rab ged. aula 12

Rekap

Sheet2

Perlengkapan DireksiPapan nama proyek1bh250,000.00250,000.00Sewa direksi keetLs-3,000,000.003,000,000.003,250,000.00

Operasional kantorBiaya tenderLs15,000,000.005,000,000.00Pengamanan TenderLs3.50%450,000,000.0015,750,000.00Kontrak, Addendum, AmandemenLs15,000,000.005,000,000.00Bunga BankLs1.50%450,000,000.006,750,000.00Jaminan-jaminanLs0.30%450,000,000.001,350,000.00AstekLs0.15%450,000,000.00675,000.0034,525,000.00

Administrasi lapanganLaporan mingguan , bulananbulan3250,000.00750,000.00

Operasi lapanganOperasional lapanganbln3.00%2,000,000.0060,000.00DokumentasiLs1250,000.00250,000.00310,000.00

Mutual chek 0,100Pengukuran, MC 0 dan MC 100, GambarLs21,500,000.003,000,000.00As Built Drawing dan penggandaanSet5250,000.001,250,000.004,250,000.00

Keamanan setempatbulan31,000,000.003,000,000.00

Gaji , uang makan dan honorGaji karyawanbulan31,750,000.005,250,000.00HR Pengawas + Bensinbulan32,500,000.007,500,000.0012,750,000.00

Dana taktisPHOLs14,000,000.005,000,000.00FHOLs14,000,000.005,000,000.00Penarikan termyntermyn32,500,000.007,500,000.0017,500,000.00

PemasaranPengeluaran lain / Taktis Komplit10.00%450,000,000.0045,000,000.00

PPH2%450,000,000.009,000,000.00

Bendera1.5%450,000,000.006,750,000.00

Jumlah137,085,000.00%30.463

RABANGGARAN BIAYA PEKERJAAN PERBAIKAN GEDUNG AULA DINSOS

NO. URAIAN PEKERJAAN VOLUME SATUAN HARGAHARGAJUMLAH( Rp. ) ( Rp. )IPEKERJAAN PERSIAPAN -Mobilisasi dan Demobilisasi1.00ls3,500,0003,500,000.00-Air dan Listrik Kerja1.00ls3,000,0003,000,000.00-Keamanan1.00ls1,000,0001,000,000.00-Buangan Material Sisa1.00ls3,000,0003,000,000.00

Total - Pekerjaan Persiapan Jumlah I 10,500,000.00

IIPEKERJAAN BONGKARAN-Pekerjaan Bongkaran atap genteng rangka kayu252.50 m2 18,0004,545,000.00-Pekerjaan Bongkaran kusen kayu,pintu,bouven dan jendela existing1.00ls2,000,0002,000,000.00-Pekerjaan Bongkaran dinding bata12.00 m2 302,5003,630,000.00

Total - Pekerjaan Bongkaran Jumlah II 10,175,000.00

IIIPEKERJAAN BETON -Kolom Struktur 30/202.50m4,500,00011,250,000.00-Ring Balok struktur 15/20 2.00m4,500,0009,000,000.00

Total - Pekerjaan Beton Jumlah III 20,250,000.00IVPEKERJAAN PASANGAN -Pasang dinding bata tebal 1/2 bata 1pc : 4Pp97.00 m2 78,0007,566,000.00-Plesteran 259.00 m2 38,2009,893,800.00-Acian259.00 m2 18,5004,791,500.00-Seponeng sudut435.00 m2 30,00013,050,000.00-Pasang batu tempel ornamen pilar1.00 m2 165,000165,000.00-Pasang pilar besi CNP teras belakang94.80kg22,0002,085,600.00-Cat tembok678.50 m2 22,50015,266,250.00

Total - Pekerjaan Pasangan Jumlah III 52,818,150.00VPEKERJAAN LANGIT - LANGIT DAN PENUTUP ATAP-Pasang rangka atap baja ringan397.00 m2 135,00053,595,000.00-Pasang konsul besi26.00bh250,0006,500,000.00-Pasang genteng mantili397.00 m2 90,00035,730,000.00-Pasang genteng kerpus (bubungan)47.00 m' 87,0004,089,000.00-Pasang talang U galvalum10.00 m' 185,0001,850,000.00-Pasang lisplang GRC155.00 m' 65,00010,075,000.00-Pasang plafond gipsumboard rangka hollow galvanis144.00 m2 175,00025,200,000.00-Pasang plafond kalsiboard136.00 m2 35,0004,760,000.00-pasang list profil gipsumboard105.00 m' 27,5002,887,500.00-pasang list biding43.00 m' 22,500967,500.00-Cat plafond280.00 m2 18,5005,180,000.00-Cat lis plank55.00 m2 35,0001,925,000.00

Total - Pekerjaan Langit- Langit dan Penutup Atap Jumlah IV 152,759,000.00VIPEKERJAAN KUSEN PINTU + JENDELA -Pasang kusen aluminium silver 3"291.00 m' 116,50033,901,500.00-pasang pintu swing aluminium kaca bening + engsel8.00 unt 1,500,00012,000,000.00-Pasang pintu almunium spandrel MCK + engsel2.00 unt 1,200,0002,400,000.00-pasang jendela aluminium kaca bening + engsel14.00 unt 950,00013,300,000.00-pasang bouven krepyak aluminium108.00 m2 187,50020,250,000.00-Pasang kaca bening 5 mm52.00 m2 315,00016,380,000.00-Pasang kaca patri2.80 m2 1,650,0004,620,000.00-Pasang handle + selot + kunci silinder8.00bh175,0001,400,000.00-Pasang hak angin28.00bh27,500770,000.00-Pasang spring knip14.00bh29,000406,000.00-Pasang grendel pintu2.00bh20,00040,000.00-Pasang lis sealant abu - abu192.00 m' 10,0001,920,000.00

Total - Kusen Pintu Jendela Jumlah V 107,387,500.00VIIPEKERJAAN ELEKTRIKAL -Pasang box NCB 1.00bh85,00085,000.00-Pasang NCB 10A1.00bh75,00075,000.00-Pasang instalasi kabel ground1.00ttk225,000225,000.00-Pasang instalasi kabel DX50.00 m' 25,0001,250,000.00-Pasang instalasi titik lampu38.00ttk150,0005,700,000.00-Pasang instalasi titik stop kontak7.00ttk125,000875,000.00-Pasang lampu downlight 6"26.00set285,0007,410,000.00-Pasang fiting lampu SL15.00bh25,000375,000.00-Pasang lampu SL 18 watt15.00bh35,000525,000.00-Pasang saklar double3.00 ttk 35,000105,000.00-Pasang saklar single4.00 ttk 32,500130,000.00-Pasang stop kontak 7.00bh30,000210,000.00

Jumlah VI 16,965,000.00VIIIPEKERJAAN SANITASI -Kran air 2.00bh28,00056,000.00-Floor drain stainless2.00bh37,50075,000.00

Jumlah VII 131,000.00IXPEKERJAAN AKHIR-Pembersihan Akhir1.00ls1,500,0001,500,000.00

Jumlah VII 1,500,000.00JUMLAH A ( I s/d X ) 372,485,650.00PPn10%37,248,565.00JUMLAH AKHIR409,734,215.00

ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!01sesatu 2dua dua 3tiga tiga 4empat empat 5lima lima 6enam enam 7tujuh tujuh 8delapan delapan 9sembilan sembilan

HSPDAFTAR HARGA SATUAN PEKERJAANERROR:#REF!

NO.URAIAN PEKERJAANSATUANHarga[ Rp. ]1Pengukuran dan pemasangan bouwplankm22,725.002Galian tanah biasa sedalam 1 meter ( galian tanah biasa sampai kedalaman 1 meter) m31,625.003Urugan kembalim10,960.004Urugan pasirm132,650.005Urugan sirtum192,650.006Pasang pondasi batu kali 1 pc : 6 psr, dengan pasir beton Muntilanm562,650.007Pasang pondasi batu kosongm301,125.008pasangan batu bata merah tebal 1 bata, 1 pc : 3 psr, dengan pasir beton Muntilanm166,517.50910pasangan batu bata merah tebal 1/2 bata, 1 pc : 4 psr, dengan pasir beton Muntilanm76,975.0011pasangan batu bata merah tebal 1/2 bata, 1 pc : 3 psr, dengan pasir beton Muntilanm79,600.5012pasangan batu bata merah tebal 1/2 bata, 1 pc : 6 psr, dengan pasir beton Muntilanm74,668.0013pasangan dinding roster terawang ukuran 20/20 cm, 1 pc : 4 psr, dengan pasir beton Muntilanm289,600.0014Plesteran 1 pc : 3 psr, tebal 15 mm dengan pasir beton Muntilanm36,242.4015Plesteran 1 pc : 3 psr, tebal 20 mm dengan pasir beton Muntilanbh42,343.2016Acianbh16,357.5017Rangka langit-langit (50x100 ) cm, kayu kruingbh117,525.0018Pasang lisplank ukuran 2/25 cm kayu bengkiraibh67,525.0019pasang bubungan genteng luar Jatiwangibh84,730.0020membuat beton tumbuk 1 pc : 3 psr : 5 krl dengan pasir beton / Muntilanm599,675.0021membuat lantai kerja beton tumbuk 1 pc : 3 psr : 5 krl tebal 5 cm dengan pasir beton / Muntilanm71,560.0022membuat beton 1 pc : 2 psr : 3 splyt dengan pasir beton / Muntilanm729,160.0023pembesian dengan besi beton8,522.3024pasang langit-langit gypsum board36,325.0025Memasang 1 buah kloset duduk / momoblok1,590,460.0026Memasang 1 buah kloset jongkok porselen TOTO kualitas I501,050.0027Memasang 1 buah wastafel703,250.0028Memasang 1 m' pipa pvc type AW 3/4"28,467.0029Memasang 1 m' pipa pvc type AW 3"151,241.5030Memasang 1 m' pipa pvc type AW 4"197,741.5031Memasang 1 buah kran air stainless 3/4 " atau 0.558,075.0032Memasang 1 buah floor drain stainless56,825.0033Pasang kaca es tebal 5 mm92,298.7534Pasang lantai granit polished motif / warna ukuran 60 x 60 cm 397,137.0035Pasang lantai granit unpolished motif / warna ukuran 60 x 60 cm 448,137.0036Pasang dinding keramik border artistik ukuran 6 x 20 cm185,645.0037Pasang dinding keramik polos ukuran 20 x 20 cm (KW I )125,645.0038Pasang dinding keramik motif ukuran 20 x 25 cm (KW I )125,645.0039Pasang strip noise granite ukuran 5 x 20 cm144,900.0040Pasang strip noise granite ukuran 7.4 x 30 cm111,911.5041Pasang dinding batu alam kuning motif rata ukuran 20 x 40 cm174,487.5042Pengecatan bidang kayu baru ( 1 lapis plamir,1 lapis cat dasar,2 lapis cat penutup)19,767.5043Pengecatan tembok baru ( 1 lapis plamir,1 lapis cat dasar, 2 lapis cat penutup ) cat Catylaac waarna khusus31,205.50

Semarang, 15 Oktober 2012AMIN MAKMUR SENTOSADendy Achmad Amin, STDirektur

AnalisaANALISA HARGA SATUAN PEKERJAAN

KEGIATAN:ERROR:#REF!PEKERJAAN:ERROR:#REF!LOKASI:JALAN CINDE SELATAN SEMARANGSUMBER DANA:SWADAYA

IPEKERJAAN PERSIAPAN

I.1 c1 mPengukuran dan pemasangan bouwplankI.1.c.1BahanKayu sengon 5/7 0.012mxRp750,000.00=Rp9,000.00Paku usuk0.020kgxRp15,000.00=Rp300.00Kayu sengon 2/200.004mxRp750,000.00=Rp3,000.00Jumlah (1)=Rp12,300.00I.1.c.2TenagaTukang kayu0.100orang/harixRp55,000.00=Rp5,500.00Pekerja0.100orang/harixRp40,000.00=Rp4,000.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.005orang/harixRp65,000.00=Rp325.00Jumlah (2)=Rp10,425.00Jumlah (1)+(2)=Rp22,725.00

IIPEKERJAAN TANAH

II.11 mGalian tanah biasa sedalam 1 meter ( galian tanah biasa sampai kedalaman 1 meter) II.1.1TenagaPekerja0.750orgxRp40,000.00=Rp30,000.00Tukang0.000orgxRp55,000.00=Rp0.0Kepala tukang0.000orgxRp60,000.00=Rp0.0Mandor lapangan0.025orgxRp65,000.00=Rp1,625.00Jumlah=Rp31,625.00

II.91 mUrugan kembaliII.9.1TenagaPekerja0.250orang/harixRp40,000.00=Rp10,000.00Tukang0.008orang/harixRp55,000.00=Rp440.00Kepala tukang0.000orang/harixRp60,000.00=Rp0.0Mandor lapangan0.008orang/harixRp65,000.00=Rp520.00Jumlah=Rp10,960.00

II.121 mUrugan pasirII.12.1BahanPasir urug1.200mxRp100,000.00=Rp120,000.00Jumlah (1)Rp120,000.00

II.12.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang 0.000orang/harixRp55,000.00=Rp0.0Kepala tukang0.000orang/harixRp60,000.00=Rp0.0Mandor lapangan0.010orang/harixRp65,000.00=Rp650.00Jumlah (2)Rp12,650.00Jumlah (1)+(2)Rp132,650.00

II.141 mUrugan sirtuII.14.1BahanPasir batu ( sirtu)1.200mxRp150,000.00=Rp180,000.00Jumlah (1)180,000.00

II.14.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang 0.000orang/harixRp55,000.00=Rp0.0Kepala tukang0.000orang/harixRp60,000.00=Rp0.0Mandor lapangan0.010orang/harixRp65,000.00=Rp650.00Jumlah (2)Rp12,650.00Jumlah (1)+(2)192,650.00

IIIPEKERJAAN PONDASI

III.12.11 mPasang pondasi batu kali 1 pc : 6 psr, dengan pasir beton MuntilanIII.12.1BahanBatu belah1.200mxRp167,000.00=Rp200,400.00Portland cement117.000kgxRp1,150.00=Rp134,550.00Pasir beton Muntilan (kualitas baik)0.561mxRp225,000.00=Rp126,225.00Jumlah (1)Rp461,175.00

III.12.2TenagaPekerja1.500orang/harixRp40,000.00=Rp60,000.00Tukang batu0.600orang/harixRp55,000.00=Rp33,000.00Kepala tukang0.060orang/harixRp60,000.00=Rp3,600.00Mandor lapangan0.075orang/harixRp65,000.00=Rp4,875.00Jumlah (2)=Rp101,475.00Jumlah (1)+(2)=Rp562,650.00

III.9.1 mPasang pondasi batu kosongIII.9.1BahanBatu belah1.200mxRp167,000.00=Rp200,400.00Pasir urug0.432mxRp100,000.00=Rp43,200.00Jumlah (1)Rp243,600.00

III.9.2TenagaPekerja0.780orang/harixRp40,000.00=Rp31,200.00Tukang batu0.390orang/harixRp55,000.00=Rp21,450.00Kepala tukang0.039orang/harixRp60,000.00=Rp2,340.00Urugan kembali0.039orang/harixRp65,000.00=Rp2,535.00Jumlah (2)=Rp57,525.00Jumlah (1)+(2)=Rp301,125.00

IVPEKERJAAN DINDING

IV.61 mpasangan batu bata merah tebal 1 bata, 1 pc : 3 psr, dengan pasir beton MuntilanIV.6.1BahanBatu bata140.000bhxRp500.00=Rp70,000.00Portland cement32.950kgxRp1,150.00=Rp37,892.50Pasir beton Muntilan (kualitas baik)0.091mxRp225,000.00=Rp20,475.00Jumlah (1)Rp128,367.50

IV.6.2TenagaPekerja0.600orang/harixRp40,000.00=Rp24,000.00Tukang batu0.200orang/harixRp55,000.00=Rp11,000.00Kepala tukang0.020orang/harixRp60,000.00=Rp1,200.00Mandor lapangan0.030orang/harixRp65,000.00=Rp1,950.00Jumlah (2)=Rp38,150.00Jumlah (1)+(2)=Rp166,517.50

IV.91 mpasangan batu bata merah tebal 1/2 bata, 1 pc : 4 psr, dengan pasir beton MuntilanIV.9.1BahanBatu bata70.000bhxRp500.00=Rp35,000.00Portland cement11.500kgxRp1,150.00=Rp13,225.00Pasir beton Muntilan (kualitas baik)0.043mxRp225,000.00=Rp9,675.00Jumlah (1)Rp57,900.00

IV.9.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp19,075.00Jumlah (1)+(2)=Rp76,975.00


IV.24.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp19,075.00Jumlah (1)+(2)Rp79,600.50


TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp19,075.00Jumlah (1)+(2)=Rp74,668.00

IV.431 mpasangan dinding roster terawang ukuran 20/20 cm, 1 pc : 4 psr, dengan pasir beton MuntilanIV.43.1BahanRoster beton 20/2025.000bhxRp10,000.00=Rp250,000.00Portland cement11.000kgxRp1,150.00=Rp12,650.00Pasir beton Muntilan (kualitas baik)0.035mxRp225,000.00=Rp7,875.00Jumlah (1)Rp270,525.00

IV.43.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp19,075.00Jumlah (1)+(2)=Rp289,600.00

VPEKERJAAN PLESTERAN

V.91 mPlesteran 1 pc : 3 psr, tebal 15 mm dengan pasir beton MuntilanV.9.1BahanPortland cement7.776kgxRp1,150.00=Rp8,942.40Pasir beton Muntilan (kualitas baik)0.023mxRp225,000.00=Rp5,175.00Jumlah (1)Rp14,117.40

V.9.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang batu0.150orang/harixRp55,000.00=Rp8,250.00Kepala tukang0.015orang/harixRp60,000.00=Rp900.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp22,125.00Jumlah (1)+(2)=Rp36,242.40

V.141 mPlesteran 1 pc : 3 psr, tebal 20 mm dengan pasir beton MuntilanV.14.1BahanPortland cement10.368kgxRp1,150.00=Rp11,923.200.031mxRp225,000.00=Rp6,975.00Jumlah (1)Rp18,898.20

V.14.2TenagaPekerja0.260orang/harixRp40,000.00=Rp10,400.00Tukang batu0.200orang/harixRp55,000.00=Rp11,000.00Kepala tukang0.020orang/harixRp60,000.00=Rp1,200.00Mandor lapangan0.013orang/harixRp65,000.00=Rp845.00Jumlah (2)Rp23,445.00Jumlah (1)+(2)=Rp42,343.20

V.271 mAcianV.27.1BahanPortland cement3.250kgxRp1,150.00=Rp3,737.50Jumlah (1)Rp3,737.50

V.27.2TenagaPekerja0.150orang/harixRp40,000.00=Rp6,000.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.010orang/harixRp60,000.00=Rp600.00Mandor lapangan0.008orang/harixRp65,000.00=Rp520.00Jumlah (2)=Rp12,620.00Jumlah (1)+(2)=Rp16,357.50

VIPEKERJAAN KAYU

VI.781 mRangka langit-langit (50x100 ) cm, kayu kruingVI.78.1BahanKayu kruing 4/60.0154mxRp6,000,000.00=Rp92,400.00Paku usuk0.200kgxRp15,000.00=Rp3,000.00Jumlah (1)Rp95,400.00

VI.78.2TenagaPekerja0.300orang/harixRp40,000.00=Rp12,000.00Tukang kayu0.150orang/harixRp55,000.00=Rp8,250.00Kepala tukang0.015orang/harixRp60,000.00=Rp900.00Mandor lapangan0.015orang/harixRp65,000.00=Rp975.00Jumlah (2)=Rp22,125.00Jumlah (1)+(2)=Rp117,525.00

VI.891 mPasang lisplank ukuran 2/25 cm kayu bengkiraiVI.89.1BahanKayu bengkirai papan 2/250.0060mxRp8,000,000.00=Rp48,000.00Paku usuk0.200kgxRp15,000.00=Rp3,000.00Jumlah (1)Rp51,000.00

VI.89.2TenagaPekerja0.100orang/harixRp40,000.00=Rp4,000.00Tukang kayu0.200orang/harixRp55,000.00=Rp11,000.00Kepala tukang0.020orang/harixRp60,000.00=Rp1,200.00Mandor lapangan0.005orang/harixRp65,000.00=Rp325.00Jumlah (2)=Rp16,525.00Jumlah (1)+(2)=Rp67,525.00

VIIPEKERJAAN PENUTUP ATAP

VII.13.1 mpasang bubungan genteng luar JatiwangiVII.13.1BahanGenteng bubungan bulat Jatiwangi4.000bhxRp10,000.00=Rp40,000.00Portland cement8.000kgxRp1,150.00=Rp9,200.00Pasir beton Muntilan (kualitas baik 0.032mxRp225,000.00=Rp7,200.00Jumlah (1)=Rp56,400.00

VII.13.2TenagaPekerja0.400orang/harixRp40,000.00=Rp16,000.00Tukang kayu0.200orang/harixRp55,000.00=Rp11,000.00Kepala tukang0.020orang/harixRp60,000.00=Rp1,200.00Mandor lapangan0.002orang/harixRp65,000.00=Rp130.00Jumlah (2)=Rp28,330.00Jumlah (1)+(2)=Rp84,730.00

VIIIPEKERJAAN BETON

VIII.1.a1 mmembuat beton tumbuk 1 pc : 3 psr : 5 krl dengan pasir beton / Muntilanpasang gentingVIII.1.a.1BahanPortland cement218.000kgxRp1,150.00=Rp250,700.00Pekerja0.150orgxRp40,000.00=Rp6,000.00Pasir beton Muntilan (kualitas baik)0.520mxRp225,000.00=Rp117,000.00Tukang kayu0.060orgxRp55,000.00=Rp3,300.00Koral beton0.870mxRp150,000.00=Rp130,500.00Kepala tukang0.006orgxRp60,000.00=Rp360.00Jumlah (1)Rp498,200.00Mandor0.008orgxRp65,000.00=Rp520.0010,180.00VIII.1.a2TenagaPekerja1.500orang/harixRp40,000.00=Rp60,000.00Tukang batu0.600orang/harixRp55,000.00=Rp33,000.00Genteng Jatiwangi22.000bhxRp3,500.00=Rp77,000.00Kepala tukang0.060orang/harixRp60,000.00=Rp3,600.0077,000.00Mandor lapangan0.075orang/harixRp65,000.00=Rp4,875.00JumlahRp87,180.00Jumlah (2)=Rp101,475.00Jumlah (1)+(2)=Rp599,675.00

VIII.4.a1 mmembuat lantai kerja beton tumbuk 1 pc : 3 psr : 5 krl tebal 5 cm dengan pasir beton / MuntilanVIII.4.a.1BahanPortland cement10.000kgxRp1,150.00=Rp11,500.00Pasir beton Muntilan (kualitas baik)0.026mxRp225,000.00=Rp5,850.00Koral beton0.044mxRp150,000.00=Rp6,600.00Jumlah (1)Rp23,950.00

VIII.4.a2TenagaPekerja1.150orang/harixRp40,000.00=Rp46,000.00Tukang batu0.020orang/harixRp55,000.00=Rp1,100.00Kepala tukang0.002orang/harixRp60,000.00=Rp120.00Mandor lapangan0.006orang/harixRp65,000.00=Rp390.00Jumlah (2)=Rp47,610.00Jumlah (1)+(2)=Rp71,560.00

VIII.6.a1 mmembuat beton 1 pc : 2 psr : 3 splyt dengan pasir beton / MuntilanVIII.6.a.1BahanPortland cement336.000kgxRp1,150.00=Rp386,400.00Pasir beton Muntilan (kualitas baik)0.540mxRp225,000.00=Rp121,500.00Batu pecah mesin 1/20.810mxRp150,000.00=Rp121,500.00Jumlah (1)Rp629,400.00

VIII.6.a2TenagaPekerja2.000orang/harixRp40,000.00=Rp80,000.00Tukang batu0.350orang/harixRp55,000.00=Rp19,250.00Kepala tukang0.002orang/harixRp60,000.00=Rp120.00Mandor lapangan0.006orang/harixRp65,000.00=Rp390.00Jumlah (2)=Rp99,760.00Jumlah (1)+(2)=Rp729,160.00

VIII.71 kgpembesian dengan besi beton

VIII.7.1BahanBesi baja tulangan beton1.050kgxRp7,250.00=Rp7,612.50Kawat baja (bendrat)0.015kgxRp12,220.00=Rp183.30Jumlah (1)Rp7,795.80

VIII.7.2TenagaPekerja0.007orang/harixRp40,000.00=Rp280.00Tukang besi0.007orang/harixRp55,000.00=Rp385.00Kepala tukang0.0007orang/harixRp60,000.00=Rp42.00Mandor lapangan0.0003orang/harixRp65,000.00=Rp19.50Jumlah (2)=Rp726.50Jumlah (1)+(2)=Rp8,522.30

IXPEKERJAAN LANGIT-LANGIT

IX.81 mpasang langit-langit gypsum boardIX.8.1BahanGypsum board (120 x 240)0.364lbrxRp75,000.00=Rp27,300.00Paku eternit0.110kgxRp15,000.00=Rp1,650.00Jumlah (1)Rp28,950.00

IX.8.2TenagaPekerja0.100orang/harixRp40,000.00=Rp4,000.00Tukang kayu0.050orang/harixRp55,000.00=Rp2,750.00Kepala tukang0.0050orang/harixRp60,000.00=Rp300.00Mandor lapangan0.0050orang/harixRp65,000.00=Rp325.00Jumlah (2)=Rp7,375.00Jumlah (1) + (2)=Rp36,325.00

XPEKERJAAN SANITASI

X.1Memasang 1 buah kloset duduk / momoblokX.1.1BahanKloset duduk / monoblok ( lengkap )1.000unitxRp1,250,000.00=Rp1,250,000.00Perlengkapan0.110-xRp1,250,000.00=Rp137,500.00Jumlah (1)Rp1,387,500.00

X.1.2TenagaPekerja3.300orang/harixRp40,000.00=Rp132,000.00Tukang batu1.100orang/harixRp55,000.00=Rp60,500.00Kepala tukang0.0010orang/harixRp60,000.00=Rp60.00Mandor lapangan0.1600orang/harixRp65,000.00=Rp10,400.00Jumlah (2)=Rp202,960.00Jumlah (1) + (2)=Rp1,590,460.00

X.3Memasang 1 buah kloset jongkok porselen TOTO kualitas IX.3.1BahanKloset jongkok TOTO1.000unitxRp350,000.00=Rp350,000.00Pasir Pasang Muntilan ( kualitas baik)0.010mxRp225,000.00=Rp2,250.00Portland cement6.000kgxRp1,150.00=Rp6,900.00Jumlah (1)Rp359,150.00

X.3.2TenagaPekerja1.000orang/harixRp40,000.00=Rp40,000.00Tukang batu1.500orang/harixRp55,000.00=Rp82,500.00Kepala tukang0.1500orang/harixRp60,000.00=Rp9,000.00Mandor lapangan0.1600orang/harixRp65,000.00=Rp10,400.00Jumlah (2)=Rp141,900.00Jumlah (1) + (2)=Rp501,050.00

X.6Memasang 1 buah wastafelX.6.1BahanWastafel1.000unitxRp500,000.00=Rp500,000.00Perlengkapan0.120-xRp500,000.00=Rp60,000.00Jumlah (1)Rp560,000.00

X.6.2TenagaPekerja1.200orang/harixRp40,000.00=Rp48,000.00Tukang batu1.450orang/harixRp55,000.00=Rp79,750.00Kepala tukang0.1500orang/harixRp60,000.00=Rp9,000.00Mandor lapangan0.1000orang/harixRp65,000.00=Rp6,500.00Jumlah (2)=Rp143,250.00Jumlah (1) + (2)=Rp703,250.00

X.23Memasang 1 m' pipa pvc type AW 3/4"X.23.1Bahan Pipa pvc type AW 3/4" panjang 4 m1.200m'xRp15,000.00=Rp18,000.00Perlengkapan0.350-xRp15,000.00=Rp5,250.00Jumlah (1)Rp23,250.00

X.23.1TenagaPekerja0.036orang/harixRp40,000.00=Rp1,440.00Tukang pipa0.060orang/harixRp55,000.00=Rp3,300.00Kepala tukang0.0060orang/harixRp60,000.00=Rp360.00Mandor lapangan0.0018orang/harixRp65,000.00=Rp117.00Jumlah (2)=Rp5,217.00Jumlah (1) + (2)=Rp28,467.00

X.29Memasang 1 m' pipa pvc type AW 3"X.29.1Bahan Pipa pvc type AW 3" panjang 4 m1.200m'xRp90,000.00=Rp108,000.00Perlengkapan0.350-xRp90,000.00=Rp31,500.00Jumlah (1)Rp139,500.00


X.30Memasang 1 m' pipa pvc type AW 4"X.30.1Bahan Pipa pvc type AW 4" panjang 4 m1.200m'xRp120,000.00=Rp144,000.00Perlengkapan0.350-xRp120,000.00=Rp42,000.00Jumlah (1)Rp186,000.00


X.58Memasang 1 buah kran air stainless 3/4 " atau 0.5X.58.1Bahan Kran air 3/4" stainless steel1.000m'xRp50,000.00=Rp50,000.00Perlengkapan0.025-xRp50,000.00=Rp1,250.00Jumlah (1)Rp51,250.00

X.58.1TenagaPekerja0.010orang/harixRp40,000.00=Rp400.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.0100orang/harixRp60,000.00=Rp600.00Mandor lapangan0.0050orang/harixRp65,000.00=Rp325.00Jumlah (2)=Rp6,825.00Jumlah (1) + (2)=Rp58,075.00

X.58Memasang 1 buah floor drain stainlessX.58.1BahanFloor drain staainless stell1.000m'xRp50,000.00=Rp50,000.00

Jumlah (1)Rp50,000.00

X.58.1TenagaPekerja0.010orang/harixRp40,000.00=Rp400.00Tukang batu0.100orang/harixRp55,000.00=Rp5,500.00Kepala tukang0.0100orang/harixRp60,000.00=Rp600.00Mandor lapangan0.0050orang/harixRp65,000.00=Rp325.00Jumlah (2)=Rp6,825.00Jumlah (1) + (2)=Rp56,825.00

XIIPEKERJAAN KUNCI DAN KACA

XII.151 mPasang kaca es tebal 5 mmXII.15.1BahanKaca es 5 mm1.100mxRp75,000.00=Rp82,500.00

Jumlah (1)Rp82,500.00

XII.15.2TenagaPekerja0.015orang/harixRp40,000.00=Rp600.00Tukang batu0.150orang/harixRp55,000.00=Rp8,250.00Kepala tukang0.0150orang/harixRp60,000.00=Rp900.00Mandor lapangan0.0008orang/harixRp65,000.00=Rp48.75Jumlah (2)=Rp9,798.75Jumlah (1) + (2)=Rp92,298.75

XIIIPEKERJAAN PENUTUP LANTAI DAN DINDING

XIII.151 mPasang lantai granit polished motif / warna ukuran 60 x 60 cm XIII.15.1BahanGranit 60 x 60 motif 1.000mxRp319,000.00=Rp319,000.00Portland cement11.380kgxRp1,150.00=Rp13,087.00Pasir Pasang Muntilan ( kualitas baik)0.042mxRp225,000.00=Rp9,450.00Portland cement1.500kgxRp5,000.00=Rp7,500.00

Jumlah (1)Rp349,037.00

XIII.15.2TenagaPekerja0.620orang/harixRp40,000.00=Rp24,800.00Tukang batu0.350orang/harixRp55,000.00=Rp19,250.00Kepala tukang0.0350orang/harixRp60,000.00=Rp2,100.00Mandor lapangan0.0300orang/harixRp65,000.00=Rp1,950.00Jumlah (2)=Rp48,100.00Jumlah (1) + (2)=Rp397,137.00

XIII.171 mPasang lantai granit unpolished motif / warna ukuran 60 x 60 cm XIII.17.1BahanGranit 60 x 60 unpolished motif 1.000mxRp370,000.00=Rp370,000.00Portland cement11.380kgxRp1,150.00=Rp13,087.00Pasir Pasang Muntilan ( kualitas baik)0.042mxRp225,000.00=Rp9,450.00Portland cement1.500kgxRp5,000.00=Rp7,500.00

Jumlah (1)Rp400,037.00


XIII.201 mPasang dinding keramik border artistik ukuran 6 x 20 cmXIII.20.1Bahan Keramik border artistik ukuran 6 x 20 cm1.000mxRp110,000.00=Rp110,000.00Portland cement9.300kgxRp1,150.00=Rp10,695.00Pasir Pasang Muntilan ( kualitas baik)0.018mxRp225,000.00=Rp4,050.00Portland cement1.500kgxRp5,000.00=Rp7,500.00

Jumlah (1)Rp132,245.00


XIII.231 mPasang dinding keramik polos ukuran 20 x 20 cm (KW I )XIII.23.1Bahan Keramik putih 20 x 20 cm (KW I )1.000mxRp50,000.00=Rp50,000.00Portland cement9.300kgxRp1,150.00=Rp10,695.00Pasir Pasang Muntilan ( kualitas baik)0.018mxRp225,000.00=Rp4,050.00Portland cement1.500kgxRp5,000.00=Rp7,500.00

Jumlah (1)Rp72,245.00


XIII.231 mPasang dinding keramik motif ukuran 20 x 25 cm (KW I )XIII.23.1Bahan Keramik putih 20 x 25 cm motif (KW I )1.000mxRp50,000.00=Rp50,000.00Portland cement9.300kgxRp1,150.00=Rp10,695.00Pasir Pasang Muntilan ( kualitas baik)0.018mxRp225,000.00=Rp4,050.00Portland cement1.500kgxRp5,000.00=Rp7,500.00

Jumlah (1)Rp72,245.00


XIII.281 mPasang strip noise granite ukuran 5 x 20 cmXIII.28.1BahanStrip noise granite 5 x 20 cm5.000bhxRp20,000.00=Rp100,000.00Portland cement1.650kgxRp1,150.00=Rp1,897.50Pasir Pasang Muntilan ( kualitas baik)0.003mxRp225,000.00=Rp720.00Portland cement0.100kgxRp5,000.00=Rp500.00

Jumlah (1)Rp103,117.50

XIII.28.2TenagaPekerja0.900orang/harixRp40,000.00=Rp36,000.00Tukang batu0.090orang/harixRp55,000.00=Rp4,950.00Kepala tukang0.0090orang/harixRp60,000.00=Rp540.00Mandor lapangan0.0045orang/harixRp65,000.00=Rp292.50Jumlah (2)=Rp41,782.50Jumlah (1) + (2)=Rp144,900.00

XIII.291 mPasang strip noise granite ukuran 7.4 x 30 cmXIII.29.1BahanStrip noise granite 7.4 x 30 cm3.350bhxRp20,000.00=Rp67,000.00Portland cement1.660kgxRp1,150.00=Rp1,909.00Pasir Pasang Muntilan ( kualitas baik)0.003mxRp225,000.00=Rp720.00Portland cement0.100kgxRp5,000.00=Rp500.00

Jumlah (1)Rp70,129.00

XIII.29.2TenagaPekerja0.900orang/harixRp40,000.00=Rp36,000.00Tukang batu0.090orang/harixRp55,000.00=Rp4,950.00Kepala tukang0.0090orang/harixRp60,000.00=Rp540.00Mandor lapangan0.0045orang/harixRp65,000.00=Rp292.50Jumlah (2)=Rp41,782.50Jumlah (1) + (2)=Rp111,911.50

XIII.381 mPasang dinding batu alam kuning motif rata ukuran 20 x 40 cmXIII.38.1BahanBatu alam kuning muka rata 20/401.050mxRp100,000.00=Rp105,000.00Portland cement11.750kgxRp1,150.00=Rp13,512.50Pasir Pasang Muntilan ( kualitas baik)0.035mxRp225,000.00=Rp7,875.00Jumlah (1)Rp126,387.50

XIII.38.2TenagaPekerja0.620orang/harixRp40,000.00=Rp24,800.00Tukang batu0.350orang/harixRp55,000.00=Rp19,250.00Kepala tukang0.0350orang/harixRp60,000.00=Rp2,100.00Mandor lapangan0.0300orang/harixRp65,000.00=Rp1,950.00Jumlah (2)=Rp48,100.00Jumlah (1) + (2)=Rp174,487.50XIVPEKERJAAN PENGECATAN

XIV.31 mPengecatan bidang kayu baru ( 1 lapis plamir,1 lapis cat dasar,2 lapis cat penutup)XIV.3.1BahanPlamir0.150kgxRp20,000.00=Rp3,000.00Meni kayu0.170kgxRp15,000.00=Rp2,550.00Cat minyak Emco ( besi/kayu)0.260kgxRp40,000.00=Rp10,400.00Jumlah (1)Rp15,950.00

XIV.3.2TenagaPekerja0.070orang/harixRp40,000.00=Rp2,800.00Tukang batu0.009orang/harixRp55,000.00=Rp495.00Kepala tukang0.0060orang/harixRp60,000.00=Rp360.00Mandor lapangan0.0025orang/harixRp65,000.00=Rp162.50Jumlah (2)=Rp3,817.50Jumlah (1) + (2)=Rp19,767.50

XIV.101 mPengecatan tembok baru ( 1 lapis plamir,1 lapis cat dasar, 2 lapis cat penutup ) cat Catylaac waarna khususXIV.10.1BahanPlamir0.120kgxRp20,000.00=Rp2,400.00Cat tembok Caatylac waarna khusus0.140kgxRp60,000.00=Rp8,400.00Cat tembok Caatylac waarna khusus0.260kgxRp60,000.00=Rp15,600.00Jumlah (1)Rp26,400.00

XIV.10.2TenagaPekerja0.020orang/harixRp40,000.00=Rp800.00Tukang batu0.063orang/harixRp55,000.00=Rp3,465.00Kepala tukang0.0063orang/harixRp60,000.00=Rp378.00Mandor lapangan0.0025orang/harixRp65,000.00=Rp162.50Jumlah (2)=Rp4,805.50Jumlah (1) + (2)=Rp31,205.50

Upah

HARGA SATUAN DASAR UPAH TENAGA

NoJenis tugasSatuanUpah (Rp)

A.UPAH PEKERJA1Pekerjahari40,000.002Tukang Galihari55,000.003Tukang Batu hari55,000.004Tukang Kayuhari55,000.005Tukang Besihari55,000.006Tukang Cathari55,000.007hari8Kepala tukanghari60,000.009Mandorhari65,000.001,275,274,000.00

HARGA SATUAN DASAR MATERIAL

NoJenis materialSatuanUpah (Rp) BMATERIAL1Batu belahm167,000.001,275,274,000.002Batu batabh500.003Batu pecah 1/2m150,000.004Portland cementkg1,150.005Portland cement warnakg5,000.006Pasir pasangm225,000.007Pasir betonm225,000.008Pasir urugm100,000.009Keramik motif / warna 30 x 30 cmm60,000.0010Keramik motif / warna 40 x 40 cmm70,000.0011Keramik border artistik 6 x 20 cmm110,000.0012Keramik 20 x 20m50,000.0013Keramik 20 x 25m50,000.0014Strip noise granite 7.4 x 30 cmbh30,000.0015Strip noise granite 5 x 20 cmbh20,000.0016Batu alam kuning motifm100,000.0017Koral betonm150,000.0018Besi betonkg7,250.0019Kawat betonkg12,220.0020Pakukg15,000.0021Metal furingm20,000.0022Dinaboltbh500.0023Kayu bekistingm2,150,000.0024Kayu perancahm1,250,000.0025Kayu bengkiraim8,000,000.0026Papan bengkiraim8,500,000.001,275,274,000.0027Balok kruingm6,000,000.0028Triplek 3 mmlbr75,000.0029Gypsumlbr75,000.00Granit 60 x 60 Polishedbh319,000.00Granit 60 x 60 Unpolishedbh370,000.0030Sirtum150,000.0031Pasir lokalm150,000.0032Kayu sengon 5/7m750,000.0033Kayu kruingm6,000,000.0034Kaca es 5 mmm75,000.0035Roster10,000.00

NoJenis materialSatuanUpah (Rp)36Meni kayukg15,000.0037Plamur kayukg20,000.0038Plamur tembokkg15,000.0039Cat tembok luarkg60,000.0040Cat tembok dalamkg60,000.001,275,274,000.0041Cat kayukg40,000.0042Ampelaslbr10,000.0043Minyak catltr12,500.0044Genteng bh3,500.0045Bubungan bh10,000.0046Minyak bekistingltr10,000.0047Bambubtg7,500.0048 Kran air 3/4" stainless steelunit50,000.0049 Pipa pvc type AW 4" panjang 4 mm'120,000.0050 Pipa pvc type AW 3" panjang 4 mm'90,000.0051 Pipa pvc type AW 3/4" panjang 4 mm'15,000.0052Wastafelunit500,000.0053Kloset jongkok TOTOunit350,000.0054Kloset duduk / monoblok ( lengkap )unit1,250,000.0055Floor drain staainless stellunit50,000.00

Sheet4RENCANA ANGGARAN BIAYA PEKERJAAN PEMBANGUNAN MASJID CINDE

NO. URAIAN PEKERJAAN VOLUME SATUAN HARGAHARGAJUMLAH( Rp. ) ( Rp. )A PEKERJAAN LANTAI I ( Satu ) I. PEKERJAAN PERSIAPAN 1Uitzet/ prngukuran 70.00 m' 5,000350,000.002Bouplank 70.00 m' 18,0001,260,000.003Brak/gudang kerja 15.00 m2 125,0001,875,000.004Alat bantu kerja 1.00 ls 1,500,0001,500,000.005Bongkar bangunan lama 106.88 m2 125,00013,360,000.006Buang puing + bekas bongkaran 15.00 rit 105,0001,575,000.00 Jumlah I 19,920,000.00II. PEKERJAAN GALIAN TANAH + URUGAN 1Galian tanah untuk foot plat 65.87m3 25,0001,646,750.002Galian tanah untuk pondasi batu kali 42.84m3 17,500749,700.003Urugan tanah kembali 27.00m3 12,000324,000.004Pasir urug bawah footplat + pondasi 9.00m3 87,250785,250.00Jumlah II 3,505,700.00III. PEKERJAAN BETON 1Foot plat 10.00 m3 2,750,00027,500,000.002Sloof struktur 26/30 4.00 m3 2,900,00011,600,000.003Kolom Struktur 40/50 21.60 m3 3,400,00073,440,000.004Kolom struktur 25/30 1.65 m3 3,225,0005,321,250.005Kolom bulat 30 1.00 m3 3,100,0003,100,000.006Kolom praktis 15/15 3.95 m3 2,600,00010,270,000.007Kolom struktur 25/25 1.50 m3 3,225,0004,837,500.008Sloof struktur 20/25 1.93 m3 2,850,0005,500,500.009Pondasi tangga 0.47 m3 2,900,0001,363,000.0010Balok latai 10/20 0.28 m3 2,800,000784,000.0011Balok struktur 30/50 10.05 m3 3,400,00034,170,000.0012Balok struktur 20/40 1.68 m3 3,200,0005,376,000.0013Balk struktur 20/30 2.29 m3 3,200,0007,328,000.0014Plat lantai tebal 12 cm 13.69 m3 3,250,00044,492,500.0015Lisplank beton t. 7 cm 3.30 m3 3,300,00010,890,000.0016Plat leuvel t. 7 cm 0.84 m3 3,300,0002,772,000.0017Plat tangga t. 12 cm 1.79 m3 3,250,0005,817,500.0018Rabat lantai t. 5 cm 5.43 m3 1,950,00010,588,500.00 Jumlah III 265,150,750.00IV. PEKERJAAN PASANGAN 1Pasang pondasi batu kali 27.51 m3 285,0007,840,350.002Pasang dinding bata 158.20 m2 87,50013,842,500.003Plesteran dinding 395.25 m2 22,5008,893,125.004Acian dinding 395.25 m2 13,0005,138,250.005Pasang granit lt. 60/60 138.00 m2 150,00020,700,000.006Pasang keramik lt. 20/20 18.00 m2 105,0001,890,000.007Pasamg keramik dinding 20/25 37.50 m2 115,0004,312,500.008Pasang keramik plint 8/2061.00 m' 48,5002,958,500.00 Jumlah VI 65,575,225.00V. PEKERJAAN KUSEN PINTU + JENDELA 1Pasang kusen + daun pintu gundul 3.00 unt 1,800,0005,400,000.002pasang kusen + daun pintu kupu tarung 2.00 unt 4,750,0009,500,000.003Pasang kusen jendela + daun 4.00 unt 2,450,0009,800,000.004Pasang kusen BV + kaca 4.00 unt 1,050,0004,200,000.00 Jumlah V 28,900,000.00VI. PEKERJAAN PLAFON 1Pasang plafon gypsum + rangka 130.40 m2 125,00016,300,000.002Pasang lis gypsum 180.00 m2 90,00016,200,000.00 Jumlah VI 32,500,000.00VII. PEKERJAAN ELEKTRICAL 1Relokasi kwh 1.00 pkt 450,000450,000.002Box MCB 8 group 1.00 set 1,500,0001,500,000.003Instalasi lampu 35.00 ttk 115,0004,025,000.004Instalasi stop kontak 15.00 ttk 115,0001,725,000.005Instalasi sound system 9.00 ttk 125,0001,125,000.006Penangkal petir 1.00 pkt 6,750,0006,750,000.007Lampu downlight 11.00 bh 85,000935,000.008Lampu slimp 18.00 bh 92,5001,665,000.00 Jumlah VII 18,175,000.00VIII. PEKERJAAN SANITASI 1Pasang pipa 3'' saluran air46.00 m' 65,0002,990,000.002Sumur air bersih 1.00 pkt 3,800,0003,800,000.003Sumur peresapan 1.00 pkt 3,700,0003,700,000.004Septicktank 1.00 pkt 3,500,0003,500,000.005Pasang pipa 4'' air kotor 8.00 m' 65,000520,000.006Pasang pipa 3'' air kotor 8.00 m' 48,000384,000.007Pasang pipa 3/4'' air bersih 16.00 m' 27,000432,000.008Pompa air 1.00 unt 1,800,0001,800,000.009Water torn 1000 liter 1.00 unt 2,750,0002,750,000.0010Alat-alat sanitary 1.00 ls 1,600,0001,600,000.00 Jumlah VIII 21,476,000.00IX . PEKERJAAAN PENGECATAN 1Cat dinding 395.25 m2 25,0009,881,250.002Cat kusen pintu + jendela 57.50 m' 65,0003,737,500.003Cat daun pintu 24.10 m2 130,0003,133,000.004Cat daun jendela 33.60 m' 65,0002,184,000.00 Jumlah IX 18,935,750.00X. PEKERJAAN LAIN-LAIN 1Andang kerja/getek-getek 1.00 ls 8,500,0008,500,000.002Pasang paving block halaman 60.00 m2 87,5005,250,000.003Pasang Grill tempat wudhum2350,0000.0 Jumlah X 13,750,000.00JUMLAH A ( I s/d X ) 468,860,675487,888,425.00B PEKERJAAN LANTAI II (Dua ) I. PEKERJAAN BETON 1Kolom struktur 40/50 7.00m3 3,740,00026,180,000.002Kolom struktur 30/40 3.30m3 3,547,50011,706,750.003Kolom struktur 25/30 0.53m3 3,547,5001,880,175.004Kolom struktur 25/25 0.50m3 3,547,5001,773,750.005Balok struktur 30/50 6.45m3 3,754,00024,213,300.006Balok struktur 20/30 2.01m3 3,520,0007,075,200.007Balok struktur 20/25 0.70m3 3,520,0002,464,000.008Plat dan roof 10 cm 7.50m3 3,575,00026,812,500.009Kolom praktis 15/15 0.89m3 2,860,0002,545,400.0010Ring praktis 10/15 0.90m3 2,860,0002,574,000.0011Balok latai 10/20 0.70m3 3,080,0002,156,000.0012Lissplank beton t. 7 cm 2.27m3 3,630,0008,240,100.0013Struktur kubah 1.00pkt 6,250,0006,250,000.00 Jumlah I 123,871,175.00II . PEKERJAAN PASANGAN 1Pasang bata 147.80m2 96,25014,225,750.002Plesteran dinding 369.50m2 24,7509,145,125.003Acian dinding 369.50m2 14,3005,283,850.004pasang granit 60/60 79.00m2 143,00011,297,000.005Pasang granit plint 10/6053.40m' 53,3502,848,890.00 Jumlah II 42,800,615.00III . PEKERJAAN JENDELA 1Pasang kusen jendela + daun 11.00unt 2,450,00026,950,000.00 Jumlah III 26,950,000.00IV. PEKERJAAN ATAP 1Pasang rangka atap baja ringan 67.50m2 165,00011,137,500.002Pasang genteng galvalum 67.50m2 130,0008,775,000.003Pasang talang tegak PVC 3'' 40.00m' 65,0002,600,000.00 Jumlah IV 22,512,500.00V . PEKERJAAN PLAFON 1Pasang plafon + rangka 128.31m2 125,00016,038,750.002Liss gypsum 111.10m' 90,0009,999,000.00 Jumlah V 26,037,750.00VI. PEKERJAAN ELECTRICAL Pasang instalasi lampu 45.00ttk 115,0005,175,000.00Pasang instalasi stop kontak 4.00ttk 115,000460,000.00Pasang lampu downlight 10.00bh 85,000850,000.00Pasang lampu slimp 20.00bh 92,5001,850,000.00 Jumlah VI 8,335,000.00VII. PEKERJAAN CAT 1Cat dinding 369.50m2 25,0009,237,500.002Cat kusen 107.80m' 65,0007,007,000.003Cat daun jendela 112.40m' 65,0007,306,000.00 Jumlah VII 23,550,500.00VIII. PEKERJAAN LAIN-LAIN 1Pasang railling void + tangga 23.00m' 375,0008,625,000.002Andang kerja 1.00ls 7,500,0007,500,000.00 Jumlah VIII 16,125,000.00JUMLAH B ( I s/d VIII) 290,182,540290,182,540.00JUMLAH A + B 759,043,215778,070,965.00Tujuh Ratus Tujuh Puluh Delapan Juta Tujuh Puluh Ribu Sembilan Ratus Enam Puluh Lima Rupiah 778,070,965.0000Terbilang Tujuh Ratus Tujuh Puluh Delapan Juta Tujuh Puluh Ribu Sembilan Ratus Enam Puluh Lima Rupiah 00778tujuh ratus tujuh puluh delapan 070tujuh puluh 965sembilan ratus enam puluh lima 01sesatu 2dua dua 3tiga tiga 4empat empat 5lima lima 6enam enam 7tujuh tujuh 8delapan delapan 9sembilan sembilan

Sheet1Luas Tanah307m2Luas Bangunan Lantai ILantai 2

rab ged. aula 12

Documents