Harga Upah&BahanI. DAFTAR HARGA SATUAN UPAHNo.PEKERJASATHARGA UPAHTOTAL HARGAUPAH(Rp)852,352,074.59(1)(2)(3)(4)(5)1MandorHari25000.0033,135,530.802Kepala Tukang KayuHari27500.009,539,630.433Kepala Tukang BatuHari25000.0012,448,247.234Kepala Tukang BesiHari20000.0034,538,796.505Kepala Tukang CatHari18500.002,591,182.816Kepala Tukang Style BaliHari27500.000.07Tukang KayuHari25000.0086,257,596.608Tukang BatuHari20000.0098,112,795.589Tukang BesiHari18500.0095,845,484.0410Tukang CatHari17000.0023,810,869.0411Tukang GaliHari17000.0027,952,574.0612Tukang Style BaliHari27000.000.013Tukang Bongkar BegestingHari16000.0030,103,756.8014PekerjaHari16000.00398,015,610.70II. DAFTAR SATUAN BAHAN BANGUNANNo.JENIS BAHAN BANGUNANSATHARGA SATUANVOLUME BAHANTOTAL HARGA BAHAN(Rp)(Rp)1,372,058,681.94(1)(2)(3)(4)(5)(6)1Kayu Kamper BalokM31975000.0015.2730,157,858.952Kayu Kamper PapanM32350000.004.079,566,967.503Kayu Begesting PapanM3875000.00193.72169,509,270.004Kayu Kruing BalokM31200000.0047.4656,948,051.405Kayu Kruing PapanM31250000.000.00.06Kayu Meranti BalokM3850000.005.584,739,940.007Kayu Meranti PapanM3875000.000.00.08Keramik 30/30 Diamond Kw II MudaM231000.001,126.4234,919,020.009Keramik 20/20 Diamond Kw II MudaM228500.0067.721,930,020.0010Plint Keramik 10 / 30Bh1500.003,200.684,801,020.0011Tegel PC Polos 20 x 20M217500.00694.2012,148,500.0012Tegel Plin PC Polos 15 x 20Bh500.0063.0031,500.0013Paving Block Kelas IM225000.003,019.4875,487,000.0014Batu KaliM354000.00870.3847,000,415.9515Kerikil BetonM342000.00683.5728,710,067.6116Pasir BetonM350000.00443.6922,184,418.2417Pasir UrugM350000.00702.0535,102,689.5018Pasir PasangM355000.00645.3235,492,344.1919Tanah UrugM340000.00165.686,627,120.0020LimestoneM330000.003,373.13101,194,042.5021Semen Gresik 50 kgZak22500.007,838.29176,361,584.2422Bata merah Kelas IBiji450.00183,948.2182,776,692.7023Bata Gosok ex BelayuBiji650.000.00.024Bataco kelas IBh1200.000.00.025Glass BlockBh13000.000.00.026Genteng Karang PilangBh2500.0015,711.3039,278,250.0027Genteng PresBh460.007,476.363,439,124.2228Genteng BubunganBh2800.00745.762,088,128.0029Paku UsukKg5000.002,275.4111,377,053.5030Paku RengKg5000.00169.57847,836.2531Paku SengKg5000.000.00.032Eternit Kelas ILbr8250.001,324.1610,924,320.0033Paku ListKg8000.00103.22825,753.6034Kaca Bening 5 mmM230000.008.22246,480.0035Besi BetonKg3750.0084,428.05316,605,176.2536Kawat Ikat BetonKg6000.001,535.069,210,332.4037Cat DasarKg7500.000.00.038Cat MeniKg11000.0026.61292,657.8839Cat Tembok ParagonKg6625.002,092.0613,859,864.6140Cat Kayu EmcoKg25000.0053.211,330,263.1041Plamur KayuKg11250.0046.84526,952.8142Plamur TembokKg3715.001,413.555,251,340.8543Paras Silakarang 50 x 20 x 12Bh8000.000.00.044KuasBh4000.00284.581,138,335.0045AmplasLbr2000.002,920.785,841,563.8046Pagar BRC p = 2.4 , t = 0.9 mBh115000.000.5057,500.0047Tiang Pgr d = 1.5" , t = 0.9 mBh55000.000.5027,500.0048Plywood 4 mm ( 0.9 x 2 )m2Lbr47500.0015.98758,812.5049Multipleks 6 mmLbr37000.0015.84586,080.0050Plywood AluminiumLbr58505.004.38255,959.3851Ultran PolituranLtr20625.000.00.052Water Proof Aqua ProofLtr27500.00421.8511,600,875.0053Impra DasarKg22500.000.00.054Minyak ThinnerLtr7500.000.00.055Lbr. Asbes Glm ( 1.8x1.05 ) m2Lbr25000.000.00.056Lbr. Asbes BubunganLbr5000.000.00.057Loster 20 x 20Bh10000.00

Analisa harga satuanIII. TABEL ANALISA HARGA SATUANNo.URAIANKOEFHARGAHARGA UPAHHARGA BAHANJUM HARGAVOLSATSATUAN(Rp)(Rp)(Rp)(Rp)123456789APEKERJAAN PERSIAPAN AWAL11M2Pek. Pembersihan awal lokasi345.00345.004667.90Pekerja0.0216000.00320.00320.0093.36Mandor0.00125000.0025.0025.004.672M'Pasangan Bouwplank2,525.257,000.009,525.251394.10Kayu Begesting Papan0.004875000.003,500.003,500.005.58Kayu Meranti Balok0.004850000.003,400.003,400.005.58Paku Usuk0.025000.00100.00100.0027.88Tukang Kayu0.06325000.001,575.001,575.0087.83Kepala Tukang Kayu0.006327500.00173.25173.258.78Pekerja0.04216000.00672.00672.0058.55Mandor0.004225000.00105.00105.005.86BPEK. TANAH DAN PASIR11M3Pek. Galian tanah biasa13,375.0013,375.002192.36Tukang Gali0.7517000.0012,750.0012,750.001644.27Mandor0.02525000.00625.00625.0054.8131M3Pek. Urugan tanah kembali5,050.005,050.00446.79Pekerja0.316000.004,800.004,800.00134.04Mandor0.0125000.00250.00250.004.4741M3Pek. Urugan tanah5,050.0048,000.0053,050.00138.07Tanah Urug1.240000.0048,000.0048,000.00165.68Pekerja0.316000.004,800.004,800.0041.42Mandor0.0125000.00250.00250.001.3851M3Pek. Urugan limestone5,050.0036,000.0041,050.002810.95Limestone1.230000.0036,000.0036,000.003373.13Pekerja0.316000.004,800.004,800.00843.28Mandor0.0125000.00250.00250.0028.1161M3Pek. Pemadatan dan perataan4,250.004,250.002812.99Pekerja0.2516000.004,000.004,000.00703.25Mandor0.0125000.00250.00250.0028.1371M3Pek. Urugan pasir5,050.0060,000.0065,050.00585.04Pasir Urug1.250000.0060,000.0060,000.00702.05Pekerja0.316000.004,800.004,800.00175.51Mandor0.0125000.00250.00250.005.85CPEK. PASANGAN DAN PLESTERAN11M3Pek. Pasangan batu kosong25,875.0081,300.00107,175.00384.29Batu Kali1.254000.0064,800.0064,800.00461.15Pasir Pasang0.355000.0016,500.0016,500.00115.29Pekerja1.516000.0024,000.0024,000.00576.44Mandor0.07525000.001,875.001,875.0028.8221M3Pek. Pasangan Loster81,375.00253,375.00364,750.0010.00Loster 20 x 202510000.00250,000.00250,000.00250.00Semen Gresik 50 kg0.1522500.003,375.003,375.001.50Tukang Batu1.520000.0030,000.0030,000.0015.00Kepala Tukang Batu0.1525000.003,750.003,750.001.50Pekerja4.516000.0072,000.0072,000.0045.00Mandor0.22525000.005,625.005,625.002.2521M3Pek. Pasangan Batu kali (1:4)89,100.00158,392.50247,492.50100.00Batu Kali1.254000.0064,800.0064,800.00120.00Semen Gresik 50 kg2.84722500.0064,057.5064,057.50284.70Pasir Pasang0.53755000.0029,535.0029,535.0053.70Tukang Batu1.220000.0024,000.0024,000.00120.00Kepala Tukang Batu0.1225000.003,000.003,000.0012.00Pekerja3.616000.0057,600.0057,600.00360.00Mandor0.1825000.004,500.004,500.0018.0031M3Pek. Pasangan Batu kali (1:5)89,100.00155,920.00245,020.00127.46Batu Kali1.254000.0064,800.0064,800.00152.96Semen Gresik 50 kg2.7222500.0061,200.0061,200.00346.70Pasir Pasang0.54455000.0029,920.0029,920.0069.34Tukang Batu1.220000.0024,000.0024,000.00152.96Kepala Tukang Batu0.1225000.003,000.003,000.0015.30Pekerja3.616000.0057,600.0057,600.00458.87Mandor0.1825000.004,500.004,500.0022.9441M3Pek. PasanganBatu kali (1:6)89,100.00141,540.00230,640.0011.01Batu Kali1.254000.0064,800.0064,800.0013.21Semen Gresik 50 kg1.94422500.0043,740.0043,740.0021.40Pasir Pasang0.655000.0033,000.0033,000.006.60Tukang Batu1.220000.0024,000.0024,000.0013.21Kepala Tukang Batu0.1225000.003,000.003,000.001.32Pekerja3.616000.0057,600.0057,600.0039.63Mandor0.1825000.004,500.004,500.001.9851M3Pek. Pas Trasram bata merah (1:2)111,375.00384,921.00496,296.0020.87Bata merah Kelas I650450.00292,500.00292,500.0013567.84Semen Gresik 50 kg3.293622500.0074,106.0074,106.0068.75Pasir Pasang0.33355000.0018,315.0018,315.006.95Tukang Batu1.520000.0030,000.0030,000.0031.31Kepala Tukang Batu0.1525000.003,750.003,750.003.13Pekerja4.516000.0072,000.0072,000.0093.93Mandor0.22525000.005,625.005,625.004.7061M3Pek. Pas Bata merah (1:5)111,375.00352,497.00463,872.00262.12Bata merah Kelas I650450.00292,500.00292,500.00170380.37Semen Gresik 50 kg1.647222500.0037,062.0037,062.00431.77Pasir Pasang0.41755000.0022,935.0022,935.00109.31Tukang Batu1.520000.0030,000.0030,000.00393.19Kepala Tukang Batu0.1525000.003,750.003,750.0039.32Pekerja4.516000.0072,000.0072,000.001179.56Mandor0.22525000.005,625.005,625.0058.9871M2Pek. Plesteran (1:3)11,400.004,001.0015,401.00112.02Semen Gresik 50 kg0.130422500.002,934.002,934.0014.61Pasir Pasang0.019455000.001,067.001,067.002.17Tukang Batu0.220000.004,000.004,000.0022.40Kepala Tukang Batu0.0225000.00500.00500.002.24Pekerja0.416000.006,400.006,400.0044.81Mandor0.0225000.00500.00500.002.2481M2Pek. Plesteran (1:5)11,400.003,067.0014,467.005295.00Semen Gresik 50 kg0.08422500.001,890.001,890.00444.78Pasir Pasang0.021455000.001,177.001,177.00113.31Tukang Batu0.220000.004,000.004,000.001059.00Kepala Tukang Batu0.0225000.00500.00500.00105.90Pekerja0.416000.006,400.006,400.002118.00Mandor0.0225000.00500.00500.00105.9091M2Pek. Plesteran (1:6)11,400.002,830.0014,230.00791.15Semen Gresik 50 kg0.07222500.001,620.001,620.0056.96Pasir Pasang0.02255000.001,210.001,210.0017.41Tukang Batu0.220000.004,000.004,000.00158.23Kepala Tukang Batu0.0225000.00500.00500.0015.82Pekerja0.416000.006,400.006,400.00316.46Mandor0.0225000.00500.00500.0015.82101M2Pek. Pepalihan (1:6)15,375.002,830.0018,205.00545.47Semen Gresik 50 kg0.07222500.001,620.001,620.0039.27Pasir Pasang0.02255000.001,210.001,210.0012.00Tukang Batu0.320000.006,000.006,000.00163.64Kepala Tukang Batu0.0325000.00750.00750.0016.36Pekerja0.516000.008,000.008,000.00272.74Mandor0.02525000.00625.00625.0013.64111M2Pek. Acian4,445.001,420.005,865.005407.02Semen Gresik 50 kg0.04622500.001,035.001,035.00248.72Pasir Pasang0.00755000.00385.00385.0037.85Tukang Batu0.04520000.00900.00900.00243.32Kepala Tukang Batu0.00525000.00125.00125.0027.04Pekerja0.1216000.001,920.001,920.00648.84Mandor0.0625000.001,500.001,500.00324.42121M2Pek. Waterprofing3,003.7534,075.0037,078.75383.50Water Proof Aqua Proof1.127500.0030,250.0030,250.00421.85Tukang Cat0.22517000.003,825.003,825.0086.29Kepala Tukang Cat0.022518500.00416.25416.258.63Pekerja0.1516000.002,400.002,400.0057.53Mandor0.007525000.00187.50187.502.88DPEK. BETON11 M3M3 Pekerjaan Beton126,000.00207,960.00333,960.0030.25Semen Gresik 50 kg6.51222500.00146,520.00146,520.00196.99Pasir Beton0.5450000.0027,000.0027,000.0016.34Kerikil Beton0.8242000.0034,440.0034,440.0024.81Pekerja616000.0096,000.0096,000.00181.50Mandor0.325000.007,500.007,500.009.08Tukang Batu120000.0020,000.0020,000.0030.25Kepala Tukang Batu0.125000.002,500.002,500.003.0321 M3Pek. Beton Cycloof317,985.60213.64M3 Pekerjaan Beton0.6333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00834.75Pasir Beton0.5450000.0027,000.0027,000.0069.22Kerikil Beton0.8242000.0034,440.0034,440.00105.11Pekerja616000.0096,000.0096,000.00769.12Mandor0.325000.007,500.007,500.0038.46Tukang Batu120000.0020,000.0020,000.00128.19Kepala Tukang Batu0.125000.002,500.002,500.0012.82Pek. Pasangan Batu kali (1:5)0.48245,020.00Batu Kali1.254000.0064,800.0064,800.00123.06Semen Gresik 50 kg2.7222500.0061,200.0061,200.00278.93Pasir Pasang0.54455000.0029,920.0029,920.0055.79Tukang Batu1.220000.0024,000.0024,000.00123.06Kepala Tukang Batu0.1225000.003,000.003,000.0012.31Pekerja3.616000.0057,600.0057,600.00369.18Mandor0.1825000.004,500.004,500.0018.4631M3Pek. Beton rabat (1:3:5)114,750.00146,940.00261,690.00109.16Semen Gresik 50 kg3.63222500.0081,720.0081,720.00396.45Pasir Beton0.5450000.0027,000.0027,000.0058.94Kerikil Beton0.9142000.0038,220.0038,220.0099.33Pekerja616000.0096,000.0096,000.00654.94Mandor0.325000.007,500.007,500.0032.75Tukang Batu0.520000.0010,000.0010,000.0054.58Kepala Tukang Batu0.0525000.001,250.001,250.005.4641 M3Pek. Sloof Beton 20/301,994,772.5033.12M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00215.68Pasir Beton0.5450000.0027,000.0027,000.0017.88Kerikil Beton0.8242000.0034,440.0034,440.0027.16Pekerja616000.0096,000.0096,000.00198.72Mandor0.325000.007,500.007,500.009.94Tukang Batu120000.0020,000.0020,000.0033.12Kepala Tukang Batu0.125000.002,500.002,500.003.31Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.005464.80Kawat Ikat Beton26000.0012,000.0012,000.0099.36Tukang Besi6.7518500.00124,875.00124,875.00335.34Kepala Tukang Besi2.2520000.0045,000.0045,000.00111.78Pekerja6.7516000.00108,000.00108,000.00335.34Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0013.25Paku Usuk45000.0020,000.0020,000.00132.48Tukang Kayu525000.00125,000.00125,000.00165.60Kepala Tukang Kayu0.527500.0013,750.0013,750.0016.56Pekerja216000.0032,000.0032,000.0066.24Mandor0.125000.002,500.002,500.003.31Tukang Bongkar Begesting416000.0064,000.0064,000.00132.4851 M3Pek. Sloof Beton 15/201,994,772.502.31M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0015.03Pasir Beton0.5450000.0027,000.0027,000.001.25Kerikil Beton0.8242000.0034,440.0034,440.001.89Pekerja616000.0096,000.0096,000.0013.85Mandor0.325000.007,500.007,500.000.69Tukang Batu120000.0020,000.0020,000.002.31Kepala Tukang Batu0.125000.002,500.002,500.000.23Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.00380.82Kawat Ikat Beton26000.0012,000.0012,000.006.92Tukang Besi6.7518500.00124,875.00124,875.0023.37Kepala Tukang Besi2.2520000.0045,000.0045,000.007.79Pekerja6.7516000.00108,000.00108,000.0023.37Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.000.92Paku Usuk45000.0020,000.0020,000.009.23Tukang Kayu525000.00125,000.00125,000.0011.54Kepala Tukang Kayu0.527500.0013,750.0013,750.001.15Pekerja216000.0032,000.0032,000.004.62Mandor0.125000.002,500.002,500.000.23Tukang Bongkar Begesting416000.0064,000.0064,000.009.2361 M3Pek. Sloof Beton 12/151,643,585.000.22M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.001.41Pasir Beton0.5450000.0027,000.0027,000.000.12Kerikil Beton0.8242000.0034,440.0034,440.000.18Pekerja616000.0096,000.0096,000.001.30Mandor0.325000.007,500.007,500.000.06Tukang Batu120000.0020,000.0020,000.000.22Kepala Tukang Batu0.125000.002,500.002,500.000.02Kg Pekerjaan besi1702,375.00Besi Beton1103750.00412,500.00412,500.0023.76Kawat Ikat Beton26000.0012,000.0012,000.000.43Tukang Besi6.7518500.00124,875.00124,875.001.46Kepala Tukang Besi2.2520000.0045,000.0045,000.000.49Pekerja6.7516000.00108,000.00108,000.001.46Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.000.09Paku Usuk45000.0020,000.0020,000.000.86Tukang Kayu525000.00125,000.00125,000.001.08Kepala Tukang Kayu0.527500.0013,750.0013,750.000.11Pekerja216000.0032,000.0032,000.000.43Mandor0.125000.002,500.002,500.000.02Tukang Bongkar Begesting416000.0064,000.0064,000.000.8671 M3Pek. Balok Anak 20/301,994,772.5015.90M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00103.54Pasir Beton0.5450000.0027,000.0027,000.008.59Kerikil Beton0.8242000.0034,440.0034,440.0013.04Pekerja616000.0096,000.0096,000.0095.40Mandor0.325000.007,500.007,500.004.77Tukang Batu120000.0020,000.0020,000.0015.90Kepala Tukang Batu0.125000.002,500.002,500.001.59Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.002623.50Kawat Ikat Beton26000.0012,000.0012,000.0047.70Tukang Besi6.7518500.00124,875.00124,875.00160.99Kepala Tukang Besi2.2520000.0045,000.0045,000.0053.66Pekerja6.7516000.00108,000.00108,000.00160.99Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.006.36Paku Usuk45000.0020,000.0020,000.0063.60Tukang Kayu525000.00125,000.00125,000.0079.50Kepala Tukang Kayu0.527500.0013,750.0013,750.007.95Pekerja216000.0032,000.0032,000.0031.80Mandor0.125000.002,500.002,500.001.59Tukang Bongkar Begesting416000.0064,000.0064,000.0063.6081 M3Pek. Balok Induk 30/402,345,960.0031.92M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00207.86Pasir Beton0.5450000.0027,000.0027,000.0017.24Kerikil Beton0.8242000.0034,440.0034,440.0026.17Pekerja616000.0096,000.0096,000.00191.52Mandor0.325000.007,500.007,500.009.58Tukang Batu120000.0020,000.0020,000.0031.92Kepala Tukang Batu0.125000.002,500.002,500.003.19Kg Pekerjaan besi2702,375.00Besi Beton1103750.00412,500.00412,500.007022.40Kawat Ikat Beton26000.0012,000.0012,000.00127.68Tukang Besi6.7518500.00124,875.00124,875.00430.92Kepala Tukang Besi2.2520000.0045,000.0045,000.00143.64Pekerja6.7516000.00108,000.00108,000.00430.92Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0012.77Paku Usuk45000.0020,000.0020,000.00127.68Tukang Kayu525000.00125,000.00125,000.00159.60Kepala Tukang Kayu0.527500.0013,750.0013,750.0015.96Pekerja216000.0032,000.0032,000.0063.84Mandor0.125000.002,500.002,500.003.19Tukang Bongkar Begesting416000.0064,000.0064,000.00127.6891 M3Pek. Balok Induk 30/502,345,960.0036.12M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00235.21Pasir Beton0.5450000.0027,000.0027,000.0019.50Kerikil Beton0.8242000.0034,440.0034,440.0029.62Pekerja616000.0096,000.0096,000.00216.72Mandor0.325000.007,500.007,500.0010.84Tukang Batu120000.0020,000.0020,000.0036.12Kepala Tukang Batu0.125000.002,500.002,500.003.61Kg Pekerjaan besi2702,375.00Besi Beton1103750.00412,500.00412,500.007946.40Kawat Ikat Beton26000.0012,000.0012,000.00144.48Tukang Besi6.7518500.00124,875.00124,875.00487.62Kepala Tukang Besi2.2520000.0045,000.0045,000.00162.54Pekerja6.7516000.00108,000.00108,000.00487.62Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0014.45Paku Usuk45000.0020,000.0020,000.00144.48Tukang Kayu525000.00125,000.00125,000.00180.60Kepala Tukang Kayu0.527500.0013,750.0013,750.0018.06Pekerja216000.0032,000.0032,000.0072.24Mandor0.125000.002,500.002,500.003.61Tukang Bongkar Begesting416000.0064,000.0064,000.00144.48101 M3Pek. Ring Balok 15/201,643,585.0011.17M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0072.75Pasir Beton0.5450000.0027,000.0027,000.006.03Kerikil Beton0.8242000.0034,440.0034,440.009.16Pekerja616000.0096,000.0096,000.0067.03Mandor0.325000.007,500.007,500.003.35Tukang Batu120000.0020,000.0020,000.0011.17Kepala Tukang Batu0.125000.002,500.002,500.001.12Kg Pekerjaan besi1702,375.00Besi Beton1103750.00412,500.00412,500.001228.81Kawat Ikat Beton26000.0012,000.0012,000.0022.34Tukang Besi6.7518500.00124,875.00124,875.0075.40Kepala Tukang Besi2.2520000.0045,000.0045,000.0025.13Pekerja6.7516000.00108,000.00108,000.0075.40Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.004.47Paku Usuk45000.0020,000.0020,000.0044.68Tukang Kayu525000.00125,000.00125,000.0055.86Kepala Tukang Kayu0.527500.0013,750.0013,750.005.59Pekerja216000.0032,000.0032,000.0022.34Mandor0.125000.002,500.002,500.001.12Tukang Bongkar Begesting416000.0064,000.0064,000.0044.68111 M3Pek. Kolom Beton 15/151,994,772.507.32M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0047.69Pasir Beton0.5450000.0027,000.0027,000.003.95Kerikil Beton0.8242000.0034,440.0034,440.006.01Pekerja616000.0096,000.0096,000.0043.94Mandor0.325000.007,500.007,500.002.20Tukang Batu120000.0020,000.0020,000.007.32Kepala Tukang Batu0.125000.002,500.002,500.000.73Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.001208.46Kawat Ikat Beton26000.0012,000.0012,000.0021.97Tukang Besi6.7518500.00124,875.00124,875.0074.16Kepala Tukang Besi2.2520000.0045,000.0045,000.0024.72Pekerja6.7516000.00108,000.00108,000.0074.16Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.002.93Paku Usuk45000.0020,000.0020,000.0029.30Tukang Kayu525000.00125,000.00125,000.0036.62Kepala Tukang Kayu0.527500.0013,750.0013,750.003.66Pekerja216000.0032,000.0032,000.0014.65Mandor0.125000.002,500.002,500.000.73Tukang Bongkar Begesting416000.0064,000.0064,000.0029.30121 M3Pek. Kolom Praktis 12/121,643,585.001.81M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0011.82Pasir Beton0.5450000.0027,000.0027,000.000.98Kerikil Beton0.8242000.0034,440.0034,440.001.49Pekerja616000.0096,000.0096,000.0010.89Mandor0.325000.007,500.007,500.000.54Tukang Batu120000.0020,000.0020,000.001.81Kepala Tukang Batu0.125000.002,500.002,500.000.18Kg Pekerjaan besi1702,375.00Besi Beton1103750.00412,500.00412,500.00199.58Kawat Ikat Beton26000.0012,000.0012,000.003.63Tukang Besi6.7518500.00124,875.00124,875.0012.25Kepala Tukang Besi2.2520000.0045,000.0045,000.004.08Pekerja6.7516000.00108,000.00108,000.0012.25Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.000.73Paku Usuk45000.0020,000.0020,000.007.26Tukang Kayu525000.00125,000.00125,000.009.07Kepala Tukang Kayu0.527500.0013,750.0013,750.000.91Pekerja216000.0032,000.0032,000.003.63Mandor0.125000.002,500.002,500.000.18Tukang Bongkar Begesting416000.0064,000.0064,000.007.26131 M3Pek. Kolom Beton 20/201,994,772.503.84M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0025.01Pasir Beton0.5450000.0027,000.0027,000.002.07Kerikil Beton0.8242000.0034,440.0034,440.003.15Pekerja616000.0096,000.0096,000.0023.04Mandor0.325000.007,500.007,500.001.15Tukang Batu120000.0020,000.0020,000.003.84Kepala Tukang Batu0.125000.002,500.002,500.000.38Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.00633.60Kawat Ikat Beton26000.0012,000.0012,000.0011.52Tukang Besi6.7518500.00124,875.00124,875.0038.88Kepala Tukang Besi2.2520000.0045,000.0045,000.0012.96Pekerja6.7516000.00108,000.00108,000.0038.88Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.001.54Paku Usuk45000.0020,000.0020,000.0015.36Tukang Kayu525000.00125,000.00125,000.0019.20Kepala Tukang Kayu0.527500.0013,750.0013,750.001.92Pekerja216000.0032,000.0032,000.007.68Mandor0.125000.002,500.002,500.000.38Tukang Bongkar Begesting416000.0064,000.0064,000.0015.36141 M3Pek. Kolom Beton 25/251,994,772.503.23M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0021.00Pasir Beton0.5450000.0027,000.0027,000.001.74Kerikil Beton0.8242000.0034,440.0034,440.002.64Pekerja616000.0096,000.0096,000.0019.35Mandor0.325000.007,500.007,500.000.97Tukang Batu120000.0020,000.0020,000.003.23Kepala Tukang Batu0.125000.002,500.002,500.000.32Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.00532.13Kawat Ikat Beton26000.0012,000.0012,000.009.68Tukang Besi6.7518500.00124,875.00124,875.0032.65Kepala Tukang Besi2.2520000.0045,000.0045,000.0010.88Pekerja6.7516000.00108,000.00108,000.0032.65Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.001.29Paku Usuk45000.0020,000.0020,000.0012.90Tukang Kayu525000.00125,000.00125,000.0016.13Kepala Tukang Kayu0.527500.0013,750.0013,750.001.61Pekerja216000.0032,000.0032,000.006.45Mandor0.125000.002,500.002,500.000.32Tukang Bongkar Begesting416000.0064,000.0064,000.0012.90151 M3Pek. Kolom Beton 30/301,994,772.5035.87M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00233.60Pasir Beton0.5450000.0027,000.0027,000.0019.37Kerikil Beton0.8242000.0034,440.0034,440.0029.42Pekerja616000.0096,000.0096,000.00215.23Mandor0.325000.007,500.007,500.0010.76Tukang Batu120000.0020,000.0020,000.0035.87Kepala Tukang Batu0.125000.002,500.002,500.003.59Kg Pekerjaan besi1.5702,375.00Besi Beton1103750.00412,500.00412,500.005918.88Kawat Ikat Beton26000.0012,000.0012,000.00107.62Tukang Besi6.7518500.00124,875.00124,875.00363.20Kepala Tukang Besi2.2520000.0045,000.0045,000.00121.07Pekerja6.7516000.00108,000.00108,000.00363.20Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0014.35Paku Usuk45000.0020,000.0020,000.00143.49Tukang Kayu525000.00125,000.00125,000.00179.36Kepala Tukang Kayu0.527500.0013,750.0013,750.0017.94Pekerja216000.0032,000.0032,000.0071.74Mandor0.125000.002,500.002,500.003.59Tukang Bongkar Begesting416000.0064,000.0064,000.00143.49161 M3Pek. Kolom Beton 40/402,345,960.005.18M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0033.76Pasir Beton0.5450000.0027,000.0027,000.002.80Kerikil Beton0.8242000.0034,440.0034,440.004.25Pekerja616000.0096,000.0096,000.0031.10Mandor0.325000.007,500.007,500.001.56Tukang Batu120000.0020,000.0020,000.005.18Kepala Tukang Batu0.125000.002,500.002,500.000.52Kg Pekerjaan besi2702,375.00Besi Beton1103750.00412,500.00412,500.001140.48Kawat Ikat Beton26000.0012,000.0012,000.0020.74Tukang Besi6.7518500.00124,875.00124,875.0069.98Kepala Tukang Besi2.2520000.0045,000.0045,000.0023.33Pekerja6.7516000.00108,000.00108,000.0069.98Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.002.07Paku Usuk45000.0020,000.0020,000.0020.74Tukang Kayu525000.00125,000.00125,000.0025.92Kepala Tukang Kayu0.527500.0013,750.0013,750.002.59Pekerja216000.0032,000.0032,000.0010.37Mandor0.125000.002,500.002,500.000.52Tukang Bongkar Begesting416000.0064,000.0064,000.0020.74171 M3Pek. Kolom Beton 45/452,697,147.5023.91M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00155.71Pasir Beton0.5450000.0027,000.0027,000.0012.91Kerikil Beton0.8242000.0034,440.0034,440.0019.61Pekerja616000.0096,000.0096,000.00143.47Mandor0.325000.007,500.007,500.007.17Tukang Batu120000.0020,000.0020,000.0023.91Kepala Tukang Batu0.125000.002,500.002,500.002.39Kg Pekerjaan besi2.5702,375.00Besi Beton1103750.00412,500.00412,500.006575.58Kawat Ikat Beton26000.0012,000.0012,000.00119.56Tukang Besi6.7518500.00124,875.00124,875.00403.50Kepala Tukang Besi2.2520000.0045,000.0045,000.00134.50Pekerja6.7516000.00108,000.00108,000.00403.50Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.009.56Paku Usuk45000.0020,000.0020,000.0095.64Tukang Kayu525000.00125,000.00125,000.00119.56Kepala Tukang Kayu0.527500.0013,750.0013,750.0011.96Pekerja216000.0032,000.0032,000.0047.82Mandor0.125000.002,500.002,500.002.39Tukang Bongkar Begesting416000.0064,000.0064,000.0095.64181 M3Pek. Pelat Lantai ( K175 )1,432,872.50157.28M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.001024.17Pasir Beton0.5450000.0027,000.0027,000.0084.93Kerikil Beton0.8242000.0034,440.0034,440.00128.97Pekerja616000.0096,000.0096,000.00943.65Mandor0.325000.007,500.007,500.0047.18Tukang Batu120000.0020,000.0020,000.00157.28Kepala Tukang Batu0.125000.002,500.002,500.0015.73Kg Pekerjaan besi0.7702,375.00Besi Beton1103750.00412,500.00412,500.0012110.18Kawat Ikat Beton26000.0012,000.0012,000.00220.19Tukang Besi6.7518500.00124,875.00124,875.00743.12Kepala Tukang Besi2.2520000.0045,000.0045,000.00247.71Pekerja6.7516000.00108,000.00108,000.00743.12Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0062.91Paku Usuk45000.0020,000.0020,000.00629.10Tukang Kayu525000.00125,000.00125,000.00786.38Kepala Tukang Kayu0.527500.0013,750.0013,750.0078.64Pekerja216000.0032,000.0032,000.00314.55Mandor0.125000.002,500.002,500.0015.73Tukang Bongkar Begesting416000.0064,000.0064,000.00629.10191 M3Pek. Pelat Lantai ( K225 )1,432,872.5057.53M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00374.60Pasir Beton0.5450000.0027,000.0027,000.0031.06Kerikil Beton0.8242000.0034,440.0034,440.0047.17Pekerja616000.0096,000.0096,000.00345.15Mandor0.325000.007,500.007,500.0017.26Tukang Batu120000.0020,000.0020,000.0057.53Kepala Tukang Batu0.125000.002,500.002,500.005.75Kg Pekerjaan besi0.7702,375.00Besi Beton1103750.00412,500.00412,500.004429.43Kawat Ikat Beton26000.0012,000.0012,000.0080.54Tukang Besi6.7518500.00124,875.00124,875.00271.81Kepala Tukang Besi2.2520000.0045,000.0045,000.0090.60Pekerja6.7516000.00108,000.00108,000.00271.81Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.0023.01Paku Usuk45000.0020,000.0020,000.00230.10Tukang Kayu525000.00125,000.00125,000.00287.63Kepala Tukang Kayu0.527500.0013,750.0013,750.0028.76Pekerja216000.0032,000.0032,000.00115.05Mandor0.125000.002,500.002,500.005.75Tukang Bongkar Begesting416000.0064,000.0064,000.00230.10201 M3Pek. Pelat Tangga1,503,110.0015.42M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00100.41Pasir Beton0.5450000.0027,000.0027,000.008.33Kerikil Beton0.8242000.0034,440.0034,440.0012.64Pekerja616000.0096,000.0096,000.0092.51Mandor0.325000.007,500.007,500.004.63Tukang Batu120000.0020,000.0020,000.0015.42Kepala Tukang Batu0.125000.002,500.002,500.001.54Kg Pekerjaan besi0.8702,375.00Besi Beton1103750.00412,500.00412,500.001356.87Kawat Ikat Beton26000.0012,000.0012,000.0024.67Tukang Besi6.7518500.00124,875.00124,875.0083.26Kepala Tukang Besi2.2520000.0045,000.0045,000.0027.75Pekerja6.7516000.00108,000.00108,000.0083.26Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.006.17Paku Usuk45000.0020,000.0020,000.0061.68Tukang Kayu525000.00125,000.00125,000.0077.10Kepala Tukang Kayu0.527500.0013,750.0013,750.007.71Pekerja216000.0032,000.0032,000.0030.84Mandor0.125000.002,500.002,500.001.54Tukang Bongkar Begesting416000.0064,000.0064,000.0061.68211 M3Pek. Pelat Pondasi Telapak2,089,897.5055.75M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00363.02Pasir Beton0.5450000.0027,000.0027,000.0030.10Kerikil Beton0.8242000.0034,440.0034,440.0045.71Pekerja616000.0096,000.0096,000.00334.48Mandor0.325000.007,500.007,500.0016.72Tukang Batu120000.0020,000.0020,000.0055.75Kepala Tukang Batu0.125000.002,500.002,500.005.57Kg Pekerjaan besi2.5702,375.00Besi Beton1103750.00412,500.00412,500.0015330.15Kawat Ikat Beton26000.0012,000.0012,000.00278.73Tukang Besi6.7518500.00124,875.00124,875.00940.71Kepala Tukang Besi2.2520000.0045,000.0045,000.00313.57Pekerja6.7516000.00108,000.00108,000.00940.71221 M3Pek. Pelat Sumuran2,089,897.5027.94M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.00181.92Pasir Beton0.5450000.0027,000.0027,000.0015.09Kerikil Beton0.8242000.0034,440.0034,440.0022.91Pekerja616000.0096,000.0096,000.00167.62Mandor0.325000.007,500.007,500.008.38Tukang Batu120000.0020,000.0020,000.0027.94Kepala Tukang Batu0.125000.002,500.002,500.002.79Kg Pekerjaan besi2.5702,375.00Besi Beton1103750.00412,500.00412,500.007682.40Kawat Ikat Beton26000.0012,000.0012,000.00139.68Tukang Besi6.7518500.00124,875.00124,875.00471.42Kepala Tukang Besi2.2520000.0045,000.0045,000.00157.14Pekerja6.7516000.00108,000.00108,000.00471.42231 M3Pek. Konsul Beton1,643,585.0013.53M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0088.09Pasir Beton0.5450000.0027,000.0027,000.007.30Kerikil Beton0.8242000.0034,440.0034,440.0011.09Pekerja616000.0096,000.0096,000.0081.16Mandor0.325000.007,500.007,500.004.06Tukang Batu120000.0020,000.0020,000.0013.53Kepala Tukang Batu0.125000.002,500.002,500.001.35Kg Pekerjaan besi1702,375.00Besi Beton1103750.00412,500.00412,500.001487.93Kawat Ikat Beton26000.0012,000.0012,000.0027.05Tukang Besi6.7518500.00124,875.00124,875.0091.30Kepala Tukang Besi2.2520000.0045,000.0045,000.0030.43Pekerja6.7516000.00108,000.00108,000.0091.30Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.005.41Paku Usuk45000.0020,000.0020,000.0054.11Tukang Kayu525000.00125,000.00125,000.0067.63Kepala Tukang Kayu0.527500.0013,750.0013,750.006.76Pekerja216000.0032,000.0032,000.0027.05Mandor0.125000.002,500.002,500.001.35Tukang Bongkar Begesting416000.0064,000.0064,000.0054.11241 M3Pek. Listplank Beton1,432,872.5014.70M3 Pekerjaan Beton1333,960.00Semen Gresik 50 kg6.51222500.00146,520.00146,520.0095.73Pasir Beton0.5450000.0027,000.0027,000.007.94Kerikil Beton0.8242000.0034,440.0034,440.0012.05Pekerja616000.0096,000.0096,000.0088.20Mandor0.325000.007,500.007,500.004.41Tukang Batu120000.0020,000.0020,000.0014.70Kepala Tukang Batu0.125000.002,500.002,500.001.47Kg Pekerjaan besi0.7702,375.00Besi Beton1103750.00412,500.00412,500.001131.90Kawat Ikat Beton26000.0012,000.0012,000.0020.58Tukang Besi6.7518500.00124,875.00124,875.0069.46Kepala Tukang Besi2.2520000.0045,000.0045,000.0023.15Pekerja6.7516000.00108,000.00108,000.0069.46Pekerjaan Begisting1607,250.00Kayu Begesting Papan0.4875000.00350,000.00350,000.005.88Paku Usuk45000.0020,000.0020,000.0058.80Tukang Kayu525000.00125,000.00125,000.0073.50Kepala Tukang Kayu0.527500.0013,750.0013,750.007.35Pekerja216000.0032,000.0032,000.0029.40Mandor0.125000.002,500.002,500.001.47Tukang Bongkar Begesting416000.0064,000.0064,000.0058.80EPEK. ATAP / KAP11 M2Pek. Pas. Atap Genteng Pres6,025.0010,580.0016,605.00325.06Genteng Pres23460.0010,580.0010,580.007476.36Tukang Batu0.1520000.003,000.003,000.0048.76Kepala Tukang Batu0.01525000.00375.00375.004.88Pekerja0.1516000.002,400.002,400.0048.76Mandor0.0125000.00250.00250.003.2521 M2Pek. Pas. Atap Genteng Karang Pilang6,025.0057,500.0063,525.00683.10Genteng Karang Pilang232500.0057,500.0057,500.0015711.30Tukang Batu0.1520000.003,000.003,000.00102.47Kepala Tukang Batu0.01525000.00375.00375.0010.25Pekerja0.1516000.002,400.002,400.00102.47Mandor0.0125000.00250.00250.006.8331 M'Pek. Pas. Bubungan Genteng11,400.0020,565.0031,965.00186.44Genteng Bubungan42800.0011,200.0011,200.00745.76Semen Gresik 50 kg0.33822500.007,605.007,605.0063.02Pasir Pasang0.03255000.001,760.001,760.005.97Tukang Batu0.220000.004,000.004,000.0037.29Kepala Tukang Batu0.0225000.00500.00500.003.73Pekerja0.416000.006,400.006,400.0074.58Mandor0.0225000.00500.00500.003.7341 M2Pek. Pas. Usuk2,567.8513,100.0015,667.851008.16Kayu Kruing Balok0.01051200000.0012,600.0012,600.0010.59Paku Usuk0.15000.00500.00500.00100.82Tukang Kayu0.057125000.001,427.501,427.5057.57Kepala Tukang Kayu0.005727500.00156.75156.755.75Pekerja0.057116000.00913.60913.6057.57Mandor0.002825000.0070.0070.002.8251 M2Pek. Pas. Reng1,922.8012,600.0014,522.801008.16Kayu Kamper Balok0.0061975000.0011,850.0011,850.006.05Paku Reng0.155000.00750.00750.00151.22Tukang Kayu0.042825000.001,070.001,070.0043.15Kepala Tukang Kayu0.004227500.00115.50115.504.23Pekerja0.042816000.00684.80684.8043.15Mandor0.002125000.0052.5052.502.1261 M3Pek. Kuda-Kuda804,000.001,320,000.002,124,000.0015.46Kayu Kruing Balok1.11200000.001,320,000.001,320,000.0017.01Tukang Kayu2425000.00600,000.00600,000.00371.10Kepala Tukang Kayu2.427500.0066,000.0066,000.0037.11Pekerja816000.00128,000.00128,000.00123.70Mandor0.425000.0010,000.0010,000.006.1871 M2Pek. Papan Ram (ListPlank)27,030.0059,250.0086,280.00143.83Kayu Kamper Papan0.0252350000.0058,750.0058,750.003.60Paku Reng0.15000.00500.00500.0014.38Tukang Kayu0.825000.0020,000.0020,000.00115.07Kepala Tukang Kayu0.0827500.002,200.002,200.0011.51Pekerja0.2816000.004,480.004,480.0040.27Mandor0.01425000.00350.00350.002.01FPEK. KUSEN , DAUN PINTU DAN JENDELA11 M3Pek. Kusen Biasa894,000.002,172,500.003,066,500.001.37Kayu Kamper Balok1.11975000.002,172,500.002,172,500.001.50Tukang Kayu2625000.00650,000.00650,000.0035.51Kepala Tukang Kayu2.627500.0071,500.0071,500.003.55Pekerja1016000.00160,000.00160,000.0013.66Mandor0.525000.0012,500.0012,500.000.6821 M2Pek. Daun Pintu/Jendela Kaca126,000.00107,050.00233,050.005.32Kayu Kamper Papan0.0352350000.0082,250.0082,250.000.19Kaca Bening 5 mm0.830000.0024,000.0024,000.004.26Paku List0.18000.00800.00800.000.53Tukang Kayu325000.0075,000.0075,000.0015.96Kepala Tukang Kayu0.627500.0016,500.0016,500.003.19Pekerja216000.0032,000.0032,000.0010.64Mandor0.125000.002,500.002,500.000.5331 M2Pek. Jendela Kaca Mati43,450.0033,800.0077,250.003.60Kaca Bening 5 mm1.130000.0033,000.0033,000.003.96Paku List0.18000.00800.00800.000.36Tukang Kayu125000.0025,000.0025,000.003.60Kepala Tukang Kayu0.227500.005,500.005,500.000.72Pekerja0.716000.0011,200.0011,200.002.52Mandor0.0725000.001,750.001,750.000.2541 M2Pek. Daun Pintu/Jendela Panel117,150.0094,000.00211,150.001.12Kayu Kamper Papan0.042350000.0094,000.0094,000.000.04Tukang Kayu3.625000.0090,000.0090,000.004.03Kepala Tukang Kayu0.3627500.009,900.009,900.000.40Pekerja116000.0016,000.0016,000.001.12Mandor0.0525000.001,250.001,250.000.0651 M2Pek. Pas. Daun Pintu Plywood+Aluminium104,812.50102,303.13207,115.637.00Kayu Kamper Papan0.0152350000.0035,250.0035,250.000.11Plywood 4 mm ( 0.9 x 2 )m20.62547500.0029,687.5029,687.504.38Plywood Aluminium0.62558505.0036,565.6336,565.634.38Paku List0.18000.00800.00800.000.70Kepala Tukang Kayu0.327500.008,250.008,250.002.10Pekerja1.2516000.0020,000.0020,000.008.75Mandor0.062525000.001,562.501,562.500.44Tukang Kayu325000.0075,000.0075,000.0021.0061 M2Pek. Pas. Daun Pintu Plywood Double104,812.5095,425.00200,237.509.28Kayu Kamper Papan0.0152350000.0035,250.0035,250.000.14Plywood 4 mm ( 0.9 x 2 )m21.2547500.0059,375.0059,375.0011.60Paku List0.18000.00800.00800.000.93Kepala Tukang Kayu0.327500.008,250.008,250.002.78Pekerja1.2516000.0020,000.0020,000.0011.60Mandor0.062525000.001,562.501,562.500.58Tukang Kayu325000.0075,000.0075,000.0027.8471 M2Pek. Dinding Partisi28,175.0060,325.0088,500.0019.80Multipleks 6 mm0.837000.0029,600.0029,600.0015.84Kayu Kamper Balok0.0151975000.0029,625.0029,625.000.30Paku Usuk0.025000.00100.00100.000.40Paku Reng0.25000.001,000.001,000.003.96Tukang Kayu0.725000.0017,500.0017,500.0013.86Kepala Tukang Kayu0.0727500.001,925.001,925.001.39Pekerja0.3516000.005,600.005,600.006.93Mandor0.12625000.003,150.003,150.002.49GPEK. PLAFOND DAN LANTAI11 M2Pek. Pas. Plafond Eternit14,175.0027,410.0041,585.001324.16Eternit Kelas I18250.008,250.008,250.001324.16Kayu Kruing Balok0.0151200000.0018,000.0018,000.0019.86Paku List0.028000.00160.00160.0026.48Paku Usuk0.25000.001,000.001,000.00264.83Tukang Kayu0.225000.005,000.005,000.00264.83Kepala Tukang Kayu0.0227500.00550.00550.0026.48Pekerja0.516000.008,000.008,000.00662.08Mandor0.02525000.00625.00625.0033.1021 M'Pek. List Plwfond Kalor2,405.008,220.0010,625.001855.40Kayu Kamper Balok0.00401975000.007,900.007,900.007.42Paku List0.04008000.00320.0000320.000074.22Pekerja0.116000.001,600.001,600.00185.54Tukang Kayu0.0225000.00500.00500.0037.11Kepala Tukang Kayu0.00227500.0055.0055.003.71Mandor0.0125000.00250.00250.0018.5531 M2Pek. Pas. Kramik 30/3014,250.0037,725.0051,975.001126.42Keramik 30/30 Diamond Kw II Muda131000.0031,000.0031,000.001126.42Semen Gresik 50 kg0.2522500.005,625.005,625.00281.61Pasir Pasang0.0255000.001,100.001,100.0022.53Tukang Batu0.2520000.005,000.005,000.00281.61Kepala Tukang Batu0.02525000.00625.00625.0028.16Pekerja0.516000.008,000.008,000.00563.21Mandor0.02525000.00625.00625.0028.1641 M'Pek. Pas. Plint Kramik 10/303,100.006,057.509,157.50914.48Plint Keramik 10 / 303.51500.005,250.005,250.003200.68Semen Gresik 50 kg0.03122500.00697.50697.5028.35Pasir Pasang0.00255000.00110.00110.001.83Tukang Batu0.0520000.001,000.001,000.0045.72Kepala Tukang Batu0.0125000.00250.00250.009.14Pekerja0.116000.001,600.001,600.0091.45Mandor0.0125000.00250.00250.009.1451 M2Pek. Pas. Kramik 20/2014,250.0035,225.0049,475.0067.72Keramik 20/20 Diamond Kw II Muda128500.0028,500.0028,500.0067.72Semen Gresik 50 kg0.2522500.005,625.005,625.0016.93Pasir Pasang0.0255000.001,100.001,100.001.35Tukang Batu0.2520000.005,000.005,000.0016.93Kepala Tukang Batu0.02525000.00625.00625.001.69Pekerja0.516000.008,000.008,000.0033.86Mandor0.02525000.00625.00625.001.6961 M2Pek. Pas. Tegel Polos 20/2014,250.0024,225.0038,475.00694.20Tegel PC Polos 20 x 20117500.0017,500.0017,500.00694.20Semen Gresik 50 kg0.2522500.005,625.005,625.00173.55Pasir Pasang0.0255000.001,100.001,100.0013.88Tukang Batu0.2520000.005,000.005,000.00173.55Kepala Tukang Batu0.02525000.00625.00625.0017.36Pekerja0.516000.008,000.008,000.00347.10Mandor0.02525000.00625.00625.0017.3671 M'Pek. Pas. Plint PC Polos 15/203,100.002,557.505,657.5018.00Tegel Plin PC Polos 15 x 203.5500.001,750.001,750.0063.00Semen Gresik 50 kg0.03122500.00697.50697.500.56Pasir Pasang0.00255000.00110.00110.000.04Tukang Batu0.0520000.001,000.001,000.000.90Kepala Tukang Batu0.0125000.00250.00250.000.18Pekerja0.116000.001,600.001,600.001.80Mandor0.0125000.00250.00250.000.1881 M2Pek. Pas. Paving Block17,750.0025,000.0042,750.003019.48Paving Block Kelas I125000.0025,000.0025,000.003019.48Tukang Batu0.3120000.006,200.006,200.00936.04Kepala Tukang Batu0.03125000.00775.00775.0093.60Pekerja0.62516000.0010,000.0010,000.001887.18Mandor0.03125000.00775.00775.0093.60HPEK. PENGECATAN DAN POLITURAN11 M2Pek. Mengecat Tembok, 1x Plamir-2x Mengecat6,828.754,580.0011,408.755654.20Cat Tembok Paragon0.376625.002,451.252,451.252092.06Plamur Tembok0.253715.00928.75928.751413.55Amplas0.502000.001,000.001,000.002827.10Kuas0.054000.00200.00200.00282.71Tukang Cat0.22517000.003,825.003,825.001272.20Kepala Tukang Cat0.022518500.00416.25416.25127.22Pekerja0.1516000.002,400.002,400.00848.13Mandor0.007525000.00187.50187.5042.4121 M2Pek. Mengecat Kayu, 1x Cat Dasar,1x Plamur, 2x Cat Halus6,828.7512,514.5019,343.25187.36Cat Kayu Emco0.28425000.007,100.007,100.0053.21Plamur Kayu0.2511250.002,812.502,812.5046.84Amplas0.52000.001,000.001,000.0093.68Cat Meni0.14211000.001,562.001,562.0026.61Kuas0.014000.0040.0040.001.87Tukang Cat0.22517000.003,825.003,825.0042.16Kepala Tukang Cat0.022518500.00416.25416.254.22Pekerja0.1516000.002,400.002,400.0028.10Mandor0.007525000.00187.50187.501.41IPAS. PAGAR BRC11 M'Pas, Papan Nama Proyek697.5085,000.0085,697.501.00Pagar BRC p = 2.4 , t = 0.9 m0.5115000.0057,500.0057,500.000.50Tiang Pgr d = 1.5" , t = 0.9 m0.555000.0027,500.0027,500.000.50Tukang Besi0.02518500.00462.50462.500.03Kepala Tukang Besi0.002520000.0050.0050.000.00Pekerja0.0116000.00160.00160.000.01Mandor0.00125000.0025.0025.000.00JPEK. BORONGAN1Pemasangan Rambu Pengaman1350,000.00350,000.001.002Pas. Buis Beton 50x75140,000.0040,000.002044.003Pas. Buis Beton 10 x 75 cm114,750.0014,750.001056.004Pas. Baut 2513,500.003,500.00301.005Pas. Beugel Lurus15,000.005,000.00105.006Pas. Beugel U17,500.007,500.0068.007Pas. Instalasi Titik Lampu175,000.0075,000.00170.008Pas. Instalasi Stop Kontak175,000.0075,000.0081.009Pas. Stop Kontak125,000.0025,000.0081.0010Pas. Lampu Pijar 40 W14,050.004,050.00170.0011Pas. Saklar Ganda125,000.0025,000.0010.0012Pas. Saklar Tunggal120,000.0020,000.0088.0013Pas. Arde1100,000.00100,000.0012.0014Pas. Sekering1175,000.00175,000.0012.0015Pas. Pipa PVC 4"117,500.0017,500.0060.0016Pas. Jaro12,500.002,500.00135.0017Pas. List Tripleks 3+412,000.002,000.00402.0018Pas. Lantai Bata Tidur125,000.0025,000.0067.5019Pas. Kunci Pintu Union140,500.0040,500.009.0020Pas. Engsel Pintu12,500.002,500.0030.0021Pas. Engsel Jendela12,000.002,000.0030.0022Pas. Grendel Pintu19,000.009,000.0014.0023Pas. Grendel Jendela13,000.003,000.0015.0024Pas. Kait Angin14,000.004,000.0030.0025Pas. Kloset Warna KIA178,000.0078,000.005.0026Pas. Bak Mandi185,000.0085,000.005.0027Pas. Floor Drain115,000.0015,000.009.0028Pas. Keran Air114,500.0014,500.008.0029Pas. Pipa Air Bersih 1/2"14,000.004,000.0050.0030Pas. Pipa Air Kotor 4"117,500.0017,500.0050.0031Pas. Pipa Air Kotor 3"113,375.0013,375.0050.0032Pas. Septik Tank dan Peresapan12,500,000.002,500,000.002.0033Pas Wastafel Putih KIA1650,000.00650,000.001.0034Pek. Meja Kayu Kamper1180,000.00180,000.002.7535Penanaman Abesia125,000.0025,000.006.0036Penanaman Rumput Gajah14,000.004,000.00373.7537Penanaman Kembang Kertas120,000.0020,000.00115.0038Penanaman Bambu Jepang125,000.0025,000.0010.0039Penanaman Cempaka125,000.0025,000.0010.0040Penanaman Pangkas Kuning115,000.0015,000.00170.0041Penanaman Soka Bangkok115,000.0015,000.00190.0042Penanaman Jepun Bali125,000.0025,000.005.0043Penanaman Helliconia Golden125,000.0025,000.0050.0044Penanaman Lili Paris125,000.0025,000.0010.0045Penanaman Ketapang125,000.0025,000.002.0046Penanaman Nagasari120,000.0020,000.004.0047Penanaman Bayam Merah115,000.0015,000.0040.0048Penanaman Lantana120,000.0020,000.0040.0049Penanaman krokot merah120,000.0020,000.0070.0050Penanaman puring Nuri120,000.0020,000.0030.0051Penanaman Teh-tehan115,000.0015,000.0090.0052Penanaman Pohon Cempaka125,000.0025,000.0010.0053Pek. Penyambungan Listrik14,000,000.004,000,000.001.0054Pek. Penyambungan Air11,000,000.001,000,000.001.0055Pek. Pintu Rolling + Box Aluminium1200000.00200,000.00570.24

RABIV. RENCANA ANGGARAN BIAYA ( RAB )NoURAIAN PEKERJAANSATVOLUMEHARGA SATUAN (Rp)JUMLAH HARGA (Rp)KETERANGAN123456 = 4 x 57IPEKERJAAN PERSIAPAN AWALTOTAL2,046,123.001Pek. Pembersihan awal lokasiM24,667.90345.001,610,425.502Pas, Papan Nama ProyekBh1.0085,697.5085,697.503Pemasangan Rambu PengamanLs1.00350,000.00350,000.00IIPEKERJAAN BANGUNAN/ GEDUNGII.1Bangunan Kios 2 Lantai, 2 UnitTOTAL1,182,397,870.391PEKERJAAN PERSIAPAN2,971,878.00Pasangan BouwplankM'312.009,525.252,971,878.002PEK. TANAH DAN PASIR28,484,735.06Pek. Galian tanah biasaM3804.3213,375.0010,757,780.00Pek. Urugan tanah kembaliM3201.085,050.001,015,454.00Pek. Urugan limestoneM3100.9841,050.004,145,229.00Pek. Pemadatan dan perataanM3100.984,250.00429,165.00Pek. Urugan pasirM3140.7965,050.009,158,077.26PondasiPek. Urugan pasirM345.8065,050.002,979,029.80Bawah Lantai3PEK. PASANGAN DAN PLESTERAN223,641,821.14Pek. Pasangan Batu kali (1:5)M394.69245,020.0023,201,433.84Pek. Pasangan Batu kali (1:4)M3100.00247,492.5024,749,250.00Pek. Pasangan batu kosongM3160.91107,175.0017,245,443.51Pek. Pasangan LosterM210.00364,750.003,647,500.00Pek. Plesteran (1:3)M259.5215,401.00916,667.52Pek. Plesteran (1:5)M22,853.1214,467.0041,276,087.04Pek. Plesteran (1:5)M2464.0014,467.006,712,688.00Reiling dan ListplankPek. Pepalihan (1:6)M2240.0018,205.004,369,200.00Reiling dan ListplankPek. AcianM23,376.645,865.0019,803,993.60Pek. Pas Trasram bata merah (1:2)M312.48496,296.006,193,774.08Pek. Pas Bata merah (1:5)M3142.66463,872.0066,174,124.03Pek. Pas Bata merah (1:5)M320.16463,872.009,351,659.52Reilling4PEKERJAAN BETON522,357,706.47Pek. Pelat Lantai ( K175 )M389.101,432,872.50127,668,939.75Pelat Lantai t = 15 cmPek. Pelat TanggaM33.171,503,110.004,761,852.48Pelat Tangga t = 12 cmPek. Sloof Beton 15/20M30.801,994,772.501,591,828.46Pek. Kolom Beton 25/25M32.151,994,772.504,288,760.88Pek. Balok Anak 20/30M31.441,994,772.502,872,472.40Pek. Pelat Pondasi TelapakM34.662,089,897.509,730,562.76Pek. Pelat SumuranM327.942,089,897.5058,383,376.56Pas. Buis Beton 50x75Bh768.0040,000.0030,720,000.00Pek. Sloof Beton 20/30M318.721,994,772.5037,342,141.20Pek. Balok Anak 20/30M37.201,994,772.5014,362,362.00Pek. Balok Induk 30/50M328.802,345,960.0067,563,648.00Pek. Kolom Beton 45/45M323.912,697,147.5064,492,033.30Pek. Kolom Beton 15/15M37.321,994,772.5014,609,713.79Pek. Kolom Beton 20/20M33.841,994,772.507,659,926.40Pek. Ring Balok 15/20M39.361,643,585.0015,383,955.60Pek. Listplank BetonM36.721,432,872.509,628,903.20Pek. Konsul BetonM35.551,643,585.009,125,183.92Pek. Beton CycloofM391.56317,985.6029,114,761.54Pek. Beton rabat (1:3:5)M349.90261,690.0013,057,284.245PEK. KAP DAN ATAP98,354,069.12Pek. Pas. Atap Genteng Karang PilangM2683.1063,525.0043,393,927.50Pek. Kuda-KudaM310.792,124,000.0022,918,809.60Pek. Pas. UsukM2683.1015,667.8510,702,708.34Pek. Pas. RengM2683.1014,522.809,920,524.68Pek. Pas. Bubungan GentengM'107.8031,965.003,445,827.00Pek. Papan Ram (ListPlank)M292.4086,280.007,972,272.006PEK. PINTU114,048,000.00Pek. Pintu Rolling + Box AluminiumM2570.24200,000.00114,048,000.007PEK. PLAFOND DAN LANTAI122,165,334.00Pek. Pas. Plafond EternitM21,106.0041,585.0045,993,010.00Pek. List Plwfond KalorM'1,576.0010,625.0016,745,000.00Pek. Pas. Kramik 30/30M2997.9251,975.0051,866,892.00Pek. Pas. Plint Kramik 10/30M'825.609,157.507,560,432.008PEK. PENGECATAN DAN POLITURAN46,955,926.60Pek. Mengecat Tembok, 1x Plamir-2x MengecatM22,853.1211,408.7532,550,532.80- Pek. Pengecatan TembokPek. Mengecat Tembok, 1x Plamir-2x MengecatM21,106.0011,408.7512,618,077.50- Pek. Pengecatan PlafondPek. Mengecat Kayu, 1x Cat Dasar,1x Plamur, 2x Cat HalusM292.4019,343.251,787,316.30- Pek. Pengecatan Kayu Listplank9PEK. PENGGANTUNG DAN PENGUNCI1,400,000.00Pas. Baut 25Bh200.003,500.00700,000.00Pas. Beugel LurusBh80.005,000.00400,000.00Pas. Beugel UBh40.007,500.00300,000.0010PEK. INSTALASI LISTRIK22,018,400.00Pas. Instalasi Titik LampuTtk128.0075,000.009,600,000.00Pas. Instalasi Stop KontakTtk80.0075,000.006,000,000.00Pas. Stop KontakBh80.0025,000.002,000,000.00Pas. Lampu Pijar 40 WBh128.004,050.00518,400.00Pas. Saklar GandaBh4.0025,000.00100,000.00Pas. Saklar TunggalBh80.0020,000.001,600,000.00Pas. ArdeBh8.00100,000.00800,000.00Pas. SekeringBh8.00175,000.001,400,000.00II.2Bangunan Los 2 Lantai, 1 UnitTOTAL684,665,281.001PEKERJAAN PERSIAPAN1,771,696.50Pasangan BouwplankM'186.009,525.251,771,696.502PEK. TANAH DAN PASIR26,703,907.63Pek. Galian tanah biasaM314.0213,375.00187,517.50- Pek. Galian Tanah Pondasi MenerusPek. Galian tanah biasaM3725.7613,375.009,707,040.00- Pek. Galian Tanah Pondasi SumuranPek. Galian tanah biasaM312.0013,375.00160,500.00- Pek. Galian Tanah Pondasi TanggaPek. Urugan tanah kembaliM3187.955,050.00949,122.25Pek. Urugan limestoneM385.5041,050.003,509,775.00Pek. Pemadatan dan perataanM385.504,250.00363,375.00Pek. Urugan pasirM31.9365,050.00125,383.88- Urugan Pasir Pondasi MenerusPek. Urugan pasirM3162.7865,050.0010,588,839.00- Urugan Pasir Pondasi SumuranPek. Urugan pasirM317.1065,050.001,112,355.00- Urugan Pasir Bawah Lantai3PEK. PASANGAN DAN PLESTERAN62,182,214.34Pek. Pasangan Batu kali (1:5)M310.44245,020.002,558,988.88Pek. Pas Bata merah (1:5)M323.56463,872.0010,928,824.32- Pas. Bata Merah Reiling 1 : 5Pek. Pasangan batu kosongM35.78107,175.00619,739.44- Pas. Batu Kosong Pondasi MenerusPek. Pasangan batu kosongM3162.78107,175.0017,445,946.50- Pas. Batu Kosong Pondasi SumuranPek. Plesteran (1:3)M232.4015,401.00498,992.40- Pek. Plesteran Selasar 1: 3Pek. Plesteran (1:5)M2286.7214,467.004,147,978.24- Pek. Plesteran Kolom 1: 5Pek. Plesteran (1:5)M2162.0014,467.002,343,654.00- Pek. Plesteran Lisplank 1: 5Pek. Plesteran (1:5)M2462.0014,467.006,683,754.00- Pek. Plesteran Balok dan Konsul 1: 5Pek. Plesteran (1:5)M2332.0014,467.004,803,044.00- Pek. Plesteran Reiling 1 : 5Pek. Pepalihan (1:6)M2146.0818,205.002,659,386.40- Pek. Pepalihan Reiiling dan ListplankPek. Pepalihan (1:6)M2110.5918,205.002,013,327.36- Pek. Pepalihan KolomPek. AcianM21,275.125,865.007,478,578.804PEKERJAAN BETON522,487,905.04Pek. Pelat Lantai ( K175 )M351.301,432,872.5073,506,359.25- Pek. Pelat Lantai II t = 15 cm ( K175 )Pek. Pelat Lantai ( K225 )M357.531,432,872.5082,425,990.56- Pek. Pelat Lantai III t = 15 cm ( K225 )Pek. Pelat TanggaM31.581,503,110.002,380,926.24- Pek. Pelat Tangga t = 12 cmPek. Pelat Pondasi TelapakM336.572,089,897.5076,427,551.58- Pek. Pelat TelapakPas. Buis Beton 50x75Bh1,024.0040,000.0040,960,000.00- Pas. Buis BetonPek. Pelat Pondasi TelapakM34.662,089,897.509,730,562.76- Pek. Pelat Pondasi Telapak TanggaPek. Kolom Beton 25/25M31.081,994,772.502,144,380.44- Pek. Kolom Tangga 25/25Pek. Balok Anak 20/30M30.361,994,772.50718,118.10- Pek. Balok Tangga 20/30Pek. Sloof Beton 15/20M30.401,994,772.50797,909.00- Pek. Sloof Tangga 15/20Pek. Sloof Beton 20/30M311.161,994,772.5022,261,661.10- Pek. Sloof 20/30Pek. Balok Anak 20/30M36.361,994,772.5012,686,753.10- Pek. Balok Anak 20/30Pek. Balok Induk 30/40M331.922,345,960.0074,883,043.20- Pek. Balok Induk 30/40Pek. Kolom Beton 30/30M333.711,994,772.5067,247,770.52- Pek. Kolom 30/30Pek. Listplank BetonM36.641,432,872.509,514,273.40- Pek. Listplank Beton 8/50Pek. Konsul BetonM34.861,643,585.007,981,906.19- Pek. Konsul BetonPek. Beton CycloofM3122.08317,985.6038,820,699.60- Pek. Beton Cycloof5PEK. LANTAI59,961,509.38Pek. Beton rabat (1:3:5)M353.38261,690.0013,967,703.75- Pas. Lantai Beton RabatPek. Pas. Tegel Polos 20/20M2684.0038,475.0026,316,900.00- Pek. Tegel PC Polos 20x20Pek. Plesteran (1:6)M2383.5014,230.005,457,205.00- Pek. Plesteran LantaiPek. WaterprofingM2383.5037,078.7514,219,700.63- Pek. Waterproofing6PEK. PENGECATAN8,277,048.13Pek. Mengecat Tembok, 1x Plamir-2x MengecatM2725.5011,408.758,277,048.13- Pek. Pengecatan Plafond Pelat7PEK. INSTALASI LISTRIK DAN AIR3,281,000.00Pas. Instalasi Titik LampuTtk20.0075,000.001,500,000.00- Pas. Instalasi Titik LampuPas. Lampu Pijar 40 WBh20.004,050.0081,000.00- Pas. Lampu Pijar 40 WPas. Saklar GandaBh4.0025,000.00100,000.00- Pas. Saklar GandaPas. ArdeBh2.00100,000.00200,000.00- Pas. ArdePas. SekeringBh2.00175,000.00350,000.00- Pas. SekeringPas. Pipa PVC 4"M'60.0017,500.001,050,000.00- Pas. Pipa PVC 4"II.3Bangunan Kantor Pengelola, 1 UnitTOTAL206,221,196.721PEKERJAAN PERSIAPAN514,363.50Pasangan BouwplankM '54.009,525.25514,363.50- Pas. Bouwplank dan Pengukuran2PEK. TANAH DAN PASIR7,686,218.22Pek. Galian tanah biasaM3199.2113,375.002,664,366.88- Pek. Galian TanahPek. Urugan tanah kembaliM349.805,050.00251,496.31- Urugan Tanah KembaliPek. Urugan limestoneM332.3841,050.001,328,993.75- Urugan Limestone DipadatkanPek. Pemadatan dan perataanM332.384,250.00137,593.75- Limestone DipadatkanPek. Urugan pasirM345.1665,050.002,937,861.28- Urugan Pasir Bawah PondasiPek. Urugan pasirM35.6365,050.00365,906.25- Urugan Pasir Bawah Lantai3PEK. PASANGAN DAN PLESTERAN29,235,072.70Pek. Pasangan batu kosongM348.94107,175.005,245,479.42- Pas. Batu KosongPek. Plesteran (1:5)M2283.5214,467.004,101,683.84- Pek. Plesteran Tembok 1: 5Pek. Plesteran (1:5)M2102.9614,467.001,489,522.32- Pek. Plesteran Kolom 1: 5Pek. Plesteran (1:5)M2106.5614,467.001,541,603.52- Pek. Plesteran Reilling 1: 3Pek. Plesteran (1:3)M220.1015,401.00309,560.10- Pek. Plesteran Pondasi Selasar 1: 3Pek. AcianM2513.145,865.003,009,566.10- Pek. AcianPek. Pepalihan (1:6)M248.8018,205.00888,404.00- Pek. Pepalihan Kolom dan ReillingPek. Pas Trasram bata merah (1:2)M32.62496,296.001,300,295.52- Pas. Trasram 1 : 2Pek. Pas Bata merah (1:5)M314.34463,872.006,651,924.48- Pas. Bata Merah Tembok dan Reiling 1 : 5Pek. Pasangan Batu kali (1:5)M319.17245,020.004,697,033.40- Pas. Batu Kali 1 : 54PEKERJAAN BETON110,315,289.64Pek. Sloof Beton 20/30M33.241,994,772.506,463,062.90- Pek. Sloof Struktur 20/30Pek. Balok Induk 30/50M37.322,345,960.0017,172,427.20- Pek. Balok 30/50Pek. Balok Anak 20/30M30.541,994,772.501,077,177.15- Pek. Balok Bordes 20/30Pek. Kolom Beton 40/40M35.182,345,960.0012,161,456.64- Pek. Kolom Diameter 40 cmPek. Kolom Beton 30/30M32.161,994,772.504,308,708.60- Pek. Kolom Diameter 30 cmPek. Kolom Praktis 12/12M30.861,643,585.001,420,057.44- Pek. Kolom 12 / 12Pek. Ring Balok 15/20M30.491,643,585.00797,138.73- Pek. Ring Balok 15/ 20Pek. Pelat Lantai ( K175 )M316.881,432,872.5024,179,723.44- Pek. Pelat Lantai t = 15 cmPek. Pelat TanggaM32.741,503,110.004,112,508.96- Pek. Pelat TanggaPek. Pelat Pondasi TelapakM39.862,089,897.5020,614,748.94- Pek. Pelat Pondasi TelapakPas. Buis Beton 50x75Bh252.0040,000.0010,080,000.00- Pas. Buis BetonPek. Listplank BetonM31.341,432,872.501,920,049.15- Pek. Lisplank BetonPek. Konsul BetonM33.121,643,585.005,125,026.75- Pek. Konsul BetonPek. Beton rabat (1:3:5)M33.38261,690.00883,203.75- Pek. Beton Rabat 1 : 3 : 55PEKERJAAN KAP / ATAP20,699,969.23Pek. Pas. Atap Genteng PresM2238.6316,605.003,962,368.13- Pas. GentengPek. Pas. UsukM2238.6315,667.853,738,740.71- Pas. UsukPek. Pas. RengM2238.6314,522.803,465,503.15- Pas. RengPek. Pas. Bubungan GentengM48.2531,965.001,542,311.25- Pas. Genteng BubunganPek. Papan Ram (ListPlank)M222.9586,280.001,980,126.00- Pas. LisplankPek. Kuda-KudaM32.832,124,000.006,010,920.00- Pas. Kuda-kuda Kruing6PEK. KUSEN,DAUN PINTU & JENDELA6,593,425.58Pek. Kusen BiasaM30.703,066,500.002,137,350.50- Pek. KusenPek. Pas. Daun Pintu Plywood DoubleM26.08200,237.501,217,444.00- Pek. Daun Pintu Plywood DoublePek. Pas. Daun Pintu Plywood+AluminiumM21.40207,115.63289,961.88- Pek. Daun Pintu Plywood + AlPek. Dinding PartisiM219.8088,500.001,752,300.00- Pas. Dinding Partisi Tripleks 6 mmPek. Daun Pintu/Jendela KacaM22.52233,050.00587,286.00- Pek. Daun Jendela Kaca 5 mm beningPek. Jendela Kaca MatiM21.6877,250.00129,780.00- Pas. Kaca Mati 5 mm beningPek. Papan Ram (ListPlank)M23.4486,280.00296,803.20- Pas. Papan JaroPas. JaroM273.002,500.00182,500.00- Pas. Jaro7PEK. PLAFOND DAN LANTAI16,826,037.50Pek. Pas. Plafond EternitM2143.0041,585.005,946,655.00- Pas. Plafond EternitPek. List Plwfond KalorM'133.0010,625.001,413,125.00- Pas. List Plafond Kalor 3/5Pas. List Tripleks 3+4M'294.002,000.00588,000.00- Pas. List Tripleks 3+4Pas. Lantai Bata TidurM267.5025,000.001,687,500.00- Pas. Lantai Bata TidurPek. Pas. Kramik 20/20M23.0049,475.00148,425.00- Pas. Keramik 20/20Pek. Pas. Kramik 20/20M211.2049,475.00554,120.00- Pas. Keramik Dinding 20 / 20Pek. Pas. Kramik 30/30M2112.5051,975.005,847,187.50- Pas. Keramik 30/30Pek. Pas. Plint Kramik 10/30M'70.009,157.50641,025.00- Pas. Plint Keramik 10 / 308PEK. PENGECATAN DAN POLITURAN8,292,745.35Pek. Mengecat Tembok, 1x Plamir-2x MengecatM2513.1411,408.755,854,285.98- Pek. Pengecatan Tembok dan KolomPek. Mengecat Tembok, 1x Plamir-2x MengecatM2143.0011,408.751,631,451.25- Pek. Pengecatan PlafondPek. Mengecat Kayu, 1x Cat Dasar,1x Plamur, 2x Cat HalusM241.7219,343.25807,008.13- Pek. Pengecatan Kayu9PEK. PENGGANTUNG DAN PENGUNCI922,000.00Pas. Baut 25Bh66.003,500.00231,000.00- Pas.Baut 25Pas. Beugel LurusBh12.005,000.0060,000.00- Pas. Beugel LurusPas. Beugel UBh18.007,500.00135,000.00- Pas. Beugel UPas. Kunci Pintu UnionBh6.0040,500.00243,000.00- Pas. Kunci Pintu UnionPas. Engsel PintuBh16.002,500.0040,000.00- Pas. Engsel PintuPas. Engsel JendelaBh20.002,000.0040,000.00- Pas. Engsel JendelaPas. Grendel PintuBh7.009,000.0063,000.00- Pas. Grendel PintuPas. Grendel JendelaBh10.003,000.0030,000.00- Pas. Grendel JendelaPas. Kait AnginBh20.004,000.0080,000.00- Pas. Kait Angin10PEK. INSTALASI AIR3,564,375.00Pas. Kloset Warna KIABh1.0078,000.0078,000.00Pas. Bak MandiBh1.0085,000.0085,000.00Pas. Floor DrainBh1.0015,000.0015,000.00Pas. Keran AirBh1.0014,500.0014,500.00Pas. Pipa Air Bersih 1/2"M'25.004,000.00100,000.00Pas. Pipa Air Kotor 4"M'25.0017,500.00437,500.00Pas. Pipa Air Kotor 3"M'25.0013,375.00334,375.00Pas. Septik Tank dan PeresapanLs1.002,500,000.002,500,000.0011PEK. INSTALASI LISTRIK1,571,700.00Pas. Instalasi Titik LampuTtk14.0075,000.001,050,000.00Pas. Instalasi Stop KontakTtk1.0075,000.0075,000.00Pas. Stop KontakBh1.0025,000.0025,000.00Pas. Lampu Pijar 40 WBh14.004,050.0056,700.00Pas. Saklar GandaBh2.0025,000.0050,000.00Pas. Saklar TunggalBh2.0020,000.0040,000.00Pas. ArdeBh1.00100,000.00100,000.00Pas. SekeringBh1.00175,000.00175,000.00II.4Bangunan KM / WC , 1 UnitTOTAL50,048,990.921PEKERJAAN PERSIAPAN352,434.25Pasangan BouwplankM '37.009,525.25352,434.25- Pas. Bouwplank dan Pengukuran2PEK. TANAH DAN PASIR780,375.88Pek. Galian tanah biasaM324.8513,375.00332,368.75- Pek. Galian TanahPek. Urugan tanah kembaliM36.215,050.0031,373.13- Urugan Tanah KembaliPek. Urugan pasirM31.4865,050.0096,274.00- Urugan Pasir Bawah PondasiPek. Urugan pasirM32.0065,050.00130,100.00- Urugan Pasir Bawah LantaiPek. Urugan limestoneM34.2041,050.00172,410.00- Urugan Limestone dipadatkanPek. Pemadatan dan perataanM34.204,250.0017,850.00- Limestone dipadatkan3PEK. PASANGAN DAN PLESTERAN14,242,653.16Pek. Pasangan batu kosongM34.44107,175.00475,857.00- Pas. Batu KosongPek. Plesteran (1:5)M2191.3514,467.002,768,260.45- Pek. Plesteran Tembok 1: 5Pek. AcianM2191.355,865.001,122,267.75- Pek. Acian TembokPek. Pas Trasram bata merah (1:2)M35.55496,296.002,754,442.80- Pas. Trasram 1 : 2Pek. Pas Bata merah (1:5)M39.88463,872.004,583,055.36- Pas. Bata Merah 1 : 5Pek. PasanganBatu kali (1:6)M311.01230,640.002,538,769.80- Pas. Batu Kali 1 : 64PEKERJAAN BETON5,849,475.57Pek. Kolom Praktis 12/12M30.781,643,585.001,287,518.75- Pek. Kolom 12 / 12Pek. Sloof Beton 15/20M31.111,994,772.502,214,197.48- Pek. Sloof 15/20Pek. Ring Balok 15/20M31.111,643,585.001,824,379.35- Pek. Ring Balok 15/ 20Pek. Beton rabat (1:3:5)M32.00261,690.00523,380.00- Pek. Beton Rabat 1 : 3 : 55PEKERJAAN KAP / ATAP8,300,112.62Pek. Pas. Atap Genteng PresM262.1016,605.001,031,170.50- Pas. GentengPek. Pas. UsukM262.1015,667.85972,973.49- Pas. UsukPek. Pas. RengM262.1014,522.80901,865.88- Pas. RengPek. Pas. Bubungan GentengM19.3531,965.00618,522.75- Pas. Genteng BubunganPek. Papan Ram (ListPlank)M213.5086,280.001,164,780.00- Pas. LisplankPek. Kuda-KudaM31.702,124,000.003,610,800.00- Pas. Kuda-kuda Kruing6PEK. KUSEN,DAUN PINTU & JENDELA3,485,913.10Pek. Kusen BiasaM30.403,066,500.001,226,600.00- Pek. KusenPek. Papan Ram (ListPlank)M23.5286,280.00303,705.60- Pas. Papan JaroPas. JaroBh62.002,500.00155,000.00- Pas. JaroPek. Pas. Daun Pintu Plywood DoubleM23.20200,237.50640,760.00- Pek. Daun Pintu PlywoodPek. Pas. Daun Pintu Plywood+AluminiumM25.60207,115.631,159,847.50- Pek. Daun Pintu Plywood+Aluminium7PEK. PLAFOND DAN LANTAI7,218,985.60Pek. Pas. Plafond EternitM254.0041,585.002,245,590.00- Pas. Plafond EternitPek. List Plwfond KalorM'104.0010,625.001,105,000.00- Pas. List Plafond Kalor 3/5Pas. List Tripleks 3+4M'108.002,000.00216,000.00- Pas. List Tripleks 3+4Pek. Pas. Kramik 20/20M212.0049,475.00593,700.00- Pas. Keramik Lantai 20/20Pek. Pas. Kramik 20/20M241.5249,475.002,054,202.00- Pas. Keramik Dinding 20/20Pek. Pas. Kramik 30/30M216.0051,975.00831,600.00- Pas. Keramik Lantai 30/30Pek. Pas. Plint Kramik 10/30M'18.889,157.50172,893.60- Pas. Plint Keramik 15 / 308PEK. PENGECATAN DAN POLITURAN3,499,265.75Pek. Mengecat Tembok, 1x Plamir-2x MengecatM2191.3511,408.752,183,064.31- Pek. Pengecatan TembokPek. Mengecat Tembok, 1x Plamir-2x MengecatM254.0011,408.75616,072.50- Pek. Pengecatan PlafondPek. Mengecat Kayu, 1x Cat Dasar,1x Plamur, 2x Cat HalusM236.2019,343.25700,128.93- Pek. Pengecatan Kayu9PEK. PENGGANTUNG DAN PENGUNCI397,000.00Pas. Baut 25Bh32.003,500.00112,000.00- Pas. Baut 25Pas. Beugel LurusBh12.005,000.0060,000.00- Pas. Beugel LurusPas. Beugel UBh8.007,500.0060,000.00- Pas. Beugel UPas. Kunci Pintu UnionBh2.0040,500.0081,000.00- Pas. Kunci Pintu UnionPas. Engsel PintuBh12.002,500.0030,000.00- Pas. Engsel PintuPas. Grendel PintuBh6.009,000.0054,000.00- Pas. Grendel Pintu10PEK. INSTALASI AIR4,895,375.00Pas. Kloset Warna KIABh4.0078,000.00312,000.00- Pas. Kloset Warna KIAPas. Bak MandiBh4.0085,000.00340,000.00- Pas. Bak MandiPas Wastafel Putih KIABh1.00650,000.00650,000.00- Pas Wastafel Putih KIAPas. Floor DrainBh8.0015,000.00120,000.00- Pas. Floor DrainPas. Keran AirBh7.0014,500.00101,500.00- Pas. Keran AirPas. Pipa Air Bersih 1/2"M'25.004,000.00100,000.00- Pas. Pipa Air Bersih 1/2"Pas. Pipa Air Kotor 4"M'25.0017,500.00437,500.00- Pas. Pipa Air Kotor 4"Pas. Pipa Air Kotor 3"M'25.0013,375.00334,375.00- Pas. Pipa Air Kotor 3"Pas. Septik Tank dan PeresapanLs1.002,500,000.002,500,000.00- Pas. Septik Tank dan Peresapan11PEK. INSTALASI LISTRIK1,027,400.00Pas. Instalasi Titik LampuTtk8.0075,000.00600,000.00- Pas. Instalasi Titik LampuPas. Lampu Pijar 40 WBh8.004,050.0032,400.00- Pas. Lampu Pijar 40 WPas. Saklar TunggalBh6.0020,000.00120,000.00- Pas. Saklar TunggalPas. ArdeBh1.00100,000.00100,000.00- Pas. ArdePas. SekeringBh1.00175,000.00175,000.00- Pas. SekeringII.5Bangunan Pos Jaga KeamananTOTAL12,642,631.481PEKERJAAN PERSIAPAN114,303.00Pasangan BouwplankM '12.009,525.25114,303.00- Pas. Bouwplank dan Pengukuran2PEK. TANAH DAN PASIR317,280.80Pek. Galian tanah biasaM37.0213,375.0093,946.00- Pek. Galian TanahPek. Urugan tanah kembaliM31.765,050.008,867.80- Urugan Tanah KembaliPek. Urugan pasirM30.4865,050.0031,224.00- Urugan Pasir Bawah PondasiPek. Urugan pasirM31.0265,050.0066,351.00- Urugan Pasir Bawah LantaiPek. Urugan tanahM32.0453,050.00108,222.00- Urugan Tanah dipadatkanPek. Pemadatan dan perataanM32.044,250.008,670.00- Tanah dipadatkan3PEK. PASANGAN DAN PLESTERAN3,159,930.11Pek. Pasangan batu kosongM31.44107,175.00154,332.00- Pas. Batu KosongPek. Plesteran (1:5)M246.9314,467.00678,976.82- Pek. Plesteran Tembok 1: 5Pek. Plesteran (1:5)M23.8414,467.0055,553.28- Pek. Plesteran Pondasi 1 : 5Pek. AcianM250.775,865.00297,782.47- Pek. Acian TembokPek. Pas Trasram bata merah (1:2)M30.22496,296.00110,971.79- Pas. Trasram 1 : 2Pek. Pas Bata merah (1:5)M32.35463,872.001,088,540.59- Pas. Bata Merah 1 : 5Pek. Pasangan Batu kali (1:5)M33.16245,020.00773,773.16- Pas. Batu Kali 1 : 54PEKERJAAN BETON1,118,035.06Pek. Kolom Praktis 12/12M30.171,643,585.00274,544.44- Pek. Kolom 12 / 12Pek. Sloof Beton 12/15M30.221,643,585.00355,014.36- Pek. Sloof 12/15Pek. Ring Balok 15/20M30.221,643,585.00355,014.36- Pek. Ring Balok 15/20Pek. Beton rabat (1:3:5)M30.51261,690.00133,461.90- Pek. Beton Rabat 1 : 3 : 55PEKERJAAN KAP / ATAP2,348,870.15Pek. Pas. Atap Genteng PresM224.3316,605.00404,066.07- Pas. GentengPek. Pas. UsukM224.3315,667.85381,261.46- Pas. UsukPek. Pas. RengM224.3314,522.80353,397.82- Pas. RengPek. Pas. Bubungan GentengM11.0431,965.00352,893.60- Pas. Genteng BubunganPek. Papan Ram (ListPlank)M26.4486,280.00555,643.20- Pas. LisplankPek. Kuda-KudaM30.142,124,000.00301,608.00- Pas. Kuda-kuda Kruing6PEK. KUSEN,DAUN PINTU & JENDELA2,492,922.74Pek. Kusen BiasaM30.273,066,500.00823,907.22- Pek. KusenPek. Meja Kayu KamperM22.75180,000.00495,000.00- Pek. Meja Kayu KamperPek. Daun Pintu/Jendela KacaM22.80233,050.00652,540.00- Pek. Daun Jendela KacaPek. Jendela Kaca MatiM21.9277,250.00148,320.00- Pek. Kaca MatiPek. Papan Ram (ListPlank)M21.5886,280.00136,667.52- Pek. RamPek. Daun Pintu/Jendela PanelM21.12211,150.00236,488.00- Pek. Daun Pintu Plywood7PEK. PLAFOND DAN LANTAI1,824,718.60Pek. Pas. Plafond EternitM221.1641,585.00879,938.60- Pas. Plafond EternitPek. List Plwfond KalorM'42.4010,625.00450,500.00- Pas. List Plafond Kalor 3/5Pek. Pas. Tegel Polos 20/20M210.2038,475.00392,445.00- Pas. Tegel PC Polos 20/20Pek. Pas. Plint PC Polos 15/20M'18.005,657.50101,835.00- Pas. Plint PC Polos 15 / 208PEK. PENGECATAN DAN POLITURAN1,106,571.03Pek. Mengecat Tembok, 1x Plamir-2x MengecatM246.9311,408.75535,444.58- Pek. Pengecatan TembokPek. Mengecat Tembok, 1x Plamir-2x MengecatM221.1611,408.75241,409.15- Pek. Pengecatan PlafondPek. Mengecat Kayu, 1x Cat Dasar,1x Plamur, 2x Cat HalusM217.0519,343.25329,717.30- Pek. Pengecatan Kayu9PEK. PENGGANTUNG DAN PENGUNCI160,000.00Pas. Baut 25Bh3.003,500.0010,500.00- Pas.Baut 25Pas. Beugel LurusBh1.005,000.005,000.00- Pas. Beugel LurusPas. Beugel UBh2.007,500.0015,000.00- Pas. Beugel UPas. Kunci Pintu UnionBh1.0040,500.0040,500.00- Pas. Kunci Pintu UnionPas. Engsel PintuBh2.002,500.005,000.00- Pas. Engsel PintuPas. Engsel JendelaBh10.002,000.0020,000.00- Pas. Engsel JendelaPas. Grendel PintuBh1.009,000.009,000.00- Pas. Grendel PintuPas. Grendel JendelaBh5.003,000.0015,000.00- Pas. Grendel JendelaPas. Kait AnginBh10.004,000.0040,000.00- Pas. Kait AnginIIIPEK. PENATAAN PARKIR & HALAMANIII.1Pek. Pematangan Lahan Areal ParkirTOTAL118,849,820.31118,849,820.31Pek. Galian tanah biasaM3121.0013,375.001,618,375.00- Pek. Galian TanahPek. Urugan limestoneM32,587.8941,050.00106,232,910.16- Pek. Urugan LimestonePek. Pemadatan dan perataanM32,587.894,250.0010,998,535.16- Limestone dipadatkanIII.2Pek. Penataan Parkir dan HalamanTOTAL195,096,024.58195,096,024.58Pek. Galian tanah biasaM38.2513,375.00110,343.75- Pek. Galian Tanah untuk KensteinM3 Pekerjaan BetonM330.25333,960.0010,102,290.00- Pek. Beton Cor 1 : 2 : 3 untuk KansteinPek. Pas Bata merah (1:5)M341.25463,872.0019,134,720.00- Pas. Bata Merah 1 : 5 Untuk PotPek. Urugan tanahM3136.0353,050.007,216,126.25- Urugan Tanah untuk PotPenanaman AbesiaBh6.0025,000.00150,000.00- Penanaman AbesiaPenanaman Rumput GajahM2373.754,000.001,495,000.00- Penanaman Rumput GajahPenanaman Kembang KertasBh115.0020,000.002,300,000.00- Penanaman Kembang KertasPenanaman Bambu JepangBh10.0025,000.00250,000.00- Penanaman Bambu JepangPenanaman CempakaBh10.0025,000.00250,000.00- Penanaman CempakaPenanaman Pangkas KuningBh170.0015,000.002,550,000.00- Penanaman Pangkas KuningPenanaman Soka BangkokBh190.0015,000.002,850,000.00- Penanaman Soka BangkokPenanaman Jepun BaliBh5.0025,000.00125,000.00- Penanaman Jepun BaliPenanaman Helliconia GoldenBh50.0025,000.001,250,000.00- Penanaman Helliconia GoldenPenanaman Lili ParisBh10.0025,000.00250,000.00- Penanaman Lili ParisPenanaman KetapangBh2.0025,000.0050,000.00- Penanaman KetapangPenanaman NagasariBh4.0020,000.0080,000.00- Penanaman NagasariPenanaman Bayam MerahBh40.0015,000.00600,000.00- Penanaman Bayam MerahPenanaman LantanaBh40.0020,000.00800,000.00- Penanaman LantanaPenanaman krokot merahBh70.0020,000.001,400,000.00- Penanaman krokot merahPenanaman puring NuriBh30.0020,000.00600,000.00- Penanaman puring NuriPenanaman Teh-tehanBh90.0015,000.001,350,000.00- Penanaman Teh-tehanPenanaman Pohon CempakaBh10.0025,000.00250,000.00- Penanaman Pohon CempakaPek. Galian tanah biasaM3226.4613,375.003,028,915.88- Pek. Galian Tanah untuk Paving BlockPek. Urugan pasirM3150.9765,050.009,820,858.70- Urugan Pasir Paving BlockPek. Pas. Paving BlockM23,019.4842,750.00129,082,770.00- Pas. Paving BlokIII.3Pek. Pembuatan GotTOTAL45,838,068.13Pasangan BouwplankM'793.109,525.257,554,475.78- Pengukuran dan Pasang BouwplankPek. Galian tanah biasaM349.4713,375.00661,644.53- Pek. Galian TanahPek. Urugan pasirM39.9165,050.00644,905.70- Pek. Urugan PasirPek. Pas Bata merah (1:5)M37.93463,872.003,678,968.83- Pas. Bata Merah 1 : 5Pek. Plesteran (1:6)M2407.6514,230.005,800,907.88- Pek. Plesteran 1: 6Pek. Pelat TanggaM37.931,503,110.0011,921,165.41- Pas. Pelat BetonPas. Buis Beton 10 x 75 cmBh1,056.0014,750.0015,576,000.00- Pas. Buis Beton 10 x 75 cmIII.4Pek. Penyambungan Listrik dan AirTOTAL5,000,000.00Pek. Penyambungan ListrikTtk1.004,000,000.004,000,000.00- Pek. Penyambungan ListrikPek. Penyambungan AirTtk1.001,000,000.001,000,000.00- Pek. Penyambungan AirGRAND TOTAL2,502,806,006.53

Rekap RABV. REKAPITULASI RENCANA ANGGARAN BIAYANo.URAIAN PEKERJAANJUMLAH HARGA(Rp.)IPEKERJAAN PERSIAPAN AWAL2,046,123.00IIPEKERJAAN BANGUNAN/ GEDUNGII.1Bangunan Kios 2 Lantai, 2 Unit1,182,397,870.39II.2Bangunan Los 2 Lantai, 1 Unit684,665,281.00II.3Bangunan Kantor Pengelola, 1 Unit206,221,196.72II.4Bangunan KM / WC , 1 Unit50,048,990.92II.5Bangunan Pos Jaga Keamanan12,642,631.48IIIPEK. PENATAAN PARKIR & HALAMANIII.1Pek. Pematangan Lahan Areal Parkir118,849,820.31III.2Pek. Penataan Parkir dan Halaman195,096,024.58III.3Pek. Pembuatan Got45,838,068.13III.4Pek. Penyambungan Listrik dan Air5,000,000.00REAL COST2,502,806,006.53PPn10%250,280,600.65JUMLAH2,753,086,607.18DIBULATKAN2,753,086,000.00

Sheet6