ANALISA DAN HARGA UPAH.xls

  • Published on
    17-Jan-2016

  • View
    44

  • Download
    5

Transcript

BahanDAFTAR HARGA SATUAN BAHANCODENO.NAMA/JENIS BAHANSATUANHARGAKETERANGAN(Rp)abcdeB11Batu kaliM3180,000.00B22Pasir PasangM3152,000.00B33Pasir CorM395,000.00B44KerikilM3115,000.005SirtuM3100,800.00B66Pasir urug/TimbunanM3135,000.00B77Tanah urugM3115,000.00B88Semen PortlandKg1,300.00B99Semen WarnaKg11,000.00B1010Kapur MillKg850.00B1111Batu Bata klas IBiji3,300.00B1512Kayu kamfer balokM38,030,000.00B1613Kayu kamfer papanM38,800,000.00B1714Kayu kamfer usukM36,600,000.00B1815Kayu kamfer rengM36,600,000.00B1916Kayu kruing papanM35,830,000.00B2017Kayu kruing usukM35,170,000.00B2118Kayu kruing balokM35,500,000.00B2219Kayu bangkirai balokM39,900,000.0020Kayu bangkirai papanM311,000,000.0021Kayu bangkirai usukM310,250,000.0022Kayu jati balokM325,000,000.0023Kayu jati papanM327,500,000.00B2324Kayu meranti usukM35,500,000.0025Kayu meranti papanM36,050,000.0026Kayu meranti BalokM35,500,000.00B2427Kayu bekisting (kayu Papan Albesia)M33,000,000.00B24'28Kayu terentang (Usuk Albesia)M32,250,000.00B24"29Dolken KayuBtng99,000.0030Seseh BalokM32,585,000.0031Bambu stager dia 7.5 cmBtng12,000.00B2532Paku UsukKg15,400.00B2633Paku rengKg15,400.00B2734Paku listKg20,000.00B2835Paku Sumbat/paku sengkg22,000.0036Paku Skrup 1/2"Bh400.0037Paku Skrup 2"Bh800.0038SealentTube52,000.00B2939Besi StripKg20,000.00B3140Besi beton polosKg10,000.0041Besi beton ulirKg12,000.00B3242Kawat betonKg13,750.0043Genteng Kodok MediumBiji2,750.0044Genteng Kodok MiniBiji2,100.0045Genteng Kodok PlentongBiji3,800.0046Genteng KacaBiji10,000.0047Genteng Press MediumBiji1,650.0048Genteng Press MiniBiji1,500.0049Genteng Press PlentongBiji2,200.0050Seng Plat BJLS 28 Lebar 90 cmM15,000.0051Atap Seng Gelombang BJLS 28Lbr55,000.0052Atap Asbes Gelombang 80 x 180 x 4 cmLbr42,000.0053Bubungan Stel Gelombanglbr52,000.0054Bubungan Press MiniBh2,200.00B3555Bubungan Press MediumBh2,500.0056Bubungan Press PlentongBh4,500.0057Bubungan Kodok MediumBh10,500.0058Bubungan Kodok PlentongBh16,500.0059Bubungan Kodok MiniBh15,000.0060Murda GentengBh65,000.0061Ikut Celedu GentengBh45,000.0062Murda ParasBh150,000.0063Ikut Celedu ParasBh80,000.0064Karet TalangM'12,500.0065WaterprofingKg55,000.0066IjukKg7,700.0067Keramik 40 x 40 KW IBh9,250.00abcde68Keramik 40 x 40 Anti Slip KW IBh12,500.00B3769Keramik 30x30 cm anti slip KW IBh5,045.00B3870Keramik 30x30 cm KW IBh4,727.00B4171Keramik 20x20 cm warnaBh2,231.0072Keramik 20x20 cm warna anti slipBh2,231.0073Keramik Plint 10 x 40Bh2,313.0074Keramik Plint 10 x 30Bh1,576.00B4375Keramik 20x25 cm KW IBh3,250.0076Keramik Border Artistik 8 x 20Bh19,250.0077Keramik Stopnosing 6 x 20Bh18,750.0078Paving Block t=6 cmM275,000.00B4479Paving Block t=8 cmM275,000.0080Kaca Bening t = 3 mmM293,500.00B4681Kaca Bening t = 5 mmM2121,000.0082Kaca Bening t = 8 mmM2253,000.0083Kaca Bening t = 10 mmM2385,000.0084Kaca Bening t = 12 mmM2434,500.00B4785Kaca Ryben Hitam t = 5 mmM2132,000.0086Kaca Ryben Biru t = 5 mmM2125,000.0087Nako + TralisM2146,250.00B4888Teakwood/jabarwoodLbr120,000.0089Plywood 3 mmLbr55,000.0090Plywood 3 mm JatiLbr100,000.00B4991Plywood 4 mmLbr65,000.0092Plywood 6 mmLbr80,000.00B49'93Plywood 9 mmLbr115,000.00B5094Plywood Alluminium texture jerukLbr110,000.00B5195Multiplek (teak block) 12 mmLbr192,500.00B5596Gedeg Kulit kelas IM228,000.0097Gedeg Kulit BermotifM245,000.0098Ceilling TeakLbr88,000.00B5699EternitLbr16,500.00100Gypsum tebal 5 mmM275,000.00101Kalsiboard 4 mmM262,500.00102Lis Plafond Kayu Kamper Profil 1/5 cmM'20,000.00103Lis Plafond Kayu Kamper Profil 3/5 cmM'35,000.00104Lis GypsumM'35,000.00B57105Paras gosokBh21,000.00B58106Bata gosokBh3,000.00107Batu Paras Hitam (Andesit)M2175,000.00108Paras KerobokanBh13,750.00109Paras JogyaBh10,000.00110Paras PalimananM2100,000.00111Batu AlurM275,000.00112Batu Alur Bali GreenM2115,000.00113Batako BuntuBh3,300.00B61114AmplasLb5,500.00B62115Cat menie kayu setara AltexKg25,000.00B63116Cat dasar setara EmcoKg38,500.00B64117Cat kayu setara EmcoKg55,000.00B65118Plamur tembokKg8,000.00B66119Cat Tembok setara VinilexKg33,000.00B67120Dempul setara DaiwaKg25,000.00121Cat menie besiKg16,000.00B68122Cat besi setara EMCOKg55,000.00B69123Politur setara DayakLtr48,000.00124MowilexLtr57,000.00B70125ImpraLtr49,500.00126Thinner SpesialLtr30,000.00127Thinner ALtr25,000.00128Thinner BLtr15,000.00B72129VernisLtr39,000.00B73130Lem KayuLtr14,900.00131Kuas No. 2Bh6,625.00132Kuas No. 3Bh8,500.00133Kuas No. 4Bh10,000.00134Residu/teerLtr10,000.00135Kunci 2 slaag setara YALEBh187,000.00136Kunci 2 slaag setara UNIONBh100,000.00137Kunci SlotBh20,200.00138Kunci TombolBh60,000.00139Engsel Pintu setara NylonPs30,000.00140Engsel Jendela setara NylonPs20,000.00141Grendel PintuBh15,000.00abcde142Grendel JendelaBh10,000.00143EspanoletSet70,000.00144Kait AnginBh16,000.00145WastafelBh375,000.00146Sivon WastafelBh50,000.00147Bak Cuci Piring (Zink)Bh200,000.00148Kloset Duduk ex. INABh1,600,000.00149Kloset Duduk ex. AMERICABh2,000,000.00150Kloset Jongkok ex. INABh165,000.00151Kloset Jongkok ex. AMERICABh200,000.00152AirLtr17.00153Shower Jet / Jet SprayBh75,000.00154Shower HadBh150,000.00155Shower HandBh200,000.00156Kran AirBh35,000.00157Bak Air FiberBh253,000.00158Bak Air Keramik Vol. 0,3 M3Bh250,000.00159UrinoirBh1,850,000.00160Floor Drain StainleesBh55,000.00161Floor Drain PlastikBh25,000.00162Seal TeapBh3,300.00163Kawat Harmonika 4 x 4 cmM225,000.00164Roster/kerawang Super BataBh10,000.00B74165Minyak BegestingLtr33,550.00166Buis Beton Dia 40 cmBh65,000.00167Buis Beton Dia 60 cmBh80,000.00168Buis Beton Dia 80 cmBh110,000.00169Koral SikatZak46,500.00170Pipa Galvanis 2"M'117,375.00171Pipa Galvanis 1.5"M'82,500.00172Pipa Galvanis 0.5"M'27,500.00173Pipa PVC AW 0.5"M'4,125.00174Pipa PVC AW 3/4"M'5,500.00175Pipa PVC AW 1"M'8,250.00176Pipa PVC 2"M'13,750.00177Pipa PVC 3"M'15,125.00178Pipa PVC 4"M'16,000.00DAFTAR SATUAN UPAH KERJANO.NAMA/JENIS UPAHSATUANH A R G AKETERANGAN(Rp)U11MandorOH95,000.00U22Kepala tukang batuOH88,000.00U33Kepala tukang kayuOH88,000.00U44Kepala tukang besiOH88,000.00U55Kepala tukang catOH88,000.006Kepala Tukang Style BaliOH88,000.007Kepala Tukang PipaOH76,000.00U68Tukang batuOH76,000.00U79Tukang kayuOH82,000.00U810Tukang besiOH79,000.00U911Tukang catOH76,000.0012Tukang Style BaliOH82,000.0013Tukang PipaOH76,000.00U1014PekerjaOH60,000.0015MekanikJam14,500.0016OperatorJam15,000.0017Pembantu MekanikJam10,000.0018Pembantu OperatorJam12,500.0019SopirJam10,000.00HARGA SATUAN PERALATANNO.NAMA JENIS ALATSATUANH A R G A(Rp)1Motor GraderJam145,000.002Wheel LoaderJam125,000.003Dump TruckJam30,000.004Vibrator RollerJam120,000.005Tire RollerJam125,000.006Water TankerJam35,000.007Concrette MixerJam30,000.008Concrette VibratorJam35,000.009Asphalt SprayerJam80,000.0010Air CompresorJam40,000.0011AMPJam695,000.0012GeneratorJam70,000.0013Asphalt FinisherJam90,000.0014Tandem RollerJam80,000.0015P. tire RollerJam80,000.0016Alat bantuJam250.00HARGA SATUAN PEKERJAANNO.JENIS PEKERJAANSATUANH A R G ABAHANabcdI.PEKERJAAN PERSIAPAN1Pek. pengukuran/uitzetm21,250.002Pasangan bowplankm'5,750.003Pembongkaran bangunan lamam212,500.00II.ALAT-ALAT LISTRIK1Pas. titik lamputtk61,525.002Pas. saklar tunggalBh11,250.003Pas. saklar gandaBh15,250.004Pas. stop kontakBh23,625.005Pas. lampu pijar 40 wattBh6,000.006Pas. lampu pijar 25 wattBh45,000.007Pas. skring castunit75,000.008Pas. MCB 4/6/10/16 Aunit30,000.009Pas. over spaningLs125,000.0010Pas. ardeunit35,000.0011Pas. bola lampu TL 20Bh33,000.0012Pas. bola lampu TL 40Bh55,000.0013Pas. bola lampu SLE 20Bh75,000.0014Pas. bola lampu SLE 15Bh65,000.0015Pas. pompa airunit800,000.0016Pas. kran air 1/2'Bh30,250.0017Pas. closet jongkokBh80,000.0018Pas. wash tafleBh350,000.0019Pas. MonoblokBh1,600,000.0020Pas. bak airBh95,000.0021Pas. floor drainBh27,500.0022Cermin 40x75Bh60,000.0023Pas. pipa pvc 1/2'm'4,000.0024Pas. pipa pvc 3/4'm'5,000.0025Pas. pipa pvc 1'm'6,000.0026Pas. pipa pvc 1 1/2"m'7,000.0027Pas. pipa pvc 2"m'9,400.0028Pas. pipa pvc 2 1/2"m'10,475.0029Pas. pipa pvc 3"m'15,125.0030Pas. pipa pvc 4"m'20,475.0031Pas. pipa pvc 5"m'30,000.00abcdIII.ACCESORIES PINTU & JENDELA1Pas. engsel H pintuBh5,750.002Pas. engsel H jendelaBh4,025.003Pas. kunci tanamBh75,000.004Pas. kunci tanam KM/WCBh60,000.005Pas. grendel besarBh4,600.006Pas. grendel jendelaBh4,000.007Pas. euspanoletBh13,800.008Pas. kait anginBh3,500.009Pas. gembok 25 mmBh3,500.0010Pas. gembok 50 mmBh10,350.00IV.LAIN-LAIN1Pas. baut kapBh8,500.002Pas. beugel uBh7,500.003Pas. begel platBh5,000.004Pas. baut 3/4"Bh3,000.005Pas. kawat BRC t=90 cmBh57,500.006Jaro kamferBh4,000.007Kerawang super bata 12,5X25 cmBh3,000.00

AnalisaDAFTAR ANALISA PEKERJAANHARGANOJENIS PEKERJAANSATUANBAHANUPAHJUMLAH(Rp)(Rp)(Rp)(Rp)abcdef11 M3 GALIAN TANAH BIASA SEDALAM 2 METER0.9000OhPekerja60,000.00- 054,000.0054,000.000.0450OhMandor95,000.00- 04,275.004,275.00- 058,275.0058,275.0021 M3 GALIAN TANAH BIASA SEDALAM 1 METER0.7500OhPekerja60,000.00- 045,000.0045,000.00U100.0250OhMandor95,000.00- 02,375.002,375.00U1Total :- 047,375.0047,375.0031 M3 GALIAN TANAH BIASA SEDALAM 3 METER1.0500OhPekerja60,000.00- 063,000.0063,000.000.0670OhMandor95,000.00- 06,365.006,365.00Total :- 069,365.0069,365.0041 M3 GALIAN TANAH KERAS SEDALAM 1 METER1.0000OhPekerja60,000.00- 060,000.0060,000.000.0320OhMandor95,000.00- 03,040.003,040.00Total :- 063,040.0063,040.0051 M3 GALIAN TANAH CADAS SEDALAM 1 METER1.5000OhPekerja60,000.00- 090,000.0090,000.000.0600OhMandor95,000.00- 05,700.005,700.00Total :- 095,700.0095,700.0061 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER1.2000OhPekerja60,000.00- 072,000.0072,000.000.0450OhMandor95,000.00- 04,275.004,275.00Total :- 076,275.0076,275.0071 M2 STRIPPING TEBING SETINGGI 1 METER0.0500OhPekerja60,000.00- 03,000.003,000.000.0050OhMandor95,000.00- 0475.00475.00Total :- 03,475.003,475.0081 M3 URUGAN TANAH KEMBALI0.2500OhPekerja60,000.00- 015,000.0015,000.00U100.0083OhMandor95,000.00- 0791.67791.67U1Total :- 015,791.6715,791.6791 M3 PEMADATAN TANAH ( PER 20 CM )0.5000OhPekerja60,000.00- 030,000.0030,000.00U100.0500OhMandor95,000.00- 04,750.004,750.00U1Total :- 034,750.0034,750.00101 M3 TANAH URUG PENINGGIAN LANTAI1.2000M3Tanah Urug115,000.00138,000.00- 0138,000.00B70.3000OhPekerja60,000.00- 018,000.0018,000.00U100.0100OhMandor95,000.00- 0950.00950.00U1Total :138,000.0018,950.00156,950.00111 M3 SIRTU PENINGGIAN LANTAI1.2000M3Sirtu100,800.00120,960.00- 0120,960.000.2500OhPekerja60,000.00- 015,000.0015,000.000.0250OhMandor95,000.00- 02,375.002,375.00Total :120,960.0017,375.00138,335.00121 M3 URUGAN PASIR DGN PENYIRAMAN1.2000M3Pasir Urug135,000.00162,000.00- 0162,000.00B60.3000OhPekerja60,000.00- 018,000.0018,000.00U100.0100OhMandor95,000.00- 0950.00950.00U1Total :162,000.0018,950.00180,950.0013l M3 PAS. BATU KOSONG1.2000M3Batu Belah 15/20 cm180,000.00216,000.00- 0216,000.00B10.4320M3Pasir Urug135,000.0058,320.00- 058,320.00B60.7800OhPekerja60,000.00- 046,800.0046,800.00U100.3900OhTukang Batu76,000.00- 029,640.0029,640.00U60.0390OhKepala Tukang Batu88,000.00- 03,432.003,432.00U20.0390OhMandor95,000.00- 03,705.003,705.00U1Total :274,320.0083,577.00357,897.0014l M3 PAS. BATU KALI 1PC : 5 PS1.2000M3Batu Belah 15/20 cm180,000.00216,000.00- 0216,000.00B1136.00KgSemen Portland1,300.00176,800.00- 0176,800.00B80.5440M3Pasir Pasang152,000.0082,688.00- 082,688.00B21.5000OhPekerja60,000.00- 090,000.0090,000.00U100.6000OhTukang Batu76,000.00- 045,600.0045,600.00U60.0600OhKepala Tukang Batu88,000.00- 05,280.005,280.00U20.0750OhMandor95,000.00- 07,125.007,125.00U1Total :475,488.00148,005.00623,493.0015l M3 PAS. BATU KALI 1PC : 6 PS1.2000M3Batu Belah 15/20 cm180,000.00216,000.00- 0216,000.00B1117.00KgSemen Portland1,300.00152,100.00- 0152,100.00B80.5610M3Pasir Pasang152,000.0085,272.00- 085,272.00B2Upah = Analisa Upah No. 14148,005.00- 0148,005.00148,005.00U10Total :453,372.00148,005.00601,377.0016l M3 PAS. BATU KALI 1PC : 8 PS1.2000M3Batu Belah 15/20 cm180,000.00216,000.00- 0216,000.00B191.000KgSemen Portland1,300.00118,300.00- 0118,300.00B80.5840M3Pasir Pasang152,000.0088,768.00- 088,768.00B2Upah = Analisa Upah No. 14148,005.00- 0148,005.00148,005.00U10Total :423,068.00148,005.00571,073.0017l M3 PONDASI SUMURAN DIAMETER 100 CM0.4500M3Batu Belah 15/20 cm180,000.0081,000.00- 081,000.00B1194.00KgSemen Portland1,300.00252,200.00- 0252,200.00B80.3120M3Pasir Beton95,000.0029,640.00- 029,640.00B30.4680M3Koral Beton115,000.0053,820.00- 053,820.00B42.3800OhPekerja60,000.00- 0142,800.00142,800.00U100.3000OhTukang Batu76,000.00- 022,800.0022,800.00U60.0300OhKepala Tukang Batu88,000.00- 02,640.002,640.00U20.0800OhMandor95,000.00- 07,600.007,600.00U1Total :416,660.00175,840.00592,500.0018l M2 PAS. BATA MERAH 1PC : 2 PS TEBAL 1/2 BATA70.000BhBatu Bata3,300.00231,000.00- 0231,000.0018.950KgSemen Portland1,300.0024,635.00- 024,635.000.0380M3Pasir Pasang152,000.005,776.00- 05,776.000.3000OhPekerja60,000.00- 018,000.0018,000.000.1000OhTukang Batu76,000.00- 07,600.007,600.000.0100OhKepala Tukang Batu88,000.00- 0880.00880.000.0150OhMandor95,000.00- 01,425.001,425.00Total :261,411.0027,905.00289,316.0019l M2 PAS. BATA MERAH 1PC : 6 PS TEBAL 1/2 BATA70.000BhBatu Bata3,300.00231,000.00- 0231,000.008.320KgSemen Portland1,300.0010,816.00- 010,816.000.0490M3Pasir Pasang152,000.007,448.00- 07,448.00Upah = Analisa Upah No. 1827,905.00- 027,905.0027,905.00Total :249,264.0027,905.00277,169.0020l M2 PAS. BATA MERAH 1PC : 5 PS TEBAL 1/2 BATA70.000BhBatu Bata3,300.00231,000.00- 0231,000.00B119.680KgSemen Portland1,300.0012,584.00- 012,584.00B80.0450M3Pasir Pasang152,000.006,840.00- 06,840.00B2Upah = Analisa Upah No. 1827,905.00- 027,905.0027,905.00U10Total :250,424.0027,905.00278,329.0021l M2 PAS. BATA MERAH 1PC : 3 PS TEBAL 1/2 BATA70.000BhBatu Bata3,300.00231,000.00- 0231,000.00B1114.370KgSemen Portland1,300.0018,681.00- 018,681.00B80.0400M3Pasir Pasang152,000.006,080.00- 06,080.00B2Upah = Analisa Upah No. 1827,905.00- 027,905.0027,905.00U6Total :255,761.0027,905.00283,666.0022l M2 PAS. BATA MERAH 1PC : 4 PS TEBAL 1/2 BATA70.000BhBatu Bata3,300.00231,000.00- 0231,000.00B1111.500KgSemen Portland1,300.0014,950.00- 014,950.00B80.0430M3Pasir Pasang152,000.006,536.00- 06,536.00B2Upah = Analisa No. 1827,905.00- 027,905.0027,905.00U6Total :252,486.0027,905.00280,391.0023l M2 PAS. BATA EKSPOSE 1PC : 3 PS70.000BhBatu Bata3,300.00231,000.00- 0231,000.00B1114.000KgSemen Portland1,300.0018,200.00- 018,200.00B80.0320M3Pasir Pasang152,000.004,864.00- 04,864.00B20.3000OhPekerja60,000.00- 018,000.0018,000.00U100.1500OhTukang Batu76,000.00- 011,400.0011,400.00U60.0150OhKepala Tukang Batu88,000.00- 01,320.001,320.00U20.0150OhMandor95,000.00- 01,425.001,425.00U1Total :254,064.0032,145.00286,209.0024l M2 PAS. BATAKO BUNTU 1PC : 6 PS12.500BhBatako buntu3,300.0041,250.00- 041,250.007.5000KgSemen Portland1,300.009,750.00- 09,750.00B80.0270M3Pasir Pasang152,000.004,104.00- 04,104.00B20.3200OhPekerja60,000.00- 019,200.0019,200.00U100.1000OhTukang Batu76,000.00- 07,600.007,600.00U60.0100OhKepala Tukang Batu88,000.00- 0880.00880.00U20.0150OhMandor95,000.00- 01,425.001,425.00U1Total :55,104.0029,105.0084,209.00251 M2 PLESTERAN 1PC : 2PS, TEBAL 15 MM10.224KgSemen Portland1,300.0013,291.20- 013,291.20B80.0200M3Pasir Pasang152,000.003,040.00- 03,040.00B20.2000OhPekerja60,000.00- 012,000.0012,000.00U100.1500OhTukang Batu76,000.00- 011,400.0011,400.00U60.0150OhKepala Tukang Batu88,000.00- 01,320.001,320.00U20.0100OhMandor95,000.00- 0950.00950.00U1Total :16,331.2025,670.0042,001.201 M2 PLESTERAN PEPALIHAN 1PC : 2PS, TEBAL 15 MM16,331.2038,505.0054,836.20261 M2 PLESTERAN 1PC : 3PS, TEBAL 15 MM7.7760KgSemen Portland1,300.0010,108.80- 010,108.800.0230M3Pasir Pasang152,000.003,496.00- 03,496.000.2000OhPekerja60,000.00- 012,000.0012,000.000.1500OhTukang Batu76,000.00- 011,400.0011,400.000.0150OhKepala Tukang Batu88,000.00- 01,320.001,320.000.0100OhMandor95,000.00- 0950.00950.00Total :13,604.8025,670.0039,274.80271 M2 PLESTERAN 1PC : 5PS, TEBAL 15 MM5.1840KgSemen Portland1,300.006,739.20- 06,739.20B80.0260M3Pasir Pasang152,000.003,952.00- 03,952.00B2Upah = Analisa No. 20- 025,670.0025,670.00U6Total :10,691.2025,670.0036,361.20281 M2 PLESTERAN 1PC : 6PS, TEBAL 15 MM4.4160KgSemen Portland1,300.005,740.80- 05,740.800.0270M3Pasir Pasang152,000.004,104.00- 04,104.00Upah = Analisa No. 20- 025,670.0025,670.00Total :9,844.8025,670.0035,514.80291 M2 PLESTERAN 1PC : 2PS, TEBAL 20 MM13.632KgSemen Portland1,300.0017,721.60- 017,721.600.0270M3Pasir Pasang152,000.004,104.00- 04,104.000.2600OhPekerja60,000.00- 015,600.0015,600.000.2000OhTukang Batu76,000.00- 015,200.0015,200.000.0200OhKepala Tukang Batu88,000.00- 01,760.001,760.000.0130OhMandor95,000.00- 01,235.001,235.00Total :21,825.6033,795.0055,620.60301 M2 PLESTERAN 1PC : 3PS, TEBAL 20 MM10.368KgSemen Portland1,300.0013,478.40- 013,478.400.0310M3Pasir Pasang152,000.004,712.00- 04,712.000.2600OhPekerja60,000.00- 015,600.0015,600.000.2000OhTukang Batu76,000.00- 015,200.0015,200.000.0200OhKepala Tukang Batu88,000.00- 01,760.001,760.000.0130OhMandor95,000.00- 01,235.001,235.00Total :18,190.4033,795.0051,985.40311 M2 PLESTERAN 1PC : 5PS, TEBAL 20 MM6.9120KgSemen Portland1,300.008,985.60- 08,985.600.0350M3Pasir Pasang152,000.005,320.00- 05,320.000.2600OhPekerja60,000.00- 015,600.0015,600.000.2000OhTukang Batu76,000.00- 015,200.0015,200.000.0200OhKepala Tukang Batu88,000.00- 01,760.001,760.000.0130OhMandor95,000.00- 01,235.001,235.00Total :14,305.6033,795.0048,100.60321 M2 PLESTERAN 1PC : 6PS, TEBAL 20 MM5.8880KgSemen Portland1,300.007,654.40- 07,654.400.0360M3Pasir Pasang152,000.005,472.00- 05,472.000.2600OhPekerja60,000.00- 015,600.0015,600.000.2000OhTukang Batu76,000.00- 015,200.0015,200.000.0200OhKepala Tukang Batu88,000.00- 01,760.001,760.000.0130OhMandor95,000.00- 01,235.001,235.00Total :13,126.4033,795.0046,921.40331 M2 FINISHING SIAR PASANGAN DINDING BATA MERAH3.1080KgSemen Portland1,300.004,040.40- 04,040.400.1500OhPekerja60,000.00- 09,000.009,000.000.0700OhTukang Batu76,000.00- 05,320.005,320.000.0070OhKepala Tukang Batu88,000.00- 0616.00616.000.0080OhMandor95,000.00- 0760.00760.00Total :4,040.4015,696.0019,736.40341 M2 FINISHING SIAR PASANGAN DINDING CONBLOCK EKSPOSE1.6000KgSemen Portland1,300.002,080.00- 02,080.000.0750OhPekerja60,000.00- 04,500.004,500.000.0350OhTukang Batu76,000.00- 02,660.002,660.000.0040OhKepala Tukang Batu88,000.00- 0352.00352.000.0040OhMandor95,000.00- 0380.00380.00Total :2,080.007,892.009,972.00351 M2 FINISHING SIAR PASANGAN BATU KALI ADUKAN 1PC : 2 PP6.3400KgSemen Portland1,300.008,242.00- 08,242.000.0120M3Pasir Pasang152,000.001,824.00- 01,824.000.3000OhPekerja60,000.00- 018,000.0018,000.000.1400OhTukang Batu76,000.00- 010,640.0010,640.000.0140OhKepala Tukang Batu88,000.00- 01,232.001,232.000.0150OhMandor95,000.00- 01,425.001,425.00Total :10,066.0031,297.0041,363.00361 M PLESTERAN SIAR 1 PC : 2 PS4.3200KgSemen portland1,300.005,616.00$ -5,616.000.0160MPasir pasangan152,000.002,432.00$ -2,432.000.1500OhPekerja60,000.00$ -9,000.009,000.000.0700OhTukang batu76,000.00$ -5,320.005,320.000.0070OhKepala Tukang88,000.00$ -616.00616.000.0080OhMandor95,000.00$ -760.00760.00Total :8,048.0015,696.0023,744.00371 M2 PEK. ACIAN SEMEN DIHALUSKAN3.2500KgSemen Portland1,300.004,225.00- 04,225.00B80.1500OhPekerja60,000.00- 09,000.009,000.00U100.1000OhTukang Cat76,000.00- 07,600.007,600.00U90.0100OhKepala Tukang Cat88,000.00- 0880.00880.00U50.0080OhMandor95,000.00- 0760.00760.00U1Total :4,225.0018,240.0022,465.00381 M2 PEK. ACIAN SEMEN +DENGAN MIL1.0000KgMil850.00850.00- 0850.00B101.0000KgSemen Portland1,300.001,300.00- 01,300.00B80.1100OhPekerja60,000.00- 06,600.006,600.00U100.0750OhTukang Cat76,000.00- 05,700.005,700.00U90.0070OhKepala Tukang Cat88,000.00- 0616.00616.00U50.0100OhMandor95,000.00- 0950.00950.00U1Total :2,150.0013,866.0016,016.00391 M3 BETON COR 1 PC : 3 PS : 5 KRL136.00KgSemen Portland1,300.00176,800.00- 0176,800.00B80.5000M3Pasir Beton95,000.0047,500.00- 047,500.00B31.0000M3Koral Beton115,000.00115,000.00- 0115,000.00B41.6500OhPekerja60,000.00- 099,000.0099,000.00U100.2500OhTukang Batu76,000.00- 019,000.0019,000.00U60.0250OhKepala Tukang Batu88,000.00- 02,200.002,200.00U20.0800OhMandor95,000.00- 07,600.007,600.00U1Total :339,300.00127,800.00467,100.00401 M3 BETON COR 1PC : 2PS : 3KRL280.00KgSemen Portland1,300.00364,000.00- 0364,000.00B80.5200M3Pasir Beton95,000.0049,400.00- 049,400.00B30.7800M3Koral Beton115,000.0089,700.00- 089,700.00B41.6500OhPekerja60,000.00- 099,000.0099,000.00U100.2500OhTukang Batu76,000.00- 019,000.0019,000.00U60.0250OhKepala Tukang Batu88,000.00- 02,200.002,200.00U20.0800OhMandor95,000.00- 07,600.007,600.00U1Total :503,100.00127,800.00630,900.00411 M3 PONDASI SIKLOP 60 % BETON COR 1PC : 2PS : 3KRL : 40 % BATU KALI194.00KgSemen Portland1,300.00252,200.00- 0252,200.00B80.3120M3Pasir Beton95,000.0029,640.00- 029,640.00B30.4680M3Koral Beton115,000.0053,820.00- 053,820.00B40.4800M3Batu Belah 15/20 cm180,000.0086,400.00- 086,400.00126.00KgBesi beton polos10,000.001,260,000.00- 01,260,000.001.8000KgKawat beton13,750.0024,750.00- 024,750.003.0000OhPekerja60,000.00- 0180,000.00180,000.00U100.8500OhTukang Batu76,000.00- 064,600.0064,600.00U60.0850OhKepala Tukang Batu88,000.00- 07,480.007,480.00U20.1500OhMandor95,000.00- 014,250.0014,250.00U1Total :1,706,810.00266,330.001,973,140.00421 Kg PEK.PEMBESIAN DENGAN BESI POLOS1.0500KgBesi beton polos10,000.0010,500.00- 010,500.00B310.0150KgKawat beton13,750.00206.25- 0206.25B320.0070OhPekerja60,000.00- 0420.00420.00U100.0070OhTukang Besi79,000.00- 0553.00553.00U80.0007OhKepala Tukang Besi88,000.00- 061.6061.60U40.0004OhMandor95,000.00- 038.0038.00U1Total :10,706.251,072.6011,778.85431 M2 PEK. BEGESTING UNTUK SLOOF0.0450M3Begesting3,000,000.00135,000.00- 0135,000.00B240.3000KgPaku Usuk15,400.004,620.00- 04,620.00B250.1000LtrMinyak Begesting33,550.003,355.00- 03,355.00B740.5200OhPekerja60,000.00- 031,200.0031,200.00U100.2600OhTukang Kayu82,000.00- 021,320.0021,320.00U70.0260OhKepala Tukang Kayu88,000.00- 02,288.002,288.00U30.0050OhMandor95,000.00- 0475.00475.00U1Total :142,975.0055,283.0099,129.00441 M2 PEK. BEGESTING UNTUK KOLOM0.4000KgPaku 5 cm - 12 cm15,400.006,160.00- 06,160.00B250.2000LtrMinyak Begesting33,550.006,710.00- 06,710.00B740.0150M3Kayu Usuk meranti 4/65,500,000.0082,500.00- 082,500.00B230.3500LbrPlywood 6 mm80,000.0028,000.00- 028,000.00B49'2.0000BtgDolken kayu 8''-10''/ 4m99,000.00198,000.00- 0198,000.00B24"0.6600OhPekerja60,000.00- 039,600.0039,600.00U100.3300OhTukang Kayu82,000.00- 027,060.0027,060.00U70.0330OhKepala Tukang Kayu88,000.00- 02,904.002,904.00U30.0330OhMandor95,000.00- 03,135.003,135.00U1Total :321,370.0072,699.00197,034.50451 M2 PEK. BEGESTING UNTUK BALOK0.4000KgPaku 5 cm - 12 cm15,400.006,160.00- 06,160.00B550.2000LtrMinyak Begesting33,550.006,710.00- 06,710.00B740.0180M3Kayu Usuk meranti 4/65,500,000.0099,000.00- 099,000.00B230.3500LbrPlywood 9 mm115,000.0040,250.00- 040,250.00B49'2.0000btgDolken kayu 8''-10''/ 4m99,000.00198,000.00- 0198,000.00B24"0.6600OhPekerja60,000.00- 039,600.0039,600.00U100.3300OhTukang Kayu82,000.00- 027,060.0027,060.00U70.0330OhKepala Tukang Kayu88,000.00- 02,904.002,904.00U30.0330OhMandor95,000.00- 03,135.003,135.00U1Total :350,120.0072,699.00281,879.33461 M2 PEK. BEGESTING UNTUK LANTAI0.4000KgPaku 5 cm - 12 cm15,400.006,160.00- 06,160.00B700.2000LtrMinyak Begesting33,550.006,710.00- 06,710.00B740.0200M3Kayu Usuk meranti 4/65,500,000.00110,000.00- 0110,000.00B230.3500LbrPlywood 9 mm115,000.0040,250.00- 040,250.00B49'3.0000btgDolken kayu 8''-10''/ 4m99,000.00297,000.00- 0297,000.00B24"0.6600OhPekerja60,000.00- 039,600.0039,600.00U100.3300OhTukang Kayu82,000.00- 027,060.0027,060.00U70.0330OhKepala Tukang Kayu88,000.00- 02,904.002,904.00U30.0330OhMandor95,000.00- 03,135.003,135.00U1Total :460,120.0072,699.00532,819.00471 M2 PEK. BEGESTING UNTUK TANGGA0.4000KgPaku 5 cm - 12 cm15,400.006,160.00- 06,160.000.1500LtrMinyak Begesting33,550.005,032.50- 05,032.500.0150M3Kayu Usuk meranti 4/65,500,000.0082,500.00- 082,500.000.3500LbrPlywood 9 mm115,000.0040,250.00- 040,250.002.0000btgDolken kayu 8''-10''/ 4m99,000.00198,000.00- 0198,000.000.6600OhPekerja60,000.00- 039,600.0039,600.000.3300OhTukang Kayu82,000.00- 027,060.0027,060.000.0330OhKepala Tukang Kayu88,000.00- 02,904.002,904.000.0330OhMandor95,000.00- 03,135.003,135.00Total :331,942.5072,699.00404,641.50481 M3 MEMBUAT BETON DGN MUTU K 100247.00KgSemen Portland1,300.00321,100.00- 0321,100.000.6210M3Pasir Beton95,000.0058,995.00- 058,995.000.7400M3Krikil Beton115,000.0085,100.00- 085,100.00215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.000.2750OhTukang Batu76,000.00- 020,900.0020,900.000.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.000.0830OhMandor95,000.00- 07,885.007,885.00Total :468,850.00130,249.00599,099.00491 M3 MEMBUAT BETON DGN MUTU K 125276.00KgSemen Portland1,300.00358,800.00- 0358,800.000.5900M3Pasir Beton95,000.0056,050.00- 056,050.000.7496M3Krikil Beton115,000.0086,204.00- 086,204.00215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.000.2750OhTukang Batu76,000.00- 020,900.0020,900.000.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.000.0830OhMandor95,000.00- 07,885.007,885.00Total :504,709.00130,249.00634,958.00501 M3 MEMBUAT BETON DGN MUTU K 150299.00KgSemen Portland1,300.00388,700.00- 0388,700.000.5700M3Pasir Beton95,000.0054,150.00- 054,150.000.7530M3Krikil Beton115,000.0086,595.00- 086,595.00215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.000.2750OhTukang Batu76,000.00- 020,900.0020,900.000.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.000.0830OhMandor95,000.00- 07,885.007,885.00Total :533,100.00130,249.00663,349.00511 M3 MEMBUAT BETON DGN MUTU K 175326.00KgSemen Portland1,300.00423,800.00- 0423,800.000.5430M3Pasir Beton95,000.0051,585.00- 051,585.000.7620M3Krikil Beton115,000.0087,630.00- 087,630.00215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.000.2750OhTukang Batu76,000.00- 020,900.0020,900.000.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.000.0830OhMandor95,000.00- 07,885.007,885.00Total :566,670.00130,249.00696,919.00521 M3 MEMBUAT BETON DGN MUTU K 200352.00KgSemen Portland1,300.00457,600.00- 0457,600.000.5220M3Pasir Beton95,000.0049,590.00- 049,590.000.7640M3Krikil Beton115,000.0087,860.00- 087,860.00215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.000.2750OhTukang Batu76,000.00- 020,900.0020,900.000.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.000.0830OhMandor95,000.00- 07,885.007,885.00Total :598,705.00130,249.00728,954.00531 M3 MEMBUAT BETON DGN MUTU K 225371.00KgSemen Portland1,300.00482,300.00- 0482,300.00B80.4990M3Pasir Beton95,000.0047,405.00- 047,405.00B30.7760M3Krikil Beton115,000.0089,240.00- 089,240.00B4215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.00U100.2750OhTukang Batu76,000.00- 020,900.0020,900.00U60.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.00U20.0830OhMandor95,000.00- 07,885.007,885.00U1Total :622,600.00130,249.00752,849.00541 M3 MEMBUAT BETON DGN MUTU K 275406.00KgSemen Portland1,300.00527,800.00- 0527,800.00B80.4890M3Pasir Beton95,000.0046,455.00- 046,455.00B30.7600M3Krikil Beton115,000.0087,400.00- 087,400.00B4215.00LtrAir17.003,655.00- 03,655.001.6500OhPekerja60,000.00- 099,000.0099,000.00U100.2750OhTukang Batu76,000.00- 020,900.0020,900.00U60.0280OhKepala Tukang Batu88,000.00- 02,464.002,464.00U20.0830OhMandor95,000.00- 07,885.007,885.00U1Total :665,310.00130,249.00795,559.00551 M' PASANG BUIS BETON DIAMETER 60 CM1.0000BjBuis Beton diameter 60 cm80,000.0080,000.00- 080,000.000.1200ZakSemen portland (40 Kg)52,000.006,240.00- 06,240.000.0130M3Pasir Pasang152,000.00- 01,976.001,976.000.0750OhTukang Batu76,000.00- 05,700.005,700.000.0075OhKepala Tukang Batu88,000.00- 0660.00660.000.2000OhPekerja60,000.00- 012,000.0012,000.000.0200OhMandor95,000.00- 01,900.001,900.00Total :86,240.0022,236.00108,476.00561 M' LISPLANK 3x20 cm PAPAN KAMFER0.0072M3Kayu Kamfer Papan8,800,000.0063,360.00- 063,360.00B160.0500KgPaku Usuk15,400.00770.00- 0770.00B250.1000OhPekerja60,000.00- 06,000.006,000.00U100.2000OhTukang Kayu82,000.00- 016,400.0016,400.00U70.0200OhKepala Tukang Kayu88,000.00- 01,760.001,760.00U30.0050OhMandor95,000.00- 0475.00475.00U1Total :64,130.0024,635.0088,765.00571 M3 PEK. KONSTRUKSI KUDA-KUDA KAYU KRUING1.2000M3Kayu kruing balok5,500,000.006,600,000.00$ -6,600,000.0015.000KgBesi strip20,000.00300,000.00$ -300,000.005.6000KgPaku 12 cm15,400.0086,240.00$ -86,240.006.0000OhPekerja60,000.00$ -360,000.00360,000.0020.000OhTukang kayu82,000.00$ -1,640,000.001,640,000.002.0000OhKepala Tukang88,000.00$ -176,000.00176,000.000.3000OhMandor95,000.00$ -28,500.0028,500.00Total :6,986,240.002,204,500.009,190,740.001 M3 Kuda-kuda Kayu Seseh2,585,000.003,488,240.002,204,500.005,692,740.00581 M' PEKERJAAN PEGANGAN LISPLANK0.0040M3Kayu Kamfer Usuk6,600,000.0026,400.00$ -26,400.000.0100KgPaku Usuk15,400.00154.00$ -154.000.0570OhPekerja60,000.00$ -3,420.003,420.000.0570OhTukang kayu82,000.00$ -4,674.004,674.000.0600OhKepala Tukang88,000.00$ -5,280.005,280.000.0300OhMandor95,000.00$ -2,850.002,850.00Total :26,554.0016,224.0042,778.00KAYU KRUING5,500,000.0022,154.0016,224.0038,378.00591 M2 PASANG LISTPLANK T= 3 CM KAYU KAMPER0.0350M3Kayu Kamper Papan8,800,000.00308,000.00- 0308,000.000.1000KgPaku List20,000.002,000.00- 02,000.000.8000OhTukang Kayu82,000.0065,600.0065,600.000.0800OhKepala Tukang Kayu88,000.007,040.007,040.000.2800OhPekerja60,000.0016,800.0016,800.000.1400OhMandor95,000.0013,300.0013,300.00Total :310,000.00102,740.00412,740.00Kayu Kruing Papan5,830,000.00206,050.00102,740.00308,790.00601 M2 PEKERJAAN USUK 5/7 KAYU KAMPER0.0140M3Usuk kamper6,600,000.0092,400.00- 092,400.000.1000KgPaku usuk15,400.001,540.00- 01,540.000.0571OhTukang kayu82,000.00- 04,682.204,682.200.0057OhKepala tukang kayu88,000.00- 0501.60501.600.0571OhPekerja60,000.00- 03,426.003,426.000.0028OhMandor95,000.00- 0266.00266.00Total :93,940.008,875.80102,815.80aUsuk kamper diketam6,600,000.0093,940.0011,094.75105,034.75bUsuk kruing5,170,000.0073,920.008,875.8082,795.80cUsuk kruing diketam5,170,000.0073,920.0011,094.7585,014.75611 M2 PEKERJAAN USUK 5/7 ATAP SENG KAYU KAMPER0.0070M3Usuk kamper6,600,000.0046,200.00- 046,200.000.0700KgPaku usuk15,400.001,078.00- 01,078.000.0571OhTukang kayu82,000.00- 04,682.204,682.200.0057OhKepala tukang kayu88,000.00- 0501.60501.600.0571OhPekerja60,000.00- 03,426.003,426.000.0028OhMandor95,000.00- 0266.00266.00Total :47,278.008,875.8056,153.80aUsuk kamper diketam6,600,000.0047,278.0011,094.7558,372.75bUsuk kruing5,170,000.0037,268.008,875.8046,143.80cUsuk kruing diketam5,170,000.0037,268.0011,094.7548,362.75621 M2 PEKERJAAN RENG 2/3 KAYU KAMPER UNTUK GENTENG0.0036M3Reng kayu kamper6,600,000.0023,760.00- 023,760.000.1500KgPaku reng15,400.002,310.00- 02,310.000.0428OhTukang kayu82,000.00- 03,509.603,509.600.0043OhKepala tukang kayu88,000.00- 0376.64376.640.0428OhPekerja60,000.00- 02,568.002,568.000.0021OhMandor95,000.00- 0199.50199.50Total :26,070.006,653.7432,723.74631 M2 PEKERJAAN RENG 2/3 KAYU KAMPER UNTUK SENG0.0018M3Reng kayu kamper6,600,000.0011,880.00- 011,880.000.1364KgPaku reng15,400.002,100.00- 02,100.000.0428OhTukang kayu82,000.00- 03,509.603,509.600.0043OhKepala tukang kayu88,000.00- 0376.64376.640.0428OhPekerja60,000.00- 02,568.002,568.000.0021OhMandor95,000.00- 0199.50199.50Total :13,980.006,653.7420,633.74641 M2 PASANGAN SEILLINGTEAK DIATAS USUK EXPOSE0.6900LbrCeilling teak88,000.0060,720.00- 060,720.000.2000KgPaku reng15,400.003,080.00- 03,080.000.0500OhTukang kayu82,000.00- 04,100.004,100.000.0050OhKepala tukang kayu88,000.00- 0440.00440.000.1250OhPekerja60,000.00- 07,500.007,500.000.0063OhMandor95,000.00- 0593.75593.75Total :63,800.0012,633.7576,433.75651 M' PASANGAN LIST PLAFOND DIPROFIL KAYU KAMPER1.0500M'Kayu profil 3/5 kamper35,000.0036,750.00- 036,750.000.0100KgPaku list20,000.00200.00- 0200.000.0500OhTukang kayu82,000.00- 04,100.004,100.000.0050OhKepala tukang kayu88,000.00- 0440.00440.000.0500OhPekerja60,000.00- 03,000.003,000.000.0030OhMandor95,000.00- 0285.00285.00Total :36,950.007,825.0044,775.00Kayu profil 1/5 kamper20,000.0021,200.007,825.0029,025.00661 M PASANGAN LANGIT-LANGIT PLAFOND KALSIBOARD 4 MM + RANGKA0.0163M3Meranti usuk 4/6 cm5,500,000.0089,650.00$ -89,650.000.0300KgPaku List20,000.00600.00$ -600.000.2500KgPaku Usuk15,400.003,850.003,850.000.3750LbrKalsiboard 4mm62,500.0023,437.50$ -23,437.500.2700OhPekerja60,000.00$ -16,200.0016,200.000.4000OhTukang Kayu82,000.00$ -32,800.0032,800.000.0400OhKepala Tukang88,000.00$ -3,520.003,520.000.0140OhMandor95,000.00$ -1,330.001,330.00Total :117,537.5053,850.00171,387.50671 M2 PEKERJAAN PLAFOND GYPSUM 9 MM + RANGKA0.3640LbrGypsum 5 mm (120x240x5)75,000.0027,300.00- 027,300.000.0150M3Usuk meranti5,500,000.0082,500.00- 082,500.000.0200KgPaku usuk20,000.00400.00- 0400.000.1100KgPaku sekrup9,000.00990.00- 0990.000.2000OhTukang kayu82,000.00- 016,400.0016,400.000.0200OhKepala tukang kayu88,000.00- 01,760.001,760.000.5000OhPekerja60,000.00- 030,000.0030,000.000.0250OhMandor95,000.00- 02,375.002,375.00Total :111,190.0050,535.00161,725.00681 M2 PEKERJAAN PLAFOND GEDEG KULIT1.0000M2Gedeg kulit KW I28,000.0028,000.00- 028,000.000.0080M3Usuk Kruing5,170,000.0041,360.00- 041,360.000.0200KgPaku reng15,400.00308.00- 0308.000.2000OhTukang kayu82,000.00- 016,400.0016,400.000.0200OhKep. tukang kayu88,000.00- 01,760.001,760.000.5000OhPekerja60,000.00- 030,000.0030,000.000.0250OhMandor95,000.00- 02,375.002,375.00Total :69,668.0050,535.00120,203.00Gedeg Diatas Usuk Expose28,308.0020,533.7448,841.74Teakwood Diatas Usuk Expose120,000.0068,492.0049,681.97118,173.97691 M PASANGAN DINDING PEMISAH PLYWOOD RANGKAP0.0280M3Kruing usuk 5/7 cm5,170,000.00144,760.00$ -144,760.000.0300KgPaku List20,000.00600.00$ -600.000.1500KgPaku Usuk15,400.002,310.00$ -2,310.000.8600LbrPlywood 4mm30,000.0025,800.00$ -25,800.000.2000OhPekerja60,000.00$ -12,000.0012,000.000.6000OhTukang Kayu82,000.00$ -49,200.0049,200.000.0600OhKepala Tukang88,000.00$ -5,280.005,280.000.0100OhMandor95,000.00$ -950.00950.00Total :173,470.0067,430.00240,900.00701 M2 PAS. RANGKA LANGIT LANGIT 1X1 M0.0120M3Kayu Meranti Usuk5,500,000.0066,000.00- 066,000.000.1000KgPaku Usuk15,400.001,540.00- 01,540.000.1500OhPekerja60,000.00- 09,000.009,000.000.2500OhTukang Kayu82,000.00- 020,500.0020,500.000.0250OhKepala Tukang Kayu88,000.00- 02,200.002,200.000.0750OhMandor95,000.00- 07,125.007,125.00Total :67,540.0038,825.00106,365.00711 M2 PAS. LANGIT LANGIT ETERNIT 1X1 M/ 4 MM + RANGKA1.1000LbrEternit 100x100 tebal 4 mm16,500.0018,150.00- 018,150.000.0120M3Kayu Meranti usuk5,500,000.0066,000.00- 066,000.000.1000KgPaku Usuk15,400.001,540.00- 01,540.000.0100KgPaku List20,000.00200.00- 0200.000.1800OhPekerja60,000.00- 010,800.0010,800.000.3200OhTukang Kayu82,000.00- 026,240.0026,240.000.0320OhKepala Tukang Kayu88,000.00- 02,816.002,816.000.0765OhMandor95,000.00- 07,267.507,267.50Total :85,890.0047,123.50133,013.50721 M2 PAS. ATAP ONDULINE (200 X 95 CM)0.6320LbrAtap Ondulie ( 200 cm x 95 cm )160,000.00101,120.00- 0101,120.0019.000BhSkrup400.007,600.00- 07,600.000.1200OhPekerja60,000.00- 07,200.007,200.000.0600OhTukang besi79,000.00- 04,740.004,740.000.0060OhKepala Tukang88,000.00- 0528.00528.000.0060OhMandor95,000.00- 0570.00570.00Total :108,720.0013,038.00121,758.00731 M2 PAS. BUBUNGAN ONDULINE (50 X 90 CM)1.330LbrBubungan Ondulie ( 50 x 90 cm )100,000.00133,000.00- 0133,000.0016.000BhSkrup400.006,400.00- 06,400.000.150OhPekerja60,000.00- 09,000.009,000.000.070OhTukang besi79,000.00- 05,530.005,530.000.008OhKepala Tukang88,000.00- 0704.00704.000.006OhMandor95,000.00- 0570.00570.00Total :139,400.0015,804.00155,204.00741 Kg PASANGAN RANGKA ATAP BAJA1.1000KgBesi Profil WF14,500.0015,950.00- 015,950.000.0800KgMeni besi16,000.001,280.00- 01,280.000.0060OhPekerja60,000.00- 0360.00360.000.0600OhTukang besi79,000.00- 04,740.004,740.000.0060OhKepala Tukang Besi88,000.00- 0528.00528.000.0003OhMandor95,000.00- 028.5028.50Total :17,230.005,656.5022,886.50751 Kg PASANGAN GORDING (STEEL PURLIN)1.1000KgBesi Profil C9,500.0010,450.00- 010,450.000.0800KgMeni besi16,000.001,280.00- 01,280.000.0060OhPekerja60,000.00- 0360.00360.000.0600OhTukang besi79,000.00- 04,740.004,740.000.0060OhKepala Tukang Besi88,000.00- 0528.00528.000.0003OhMandor95,000.00- 028.5028.50Total :11,730.005,656.5017,386.50761 Kg PASANGAN BESI SIKU (PENGAKU)1.1000KgBesi Profil L12,000.0013,200.00- 013,200.000.0800KgMeni besi16,000.001,280.00- 01,280.000.0060OhPekerja60,000.00- 0360.00360.000.0600OhTukang besi79,000.00- 04,740.004,740.000.0060OhKepala Tukang Besi88,000.00- 0528.00528.000.0003OhMandor95,000.00- 028.5028.50Total :14,480.005,656.5020,136.50771 M3 PEK. KUSEN KAYU KAMPER1.2000M3Kayu kamfer balok8,030,000.009,636,000.00- 09,636,000.00B151.2500KgPaku Usuk15,400.0019,250.00- 019,250.001.0000KgLem kayu14,900.0014,900.00- 014,900.006.0000OhPekerja60,000.00- 0360,000.00360,000.00u1018.000OhTukang Kayu82,000.00- 01,476,000.001,476,000.00u72.0000OhKepala Tukang Kayu88,000.00- 0176,000.00176,000.00U30.3000OhMandor95,000.00- 028,500.0028,500.00U1Total :9,670,150.002,040,500.0011,710,650.001 M3 KAYU KRUING BALOK5,500,000.006,634,150.002,040,500.008,674,650.00781 M' PEK. KUSEN ALUMINIUM1.1000M'Profil Aluminium90,000.0099,000.00- 099,000.002.0000BhSkrup fixer400.00800.00- 0800.000.0600tubeSealant52,000.003,120.00- 03,120.000.0430OhPekerja60,000.00- 02,580.002,580.000.0430OhTukang Besi79,000.00- 03,397.003,397.000.0043OhKepala Tukang Besi88,000.00- 0378.40378.400.0021OhMandor95,000.00- 0199.50199.50Total :102,920.006,554.90109,474.90791 M2 DAUN PINTU PANIL KAMFER0.0400M3Kayu kamper Papan 3/208,800,000.00352,000.00- 0352,000.00B160.5000KgLem kayu14,900.007,450.00- 07,450.001.0000OhPekerja60,000.00- 060,000.0060,000.00u102.5000OhTukang Kayu82,000.00- 0205,000.00205,000.00u70.2500OhKepala Tukang Kayu88,000.00- 022,000.0022,000.00U30.0500OhMandor95,000.00- 04,750.004,750.00U1Total :359,450.00291,750.00651,200.00801 M2 DAUN PINTU PANIL KAMFER + KACA 5 MM0.0240M3Kayu kamper Papan 3/208,800,000.00211,200.00- 0211,200.00B160.4000M2Kaca Polos 5 MM121,000.0048,400.00- 048,400.00B460.3000KgLem kayu14,900.004,470.00- 04,470.000.8000OhPekerja60,000.00- 048,000.0048,000.00u102.0000OhTukang Kayu82,000.00- 0164,000.00164,000.00u70.2000OhKepala Tukang Kayu88,000.00- 017,600.0017,600.00U30.0400OhMandor95,000.00- 03,800.003,800.00U1Total :264,070.00233,400.00497,470.001 M2 DAUN PINTU PANIL KAMFER + KACA TEMPERED 8 MM800,000.00535,670.00233,400.00769,070.00811 M2 DAUN PINTU DOUBLE TEAKWOOD0.0250M3Kayu kamfer Papan 3/208,800,000.00220,000.00- 0220,000.00B160.0300KgPaku List20,000.00600.00- 0600.00B270.3000LtrLem kayu14,900.004,470.00- 04,470.00B731.0000LbrTeakwood 120/240 x 4 mm120,000.00120,000.00- 0120,000.00B480.8000OhPekerja60,000.00- 048,000.0048,000.00u102.0000OhTukang Kayu82,000.00- 0164,000.00164,000.00u70.2000OhKepala Tukang Kayu88,000.00- 017,600.0017,600.00U30.0400OhMandor95,000.00- 03,800.003,800.00U1Total :345,070.00233,400.00578,470.001 M2 PASANG PINTU PLAYWOOD 4 MM65,000.00290,070.00233,400.000523,470.00821 M2 PEK. PINTU KACA / JENDELA RANGKA ALUMINIUM4.4000M'Profil Aluminium90,000.00396,000.00- 0396,000.000.0800M2Kaca Polos 5 MM121,000.009,680.00- 09,680.000.2700tubeSealant52,000.0014,040.00- 014,040.000.0850OhPekerja60,000.00- 05,100.005,100.000.0850OhTukang Besi79,000.00- 06,715.006,715.000.0080OhKepala Tukang Besi88,000.00- 0704.00704.000.0040OhMandor95,000.00- 0380.00380.00Total :419,720.0012,899.00432,619.001 M2 KACA RYBEN HITAM 5 MM132,000.00420,600.0012,899.00433,499.001 M2 KACA RYBEN BIRU 5 MM125,000.00420,040.0012,899.00432,939.001 M2 KACA 12 MM200,000.00426,040.0012,899.00438,939.00831 M2 DAUN PINTU TEAKWOOD+ALL TEXTURKULIT JERUK0.0250M3Kayu kamfer Papan8,800,000.00220,000.00- 0220,000.00B160.0300KgPaku List20,000.00600.00- 0600.00B270.8000LtrLem kayu14,900.0011,920.00- 011,920.00B730.5000LbrTeakwood120,000.0060,000.00- 060,000.00B480.5000LbrPlywood lapis all tex. kulit jeruk110,000.0055,000.00- 055,000.00B500.8000OhPekerja60,000.00- 048,000.0048,000.00u102.5000OhTukang Kayu82,000.00- 0205,000.00205,000.00u70.2500OhKepala Tukang Kayu88,000.00- 022,000.0022,000.00U30.0400OhMandor95,000.00- 03,800.003,800.00U1Total :347,520.00278,800.00626,320.00841 M2 PEK. DAUN PINTU/JENDELA KACAPOLOS 5 MM0.0240M3Kayu kamfer papan8,800,000.00211,200.00- 0211,200.00B160.8000M2Kaca Polos 5 MM121,000.0096,800.00- 096,800.00B460.1000KgPaku List20,000.002,000.00- 02,000.00B270.8000OhPekerja60,000.00- 048,000.0048,000.00u102.0000OhTukang Kayu82,000.00- 0164,000.00164,000.00u70.2000OhKepala Tukang Kayu88,000.00- 017,600.0017,600.00U30.0400OhMandor95,000.00- 03,800.003,800.00U1Total :310,000.00233,400.00543,400.00851 M2 PEK. DAUN PINTU/JENDELA KACA RYBRN BIRU 5 MM0.0240M3Kayu kamfer papan8,800,000.00211,200.00- 0211,200.00B161.0000M2Kaca Ryben Biru 5 MM125,000.00125,000.00- 0125,000.00B460.1000KgPaku List20,000.002,000.00- 02,000.00B270.8000OhPekerja60,000.00- 048,000.0048,000.00u102.0000OhTukang Kayu82,000.00- 0164,000.00164,000.00u70.2000OhKepala Tukang Kayu88,000.00- 017,600.0017,600.00U30.0400OhMandor95,000.00- 03,800.003,800.00U1Total :338,200.00233,400.00571,600.001 M2 KACA RYBEN HITAM 5 MM132,000.00345,200.00233,400.00578,600.00861 M2 EKERJAAN DAUN PINTU/JENDELA KAYU KAMPER KAWAT JARING0.0150M3Kayu kamper papan8,800,000.00132,000.00- 0132,000.000.8000M2Kawat Harmonika25,000.0020,000.00- 020,000.000.1000KgPaku list20,000.002,000.00- 02,000.002.0000OhTukang kayu82,000.00- 0164,000.00164,000.000.2000OhKepala tukang kayu88,000.00- 017,600.0017,600.001.0000OhPekerja60,000.00- 060,000.0060,000.000.1000OhMandor95,000.00- 09,500.009,500.00Total :154,000.00251,100.00405,100.001 M2 PASANG KAWAT 4 x 4 cm25,000.0022,000.0035,871.4357,871.43871 M2 MENGECET DENGAN MENI0.1000KgCat Meni Kayu25,000.002,500.00- 02,500.00B620.0200OhPekerja60,000.00- 01,200.001,200.00U100.2000OhTukang Cat76,000.00- 015,200.0015,200.00U90.0200OhKepala Tukang Cat88,000.00- 01,760.001,760.00U50.0100OhMandor95,000.00- 0950.00950.00U1Total :2,500.0019,110.0021,610.00881 M2 MENGECAT KAYU BARU(1 lapis plamur, 1 lapis cat dasar, 2 cat halus)0.2000KgCat Meni Kayu25,000.005,000.00- 05,000.00B620.1500KgDempul25,000.003,750.00- 03,750.00B670.1700KgCat Dasar38,500.006,545.00- 06,545.00B630.2600KgCat Kayu55,000.0014,300.00- 014,300.00B640.0700OhPekerja60,000.00- 04,200.004,200.00U100.0090OhTukang Cat76,000.00- 0684.00684.00U90.0060OhKepala Tukang Cat88,000.00- 0528.00528.00U50.0025OhMandor95,000.00- 0237.50237.50U1Total :29,595.005,649.5035,244.501 M2 MENGECAT KAYU LAMATotal :18,050.003,445.6321,495.63891 M2 MENGECAT TEMBOK BARU1 X PLAMIR TEMBOK, 2 X CAT TEMBOK0.1000KgPlamur Tembok8,000.00800.00- 0800.00B650.2600KgCat Tembok33,000.008,580.00- 08,580.00B660.0200OhPekerja60,000.00- 01,200.001,200.00U100.0630OhTukang Cat76,000.00- 04,788.004,788.00U90.0063OhKepala Tukang Cat88,000.00- 0554.40554.40U50.0025OhMandor95,000.00- 0237.50237.50U1Total :9,380.006,779.9016,159.901 M2 MENGECAT TEMBOK LAMATotal :8,580.006,201.6614,781.66901 M2 PEK. POLITURAN0.1000LtrPolitur48,000.004,800.00- 04,800.00B690.1500LtrImpra49,500.007,425.00- 07,425.00B700.2000LtrThinner Spesial30,000.006,000.00- 06,000.00B710.5000LbrAmplas5,500.002,750.00- 02,750.00B610.0500OhPekerja60,000.00- 03,000.003,000.00U100.2250OhTukang Cat76,000.00- 017,100.0017,100.00U90.0225OhKepala Tukang Cat88,000.00- 01,980.001,980.00U50.0075OhMandor95,000.00- 0712.50712.50U1Total :20,975.0022,792.5043,767.501 M2 POLITUR KAYU LAMATotal :16,175.0017,576.5833,751.58911 M2 PEK. VERNIS0.3700LtrVernis39,000.0014,430.00- 014,430.000.5000LbrAmplas5,500.002,750.00- 02,750.000.1150OhTukang cat76,000.00- 08,740.008,740.000.0115OhKep. Tukang cat88,000.00- 01,012.001,012.000.1500OhPekerja60,000.00- 09,000.009,000.000.0075OhMandor95,000.00- 0712.50712.50Total :17,180.0019,464.5036,644.501 M2 VERNIS KAYU LAMATotal :14,430.0016,348.8230,778.82921 M2 PEKERJAAN PELABURAN KAYU RESIDU/TEER0.3500LtrResidu10,000.003,500.00- 03,500.000.1000OhPekerja60,000.00- 06,000.006,000.000.0060OhMandor95,000.00- 0570.00570.00Total :3,500.006,570.0010,070.00931 M2 PAS. KERAMIK 40 x 40 CM6.6300BhLantai Keramik9,250.0061,327.50- 061,327.509.8000KgSemen Portland1,300.0012,740.00- 012,740.001.3000KgSemen warna11,000.0014,300.00- 014,300.000.0450M3Pasir Pasang152,000.006,840.00- 06,840.000.2500OhPekerja60,000.00- 015,000.0015,000.000.1200OhTukang Batu76,000.00- 09,120.009,120.000.0120OhKepala Tukang Batu88,000.00- 01,056.001,056.000.0130OhMandor95,000.00- 01,235.001,235.00Total :95,207.5026,411.00121,618.501 M2 PAS. KERAMIK ANTI SLIP 40 x 40 CM12,500.00116,755.0026,411.00143,166.00941 M2 PAS. PLINT KERAMIK 10 x 40 CM2.6500BhLantai Keramik2,313.006,129.45- 06,129.451.1400KgSemen Portland1,300.001,482.00- 01,482.000.1000KgSemen warna11,000.001,100.00- 01,100.000.0030M3Pasir Pasang152,000.00456.00- 0456.000.0900OhPekerja60,000.00- 05,400.005,400.000.0900OhTukang Batu76,000.00- 06,840.006,840.000.0090OhKepala Tukang Batu88,000.00- 0792.00792.000.0050OhMandor95,000.00- 0475.00475.00Total :9,167.4513,507.0022,674.45951 M2 PAS. KERAMIK 30x30 CM ANTI SLIP11.870BhLantai Keramik5,045.0059,884.15- 059,884.15B3710.000KgSemen Portland1,300.0013,000.00- 013,000.00B81.5000KgSemen Portland11,000.0016,500.00- 016,500.00B90.0450M3Pasir Pasang152,000.006,840.00- 06,840.00B20.6200OhPekerja60,000.00- 037,200.0037,200.00U100.3500OhTukang Batu76,000.00- 026,600.0026,600.00U60.0350OhKepala Tukang Batu88,000.00- 03,080.003,080.00U20.0300OhMandor95,000.00- 02,850.002,850.00U1Total :96,224.1569,730.00165,954.15961 M2 PAS. KERAMIK 30x30 CM11.870BhLantai Keramik4,727.0056,109.49- 056,109.49B3810.000KgSemen Portland1,300.0013,000.00- 013,000.00B81.5000KgSemen Warna11,000.0016,500.00- 016,500.00B90.0450M3Pasir Pasang152,000.006,840.00- 06,840.00B20.6200OhPekerja60,000.00- 037,200.0037,200.00U100.3500OhTukang Batu76,000.00- 026,600.0026,600.00U60.0350OhKepala Tukang Batu88,000.00- 03,080.003,080.00U20.0300OhMandor95,000.00- 02,850.002,850.00U1Total :92,449.4969,730.00162,179.49971 M1 PAS. PLINT KERAMIK 10x30 CM3.5300BhLantai Keramik1,576.005,563.28- 05,563.28B381.1400KgSemen Portland1,300.001,482.00- 01,482.00B80.1000KgSemen Warna11,000.001,100.00- 01,100.00B90.0030M3Pasir Pasang152,000.00456.00- 0456.00B20.0900OhPekerja60,000.00- 05,400.005,400.00U100.0900OhTukang Batu76,000.00- 06,840.006,840.00U60.0090OhKepala Tukang Batu88,000.00- 0792.00792.00U20.0050OhMandor95,000.00- 0475.00475.00U1Total :8,601.2813,507.0022,108.28981 M2 PAS. KERAMIK 20x20 CM26.500BhKeramik 20/202,231.0059,121.50- 059,121.50B4110.400KgSemen Portland1,300.0013,520.00- 013,520.00B81.6200KgSemen Warna11,000.0017,820.00- 017,820.00B90.0450M3Pasir Pasang152,000.006,840.00- 06,840.00B20.6200OhPekerja60,000.00- 037,200.0037,200.00U100.3500OhTukang Batu76,000.00- 026,600.0026,600.00U60.0350OhKepala Tukang Batu88,000.00- 03,080.003,080.00U20.0300OhMandor95,000.00- 02,850.002,850.00U1Total :97,301.5069,730.00167,031.501 M2 PAS. KERAMIK 20x20 CM ANTI SLIP2,231.0097,301.5069,730.00167,031.50991 M2 MEMASANG DINDING KERAMIK 20 x 25 CM20.000BhLantai Keramik 20/253,250.0065,000.00- 065,000.0011.400ZakSemen portland1,300.0014,820.00- 014,820.000.0420M3Pasir Pasang152,000.006,384.00- 06,384.000.1000KgSemen Warna11,000.001,100.00- 01,100.000.3500OhTukang Batu76,000.00- 026,600.0026,600.000.0350OhKepala Tukang Batu88,000.00- 03,080.003,080.000.6200OhPekerja60,000.00- 037,200.0037,200.000.0300OhMandor95,000.00- 02,850.002,850.00Total :87,304.0069,730.00157,034.001001 M' PASANGAN KERAMIK STOPNOSING 1PC : 2PS5.3000BjKeramik Stopnosing 6 x 20 cm18,750.0099,375.00- 099,375.001.1400KgSemen portland1,300.001,482.00- 01,482.000.0030M3Pasir pasang152,000.00456.00- 0456.000.0250KgSemen Warna11,000.00275.00275.000.0900OhTukang batu76,000.00- 06,840.006,840.000.0090OhKep. tukang batu88,000.00- 0792.00792.000.0900OhPekerja60,000.00- 05,400.005,400.000.0050OhMandor95,000.00- 0475.00475.00Total :101,588.0013,507.00115,095.00KERAMIK BORDER 8 X 20 CM19,250.00104,238.0013,507.00117,745.001011 UNIT SEPTICTANK UKURAN 100 X2005.9800m3Galian Tanah47,375.00- 0- 0283,302.500.1500m3Urugan Pasir180,950.00- 0- 027,142.5013.660m3Pas. Bata 1 :2283,666.00- 0- 03,874,877.560.3590m3Beton 1; 2; 3, Tutup Fe=40 Kg630,900.00- 0- 0226,493.1014.360kgBesi Beton11,778.85- 0- 0169,144.293.5900m2Begesting532,819.00- 0- 01,912,820.210.2990m3Beton Bawah 1:3:5467,100.00- 0- 0139,662.900.0390m3Beton 1 : 2 : 3, ring Fe=40 Kg630,900.00- 0- 024,605.101.5600kgBesi Beton11,778.85- 0- 018,375.010.3900m2Begesting99,129.00- 0- 038,660.3117.110m2Plesteran 1 : 242,001.20- 0- 0718,640.532.0000BhPipa hawa galvanis d =3/4"55,000.00- 0- 0110,000.002.0000M'Pipa saluran d = 4"16,000.00- 0- 032,000.00Total :- 0- 07,575,724.001021 UNIT PERESAPAN UKURAN 100 X 2005.6210M3Galian Tanah47,375.00- 0- 0266,294.880.4186M3Urugan tanah15,791.67- 0- 06,610.391.1960M3Ijuk7,700.00- 0- 09,209.201.6146M3Karang75,000.00- 0- 0121,095.001.0465M3Kerikil115,000.00- 0- 0120,347.501.0465M3Pasir urug135,000.00- 0- 0141,277.503.0000M'Pipa saluran d = 4"16,000.00- 0- 048,000.00Total :- 0- 0712,834.471 UNIT SEPTICTANK & PERESAPANTotal :8,288,558.471031 M' RELING KAYU PAPAN0.0174M3Kayu kamfer Kruing- 0- 0- 0- 0B160.0500KgPaku list20,000.001,000.00- 01,000.00B271.0000OhPekerja60,000.00- 060,000.0060,000.00U103.0000OhTukang Kayu82,000.00- 0246,000.00246,000.00U70.3000OhKepala Tukang Kayu88,000.00- 026,400.0026,400.00U30.0625OhMandor95,000.00- 05,937.505,937.50U1Total :1,000.00338,337.50339,337.50104MEMASANG FLOOR DRAIN1.0000Bhfloor drain Stainlees55,000.0055,000.00- 055,000.000.1000OhTukang batu76,000.00- 07,600.007,600.000.0100OhKepala tukang batu88,000.00- 0880.00880.000.0100OhPekerja60,000.00- 0600.00600.000.0050OhMandor95,000.00- 0475.00475.00Total :55,000.009,555.0064,555.00105MEMASANG 1 Bh BAK MANDI KERAMIK1.0000BhBak mandi Keramik250,000.00250,000.00- 0250,000.001.0000LsPerlengkapan ( 18 % harga )45,000.0045,000.00- 045,000.002.7000OhTukang batu76,000.00- 0205,200.00205,200.000.5400OhKepala tukang batu88,000.00- 047,520.0047,520.001.8000OhPekerja60,000.00- 0108,000.00108,000.000.1100OhMandor95,000.00- 010,450.0010,450.00Total :295,000.00371,170.00666,170.00106MEMASANG 1 Bh KLOSET JONGKOK PORSELEN1.0000BhKloset jongkok porselen165,000.00165,000.00$ -165,000.006.0000KgSemen portland1,300.007,800.00$ -7,800.000.0100MPasir pasang152,000.001,520.00$ -1,520.001.0000OhPekerja60,000.00$ -60,000.0060,000.001.5000OhTukang batu76,000.00$ -114,000.00114,000.001.5000OhKepala Tukang Batu88,000.00$ -132,000.00132,000.000.1600OhMandor95,000.00$ -15,200.0015,200.00Total :174,320.00321,200.00495,520.00MEMASANG 1 Bh KLOSET DUDUK PORSELEN1,600,000.001,609,320.00321,200.001,930,520.00107MEMASANG 1 Bh KRAN 0,75" ATAU 0,5"1.0000BhKran air35,000.0035,000.00$ -35,000.000.0250BhSeal tape3,300.0082.50$ -82.500.0100OhPekerja60,000.00$ -600.00600.000.1000OhTukang batu76,000.00$ -7,600.007,600.000.0100OhKepala Tukang Batu88,000.00$ -880.00880.000.0050OhMandor95,000.00$ -475.00475.00Total :35,082.509,555.0044,637.50108MEMASANG 1 Bh BAK MANDI FIBERGLASSvolume 0,30 M1.0000BhBak Fiberglass253,000.00253,000.00$ -253,000.001.0000LsPerlengkapan (18 % harga)45,540.0045,540.00$ -45,540.001.8000OhPekerja60,000.00$ -108,000.00108,000.002.7000OhTukang batu76,000.00$ -205,200.00205,200.000.5400OhKepala Tukang Batu88,000.00$ -47,520.0047,520.000.1100OhMandor95,000.00$ -10,450.0010,450.00Total :298,540.00371,170.00669,710.00109MEMASANG 1 Bh WASTAFEL1.0000BhWastafel375,000.00375,000.00- 0375,000.001.0000LsPerlengkapan (12%)45,000.0045,000.00- 045,000.006.0000KgSemen portland1,300.007,800.00- 07,800.000.0100M3Pasir pasang152,000.001,520.00- 01,520.001.4500OhTukang batu76,000.00- 0110,200.00110,200.000.1500OhKepala tukang batu88,000.00- 013,200.0013,200.001.2000OhPekerja60,000.00- 072,000.0072,000.000.1000OhMandor95,000.00- 09,500.009,500.00Total :429,320.00204,900.00634,220.001101 Bh. PASANG SIVON WASTAFEL1.0000BhSivon Wastafel50,000.0050,000.00$ -50,000.000.0250BhSeal Tape3,300.0082.50$ -82.501.2000KgPekerja60,000.00-$ 72,00072,000.001.4500OhTukang Batu76,000.00-$ 110,200110,200.000.1500OhKepala Tukang Batu88,000.00$ -13,200.0013,200.000.1000OhMandor95,000.00$ -9,500.009,500.00Total :50,082.50204,900.00254,982.501111 Bh. PASANG KUNCI 2 SLAAG1.0000BhKunci tanam biasa187,000.00187,000.00$ -187,000.000.0100OhPekerja60,000.00$ -600.00600.000.5000OhTukang besi79,000.00$ -39,500.0039,500.000.0100OhKepala Tukang Besi88,000.00$ -880.00880.000.0050OhMandor95,000.00$ -475.00475.00Total :187,000.0041,455.00228,455.001 Bh KUNCI TOMBOL60,000.0060,000.0041,455.00101,455.001121 Bh. PASANG ENGSEL PINTU1.0000BhEngsel pintu30,000.0030,000.00$ -30,000.000.0150OhPekerja60,000.00$ -900.00900.000.1500OhTukang besi79,000.00$ -11,850.0011,850.000.0150OhKepala Tukang Besi88,000.00$ -1,320.001,320.000.0080OhMandor95,000.00$ -760.00760.00Total :30,000.0014,830.0044,830.001131 Bh. PASANG ENGSEL JENDELA KUPU- KUPU1.0000BhEngsel jendela20,000.0020,000.00$ -20,000.000.0100OhPekerja60,000.00$ -600.00600.000.1000OhTukang besi79,000.00$ -7,900.007,900.000.0100OhKepala Tukang Besi88,000.00$ -880.00880.000.0005OhMandor95,000.00$ -47.5047.50Total :20,000.009,427.5029,427.501141 Bh PASANG GRENDEL PINTU1.0000BhGrendel Pintu15,000.0015,000.00- 015,000.000.0150OhPekerja60,000.00- 0900.00900.000.1500OhTukang Besi79,000.00- 011,850.0011,850.000.0015OhKepala Tukang Besi88,000.00- 0132.00132.000.0800OhMandor95,000.00- 07,600.007,600.00Total :15,000.0020,482.0035,482.001151 Bh PASANG GRENDEL JENDELA DAN VENTILASI1.0000BhGrendel Jendela10,000.0010,000.00- 010,000.000.0150OhPekerja60,000.00- 0900.00900.000.1500OhTukang Besi79,000.00- 011,850.0011,850.000.0015OhKepala Tukang Besi88,000.00- 0132.00132.000.0800OhMandor95,000.00- 07,600.007,600.00Total :10,000.0020,482.0030,482.001161 Bh. PASANG KAIT KANGIN1.0000BhKait angin16,000.0016,000.00$ -16,000.000.0150OhPekerja60,000.00$ -900.00900.000.0150OhTukang besi79,000.00$ -1,185.001,185.000.0150OhKepala Tukang Besi88,000.00$ -1,320.001,320.000.0008OhMandor95,000.00$ -76.0076.00Total :16,000.003,481.0019,481.001171 Bh PASANGAN ESPANOLET1.0000BhEspanolet70,000.0070,000.00- 070,000.000.1400OhTukang kayu88,000.00- 012,320.0012,320.000.0800OhPekerja60,000.00- 04,800.004,800.00Total :70,000.0017,120.0087,120.001181 Bh. PASANG KUNCI SLOT1.0000BhKunci slot20,200.0020,200.00$ -20,200.000.0200OhPekerja60,000.00$ -1,200.001,200.000.2000OhTukang besi79,000.00$ -15,800.0015,800.000.0200OhKepala Tukang Besi88,000.00$ -1,760.001,760.000.0010OhMandor95,000.00$ -95.0095.00Total :20,200.0018,855.0039,055.001191 M. PASANG KACA MATI1.1000BhKaca Bening 5 mm121,000.00133,100.00$ -133,100.000.0150OhPekerja60,000.00$ -900.00900.000.1500OhTukang besi79,000.00$ -11,850.0011,850.000.0150OhKepala Tukang Besi88,000.00$ -1,320.001,320.000.0008OhMandor95,000.00$ -76.0076.00Total :133,100.0014,146.00147,246.001 M2 KACA BENING 8 MM150,000.00165,000.0017,536.36182,536.361201 M2 PEKERJAAN PAPAN TALANG KAYU KRUING0.0250M3Kayu kruing papan5,830,000.00145,750.00- 0145,750.000.2000BhPaku usuk15,400.003,080.00- 03,080.000.8000OhTukang kayu82,000.00- 065,600.0065,600.000.0800OhKepala tukang kayu88,000.00- 07,040.007,040.000.2500OhPekerja60,000.00- 015,000.0015,000.000.0140OhMandor95,000.00- 01,330.001,330.00Total :148,830.0088,970.00237,800.001211 M2 PASANG ATAP GENTENG KODOK PLENTONG25.000BhGenteng kodok Plentong3,800.0095,000.00- 095,000.000.0600OhTukang kayu82,000.00- 04,920.004,920.000.0060OhKepala tukang kayu88,000.00- 0528.00528.000.1500OhPekerja60,000.00- 09,000.009,000.000.0080OhMandor95,000.00- 0760.00760.00Total :95,000.0015,208.00110,208.00GENTENG KODOK MEDIUM2,750.0082,500.0015,208.0097,708.00GENTENG PRESS MEDIUM1,650.0049,500.0015,208.0064,708.00GENTENG PRESS PLENTONG2,200.0055,000.0015,208.0070,208.001221 M2 PASANG ATAP SENG GELOMBANG BJLS 280.6000BhSeng Gelombang55,000.0033,000.00- 033,000.000.1200KgPaku Seng22,000.002,640.00- 02,640.000.1400OhTukang kayu82,000.00- 011,480.0011,480.000.0750OhKepala tukang kayu88,000.00- 06,600.006,600.000.0080OhPekerja60,000.00- 0480.00480.000.0080OhMandor95,000.00- 0760.00760.00Total :35,640.0019,320.0054,960.001 M2 ATAP ASBES SEMEN42,000.0027,840.0019,320.0047,160.001 M2 ATAP TRIMDEK225,000.0048,000.0019,320.0067,320.001231 M1 PASANG BUBUNGAN PRESS MEDIUM3.5000BhBubungan press medium2,500.008,750.00- 08,750.008.0000KgSemen portland1,300.0010,400.00- 010,400.000.0320M3Pasir pasang152,000.004,864.00- 04,864.000.2000OhTukang kayu82,000.00- 016,400.0016,400.000.0200OhKepala tukang kayu88,000.00- 01,760.001,760.000.4000OhPekerja60,000.00- 024,000.0024,000.000.0200OhMandor95,000.00- 01,900.001,900.00Total :24,014.0044,060.0068,074.001 M1 PASANG BUBUNGAN KODOK PLENTONG16,500.0064,764.0044,060.00108,824.001 M1 PASANG BUBUNGAN KODOK MEDIUM10,500.0052,014.0044,060.0096,074.001 M1 PASANG BUBUNGAN PRESS PLENTONG4,500.0028,764.0044,060.0072,824.001241 M' PASANG BUBUNGAN STEL GELOMBANG LEBAR 0,92 mm2.4000LbrBubungan Stel Gelombang52,000.00124,800.00- 0124,800.000.1100KgPaku Seng22,000.002,420.00- 02,420.000.0840OhPekerja60,000.00- 05,040.005,040.000.1250OhTukang Kayu82,000.00- 010,250.0010,250.000.0130OhKepala Tukang Kayu88,000.00- 01,144.001,144.000.0040OhMandor95,000.00- 0380.00380.00Total :127,220.0016,814.00144,034.001251 Bh PEKERJAAN PASANG MURDA/BENTALA IKUT CELEDU GENTENG1.0000BhMurda Genteng65,000.0065,000.00- 065,000.000.5000KgSemen portland1,300.00650.00- 0650.000.1000OhPekerja60,000.00- 06,000.006,000.000.0050OhMandor95,000.00- 0475.00475.00Total :65,650.006,475.0072,125.001 Bh PAS. IKUT CELEDU GENTENG45,000.0045,650.006,475.0052,125.001 Bh PAS. MURDA PARAS150,000.00150,650.006,475.00157,125.001 Bh PAS. IKUT CELEDU PARAS80,000.0080,650.006,475.0087,125.001261 M2 PASANGAN PAVING BLOCK1.0000M2Paving block 20x20 t=8 cm75,000.0075,000.00- 075,000.000.3100OhTukang batu76,000.00- 023,560.0023,560.000.0310OhKep. tukang batu88,000.00- 02,728.002,728.000.0630OhPekerja60,000.00- 03,780.003,780.000.0310OhMandor95,000.00- 02,945.002,945.000.0600M3Pasir pasang152,000.009,120.00- 09,120.00Total :84,120.0033,013.00117,133.00Paving block 20x20 t=6 cm75,000.0075,000.0033,013.00108,013.001271 M3 BETON PENGRESEK 1:3:5 + PILAH (40:60)0.4000M3Paras pilah121,000.0048,400.00- 048,400.000.2328M3Kerikil115,000.0026,772.00- 026,772.000.1308M3Pasir beton95,000.0012,426.00- 012,426.0067.980KgSemen portland1,300.0088,374.00- 088,374.001.0000OhTukang batu76,000.00- 076,000.0076,000.000.1000OhKep. tukang batu88,000.00- 08,800.008,800.008.0000OhPekerja60,000.00- 0480,000.00480,000.000.3000OhMandor95,000.00- 028,500.0028,500.00Total :175,972.00593,300.00769,272.001281 M2 PASANGAN PARAS KEROBOKAN1.000M2Paras Kerobokan75,000.0075,000.00- 075,000.0011.750KgSemen portland1,300.0015,275.00- 015,275.002.0000OhTukang paras bali82,000.00- 0164,000.00164,000.000.4000OhKep. tukang style Bali88,000.00- 035,200.0035,200.002.0000OhPekerja60,000.00- 0120,000.00120,000.000.1000OhMandor95,000.00- 09,500.009,500.00Total :90,275.00328,700.00418,975.001 M2 PASANG BATU ALUR75,000.0097,775.00328,700.00426,475.001 M2 PASANG BATU SERAY42,500.0057,775.00328,700.00386,475.001 M2 PASANG PARAS PALIMANAN95,000.00110,275.00328,700.00438,975.001 M2 PASANG BATU CANDI95,000.00110,275.00328,700.00438,975.001 M2 PASANG PARAS JOGYA75,000.0090,275.00328,700.00418,975.001291 M2 PASANG ORNAMEN PEPALIHAN SARWA GENEP80.000BjBata gosok3,000.00240,000.00- 0240,000.005.8000BjParas gosok21,000.00121,800.00- 0121,800.000.2000M3Pasir pasang152,000.0030,400.00- 030,400.0034.250KgSemen portland1,300.0044,525.00- 044,525.004.0000OhTukang style Bali82,000.00- 0328,000.00328,000.000.4000OhKep. tukang style Bali88,000.00- 035,200.0035,200.001.5000OhPekerja60,000.00- 090,000.0090,000.000.0250OhMandor95,000.00- 02,375.002,375.00Total :436,725.00455,575.00892,300.001 M2 PASANG ORNAMEN BATA GOSOK3,000.00314,925.00328,517.85643,442.851301 M2 PASANGAN DINDING ROSTER 12 x 11 x 24 CM36.000BhRoster/Kerawang10,000.00360,000.00- 0360,000.0012.800KgSement portland1,300.0016,640.00- 016,640.000.0350M3Pasir Pasang152,000.005,320.00- 05,320.000.3000OhPekerja60,000.00- 018,000.0018,000.000.1000OhTukang Batu76,000.00- 07,600.007,600.000.0100OhKepala Tukang Batu88,000.00- 0880.00880.000.0150OhMandor95,000.00- 01,425.001,425.00Total :381,960.0027,905.00409,865.001311 M2 PASANG KORAL SIKAT BERMOTIF3.0000ZakKoral sikat46,500.00139,500.00- 0139,500.0015.7500KgSement portland1,300.0020,475.00- 020,475.000.0230M3Pasir pasang152,000.003,496.00- 03,496.001.5000OhTukang batu76,000.00- 0114,000.00114,000.000.0930OhKep. Tukang batu88,000.00- 08,184.008,184.000.6250OhPekerja60,000.00- 037,500.0037,500.000.0620OhMandor95,000.00- 05,890.005,890.00Total :163,471.00165,574.00329,045.001321 M2 PASANGAN DINDING BATU PARAS1.1000M2Batu Paras175,000.00192,500.00- 0192,500.0011.750KgSemen portland1,300.0015,275.00- 015,275.000.0350M3Pasir pasang152,000.005,320.00- 05,320.000.3500OhTukang Batu76,000.00- 026,600.0026,600.000.0350OhKepala Tukang Batu88,000.00- 03,080.003,080.000.6200OhPekerja60,000.00- 037,200.0037,200.000.0300OhMandor95,000.00- 02,850.002,850.00Total :213,095.0069,730.00282,825.001331 M' Memasang pipa PVC tipe AW 0,5"-1,5"1.2000M'Pipa PVC AW 0,5"4,125.004,950.00$ -4,950.001.0000lsPerlengkapan 35%1,443.751,443.75$ -1,443.750.0360OhPekerja60,000.00$ -2,160.002,160.000.0600OhTukang Pipa76,000.00$ -4,560.004,560.000.0060OhKepala Tukang Pipa76,000.00$ -456.00456.000.0018OhMandor95,000.00$ -171.00171.00Total :6,393.757,347.0013,740.751341M Memasang Pipa Pembuangan 21.0000M'Pipa 213,750.0013,750.00$ -13,750.000.4000OhPekerja60,000.0024,000.00$ -24,000.000.0400OhMandor95,000.00$ -3,800.003,800.00Total :37,750.003,800.0041,550.001351M Memasang Pipa Pembuangan 31.0000M'Pipa 315,125.0015,125.00$ -15,125.000.4000OhPekerja60,000.0024,000.00$ -24,000.000.0400OhMandor95,000.00$ -3,800.003,800.00Total :39,125.003,800.0042,925.001361M Memasang Pipa Pembuangan 41.0000M'Pipa 416,000.0016,000.00$ -16,000.000.4000OhPekerja60,000.0024,000.00$ -24,000.000.0400OhMandor95,000.00$ -3,800.003,800.00Total :40,000.003,800.0043,800.00137PEK. INSTALASI TITIK LAMPU/ CEILLING FAN8.0000M'Kabel NYM 3x2.5 mm12,500.00100,000.00-100,000.001.0000BhFiting segi empat13,000.0013,000.00-13,000.008.0000M'conduit PVC clypsal dia 20 mm3,600.0028,800.00-28,800.000.5000M'Flexible PVC clypsal dia 20 mm2,250.001,125.00-1,125.001.0000BhTee dos clypsal dia 20 mm2,250.002,250.00-2,250.006.0000BhKlem clypsal dia 20 mm1,350.008,100.00-8,100.003.0000BhSocket clypsal dia 20 mm650.001,950.00-1,950.000.4000BhInbow dos MK2,700.001,080.00-1,080.000.1000RollIsolasi unibel7,800.00780.00-780.001.0000TtkUb. Pas. Instalasi Titik Lampu/ Celling Fan30,000.00-30,000.0030,000.00Total :145,175.0030,000.00187,085.00138PEK. INSTALASI TITIK STOP KONTAK/ EXHAUST FAN10.000M'Kabel NYM 3x2.5 mm12,500.00125,000.00-125,000.0010.000M'conduit PVC clypsal dia 20 mm3,600.0036,000.00-36,000.000.5000M'Flexible PVC clypsal dia 20 mm2,250.001,125.00-1,125.001.0000BhTee dos clypsal dia 20 mm2,250.002,250.00-2,250.006.0000BhKlem clypsal dia 20 mm1,350.008,100.00-8,100.004.0000BhSocket clypsal dia 20 mm650.002,600.00-2,600.001.0000BhInbow dos MK2,700.002,700.00-2,700.000.1000RollIsolasi unibel7,800.00780.00-780.001.0000TtkUb. Pas. Instalasi Ttk Stop Kontak/ Exhaust Fan30,000.00-30,000.0030,000.00Total :164,375.0030,000.00208,555.00139PEK. INSTALASI POWER AC/ WATER HEATER15.000M'Kabel NYM 3x2.5 mm12,500.00187,500.00-187,500.0015.000M'conduit PVC clypsal dia 20 mm3,600.0054,000.00-54,000.000.5000M'Flexible PVC clypsal dia 20 mm2,250.001,125.00-1,125.001.0000BhTee dos clypsal dia 20 mm2,250.002,250.00-2,250.0010.000BhKlem clypsal dia 20 mm1,350.0013,500.00-13,500.004.0000BhSocket clypsal dia 20 mm650.002,600.00-2,600.001.0000BhInbow dos MK2,700.002,700.00-2,700.000.1000RollIsolasi unibel7,800.00780.00-780.001.0000TtkUb. Pas. Instalasi Titik Power AC/ Water Heater32,500.00-32,500.0032,500.00Total :244,875.0032,500.00296,955.00140PEK. INSTALASI TELEPHONE25.000M'Kabel Telephone 2x2x0.6 mm1,250.0031,250.00-31,250.0025.000M'conduit PVC clypsal dia 20 mm3,600.0090,000.00-90,000.0015.000BhKlem clypsal dia 20 mm1,350.0020,250.00-20,250.001.0000BhTee dos clypsal dia 20 mm2,250.002,250.00-2,250.001.0000BhInbow dos MK2,700.002,700.00-2,700.001.0000TtkUb. Pas. Instalasi Kabel Telephone30,000.00-30,000.0030,000.00Total :121,250.0030,000.00176,450.00141PEK. INSTALASI TV25.000M'Kabel TV Coaxial Yuri 5 C (jepang)1,750.0043,750.00-43,750.0017.000M'conduit PVC clypsal dia 20 mm3,600.0061,200.00-61,200.001.000M'Pipa flexible clypsal dia 20 mm2,250.002,250.00-2,250.0010.000BhKlem clypsal dia 20 mm1,350.0013,500.00-13,500.001.0000BhInbow dos MK2,700.002,700.00-2,700.001.0000TtkUb. Pas. Instalasi Kabel TV25,000.00-25,000.0025,000.00Total :123,400.0025,000.00148,400.00

RABRENCANA ANGGARAN BIAYA( RAB )KEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:BELANJA MODAL PENGADAAN KONSTRUKSI/ PEMBELIAN GEDUNG KANTOR KEC. ABANGLOKASI:KECAMATAN ABANGSATUANJUMLAHNO.ITEM PEKERJAANSAT.VOLUMEHARGAHARGA( Rp )( Rp )abcdefIPEKERJAAN PERSIAPAN1Papan NamaBh1.00250,000.00250,000.002Pekerjaan BouwplankLs1.002,000,000.002,000,000.00Jumlah2,250,000.00IIPEKERJAAN TANAH DAN PASIR$ 1Galian Tanah Pondasi TelapakM369.5558,275.004,053,026.25$ 2Galian Tanah Pondasi Batu KaliM3201.3447,375.009,538,482.50$ 3Urugan Tanah KembaliM367.7215,791.671,069,411.67$ 4Urugan Tanah Kembali Peninggian LantaiM3167.6015,791.672,646,683.33$ 5Urugan Sirtu Peninggian LantaiM347.53138,335.006,575,062.55$ 6Urugan PasirM326.92180,950.004,871,174.00$ 7Urugan Sirtu Peninggian SiteM3272.23138,335.0037,658,937.05Jumlah66,412,777.35IIIPEKERJAAN BETON LANTAI I$ 1Pek. Rabat Pondasi Beton 1 Pc: 3Ps : 5KrM32.62467,100.001,223,802.00$ 2Pek. Rabat Jalan Beton 1 Pc: 3Ps : 5KrM39.66467,100.004,512,186.00$ 3Pek. Rabat Lantai Beton 1Pc : 3Ps : 5KrM315.99467,100.007,468,929.00$ 4Pek. Pondasi Telapak Beton 1Pc : 2Ps : 3KrM39.41630,900.005,936,769.00Pek. BekistingM224.0099,129.002,379,096.00Pek. PembesianKg1,788.0911,778.8521,061,643.90$ 5Pek. Sloof 25/40 Beton 1Pc : 2Ps : 3KrM312.30630,900.007,760,070.00Pek. BekistingM298.4099,129.009,754,293.60Pek. PembesianKg2,332.9911,778.8527,479,939.26$ 6Pek. Sloof 20/25 Beton 1Pc : 2Ps : 3KrM31.00630,900.00630,900.00Pek. BekistingM210.0099,129.00991,290.00Pek. PembesianKg184.5311,778.852,173,551.19$ 7Pek. Sloof 15/20 Beton 1Pc : 2Ps : 3KrM31.05630,900.00662,445.00Pek. BekistingM213.9499,129.001,381,858.26Pek. PembesianKg154.8711,778.851,824,190.50$ 8Pek. Kolom 30/45 Beton 1Pc : 2Ps : 3KrM36.64630,900.004,189,176.00Pek. BekistingM273.08197,034.5014,399,281.26Pek. PembesianKg1,311.1511,778.8515,443,839.18$ 9Pek. Kolom 30/40 Beton 1Pc : 2Ps : 3KrM39.69630,900.006,113,421.00Pek. BekistingM2113.06197,034.5022,276,720.57Pek. PembesianKg1,875.3211,778.8522,089,112.98$ 10Pek. Kolom 20/20 Beton 1Pc : 2Ps : 3KrM31.25630,900.00788,625.00Pek. BekistingM225.01197,034.504,927,832.85Pek. PembesianKg254.6511,778.852,999,484.15$ 11Pek. Kolom 15/15 Beton 1Pc : 2Ps : 3KrM30.25630,900.00157,725.00Pek. BekistingM25.50197,034.501,083,689.75Pek. PembesianKg48.1811,778.85567,504.99$ 12Pek. Kolom Praktis 12/12 Beton 1Pc : 2Ps : 3KrM31.18630,900.00744,462.00Pek. BekistingM219.6099,129.001,942,928.40Pek. PembesianKg247.4311,778.852,914,440.86$ 13Pek. Balok 30/45 Beton 1Pc : 2Ps : 3KrM38.10630,900.005,110,290.00Pek. BekistingM257.60281,879.3316,236,249.60Pek. PembesianKg1,549.5211,778.8518,251,563.65$ 14Pek. Balok 30/40 Beton 1Pc : 2Ps : 3KrM37.56630,900.004,769,604.00Pek. BekistingM254.18281,879.3315,272,222.28Pek. PembesianKg1,510.3011,778.8517,789,597.16$ 15Pek. Balok Anak 20/30 Beton 1Pc : 2Ps : 3KrM34.97630,900.003,135,573.00Pek. BekistingM255.42281,879.3315,621,752.65Pek. PembesianKg1,022.2711,778.8512,041,164.99$ 16Pek. Balok 15/25 Beton 1Pc : 2Ps : 3KrM32.50630,900.001,577,250.00Pek. BekistingM243.29281,879.3312,202,556.34Pek. PembesianKg501.6611,778.855,908,977.89$ 17Pek. Plat Lantai Beton 1Pc : 2Ps : 3Kr t=12 cmM345.60630,900.0028,769,040.00Pek. BekistingM2380.01532,819.00202,476,548.19Pek. PembesianKg4,104.1111,778.8548,341,696.07SATUANJUMLAHNO.ITEM PEKERJAANSAT.VOLUMEHARGAHARGA( Rp )( Rp )abcdef$ 18Pek. Tangga Beton 1Pc : 2Ps : 3KrM32.68630,900.001,690,812.00Pek. BekistingM215.92404,641.506,441,892.68Pek. PembesianKg214.3611,778.852,524,914.29$ 19Pek. Lisplank Beton 1Pc : 2Ps : 3KrM34.17630,900.002,630,853.00Pek. BekistingM28.34404,641.503,374,710.11Pek. PembesianKg292.0411,778.853,439,895.35$ 20Pek. Plat Meja Beton 1Pc : 2Ps : 3KrM30.09630,900.0056,781.00Pek. BekistingM21.11532,819.00591,429.09Pek. PembesianKg7.1011,778.8583,629.83Jumlah624,218,210.87IVPEKERJAAN BETON LANTAI II$ 1Pek. Kolom 15/30 Beton 1Pc : 2Ps : 3KrM33.75630,900.002,365,875.00Pek. BekistingM275.01197,034.5014,779,557.85Pek. PembesianKg768.8011,778.859,055,579.88$ 2Pek. Kolom 15/15 Beton 1Pc : 2Ps : 3KrM30.31630,900.00195,579.00Pek. BekistingM28.3399,129.00825,744.57Pek. PembesianKg59.6511,778.85702,608.40$ 3Pek. Kolom Praktis 12/12 Beton 1Pc : 2Ps : 3KrM30.93630,900.00586,737.00Pek. BekistingM215.5699,129.001,542,447.24Pek. PembesianKg196.4311,778.852,313,719.51$ 4Pek. Ring Balok 15/30 Beton 1Pc : 2Ps : 3KrM35.67630,900.003,577,203.00Pek. BekistingM294.50281,879.3326,637,597.00Pek. PembesianKg1,152.1411,778.8513,570,884.24$ 5Pek. Balok 15/25 Beton 1Pc : 2Ps : 3KrM30.75630,900.00473,175.00Pek. BekistingM213.0099,129.001,288,677.00Pek. PembesianKg162.9211,778.851,919,010.24$ 6Pek. Plat Atap Beton 1Pc : 2Ps : 3Kr t=8 cmM34.10630,900.002,586,690.00Pek. BekistingM251.30532,819.0027,333,614.70Pek. PembesianKg328.3211,778.853,867,232.03$ 7Pek. Lisplank Beton 1Pc : 2Ps : 3KrM30.54630,900.00340,686.00Pek. BekistingM26.79404,641.502,747,515.79Pek. PembesianKg38.0411,778.85448,067.45$ 8Pek. Plat Meja Beton 1Pc : 2Ps : 3KrM30.03630,900.0018,927.00Pek. BekistingM20.38532,819.00202,471.22Pek. PembesianKg2.4011,778.8528,269.24Jumlah117,407,868.35VPEKERJAAN PASANGAN DAN PLESTERAN$ 1Pek. Pas. Batu Kali 1Pc : 5PsM3217.55623,493.00135,640,902.15$ 2Pek. Pas. Batu KosongM333.53357,897.0012,000,286.41$ 3Pek. Pas. Batu Bata 1Pc : 5PsM2894.97278,329.00249,096,105.13$ 4Pek. Plesteran Tembok 1Pc : 5PsM21,690.2136,361.2061,458,063.85$ 5Pek. Plesteran Kop DPT & Tangga 1Pc : 5PsM251.1936,361.201,861,329.83$ 6Pek. Plesteran Pada Parkir 1Pc : 5PsM2126.8436,361.204,612,054.61$ 7Pek. Siar DPTM2139.0936,361.205,057,479.31$ 8Pek. Acian TembokM21,690.2116,016.0027,070,403.36$ 9Pek. Acian BetonM2157.1516,016.002,516,914.40$ 10Pek. Pasangan Batu SerayM227.20386,475.0010,512,120.00$ 11Pek. Pasangan Batu Alur HitamM2114.53426,475.0048,844,181.75$ 12Pek. Pasangan Batu CandiM259.09438,975.0025,939,032.75$ 13Pek. Pasangan Paras KerobokanM2131.63418,975.0055,149,679.25$ 14Pek. Pasangan Paras PalimananM222.55438,975.009,898,886.25$ 15Pek. Pasangan Paras JogyaM226.86418,975.0011,253,668.50$ 16Pek. Pasangan Bata GosokM224.20643,442.8515,571,316.91$ 17Ukiran Paras PalimananBh108.0040,000.004,320,000.00$ 18Pek. Pasangan Reling Pada TanggaM16.26250,000.001,565,000.00$ 19Pek. Pasangan Koral SikatM219.36329,045.006,370,311.20$ 20Pek. Pasangan Batu Andesit PolishM216.64500,000.008,320,000.00$ 21Pek. Pasangan Batu Andesit UnpolishM221.60500,000.0010,800,000.00Jumlah707,857,735.65SATUANJUMLAHNO.ITEM PEKERJAANSAT.VOLUMEHARGAHARGA( Rp )( Rp )abcdefVIPEKERJAAN ATAP DAN PLAFOND$ 1Pek. Kuda - kuda Baja UKM2307.80220,000.0067,716,000.00$ 2Pek. Kuda - kuda Kayu KruingM30.319,190,740.002,849,129.40$ 3Pek. Usuk Kayu Kruing ProfilM272.2585,014.756,142,315.69$ 4Pek. Reng Kayu KamferM272.2532,723.742,364,290.22$ 5Pek. List Plank Kamper 2.25/20 + 2.5/15M246.70412,740.0019,274,958.00$ 6Pek. Ring-ring Kamper 2.5/10M212.68412,740.005,233,543.20$ 7Pasang Atap Genteng Kodok MediumM2483.6197,708.0047,252,565.88$ 8Pasang Bubungan Genteng Kodok MediumM1104.1496,074.0010,005,146.36$ 9Pasang Tatab Kamper 2.5/10M212.92412,740.005,332,600.80$ 10Pek. Plafond Kalsiboard Rangka HollowM2594.2395,000.0056,451,850.00$ 11Pek. List Plafond Gypsum 3/9M1394.4335,000.0013,805,050.00$ 12Pek. List Plafond Gypsum 1/5M1328.9227,000.008,880,840.00$ 13Pek. Plafond TeakwoodM272.25118,173.978,538,069.06$ 14Pek. List Plafond Kayu ProfilM129.2429,025.00848,691.00$ 15Pasangan Ikut Celedu ParasBh12.0087,125.001,045,500.00$ 16Pasangan Murda ParasBh5.00157,125.00785,625.00Jumlah256,526,174.60VIIPEKERJAAN KERAMIK$ 1Pas. Keramik Lantai 40 x 40 cm Lt. 1M2199.87121,618.5024,307,889.60$ 2Pas. Plint Keramik 10 x 40 cm Lt. 1M1165.6722,674.453,756,476.13$ 3Pas. Keramik Tangga 40 x 40 cm Anti SlipM218.45143,166.002,641,412.70$ 4Pas. Keramik Stopnossing 6 x 20 TanggaM126.60115,095.003,061,527.00$ 5Pas. Keramik Lantai 40 x 40 cm Lt. 2M2188.35121,618.5022,906,844.47$ 6Pas. Plint Keramik 10 x 40 cm Lt. 2M1132.2622,674.452,998,922.76$ 7Pas. Keramik Lantai KM & Meja Pantry 20 x 20 cm Lt. 1M29.77167,031.501,631,897.76$ 8Pas. Keramik Lantai KM & Meja Wastafel 20 x 20 cm Lt. 2M24.10167,031.50684,829.15$ 9Pas. Keramik Dinding KM & Meja Pantry 20 x 25 Lt. 1M229.88157,034.004,692,175.92$ 10Pas. Keramik Dinding KM & Meja Wastafel 20 x 25 Lt. 2M218.03157,034.002,831,323.02$ 11Pas. Keramik Border Dinding KM 6 x 20M126.00115,095.002,992,470.00Jumlah72,505,768.50VIIIPEKERJAAN KUSEN PINTU DAN JENDELA$ 1Pekerjaan Kusen Kayu KamferM33.7011,710,650.0043,329,405.00$ 2Pek. Pintu Kaca Depan 12 mm TemperedLs1.001,500,000.001,500,000.00$ 3Pek. Daun Pintu Panil KamferM216.80651,200.0010,940,160.00$ 4Pek. Daun Pintu Panil Kaca Kayu KamferM210.08497,470.005,014,497.60$ 5Pek. Daun Pintu Teakwood+ Aluminium Textur JerukM211.76626,320.007,365,523.20$ 6Pek. Daun Jendela Kaca 5 mmM230.14543,400.0016,378,076.00$ 7Pek. Daun Jendela Kaca/ Ventilasi 5 mmM222.45543,400.0012,199,330.00$ 8Pek. Kaca Mati 5 mmM222.41147,246.003,299,782.86Jumlah100,026,774.66IXPEK. PENGUNCI DAN PENGGANTUNG$ 1Pasangan Kunci Pintu 2 SlaagBh14.00228,455.003,198,370.00$ 2Pasangan Kunci Pintu KMBh8.00101,455.00811,640.00$ 3Pasangan Engsel PintuBh70.0044,830.003,138,100.00$ 4Pasangan Engsel Jendela dan VentilasiBh152.0029,427.504,472,980.00$ 5Pasangan Grendel PintuBh26.0035,482.00922,532.00$ 6Pasangan Grendel Jendela dan VentilasiBh124.0030,482.003,779,768.00$ 7Pasangan Kait AnginBh266.0019,481.005,181,946.00Jumlah21,505,336.00XPEKERJAAN FINISHING$ 1Pengecatan Dinding & BetonM21,847.3616,159.9029,853,152.86$ 2Pengecatan Plafond KalsiboardM2594.2316,159.909,602,697.38$ 3Vernis Plafond TeakwoodM272.2536,644.502,647,565.13$ 4Pengecatan List GypsumM247.3316,159.90764,848.07$ 5Pengecatan List Plafond Kayu ProfilM224.7635,244.50872,777.53$ 6Pengecatan Lisplank, Tatab dan Ring-ringM272.3035,244.502,548,177.35$ 7Politur Kusen, Daun Pintu dan Jendela DepanM2246.4243,767.5010,785,187.35$ 8Waterproofing Atap BetonM270.9340,000.002,837,200.00Jumlah59,911,605.66SATUANJUMLAHNO.ITEM PEKERJAANSAT.VOLUMEHARGAHARGA( Rp )( Rp )abcdefXIPEKERJAAN LISTRIK$ 1Amprah Listrik 5.000 WattLs1.007,500,000.007,500,000.00$ 2Pasang Instalasi Stop KontakBh35.00208,555.007,299,425.00$ 3Pasang Instalasi Titik LampuBh99.00187,085.0018,521,415.00$ 4Pasang Instalasi ACBh1.00296,955.00296,955.00$ 5Pasang Instalasi TVBh1.00148,400.00148,400.00$ 6Pasang Instalasi TeleponBh1.00176,450.00176,450.00$ 7Pasang Lampu Hias GantungBh1.00500,000.00500,000.00$ 8Pasang Lampu Downlight SL 18 WattBh96.0075,000.007,200,000.00$ 9Pasang Lampu SpotlightBh2.00250,000.00500,000.00$ 10Pasang Stop KontakBh35.0035,000.001,225,000.00$ 11Pasang Saklar TunggalBh9.0025,000.00225,000.00$ 12Pasang Saklar GandaBh29.0035,000.001,015,000.00$ 13$ 1Pasang Penangkal PetirBh2.003,500,000.007,000,000.00Jumlah51,607,645.00XIIPEKERJAAN SANITASI$ 1Pasangan Kloset DudukBh5.001,930,520.009,652,600.00$ 2Pasangan Wastafel + SivonBh3.00889,202.502,667,607.50$ 3Pas. Tangki Air 350 LtrBh1.00500,000.00500,000.00$ 4Pasangan Floor DrainBh5.0064,555.00322,775.00$ 5Pasangan Kran AirBh3.0044,637.50133,912.50$ 6Pasangan ShowerSet5.00450,000.002,250,000.00$ 7Pasangan Pipa PVC 1/2"M160.0013,740.75824,445.00$ 8Pasangan Pipa PVC 3/4"M120.0013,740.75274,815.00$ 9Pasangan Pipa 2"M140.0041,550.001,662,000.00$ 10Pasangan Pipa 4"M140.0043,800.001,752,000.00$ 11Pasangan ZinkBh1.00300,000.00300,000.00$ 12Pekerjaan Septik Tank dan PeresapanUnit2.008,288,558.4716,577,116.94Jumlah36,917,271.94

REKAPR E K A P I T U L A S I( R A B )KEGIATAN:PEMBANGUNAN GEDUNG KANTORPEKERJAAN:BELANJA MODAL PENGADAAN KONSTRUKSI/ PEMBELIAN GEDUNG KANTOR KEC. ABANGLOKASI:KECAMATAN ABANGHARGANO.ITEM PEKERJAANJUMLAH( Rp )123IPEKERJAAN PERSIAPAN2,250,000.00IIPEKERJAAN TANAH DAN PASIR66,412,777.35IIIPEKERJAAN BETON LANTAI I624,218,210.87IVPEKERJAAN BETON LANTAI II117,407,868.35VPEKERJAAN PASANGAN DAN PLESTERAN707,857,735.65VIPEKERJAAN ATAP DAN PLAFOND256,526,174.60VIIPEKERJAAN KERAMIK72,505,768.50VIIIPEKERJAAN KUSEN PINTU DAN JENDELA100,026,774.66IXPEK. PENGUNCI DAN PENGGANTUNG21,505,336.00XPEKERJAAN FINISHING59,911,605.66XIPEKERJAAN LISTRIK51,607,645.00XIIPEKERJAAN SANITASI36,917,271.94JUMLAH2,117,147,168.59PPN 10%211,714,716.86TOTAL2,328,861,885.45DIBULATKAN2,328,861,886.00Terbilang:SATU MILYAR DELAPAN RATUS LIMA PULUH SEMBILAN JUTA TIGA RATUS ENAM PULUH TUJUH RIBU SEMBILAN RATUS TUJUH PULUH DUA RUPIAHMenyetujui :