rab rumah dinas type 70

16
RENCANA ANGGARAN BIAYA ( RAB ) PEKERJAAN : Pembangunan Rumah Dinas type 72 1 (Satu) Unit dan Type 36 4 (empat) unit TAHUN ANGGARAN : 2015 LOKASI : Bandar Udara Matahora Wakatobi NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA (Rp.) (Rp.) I PEK.PERSIAPAN/PENDAHULUAN 1 Pengadaan Air Kerja/ P3K Ls 1.00 800,000.00 800,000.00 2 Administrasi / Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00 3 Pembersihan Lokasi M2 218.00 15,000.00 3,270,000.00 4 Pengukuran dan Pasangan Bouwplank M 161.00 49,390.00 7,951,790.00 Jumlah 12,521,790.00 II PEK.TANAH DAN PASIR 1 Pek. Galian tanah pondasi M3 47,452.50 - 2 Pek. Galian Pondasi Poor Plat M3 47,452.50 - 2 Pek. Urugan pasir bawah pondasi M3 164,900.00 - 3 Pek. Urugan pasir Alas Lantai Kerja M3 164,900.00 - 4 Pek. Urugan pasir bawah lantai M3 164,900.00 - 5 Pek. Urugan Tanah kembali alur pondasi M3 15,817.50 - 6 Pek. Urugan tanah Bawah Lantai M3 123,000.00 - 7 Pek. Urugan Pasir Bawah Rabat Kel. Bangunan M3 164,900.00 - Jumlah - III PEK. BATU DAN BETON 1 Pek. Pasangan Batu Kosong M3 424,198.50 - 2 Pek. Pondasi Bt.Gunung 1 : 5 M3 720,385.00 - 3 Pek. Dinding Tembok Trasram 1 : 2 M2 130,080.00 - 4 Pek. Dinding Tembok 1 : 5 M2 116,158.00 - 5 Pek. Lantai Kerja PC 1 : 3 : 5 M3 772,137.50 - 6 Pek. Sloof M3 6,136,681.50 - 7 Pek. Kolom Utama 20 x 20 PC 1 : 2 : 3 M3 9,398,655.00 - 8 Pek. Kolom Praktis 15 x 15 PC 1 : 2 : 3 M3 8,251,655.00 - 9 Pek. Balok Utama 20 x 25, PC 1 : 2 : 3 M3 9,398,655.00 - 10 Pek. Rabat Beton Kel. Bangunan PC 1 : 3 : 5 M3 1,249,977.50 - 11 Pek. Rabat Beton Bawah Lantai PC. 1 : 3 : M3 772,137.50 - Jumlah 0.00 IV PEKERJAAN PLESTERAN 1 Pek. Plesteran Dinding Trasram 1 : 2 M2 - 42,639.50 - 2 Pek. Plesteran Dinding Tembok 1 : 5 M2 - 36,569.50 - 3 Pek. Plesteran Beton 1 : 3 M2 23.00 39,635.50 911,616.50 4 Pek. Plesteran Diprofil M2 12.00 36,569.50 438,834.00 5 Pek. Plesteran Pondasi 1 : 3 M2 10.70 39,635.50 424,099.85 J u m l a h Jumlah 1,774,550.35 V PEK. KUSEN PINTU, JENDELA DAN VENTILASI 1 Pek. Kusen Pintu Dan Jendela M 86.50 87,284.50 7,550,109.25 2 Pek. Pas. Pintu panel jati M2 24.50 650,000.00 15,925,000.00 3 Pek. Pas. Kaca bening 5 mm Bh 12.50 576,260.00 7,203,250.00 J u m l a h Jumlah 30,678,359.25 VI PEKERJAAN ATAP 1 Pek. Pas. Rangka Atap GIP Diameter 10 cm M 125.00 450,000.00 56,250,000.00 2 Pek. Pas. Atap Spandek M2 128.00 180,000.00 23,040,000.00 3 Pek. Pas. Kusen Aluminium Pada Bidang Atap M 85.00 87,284.50 7,419,182.50 Jumlah 86,709,182.50 VII PEKERJAAN RANGKA DAN PLAFOND 1 Pek. Pas. Rangka plafond Besi Holo 4 x 4 M2 70.00 196,120.50 13,728,435.00 2 Pek. Pas. Plafond Gipsumboard tebal 9 mm M2 70.00 68,517.50 4,796,225.00 3 Pek. Pas. List plafond Gibsumboard M' 34.00 121,989.50 4,147,643.00 Jumlah 22,672,303.00 VIII PEKERJAAN LANTAI KERAMIK 1 Pas. Lantai Granit 20 x 20 M2 66.00 448,625.50 29,609,283.00 2 Pas. Tegel Dinding KM/WC Keramik 40 x 40 M2 6.00 164,362.50 986,175.00 3 Pek. Pasangan Lantai KM/WC Wafel 30 x 30 M2 4.00 415,025.50 1,660,102.00 Jumlah 32,255,560.00 IX PEKERJAAN SANITAIR 1 Pek. Instalasi Air Bersih Pipa PVC 3/4" M' 10.00 21,534.00 215,340.00 2 Pek. Instalasi Air Kotor Pipa PVC 3" M' 5.00 43,502.40 217,512.00 3 Pek. Pasangan Floor Drain Bh 1.00 24,505.00 24,505.00 4 Pek. Pasangan Kran Air Bh 2.00 34,880.00 69,760.00 5 Pek. Pas. Kloset Duduk Bh 1.00 1,834,850.00 1,834,850.00 6 Pek. Pas. Urinoir Bh 1.00 1,730,550.00 1,730,550.00 7 Pek Pas Septik Tank Unit 1.00 3,000,000.00 3,000,000.00 Jumlah 7,092,517.00 X PEKERJAAN INSTALASI LISTRIK 1 Pek. Pasangan Instalasi Listrik Titik 10.00 650,000.00 6,500,000.00 2 Pek. Pasangan Stop Kontak broco Bh 2.00 45,000.00 90,000.00 3 Pek. Pasangan Saklar Tunggal Bh 2.00 50,000.00 100,000.00 4 Pek. Pasangan Saklar Ganda Bh 2.00 55,000.00 110,000.00 5 Pek. Pasangan TL 10 Watt Bh 4.00 550,000.00 2,200,000.00 Jumlah 9,000,000.00 XI PEKERJAAN PENGECATAN DAN FINISHING 1 Pek. Plamir Tembok M2 136.00 19,895.00 2,705,720.00

Upload: bethesda-notulivia-agatu

Post on 15-Sep-2015

2.795 views

Category:

Documents


2.059 download

DESCRIPTION

70 m2

TRANSCRIPT

rabRENCANA ANGGARAN BIAYA ( RAB )PEKERJAAN: Pembangunan Rumah Dinas type 72 1 (Satu) Unit danType 36 4 (empat) unitTAHUN ANGGARAN: 2015LOKASI: Bandar Udara Matahora WakatobiNO.URAIAN PEKERJAANSATUANVOLUMEHARGA SATUANJUMLAH HARGA(Rp.)(Rp.)IPEK.PERSIAPAN/PENDAHULUAN1Pengadaan Air Kerja/ P3KLs1.00800,000.00800,000.002Administrasi / Dokumentasi ProyekLs1.00500,000.00500,000.003Pembersihan LokasiM2218.0015,000.003,270,000.004Pengukuran dan Pasangan BouwplankM161.0049,390.007,951,790.00Jumlah12,521,790.00IIPEK.TANAH DAN PASIR1Pek. Galian tanah pondasiM347,452.500.02Pek. Galian Pondasi Poor PlatM347,452.500.02Pek. Urugan pasir bawah pondasiM3164,900.000.03Pek. Urugan pasir Alas Lantai KerjaM3164,900.000.04Pek. Urugan pasir bawah lantaiM3164,900.000.05Pek. Urugan Tanah kembali alur pondasiM315,817.500.06Pek. Urugan tanah Bawah LantaiM3123,000.000.07Pek. Urugan Pasir Bawah Rabat Kel. BangunanM3164,900.000.0Jumlah0.0IIIPEK. BATU DAN BETON1Pek. Pasangan Batu KosongM3424,198.500.02Pek. Pondasi Bt.Gunung 1 : 5M3720,385.000.03Pek. Dinding Tembok Trasram 1 : 2M2130,080.000.04Pek. Dinding Tembok 1 : 5M2116,158.000.05Pek. Lantai Kerja PC 1 : 3 : 5M3772,137.500.06Pek. SloofM36,136,681.500.07Pek. Kolom Utama 20 x 20 PC 1 : 2 : 3M39,398,655.000.08Pek. Kolom Praktis 15 x 15 PC 1 : 2 : 3M38,251,655.000.0237,100,000.0009Pek. Balok Utama 20 x 25, PC 1 : 2 : 3M39,398,655.000.010Pek. Rabat Beton Kel. Bangunan PC 1 : 3 : 5M31,249,977.500.011Pek. Rabat Beton Bawah Lantai PC. 1 : 3 : 5M3772,137.500.0Jumlah0.00IVPEKERJAAN PLESTERAN1Pek. Plesteran Dinding Trasram 1 : 2M20.042,639.500.02Pek. Plesteran Dinding Tembok 1 : 5M20.036,569.500.03Pek. Plesteran Beton 1 : 3M223.0039,635.50911,616.504Pek. Plesteran DiprofilM212.0036,569.50438,834.005Pek. Plesteran Pondasi 1 : 3M210.7039,635.50424,099.85J u m l a hJumlah1,774,550.35VPEK. KUSEN PINTU, JENDELA DAN VENTILASI1Pek. Kusen Pintu Dan JendelaM86.5087,284.507,550,109.252Pek. Pas. Pintu panel jatiM224.50650,000.0015,925,000.003Pek. Pas. Kaca bening 5 mmBh12.50576,260.007,203,250.00J u m l a hJumlah30,678,359.25VIPEKERJAAN ATAP1Pek. Pas. Rangka Atap GIP Diameter 10 cmM125.00450,000.0056,250,000.002Pek. Pas. Atap SpandekM2128.00180,000.0023,040,000.003Pek. Pas. Kusen Aluminium Pada Bidang AtapM85.0087,284.507,419,182.50Jumlah86,709,182.50VIIPEKERJAAN RANGKA DAN PLAFOND1Pek. Pas. Rangka plafond Besi Holo 4 x 4M270.00196,120.5013,728,435.002Pek. Pas. Plafond Gipsumboard tebal 9 mmM270.0068,517.504,796,225.003Pek. Pas. List plafond GibsumboardM'34.00121,989.504,147,643.00Jumlah22,672,303.00VIIIPEKERJAAN LANTAI KERAMIK1Pas. Lantai Granit 20 x 20M266.00448,625.5029,609,283.002Pas. Tegel Dinding KM/WC Keramik 40 x 40M26.00164,362.50986,175.003Pek. Pasangan Lantai KM/WC Wafel 30 x 30M24.00415,025.501,660,102.00Jumlah32,255,560.00IXPEKERJAAN SANITAIR1Pek. Instalasi Air Bersih Pipa PVC 3/4"M'10.0021,534.00215,340.002Pek. Instalasi Air Kotor Pipa PVC 3"M'5.0043,502.40217,512.003Pek. Pasangan Floor DrainBh1.0024,505.0024,505.004Pek. Pasangan Kran AirBh2.0034,880.0069,760.005Pek. Pas. Kloset DudukBh1.001,834,850.001,834,850.006Pek. Pas. UrinoirBh1.001,730,550.001,730,550.007Pek Pas Septik TankUnit1.003,000,000.003,000,000.00Jumlah7,092,517.00XPEKERJAAN INSTALASI LISTRIK1Pek. Pasangan Instalasi ListrikTitik10.00650,000.006,500,000.002Pek. Pasangan Stop Kontak brocoBh2.0045,000.0090,000.003Pek. Pasangan Saklar TunggalBh2.0050,000.00100,000.004Pek. Pasangan Saklar GandaBh2.0055,000.00110,000.005Pek. Pasangan TL 10 WattBh4.00550,000.002,200,000.00Jumlah9,000,000.00XIPEKERJAAN PENGECATAN DAN FINISHING1Pek. Plamir TembokM2136.0019,895.002,705,720.002Pek. Pengecatan tembokM2272.0030,137.458,197,386.403Pek. Cat Plafond Dan Nut - NutnyaM270.0028,387.451,987,121.50Jumlah12,890,227.90REKAPITULASIPEKERJAAN: Pembangunan Rumah Dinas type 72 1 (Satu) Unit danTAHUN ANGGARANType 36 4 (empat) unitLOKASI: Bandar Udara Matahora WakatobiNO.URAIAN PEKERJAANJUMLAH HARGA(Rp.)IPEK.PERSIAPAN/PENDAHULUAN12,521,790.00IIPEK.TANAH DAN PASIR0.0IIIPEK. BATU DAN BETON0.00IVPEKERJAAN PLESTERAN1,774,550.35VPEK. KUSEN PINTU, JENDELA DAN VENTILASI30,678,359.25VIPEKERJAAN ATAP86,709,182.50VIIPEKERJAAN RANGKA DAN PLAFOND22,672,303.00VIIIPEKERJAAN LANTAI KERAMIK32,255,560.00IXPEKERJAAN SANITAIR7,092,517.00XPEKERJAAN INSTALASI LISTRIK9,000,000.00XIPEKERJAAN PENGECATAN DAN FINISHING12,890,227.90Real Cost (A)215,594,490.00PPn 10% x A21,559,449.00Jumlah237,153,939.00Jumlah Total237,153,939.00Pembulatan237,100,000.00Terbilang : Empat Ratus Dua Puluh Juta RupiahWakatobi, April 2015KEPALA KANTOR UNIT PELAYANAN BANDAR UDARAMATAHORA WAKATOBISARMINPembina Tk. I (III/b)NIP. 19660806 199103 1 001

KOP PERUSAHAAN

ANALISADAFTAR ANALISAPEKERJAAN: Pembangunan Rumah Dinas type 72 1 (Satu) Unit danType 36 4 (empat) unitTAHUN ANGGARAN: 2015LOKASI: Bandar Udara Matahora WakatobiNOANALISA/URAIAN PEKERJAANSATUANJUMLAHMORKOEFISIEN( Rp)(Rp)1Analisa1 M Pengukuran Dan Pemasangan Bouw Plank0.012M3Balok 5/7@Rp2,200,000.0026,400.0000.020KgPaku Campur@Rp25,000.00500.0000.007M3Papan Kelas IV@Rp1,000,000.007,000.0000.100OrgPekerja@Rp66,500.006,650.0000.100OrgTukang Batu@Rp75,000.007,500.0000.010OrgKepala Tukang@Rp86,500.00865.0000.005OrgMandor@Rp95,000.00475.000Jumlah49,390.0002Analisa1 M3 Galian Tanah Keras Sedalam 1 Meter0.625OrgPekerja@Rp66,500.0041,562.500.062OrgMandor@Rp95,000.005,890.00Jumlah47,452.50Untuk Urugan Kembali 1/3 x A1Jumlah15,817.503Analisa1 M3 Urugan Tanah ( Diambil dari luar)1.000M3Tanah Urug Didatangkan@Rp85,000.0085,000.000.500OrgPekerja@Rp66,500.0033,250.000.050OrgMandor@Rp95,000.004,750.00Jumlah123,000.005Analisa1 M3 Pekerjaan Urugan Pasir1.200M3Pasir Urug@Rp120,000.00144,000.000.300OrgPekerja@Rp66,500.0019,950.000.010OrgMandor@Rp95,000.00950.00Jumlah164,900.006Analisa1 M2 Pekerjaan Pasangan Paving Blok1.000M2Paving Blok@Rp50,000.0050,000.000.100M3Pasir Urug@Rp120,000.0012,000.000.300OrgPekerja@Rp66,500.0019,950.000.390OrgTukang Batu@Rp75,000.0029,250.000.039OrgKepala Tukang@Rp86,500.003,373.500.039OrgMandor@Rp95,000.003,705.00Jumlah118,278.507Analisa1 M3 Pasangan Batu Kosong1.200M3Batu Gunung@Rp250,000.00300,000.000.300M3Pasir Urug@Rp120,000.0036,000.000.780OrgPekerja@Rp66,500.0051,870.000.390OrgTukang@Rp75,000.0029,250.000.039OrgKepala Tukang@Rp86,500.003,373.500.039OrgMandor@Rp95,000.003,705.00Jumlah424,198.508Analisa1 M3 Pasangan Batu Gunung 1 : 51.100M3M3 Batu Gunung@Rp250,000.00275,000.00136.000KgKg Semen@Rp1,600.00217,600.000.544M3M3 Pasir Pasang@Rp130,000.0070,720.000.600OrgTukang Batu@Rp75,000.0045,000.000.060OrgKepala Tukang@Rp86,500.005,190.001.500OrgPekerja@Rp66,500.0099,750.000.075OrgMandor@Rp95,000.007,125.00Jumlah720,385.009Analisa G.181 M2 Upah Pasangan Batu Bata0.100Tukang Batu@Rp75,000.007,500.000.010Kepala Tukang@Rp86,500.00865.000.320Pekerja@Rp66,500.0021,280.000.015Mandor@Rp95,000.001,425.00Jumlah31,070.0010AnalisaM2 Pasangan Batu Bata 1:585.000Biji Batu [email protected],750.009.680Kg Semen@Rp1,600.0015,488.000.045M3 Pasir Pasang@Rp130,000.005,850.001.000Upah Kerja G. 18@Rp31,070.0031,070.00Jumlah116,158.0011Analisa1 M 2 Pasangan Batu Bata 1 : 285.000Biji Batu [email protected],750.0018.950Kg Semen@Rp1,600.0030,320.000.038M3 Pasir Pasang@Rp130,000.004,940.001.000Upah Kerja G 18@Rp31,070.0031,070.00Jumlah130,080.0012Analisa1 M2 Upah Kerja Plesteran0.150Tukang Batu@Rp75,000.0011,250.000.015Kepala Tukang@Rp86,500.001,297.500.200Pekerja@Rp66,500.0013,300.000.010Mandor@Rp95,000.00950.00Jumlah26,797.5013Analisa1 M 2 Plesteran Dinding Bata 1 : 28.520Kg Semen@Rp1,600.0013,632.000.017M3 Pasir Pasang@Rp130,000.002,210.001.000Upah Kerja G. 27@Rp26,797.5026,797.50Jumlah42,639.5014Analisa1 M2 Plesteran Beton 1 : 36.480Kg Semen@Rp1,600.0010,368.000.019M3 Pasir Pasang@Rp130,000.002,470.001.000Upah Kerja G. 27@Rp26,797.5026,797.50Jumlah39,635.5016Analisa1 M2 Plesteran Dinding Bata 1 : 54.32Kg Semen@Rp1,600.006,912.000.022M3 Pasir Pasang@Rp130,000.002,860.001.000Upah Kerja G. 27@Rp26,797.5026,797.50Jumlah36,569.5017Analisa1 M2 Plesteran Siar Adukan 1 Pc : 2 Ps0.200Kg. Sement Portland@Rp1,600.000320.000.016M3 pasir pasang@Rp130,000.0002,080.000.150Pekerja@Rp66,500.0009,975.000.070Tukang batu@Rp75,000.0005,250.000.007Kepala tukang@Rp86,500.000605.500.008Mandor@Rp95,000.000760.00Jumlah18,990.50018Analisa1 M2 Acian Plesteran Menggunakan [email protected]. Sement Portland@Rp1,600.0006,912.00Jumlah6,912.002Tenaga0.0700Pekerja@Rp66,500.0004,655.000.0090Tukang batu@Rp75,000.000675.000.0060Kepala tukang@Rp86,500.000519.000.0025Mandor@Rp95,000.000237.50Jumlah6,086.50Jumlah ( 1 + 2 )12,998.5019Analisa1 M3 Beton Tak Bertulang 1 : 2 : 30.810M3 Kerikil (Batu Pecah)@Rp250,000.00202,500.000.540M3 Pasir Pasang@Rp130,000.0070,200.00450.000Kg Semen@Rp1,600.00720,000.000.350Tukang Batu@Rp75,000.0026,250.000.035Kepala Tukang@Rp86,500.003,027.502.000Pekerja@Rp66,500.00133,000.001.000Mandor@Rp95,000.0095,000.00Jumlah1,249,977.5020Analisa1 M3 Membuat ring balk dan sloof beton bertulang (200 Kg Besi + Bekisting)0.270M3 Papan Bekisting@Rp1,000,000.00270,000.002.000Kg Paku Campur@Rp25,000.0050,000.00200.000Kg Besi Beton Polos@Rp22,000.004,400,000.003.000Kg Kawat Beton@Rp15,000.0045,000.00323.000Kg Semen Portland@Rp1,600.00516,800.000.520M3 Pasir Beton@Rp130,000.0067,600.000.780M3 Kerikil Beton@Rp250,000.00195,000.00Jumlah5,544,400.002Tenaga4.500Pekerja@Rp66,500.00299,250.000.350Tukang batu@Rp75,000.0026,250.001.560Tukang kayu@Rp75,000.00117,000.001.400Tukang besi@Rp75,000.00105,000.000.331Kepala tukang@Rp86,500.0028,631.500.170Mandor@Rp95,000.0016,150.00Jumlah592,281.50Jumlah ( 1 + 2 )6,136,681.5021Analisa1 M3 Buat Kolom,Balok utama & Poor Plat beton bertulang (300 Kg Besi + Bekisting)0.400M3 Papan Bekisting@Rp1,000,000.00400,000.004.000Kg Paku Campur@Rp25,000.00100,000.00300.000Kg Besi Beton Polos@Rp22,000.006,600,000.004.500Kg Kawat Beton@Rp15,000.0067,500.00323.000Kg Semen Portland@Rp1,600.0516,800.000.520M3 Pasir Beton@Rp230,000.00119,600.000.780M3 Kerikil Beton@Rp250,000.00195,000.000.15M3 balok 5/7@Rp2,100,000.00315,000.0020.00Btg Dolken Dia. 8 cm@Rp5,000.00100,000.00Jumlah8,413,900.002Tenaga7.300Pekerja@Rp66,500.00485,450.000.350Tukang batu@Rp75,000.0026,250.003.300Tukang kayu@Rp75,000.00247,500.002.100Tukang besi@Rp75,000.00157,500.000.570Kepala tukang@Rp86,500.0049,305.000.250Mandor@Rp75,000.0018,750.00Jumlah984,755.00Jumlah ( 1 + 2 )9,398,655.0022Analisa1 M3 Membuat Kolom beton bertulang (250 Kg Besi + Bekisting)[email protected] Papan Bekisting@Rp1,000,000.00400,000.004.000Kg Paku Campur@Rp25,000.00100,000.00250.000Kg Besi Beton Polos@Rp22,000.005,500,000.004.500Kg Kawat Beton@Rp15,000.0067,500.00323.000Kg Semen Portland@Rp1,600.0516,800.000.520M3 Pasir Beton@Rp130,000.0067,600.000.780M3 Kerikil Beton@Rp250,000.00195,000.000.15M3 balok 5/7@Rp2,100,000.00315,000.0020.00Btg Dolken Dia. 8 cm@Rp5,000.00100,000.00Jumlah7,261,900.002Tenaga7.300Pekerja@Rp66,500.00485,450.000.350Tukang batu@Rp75,000.0026,250.003.300Tukang kayu@Rp75,000.00247,500.002.100Tukang besi@Rp75,000.00157,500.000.570Kepala tukang@Rp86,500.0049,305.000.250Mandor@Rp95,000.0023,750.00Jumlah989,755.00Jumlah ( 1 + 2 )8,251,655.0023Analisa1 M3 Membuat balok beton bertulang (200 Kg Besi + Bekisting)[email protected] Papan Bekisting@Rp1,000,000.00320,000.003.200Kg Paku Campur@Rp25,000.0080,000.00200.000Kg Besi Beton Polos@Rp22,000.004,400,000.003.000Kg Kawat Beton@Rp15,000.0045,000.00323.000Kg Semen Portland@Rp1,600.0516,800.000.520M3 Pasir Beton@Rp130,000.0067,600.000.780M3 Kerikil Beton@Rp250,000.00195,000.000.140M3 Balok 5/7@Rp2,100,000.00294,000.0016.000Btg Kayu Dolken@Rp5,000.0080,000.00Jumlah5,998,400.002Tenaga5.960Pekerja@Rp66,500.00396,340.000.350Tukang batu@Rp75,000.0026,250.002.800Tukang kayu@Rp75,000.00210,000.001.400Tukang besi@Rp75,000.00105,000.000.455Kepala tukang@Rp86,500.0039,357.500.208Mandor@Rp75,000.0015,600.00Jumlah792,547.50Jumlah ( 1 + 2 )6,790,947.5024Analisa1 M3 Membuat Balok beton bertulang (150 Kg Besi + Bekisting)[email protected] Papan Bekisting@Rp1,000,000.00320,000.003.200Kg Paku Campur@Rp25,000.0080,000.00150.000Kg Besi Beton Polos@Rp22,000.003,300,000.002.250Kg Kawat Beton@Rp15,000.0033,750.00323.000Kg Semen Portland@Rp1,600.00516,800.000.520M3 Pasir Beton@Rp230,000.00119,600.000.780M3 Kerikil Beton@Rp250,000.00195,000.000.120M3 Balok 5/7@Rp2,100,000.00252,000.0032.000Btg Dolken Dia. 8 Cm@Rp5,000.00160,000.00Jumlah4,977,150.002Tenaga5.800Pekerja@Rp66,500.00385,700.000.350Tukang batu@Rp75,000.0026,250.002.800Tukang kayu@Rp75,000.00210,000.001.050Tukang besi@Rp75,000.0078,750.000.420Kepala tukang@Rp86,500.0036,330.000.185Mandor@Rp95,000.0017,575.00Jumlah754,605.00Jumlah ( 1 + 2 )5,731,755.0025Analisa1 M' Membuat Kolom Penguat Beton Bertulang ( 11 X 15 ) CM1Bahan0.002M3 Kayu terentang /Papan Bekisting@Rp1,000,000.002,000.000.010Kg Paku biasa 2" - 5 "@Rp25,000.00250.003.000Kg Besi beton polos@Rp22,000.0066,000.000.450Kg Kawat beton@Rp15,000.006,750.004.000Kg Semen portland@Rp1,600.006,400.000.006M3 Pasir beton@Rp230,000.001,380.000.009M3 Koral beton@Rp250,000.002,250.00Jumlah85,030.002Tenaga0.060Pekerja@Rp66,500.003,990.000.023Tukang batu@Rp75,000.001,725.000.020Tukang kayu@Rp75,000.001,500.000.020Tukang besi@Rp75,000.001,500.000.060Kepala tukang@Rp86,500.005,190.000.003Mandor@Rp75,000.00225.00Jumlah14,130.00Jumlah ( 1 + 2 )99,160.0026Analisa1 M3 membuat Plat lantai beton bertulang (150 Kg besi + Bekisting)0.240M3 kayu terentang@Rp1,000,000.00240,000.003.200Kg paku campur@Rp25,000.0080,000.00150.000Kg besi beton polos@Rp22,000.003,300,000.002.250Kg kawat beton@Rp15,000.0033,750.00323.000Kg semen@Rp1,600.00516,800.000.520M3 pasir beton@Rp130,000.0067,600.000.780M3 batu pecah@Rp250,000.00195,000.000.160M3 kayu balok@Rp2,100,000.00336,000.0024.000Btg kayu dolken@Rp5,000.00120,000.005.600Pekerja@Rp66,500.00372,400.004.040Tukang@Rp75,000.00303,000.000.400Kepala tukang@Rp86,500.0034,600.000.193Mandor@Rp95,000.0018,335.00Jumlah5,617,485.0027Analisa1 M3 Membuat Beton Tumbuk 1 Pc : 3 Ps : 5 Kr1Bahan218.000Kg. Sement Portland@Rp1,600.00348,800.000.520M3 Pasir Pasang@Rp130,000.0067,600.000.870M3 Kerikil Suplit@Rp250,000.00217,500.00@RpJumlah 1633,900.002Tenaga1.650Pekerja@Rp66,500.00109,725.000.250Tukang Batu@Rp75,000.0018,750.000.025Kepala tukang@Rp86,500.002,162.500.080Mandor@Rp95,000.007,600.00Jumlah 2138,237.50Jumlah ( 1 + 2 )772,137.50Analisa1 M Pekerjaan Pasangan kusen Pintu Alluminium1.05MKusen Alluminium@Rp55,000.0057,750.000.15KgPaku Sekrup@Rp45,000.006,750.000.188OrgPekerja@Rp66,500.0012,502.000.125OrgTukang@Rp75,000.009,375.000.005OrgKepala Tukang@Rp86,500.00432.500.005OrgMandor@Rp95,000.00475.00Jumlah87,284.50Analisa1 Bh Pekerjaan Pasangan Daun pintu Panil Kaca 8 MM5.500M'Slimar Alluminium@Rp55,000.00302,500.000.585M2Kaca tebal 8 mm@Rp150,000.0087,750.0016.000BhPaku/ Rivet@Rp5,000.0080,000.001.000M2Alat Bantu@Rp30,000.0030,000.002.000BhEngsel ARCH 4"@Rp24,000.0048,000.000.850OrPekerja@Rp5,000.004,250.000.280OrTukang Kaca@Rp80,000.0022,400.000.100OrKepala Tukang@Rp12,000.001,200.000.100OrMandor@Rp1,600.00160.00Jumlah576,260.0029Analisa1 M3 Pekerjaan Kusen Kayu Kalapi / [email protected] Kayu Kalapi / sejenisnya@Rp3,200,000.003,840,000.003.000Kg Paku Campur@Rp25,000.0075,000.00Jumlah 13,915,000.002Tenaga6.000Pekerja@Rp66,500.00399,000.0018.000Tukang kayu@Rp75,000.001,350,000.002.000Kepala tukang@Rp86,500.00173,000.000.300Mandor@Rp95,000.0028,500.00@RpJumlah 21,950,500.00Jumlah ( 1 + 2 )5,865,500.0030Analisa1 M2 Pekerjaan Pas Jalusi Kusen0.020M3 Kayu Papan Kayu Kls II@Rp2,200,000.0044,000.000.180Tukang@Rp75,000.0013,500.000.600Kepala Tukang@Rp86,500.0051,900.000.030Pekerja@Rp66,500.001,995.00Jumlah111,395.0031Analisa1 M3 Pekerjaan Konsol Kayu Maranti/ Sejenisnya1Bahan1.200M3 Kayu Maranti / sejenisnya@Rp2,100,000.002,520,000.003.000Kg Paku Campur@Rp25,000.0075,000.00Jumlah 12,595,000.002Tenaga6.000Pekerja@Rp66,500.00399,000.0018.000Tukang kayu@Rp75,000.001,350,000.002.000Kepala tukang@Rp86,500.00173,000.000.300Mandor@Rp95,000.0028,500.00Jumlah 21,950,500.00Jumlah ( 1 + 2 )4,545,500.0032Analisa1 M2 Pasang kaso/usuk + reng untuk atap sakura roof0.012M3 kayu maranti sejenis@Rp2,100,000.0025,200.000.1500Kg Paku biasa 5-7 cm@Rp25,000.003,750.000.1000Pekerja@Rp66,500.006,650.000.1000Tukang Kayu@Rp75,000.007,500.000.0100Kepala Tukang@Rp86,500.00865.000.005mandor@Rp95,000.00475.00Jumlah44,440.0033Analisa1 M' Pasang Bumbungan sakura roof2.500Lbr Nok sakura roof@Rp40,000.00100,000.000.0150Kg Paku biasa@Rp25,000.00375.000.4000Pekerja@Rp66,500.0026,600.000.2000Tukang Kayu@Rp75,000.0015,000.000.0200Kepala Tukang@Rp86,500.001,730.000.002mandor@Rp95,000.00190.00Jumlah143,895.0034Analisa1 M2 Pasang atap sakura roof1.3000Lbr atap sakura roof@Rp47,000.0061,100.000.0500Kg Paku biasa@Rp25,000.001,250.000.1400Pekerja@Rp66,500.009,310.000.0670Tukang Kayu@Rp75,000.005,025.000.0070Kepala Tukang@Rp86,500.00605.500.0070Mandor@Rp95,000.00665.00Jumlah77,955.5035Analisa1M3 Pek. Rangka Kuda-Kuda / Kap & Konsol1Bahan1.100M3 Balok Kayu Kls II@Rp2,100,000.002,310,000.000.800Kg Paku Campur@Rp25,000.0020,000.00@RpJumlah 12,330,000.002Tenaga3.745Pekerja@Rp66,500.00249,042.5012.000Tukang Kayu@Rp75,000.00900,000.002.400Kepala Tukang@Rp86,500.00207,600.000.400Mandor@Rp95,000.0038,000.00@RpJumlah 21,394,642.50Jumlah ( 1 + 2 )3,724,642.5036Analisa1 M3 Pek. Gording, Balok Pengaku Gord. KlsII1.100M3 Balok Kayu Kls II@Rp2,100,000.002,310,000.004.000Kg Paku Campur@Rp25,000.00100,000.0012.000Tukang@Rp75,000.00900,000.001.200Kepala Tukang@Rp86,500.00103,800.004.000Pekerja@Rp66,500.00266,000.000.200Mandor@Rp95,000.0019,000.00Jumlah3,698,800.0037Analisa1 M2 Pekerjaan Papan [email protected] Papan Kls II@Rp2,200,000.00121,000.000.050Kg Paku Campur@Rp25,000.001,250.00Jumlah 1122,250.002Tenaga0.220Tukang Kayu@Rp75,000.0016,500.000.022Kepala Tukang@Rp86,500.001,903.000.110Pekerja@Rp66,500.007,315.000.005Mandor@Rp95,000.00475.00Jumlah 226,193.00Jumlah 1 + 2148,443.0038Analisa1 M2 Pekerjaan Papan Jurai1Bahan0.039M3 Papan Kls II@Rp2,200,000.0085,800.000.050Kg Paku Campur@Rp25,000.001,250.000.022Tukang Kayu@Rp75,000.001,650.000.011Pekerja@Rp66,500.00731.500.005Mandor@Rp95,000.00475.00Jumlah89,906.5039Analisa1 M3 Pekerjaan Pintu Panil0.040M3 Papan Jati / Cendana@Rp3,200,000.00128,000.001.000Pekerja@Rp66,500.0066,500.002.500Tukang kayu@Rp75,000.00187,500.000.250Kepala Tukang@Rp86,500.0021,625.000.050Mandor@Rp95,000.004,750.000.010Kg Lem Fok@Rp20,000.00200.00Jumlah408,575.0040Analisa1 M3 Pekerjaan Bingkai Jendela Kaca0.035M3 Papan Kayu Jati@Rp3,200,000.00112,000.000.800Pekerja@Rp66,500.0053,200.002.000Tukang kayu@Rp75,000.00150,000.000.200Kepala Tukang@Rp75,000.0015,000.000.040Mandor@Rp95,000.003,800.000.010Kg Lem Fok@Rp20,000.00200.00Jumlah334,200.0041Analisa1 M2 Pekerjaan Atap Seng Gel. BJLS 0.206.500Kk. Seng Gelombang@Rp7,500.0048,750.000.050Kg Paku Seng@Rp21,000.001,050.000.060Tukang Kayu@Rp75,000.004,500.000.006Kepala Tukang@Rp86,500.00519.000.120Pekerja@Rp66,500.007,980.000.014Mandor@Rp95,000.001,330.00Jumlah64,129.0042Analisa1 M' Pekerjaan Pas. Nok Seng Plat1.000M' Seng Plat@Rp12,000.0012,000.000.112Kg Paku Seng@Rp21,000.002,352.000.250Tukang Kayu@Rp75,000.0018,750.000.025Kepala Tukang@Rp86,500.002,162.500.250Pekerja@Rp66,500.0016,625.00Jumlah51,889.5043Analisa1 M2 Pek. Rangka Plafond / Penggantung0.011M3 Balok Kayu Kls II@Rp3,200,000.0035,200.000.220Kg Paku Campur@Rp25,000.005,500.000.210Tukang Kayu@Rp75,000.0015,750.000.021Kepala Tukang@Rp86,500.001,816.500.070Pekerja@Rp66,500.004,655.000.001Mandor@Rp95,000.0095.00Jumlah63,016.5044Analisa1 M2 Pek. Plafond Tripleks0.350Lbr Tripleks 3 mm@Rp65,000.0022,750.000.020Kg Paku Tripleks@Rp20,000.00400.000.150Tukang Kayu@Rp75,000.0011,250.000.250Pekerja@Rp66,500.0016,625.000.070Mandor@Rp95,000.006,650.00Jumlah57,675.0045Analisa1 M2 Pasang Lantai Keramik 20 x 20 cm25.000Bh. Ubin keramik 20 x 20 cm@Rp12,000.00300,000.0011.380Kg. Sement portland@Rp1,600.0018,208.000.042M3 Pasir Pasang@Rp130,000.005,460.001.500Kg. Sement warna@Rp12,000.0018,000.000.350Tukang@Rp75,000.0026,250.000.035Kepala Tukang@Rp86,500.003,027.500.620Pekerja@Rp66,500.0041,230.000.030Mandor@Rp95,000.002,850.00Jumlah 2415,025.5046Analisa1 M2 Pasang Dinding Keramik 40 x 40 cm6.250BhUbin keramik 40 x 40 cm@Rp12,000.0075,000.009.300KgSement portland@Rp1,600.0014,880.000.018M3Pasir Pasang@Rp130,000.002,340.001.500KgSement warna@Rp12,000.0018,000.000.100OrgTukang@Rp75,000.007,500.000.045OrgKepala Tukang@Rp86,500.003,892.500.600OrgPekerja@Rp66,500.0039,900.000.030OrgMandor@Rp95,000.002,850.00Jumlah164,362.5047Analisa1 M2 Pasang Lantai Granit 60 x 60 cm2.780BhGranit 60 x 60 cm@Rp120,000.00333,600.0011.380KgSement portland@Rp1,600.0018,208.000.042M3Pasir Pasang@Rp130,000.005,460.001.500KgSement warna@Rp12,000.0018,000.000.350OrgTukang@Rp75,000.0026,250.000.035OrgKepala Tukang@Rp86,500.003,027.500.620OrgPekerja@Rp66,500.0041,230.000.030OrgMandor@Rp95,000.002,850.00Jumlah448,625.5048Analisa1 M2 Pasang Lantai Keramik 60 x 20 cm6.250BhUbin keramik 40 x 40 cm@Rp16,000.00100,000.0011.380KgSement portland@Rp1,600.0018,208.000.042M3Pasir Pasang@Rp130,000.005,460.001.500KgSement warna@Rp12,000.0018,000.000.350OrgTukang@Rp75,000.0026,250.000.035OrgKepala Tukang@Rp86,500.003,027.500.620OrgPekerja@Rp66,500.0041,230.000.030OrgMandor@Rp95,000.002,850.00Jumlah215,025.5049Analisa1 M' Pasang Plint Keramik 20 x 40 cm2.500BhUbin keramik 20 x 40 cm@Rp12,500.0031,250.001.650KgSement portland@Rp1,600.002,640.000.0022M3Pasir Pasang@Rp130,000.00286.000.080KgSement warna@Rp12,000.00960.000.090OrgTukang@Rp75,000.006,750.000.009OrgKepala Tukang@Rp86,500.00778.500.090OrgPekerja@Rp66,500.005,985.000.0045OrgMandor@Rp95,000.00427.50Jumlah49,077.0050AnalisaM' Pasang Plint Granit 20 x 60 cm8.330BhGranit 20 x 60 cm@Rp85,000.00708,050.001.650KgSement portland@Rp1,600.002,640.000.003M3Pasir Pasang@Rp130,000.00416.000.100KgSement warna@Rp12,000.001,200.000.090OrgTukang@Rp75,000.006,750.000.009OrgKepala Tukang@Rp86,500.00778.500.090OrgPekerja@Rp66,500.005,985.000.005OrgMandor@Rp95,000.00427.50Jumlah726,247.0051Analisa1 M2 Pek. Plamir Tembok0.100Kg Plamir Jadi@Rp25,000.002,500.000.150Lbr Amplas@Rp7,000.001,050.000.100T ukang Cat@Rp75,000.007,500.000.010Kepala Tukang@Rp86,500.00865.000.120Pekerja@Rp66,500.007,980.00Jumlah19,895.0052Analaisa1 M2 Pengecatan tembok lama ( 1 Lapis cat dasar, 2 Lapis cat penutup1.500Btg Dolken/ Perancah@Rp5,000.007,500.000.1200Kg Cat tembok (dasar)@Rp35,000.004,200.000.1800Kg Cat tembok (Penutup) 2X@Rp35,000.006,300.000.0280Pekerja@Rp66,500.001,862.000.0420Tukang cat@Rp75,000.003,150.000.0042Kepala Tukang@Rp86,500.00363.300.0025Mandor@Rp95,000.00237.50Jumlah23,612.8053Analaisa1 M2 Pengecatan tembok baru ( 1 Lapis Plamir, 1 lapis cat dasar, 2 Lapis cat penutup)@Rp1.500Btg. Dolken perancah@Rp5,000.007,500.000.100Kg Plamir@Rp25,000.002,500.000.100Lbr Amplas@Rp7,000.00700.000.100Kg Cat tembok (dasar)@Rp35,000.003,500.000.260Kg Cat tembok (Penutup) 2X@Rp35,000.009,100.000.0200Pekerja@Rp66,500.001,330.000.0630Tukang cat@Rp75,000.004,725.000.0063Kepala Tukang@Rp86,500.00544.950.0025Mandor@Rp95,000.00237.50Jumlah30,137.45Analisa1 M2 Pekerjaan Rangka Plafond Bahan Alluminium0.625MAlluminium Holow 40.20.2@Rp270,000.00168,750.000.140KgPaku Rypet@Rp75,000.0010,500.000.150OrgPekerja@Rp66,500.009,975.000.075OrgTukang@Rp75,000.005,625.000.007OrgKepala Tukang@Rp86,500.00605.500.007OrgMandor@Rp95,000.00665.00Jumlah196,120.50Analisa1 M2 Pek. Plafond Gibsunboard tebal 9 mm0.542LbrGibsumboard@Rp80,000.0043,360.000.110KgPaku Gibsunboard@Rp65,000.007,150.000.150OrgPekerja@Rp66,500.009,975.000.095OrgTukang@Rp75,000.007,125.000.005OrgKepala Tukang@Rp86,500.00432.500.005OrgMandor@Rp95,000.00475.00Jumlah68,517.50Analisa1 M Pekerjaan Pasangan List Plafond Gipsum profil1.050Mlist Profil Gibsum@Rp110,000.00115,500.000.050KgPaku gibsun@Rp65,000.003,250.000.021OrgPekerja@Rp66,500.001,396.500.021OrgTukang@Rp75,000.001,575.000.002OrgKepala Tukang@Rp86,500.00173.000.001OrgMandor@Rp95,000.0095.00Jumlah121,989.5054Analaisa1 M2 Pengecatan Permukaan Plafond tripleks ( 1 Lapis Plamir, 1 lapis cat dasar, 2 Lapis cat penutup)1.15Btg. Perancah@Rp5,000.005,750.000.100Kg Plamir@Rp25,000.002,500.000.100Lbr Amplas@Rp7,000.00700.000.100Kg Cat tembok (dasar)@Rp35,000.003,500.000.260Kg Cat tembok (Penutup) 2X@Rp35,000.009,100.000.0200Pekerja@Rp66,500.001,330.000.0630Tukang cat@Rp75,000.004,725.000.0063Kepala Tukang@Rp86,500.00544.950.0025Mandor@Rp95,000.00237.50Jumlah28,387.4555Analisa1 M2 Mendempul dan Menggosok Kayu0.080Kg Dempul jadi@Rp7,500.00600.000.020Kg Minyak cat@Rp2,500.0050.000.155Lbr Amplas@Rp7,000.001,085.000.040Pekerja@Rp66,500.002,660.000.040Tukang cat@Rp75,000.003,000.000.004Kepala Tukang@Rp86,500.00346.000.003Mandor@Rp95,000.00237.50Jumlah7,978.5056Analisa1 M2 Pengecatan Bidang Kayu lama0.150Kg Plamir@Rp25,000.003,750.000.020Kg Minyak cat@Rp2,500.0050.000.170Kg Cat dasar@Rp16,000.002,720.000.170Kg Cat penutup@Rp25,000.004,250.000.070Pekerja@Rp66,500.004,655.000.075Tukang cat@Rp75,000.005,625.000.0075Kepala Tukang@Rp86,500.00648.750.0025Mandor@Rp95,000.00237.50Jumlah21,936.2557Analisa1 M2 Pengecatan Bidang Kayu baru (1 Lapis plamir, 1 Lapis cat dasar, 2 lapis cat penutup)0.200Kg cat meny@Rp16,000.003,200.000.150Kg Plamir@Rp25,000.003,750.000.020Kg Minyak cat@Rp2,500.0050.000.260Kg Cat penutup 2 kali@Rp25,000.006,500.000.070Pekerja@Rp66,500.004,655.000.009Tukang cat@Rp75,000.00675.000.006Kepala Tukang@Rp86,500.00519.000.0025Mandor@Rp95,000.00237.50Jumlah19,586.5058Analisa1 M2 Pengecatan permukaan seng0.300Kg Cat atap 2 kali@Rp40,000.0012,000.000.100Pekerja@Rp66,500.006,650.000.075Tukang cat@Rp75,000.005,625.000.0500Mandor@Rp95,000.004,750.00Jumlah29,025.0059Analisa1 M2 Pek. Pengecatan pada besi 3 kali0.300Kg Cat besi@Rp25,000.007,500.000.075Tukang Cat@Rp75,000.005,625.000.008Kepala Tukang@Rp86,500.00692.000.100Pekerja@Rp66,500.006,650.000.050Mandor@Rp95,000.004,750.00Jumlah25,217.0060Analisa1 M2 Pek. Pengeteran bidang kayu0.100Kg teer residu@Rp20,000.002,000.000.100Pekerja@Rp66,500.006,650.000.005Mandor@Rp95,000.00475.00Jumlah9,125.0061Analisa1 M' Pek.Saluran Air Hujan Di plester dan Aci dengan Semen0.140Batu Gunung@Rp250,000.0035,000.0021.500Kg Semen@Rp1,600.0034,400.000.020M3 Pasir Pasang@Rp130,000.002,600.000.050Tukang@Rp75,000.003,750.000.005Kepala Tukang@Rp86,500.00432.501.000Pekerja@Rp66,500.0066,500.000.090Mandor@Rp95,000.008,550.00Jumlah151,232.5062Analisa1 Buah pasang kunci tanam biasa1.000Bh Kunci tanam biasa@Rp170,000.00170,000.000.010Pekerja@Rp66,500.00665.000.500Tukang kayu@Rp75,000.0037,500.000.010Kepala tukang@Rp86,500.00865.000.005Mandor@Rp95,000.00475.00Jumlah209,505.0063Analisa1 Buah pasang engsel pintu1.000Bh Engsel pintu@Rp35,000.0035,000.000.015Pekerja@Rp66,500.00997.500.150Tukang kayu@Rp75,000.0011,250.000.015Kepala tukang@Rp86,500.001,297.500.00075Mandor@Rp95,000.0071.25Jumlah48,616.2564Analisa1 Buah pasang engsel jendela kupu-kupu1.000Bh Engsel jendela@Rp35,000.0035,000.000.010Pekerja@Rp66,500.00665.000.100Tukang kayu@Rp75,000.007,500.000.010Kepala tukang@Rp86,500.00865.000.00050Mandor@Rp95,000.0047.50Jumlah44,077.5065Analisa1 Buah pasang kait angin1.000Bh Engsel jendela@Rp35,000.0035,000.000.015Pekerja@Rp66,500.00997.500.150Tukang kayu@Rp75,000.0011,250.000.015Kepala tukang@Rp86,500.001,297.500.00075Mandor@Rp95,000.0071.25Jumlah48,616.2566Analisa1 M2 Pasang kaca, tebal 3 mm1.1000M2 Kaca bening@Rp120,000.00132,000.004.0000M' list kayu jati@Rp5,000.0020,000.000.0150Pekerja@Rp66,500.00997.500.1500Tukang Kayu@Rp75,000.0011,250.000.0150Kepala tukang@Rp86,500.001,297.500.00075Mandor@Rp95,000.0071.25Jumlah165,616.2567Analisa1 M2 Pasang kaca, tebal 5 mm1.1000M2 Kaca bening@Rp130,000.00143,000.004.0000M' list kayu jati@Rp5,000.0020,000.000.0150Pekerja@Rp66,500.00997.500.1500Tukang Kayu@Rp75,000.0011,250.000.0150Kepala tukang@Rp86,500.001,297.500.00075Mandor@Rp95,000.0071.25Jumlah176,616.2568Analisa1 M2 Pasang kaca cermin, tebal 5 mm1.1000M2 Kaca cermin@Rp120,000.00132,000.004.0000M' list kayu jati@Rp5,000.0020,000.000.0150Pekerja@Rp66,500.00997.500.1500Tukang Kayu@Rp75,000.0011,250.000.0150Kepala tukang@Rp86,500.001,297.500.00075Mandor@Rp95,000.0071.25Jumlah165,616.2569AnalisaMemasang 1 Bh Closed duduk / Monoblok1.0000Bh Closed duduk / Monoblok@Rp4,750,000.004,750,000.003.3000Pekerja@Rp66,500.00219,450.001.1000Tukang Batu@Rp75,000.0082,500.000.0010Kepala tukang@Rp86,500.0086.500.18000Mandor@Rp95,000.0017,100.00Jumlah5,069,136.5070AnalisaMemasang 1 Bh Closed jongkok porselen1.0000Bh Closed jongkok porselen@Rp1,500,000.001,500,000.006.0000Kg Sement Portland@Rp1,600.009,600.000.0100M3 Pasir pasang@Rp130,000.001,300.001.0000Pekerja@Rp66,500.0066,500.001.5000Tukang Batu@Rp75,000.00112,500.001.5000Kepala tukang@Rp86,500.00129,750.000.16000Mandor@Rp95,000.0015,200.00Jumlah1,834,850.0071AnalisaMemasang 1 Bh Urinoir1.0000Bh Urinoir@Rp1,200,000.001,200,000.001.0000Perlengkapan (30 % harga urinoir)@Rp360,000.00360,000.006.0000Kg Sement Portland@Rp1,600.009,600.000.0100M3 Pasir pasang@Rp130,000.001,300.001.0000Pekerja@Rp66,500.0066,500.001.0000Tukang Batu@Rp75,000.0075,000.000.1000Kepala tukang@Rp86,500.008,650.000.1000Mandor@Rp95,000.009,500.00Jumlah1,730,550.0072AnalisaMemasang 1 Bh wastafel1.0000Bh Wastafel@Rp1,000,000.001,000,000.001.0000Perlengkapan (12 % harga wastafel)@Rp120,000.00120,000.006.0000Kg Sement Portland@Rp1,600.009,600.000.0100M3 Pasir pasang@Rp130,000.001,300.001.2000Pekerja@Rp66,500.0079,800.001.4500Tukang Batu@Rp75,000.00108,750.000.1500Kepala tukang@Rp86,500.0012,975.000.1000Mandor@Rp95,000.009,500.00Jumlah1,341,925.0073AnalisaMemasang 1 M' pipa galvanis diameter 1/2 '1.200M' Pipa galvanis@Rp13,000.0015,600.001.000Perlengkapan (35 % harga pipa)@Rp4,550.004,550.000.054Pekerja@Rp66,500.003,591.000.090Tukang batu@Rp75,000.006,750.000.009Kepala Tukang@Rp86,500.00778.500.027Mandor@Rp95,000.002,565.00Jumlah33,834.5074AnalisaMemasang 1 M' pipa galvanis diameter 3/4 '1.200M' Pipa galvanis@Rp15,000.0018,000.001.000Perlengkapan (35 % harga pipa)@Rp5,250.005,250.000.054Pekerja@Rp66,500.003,591.000.090Tukang batu@Rp75,000.006,750.000.009Kepala Tukang@Rp86,500.00778.500.027Mandor@Rp95,000.002,565.00Jumlah36,934.5075AnalisaMemasang 1 M' pipa PVC tipe AW diameter 1/2 '1.200M' Pipa PVC@Rp9,000.0010,800.001.000Perlengkapan (35 % harga pipa)@Rp3,150.003,150.000.036Pekerja@Rp66,500.002,394.000.060Tukang batu@Rp75,000.004,500.000.006Kepala Tukang@Rp86,500.00519.000.0018Mandor@Rp95,000.00171.00Jumlah21,534.0076AnalisaMemasang 1 M' pipa PVC tipe AW diameter 3/4 '1.200M' Pipa PVC@Rp9,000.0010,800.001.000Perlengkapan (35 % harga pipa)@Rp3,150.003,150.000.036Pekerja@Rp66,500.002,394.000.060Tukang batu@Rp75,000.004,500.000.006Kepala Tukang@Rp86,500.00519.000.0018Mandor@Rp95,000.00171.00Jumlah21,534.0077AnalisaMemasang 1 M' pipa PVC tipe AW diameter 3 '1.200M' Pipa PVC@Rp17,000.0020,400.001.000Perlengkapan (35 % harga pipa)@Rp5,950.005,950.000.081Pekerja@Rp66,500.005,386.500.136Tukang batu@Rp75,000.0010,200.000.0136Kepala Tukang@Rp86,500.001,176.400.0041Mandor@Rp95,000.00389.50Jumlah43,502.4078AnalisaMemasang 1 bh kran diameter 3/4" atau 1/2 "1.000Bh Kran air@Rp25,000.0025,000.000.025Bh Seal tape@Rp15,000.00375.000.010Pekerja@Rp66,500.00665.000.100Tukang batu@Rp75,000.007,500.000.010Kepala Tukang@Rp86,500.00865.000.005Mandor@Rp95,000.00475.00Jumlah34,880.0079AnalisaMemasang 1 bh floor drain1.000Bh Floor drain@Rp15,000.0015,000.000.010Pekerja@Rp66,500.00665.000.100Tukang batu@Rp75,000.007,500.000.010Kepala Tukang@Rp86,500.00865.000.005Mandor@Rp95,000.00475.00Jumlah24,505.0080AnalisaMemasang 1 bh Bak Mandi Fibre Glass Volume 0,30 M31.000Bh Bak Fiber Glass@Rp400,000.00400,000.001.000Perlengkapan (18 % Harga Bak)@Rp72,000.0072,000.001.800Pekerja@Rp66,500.00119,700.002.700Tukang batu@Rp75,000.00202,500.000.540Kepala Tukang@Rp86,500.0046,710.000.110Mandor@Rp95,000.0010,450.00Jumlah851,360.00PEJABAT PEMBUAT KOMITMENHERFIANSYAHPenata Muda Tk. I (III/b)NIP. 19820707 200312 1 003

UPAHDAFTAR UPAH DAN HARGA BAHANPEKERJAAN: Pembangunan Rumah Dinas type 72 1 (Satu) Unit danTAHUN ANGGARANType 36 4 (empat) unitLOKASI: Bandar Udara Matahora WakatobiNO.URAIANSATUANHARGA ( Rp )I. UPAH KERJA1Pekerjahari66,500.002Mandorhari95,000.003Tukanghari75,000.004Kepala Tukanghari86,500.00II. HARGA BAHAN1Tanah Urug/Tanah timbunanM385,000.002Pasir UrugM3120,000.003Pasir PasangM3130,000.004Pasir betonM3230,000.005Batu gunungM3250,000.006Paving BlokM250,000.007Kayu penyokongBtg5,000.008SemenKg1,600.009SemenSak80,000.0010Semen warnaKg12,000.0011Batu MerahBiji750.0012BatacoBh12,500.0013Batu kerikil / suplitM3250,000.0014Besi betonKg22,000.0015Kawat betonKg15,000.0016Papan bekisting klas IIIM31,000,000.0017Kayu perancahM31,000,000.0018Kayu DolkenBtg5,000.0019Kayu / Papan Meranti / PontohM32,200,000.0020Kayu Balok Meranti / sejenisnyaM32,100,000.0021Kayu Balok Kalapi / sejenisnyaM33,200,000.0022Kayu besi diameter 18 cm - 25 cmBatang40,000.0023Papan jatiM33,200,000.0024Papan silaeM33,000,000.0025KalsiboardLbr135,000.0026Teak woodLbr170,000.0027Play wood 9 mmLbr180,000.0028Tripleks 3 mmLbr65,000.0029Paku sengKg21,000.0030Paku campur 5/10Kg25,000.0031Paku tripleksKg20,000.00Paku sekrupKg45,000.0032Keramik 10 x 20Bh1,100.0033Keramik 40 x 40Bh12,000.0034Granit 20 x 60Bh85,000.0035granit 60 x 60Bh120,000.0036Keramik 20 x 20 anti slipBh12,000.0037Keramik 40 x 40Bh16,000.0038Keramik 20 x 25Bh12,000.0039Keramik 20 x 40Bh12,500.0040Kayu bayamM33,000,000.0041kayu kalapiM33,200,000.0042Kayu jatiM33,200,000.0043List plapond kayu jati 2x3 cm (diprofil)M'10,000.0044List plapond kayu jati 3x5 cm (diprofil)M'12,000.0045List plapond GipsumM'45,000.0046List Kayu JatiM'5,000.0047Atap seng BJLS 0.20KK7,500.0048Seng platM'12,000.0049Sakura roofLbr47,000.0050Nok/Bubungan sakura roofLbr40,000.0051Paku sengKg25,000.0052Paku sirapBh1,500.0053Besi plat baja T . 5 mm (dibentuk)Lbr1,500,000.0054Besi strip, baut, Beugel dan angkerBh5,000.0055GypsumLbr75,000.0056Paku GypsumLbr25,000.0057DempulKg7,500.0058AmplasLbr7,000.0059KuasBh22,000.0060Cat menyKg16,000.0061Cat meny besiKg20,000.0062Cat besiKg25,000.0063Cat Kilap/vernisKg25,000.0064Cat atap/seal coat merk INAKg40,000.0065Cat teer residuKg20,000.0066Minyak catLtr2,500.0067PlamirKg25,000.0068Cat tembok merk Wintex / INAKg35,000.0069Daun JendelaDaun250,000.00kusen alluminiumM55,000.0070Daun Pintu panela jatiDaun650,000.0071Kunci Tanam 2x PutarBh170,000.0072Kunci Tanam 1x PutarBh130,000.0073Kunci tanam utamaBh150,000.0074Gerendel pintuBh65,000.0075Lem FoxKg20,000.0076Pegangan pintu/door holderBh135,000.0077Engsel pintuBh35,000.0078Engsel pintu kipasBh35,000.0079Engsel jendelaBh35,000.0080Grendel pintu panjangBh75,000.0081Grendel pintu standarBh55,000.0082Grendel jendelaBh55,000.0083Kait AnginBh15,000.0084Handle PintuBh170,000.0085Panel InstalasiUnit250,000.0086Pasangan sekring MCBUnit200,000.0087Bok SekringUnit75,000.0088Kaca bening 3 mmM2120,000.0089Kaca bening 5 mmM2130,000.0090Kaca riben 5 mmM2140,000.0091Kaca cermin 5 mmM2120,000.0092Kaca Buram 5mmM2100,000.0093Lampu neon 35 watt + down lightBh135,000.0095Lampu Tl 40 wattBh65,000.0096Lampu Tl 20 wattBh45,000.0097Lampu sorotBh65,000.0098Lampu pijar 40 WattBh65,000.0099Lampu pijar 20 WattBh45,000.00100Lampu pijar 10 WattBh35,000.00101Stop kontak 100 wattBh45,000.00102Stop kontak 500 wattBh45,000.00103Saklar tunggal BrocoBh50,000.00104Saklar ganda BrocoBh55,000.00105Pipa Conduit sheM'25,000.00106Kabel instalasi penerangan NYY Uk.2x2.5 mmM'12,500.00107Titik instalasi termasuk gambar PLNTitik650,000.00108Elekltroda penangkal petirSpit30,000.00109Kabel BCM'10,000.00110KlemBh4,000.00111Pipa GIP Medium 1/2 " - 6 MM'13,000.00112Pipa GIP Medium 3/4 " - 6 MM'15,000.00113Pipa GIP Medium 1 " - 6 MM'20,000.00114Pipa GIP Medium 1.5 " - 6 MM'20,500.00115Pipa GIP Medium 2 " - 6 MM'19,000.00116Pipa GIP Medium 3 " - 6 MM'20,000.00117Pipa GIP Medium 2 " - 6 M (dilas dan dibentuk)M'35,500.00118Pipa PVC Type AW Dia. 1/2" - 4 "Bh9,000.00119Pipa PVC Type AW Dia. 3/4" - 4 "Bh9,000.00120Pipa PVC Type AW Dia. 1" - 4 "Bh10,000.00121Pipa PVC Type AW Dia. 1.5" - 4 "Bh12,000.00122Pipa PVC Type AW Dia. 2" - 4 "Bh13,000.00123Pipa PVC Type AW Dia. 2.5" - 4 "Bh15,000.00124Pipa PVC Type AW Dia. 3" - 4 "Bh17,000.00125Tempat sabun keramikBh20,000.00126Kran air KuninganBh25,000.00127Seal TapeBh15,000.00128Floor drainBh15,000.00129Bak air fiberBh400,000.00130Bak Cuci LogamBh500,000.00131Wastafel Dinding TotoBh1,335,000.00132Wastafel MejaBh1,000,000.00133Closed jongkok Porselin TotoBh1,500,000.00134Closed duduk standar merk KIABh4,500,000.00135Closed duduk monoblok lengkap merk KIABh4,750,000.00136Urinoir Lengkap terpasangBh1,200,000.00137Glass BlockBh30,000.00138Pembersihan LokasiM215,000.00139Pek. Bak kontrolUnit120,000.00140Pek. Septick tank lengkap dengan peresapanUnit3,000,000.00141Pek. Resapan bak limbahUnit1,200,000.00142Pasangan besi pengaman pada saluranUnit1,500,000.00143Ventilasi atapUnit250,000.00PEJABAT PEMBUAT KOMITMENHERFIANSYAHPenata Muda Tk. I (III/b)NIP. 19820707 200312 1 003