Copy of Rab Kesehatan Analisa Sni 2002 (2008 )

download Copy of Rab Kesehatan Analisa Sni 2002 (2008 )

of 50

Transcript of Copy of Rab Kesehatan Analisa Sni 2002 (2008 )

RENCANA ANGGARAN DAN BIAYA ( RAB )PENGEMBANGAN HOTEL MUTIARA KOTARAJAJALAN RAYA KOTARAJA DALAM DISTRIK JAYAPURA SELATAN I. BANGUNAN HOTELHARGA SATUAN ( Rp.) 5 JUMLAH HARGA ( Rp.) 6

NO 1 A1 2 3 4 5 6

URAIAN JENIS PEKERJAAN 2 PEKERJAAN PENDAHULUANPembongkaran dan pembersihan Pasang papan bowplank Galian tanah pondasi Urugan tanah galian Urugan pasir dibawah lantai dan pondasi Cor lantai kerja ( 1 : 2 : 3 )

SAT 3

VOLUME 4

Ls M1 M3 M3 M3 M3

1.00 152.50 118.74 39.58 57.81 5.11

2,500,000.00 36,545.00 32,000.00 10,666.67 204,800.00 907,800.00

2,500,000.00 5,573,112.50 3,799,680.00 422,186.67 11,838,873.60 4,642,489.20 28,776,341.97

B1 2

PEKERJAAN PASANGANPasang pondasi jalur batu kali 1:4 Pasang pondasi poer plat ( telapak beton ) 1,2 x 1,2 M ( camp. 1: 2 : 3 ) 1 x 1 M ( camp. 1 : 2 : 3 ) 0,75 x 0,75 M ( camp. 1 : 2 : 3 ) M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M2 M2 M2 M2 M3 M3 M2 M2 M2 M3 15.62 0.70 1.38 21.87 2.42 1.50 31.13 7.89 2.12 8.91 56.89 18.72 3.12 8.78 4.62 7.73 109.63 4.29 241.62 2.20 0.64 4832.40 2416.20 427.80 20.00 39.48 97.81 957.12 1168.66 151.75 8.95 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 3,637,800.00 3,875,000.00 3,875,000.00 3,875,000.00 3,637,800.00 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 3,637,800.00 3,875,000.00 3,875,000.00 3,875,000.00 801,156.00 4,692,256.00 1,352,256.00 35,970.00 226,310.00 179,260.00 263,360.00 798,820.00 798,820.00 190,690.00 181,815.00 176,839.00 35,970.00 60,527,500.00 2,712,500.00 5,347,500.00 84,746,250.00 9,377,500.00 5,456,700.00 120,628,750.00 30,573,750.00 8,215,000.00 32,412,798.00 220,448,750.00 72,540,000.00 12,090,000.00 34,022,500.00 16,806,636.00 29,953,750.00 424,816,250.00 16,623,750.00 193,575,312.72 10,322,963.20 865,443.84 173,821,428.00 546,810,222.00 76,687,428.00 5,267,200.00 0.00 31,537,413.60 78,135,779.48 182,513,212.80 212,479,917.90 26,835,318.25 321,787.62 2,781,316,712.14 M3 76.62 715,784.40 54,843,400.73

3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

Pasang balok Sloof 30/40 Pasang balok Sloof 20/30 Pasang balok Sloof 15/20 Pasang kolom utama 35/35 Pasang kolom utama 30/30 Pasang pilar 20/20 Pasang kolom praktis 10/10 Pasang balok lantai utama 30/40 Pasang balok lantai utama 20/30 Pasang listplank beton 10/40 Pasang ring balok 20/30 Pasang ring balok 15/25 Pasang tangga beton + bordes Pasang pelat lantai ( tebal 12 Cm ) Pasang dak / lantai atap ( tebal 8 Cm ) Pasang dinding batu tela 1 : 4 Pasang glass block 1: 2 Pasang batu kerawang 1 : 4 Plesteran dinding 1 : 3 Pasang keramik dinding luar 20 x 30 Pasang keramik dinding dalam ( wc/km , dll ) Ukuran 20x20 Pasang dinding marmer ( reception, bartender ) Cor lantai / floor lantai papan tebal 8 10 Cm ( camp. 1 : 2 : 3 ) Cor lantai ruangan, rabat dll. ( 1 : 3 : 5 ) Pasang lantai keramik 40x40 Pasang lantai keramik 30x30 Pasang lantai keramik 20x20 Pasang spesi bingkai kusen ( 1 : 2 )

1 C PEKERJAAN KAYU

2

3

4

5

6

1 2 3 4 5 6 7 8 9 10 11 12 13 14 14

Pasang kuda - kuda + balok bubungan kayu besi 5/10 Pasang balok gording + skor angin kayu besi 5/10 Pasang kusen kayu besi 5/10 Pasang bingkai kusen kayu besi 2/10 Pasang gelagar lantai kayu besi 6/12 Pasang balok bagi kayu besi 5/10 Pasang lantai papan kayu besi 3/30 Pasang papan listplank kayu besi 3/30 Pasang pintu panil kaca Pasang pintu panil kayu Pasang jendela panil kaca Pasang pintu lipat ( kayu furniture ) Pasang ventilasi panil kaca Pasang partisi panil kayu Pasang panggung kayu besi 3/30 pada aula M3 M3 M2 M3 M3 M2 M2 M2 M2 M2 Ls M2 M2 M2 8.10 6.39 127.80 2.86 3.36 394.80 83.40 32.34 134.44 98.84 1.00 86.50 14.40 28.80 3,916,000.00 5,014,400.00 200,600.00 5,400,000.00 5,036,000.00 200,600.00 200,600.00 650,240.00 285,900.00 650,240.00 5,000,000.00 650,240.00 285,900.00 200,600.00 31,719,600.00 32,042,016.00 25,636,680.00 15,444,000.00 16,920,960.00 79,196,880.00 16,730,040.00 21,028,761.60 38,436,396.00 64,269,721.60 5,000,000.00 56,245,760.00 4,116,960.00 5,777,280.00 472,342,375.20 M3 11.87 5,036,000.00 59,777,320.00

D1 2 3 4 5 6 7 8

PEKERJAAN ATAP DAN PLAFONDPasang atap / Multiroof Pasang atap seng gelombang bjls 0,30 Pasang atap plastic sun shine / kaca biru Pasang nok / bubungan seng plat bjls 0,30 Pasang nok / bubungan multi Pasang plafond tripleks + rangka + list profil Pasang plafond lat profil + rangka + list profil Pasang talang keev got ( jurai dalam ) seng plat bjls 0,30 M1 15.00 79,800.00 1,197,000.00 417,507,546.26 M1 M2 M2 M2 M2 M2 61.20 1192.00 19.20 265.25 56.00 2094.23 183.40 217,900.00 57,700.00 150,000.00 42,280.00 42,280.00 133,662.00 206,190.00 13,335,480.00 68,778,400.00 2,880,000.00 11,214,770.00 2,367,680.00 279,918,970.26 37,815,246.00

E1 2 3 4 5 6

PEKERJAAN RILLING PENGGANTUNG( pipa hitam Dia. 2.5 " )

DAN

pasang rilling tangga dan dak lantai III M1 M2 Bh Psg Bh Bh 191.20 15.75 101.00 525.00 424.00 424.00 87,000.00 650,000.00 149,000.00 41,000.00 24,500.00 20,750.00 16,634,400.00 10,237,500.00 15,049,000.00 21,525,000.00 10,388,000.00 8,798,000.00 82,631,900.00 Pasang tralis pada pilar kamar ( stainlees stell dia. 2,5 " ) Pasang gagang pintu + kunci tanam 2 Slaag ( type Luks ) pasang engsel pintu, jendela, dan ventilasi ( bahan kuningan / ring nylon ) Pasang grendel jendela dan ventilasi ( bahan kuningan ) Pasang hak / kaitan angin ( sistem drat/ type luks )

F1 2 3 4 5 6 7 8 9 10 11 12 13

PEKERJAAN LISTRIKPasang lampu gantung/ hias 75 Watt + saklar Pasang lampu Philip XL 40 Watt + saklar ( veting sistim tanam ) Pasang lampu Philps XL 25 Watt + saklar ( veting sistim tanam ) Pasang lampu pijar 15 Watt + saklar ( veting tanam ) Pasang lampu meja 15 Watt + saklar ( veting sisitim duduk ) Pasang lampu hias dinding 25 Watt + saklar Pasang stop kontak 200 Watt Pasang AC split 2 PK + instalasi Pasang AC split 6 PK + instalasi Pasang kipas pengisap pada ventilasi / plafond Km / Wc Pasang skring boks 1 group Pasang panel system pada gardu Pasang instalasi sistem gynset Titik Titik Unit Unit 35.00 3.00 1.00 1.00 250,000.00 296,875.00 3,000,000.00 10,000,000.00 8,750,000.00 890,625.00 3,000,000.00 10,000,000.00 349,498,625.00 Titik Titik Titik Titik Titik 32.00 75.00 76.00 40.00 9.00 401,750.00 476,750.00 336,750.00 2,600,000.00 6,500,000.00 12,856,000.00 35,756,250.00 25,593,000.00 104,000,000.00 58,500,000.00 Titik 73.00 356,750.00 26,042,750.00 Titik 84.00 386,750.00 32,487,000.00 Titik 74.00 411,750.00 30,469,500.00 Titik 2.00 576,750.00 1,153,500.00

1 F1

2 PEKERJAAN SANITAIRPasang closet duduk ( keramik )

3

4

5

6

Bh

35.00

903,975.00

31,639,125.00

2 3 4 5 6 7 8 9 10 11 12

Pasang shower Pasang wastafel rias ( porselin ) Pasang wastafel dapur 2 Bak ( aluminium ) Pasangstop kran1/2 " Pasang bak air lapis keramik Pasang tanki air ( fiber glass ) 2500 Liter Pasang saluran batu tela 1 : 2 ( dimensi 40x50) Pasang instalasi pipa air kotor Dia 3 " Pasang instalasi pipa air kotor Dia 4 " Pasang instalasi dari sumur ke tower ( pipa gip Dia 3/4 " ) Pasang instalasi dari tower ke Km/wc ( pipa gip Dia 1/2 "

Titik Bh Bh Titik Bh Bh M1 M1 M1 M1 M1

35.00 35.00 1.00 35.00 2.00 2.00 66.20 231.00 11.00 541.00 191.00

229,500.00 1,603,975.00 703,975.00 189,500.00 654,250.00 2,500,000.00 #REF! 214,500.00 224,500.00 204,500.00 194,000.00

8,032,500.00 56,139,125.00 703,975.00 6,632,500.00 1,308,500.00 5,000,000.00 #REF! 49,549,500.00 2,469,500.00 110,634,500.00 37,054,000.00 #REF!

G1 2 3 4 5 6 7 8

PEKERJAAN FINISHINGCat atap seng gelombang + nok Cat / kapur dinding Cat / kapur plafond triplekd Politur halus / vernis plafond lat profil dan dinding partisi Cat kilap kayu kusen, listplank, bingkai kusen, daun pintu, jendela, dan ventilasi Cat kilap klasik besi rilling tangga dll. Residu kuda - kuda, gording, dll Pembersihan akhir M2 M2 M2 Ls 908.42 19.10 1198.20 1.00 46,615.00 4,966.00 9,650.00 150,000.00 42,345,998.30 94,850.60 11,562,630.00 150,000.00 168,683,836.40 M2 212.20 20,000.00 4,244,000.00 M2 M2 M2 1192.00 106.10 4832.40 27,600.00 25,015.00 15,465.00 32,899,200.00 2,654,091.50 74,733,066.00

Jumlah total

Rp.

#REF!

II. BANGUNAN KANOPI / HALLHARGA SATUAN ( Rp.) 5 JUMLAH HARGA ( Rp.) 6

NO 1

URAIAN JENIS PEKERJAAN 2

SAT 3

VOLUME 4

A1 2 3 4

PEKERJAAN PENDAHULUANPasang papan bowplank Galian tanah pondasi Urugan tanah galian Cor lantai kerja ( 1 : 2 : 3 ) M1 M3 M3 M3 34.00 26.75 8.92 5.11 36,545.00 32,000.00 10,666.67 907,800.00 1,242,530.00 856,000.00 95,111.11 4,642,489.20 6,836,130.31

B1 2 3 4 5 6 7

PEKERJAAN PASANGANPasang pondasi poer plat ( telapak beton ) 1,5 x 1,5 M ( camp. 1: 2 : 3 ) Pasang balok Sloof 30/40 Pasang kolom utama 35/50 Pasang ring balok 25/40 Pasang listplank beton 10/50 Pasang dak + talang beton Pasang keramik Dinding M3 M3 M3 M3 M3 M3 M2 4.73 3.12 5.46 2.60 1.30 1.28 70.60 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 3,875,000.00 226,310.00 18,328,750.00 12,090,000.00 21,157,500.00 10,075,000.00 5,037,500.00 4,960,000.00 15,977,486.00 87,626,236.00

C1 2

PEKERJAAN ATAP DAN PLAFONDPasang rangka atap / kuda -kuda ( bahan pipa medium Dia 2 1/2 " Pasang atap plastic sun shine ( warna hijau ) M1 M2 80.00 72.00 87,000.00 150,000.00 6,960,000.00 10,800,000.00 17,760,000.00

D1 2

PEKERJAAN LISTRIKPasang lampu hias gantung 40 Watt + saklar Pasang lampu hias dinding / kolom 20 Watt + saklar Titik 6.00 476,750.00 2,860,500.00 3,437,250.00 Titik 1.00 576,750.00 576,750.00

E1 2

PEKERJAAN FINISHINGCat kilap / klasik besi pipa rangka atap Pembersihan akhir M2 Ls 8.04 1.00 4,966.00 150,000.00 39,926.64 150,000.00 189,926.64

Jumlah total

Rp.

115,849,542.95

III. BANGUNAN POS JAGA / SATPAMHARGA SATUAN ( Rp.) 522.00 2.25 36,545.00 32,000.00

NO 1 A1 2

URAIAN JENIS PEKERJAAN 2 PEKERJAAN PENDAHULUANPasang papan bowplank Galian tanah pondasi

SAT 3M1 M3

VOLUME 4

JUMLAH HARGA ( Rp.) 6803,990.00 72,000.00

3 4 5

Urugan tanah galian Urugan pasir dibawah lantai dan pondasi Urugan karang peninggi lantai

M3 M3 M3

0.84 1.44 8.10

10,666.67 204,800.00 108,800.00

8,960.00 294,912.00 881,280.00 2,061,142.00

B1 2 3 4 5 6 6 7 8 9

PEKERJAAN PASANGANPasang pondasi jalur batu kali 1 : 4 Pasang sloof 15/20 Pasang ring balok15/20 Pasang kolom praktis Cor spesi bingkai kusen ( 1 : 2 ) Cor plat beton meja dan tempat tidur Pasang dinding batu tela 1 : 4 Plesteran dinding 1 : 3 Pasang lantai keramik Pasang keramik dinding luar M3 M3 M3 M3 M3 M3 M3 M3 M2 M2 4.20 0.36 0.36 0.11 0.17 0.48 3.95 39.50 25.50 39.50 715,784.40 3,637,800.00 3,637,800.00 3,637,800.00 35,970.00 3,637,800.00 801,156.00 35,970.00 181,815.00 226,310.00 3,006,294.48 1,309,608.00 1,309,608.00 400,158.00 6,231.80 1,746,144.00 3,164,566.20 1,420,815.00 4,636,282.50 8,939,245.00 25,938,952.98

C1 2 3 4 5 6 7

PEKERJAAN KAYUPasang kuda - kuda kayu besi 5/10 Pasang balok gording kayu besi 5/10 Pasang kusen kayu besi 5/10 Pasang bingkai kusen kayu besi 2/10 Pasang listplank kayu besi 3/30 Pasang pintu panil kayu besi Pasang jendela panil kaca M3 M3 M3 M2 M2 M2 M2 0.53 0.27 0.12 2.48 6.60 1.68 4.20 5,036,000.00 3,916,000.00 5,014,400.00 200,600.00 200,600.00 285,900.00 650,240.00 2,669,080.00 1,057,320.00 601,728.00 497,488.00 1,323,960.00 480,312.00 2,731,008.00 9,360,896.00

C1 2 3

PEKERJAAN ATAP DAN PLAFONDPasang atap / multiroof Pasang nok multiroof Pasang plafond tripleks + rangka + list profil M2 M1 M2 38.50 16.00 20.25 217,900.00 42,280.00 133,662.00 8,389,150.00 676,480.00 2,706,655.50 11,772,285.50

D1 2 3 4 5 6 7

PEKERJAAN LISTRIK & PENGGANTUNGPasang lampu Philips XL 40 Watt + saklar Pasang lampu Pijar 20 Watt + saklar Pasang Stop kontak 200 Watt Pasang gagang + kunci pintu tanam 2 slaag Pasang engsel pintu, jendela , ( bahan kuningan dengan ring nylon ) Pasang grendel jendela ( bahan kuningan ) Pasang hak / kaitan angin ( sistem drat ) Psg Bh Bh 5.00 4.00 4.00 41,000.00 24,500.00 20,750.00 Titik Bh 6.00 1.00 Titik 1.00 386,750.00 356,750.00 336,750.00 149,000.00 386,750.00 0.00 2,020,500.00 149,000.00 0.00 205,000.00 98,000.00 83,000.00 2,407,250.00

E1 2 3 5 4

PEKERJAAN FINISHINGCat / kapur plafond Cat / kapur dinding Cat kilap kayu kusen, daun pintu, jendela, bingkai kusen dan papan listplank Residu kuda - kuda, gording Dll Pembersihan akhir M2 M2 Ls 20.54 0.48 1.00 46,615.00 9,650.00 150,000.00 957,472.10 4,632.00 150,000.00 2,413,362.85 M2 M2 20.25 39.50 15,465.00 25,015.00 313,166.25 988,092.50

Jumlah total

Rp.

53,953,889.33

IV. BANGUNAN PENUNJANGHARGA SATUAN ( Rp.) 51.00 772.00 54.04 10,000,000.00 30,000.00 249,210.00

NO 1 A1 2 3

URAIAN JENIS PEKERJAAN 2 PEKERJAAN AREAL PARKIRCut and file landasan lama Timbunan lapisan atas ( klas A ) Pasang Paving block

SAT 3Ls M3 M3

VOLUME 4

JUMLAH HARGA ( Rp.) 610,000,000.00 23,160,000.00 13,467,308.40 46,627,308.40

B1 2 3 4 7 8 9 10 12

PEKERJAAN PAGARPasang dinding batu tela 1 : 4 Pasang sloof 15/20 Pasang ring balok15/20 Pasang kolom praktis Plesteran dinding 1 : 3 Pasang panel pagar ( kombinasi talais besi dan pipa gip dibuat bermotif ) Pasang lampu hias pada tiang kolom pagar Cat dinding pagar Cat klasik besi panel pagar M2 Titik M2 M2 81.00 36.00 397.60 20.25 650,000.00 476,750.00 25,015.00 4,966.00 52,650,000.00 17,163,000.00 9,945,964.00 100,561.50 143,047,865.28 M3 M3 M3 M3 M2 19.88 6.57 6.57 3.40 397.60 801,156.00 3,637,800.00 3,637,800.00 3,637,800.00 35,970.00 15,926,981.28 23,900,346.00 23,900,346.00 12,368,520.00 14,301,672.00

C1 2 3 4

PEKERJAAN TAMANTimbunan tanah pilihan ( htanah hitam ) Tanam tanaman hias Pasang lampu taman 40 Watt + saklar Pasang drainase batu kali 1 : 3 ( Ukuran 50/70 ) M3 Ls M3 M1 0.53 0.27 0.12 23.37 144,800.00 5,000,000.00 501,750.00 715,784.40 76,744.00 1,350,000.00 60,210.00 16,727,881.43 18,214,835.43

Jumlah total

Rp.

207,890,009.11

RENCANA ANGGARAN DAN BIAYA ( RAB )PENGEMBANGAN HOTEL MUTIARA KOTARAJAJALAN RAYA KOTARAJA DALAM DISTRIK JAYAPURA SELATAN

REKAPITULASII II III IV PEKERJAAN BANGUNAN HOTEL PEKERJAAN BANGUNAN KANOPI / HALL PEKERJAAN BANGUNAN POS JAGA SATPAM PEKERJAAN BANGUNAN PENUNJANG Rp. Rp. Rp. Rp. #REF! 115,849,542.95 53,953,889.33 207,890,009.11

# # # #

REAL COST PERENCANAAN / PENGAWASAN TOTAL COST DIBULATKAN

Rp. 7% Rp. Rp. Rp.

#REF! #REF! #REF! 5,300,776,000.00

TERBILANG : LIMA MILYAR TIGA RATUS JUTA TUJUH RATUS TUJUH PULUH ENAM RIBU RUPIAH

ANALISA SATUAN PEKERJAAN TAHUN ANGGARAN 2005HARGA SATUAN UPAH ( Rp.) 3 HARGA SATUAN BAHAN ( Rp.) 41,500,000.00 1,250,000.00 12,000.00 60,000.00 65,000.00 40,000.00 80,000.00

NO 1 1

URAIAN JENIS PEKERJAAN 2 1,00 M1 PEMASANGAN BOWPLANK0.0050 0.0050 0.2000 0.2700 0.0270 0.0330 0.0140 M3 papan bowplank M3 Kayu skoor 5/10 Kg Paku campu H/O Tukang kayu H/O Kepala tukang kayu H/O Pekerja H/O Mandor

JUMLAH HARGA SATUAN ( Rp.) 57,500.00 6,250.00 2,400.00 16,200.00 1,755.00 1,320.00 1,120.00 36,545.00 30,000.00 2,000.00 32,000.00 40,000.00 2,640.00 42,640.00

2

1,00 M3 GALIAN TANAH BIASA ( - 1 M )0.7500 H/O Pekerja galian 0.0250 H/O Mandor 40,000.00 80,000.00

3

1,00 M3 GALIAN TANAH KERAS1.0000 H/O Pekerja galian tanah 0.0330 H/O Mandor 40,000.00 80,000.00

4

1,00 M3 URUGAN PASIR URUG1.2000 M3 Pasir urug 0.3000 H/O Pekerja 0.0100 H/O Mandor 160,000.00 40,000.00 80,000.00 192,000.00 12,000.00 800.00 204,800.00 96,000.00 12,000.00 800.00 108,800.00 132,000.00 12,000.00 800.00 144,800.00

5

1,00 M3 URUGAN KARANG1.2000 M3 Karang urug 0.3000 H/O Pekerja 0.0100 H/O Mandor 80,000.00 40,000.00 80,000.00

6

1,00 M3 URUGAN TANAH PILIHAN1.2000 M3 Urugan tanah pilihan 0.3000 H/O Pekerja 0.0100 H/O Mandor 110,000.00 40,000.00 80,000.00

7

1,00 M3 PEKERJAAN BETON BERTULANG( KOLOM,BALOK BEBAS TINGGI S/D 4 M1, PESLAT LANTAI , DAK , LEVEL SETINGGI 3 M ( CAMP. 1: 2 : 3 )

A

PEKERJAAN COOR BETON 0.8200 M3 Kerikil coor beton 0.5400 M3 Pasir pasang 6.8000 Zak semen ( 50 Kg ) 6.0000 H/O Pekerja 0.3000 H/O Mandor 1.0000 H/O Tukang batu 0.1000 H/O Kepala tukang batu

195,000.00 200,000.00 45,500.00 40,000.00 80,000.00 60,000.00 65,000.00

159,900.00 108,000.00 309,400.00 240,000.00 24,000.00 60,000.00 6,500.00 907,800.00

1

2

3

4

5

B

PEKERJAAN BESI BETON 110.0000 Kg besi beton polos 2.0000 Kg Kawat ikat beton 0.1000 H/O Kepala tukang besi 1.0000 H/O Tukang besi 6.7500 H/O Pekerja PEKERJAAN BEKESSTING ( CETAKAN ) 0.4000 M3 Papan bekessting 0.7000 M3 Stegger ( 32 batang ) 4.0000 Kg Paku campur 0.1000 H/O Kepala tukang kayu 0.3000 H/O Mandor 1.0000 H/O Tukang kayu 4.0000 H/O Tukang bongkar cetakan 6.0000 H/O Pekerja JADI 1 M3 BETON BERTULANG TERSEBUT ADALAH ( A + B + C ) =

12,900.00 13,000.00 65,000.00 60,000.00 40,000.00

1,419,000.00 26,000.00 6,500.00 60,000.00 270,000.00 1,781,500.00 600,000.00 875,000.00 48,000.00 6,500.00 24,000.00 60,000.00 240,000.00 240,000.00 2,093,500.00 3,875,000.00

C

1,500,000.00 1,250,000.00 12,000.00 65,000.00 80,000.00 60,000.00 60,000.00 40,000.00

8

1,00 M3 PEKERJAAN BETON BERTULANG( KOLOM JEPIT, RING BALOK, DAN SLOOF ( CAMP. 1: 2 : 3 )

A

PEKERJAAN COOR BETON 0.8200 M3 Kerikil coor beton 0.5400 M3 Pasir pasang 6.8000 Zak semen ( 50 Kg ) 6.0000 H/O Pekerja 0.3000 H/O Mandor 1.0000 H/O Tukang batu 0.1000 H/O Kepala tukang batu PEKERJAAN BESI BETON 110.0000 Kg besi beton polos 2.0000 Kg Kawat ikat beton 0.1000 H/O Kepala tukang besi 1.0000 H/O Tukang besi 6.0000 H/O Pekerja PEKERJAAN BEKESSTING ( CETAKAN ) 0.4000 M3 Papan bekessting 4.0000 Kg Paku campur 0.1000 H/O Kepala tukang kayu 0.3000 H/O Mandor 1.0000 H/O Tukang kayu 6.0000 H/O Pekerja JADI 1 M3 BETON BERTULANG TERSEBUT ADALAH ( A + B + C ) =

195,000.00 200,000.00 45,500.00 40,000.00 80,000.00 60,000.00 65,000.00

159,900.00 108,000.00 309,400.00 240,000.00 24,000.00 60,000.00 6,500.00 907,800.00 1,419,000.00 26,000.00 6,500.00 60,000.00 240,000.00 1,751,500.00 600,000.00 48,000.00 6,500.00 24,000.00 60,000.00 240,000.00 978,500.00 3,637,800.00

B

12,900.00 13,000.00 65,000.00 60,000.00 40,000.00

C

1,500,000.00 12,000.00 65,000.00 80,000.00 60,000.00 40,000.00

9

1,00 M3 PEKERJAAN BETON TANPA TULANGAN CAMP. 1 : 2 : 30.8200 0.5400 6.8000 6.0000 0.3000 1.0000 0.1000 M3 Kerikil coor beton M3 Pasir beton / pasang Zak semen ( 50 Kg ) H/O Pekerja H/O Mandor H/O Tukang batu H/O Kepala tukang batu 195,000.00 200,000.00 45,500.00 40,000.00 80,000.00 60,000.00 65,000.00 159,900.00 108,000.00 309,400.00 240,000.00 24,000.00 60,000.00 6,500.00 907,800.00

1 10

2 1,00 M3 PEKERJAAN BETON TANPA TULANGAN CAMP. 1 : 3 : 5

3

4

5

0.9000 0.5400 4.5400 6.0000 0.3000 0.5000 0.0500

M3 Kerikil coor beton M3 Pasir beton / pasang Zak semen ( 50 Kg ) H/O Pekerja H/O Mandor H/O Tukang batu H/O Kepala tukang batu

195,000.00 200,000.00 45,500.00 40,000.00 80,000.00 60,000.00 65,000.00

175,500.00 108,000.00 206,570.00 240,000.00 24,000.00 30,000.00 3,250.00 787,320.00

11

1,00 M3 PEKERJAAN BETON TANPA TULANGAN CAMP. 1 : 3 : 6 ( utk lt tbl.7-10 Cm)1.0000 0.5000 4.5400 6.0000 0.3000 0.5000 0.0500 M3 Kerikil coor beton M3 Pasir beton / pasang Zak semen ( 50 Kg ) H/O Pekerja H/O Mandor H/O Tukang batu H/O Kepala tukang batu 195,000.00 200,000.00 45,500.00 40,000.00 80,000.00 60,000.00 65,000.00 195,000.00 100,000.00 206,570.00 240,000.00 24,000.00 30,000.00 3,250.00 798,820.00 140,000.00 36,400.00 6,000.00 650.00 24,000.00 42,160.00 249,210.00

12

1,00 M2 PASANG PAVINGBLOCK50.0000 0.1820 0.1000 0.0100 0.3000 1.0540 Bh PAVING M3 Pasir pasang H/O Tukang batu H/O Kepala tukang batu H/O Mandor H/O pekerja 2,800.00 200,000.00 60,000.00 65,000.00 80,000.00 40,000.00

13

1,00 M2 PASANG UBIN DINDING PORSELIN UKURAN 11 X 11 Cm82.0000 0.0100 0.1200 0.2000 1.0000 0.1000 0.5000 0.0750 Bh Ubin porselin 11 x 11 Cm M3 Pasir pasang Zak semen ( 50 Kg 0 Kg Semen warna H/O Tukang batu H/O Kepala tukang batu H/O Pekerja H/O Mandor 950.00 200,000.00 45,500.00 7,000.00 60,000.00 65,000.00 40,000.00 80,000.00 77,900.00 2,000.00 5,460.00 1,400.00 60,000.00 6,500.00 20,000.00 6,000.00 179,260.00

14

1,00 M2 PASANG KERAMIK DINDING UKURAN 20 X 30 Cm16.6600 0.0100 0.1200 0.2000 1.0000 0.1000 0.5000 0.0750 Bh Ubin porselin 20 x 30 Cm M3 Pasir pasang Zak semen ( 50 Kg 0 Kg Semen warna H/O Tukang batu H/O Kepala tukang batu H/O Pekerja H/O Mandor 7,500.00 200,000.00 45,500.00 7,000.00 60,000.00 65,000.00 40,000.00 80,000.00 124,950.00 2,000.00 5,460.00 1,400.00 60,000.00 6,500.00 20,000.00 6,000.00 226,310.00

15

1,00 M2 PASANG LANTAI KERAMIK UKURAN 40 X 40 Cm6.2500 0.0400 0.4000 0.2000 0.3100 0.0310 1.0000 0.0700 Bh tegel keramik 40x40 M3 Pasir pasang Zak semen Pc ( 50 Kg ) Kg Semen warna H/O Tukang batu H/O Kepala tukang batu H/O Pekerja H/O Mandor 15,500.00 200,000.00 45,500.00 7,000.00 60,000.00 65,000.00 40,000.00 80,000.00 96,875.00 8,000.00 18,200.00 1,400.00 18,600.00 2,015.00 40,000.00 5,600.00 190,690.00

1 16

2 1,00 M2 PASANG LANTAI KERAMIK UKURAN 30 X 30 Cm11.0000 0.0400 0.4000 0.2000 Bh tegel keramik 30x30 M3 Pasir pasang Zak semen Pc ( 50 Kg ) Kg Semen warna

3

4

5

8,000.00 200,000.00 45,500.00 7,000.00

88,000.00 8,000.00 18,200.00 1,400.00

0.3100 0.0310 1.0000 0.0700

H/O Tukang batu H/O Kepala tukang batu H/O Pekerja H/O Mandor

60,000.00 65,000.00 40,000.00 80,000.00

18,600.00 2,015.00 40,000.00 5,600.00 181,815.00

17

1,00 M2 PASANG LANTAI KERAMIK UKURAN 20 X 20 Cm25.0000 0.0320 0.3280 0.2000 0.3100 0.0310 1.0000 0.0750 Bh tegel keramik 20x20 M3 Pasir pasang Zak semen ( 50 Kg ) Kg Semen warna H/O Tukang batu H/O Kepala tukang batu H/O Pekerja H/O Mandor 3,500.00 200,000.00 45,500.00 7,000.00 60,000.00 65,000.00 40,000.00 80,000.00 87,500.00 6,400.00 14,924.00 1,400.00 18,600.00 2,015.00 40,000.00 6,000.00 176,839.00 11,375.00 7,000.00 8,100.00 877.50 24,600.00 2,800.00 54,752.50 225,000.00 148,184.40 104,400.00 72,000.00 7,800.00 144,000.00 14,400.00 715,784.40 283,900.00 65,156.00 66,600.00 180,000.00 90,000.00 97,500.00 18,000.00 801,156.00 14,400.00 1,720.00 12,000.00 6,000.00 650.00 1,200.00 35,970.00 13,650.00 16,380.00 8,800.00 8,100.00 845.00 28,800.00 2,880.00 79,455.00

18

1,00 M2 COR LANTAI BAWAH KERAMIK0.2500 0.0350 0.1350 0.0135 0.6150 0.0350 Zak semen ( 50 Kg ) M3 Pasir beton / pasang H/O Tukang batu H/O Kepala tukang batu H/O Peketja H/O Mandor 45,500.00 200,000.00 60,000.00 65,000.00 40,000.00 80,000.00

19

1,00 M3 PASANG BATU KALI 1 : 41.0000 3.2568 0.5220 1.2000 0.1200 3.6000 0.1800 m3 Batu kali / batu gunung Zak semen PC ( 50 Kg ) M3 Pasir pasang H/O Tukang batu H/O Kepala tukang batu H/O Peketja H/O Mandor 225,000.00 45,500.00 200,000.00 60,000.00 65,000.00 40,000.00 80,000.00

20

1.00 M3 PASANGAN BATU TELA 1 : 4167.0000 1.4320 0.3330 4.5000 1.5000 1.5000 0.2250 Bh batu tela Zak semen PC ( 50 Kg ) M3 pasir pasang H/O pekerja H/O Tukang batu H/O Kepala tukang batu H/O Mandor 1,700.00 45,500.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

21

1,00 M2 PLESTERAN DINDING 1 : 30.3200 0.0086 0.3000 0.1000 0.0100 0.0150 Zak semen PC ( 50 Kg ) M3 pasir pasang H/O Pekerja H/O Tukang batu H/O Kepala tukang batu H/O Mandor 45,000.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

22

1,00 M2 COR LANTAI BETON 6-7 Cm ( 1:3:5 )0.0700 0.3600 0.0440 0.1350 0.0130 0.7200 0.0360 M3 Kerikil Coor beton Zak semen Pc ( 50 Kg ) M3 pasir beton H/O Tukang Batu H/O Kepala tukang H/O Pekerja H/O Mandor 195,000.00 45,500.00 200,000.00 60,000.00 65,000.00 40,000.00 80,000.00

1 23

2 1,00 M3 PASANG KUDA-KUDA KY.BESI 5/10 BENTANG LEBIH 7,00 M11.1000 2.0000 36.0000 3.6000 12.0000 0.6000 M3 Kayu besi 5/10 Kg Paku campur H/O Tukang kayu H/O Kepala tukang kayu H/O pekerja H/O Mandor

3

4

5

1,900,000.00 12,000.00 60,000.00 65,000.00 40,000.00 80,000.00

2,090,000.00 24,000.00 2,160,000.00 234,000.00 480,000.00 48,000.00

5,036,000.00

24

1,00 M1 PASANG GORDING KY.MATOA 5/100.0050 0.1250 0.1200 0.0120 0.0400 M3 kayu matoa 5/10 Kg paku campur H/O Tukang kayu H/O Kepala Tukang kayu H/O Pekerja 1,700,000.00 12,000.00 60,000.00 65,000.00 40,000.00 8,500.00 1,500.00 7,200.00 780.00 1,600.00 19,580.00 3,916,000.00 2,090,000.00 2,400.00 2,160,000.00 234,000.00 480,000.00 48,000.00 5,014,400.00 38,000.00 117,000.00 7,200.00 36,000.00 1,200.00 1,200.00 200,600.00

Utuk harga Per / M3 adalah

25

1,00 M3 PEKERJAAN KUSEN PINTU / JENDELA KAYU BESI1.1000 0.2000 36.0000 3.6000 12.0000 0.6000 M3 Kayu besi 5/10 Kg Paku campuran H/O Tukang kayu H/O Kepala tukang kayu H/O Pekerja H/O mandor 1,900,000.00 12,000.00 60,000.00 65,000.00 40,000.00 80,000.00

26

1,00 M2 PEKERJAAN JALUSI. TOP GEVEL DAN LISTPLANK KAYU BESI0.0200 1.8000 0.1800 0.6000 0.0300 0.1000 M3 Papan kayu besi H/O Tukang kayu H/O Pekerja H/O Kepal tukang H/O Mandor Kg Paku campur 1,900,000.00 65,000.00 40,000.00 60,000.00 40,000.00 12,000.00

27

1,00 M2 PEKERJAAN PINTU DAN JENDELA KACA PANIL TEBAL 5 MM ( RYBENT )0.0100 0.8000 6.0000 2.0000 0.6000 0.1000 0.0200 M3 Papan kayu besi tebal 2,5 Cm M2 Kaca rybent tebal 5 Cm H/O Tukang kayu H/O Pekerja H/O Kepala tukang H/O Mandor Kg Paku 1,900,000.00 180,000.00 60,000.00 40,000.00 65,000.00 80,000.00 12,000.00 19,000.00 144,000.00 360,000.00 80,000.00 39,000.00 8,000.00 240.00 650,240.00 19,000.00 54,000.00 140,000.00 58,500.00 12,000.00 2,400.00 285,900.00

28

1,00 M2 PEKERJAAN PINTU PANIL KAYU BESI0.0100 0.9000 3.5000 0.9000 0.1500 0.2000 M3 Papan kayu besi tebal 2,5 Cm H/O Tukang kayu H/O Pekerja H/O Kepala tukang H/O Mandor Kg Paku 1,900,000.00 60,000.00 40,000.00 65,000.00 80,000.00 12,000.00

29

1,00 M2 PEKERJAAN JENDELA DAN VENTILASI KACA MATI TEBAL 5 MM ( RYBENT )4.0000 1.0000 2.0000 0.2000 0.2000 0.0100 0.0200 M1 Lat kayu besi M2 Kaca rybent tebal 5 MM H/O Tukang kayu H/O Pekerja H/O Kepala tukang H/O Mandor Kg Paku 20,000.00 180,000.00 60,000.00 40,000.00 65,000.00 80,000.00 12,000.00 80,000.00 180,000.00 120,000.00 8,000.00 13,000.00 800.00 240.00 402,040.00

1 30

2 1,00 M2 PLAFOND TRIPLEKS DENGAN PENGGANTUNG0.3360 1.0000 0.0120 0.0200 0.8000 0.0800 0.2800 0.0140 Lembar tripleks ( tebal 4 MM ) M1 List Profil kayu besi 5/5 M3 Kayu penggantung Kg Paku tripleks H/O Tukang kayu H/O Kepala tukang H/O Pekerja H/O Mandor

3

4

5

52,000.00 30,000.00 1,700,000.00 13,500.00 60,000.00 65,000.00 40,000.00 80,000.00

17,472.00 30,000.00 20,400.00 270.00 48,000.00 5,200.00 11,200.00 1,120.00

133,662.00

31

1,00 M2 PLAFOND LAT PROFIL DENGAN PENGGANTUNG2.5000 1.0000 0.0120 0.0200 0.8000 0.0800 0.2800 0.0140 Lembar papan kayu besi 2/10 disponing M1 List Profil kayu besi 5/5 M3 Kayu penggantung Kg Paku tripleks H/O Tukang kayu H/O Kepala tukang H/O Pekerja H/O Mandor 36,000.00 30,000.00 1,700,000.00 13,500.00 60,000.00 65,000.00 40,000.00 80,000.00 90,000.00 30,000.00 20,400.00 270.00 48,000.00 5,200.00 11,200.00 1,120.00 206,190.00 32,400.00 4,000.00 4,000.00 12,000.00 1,300.00 4,000.00 57,700.00 396,000.00 3,000.00 6,000.00 13,000.00 800.00 4,000.00 422,800.00 42,280.00

32

1,00 M2 PASANG ATAP SENG GELOMBANG BJLS 0.300.7200 0.2500 0.1000 0.2000 0.0200 0.0500 Lbr Seng gelombang Bjls 0,30 Kg Paku seng H/O Pekerja H/O Tukang kayu H/O Kepala tukang H/O Mandor 45,000.00 16,000.00 40,000.00 60,000.00 65,000.00 80,000.00

33

10,00 M1 PASANG NOK SENG PLAT BJLS 0,306.6000 0.2500 0.1000 0.2000 0.0200 0.0500 Lbr seng plat bjls 0.30 Kg Paku campuran H/O Tukang kayu H/O Kepala tukang kayu H/O Pekerja H/O mandor 60,000.00 12,000.00 60,000.00 65,000.00 40,000.00 80,000.00

*** Untuk Harga Per / M1 =

34

10,00 M1 PASANG TALANG ATAP / JURAI DALAM ( KEEV GOT )3.0000 1.0000 0.0500 6.0000 0.6000 3.5000 0.1750 Lembar seng talang ( plat bjls 0.30 ) Kg Paku sumbat ( biaya solder ) M3 Papan kayu besi H/O Tukang kayu H/O Kepala tukang H/O Pekerja H/O Mandor 45,000.00 15,000.00 1,900,000.00 60,000.00 65,000.00 40,000.00 80,000.00 135,000.00 15,000.00 95,000.00 360,000.00 39,000.00 140,000.00 14,000.00 798,000.00 79,800.00

*** Untuk Harga Per / M1 =

35

1,00 M2 PASANG ATAP / MULTI ROOF1.4300 0.0120 4.0000 0.2500 0.1000 0.2000 0.0200 0.0500 Lbr multiroof M3 Kayu penggantung M1 Lat kayu besi Kg Paku seng H/O Pekerja H/O Tukang kayyu H/O Kepala tukang H/O Mandor 65,000.00 1,700,000.00 20,000.00 13,000.00 40,000.00 60,000.00 65,000.00 80,000.00 92,950.00 20,400.00 80,000.00 3,250.00 4,000.00 12,000.00 1,300.00 4,000.00 217,900.00

1 36

2 1,00 BH PASANG KUNCI TANAM 2 SLAAG1.0000 Bh Kunci tanam type luks 0.9000 H/O Tukang kayu

3

4

5

95,000.00 60,000.00

95,000.00 54,000.00 149,000.00 29,000.00 12,000.00 41,000.00 12,500.00 12,000.00

37

1,00 PSG ENGSEL PINTU / JENDELA / VENTILASI1.0000 Psg engsel kuningan 0.2000 H/O Tukang kayu 29,000.00 60,000.00

38

1,00 BH GRENDEL KUNINGAN1.0000 Bh grendel kuningan 0.2000 H/O Tukang kayu 12,500.00 60,000.00

24,500.00

39

1,00 BH HAK / KAIT ANGIN1.0000 Psg Hak angin putar / drat 0.2000 H/O Tukang kayu 8,750.00 60,000.00 8,750.00 12,000.00 20,750.00 495,000.00 660,000.00 71,500.00 320,000.00 1,546,500.00 15,465.00

40

100,00 M2 CAT PLAFOND BARU ( 3 X CAT )55.0000 11.0000 1.1000 8.0000 Kg Cat plafond H/O Tukang cat H/O Kepala tukang H/O pekerja 9,000.00 60,000.00 65,000.00 40,000.00

*** Untuk Harga Per / M1 =

41

100,00 M2 CAT TEMBOK BARU / DINDING BARU ( 3 X CAT )55.0000 55.0000 5.0000 11.0000 1.1000 8.0000 Kg Cat tembok Kg Plammur Lbr Kertas pasir / ampelas H/O Tukang cat H/O Kepala tukang H/O Pekerja 9,000.00 17,000.00 4,000.00 60,000.00 65,000.00 40,000.00 495,000.00 935,000.00 20,000.00 660,000.00 71,500.00 320,000.00 2,501,500.00 25,015.00 78,750.00 17,000.00 20,000.00 12,800.00 18,000.00 144,000.00 15,600.00 80,000.00 80,000.00 466,150.00 46,615.00

*** Untuk Harga Per / M1 =

42

10,00 M2 CAT KAYU KILAP BARU ( 3 X CAT )2.2500 1.0000 5.0000 0.8000 1.2000 2.4000 0.2400 2.0000 1.0000 Kg Cat kilap kayu Ltr Minyak cat Lbr Kertas ampelas Kg Dempul Kg cat dasr ( meni ) H/O Tukang cat H/O Kepala tukang H/O Pekerja H/O Mandor 35,000.00 17,000.00 4,000.00 16,000.00 15,000.00 60,000.00 65,000.00 40,000.00 80,000.00

*** Untuk Harga Per / M1 =

43

100,00 M2 CATBESI KILAP BARU ( 3 X CAT ) MENGGOSOK DAN MENI3.0000 2.0000 5.0000 1.2000 2.4000 0.2400 2.0000 1.0000 Kg Cat kilap kayu Ltr Minyak cat Lbr Kertas ampelas Kg cat dasr ( meni ) H/O Tukang cat H/O Kepala tukang H/O Pekerja H/O Mandor 35,000.00 17,000.00 4,000.00 15,000.00 60,000.00 65,000.00 40,000.00 80,000.00 105,000.00 34,000.00 20,000.00 18,000.00 144,000.00 15,600.00 80,000.00 80,000.00 496,600.00 4,966.00 5,250.00 4,000.00 400.00 9,650.00

*** Untuk Harga Per / M1 =

44

100,00 M2 RESIDU KUDA - KUDA / GORDING / DLL0.3500 Ltr Residu 0.1000 H/O Pekerja 0.0050 H/O Mandor 15,000.00 40,000.00 80,000.00

1 45

2 1,00 TITIK PASANG LAMPU TL 40 WATT1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set lampu TL 1 x 40 Watt Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor

3

4

5

85,000.00 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

85,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 411,750.00 45,000.00 10,000.00 125,000.00 80,000.00

46

1,00 TITIK PASANG LAMPU TL 10 WATT1.0000 0.5000 10.0000 2.0000 Set lampu TL 1 x 10 Watt Bh Saklar M1 kabel / pipa union H/O Pekerja 45,000.00 20,000.00 12,500.00 40,000.00

1.5000 H/O Tukang listrik 0.1500 H/O Kepala tukang 0.1500 H/O Mandor

60,000.00 65,000.00 80,000.00

90,000.00 9,750.00 12,000.00 371,750.00 30,000.00 20,000.00 12,500.00 30,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 356,750.00 60,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 386,750.00 250,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 576,750.00 150,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 476,750.00 175,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 501,750.00

47

1,00 TITIK PASANG LAMPU PIJAR ( Veting tanam )1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set lampu pijar Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor

40,000.00 60,000.00 65,000.00 80,000.00

48

1,00 TITIK PASANG LAMPU PHILPS XL1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set Lampu Philips 40 watt Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 60,000.00 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

49

1,00 TITIK PASANG LAMPU HIAS ( GANTUNG )1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set Lampu Gantung 60 Watt Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 250,000.00 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

50

1,00 TITIK PASANG LAMPU ( TEMPEL DINDING )1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set Lampu tempel 20 Watt Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 150,000.00 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

51

1,00 TITIK PASANG LAMPU HIAS TAMAN ( Berdiri )1.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500 Set Lampu taman 20 Watt ( berdiri ) Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 175,000.00 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

1 521.0000 0.5000 10.0000 2.0000 1.5000 0.1500 0.1500

2 1,00 TITIK PASANG LAMPU MEJASet Lampu taman 15 Watt Bh Saklar M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor

3

475,000.00 20,000.00 12,500.00

575,000.00 10,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 401,750.00 20,000.00 125,000.00 80,000.00 90,000.00 9,750.00 12,000.00 336,750.00

40,000.00 60,000.00 65,000.00 80,000.00

53

1,00 TITIK PASANG STOP KONTAK1.0000 10.0000 2.0000 1.5000 0.1500 0.1500 Bh Stop kontak 200 watt M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 20,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00

54

1,00 TITIK PASANG SKRING KHAS 1 GROUP1.0000 3.5000 1.5000 1.2500 0.1250 1.0000 Set skring khas 1 group M1 kabel / pipa union H/O Pekerja H/O Tukang listrik H/O Kepala tukang H/O Mandor 30,000.00 12,500.00 40,000.00 60,000.00 65,000.00 80,000.00 30,000.00 43,750.00 60,000.00 75,000.00 8,125.00 80,000.00 296,875.00 800,000.00 2,275.00 6,000.00 20,000.00 66,000.00 6,500.00 3,200.00 903,975.00 1,500,000.00 2,275.00 6,000.00 20,000.00 66,000.00 6,500.00 3,200.00 1,603,975.00 600,000.00 2,275.00 6,000.00 20,000.00 66,000.00 6,500.00 3,200.00 703,975.00 75,000.00 68,000.00 60,000.00 6,500.00 20,000.00 229,500.00 35,000.00 68,000.00 60,000.00 6,500.00 20,000.00 189,500.00

55

1,00 BH PASANG CLOSET DUDUK1.0000 0.0500 0.0300 0.5000 1.1000 0.1000 0.0400 Set closet duduk keramik ( KIA ) Zak semen PC ( 50 Kg ) M3 Pasir pasang H/O Pekerja H/O Tukang batu H/O Kepala tukang H/O Mandor 800,000.00 45,500.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

56

1,00 BH PASANG WASTAFEL KERAMIK I BAK1.0000 0.0500 0.0300 0.5000 1.1000 0.1000 0.0400 Set wastafel keramik ( KIA ) Zak semen PC ( 50 Kg ) M3 Pasir pasang H/O Pekerja H/O Tukang batu H/O Kepala tukang H/O Mandor 1,500,000.00 45,500.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

57

1,00 BH PASANG WASTAFEL CUCI 2 BAK1.0000 0.0500 0.0300 0.5000 1.1000 0.1000 0.0400 Set wastafel aluminium Zak semen PC ( 50 Kg ) M3 Pasir pasang H/O Pekerja H/O Tukang batu H/O Kepala tukang H/O Mandor 600,000.00 45,500.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

58

1,00 TITIK PASANG SHOWER1.0000 1.7000 1.0000 0.1000 0.2500 Set Shower Luks H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 75,000.00 40,000.00 60,000.00 65,000.00 80,000.00

59

1,00 TITIK PASANG STOP KRAN AIR1.0000 1.7000 1.0000 0.1000 0.2500 Set stop kran dll H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 35,000.00 40,000.00 60,000.00 65,000.00 80,000.00

1 60

2 1,00 BH PASANG BAK MANDI LAPIS PORSELIN250.0000 0.9500 30.0000 1.2000 0.9500 2.5000 0.2500 0.0250 0.2500 Bh ubin porselin ( 11 x 11 Cm ) Zak semen PC ( 50 Kg ) Bh Batu tela Kg Semen Pc ( warna ) M3 Pasir pasang H/O Pekerja H/O Tuknag batu H/O Kepala tukang H/O Mandor

3

4

5

900.00 45,500.00 1,700.00 7,000.00 200,000.00 40,000.00 60,000.00 65,000.00 80,000.00

225,000.00 43,225.00 51,000.00 8,400.00 190,000.00 100,000.00 15,000.00 1,625.00 20,000.00 654,250.00 39,500.00 68,000.00 60,000.00 6,500.00 20,000.00

61

1,00 M1 PASANG INSTALASI PIPA AIR BERSIH 1/2 "0.5000 1.7000 1.0000 0.1000 0.2500 Set Pipa medium + aksesoris H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 79,000.00 40,000.00 60,000.00 65,000.00 80,000.00

194,000.00

62

1,00 M1 PASANG INSTALASI PIPA AIR BERSIH 3/4 "0.5000 1.7000 1.0000 0.1000 0.2500 Set Pipa medium + aksesoris H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 100,000.00 40,000.00 60,000.00 65,000.00 80,000.00 50,000.00 68,000.00 60,000.00 6,500.00 20,000.00 204,500.00 60,000.00 68,000.00 60,000.00 6,500.00 20,000.00 214,500.00 70,000.00 68,000.00 60,000.00 6,500.00 20,000.00 224,500.00

63

1,00 M1 PASANG INSTALASI PIPA AIR KOTOR 3 "0.5000 1.7000 1.0000 0.1000 0.2500 Set Pipa PVC+ aksesoris H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 120,000.00 40,000.00 60,000.00 65,000.00 80,000.00

64

1,00 M1 PASANG INSTALASI PIPA AIR KOTOR 4 "0.5000 1.7000 1.0000 0.1000 0.2500 Set Pipa PVC + aksesoris H/O Pekerja H/O Tukang pipa H/O Kepala tukang H/O Mandor 140,000.00 40,000.00 60,000.00 65,000.00 80,000.00

162000 101,360.00 263360

25000 4,175,000.00 517,256.00 4,692,256.00

D. PEMBUATAN PAGARNO URAIAN JENIS PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp.) 5 JUMLAH HARGA ( Rp.) 6

1

2

3

4

A PEKERJAAN PENDAHULUAN1 2 3 Pasang papan bowplank Galian tanah untuk pondasi Urugan galian M' M3 M3 11.33 12.96 4.32 #REF! #REF! #REF! #REF! #REF! #REF! #REF!

B1 2 3 4 5 6

PEKERJAAN PASANGANPasang pondasi jalur batu kali Pasang Balok sloof 15/20 Pasang kolom pagar 30/30 Pasang dinding batu tela 1 : 4 Pasang beton list tanpa tulangan 1 : 2 Plesteran dinding bermotif batu alam 1 : 3 M3 M3 M3 M3 M3 M2 7.20 1.08 1.80 6.56 0.59 130.83 #REF! #REF! 4,306,100.00 #REF! #REF! 43,575.00 #REF! #REF! 7,750,980.00 #REF! #REF! 5,700,699.38 #REF!

C PEKERJAAN PANEL PAGAR1 2 3 1 5 Pasang panel tralis bermotif Pasang pintu panel tralis bermotif sistem geser Pasang pintu panel tralis bermotif sistem ayun Cat / Kapur dinding Pembersihan akhir M3 M3 M3 M2 Ls 34.75 8.05 4.90 130.83 1.00 450,000.00 500,000.00 450,000.00 26,420.00 250,000.00 15,637,500.00 4,025,000.00 2,205,000.00 21,867,500.00 3,456,396.50 250,000.00 3,706,396.50

D PEKERJAAN FINISHING

JUMLAH TOTAL

Rp.

#REF!

RENCANA ANGGARAN DAN BIAYA ( RAB )PEKERJAAN LOKASI TAHUN ANGGARAN : PEMBANGUNAN PUSKESMAS PERMANEN ( SATU LANTAI ) TIPE / LUAS 454.00 M2 : DISTRIK MUARA TAMI KOTA JAYAPURA : 2008HARGA SATUAN ( Rp.) 1 2 3 4 5 JUMLAH HARGA ( Rp.) 6

NO

URAIAN JENIS PEKERJAAN

SAT

VOLUME

A PEKERJAAN PENDAHULUAN1 2 3 34

Survey dan pengukuran Pembersihan lokasi Pasang direksi kett, kamp. Tukang , gudang bahan & alat Pasang papan nama proyekDokumentasi dan pelaporan

Ls M2 M2 Ls Ls

1.00 339.00 35.25 1.00 1.00

750,000.00 10,075.00 332,325.00 300,000.00 1,350,000.00

750,000.00 3,415,425.00 11,714,456.25 300,000.00 1,350,000.00

17,529,881.25

B PEKERJAAN TANAH & PASIR1 2 3 3 4 5 Pasang papan bowplank Galian tanah untuk pondasi jalur ( - 1 M ) Galian tanah untuk pondasi titik ( + 1 M ) Urugan galian tanah Urugan karang peninggi lantai Urugan pasir dibawah lantai M' M3 M3 M3 M3 M3 100.00 95.76 37.50 50.67 120.81 16.18 32,265.00 41,375.00 44,250.00 13,791.67 174,150.00 347,150.00 3,226,500.00 3,962,070.00 1,659,375.00 698,823.75 21,039,061.50 5,616,887.00

36,202,717.25

C PEKERJAAN PASANGAN1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Cor beton lantai kerja ( 1 : 3 : 5 ) Pasang pondasi titik / poer plat beton ( 200 Kg ) Pasang pondasi jalur batu kali Pasang batu kosong / anstamping ( batu kosong ) Cor beton sloof utama 30/40 ( 200 Kg ) Cor beton sloof anak 20/20 ( 200 Kg ) Cor beton sloof biasa 15/20 ( 175 Kg ) Cor beton kolom utama 40/40 ( 200 Kg ) Cor beton kolom anak 30/30 ( 200 Kg ) Cor beton kolom praktis 15/15 ( 175 Kg ) Cor beton balok lantai utama 30/35 ( 200 Kg ) Cor beton balok lantai anak 20/30 ( 200 Kg ) Cor beton ring balok 15/20 ( 175 Kg ) Cor beton pelat lantai ( tebal 12 Cm ) 175 Kg Cor beton tangga dan bordes ( 175 Kg ) Pasang dinding batu tela 1 : 4 ( dinding & rollag ) Pasang dinding batu tela 1 : 2 ( KM/WC ) Plesteran dinding 1 : 4 Plesteran dinding 1 : 2 Cor beton lantai bawah keramik Pasang lantai keramik 40/40 Pasang lantai keramik 30/30 Pasang lantai keramik 20/20 ( KM/WC, meja beton ) Pasang dinding keramik 25/20 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M3 M2 M2 M3 M2 M2 M2 M2 1.01 6.62 46.55 17.96 8.88 0.72 2.99 6.62 5.99 4.41 12.21 2.61 6.71 15.63 5.04 66.51 12.56 1191.60 168.20 16.95 34.00 347.00 25.13 82.45 1,360,700.00 8,075,685.00 1,124,060.00 468,625.00 8,075,685.00 8,075,685.00 7,530,310.00 8,075,685.00 8,075,685.00 7,530,310.00 8,075,685.00 8,075,685.00 7,530,310.00 7,530,310.00 7,530,310.00 1,062,565.00 1,107,665.00 58,180.00 65,636.00 1,360,700.00 248,760.00 299,760.00 284,760.00 282,820.00 1,371,585.60 53,493,337.44 52,324,993.00 8,414,161.88 71,712,082.80 5,814,493.20 22,534,452.68 53,493,337.44 48,405,655.89 33,217,138.70 98,604,113.85 21,077,537.85 50,490,728.55 117,698,745.30 37,952,762.40 70,673,854.56 13,908,395.57 69,327,288.00 11,039,975.20 23,063,865.00 8,457,840.00 104,016,720.00 7,154,595.00 23,318,509.00

1,007,566,168.90Rencana Anggaran Dan Biaya ( RAB ) : Pembangunan Polindes ( Tipe / luas 80.00 M2 )

1

2

3

4

5

6

D PEKERJAAN KAYU1 2 3 4 5 6 7 8 9 10 Pasang kuda - kuda, skor angin, dll kayu besi 5/10 Pasang balok gording kayu matoa 5/10 Pasang kusen kayu besi 5/10 Pasang papan listplank kayu besi 2.5/20 Pasang pintu panel kayu besi Pasang pintu lapis dobel teakwood + seng plat Bjls 0.20 Pasang jendela panel kaca ky. Besi ( ryben 5 Mm ) Pasang ventilasi panel kaca ky. Besi ( ryben 5 Mm ) Pasang jendela dan ventilasi kaca mati ( ryben 5 Mm ) Pasang dinding partisi + rangka ( dobel teakwood ) M3 M3 M3 M2 M2 M2 M2 M2 M2 M2 4.57 1.55 2.72 34.20 57.12 9.75 30.80 32.15 5.00 70.95 5,810,000.00 3,968,750.00 7,103,000.00 275,400.00 625,250.00 311,920.48 669,653.33 669,653.33 272,500.00 333,796.33 26,531,655.50 6,151,562.50 19,330,814.50 9,418,680.00 35,714,280.00 3,041,224.69 20,625,322.67 21,529,354.67 1,362,500.00 23,682,849.85

167,388,244.38

E1 2 3 4 5

PEKERJAAN ATAP DAN PLAFONDPasang atap ( seng gel.persegi Bjls 0.30 dicat warna ) Pasang nok / bubungan ( seng plat bjls 0.30 Mm ) Pasang keev got jurai dalam ( seng plat bjls 0.30 Mm ) Pasang plafond tripleks tbl 3 mm + rangka Pasang list profil ky. 5/5 M2 M' M' M2 M' 167.55 123.00 50.00 406.13 446.00 82,520.00 41,720.00 41,720.00 155,610.83 19,712.50 13,826,226.00 5,131,560.00 2,086,000.00 63,198,227.74 8,791,775.00

93,033,788.74

F1 2 3 4 5 6 7 8

PEKERJAAN LISTRIKPasang lampu Philps 40 Watt Pasang lampu Philps 20 Watt Pasang lampu Philps 15 Watt Pasang saklar tunggal Pasang saklar ganda Pasang stop kontak Pasang sekring boks Biaya penyambungan PLN Titik Titik Titik Titik Titik Titik Titik Ls 25.00 10.00 16.00 8.00 15.00 16.00 2.00 1.00 396,750.00 389,750.00 316,750.00 329,270.00 424,270.00 344,270.00 352,250.00 3,000,000.00 9,918,750.00 3,897,500.00 5,068,000.00 2,634,160.00 6,364,050.00 5,508,320.00 704,500.00 3,000,000.00

37,095,280.00

G PEKERJAAN PENGGANTUNG1 2 3 4 5 6 Pasang gagang / kunci pintu ( 2 slaag ) Pasang engsel pintu Pasang engsel jendela dan ventilasi Pasang grendel jendela dan ventilasi Pasang grendel pintu ( KM/WC ) Pasang hak / kait angin luks Bh Psg Psg Bh Bh Psg 34.00 36.00 132.00 132.00 5.00 132.00 199,500.00 72,800.00 57,800.00 43,200.00 35,200.00 45,800.00 6,783,000.00 2,620,800.00 7,629,600.00 5,702,400.00 176,000.00 6,045,600.00

28,957,400.00

H PEKERJAAN SANITAIR1 2 3 4 5 6 7 8 9 10 11 12 13 Pasang closet duduk ( porselin ) Pasang watafel porselin Pasang wastafel cucui aluminium ( 2 Bak 0 Pasang stop kran air 1/2 " + 1ntalasi Pasang instalasi air bersih ( pipa Gip 1/2 " ) Pasang instalasi air kotor ( pipa PVC 3" ) Pasang instalasi air kotor ( pipa PVC 4 " ) Pasang fool drain KM/WC Pasang dinding bak air, septictank , resapan dan saluran batu tela 1 : 2 Plesteran dinding 1 : 2 Pasang keramik pada dinding bak ( 20/25 ) Cor beton pelat penutup septictank ( 75 Kg ) Pasang pipa penguapan septictank ( GIP 2 ") Bh Bh Bh Titik M' M' M' Buah M3 M2 M2 M3 M' 5.00 3.00 1.00 8.00 20.00 15.00 20.00 5.00 2.60 52.00 52.00 0.40 2.00 1,782,200.00 1,651,291.67 853,291.67 465,437.50 115,700.00 116,375.00 136,375.00 25,000.00 1,107,665.00 65,636.00 282,820.00 5,348,810.00 171,950.00 8,911,000.00 4,953,875.00 853,291.67 3,723,500.00 2,314,000.00 1,745,625.00 2,727,500.00 125,000.00 2,879,929.00 3,413,072.00 14,706,640.00 2,139,524.00 343,900.00

48,836,856.67

1

2

3

4

5

6

I1 2 3 4 4 5 6

PEKERJAAN CAT DAN FINISHINGKapur / cat dinding Kapur cat plafond Cat kilap kayu kusen, listplank, daun pintu & jendela, Jalusi, dll. Politur, vernis halus dinding partis Cat kilap atap ( seng gelombang ) Residu rangka atap ( kuda - kuda, gording, dll ) Pembersihan akhir M2 M2 M2 M2 M2 M2 Ls 1359.60 406.13 313.17 141.90 167.55 367.20 1.00 34,710.00 30,626.00 63,573.50 31,072.50 9,725.00 100,000.00 47,191,716.00 12,438,137.38 19,908,995.13 5,206,197.38 3,571,020.00 100,000.00

88,416,065.88

Rencana Anggaran Dan Biaya ( RAB ) : Pembangunan Polindes ( Tipe / luas 80.00 M2 )

RENCANA ANGGARAN DAN BIAYA ( RAB )

PEKERJAAN LOKASI TAHUN ANGGARAN

: PEMBANGUNAN PUSKESMAS PERMANEN ( SATU LANTAI ) TIPE / LUAS 454.00 M2 : DISTRIK MUARA TAMI KOTA JAYAPURA : 2008

REKAPITULASIA B C D E F G H I PEKERJAAN PENDAHULUAN PEKERJAAN TANAH & PASIR PEKERJAAN PASANGAN PEKERJAAN KAYU PEKERJAAN ATAP & PLAFOND PEKERJAAN LISTRIK PEKERJAAN PENGGANTUNG PEKERJAAN SANITAIR PEKERJAAN CAT DAN FINISHING REAL COST P P N 10 % TOTAL COST DIBULATKAN Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.17,529,881.25 36,202,717.25 1,007,566,168.90 93,033,788.74 37,095,280.00 37,095,280.00 28,957,400.00 48,836,856.67 88,416,065.88 1,394,733,438.69 139,473,343.87 1,534,206,782.56 1,300,000,000.00

TERBILANG : SATU MILYAR TIGA RATUS JUTA RUPIAH

jayapura , maret 2008

DAFTAR HARGA SATUAN UPAH DAN BAHANTRIWULAN KETIGA (AGUSTUS S/D DESEMBER 2008 )

NO 1

URAIAN BAHAN 2

SATUAN 3

HARGA SATUAN ( DALAM KOTA ) 4

HARGA SATUAN ( MUARA TAMI ) 5

I1 2 3 4

KELOMPOK TENAGA KERJAPekerja Tukang Kepala Tukang Mandor H/O H/O H/O H/O 57,500.00 78,500.00 85,000.00 95,000.00

II

KELOMPOK HARGA BAHAN( UNTUK LOKASI MUARA TAMI BAHAN DARI LUAR + BIAYA ANGKUTAN )

A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 B 1 2 3 4 5 6 7 8

KAYU ( Balok, Papan, List, Tripleks dll ) Papan bekesting ( kayu putih ) Kayu buah ( steger ) Steger ( kayu balok campur ) Papan kayu besi ( tebal 2.5 Cm ) Balok kayu besi 5/10 Cm Kayu besi 10/10 Cm Balok Kayu besi 5/5 Cm Papan kayu matoa ( 2.5 Cm ) Balok kayu matoa 5/10 Balok kayu matoa 5/5 List Profil Kayu matoa 5/5 Cm List Profil Kayu matoa 4/4 Cm List Profil Kayu matoa 3/3 CM List Profil kayu matoa 2/2 Cm Tripleks ukuran pintu Tripleks tebal 3 Mm Tripleks tebal 6 Mm Tripleks tebal 9 Mm Multipleks tebal 12 Mm Multipleks tebal 20 Mm Multipleks tebal 30 Mm Teakwod tebal 6 Mm Fermika GALIAN C ( Pasir, Batu, Kerikil, Karang dll ) Urugan tanah biasa Urugan tahah humus / hitam Karang urug Karang cor Kerikil cor ( kerikil kali pilihan ) Batu kali / batu pecah ( Gunung ) Batu pecah 5/7 Batu pecah 3/5 M3 M3 M3 M3 M3 M3 M3 M3 160,000.00 215,000.00 152,000.00 230,000.00 354,000.00 280,000.00 391,000.00 504,000.00 M3 M3 Btg M3 M3 M3 M3 M3 M3 M3 Btg Btg Btg Btg Lbr Lbr Lbr Lbr Lbr Lbr Lbr Lbr Lbr 1,900,000.00 1,625,000.00 30,000.00 2,900,000.00 2,900,000.00 2,900,000.00 2,900,000.00 2,100,000.00 2,100,000.00 2,100,000.00 40,000.00 35,000.00 25,000.00 15,000.00 47,000.00 65,000.00 95,000.00 150,000.00 197,000.00 240,000.00 360,000.00 124,000.00 213,000.00 1,925,000.00 1,650,000.00 55,000.00 2,925,000.00 2,925,000.00 2,925,000.00 2,925,000.00 2,125,000.00 2,125,000.00 2,125,000.00 45,000.00 40,000.00 30,000.00 20,000.00 52,000.00 70,000.00 100,000.00 155,000.00 202,000.00 245,000.00 365,000.00 129,000.00 218,000.00

429,000.00 355,000.00 466,000.00 579,000.00

1 9 10 11 12 13 14 15 C 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 D 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 Batu pecah 2/3 Batu pecah 1/2 ( scren ) Pasir beton Pasir urug Batu tela Batu kerawang Paving block SEMEN DAN PORSELIN

2

3 M3 M3 M3 M3 Buah Buah Buah

4 600,000.00 620,000.00 285,000.00 250,000.00 2,500.00 6,700.00 3,500.00

5 675,000.00 695,000.00 360,000.00 325,000.00 3,000.00 7,000.00 4,000.00

Portland Cemend ( PC ) 50 Kg PC. Semen Warna ( Putih ) List gypsump 7/7 Cm ( 2 M' ) List gypsump 10/10 Cm ( 2 M' ) Gypsump tebal ( tebal 6 Mm ) Gypsump tebal ( tebal 9 Mm ) Kalsiboard ( tebal 3 Mm ) Kalsiboard ( tebal 6 Mm ) Kalsiboard ( tebal 9 Mm ) Keramik lantai 20/20 Cm Keramik lantai 30/30 Cm Keramik lantai 40/40 Cm Keramik lantai 60/60 Cm Ubin dinding 11/11 Cm Keramik dinding 20/25 Cm Batu alam BESI DAN PIPA Besi beton polos Besi beton ulir Mur + baut Dia 10 - 20 Cm. 1/2 " Kawat ikat beton ( benrat ) Kawat duri ( 50 M' ) Kawat Ayam Paku campuran Paku Tripleks Paku Seng + ring karet Paku tembok Pipa Giv 4 " ( tebal ) 6 M' Pipa Giv 6 " ( tebal ) 6 M' Pipa Giv 2" (tebal ) 6 M' Pipa Giv 3/4 " ( tebal ) 6 M' Pipa Giv 1/2 " ( tebal ) 6 M1 Acsesories pipa Giv / Medium Besi L 30 30 3 Mm ( 6 M' ) Besi L 40 40 3 Mm ( 6 M' ) Besi L 50 50 4 Mm ( 6 M' ) Besi L 60 60 5 Mm ( 6 M' ) Besi L 70 70 6 Mm ( 6 M' ) Besi plat ( tebal 3 Mm ) Besi plat ( tebal 4 Mm )

Zak Kg Btg Btg Lbr Lbr Lbr Lbr Lbr Bh Bh Bh Bh Bh Bh M2

74,000.00 15,000.00 35,000.00 50,000.00 150,000.00 200,000.00 65,000.00 95,000.00 150,000.00 4,000.00 13,000.00 17,000.00 65,000.00 1,500.00 5,000.00 350,000.00

80,000.00 17,500.00 45,000.00 60,000.00 225,000.00 275,000.00 140,000.00 170,000.00 225,000.00 6,000.00 15,000.00 19,000.00 67,000.00 3,500.00 7,000.00 360,000.00

Kg Kg Buah Kg Roll M' Kg Kg Kg Buah Btg Btg Btg Btg Btg Buah Btg Btg Btg Btg Btg Lbr Lbr

14,500.00 14,700.00 9,000.00 20,000.00 177,000.00 23,000.00 17,000.00 22,000.00 20,000.00 1,500.00 850,000.00 1,420,000.00 315,000.00 128,000.00 90,000.00 20,000.00 125,000.00 135,000.00 145,000.00 155,000.00 175,000.00 950,000.00 1,200,000.00

19,500.00 19,700.00

860,000.00 1,430,000.00 325,000.00 138,000.00 100,000.00 135,000.00 145,000.00 155,000.00 165,000.00 185,000.00 960,000.00 1,210,000.00

1

2

3

4

5

D 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 E 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 F 1 2 3 4

SENG DAN PLASTIK Seng plat Bjls 0.20 Mm Seng plat Bjls 0.30 Mm Seng Gelombang Bjls 0.20 Mm Seng Gelombang Bjls 0.30 Mm Multiroof Metal Bjls 0.30 Mm 77x100 cm Multiroof Berpasir77x100 cm Sakura Roof Bjls 0.30 Mm 77x100 cm Sakura Roof Bjlas 0.20 Mm 77x100 cm Nok / Bubungan seng plat Bjls 0.30 Mm Has nyamuk ( kawat ) Has nyamuk ( nylon ) Kawat harmonika ( warna ) Pipa PVC 1/2 " Tebal ( 4 M' ) Pipa PVC 3/4 " Tebal ( 4 M' ) Pipa PVC 3 " Tebal ( 4 M' ) Pipa PVC 4 " Tebal ( 4 M' ) Acsesories PVC Talang PVC kotak 20/20 Talang PVC 1/2 Lingkaran Dia 20 SANITAIR DAN PENGGANTUNG kran 1/2 " biasa Kran 1/2 " Luks Stop Kran 3/4 " Biasa Stop Kran 1/2 " Biasa Shower Plastik Shower Luks Closet Duduk Porselin Closet Jongkok Porselin Wastafel Rias ( porselin ) Watafel Cuci ( St.Steel ) 1 Bak Wastafel Cuci ( St.Steel ) 2 Bak Floor Drain Penutup Plastic Floor Drain Penutup Metal Tanki air Fiber Glass 2500 Liter Tanki air Fiber Glass 5000 Liter Tanki air St.Steel 1000 Liter Mesin Pompa air Sanyo 250 watt Kunci dan Gagang pintu 2 slaag ( luks ) Kunci dan Gagang pintu 2 slaag ( biasa ) Engsel Pintu kuningan ( ring nylon ) Engsel Jendela kuningan ( ring nylon ) Grendel kuningan ( kecil ) Grendel Jendela Hak / Kait angin kuningan( biasa ) Hak / Kait angin drat ( luks ) Handell /Gagang jendela biasa Handell /Gagang jendela Luks ( kuningan ) CAT, LEM DAN ALAT LISTRIK plammur Kertas amplas Cat kilap kayu Cat kilap besi Kg Lembar Kg Kg 17,000.00 6,000.00 39,000.00 39,000.00 Buah Buah Buah Buah Buah Buah Set Buah Set Set Set Buah Buah Buah Buah Buah Buah Set Set Psg Psg Buah Buah Psg Psg Buah Buah 15,000.00 35,000.00 20,000.00 15,000.00 57,000.00 200,000.00 1,643,000.00 850,000.00 1,521,000.00 591,000.00 723,000.00 20,000.00 51,000.00 2,700,000.00 4,600,000.00 2,000,000.00 1,850,000.00 276,000.00 105,000.00 35,000.00 20,000.00 7,500.00 10,000.00 8,000.00 18,000.00 10,000.00 18,000.00 Lbr Lbr Lbr Lbr Lbr Lbr Lbr Lbr M' M' M' M' Btg Btg Btg Btg Buah Btg Btg 48,000.00 68,000.00 48,000.00 68,000.00 53,000.00 95,000.00 53,000.00 43,000.00 39,000.00 17,000.00 12,000.00 30,000.00 23,000.00 90,000.00 155,000.00 235,000.00 15,000.00 150,000.00 145,000.00 51,000.00 71,000.00 51,000.00 71,000.00 54,500.00 96,500.00 54,500.00 44,500.00 40,500.00

28,000.00 95,000.00 160,000.00 240,000.00 155,000.00 150,000.00

1,648,000.00 855,000.00 1,526,000.00 596,000.00 728,000.00

2,715,000.00 4,615,000.00 2,015,000.00

1

2

3

4

5

5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

Cat atap seng / genteng Kapur dinding / plafond ( luks ) Kapur dinding / plafond ( biasa ) Cat dasr ( meni ) Teak 0il / politur Minyak cat ( tenner ) Lem kayu ( fox ) Lem PVC Lampu TL/XL 40 Watt + ( kap down light ) Lampu TL/XL 20 Watt + ( kap down light ) Lampu Balon Philips 15 Watt + kap ( Down Light ) Lampu Balon Philips 25 Watt + kap ( Down light ) Lampu Balon Philips 40 Watt + kap ( Down Light ) Lampu Balon Philips 60 Watt + kap ( Down Light ) Saklar engkel / Tunggal ( inbow ) Saklar seri / Ganda ( inbow ) Stop Kontak ( inbow ) Pipa medium 1/2 " ( tipis ) Pipa medium 1/2 " ( tebal ) Kabel NYM 2 x 2.5 Mm Kabel NYY 2 X 2.5 Mm Skring kas 1 Group + ACC

Kg Kg Kg Kg Kg Liter Kg Buah Set Set Set Set Set Set Set Set Set Btg Btg M' M' Set

32,000.00 10,300.00 10,300.00 19,700.00 44,000.00 20,000.00 32,000.00 10,000.00 85,000.00 78,000.00 200,000.00 225,000.00 255,000.00 300,000.00 25,000.00 30,000.00 25,000.00 12,000.00 14,000.00 10,000.00 13,800.00 35,000.00

III HARGA SEWA PERALATAN BERAT1 Excafator 80 - 1402 Cutter pilar G7 - 100 3 Loadder 4 Mobilisasi alat beratJam

Jam Jam Ls

550,000.00 600,000.00 375,000.00 5,000,000.00

600,000.00 750,000.00 400,000.00 6,000,000.00

Catatan : Harga - harga tersebut diatas sudah termasuk PPN, PPH, Galian " C ", Retrebusi dan Pajak - pajak lainnya.

DAFTAR ANALISA SATUAN PEKERJAANSNI 2002 EDISI REVISI ( 2008 )PEKERJAAN LOKASI T. ANGGARAN

: KOTA JAYAPURA : 2008

NO 1

URAIAN PEKERJAAN 2

UPAH KERJA 3

HARGA BAHAN 4

JUMLAH HARGA 5

1

1 M2 PEKERJAAN PEMBERSIHAN LOKASI0.1000 H/O 0.0100 H/O Pekerja Mandor 95,000.00 57,500.00 9,500.00 575.00 10,075.00

2

1 M2 PEKERJAAN DIREKSI KEET0.1000 M3 1.0000 Lbr 0.1000 Kg 0.3000 H/O 0.5000 H/O 0.0500 H/O 0.1250 H/O Kayu Matoa Seng gelombang BJLS 0.20 Paku Campur Pekerja Tukang kayu Kepala tukang Mandor 57,500.00 78,500.00 85,000.00 95,000.00 2,100,000.00 48,000.00 17,000.00 210,000.00 48,000.00 1,700.00 17,250.00 39,250.00 4,250.00 11,875.00 332,325.00

3

1 M' PEKERJAAN UKUR DAN PAS. BOWPLANK0.0080 M3 0.0200 Kg 0.1000 H/O 0.1000 H/O 0.0100 H/O 0.0050 H/O Papan dan balok kayu matoa Paku campur Pekerja Tukang kayu Kepala tukang Mandor 57,500.00 78,500.00 85,000.00 95,000.00 2,125,000.00 17,000.00 17,000.00 340.00 5,750.00 7,850.00 850.00 475.00 32,265.00

4

1 M3 PEKERJAAN GALIAN TANAH (Kedalaman >1 M')0.2500 H/O 0.0250 H/O 0.0500 Jam Pekerja Mandor Alat bantu ( alat berat / Ecsavator ) 57,500.00 95,000.00 550,000.00 14,375.00 2,375.00 27,500.00 44,250.00

5

1 M3 PEKERJAAN GALIAN TANAH (Kedalaman