plafond ( Interior )}

(16)

0.0025 Oh Mandor 90,000.00 225.00 225.00 Jumlah 7,100.50 29,400.00 36,500.50

(Rp) (Rp) (Rp) (Rp) 3 0.5070 kg Cat melamin 75,000.00 38,025.00 38,025.00 0.0500 kg Pewarna 5,000.00 250.00 250.00 0.0400 kg Dempul 28,000.00 1,120.00 1,120.00 0.4300 kg Sanding 30,000.00 12,900.00 12,900.00 0.0300 ltr Thinner 25,000.00 750.00 750.00 0.1500 lbr Kertas gosok 4,000.00 600.00 600.00 0.5100 Oh Tukang 80,000.00 40,800.00 40,800.00 0.0450 Oh Kepala tukang 85,000.00 3,825.00 3,825.00 0.3000 Oh Pekerja 65,000.00 19,500.00 19,500.00 0.0150 Oh Mandor 90,000.00 1,350.00 1,350.00 Jumlah 65,475.00 53,645.00 119,120.00 4 0.2000 kg Cat meni 25,000.00 5,000.00 5,000.00 0.1500 kg Dempul 28,000.00 4,200.00 4,200.00 0.1700 kg Cat dasar 28,000.00 4,760.00 4,760.00 0.2600 kg Cat penutup 2x 40,000.00 10,400.00 10,400.00 1.0000 lbr Kertas gosok 4,000.00 4,000.00 4,000.00 0.0090 Oh Tukang 80,000.00 720.00 720.00 0.0060 Oh Kepala tukang 85,000.00 510.00 510.00 0.0700 Oh Pekerja 65,000.00 4,550.00 4,550.00 0.0025 Oh Mandor 90,000.00 225.00 225.00 Jumlah 6,005.00 28,360.00 34,365.00 1 m2_{Mengecat kayu dengan cat Melamik}

(17)

ENGINEER'S ESTIMATE

( E E )

Satuan Kerja

Kegiatan

Pekerjaan

Sub Pekerjaan

Lokasi

NO.

URAIAN PEKERJAAN

VOLUME

HARGA

JUMLAH

SATUAN

HARGA

( Rp )

I. PEKERJAAN PENDAHULUAN

1 Pengukuran dan pasang bouwplank

125.00 A1

81,000.00 10,125,000.00

Jumlah - I

10,125,000.00

II. PEKERJAAN TANAH

1 Galian tanah pondasi

59.11 A2

29,600.00 1,749,656.00

2 Urugan tanah kembali

19.70 A3

14,190.00 279,543.00

3 Urugan tanah peninggian peil lantai dan pemadatan

388.88 A5

152,400.00 59,265,312.00

4 Urugan pasir bawah pondasi tebal 7 cm

9.98 A4

212,400.00 2,119,752.00

5 Urugan pasir bawah lantai tebal 5 cm

31.88 A4

212,400.00 6,771,312.00

6 Pancang Mini Pile 32 P tinggi = 6 m

58.00 ttk

A6

4,800,000.00 278,400,000.00

Jumlah - II

348,585,575.00

III. PEKERJAAN PASANGAN DINDING DAN LANTAI

1 Pasang dinding 1 batu bata 1 : 4

2 Pasang dinding 1/2 batu bata 1 : 4

3 Pasang dinding 1/2 batu bata 1 : 2

4 Plesteran dinding dan beton 1 : 4

5 Plesteran dinding dan beton 1 : 2

6 Penebalan plesteran pada dinding

7 Benangan plesteran dan tali air dinding depan

8 Acian dinding dan beton

2,307.18

9 Pasang Homogenius Tile 40 x 40 cm

10 Pasang Homogenius Tile 40 x 40 cm ( Anti Licin )

11 Pasang Homogenius Tile 20 x 40 cm

12 Pasang Homogenius Tile 20 x 40 cm ( Anti Licin )

13 Pasang Keramik Mozaik 40 x 40 cm Type I

14 Pasang Keramik Mozaik 40 x 40 cm Type II

15 Pasang Keramik Mozaik 40 x 40 cm Type III

16 Pasang Batu Alam alur andesit 20/40 cm

17 Pasang Granito Tile 40/40 cm pada teras

18 Pasang keramik lantai 30 x 30 cm ( Anti

19 Pasang keramik dinding 30 x 30 cm

20 Pasang step noising 5/20 cm untuk anak tangga

21 Cor Coral sikat warna

22 Pasang plint keramik dinding 10/30 cm KM/WC

148.81 B3

255,010.00 37,948,038.10

610.82

B2

127,580.00 77,928,415.60

364.90

B1

135,905.00 49,591,734.50

1,519.26

B5

50,925.00 77,368,315.50

729.80

B4

55,661.00 40,621,397.80

58.12

B6

68,080.00 3,956,809.60

58.12

-

75,000.00 4,359,000.00

B7

27,625.00 63,735,847.50

889.52

B8

258,415.00 229,865,310.80

11.82

B9

291,565.00 3,446,298.30

4.67

B10 261,041.00 1,219,061.47

3.49

B11 298,541.00 1,041,908.09

2.56

-

350,000.00 896,000.00

7.04

-

320,000.00 2,252,800.00

15.33

-

300,000.00 4,599,000.00

41.36

B12 441,454.50 18,258,558.12

5.70

B13 323,295.00 1,842,781.50

Licin ) KM/WC

80.47 B14 198,045.00 15,936,681.15

239.40

B15 187,045.00 44,778,573.00

205.00 bh

-

5,000.00 1,025,000.00

64.77

-

350,000.00 22,669,500.00

131.78

B17 28,955.00 3,815,689.90

Jumlah - III

707,156,720.93

NO.

URAIAN PEKERJAAN

VOLUME

HARGA

JUMLAH

SATUAN

HARGA

m

1

m

3

m

3

m

3

m

3

m

3

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

2

m

1

(18)

NO.

URAIAN PEKERJAAN

( Rp )

IV. PEKERJAAN COR BETON BERTULANG

1 Cor rabat beton + penulangan tebal 7 cm

44.63 C9

2,808,444.08 125,340,859.25

2 Cor lantai kerja bawah Pile Cap dan sloof tebal 10 cm

142.56 C10 118,600.00 16,907,616.00

3 Cor beton bertulang Pile Cap 60 x 124 cm tebal 50 cm (Type A)

7.44 C11 5,880,224.26 43,748,868.51

4 Cor beton bertulang Pile Cap 60 x 60 cm tebal 30 cm (Type B)

1.94 C12 7,093,308.43 13,761,018.36

5 Cor beton bertulang Sloof 30/50 cm ( S1 )

9.00 C13 5,996,258.00 53,966,321.96

6 Cor beton bertulang Sloof 25/50 cm ( S2 )

22.50 C14 6,606,417.77 148,644,399.88

7 Cor beton bertulang Sloof 20/30 cm ( S3 )

2.46 C15 8,329,149.13 20,489,706.86

8 Cor beton bertulang Sloof 15/30 cm ( S4 )

0.27 C16 8,770,594.03 2,368,060.39

9 Cor beton bertulang Sloof 15/25 cm ( S5 )

0.23 C17 8,050,377.28 1,851,586.77

10 Cor beton bertulang Kolom 45/45 cm ( K1 )

52.73 C18 6,959,684.18 366,984,146.79

11 Cor beton bertulang Kolom 30/45 cm ( K2 )

2.09 C19 7,426,817.47 15,522,048.50

12 Cor beton bertulang Kolom 30/30 cm ( K3 )

6.30 C20 11,400,269.73 71,821,699.31

13 Cor beton bertulang Kolom 10/20 cm ( K4 )

1.85 C21 12,738,869.38 23,566,908.36

14 Cor beton bertulang Kolom praktis 10/10 cm ( BP )

3.76 C22 6,054,929.30 22,766,534.17

15 Cor beton bertulang Balok 30/50 cm ( B1 )

10.95 C23 7,362,758.69 80,622,207.67

16 Cor beton bertulang Balok 25/50 cm ( B2 )

17.75 C24 8,376,773.69 148,687,732.94

17 Cor beton bertulang Balok Bordes 25/45 cm ( B3 )

0.68 C25 8,801,782.80 5,985,212.31

18 Cor beton bertulang Balok 25/40 cm ( B4 )

8.75 C26 9,334,599.69 81,677,747.27

19 Cor beton bertulang Balok 20/40 cm ( B5 )

1.44 C27 9,176,397.46 13,214,012.34

20 Cor beton bertulang Balok 20/35 cm ( B6 )

0.42 C28 9,408,330.71 3,951,498.90

21 Cor beton bertulang Balok 20/30 cm ( B7 )

4.50 C29 9,179,722.41 41,308,750.82

22 Cor beton bertulang Balok 15/30 cm ( B8 )

0.59 C30 11,252,307.70 6,638,861.54

23 Cor beton bertulang Balok 15/25 cm ( B9 )

0.15 C31 10,984,255.44 1,647,638.32

24 Cor beton bertulang Ring Balk 20/30 cm ( B7 )

6.66 C29 9,179,722.41 61,136,951.22

25 Cor beton bertulang Ring Balk 10/15 cm ( BP )

0.57 C22 6,054,929.30 3,451,309.70

26 Cor beton bertulang Balok Latai 20/15 cm ( B10 )

0.14 C32 13,452,696.27 1,883,377.48

27 Cor beton bertulang Balok Latai 10/15 cm ( BP )

3.78 C22 6,054,929.30 22,887,632.75

28 Cor beton bertulang Plat Lantai tebal 12 cm ( L1 )

51.98 C33 7,781,663.10 404,490,847.94

29 Cor beton bertulang Plat Bordes tebal 12 cm ( L1 )

1.44 C33 7,781,663.10 11,205,594.86

30 Cor beton bertulang Plat Atap tebal 10 cm ( L2 )

6.00 C34 6,289,610.05 37,737,660.30

31 Cor beton bertulang Plat Kanopy dan sirip ( L2 )

12.43 C34 6,289,610.05 78,179,852.92

32 Cor beton bertulang Tangga

3.82 C35 8,114,387.90 30,996,961.77

Jumlah - IV

1,963,443,626.16

V PEKERJAAN ATAP DAN PLAFOND

1 Pasang rangka atap baja ringan ( Zincalume )

656.31 -

250,000.00 164,077,500.00

2 Pasang atap genteng metal model Minimalis

656.31 D1 142,050.00 93,228,835.50

3 Pasang lapisan alumunium foil dibawah atap

656.31 D3 27,495.00 18,045,243.45

4 Pasang bubungan genteng metal Model Minimalis

76.40 D2 191,295.00 14,614,938.00

5 Pasang Talang seng lapis papan

12.40 D4 140,075.00 1,736,930.00

6 Pasang listplank Fiber cement 0.8/0 cm & 1/25 cm

114.00 D5 197,050.00 22,463,700.00

7 Pasang rangka plafond baja ringan + gypsum 9 mm

767.34 -

180,000.00 138,121,200.00

8 Pasang rangka plafond baja ringan + Calsium Silikat 4 mm

82.18 -

170,000.00 13,970,600.00

9 Pasang rangka plafond baja ringan + Spandrill lebar 8 cm

139.45 -

220,000.00 30,679,000.00

10 Pasang list plafond cornece gypsum C24 ( 8 - 10 )

704.06 D6 40,850.00 28,760,851.00

11 Pasang list plafond cornece fibercement

372.78 D6 40,850.00 15,228,063.00

12 Pasang Bak Kontrol penangkal petir

2.00 unit

-

500,000.00 1,000,000.00

13 Pasang Penangkal Petir 4 Split 2 Arde

1.00 unit

-

30,000,000.00 30,000,000.00

Jumlah - V

571,926,860.95

NO.

URAIAN PEKERJAAN

VOLUME

HARGA

JUMLAH

SATUAN

HARGA

( Rp )

VI PEKERJAAN KUSEN

1 Pasang kusen kayu Bengkirai

1.92 E1 6,784,000.00 13,025,280.00

m

3

m

2

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

3

m

2

m

2

m

2

m

1

m

1

m

1

m

2

m

2

m

2

m

1

m

1

m

3