( METODE PELAKSANAAN )
NO
PEKERJAAN
: PEKERJAAN CUT/FILL
LOKASI
U R A I A N
KODE
KOEF.
SATUAN
A.
I
1
2
3
4
5
Tk
Fk
7.0000
1.1000
Jam
-
II
1
2
3
URUTAN KERJA
Saluran yang dikeruk saluran induk
Penggalian dilakukan dengan manual
Truck Bak Pendek membuang bekas galian tersebut ke luar Site
dengan jarak pembuangan sejauh
5.0000
Km
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
4.0000
0.8300
30.0000
40.0000
M3
Km/Jam
Km/Jam
10.0000
7.5000
35.0000
52.5000
Menit
Menit
Menit
Menit
Q2
4.3117
0.2319
M3/Jam
Jam
III
1
ALAT
- TRUCK 3/4 / DUMP TRUK
Kapasitas bak
Faktor efesien alat
Kecepatan rata-rata bermuatan
Kecepatan rata-rata kosong
Waktu siklus
- Waktu tempuh isi = (L/v1) x 60
- Waktu tempuh kosong = (L/v2) x 60
- Lain-lain ( bongkar muat)
NO
U R A I A N
KODE
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Manual
Produksi per hari = Tk x Q1
Kebutuhan tenaga
- Mandor
- Pekerja
KOEF.
SATUAN
1.0000
Lumpsum
Q1
Qt
4.3117
30.1818
M3/Jam
M3
M
P
0.5000
2.0000
Orang
Orang
0.1160
0.4639
Jam
Jam
Koefisien tenaga / m3
- Mandor
= ( Tk x M ) / Qt
- Tenaga
= ( Tk x P ) / Qt
B.
I
1
2
3
4
5
Tk
Fk
7.0000
1.2000
Jam
-
II
1
2
URUTAN KERJA
Tanah yang digali berada dalam lokasi perumahan KONDISI (Menyesuaikan lapangan)
Penggalian dilakukan denganBoldozer dan Excavator sekaligus menuangkan
material kedalam Dump Truck
Dump Truck membuang bekas galian tersebut ke lokasi Blok ..
dengan jarak pembuangan sejauh
L
0.2000
Km
III
1
ALAT
- BOLDOZER D5
Jarak operasi
Panjang efektif Blade
Faktor efesiensi alat
Total potongan / galian
Kecepatan
Jumlah lintasan
Waktu siklus = ((( n x Lh ) / c ) x 1 jam)/1000
Kapasitas produksi / jam ( Lh x b x V x Fa ) / ( Fk x Ts x n )
Koefisien alat / M3 = 1/Q1
Lh
b
Fa
V
c
n
Ts
Q1
25.00000
2.00000
0.83000
0.15000
3.00000
4.00000
0.03333
38.90625
0.02570
M
M
M
Km/Jam
PP
Jam
M3/Jam
Jam
NO
U R A I A N
- EXCAVATOR PC 200
Kapasitan bucket
Faktor bucket
Faktor efesiensi alat
Waktu siklus
- Mengisi / memuat
- Lain-lain
KODE
Kebutuhan tenaga
- Mandor
- Pekerja
Koefisien tenaga / m3
- Mandor
- Tenaga
= ( Tk x M ) / Qt
= ( Tk x P ) / Qt
SATUAN
V
Fb
Fa
Ts1
T1
T2
Ts1
0.8000
0.9500
0.8300
M3
-
1.5000
0.5000
2.0000
Menit
Menit
Menit
Q1
15.7700
0.0634
M3/Jam
Jam
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
4.0000
0.8300
10.0000
20.0000
M3
Km/Jam
Km/Jam
1.2000
0.6000
5.0000
6.8000
Menit
Menit
Menit
Menit
Q2
24.4118
0.0410
M3/Jam
Jam
1.0000
Lumpsum
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Buldozer
Produksi per hari = Tk x Q1
KOEF.
Q1
Qt
38.9063
272.3438
M3/Jam
M3
M
P
0.2500
1.0000
Orang
Orang
0.0064
0.0257
Jam
Jam
KETERANGAN
KETERANGAN
KETERANGAN
Lantai
Ruang
Carport
Teras Depan
Ruang Tamu & Keluarga
Ruang Makan
Ruang Tidur Utama
KM/WC
Hall KM/WC
Ruang Tidur Anak
Teras Belakang
Panjang Lebar
3
3
3
3
3
1.5
1.5
3
3
3.35
0.9
2.5
1.5
2.5
1.5
1.5
2.5
0.9
Total
Luas
Keramik/
Plin/lis
Plafond
t
(m2)
10.05
1.35
7.5
4.5
7.5
2.25
2.25
7.5
1.35
34.2
2.7
7.5
11
4.5
7.5
11
2.25
2.25
7.5
11
2.7
54
Lantai
Ruang
Carport
Teras Depan
Teras Samping
Ruang Makan
Ruang Tidur Utama
KM/WC
Hall KM/WC
3
1
2.5
1.75
1.15
1.75
3.15
1.75
1.25
3
1.75
1.25
Panjang Lebar
Luas
3.85
1.5
0.75
3.5
8.75
3
5.25
0.8
0.46
1.5
2.625
3.25 10.2375
1.5
2.625
1.5
1.875
2.5
2.15
0.8
Total
7.5
3.7625
0.5
44.335
Keramik/
Plin/lis
Plafond
t
(m2)
11.55
1.5
8.75
12
5.25
9.5
0.92
2.625
6.5
10.2375
12.8
2.625
6.5
1.875
5.5
7.5
11
3.7625
7.8
71.6
Lantai
Ruang
Carport
Teras Depan
Ruang Tamu
KM/WC
Ruang Toko
R. Tangga
Teras
Panjang Lebar
Luas
3
1.8
1.2
1.2
1.6
3.9
3
2.5
1.5
2.65
0.55
0.55
1.8
2.35
2.35
2.65
2.65
3.35
0.33
2.16
3.76
9.165
7.95
6.625
5.025
1.65
2
3.2
1.7
1.5
6
1.2
1
1.5
3.15
1.2
1.2
1.2
5
1.8
5
Total
2.475
6.3
1.92
1.02
1.8
30
2.16
2.5
83.19
Keramik/
Plin/lis
Plafond
t
(m2)
7.95
0.99
0.66
2.16
3.76
7.9
9.165
12.5
7.95
11.3
6.625
10.3
5.025
9.7
2.475
6.3
6.3
10.3
3.84
8.8
2.04
5.8
1.8
5.4
30
22
2.16
12
134.3
15
11
12
/ 15
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
8
11
2
x
x
x
1 bh beugel uk.
x 11
2
2
2
= 16
= 22
= 4
42 cm
8
12
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.09 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.47 Kg
2.04 kg
Tulang Pokok
0.12
10
1 M'
1
x
0.15
2.04
= 113.57
/ 15
8x4
15
11
Beugel
1 M'
1 bh beugel uk.
6 - 20
x 11
bh
6
11
2
x
x
x
2
2
2
= 12
= 22
= 4
38 cm
6
10
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.42 Kg
2.00 kg
12
0.10
10
1
x
0.15
2.00
= 133.33
/ 12
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
6
8
2
x
x
x
1 bh beugel uk.
x 8
6
10
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.07 kg
6 x
2
2
2
= 12
= 16
= 4
32 cm
6 x
1 =
0.22 kg
0.006165
:
:
:
8 x
8 x
1 =
0.39 kg
1.58 kg
0.36 Kg
1.93 kg
20
16
0.10
15
1
x
0.12
1.93
= 161.11
/ 20
10 Tulang Pokok
1 M'
8x4
1 M'
6 - 20
bh
11
16
2
x
x
x
Beugel
1 bh beugel uk.
11
x 16
2
2
2
= 22
= 32
= 4
58 cm
11
15
Syarat minimal beton salut
2 cm
10
:
:
0.006165
x
0.23 kg
0.006165
:
:
:
8 x
8 x
1 =
0.39 kg
10 x
10 x
1 =
0.62 kg
2.47 kg
1.14 Kg
3.61 kg
0.15
1
x
0.20
3.61
= 120.34
15
11
12
/ 15
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
8
11
2
x
x
x
1 bh beugel uk.
x 11
2
2
2
= 16
= 22
= 4
42 cm
8
12
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.09 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.47 Kg
2.04 kg
15
11
1
0.12 x
10
0.15
2.04
= 113.57
/ 15
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
1 bh beugel uk.
x 11
= 12
11
2
x
x
2
2
= 22
= 4
38 cm
6
10
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.42 Kg
2.00 kg
12
0.10
10
1
x
0.15
2.00
= 133.33
/ 12
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
6
8
2
x
x
x
1 bh beugel uk.
x 8
6
10
Syarat minimal beton salut
2 cm
2
2
2
= 12
= 16
= 4
32 cm
:
:
0.006165
x
0.07 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.36 Kg
1.93 kg
20
16
0.10
15
1
x
0.12
1.93
= 161.11
/ 20
10 Tulang Pokok
1 M'
8x4
1 M'
6 - 20
bh
11
16
2
x
x
x
Beugel
1 bh beugel uk.
11
x 16
2
2
2
= 22
= 32
= 4
58 cm
11
15
Syarat minimal beton salut
2 cm
10
:
:
0.006165
x
0.23 kg
0.006165
:
:
:
8 x
8 x
1 =
0.39 kg
10 x
10 x
1 =
0.62 kg
2.47 kg
1.14 Kg
3.61 kg
1
0.15 x
0.20
3.61
= 120.34
KOLOM
15
11
15
/ 15
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
11
11
2
x
x
x
1 bh beugel uk.
11
x 11
2
2
2
= 22
= 22
= 4
48 cm
11
15
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.11 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.53 Kg
2.11 kg
12
0.15
12
1
x
0.15
2.11
= 93.82
/ 12
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
8
8
2
x
x
x
1 bh beugel uk.
x 8
2
2
2
= 16
= 16
= 4
36 cm
12
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.40 Kg
1.98 kg
10
0.12
10
1
x
0.12
1.98
= 137.34
/ 10
Tulang Pokok
1 M'
8x4
Beugel
1 M'
6 - 20
bh
6
6
2
x
x
x
1 bh beugel uk.
x 6
6
10
Syarat minimal beton salut
2 cm
2
2
2
= 12
= 12
= 4
28 cm
:
:
0.006165
x
0.06 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.31 Kg
1.89 kg
1 m
1
0.10 x
0.10
1.89
= 188.90
Tulang Pokok
1 M'
Tulang Pembagi
1 M'
0.006165
0.006165
7 m
2.762
7 bh
1.554
6 x
6 x
1 =
0.22 kg
8 x
8 x
1 =
0.39 kg
:
:
:
7 =
Per
15 Cm
2.76 kg
1.55 Kg
4.32 kg
=
=
=
0.7 m
0.8 m
0.08 m
Type S.1
Panjang
Lebar
Tebal
=
=
=
0.8 m
0.8 m
0.08 m
Type S.2
Panjang
Lebar
Tebal
=
=
=
0.9 m
0.8 m
0.08 m
Type S.3
1 m
1 m
1 m
0.1
1
0.8
0.70
0.08
1
0.8
0.80
0.08
1
0.8
0.90
4.32
kg
96.33
kg
4.32
kg
84.29
kg
4.32
kg
74.92
kg
Panjang
Lebar
Tebal
=
=
=
0.9 m
0.9 m
0.08 m
Tutup Beerput
1 m
0.08
1
0.9
0.90
4.32
kg
66.60
kg
Tulang Pokok
1 M'
Tulang Pembagi
1 M'
0.006165
0.006165
:
:
:
7 =
Per
15 Cm
7 m
7 bh
8 x
8 x
1 =
0.39 kg
6 x
6 x
1 =
0.22 kg
2.76 kg
1.55 Kg
4.32 kg
=
=
=
1 m
1 m
0.08 m
Dak Teras
Panjang
Lebar
Tebal
=
=
=
1 m
0.8 m
0.08 m
Dak Belakang
Panjang
Lebar
Tebal
=
=
=
1 m
0.9 m
0.08 m
Cantilever
1 m
1 m
1 m
1
1.0
1.00
0.08
1
0.8
1.00
0.08
1
0.9
1.00
0.08
4.32
kg
53.94
kg
4.32
kg
67.43
kg
4.32
kg
59.94
kg
10 Tulang Pokok
Tulang Pembagi
1 M'
10
1 M'
: 0.006165
:
:
:
7 =
Per
15 Cm =
14 m
14 bh
10
10
0.62 kg
0.39 kg
x 14.15
kg
147.45
kg
x 14.15
kg
131.06
kg
x 14.15
kg
117.96
kg
8.63 kg
5.52 Kg
14.15 kg
=
=
=
1 m
0.8 m
0.12 m
Type GR. 1
Panjang
Lebar
Tebal
=
=
=
1 m
0.9 m
0.12 m
Type GR. 2
Panjang
Lebar
Tebal
=
=
=
1 m
1 m
0.12 m
Type GR. 3
1 m
1 m
1 m
0.12
0.12
0.12
1
0.8
1.00
1
0.9
1.00
1
1.0
1.00
12 Tulang Pokok
Tulang Pembagi
1 M'
12
1 M'
7 =
Per
15 Cm =
14 m
14 bh
: 0.006165
:
:
:
12
12
0.89 kg
0.39 kg
x 17.95
kg
136.00
kg
x 17.95
kg
124.67
kg
12.43 kg
5.52 Kg
17.95 kg
=
=
=
1 m
1.1 m
0.12 m
Type GR. 4
Panjang
Lebar
Tebal
=
=
=
1 m
1.2 m
0.12 m
Type GR. 5
1 m
1 m
0.12
1
1.1
1.00
0.12
1
1.2
1.00
SATUAN
HARGA
SATUAN
###
Mandor
1 Org./Hr
55,000
Tukang Kayu
1 Org./Hr
50,000
Tukang Batu
1 Org./Hr
50,000
Tukang Besi
1 Org./Hr
50,000
Tukang Cat
1 Org./Hr
50,000
Tukang Las
1 Org./Hr
Tukang Listrik
1 Org./Hr
Tukang Aspal
1 Org./Hr
Masinis
1 Org./Hr
80,000
Pembantu Masinis
1 Org./Hr
Pembantu Tukang/Laden
1 Org./Hr
40,000
1 Org./Hr
40,000
3 Org./Hr
1 Org./Hr
Penjaga Malam
1 Org./Hr
10
Bh
3,000
Ls
Lbr
3,000
Aspal
Kg
Lembar
25,000
Lembar
31,000
Lembar
35,000
Lembar
39,000
B.
HARGA BAHAN-BANGUNAN.
8,000
Lembar
32,000
10
Lembar
55,000
11
Lembar
60,000
12
Lembar
96,000
13
Lembar
44,000
14
Lembar
23,000
15
Lembar
38,000
16
Lembar
42,000
17
Lembar
48,000
18
Lembar
65,000
19
Lembar
72,000
20
Lembar
105,000
21
Bh
180,000
22
Bh
125,000
23
Bh
130,000
24
Bh
200,000
25
Bh
1,100,000
26
Bambu Petung/Belo P. 3 m
Btg
8,000
27
Bh
1,700
28
Batu Alam
M2
50,000
29
Batako
Bh
1,500
30
Bh
300
31
Bh
600
32
M3
90,000
33
Batu Blondos
M3
165,000
NO.
SATUAN
HARGA
SATUAN
34
Split
M3
185,000
35
M3
100,000
36
M3
141,600
37
M3
141,600
38
M3
211,012
39
Batu pecah 0- 15 cm
M3
167,012
40
Batu pecah 7- 10 cm
M3
167,012
41
Batu pecah 5- 7 cm
M3
167,012
42
Batu pecah 3- 5 cm
M3
200,012
43
Batu pecah 2- 3 cm
M3
200,012
44
Batu Granito
Kg
15,000
45
M2
150,000
46
M2
35,000
47
Batu kerikil
M3
211,000
48
Batu Koral
M3
211,000
49
Batu Paras
M2
70,000
50
Bh
94,000
51
M3
52
Kg
8,500
53
Kg
17,000
54
Kg
10,000
55
Kg
14,000
56
Btg
57
Besi Profil
Kg
11,000
58
Besi Profil WF
Kg
13,500
59
Beton Kanstein 10 x 20 x 50 cm
Bh
9,000
60 Buis Beton U 20 cm
Bh
30,000
61 Buis Beton U 30 cm
Bh
27,500
62 Buis Beton U 40 cm
Bh
35,000
Bh
50,000
Bh
110,000
65
Carpet
M2
12,500
66
M2
26,000
67
Cat Genteng
Kg
68
Cat Kayu
Kg
34,000
69
Cat Menie
Kg
15,000
70
Cat Tembok
Kg
30,000
71
Closet Duduk/Monoblock
Bh
2,737,600
72
Bh
75,000
73
Conblock 9,5x19.5x39
Bh
1,200
74
Dempul/Plamur Kayu
Kg
10,500
75
Dempul/Plamur Tembok
Kg
40,000
Btg
21,000
77
Door Closer
Bh
155,000
78
Door Holder
Bh
147,000
79
Door Stop
Bh
26,000
80
Ps
12,500
NO.
SATUAN
HARGA
SATUAN
81
Ps
15,000
82
Ps
83
Ps
84
Lb
7,500
85
Genteng Plentong
Bh
800
86
Bh
15,000
87
Bh
1,600
88
Genteng beton
Lbr
6,000
89
Lbr
8,000
90
Genteng keramik
Lbr
7,500
91
Lbr
15,000
92
Genteng Mantili
Bh
5,000
93
Bh
10,000
94
Genteng Morando
Bh
3,000
95
Bh
9,000
96
Lb
28,000
97
Lb
80,000
98
Lb
26,600
99
M2
180,000
100
lbr
50,000
101
lbr
62,000
102
lbr
20,000
103
Grendel
Bh
12,500
104
Gypsum Board
Lbr
58,000
105
Bh
25,000
106
Bh
25,000
107
Bh
40,000
108
Bh
109
Hak Angin
Bh
20,000
110
Handel Pintu
Bh
100,000
111
Ijuk
Kg
7,000
112
M2
160,000
113
M'
9,000
114
M'
12,000
115
M2
110,000
116
M2
125,000
117
M2
160,000
118
M2
1,600,000
119
M2
65,000
120
M2
39,000
121
M2
50,000
122
M2
75,000
123
M2
140,000
124
M2
330,000
125
M2
150,000
126
Kait angin
Bh
7,500
127
Kapur
M3
175,000
128
Kawat Beton
Kg
12,000
129
Kawat Burung
M2
20,000
130
M3
131
M3
2,752,575
132
M3
4,500,000
133
M3
2,750,000
134
M3
3,500,000
NO.
SATUAN
HARGA
SATUAN
135
M3
3,000,000
136
M3
137
Kayu Bekisting
M3
1,500,000
Btg
139
M3
1,500,000
140
M3
2,850,000
141
M3
7,000,000
142
M3
8,000,000
143
M3
2,400,000
144
M3
2,400,000
145
M3
2,700,000
146
M3
2,700,000
147
M3
3,500,000
148
M3
1,800,000
149
M3
2,000,000
150
Kayu profil
M'
19,000
151
M2
30,000
152
M2
30,000
153
M2
30,000
154
M2
34,500
155
Bh
1,500,000
156
Bh
120,000
157
Bh
85,000
158
Bh
159
Bh
2,500
160
Bh
4,000
161
Bh
162
Bh
3,500
163
Bh
9,000
164
Bh
12,000
165
Bh
45,000
166
Bh
130,000
167
Bh
88,000
168
Kuwas
Bh
5,500
169
Bh
7,500
170
Bh
12,000
171
lampu SL 18 watt
Bh
31,000
172
lampu SL 24 watt
Bh
40,000
173
Bh
17,500
174
Bh
25,000
175
Lem Kayu
Kg
17,000
176
Lem PVC
Tube
177
M'
750
178
M'
15,000
179
M'
12,000
180
ListPlank Zincalume
M'
70,000
181
M'
20,500
182
Minyak Bikesting
Kg
7,500
183
Minyak cat
Kg
12,000
184
Ltr
50,000
185
Minyak Solar
Ltr
5,500
186
Padas Urug
M3
32,500
187
Kg
14,000
188
Kg
14,000
4,500
NO.
189
SATUAN
HARGA
SATUAN
Kg
17,500
190 Paku/mur/baut
bh
600
191
Paku Triplek
Kg
14,500
192
Bh
200,000
NO.
SATUAN
HARGA
SATUAN
193
Pasir Urug
M3
80,000
194
M3
162,000
195
M3
105,000
196
Pasir Pasang
M3
95,000
197
M2
198
M2
38,000
199
M2
95,000
200
M2
201
Zak
62,000
202
Kg
7,000
203
Pengukuran,Pematokan Lapangan
M2
500
204
Bh
175,000
205
Bh
190,000
206
Bh
190,000
Bt
129,500
Bt
97,500
209
Bt
15,000
210
Bt
11,500
211
Bt
18,000
212
Bt
213
Bt
60,000
214
Bt
65,000
215
Bh
11,500
216
Bt
90,000
217
Pupuk Kandang
Kg
2,000
218
Bh
10,000
Bh
30,000
220
Bh
7,000
221
Bh
25,500
222
Bh
5,000
223
Seltipe
Roll
2,500
224
Semen Putih
Zak
60,000
225
M'
27,500
226
M'
32,500
M'
228
Bh
1,000
229
Tanah Urug
M3
45,625
230
Bh
1,500
231
Lb
44,000
232
Lb
55,000
233
Lb
60,000
234
Stop Kontak
Bh
6,500
235
Saklar
Bh
6,500
236
Roll
120,000
237
Roll
120,000
238
Lampu
Bh
20,000
239
MCB 2A & 4A
Bh
35,000
240
Bh
32,500
241
MCB 25A,
Bh
37,000
242
MCB 32A
Bh
39,000
243
Wastafel
Bh
SEWA ALAT
Stone wales
Bull Dozer
Dump Truck
Hr
Jm
Jm
450,000
80,000
26,000
125,000
225,000
B.
1
2
3
NO.
4
SATUAN
HARGA
SATUAN
-
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
A.
PEKERJAAN RUMAH :
I.
PEKERJAAN PERSIAPAN/TANAH :
1 PASANGAN BOUWPLANK / M'.
0.0054
0.0250
M3
Kg
0.0070
0.0700
Uph
Uph
Mandor
Tukang Kayu
1,500,000.00
14,000.00
55,000.00
50,000.00
JUMLAH
8,100.00
350.00
8,100.00
350.00
385.00
3,500.00
385.00
3,500.00
8,450.00
3,885.00
12,335.00
4,225.00
3,885.00
Dibulatkan
8,110.00
8,110.00
2,200.00
16,000.00
2,200.00
16,000.00
18,200.00
Dibulatkan
18,200.00
18,200.00
3,437.50
25,000.00
3,437.50
25,000.00
28,437.50
Dibulatkan
28,437.50
28,430.00
506.00
3,680.00
506.00
3,680.00
4,186.00
Dibulatkan
4,186.00
4,180.00
1,419.00
10,320.00
1,419.00
10,320.00
Uph
Uph
Mandor
Pekerja/tukang gali
55,000.00
40,000.00
JUMLAH
Uph
Uph
Mandor
Pekerja/tukang gali
55,000.00
40,000.00
JUMLAH
Uph
Uph
Mandor
Pekerja/tukang gali
55,000.00
40,000.00
JUMLAH
Uph
Uph
Mandor
Pekerja/tukang gali
55,000.00
40,000.00
JUMLAH
11,739.00
Dibulatkan
11,739.00
11,730.00
55,000.00
40,000.00
687.50
4,000.00
687.50
4,000.00
JUMLAH
4,687.50
Dibulatkan
4,687.50
4,680.00
6 1 M3 PERATAAN TANAH
0.0125
0.1000
Uph
Uph
Mandor
Pekerja/tukang gali
M3
Uph
Pasir urug
Mandor
80,000.00
55,000.00
96,000.00
-
550.00
96,000.00
550.00
0.3000
Uph
Pekerja/tukang gali
40,000.00
JUMLAH
96,000.00
12,000.00
12,550.00
12,000.00
108,550.00
Dibulatkan
II.
108,550.00
PEKERJAAN PONDASI :
1 1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps
3.4000
1.1000
0.5440
Zak
M3
M3
PC (Portland Cement ) 40 kg
Batu kali belah
Pasir pasang
62,000.00
90,000.00
95,000.00
0.0750
0.6000
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
1.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
210,800.00
99,000.00
51,680.00
361,480.00
210,800.00
99,000.00
51,680.00
4,125.00
30,000.00
4,125.00
30,000.00
60,000.00
94,125.00
60,000.00
455,605.00
Dibulatkan
455,600.00
M3
M2
Galian Tanah
Pas. Batu Bata Ad. 1 Pc : 3 Ps
18,200.00
86,180.00
JUMLAH
18,200.00
17,236.00
35,436.00
600.60
600.60
Dibulatkan
2 1 M3 PAS.BATUKALI AD. 1 Pc : 4 Ps
4.0750 Zak
PC (Portland Cement ) 40 kg
62,000.00
252,650.00
18,800.60
17,236.00
36,036.60
36,030.00
252,650.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
1.1000
0.5200
M3
M3
90,000.00
95,000.00
0.0750
0.6000
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
1.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
401,050.00
62,000.00
90,000.00
94,550.00
99,000.00
94,550.00
99,000.00
46,740.00
25,725.00
46,740.00
25,725.00
M3
M3
Pasir pasang
Kapur
95,000.00
175,000.00
0.0750
0.6000
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
1.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
99,000.00
49,400.00
-
266,015.00
4,125.00
30,000.00
4,125.00
30,000.00
60,000.00
94,125.00
Dibulatkan
60,000.00
495,175.00
495,170.00
4,125.00
30,000.00
4,125.00
30,000.00
60,000.00
94,125.00
60,000.00
360,140.00
Dibulatkan
III.
99,000.00
49,400.00
360,140.00
PEKERJAAN BETON :
1 1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL
5.4500
0.5200
Zak
M3
PC (Portland Cement ) 40 kg
Pasir beton
62,000.00
105,000.00
337,900.00
54,600.00
0.8700
0.0800
M3
Uph
Koral beton
Mandor
185,000.00
55,000.00
160,950.00
-
4,400.00
160,950.00
4,400.00
0.2500
1.6500
Uph
Uph
Tukang batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
553,450.00
12,500.00
66,000.00
82,900.00
12,500.00
66,000.00
636,350.00
Dibulatkan
2 1 M2 PAS. LANTAI BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 5 Cm (DI ACI)
0.0500
M3
Beton Rabat ad. 1 Pc : Ps : 5 Krl
1.0000
M2
Acian
636,350.00
636,350.00
31,817.50
31,817.50
9,200.00
JUMLAH
9,200.00
41,017.50
9,200.00
41,017.50
Dibulatkan
3 1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 6 Cm
0.0600
M3
Beton Rabat ad. 1 Pc : Ps : 5 Krl
636,350.00
41,010.00
38,181.00
38,181.00
Dibulatkan
337,900.00
54,600.00
636,350.00
38,180.00
50,908.00
50,908.00
Dibulatkan
50,900.00
Zak
M3
M3
PC (Portland Cement ) 40 kg
Pasir beton
Koral beton
62,000.00
105,000.00
185,000.00
1.0000
0.3500
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
2.0000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
520,800.00
56,700.00
149,850.00
727,350.00
55,000.00
17,500.00
55,000.00
17,500.00
80,000.00
152,500.00
80,000.00
879,850.00
Dibulatkan
5 1 M2 PAPAN BEGESTING
0.1000
Ltr
Minyak Bekesting
879,850.00
7,500.00
750.00
750.00
14,000.00
1,500,000.00
4,200.00
66,000.00
4,200.00
66,000.00
0.3000
0.0440
Kg
M3
0.0260
0.2600
OH
OH
Mandor
Tukang Kayu
55,000.00
50,000.00
0.3000
OH
Pembantu tukang/laden
40,000.00
JUMLAH
70,950.00
1,430.00
13,000.00
1,430.00
13,000.00
12,000.00
26,430.00
12,000.00
97,380.00
Dibulatkan
6 PASANG BEKISTING UNTUK 1 M3 BETON
5.0000
x
Bekisting
520,800.00
56,700.00
149,850.00
97,380.00
97,380.00
486,900.00
Dibulatkan
486,900.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
m2
Finishing / Acian
1,123,250.00
1,213.11
1,213.11
9,200.00
JUMLAH
1,531.80
2,744.91
1,531.80
2,744.91
Dibulatkan
IV.
2,740.00
PEKERJAAN PEMBESIAN :
KG
KG
8,500.00
12,000.00
0.0003
0.0100
0.0100
Uph
Uph
Uph
Mandor
Tukang besi
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
8,925.00
180.00
-
JUMLAH
9,105.00
1,138,001.46
1,138,001.46
8,925.00
180.00
16.50
500.00
400.00
16.50
500.00
400.00
916.50
Dibulatkan
10,021.50
10,020.00
SLOOF
Dibulatkan
1,138,001.46
1,138,001.46
1,138,000.00
KG
10,020.00
JUMLAH
1,335,950.57
1,335,950.57
Dibulatkan
1,335,950.57
1,335,950.57
1,335,950.00
1,614,342.24
1,614,342.24
JUMLAH
1,614,342.24
1,614,342.24
1,614,340.00
Dibulatkan
4 PEKERJAAN PEMBESIAN SLOOF ( 15 X 20 ) 120.34 KG BESI ( 10 mm & 8 mm)
120.3408 KG
Besi beton (polos/ulir)
10,020.00
1,205,814.82
1,205,814.82
JUMLAH
1,205,814.82
1,205,814.82
1,205,810.00
1,138,001.46
1,138,001.46
Dibulatkan
RING BALK
1 PEKERJAAN PEMBESIAN RING BALK ( 12 X 15 ) 113.57 KG BESI ( 8 mm & 6 mm)
113.5730
KG
10,020.00
JUMLAH
1,138,001.46
1,138,001.46
Dibulatkan
1,138,000.00
KG
10,020.00
JUMLAH
1,335,950.57
1,335,950.57
Dibulatkan
1,335,950.57
1,335,950.57
1,335,950.00
KG
10,020.00
JUMLAH
1,614,322.20
1,614,322.20
1,614,322.20
1,614,322.20
1,614,320.00
Dibulatkan
4 PEKERJAAN PEMBESIAN RING BALK ( 15 X 20 ) 120.34 KG BESI ( 10 mm & 8 mm)
120.3408 KG
Besi beton (polos/ulir)
10,020.00
1,205,814.82
1,205,814.82
JUMLAH
1,205,814.82
1,205,814.82
1,205,810.00
940,052.35
940,052.35
Dibulatkan
KOLOM
1 PEKERJAAN PEMBESIAN KOLOM ( 15 X 15 ) 93.82 KG BESI ( 8 mm & 6 mm)
93.8176
KG
10,020.00
JUMLAH
940,052.35
940,052.35
Dibulatkan
940,050.00
1,376,171.85
1,376,171.85
JUMLAH
1,376,171.85
1,376,171.85
1,376,170.00
1,892,733.91
1,892,733.91
Dibulatkan
3 PEKERJAAN PEMBESIAN KOLOM ( 10 X 10 ) 188.90 KG BESI ( 8 mm & 6 mm)
188.8956
KG
10,020.00
JUMLAH
1,892,733.91
1,892,733.91
Dibulatkan
1,892,730.00
PLAT DAK
1 PEKERJAAN PEMBESIAN DAK TERAS (1M X 1M X 7 CM) 54 KG BESI ( 8 mm & 6 mm)
53.9438
KG
10,020.00
JUMLAH
540,516.38
540,516.38
540,516.38
540,516.38
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Dibulatkan
540,510.00
965,207.81
965,207.81
965,207.81
965,207.81
965,200.00
844,556.84
844,556.84
Dibulatkan
2 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TIPE S2 84.29 KG BESI ( 8 mm & 6 mm)
84.2871
KG
10,020.00
JUMLAH
844,556.84
844,556.84
Dibulatkan
3 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TIPE S3 74.92 KG BESI ( 8 mm & 6 mm)
74.9219 KG
Besi beton (polos/ulir)
10,020.00
JUMLAH
844,550.00
750,717.19
750,717.19
750,717.19
750,717.19
750,710.00
667,304.17
667,304.17
Dibulatkan
4 PEKERJAAN PEMBESIAN TUTUP BEERPUT 66.60 KG BESI ( 8 mm & 6 mm)
66.5972
KG
10,020.00
JUMLAH
667,304.17
667,304.17
Dibulatkan
667,300.00
PLAT GORONG-GORONG
1 PEK. PEMBESIAN PLAT GORONG2 (GR 1) 147.45 KG BESI ( 10 mm & 8 mm)
147.4463 KG
Besi beton (polos/ulir)
10,020.00
1,477,411.43
1,477,411.43
JUMLAH
1,477,411.43
1,477,411.43
1,477,410.00
1,313,254.60
1,313,254.60
Dibulatkan
2 PEK. PEMBESIAN PLAT GORONG2 (GR 2) 131.06 KG BESI ( 10 mm & 8 mm)
131.0633
KG
10,020.00
JUMLAH
1,313,254.60
1,313,254.60
Dibulatkan
1,313,250.00
1,181,929.14
1,181,929.14
JUMLAH
1,181,929.14
1,181,929.14
1,181,920.00
1,362,756.44
1,362,756.44
Dibulatkan
4 PEK. PEMBESIAN PLAT GORONG2 (GR 4) 136 KG BESI ( 12 mm & 8 mm)
136.0036
KG
10,020.00
JUMLAH
1,362,756.44
1,362,756.44
Dibulatkan
1,362,750.00
1,249,193.40
1,249,193.40
JUMLAH
1,249,193.40
1,249,193.40
1,249,190.00
879,850.00
1,138,000.00
Rp.
486,900.00
2,504,750.00
Dibulatkan
V.
M3
Ls
879,850.00
1,138,000.00
879,850.00
1,138,000.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesaian 133.33 Kg
Papan Bekisting 1 M3 Beton
2,504,750.00
879,850.00
879,850.00
879,850.00
1,335,950.00
486,900.00
1,335,950.00
486,900.00
1,335,950.00
486,900.00
Rp.
2,702,700.00
2,702,700.00
879,850.00
1,614,340.00
Rp.
486,900.00
2,981,090.00
JUMLAH
Dibulatkan
3 1 M3 PEK. BETON BERTULANG SLOOF UK. 10 X 12 CM
1.0000
1.0000
M3
Ls
879,850.00
1,614,340.00
879,850.00
1,614,340.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Pembesaian 120.34 Kg
2,981,090.00
879,850.00
879,850.00
879,850.00
1,205,810.00
1,205,810.00
1,205,810.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
486,900.00
2,572,560.00
2,572,560.00
Ls
Ls
Pembesaian 113.57 Kg
Papan Bekisting 1 M3 Beton
879,850.00
879,850.00
879,850.00
1,138,000.00
486,900.00
1,138,000.00
486,900.00
1,138,000.00
486,900.00
Rp.
2,504,750.00
2,504,750.00
879,850.00
1,335,950.00
Rp.
486,900.00
2,702,700.00
2,702,700.00
JUMLAH
Dibulatkan
2 1 M3 PEK. BETON BERTULANG RING BALK UK. 10 X 15 CM
1.0000
1.0000
M3
Ls
879,850.00
1,335,950.00
879,850.00
1,335,950.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesaian 161.11 Kg
Papan Bekisting 1 M3 Beton
879,850.00
879,850.00
1,614,340.00
486,900.00
JUMLAH
1,614,340.00
486,900.00
Rp.
Dibulatkan
879,850.00
1,614,340.00
486,900.00
2,981,090.00
2,981,090.00
M3
Ls
Ls
879,850.00
1,205,810.00
486,900.00
879,850.00
1,205,810.00
486,900.00
JUMLAH
879,850.00
1,205,810.00
486,900.00
Rp.
2,572,560.00
2,572,560.00
Dibulatkan
PAS. BETON KOLOM
1 1 M3 PEK. BETON BERTULANG UNTUK KOLOM PRAKTIS UK. 15 X 15 CM
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
1.0000
Ls
Pembesian 93.82 Kg
1.0000
Ls
879,850.00
940,050.00
879,850.00
940,050.00
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
Ls
Ls
Pembesian 137.34 Kg
Papan Bekisting 1 M3 Beton
879,850.00
940,050.00
486,900.00
2,306,800.00
2,306,800.00
879,850.00
879,850.00
879,850.00
1,376,170.00
486,900.00
1,376,170.00
486,900.00
1,376,170.00
486,900.00
Rp.
2,742,920.00
2,742,920.00
879,850.00
1,892,730.00
Rp.
486,900.00
3,259,480.00
JUMLAH
Dibulatkan
3 1 M3 PEK. BETON BERTULANG UNTUK KOLOM PRAKTIS UK. 10 X 10 CM
1.0000
1.0000
M3
Ls
879,850.00
1,892,730.00
879,850.00
1,892,730.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
3,259,480.00
Ls
Ls
Pembesian 54 Kg
Papan Bekisting 1 M3 Beton
879,850.00
879,850.00
879,850.00
540,510.00
486,900.00
540,510.00
486,900.00
540,510.00
486,900.00
JUMLAH
Rp.
Dibulatkan
1,907,260.00
1,907,260.00
M3
btg
1,907,260.00
8,000.00
152,580.80
80,000.00
152,580.80
80,000.00
JUMLAH
Rp.
232,580.80
232,580.00
879,850.00
965,200.00
Dibulatkan
PAS. BETON JEMBATAN MASUK RUMAH
1 1 M3 PEK. BETON BERTULANG UNTUK JEMBATAN MASUK RUMAH T. 8 CM S1
1.0000
1.0000
M3
Ls
1.0000
Ls
879,850.00
965,200.00
879,850.00
965,200.00
486,900.00
JUMLAH
486,900.00
Rp.
486,900.00
2,331,950.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Dibulatkan
2 1 M3 PEK. BETON BERTULANG UNTUK JEMBATAN MASUK RUMAH T. 8 CM S2
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
879,850.00
1.0000
1.0000
Ls
Ls
Pembesian 84.29 Kg
Papan Bekisting 1 M3 Beton
844,550.00
486,900.00
2,331,950.00
879,850.00
879,850.00
844,550.00
486,900.00
844,550.00
486,900.00
JUMLAH
Rp.
Dibulatkan
2,211,300.00
2,211,300.00
M3
Ls
1.0000
Ls
879,850.00
750,710.00
879,850.00
750,710.00
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
Ls
Ls
Pembesian 66.60 Kg
Papan Bekisting 1 M3 Beton
879,850.00
750,710.00
486,900.00
2,117,460.00
2,117,460.00
879,850.00
879,850.00
667,300.00
486,900.00
JUMLAH
667,300.00
486,900.00
Rp.
Dibulatkan
879,850.00
667,300.00
486,900.00
2,034,050.00
2,034,050.00
M3
Ls
879,850.00
1,477,410.00
879,850.00
1,477,410.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
879,850.00
1,477,410.00
Rp.
486,900.00
2,844,160.00
2,844,160.00
879,850.00
1,313,250.00
Rp.
486,900.00
2,680,000.00
Dibulatkan
2 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.2
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
1.0000
Ls
Pembesian 131.06 Kg
1.0000
Ls
879,850.00
1,313,250.00
879,850.00
1,313,250.00
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesian 117.96 Kg
Papan Bekisting 1 M3 Beton
2,680,000.00
879,850.00
879,850.00
879,850.00
1,181,920.00
486,900.00
1,181,920.00
486,900.00
1,181,920.00
486,900.00
Rp.
2,548,670.00
2,548,670.00
JUMLAH
Dibulatkan
4 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.4
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
1.0000
1.0000
Ls
Ls
Pembesian 136 Kg
Papan Bekisting 1 M3 Beton
879,850.00
879,850.00
879,850.00
1,362,750.00
486,900.00
1,362,750.00
486,900.00
1,362,750.00
486,900.00
Rp.
2,729,500.00
2,729,500.00
879,850.00
1,249,190.00
Rp.
486,900.00
2,615,940.00
JUMLAH
Dibulatkan
5 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.5
1.0000
1.0000
M3
Ls
879,850.00
1,249,190.00
879,850.00
1,249,190.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
VI.
2,615,940.00
65,000.00
3,432.00
14.00000
0.00250
kg
Uph
Paku 7 cm
Mandor
14,000.00
55,000.00
196,000.00
-
0.10000
0.05000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
199,432.00
3,432.00
137.50
196,000.00
137.50
5,000.00
2,000.00
5,000.00
2,000.00
7,137.50
Dibulatkan
206,569.50
206,560.00
Zak
Bh
PC (Portland Cement ) 50 kg
Batu bata uk. 5 x 11 x 22 cm
62,000.00
600.00
17,818.80
42,000.00
0.0400
0.0150
M3
Uph
Pasir pasang
Mandor
95,000.00
55,000.00
3,800.00
-
825.00
17,818.80
42,000.00
3,800.00
825.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
63,618.80
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
82,243.80
82,240.00
Zak
Bh
PC (Portland Cement ) 50 kg
Batu bata uk. 5 x 11 x 22 cm
62,000.00
600.00
14,260.00
42,000.00
0.0430
0.0150
0.1000
M3
Uph
Uph
Pasir pasang
Mandor
Tukang Batu
95,000.00
55,000.00
50,000.00
4,085.00
-
825.00
5,000.00
4,085.00
825.00
5,000.00
0.3200
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
60,345.00
12,800.00
18,625.00
12,800.00
78,970.00
Dibulatkan
3 1 M2 PAS. BATU BATA TEBAL BATA AD. 1 Pc : 5 Ps
0.1936 Zak
PC (Portland Cement ) 50 kg
14,260.00
42,000.00
78,970.00
62,000.00
12,003.20
12,003.20
70.0000
0.0450
Bh
M3
600.00
95,000.00
42,000.00
4,275.00
42,000.00
4,275.00
0.0150
0.1000
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3200
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
58,278.20
825.00
5,000.00
825.00
5,000.00
12,800.00
18,625.00
12,800.00
76,903.20
Dibulatkan
4 1 M2 PAS. BATU BATA TEBAL BATA AD. 1 Pc : 8 Ps
0.1300 Zak
PC (Portland Cement ) 50 kg
76,900.00
62,000.00
8,060.00
8,060.00
70.0000
0.0500
Bh
M3
600.00
95,000.00
42,000.00
4,750.00
42,000.00
4,750.00
0.0150
0.1000
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3200
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
54,810.00
825.00
5,000.00
825.00
5,000.00
12,800.00
18,625.00
12,800.00
73,435.00
Dibulatkan
5 1 M2 PAS.CONBLOK AD. 1 Pc : 5 Ps
0.0900 Zak
PC (Portland Cement ) 50 kg
73,430.00
62,000.00
5,580.00
5,580.00
15.0000
0.0500
Bh
M3
Conblok
Pasir pasang
1,200.00
95,000.00
18,000.00
4,750.00
18,000.00
4,750.00
0.0150
0.0250
0.1000
M3
Uph
Uph
Kapur
Mandor
Tukang Batu
175,000.00
55,000.00
50,000.00
2,625.00
-
1,375.00
5,000.00
2,625.00
1,375.00
5,000.00
0.3200
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
30,955.00
12,800.00
19,175.00
12,800.00
50,130.00
Dibulatkan
6 1 M2 PAS. BATUKO TEBAL BATA AD. 1 Pc : 3 Ps
0.2299 Zak
PC (Portland Cement ) 50 kg
33.0000
Bh
0.0400
0.0150
M3
Uph
0.1000
0.3200
Uph
Uph
62,000.00
14,255.04
14,255.04
1,500.00
49,500.00
49,500.00
Pasir pasang
0
95,000.00
55,000.00
3,800.00
-
Tukang Batu
0
50,000.00
40,000.00
Batuko uk. 8 x 13 x 23 cm
67,555.04
62,000.00
1,500.00
12,834.00
49,500.00
4,085.00
-
M3
Uph
Pasir pasang
0
95,000.00
55,000.00
0.1000
0.3200
Uph
Uph
Tukang Batu
0
50,000.00
40,000.00
Pasir pasang
0
JUMLAH
0.0430
0.0150
0.0450
0.0150
50,130.00
JUMLAH
66,419.00
62,000.00
1,500.00
12,003.20
49,500.00
95,000.00
55,000.00
4,275.00
-
825.00
3,800.00
825.00
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
86,180.04
86,180.00
12,834.00
49,500.00
825.00
4,085.00
825.00
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
85,044.00
85,040.00
825.00
12,003.20
49,500.00
4,275.00
825.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.1000
0.3200
Uph
Uph
Tukang Batu
0
50,000.00
40,000.00
JUMLAH
65,778.20
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
84,403.20
84,400.00
Zak
Bh
PC (Portland Cement ) 40 kg
Batu bata uk. 5 x 11 x 22 cm
62,000.00
1,500.00
8,060.00
49,500.00
0.0500
0.0150
M3
Uph
Pasir pasang
0
95,000.00
55,000.00
4,750.00
-
0.1000
0.3200
Uph
Uph
Tukang Batu
0
50,000.00
40,000.00
JUMLAH
62,310.00
8,060.00
49,500.00
825.00
4,750.00
825.00
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
80,935.00
80,930.00
62,000.00
8,035.20
0.0190
0.0200
M3
Uph
Pasir pasang
Mandor
95,000.00
55,000.00
1,805.00
-
1,100.00
8,035.20
1,805.00
1,100.00
0.1500
0.2000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
9,840.20
7,500.00
8,000.00
16,600.00
Dibulatkan
7,500.00
8,000.00
26,440.20
26,440.00
6,448.00
1,900.00
Zak
M3
PC (Portland Cement ) 50 kg
Pasir pasang
62,000.00
95,000.00
0.0200
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.2000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
8,348.00
6,448.00
1,900.00
1,100.00
7,500.00
1,100.00
7,500.00
8,000.00
16,600.00
Dibulatkan
8,000.00
24,948.00
24,940.00
62,000.00
5,356.80
0.0220
0.0200
M3
Uph
Pasir pasang
Mandor
95,000.00
55,000.00
2,090.00
-
1,100.00
5,356.80
2,090.00
1,100.00
0.1500
0.2000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
7,446.80
7,500.00
8,000.00
16,600.00
Dibulatkan
7,500.00
8,000.00
24,046.80
24,040.00
62,000.00
175,000.00
2,852.00
1,050.00
95,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
1,330.00
5,232.00
62,000.00
1,162.50
95,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
585.20
1,747.70
Zak
M3
PC (Portland Cement ) 40 kg
Kapur
0.0140
0.0200
0.1500
0.2000
M3
Uph
Uph
Uph
Pasir pasang
Mandor
Tukang Batu
Pembantu tukang/laden
M3
Uph
Uph
Uph
Pasir pasang
Mandor
Tukang Batu
Pembantu tukang/laden
1,100.00
7,500.00
8,000.00
16,600.00
Dibulatkan
825.00
13,750.00
6,000.00
20,575.00
Dibulatkan
1,330.00
1,100.00
7,500.00
8,000.00
21,832.00
21,830.00
1,162.50
585.20
825.00
13,750.00
6,000.00
22,322.70
22,320.00
62,000.00
775.00
0.0019
0.0100
M3
Uph
Pasir pasang
Mandor
95,000.00
55,000.00
182.88
-
550.00
182.88
550.00
0.2500
0.1000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
957.88
12,500.00
4,000.00
17,050.00
Dibulatkan
12,500.00
4,000.00
18,007.88
18,000.00
62,000.00
95,000.00
6,696.00
570.00
2,852.00
1,050.00
775.00
6,696.00
570.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0130
0.1000
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
0.1000
Uph
Pekerja
40,000.00
JUMLAH
7,266.00
715.00
5,000.00
715.00
5,000.00
4,000.00
9,715.00
4,000.00
16,981.00
Dibulatkan
16,980.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
62,000.00
95,000.00
0.0140
0.1400
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.1500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
9,827.00
1,140.00
10,967.00
770.00
7,000.00
770.00
7,000.00
6,000.00
13,770.00
6,000.00
24,737.00
Dibulatkan
17 1 M2 ACIAN
0.0813
0.0075
0.0750
-
9,827.00
1,140.00
24,730.00
Zak
Uph
Uph
PC (Portland Cement ) 40 kg
Mandor
Tukang Batu
62,000.00
55,000.00
50,000.00
5,037.50
-
412.50
3,750.00
5,037.50
412.50
3,750.00
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
5,037.50
4,162.50
9,200.00
Dibulatkan
9,200.00
2,750,000.00
3,300,000.00
1.2500
0.3000
kg
Uph
14,000.00
55,000.00
17,500.00
-
18.0000
6.0000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
1.0000
m'
1 m3 = 138.89 m'
Kozen jadi
3,317,500.00
17,500.00
16,500.00
900,000.00
240,000.00
900,000.00
240,000.00
1,156,500.00
Dibulatkan
4,474,000.00
4,474,000.00
32,212.54
32,212.54
32,210.00
Dibulatkan
bh
Uph
Uph
Uph
3,300,000.00
16,500.00
4,474,000.00
204,551.28
1,700.00
55,000.00
50,000.00
40,000.00
10,200.00
-
481.25
17,500.00
3,500.00
10,200.00
481.25
17,500.00
3,500.00
JUMLAH
214,751.28
21,481.25
Dibulatkan
236,232.53
236,230.00
204,551.28
4,474,000.00
143,168.00
6.0000
0.0088
bh
Uph
1,700.00
55,000.00
10,200.00
-
481.25
143,168.00
10,200.00
481.25
0.3500
0.0875
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
153,368.00
17,500.00
3,500.00
21,481.25
Dibulatkan
17,500.00
3,500.00
174,849.25
174,840.00
4,474,000.00
1,700.00
198,108.72
10,200.00
55,000.00
50,000.00
40,000.00
JUMLAH
208,308.72
M3
bh
0.0088
0.3500
0.0875
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
4,474,000.00
238,374.72
6.0000
0.0106
bh
Uph
1,700.00
55,000.00
10,200.00
-
0.4250
0.1063
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
481.25
17,500.00
3,500.00
21,481.25
Dibulatkan
198,108.72
10,200.00
481.25
17,500.00
3,500.00
229,789.97
229,780.00
238,374.72
584.38
10,200.00
584.38
21,250.00
4,250.00
21,250.00
4,250.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
JUMLAH
248,574.72
26,084.38
Dibulatkan
274,659.10
274,650.00
4,474,000.00
1,700.00
55,000.00
275,419.44
10,200.00
-
3,093.75
275,419.44
10,200.00
3,093.75
50,000.00
40,000.00
JUMLAH
285,619.44
22,500.00
4,500.00
30,093.75
22,500.00
4,500.00
315,713.19
M3
bh
Uph
0.4500
0.1125
Uph
Uph
Tukang kayu
Pembantu tukang/laden
Dibulatkan
8 1 BH PEKERJAAN KOZEN J1
0.0518
M3
Kayu lokal Keras 6/12
4.0000
0.0500
0.4000
0.1000
bh
Uph
Uph
Uph
4,474,000.00
231,932.16
1,700.00
55,000.00
50,000.00
40,000.00
JUMLAH
6,800.00
238,732.16
315,710.00
2,750.00
20,000.00
4,000.00
26,750.00
Dibulatkan
-
231,932.16
6,800.00
2,750.00
20,000.00
4,000.00
265,482.16
265,480.00
4,474,000.00
206,161.92
4.0000
0.0500
bh
Uph
1,700.00
55,000.00
6,800.00
-
2,750.00
206,161.92
6,800.00
2,750.00
0.4000
0.1000
Uph
Uph
Mandor
Tukang kayu
50,000.00
40,000.00
JUMLAH
212,961.92
20,000.00
4,000.00
26,750.00
Dibulatkan
20,000.00
4,000.00
239,711.92
239,710.00
4,474,000.00
1,700.00
254,481.12
10,200.00
55,000.00
50,000.00
40,000.00
JUMLAH
264,681.12
M3
bh
0.0106
0.4250
0.1063
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
584.38
21,250.00
4,250.00
26,084.38
Dibulatkan
bh
Uph
Uph
Uph
4,474,000.00
127,509.00
1,700.00
55,000.00
50,000.00
40,000.00
JUMLAH
10,200.00
137,709.00
254,481.12
10,200.00
584.38
21,250.00
4,250.00
290,765.50
290,760.00
3,093.75
22,500.00
4,500.00
30,093.75
Dibulatkan
10,200.00
3,093.75
22,500.00
4,500.00
167,802.75
167,800.00
4,474,000.00
360,783.36
6.0000
0.0594
bh
Uph
1,700.00
55,000.00
10,200.00
-
3,265.63
10,200.00
3,265.63
0.4750
0.1188
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
370,983.36
23,750.00
4,750.00
31,765.63
Dibulatkan
23,750.00
4,750.00
402,748.99
402,740.00
12 1 BH PEKERJAAN P1
0.0190
M3
Kayu Meranti uk. 5/10
4,474,000.00
85,006.00
4.0000
0.0500
bh
Uph
1,700.00
55,000.00
6,800.00
-
0.4000
0.1000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
91,806.00
4,474,000.00
1,700.00
157,842.72
6,800.00
0.0375
0.3000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0750
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
164,642.72
127,509.00
360,783.36
85,006.00
2,750.00
6,800.00
2,750.00
20,000.00
4,000.00
20,000.00
4,000.00
26,750.00
Dibulatkan
118,556.00
118,550.00
157,842.72
6,800.00
2,062.50
15,000.00
2,062.50
15,000.00
3,000.00
20,062.50
3,000.00
184,705.22
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Dibulatkan
14 1 BH PEKERJAAN J1
0.0130
M3
Kayu Meranti uk. 5/10
4.0000
bh
Besi Angkur/Paku uk. 5 "
0.0256 Uph
Mandor
0.1000
0.1563
Uph
Uph
Tukang kayu
Pembantu tukang/laden
4,474,000.00
1,700.00
55,000.00
50,000.00
40,000.00
JUMLAH
58,162.00
6,800.00
64,962.00
184,700.00
1,409.38
58,162.00
6,800.00
1,409.38
5,000.00
6,250.00
5,000.00
6,250.00
12,659.38
Dibulatkan
77,621.38
77,620.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
IX.
4,474,000.00
90,195.84
4.0000
0.0256
bh
Uph
1,700.00
55,000.00
6,800.00
-
1,409.38
90,195.84
6,800.00
1,409.38
0.1000
0.1563
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
96,995.84
5,000.00
6,250.00
12,659.38
Dibulatkan
5,000.00
6,250.00
109,655.22
109,650.00
190,000.00
15,000.00
12,500.00
100,000.00
190,000.00
15,000.00
12,500.00
100,000.00
1.00
190,000.00
15,000.00
12,500.00
100,001.00
2,291.67
62,500.00
2,291.67
62,500.00
16,666.67
81,459.33
16,666.67
398,959.34
1 1 BH. PAS. DAUN PINTU PANIL KAYU LOKAL (P1) UK. 82 X 201 Cm
1.0000
bh
Daun Pintu Panil kayu lokal
1.0000
set
Engsel 4"
1.0000
bh
Grendel
1.0000
bh
Handel Pintu
0.0417
1.2500
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.4167
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
317,500.00
Dibulatkan
398,950.00
M3
lb
2,750,000.00
60,000.00
99,120.18
30,000.00
0.0500
1.0000
0.1000
KG
set
Uph
14,000.00
15,000.00
55,000.00
700.00
15,000.00
-
2.0000
1.0000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
144,820.18
99,120.18
30,000.00
5,500.00
700.00
15,000.00
5,500.00
100,000.00
40,000.00
100,000.00
40,000.00
145,500.00
Dibulatkan
290,320.18
290,320.00
2,750,000.00
65,958.78
65,958.78
2.0000
0.0500
lb
KG
44,000.00
14,500.00
88,000.00
725.00
88,000.00
725.00
0.1000
1.0000
0.0750
KG
set
Uph
Lem
Engsel 4"
Mandor
17,000.00
15,000.00
55,000.00
1,700.00
15,000.00
-
4,125.00
1,700.00
15,000.00
4,125.00
1.5000
0.7500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
171,383.78
75,000.00
30,000.00
109,125.00
Dibulatkan
75,000.00
30,000.00
280,508.78
280,500.00
Set
Uph
190,000.00
55,000.00
190,000.00
-
825.00
190,000.00
825.00
0.7500
0.1500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
190,000.00
37,500.00
6,000.00
44,325.00
Dibulatkan
37,500.00
6,000.00
234,325.00
234,320.00
2,750,000.00
14,000.00
28,297.50
840.00
28,297.50
840.00
38,304.00
12,500.00
12,500.00
M3
kg
0.5040
1.0000
1.0000
M2
set
bh
76,000.00
12,500.00
12,500.00
38,304.00
12,500.00
12,500.00
2.0000
0.0225
0.9000
bh
Uph
Uph
Hak angin
Mandor
Tukang kayu
20,000.00
55,000.00
50,000.00
40,000.00
-
1,237.50
45,000.00
40,000.00
1,237.50
45,000.00
0.2250
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
132,441.50
9,000.00
55,237.50
9,000.00
187,679.00
Dibulatkan
6 1 BH. PAS. DAUN JENDELA. Uk.0,62 x 1,37 (RS. 36 & 45)
0.0060
M3
Kayu lokal Keras
0.0600
kg
Paku biasa uk. 2" - 5"
0.7500
1.0000
M2
set
187,670.00
2,750,000.00
14,000.00
16,574.25
840.00
16,574.25
840.00
76,000.00
12,500.00
57,000.00
12,500.00
57,000.00
12,500.00
NO.
1
X.
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
1.0000
2.0000
bh
bh
0.0250
1.0000
0.2500
Grendel
Hak angin
12,500.00
20,000.00
12,500.00
40,000.00
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
139,414.25
130,000.00
130,000.00
12,500.00
40,000.00
1,375.00
50,000.00
1,375.00
50,000.00
10,000.00
61,375.00
Dibulatkan
10,000.00
200,789.25
200,780.00
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0100
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
130,000.00
275.00
25,000.00
400.00
25,675.00
400.00
155,675.00
Dibulatkan
2 1 BH. PAS. KUNCI 2 SLAAG SETARA ROYAL
1.0000
bh
Kunci 2 slaag
0.0035
0.3500
0.0100
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
88,000.00
55,000.00
50,000.00
40,000.00
88,000.00
-
130,000.00
275.00
25,000.00
155,670.00
88,000.00
192.50
17,500.00
400.00
192.50
17,500.00
400.00
JUMLAH
88,000.00
18,092.50
Dibulatkan
106,092.50
106,090.00
65,000.00
3,000.00
725.00
-
275.00
65,000.00
3,000.00
725.00
275.00
5,000.00
2,000.00
5,000.00
2,000.00
7,275.00
Dibulatkan
76,000.00
76,000.00
M2
M'
set
Uph
65,000.00
750.00
14,500.00
55,000.00
0.1000
0.0500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
68,725.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
XI.
150,000.00
150,000.00
4.0000
0.0500
0.0050
0.1000
M'
set
Uph
Uph
750.00
14,500.00
55,000.00
50,000.00
3,000.00
725.00
-
275.00
5,000.00
150,000.00
3,000.00
725.00
275.00
5,000.00
0.0500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
153,725.00
2,000.00
7,275.00
Dibulatkan
2,000.00
161,000.00
161,000.00
2,752,575.00
2,700,000.00
499,592.36
83,160.00
499,592.36
83,160.00
14,000.00
70,000.00
54,400.00
btg
btg
Kayu 5/10
Kayu 5/7
1.0000
5.0000
32.0000
kg
kg
bh
Paku 7 cm
Paku 10 cm
Pelat angkur 40x5 cm, t=3mm
14,000.00
14,000.00
1,700.00
14,000.00
70,000.00
54,400.00
0.0050
0.1000
0.1000
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
138,400.00
275.00
5,000.00
4,000.00
9,275.00
Dibulatkan
275.00
5,000.00
4,000.00
147,675.00
147,670.00
Uph
Mandor
7.9000
2.4000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
kg
kg
0.2000
7.9000
2.4000
Uph
Uph
Uph
55,000.00
11,000.00
11,000.00
50,000.00
40,000.00
JUMLAH
395,000.00
96,000.00
502,000.00
Dibulatkan
395,000.00
96,000.00
502,000.00
502,000.00
4,500,000.00
4,950,000.00
4,950,000.00
Besi Strip
Paku biasa uk. 2" - 5"
10,000.00
14,000.00
150,000.00
42,000.00
150,000.00
42,000.00
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
5,142,000.00
11,000.00
395,000.00
96,000.00
502,000.00
Dibulatkan
1.0000
m'
1 m3 = 138.89 m'
Balok Gording/Nock/Jurai/Sopi uk. 6/12 cm
5,644,000.00
40,636.47
Dibulatkan
11,000.00
395,000.00
96,000.00
5,644,000.00
40,630.00
9,991.85
9,991.85
2,752,575.00
14,000.00
21,800.39
700.00
21,800.39
700.00
14,000.00
55,000.00
700.00
-
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
0.0079
0.0500
M3
kg
0.0500
0.0050
kg
Uph
0.1000
0.1000
Uph
Uph
JUMLAH
33,192.24
275.00
700.00
275.00
5,000.00
4,000.00
5,000.00
4,000.00
9,275.00
Dibulatkan
42,467.24
42,460.00
3 1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG MORANDO 12 BH./ M2
0.0046
0.0096
M3
kg
2,752,575.00
2,752,575.00
12,716.90
26,493.53
12,716.90
26,493.53
0.0500
0.0500
kg
kg
14,000.00
14,000.00
700.00
700.00
700.00
700.00
0.0050
0.1000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
40,610.43
275.00
5,000.00
275.00
5,000.00
4,000.00
9,275.00
4,000.00
49,885.43
Dibulatkan
49,880.00
M3
kg
2,752,575.00
14,000.00
7,266.80
350.00
7,266.80
350.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0075
0.0500
0.0250
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
7,616.80
2,850,000.00
14,000.00
20,520.00
525.00
412.50
2,500.00
1,000.00
412.50
2,500.00
1,000.00
3,912.50
Dibulatkan
11,529.30
11,520.00
M3
Kg.
0.0050
Uph
Mandor
55,000.00
275.00
275.00
0.2000
Uph
Tukang kayu
50,000.00
10,000.00
10,000.00
0.1000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
4,000.00
14,275.00
4,000.00
35,320.00
21,045.00
Dibulatkan
20,520.00
525.00
35,320.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
12,000.00
12,000.00
0.0100
0.0025
Kg.
Uph
14,500.00
55,000.00
145.00
-
137.50
145.00
137.50
0.0250
0.0125
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
12,145.00
1,250.00
500.00
1,887.50
1,250.00
500.00
14,032.50
Dibulatkan
5 1 M2 PAS.RANGKA PLAFOND 4/6
0.0108
M3
Kayu
2,752,575.00
29,595.69
0.1000
0.0025
kg
Uph
14,000.00
55,000.00
1,400.00
-
0.1000
0.0500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
30,995.69
12,000.00
14,030.00
29,595.69
137.50
1,400.00
137.50
5,000.00
2,000.00
5,000.00
2,000.00
7,137.50
Dibulatkan
38,133.19
38,130.00
15,000.00
16,500.00
0.0250
0.0010
0.0210
kg
Uph
Uph
14,000.00
55,000.00
50,000.00
350.00
-
55.00
1,050.00
350.00
55.00
1,050.00
0.0210
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
16,850.00
840.00
1,945.00
840.00
18,795.00
Dibulatkan
16,500.00
18,790.00
M2
Kg
0.1500
0.1000
0.0150
Uph
Uph
Uph
Tukang kayu
Pekerja
Mandor
75,000.00
17,200.00
50,000.00
40,000.00
55,000.00
75,000.00
17,200.00
7,500.00
4,000.00
825.00
7,500.00
4,000.00
825.00
JUMLAH
92,200.00
12,325.00
Dibulatkan
104,525.00
104,520.00
20,000.00
-
440.00
20,000.00
440.00
3,750.00
6,000.00
3,750.00
6,000.00
10,190.00
Dibulatkan
30,190.00
30,190.00
Bh.
Uph
Genteng Palentong
Mandor
800.00
55,000.00
0.0750
0.1500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
20,000.00
15,000.00
62,000.00
75,000.00
7,750.00
75,000.00
7,750.00
0.0325
0.0020
M3
Uph
Pasir Pasang
Mandor
95,000.00
55,000.00
3,087.50
-
110.00
3,087.50
110.00
0.2000
0.2000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
85,837.50
10,000.00
8,000.00
18,110.00
10,000.00
8,000.00
103,947.50
Dibulatkan
103,940.00
Lbr
Kg
50,000.00
17,500.00
50,000.00
1,050.00
0.1500
0.0200
Uph
Uph
Tukang kayu
Pekerja
50,000.00
40,000.00
JUMLAH
51,050.00
7,500.00
800.00
8,300.00
Dibulatkan
Uph
Uph
Tukang kayu
Pekerja
50,000.00
17,500.00
50,000.00
40,000.00
10,000.00
472.50
-
JUMLAH
10,472.50
62,000.00
600.00
62,000.00
1,800.00
50,000.00
1,050.00
7,500.00
800.00
59,350.00
59,350.00
10,000.00
472.50
7,500.00
800.00
7,500.00
800.00
8,300.00
Dibulatkan
18,772.50
18,770.00
62,000.00
1,800.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0500
0.0200
Uph
Uph
Tukang kayu
Pekerja
50,000.00
40,000.00
2,500.00
800.00
2,500.00
800.00
JUMLAH
63,800.00
3,300.00
Dibulatkan
67,100.00
67,100.00
20,000.00
600.00
50,000.00
40,000.00
JUMLAH
20,000.00
1,800.00
21,800.00
2,500.00
800.00
3,300.00
Dibulatkan
20,000.00
1,800.00
2,500.00
800.00
25,100.00
25,100.00
5,000.00
100,000.00
0.0075
0.0600
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
100,000.00
412.50
3,000.00
6,000.00
9,412.50
6,000.00
109,412.50
Dibulatkan
8 1 M' PAS.NOCK GENTENG MANTILI 4 BH/M'
4.0000 Bh.
Nock Genteng Mantili
100,000.00
412.50
3,000.00
109,410.00
10,000.00
40,000.00
40,000.00
0.2000
0.0325
Sak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
62,000.00
95,000.00
12,400.00
3,087.50
12,400.00
3,087.50
0.0020
0.2000
0.2000
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
55,487.50
3,000.00
36,000.00
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
36,000.00
110.00
10,000.00
8,000.00
18,110.00
Dibulatkan
36,000.00
412.50
3,000.00
412.50
3,000.00
6,000.00
9,412.50
6,000.00
45,412.50
Dibulatkan
10 1 M' PAS.NOCK GENTENG MORANDO 4 BH/M'
4.0000 Bh.
Nock Genteng Morando
110.00
10,000.00
8,000.00
73,597.50
73,590.00
45,410.00
9,000.00
36,000.00
36,000.00
0.1600
0.0325
Sak
M3
PC (Portland Cement ) 50 kg
Pasir Pasang
62,000.00
95,000.00
9,920.00
3,087.50
9,920.00
3,087.50
0.0020
0.2000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.2000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
49,007.50
110.00
10,000.00
110.00
10,000.00
8,000.00
18,110.00
8,000.00
67,117.50
Dibulatkan
11 1 M2 PAS.PLAFOND TRIPLEX
0.3500
LB
Triplex
0.0100
kg
Paku triplek
0.0090 Uph
Mandor
0.0900
0.0570
Uph
Uph
Tukang kayu
Pembantu tukang/laden
12 1 M2 PAS.PLAFOND ETERNIT
1.1000
LB
Eternit
0.0100
0.0025
0.0750
0.0375
kg
Uph
Uph
Uph
Paku triplek
Mandor
Tukang kayu
Pembantu tukang/laden
44,000.00
14,500.00
55,000.00
50,000.00
40,000.00
15,400.00
145.00
-
JUMLAH
15,545.00
67,110.00
495.00
15,400.00
145.00
495.00
4,500.00
2,280.00
4,500.00
2,280.00
7,275.00
Dibulatkan
22,820.00
22,820.00
7,500.00
8,250.00
14,500.00
55,000.00
50,000.00
40,000.00
145.00
-
137.50
3,750.00
1,500.00
8,250.00
145.00
137.50
3,750.00
1,500.00
JUMLAH
8,395.00
5,387.50
Dibulatkan
13,782.50
13,780.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
62,000.00
95,000.00
17,639.00
3,420.00
17,639.00
3,420.00
1.0500
0.0375
M2
Kg
30,000.00
7,000.00
31,500.00
262.50
31,500.00
262.50
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0450
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
52,821.50
2,475.00
7,500.00
2,475.00
7,500.00
12,000.00
21,975.00
12,000.00
74,796.50
Dibulatkan
74,790.00
Zak
M3
m2
Kg
Uph
Uph
Uph
PC (Portland Cement ) 40 kg
Pasir Pasang
Keramik 30/30
PC Putih u/Naad
Mandor
Tukang Batu
Pembantu tukang/laden
62,000.00
95,000.00
30,000.00
7,000.00
55,000.00
50,000.00
40,000.00
17,639.00
3,420.00
31,500.00
262.50
-
1,650.00
7,500.00
12,000.00
17,639.00
3,420.00
31,500.00
262.50
1,650.00
7,500.00
12,000.00
JUMLAH
52,821.50
21,150.00
Dibulatkan
73,971.50
73,970.00
17,639.00
3,420.00
31,500.00
262.50
Zak
M3
m2
Kg
PC (Portland Cement ) 40 kg
Pasir Pasang
Keramik 20/20
PC Putih u/Naad
62,000.00
95,000.00
30,000.00
7,000.00
0.0300
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
52,821.50
1,650.00
7,500.00
1,650.00
7,500.00
12,000.00
21,150.00
12,000.00
73,971.50
Dibulatkan
4 1 M2 DINDING KERAMIK 20/20 & 20/25
0.2325 Zak
PC (Portland Cement ) 40 kg
62,000.00
14,415.00
0.0180
1.0250
1.0500
0.0350
M3
m2
Kg
Uph
Pasir Pasang
Keramik 10/20, 20/25
PC Putih u/Naad
Mandor
95,000.00
34,500.00
7,000.00
55,000.00
1,710.00
35,362.50
7,350.00
-
0.1750
0.3500
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
58,837.50
17,639.00
3,420.00
31,500.00
262.50
73,970.00
14,415.00
1,925.00
1,710.00
35,362.50
7,350.00
1,925.00
8,750.00
14,000.00
8,750.00
14,000.00
24,675.00
Dibulatkan
83,512.50
83,510.00
62,000.00
18,212.50
0.0350
1.0500
0.0500
0.2500
M3
m2
Uph
Uph
Pasir Pasang
Batu Paros/Palimanan
Mandor
Tukang Batu
95,000.00
50,000.00
55,000.00
50,000.00
3,325.00
52,500.00
-
2,750.00
12,500.00
3,325.00
52,500.00
2,750.00
12,500.00
0.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
74,037.50
20,000.00
35,250.00
20,000.00
109,287.50
Dibulatkan
18,212.50
109,280.00
OH
OH
Mandor
Tukang Batu
3.3000
OH
Pembantu tukang/laden
1,500,000.00
1,500,000.00
1,500,000.00
55,000.00
50,000.00
40,000.00
90,000.00
-
8,800.00
55,000.00
132,000.00
1,500,000.00
90,000.00
8,800.00
55,000.00
132,000.00
JUMLAH
1,590,000.00
195,800.00
Dibulatkan
1,785,800.00
1,785,800.00
bh
m3
zak
120,000.00
108,550.00
62,000.00
120,000.00
9,769.50
10,912.00
120,000.00
9,769.50
10,912.00
0.0288
20.0000
m3
bh
Pasir pasang
Batu bata
95,000.00
600.00
2,736.00
12,000.00
2,736.00
12,000.00
0.1500
1.5000
1.0000
org
org
org
Mandor
Tukang Batu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
155,417.50
8,250.00
75,000.00
40,000.00
123,250.00
Dibulatkan
8,250.00
75,000.00
40,000.00
278,667.50
278,660.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
73,970.00
118,352.00
118,352.00
1.0000
1.2000
M2
M2
76,900.00
24,040.00
76,900.00
28,848.00
76,900.00
28,848.00
1.0000
0.3000
2.0000
1.0000
bh
org
org
org
3,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
3,000.00
227,100.00
125,000.00
62,000.00
95,000.00
600.00
24,040.00
125,000.00
18,600.00
2,593.50
37,200.00
20,193.60
org
org
Mandor
Tukang Batu
55,000.00
50,000.00
0.5000
org
Pembantu tukang/laden
40,000.00
JUMLAH
203,587.10
16,500.00
100,000.00
40,000.00
156,500.00
Dibulatkan
125,000.00
18,600.00
2,593.50
37,200.00
20,193.60
8,250.00
50,000.00
8,250.00
50,000.00
20,000.00
78,250.00
20,000.00
281,837.10
Dibulatkan
5 BAK MANDI FIBERGLASS 120 LITER TANAM LAPIS KERAMIK + DUDUKAN / BH
1.0000
Bh
Fiber glas uk. 53 x 58 cm
125,000.00
3,000.00
16,500.00
100,000.00
40,000.00
383,600.00
383,600.00
281,830.00
125,000.00
125,000.00
0.8400
0.3000
M2
zak
73,970.00
62,000.00
62,134.80
18,600.00
62,134.80
18,600.00
0.0273
62.0000
M3
Bh
Pasir pasang
Batu bata miring
95,000.00
600.00
2,593.50
37,200.00
2,593.50
37,200.00
0.8400
0.1500
M2
org
Plesteran 1 Pc : 5 Ps
Mandor
24,040.00
55,000.00
20,193.60
-
8,250.00
20,193.60
8,250.00
1.0000
0.5000
org
org
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
265,721.90
50,000.00
20,000.00
78,250.00
Dibulatkan
50,000.00
20,000.00
343,971.90
343,970.00
130,000.00
62,000.00
130,000.00
15,500.00
bh
zak
130,000.00
15,500.00
0.0344
30.000
0.0375
m3
bh
org
Pasir pasang
Batu bata
Mandor
95,000.00
600.00
55,000.00
3,268.00
18,000.00
-
2,062.50
3,268.00
18,000.00
2,062.50
0.3750
0.1875
org
org
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
166,768.00
18,750.00
7,500.00
28,312.50
Dibulatkan
18,750.00
7,500.00
195,080.50
195,080.00
82,240.00
26,440.00
43,422.72
17,027.36
JUMLAH
60,450.08
M2
M2
43,422.72
17,027.36
60,450.08
60,450.00
17,875.00
2,250.00
Dibulatkan
8 1 M' PIPA PEMBUANGAN KE SEPTIKTANK PVC 10 CM/M'
0.2750
0.2500
bt
bh
65,000.00
9,000.00
17,875.00
2,250.00
0.2500
0.0021
tb
org
4,500.00
55,000.00
1,125.00
-
0.0850
0.0213
org
org
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
21,250.00
116.88
1,125.00
116.88
4,250.00
850.00
4,250.00
850.00
5,216.88
Dibulatkan
26,466.88
26,460.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
bh
tb
0.0021
0.0800
0.0200
org
org
org
Mandor
Tukang Batu
Pembantu tukang/laden
60,000.00
16,500.00
16,500.00
3,500.00
4,500.00
875.00
1,125.00
875.00
1,125.00
55,000.00
50,000.00
40,000.00
JUMLAH
18,500.00
15,000.00
2,500.00
4,125.00
1,000.00
4,125.00
1,000.00
4,500.00
2,500.00
450.00
1,000.00
450.00
1,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
6,575.00
116.88
4,000.00
800.00
4,916.88
Dibulatkan
116.88
4,000.00
800.00
23,416.88
23,410.00
bt
bh
0.1000
0.4000
bh
bh
Lem PVC
Socket PVC 1/2"
0.0015
0.0600
0.0300
org
org
org
Mandor
Tukang Leiding
Pembantu tukang/laden
82.50
3,000.00
1,200.00
4,282.50
Dibulatkan
OH
OH
Tukang Batu
Pembantu tukang/laden
180,000.00
55,000.00
50,000.00
180,000.00
-
40,000.00
JUMLAH
180,000.00
12,000.00
12,000.00
0.1000
0.0008
rol
org
Seltip
Mandor
2,500.00
55,000.00
250.00
-
0.0750
0.0075
org
org
Tukang leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
12,250.00
82.50
3,000.00
1,200.00
10,857.50
10,850.00
180,000.00
82.50
15,000.00
82.50
15,000.00
1,200.00
16,282.50
Dibulatkan
1,200.00
196,282.50
196,280.00
12,000.00
41.25
250.00
41.25
3,750.00
300.00
3,750.00
300.00
4,091.25
Dibulatkan
16,341.25
16,340.00
45,000.00
45,000.00
0.1000
0.0008
rol
org
Siltip
Mandor
2,500.00
55,000.00
250.00
-
41.25
45,000.00
250.00
41.25
0.0750
0.0075
org
org
Tukang leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
45,250.00
3,750.00
300.00
4,091.25
Dibulatkan
3,750.00
300.00
49,341.25
49,340.00
76,900.00
1,907,260.00
46,140.00
248,659.02
46,140.00
248,659.02
24,040.00
83,510.00
28,848.00
277,253.20
28,848.00
277,253.20
196,280.00
49,340.00
196,280.00
49,340.00
196,280.00
49,340.00
JUMLAH
846,520.22
846,520.22
846,520.00
M2
M3
1.2000
3.3200
M2
M2
1.0000
1.0000
Bh
Bh
Dibulatkan
15 PEK. PEMBUATAN MEJA DAPUR LENGKAP / BH. TYPE RS. 36
0.1076
M3
Pek. Cor Beton bertulang t. 7 cm
0.9000
M2
Plesteran dinding ad. 1 Pc : 5 Psr
1.0500
1.0000
1.0000
M2
Bh
Bh
Pas keramik
Pas. Bak Cucian piring
Pas. Krans leher angsa
1,907,260.00
24,040.00
205,268.86
21,636.00
205,268.86
21,636.00
83,510.00
196,280.00
49,340.00
87,685.50
196,280.00
49,340.00
87,685.50
196,280.00
49,340.00
JUMLAH
560,210.36
560,210.36
560,210.00
Dibulatkan
16 SEPTICTANK LENGKAP REMBESAN/BH
3.0301
3.0301
m3
m3
Galian tanah
Perataan tanah bekas galian
4.0000
0.0628
0.0628
bh
m3
m3
Buis beton 80 cm x 50 cm
Beton bertulng 1:2:3 (Ttp. Septick.)
Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl ( Dsr. Septick.)
18,200.00
4,687.50
50,000.00
2,034,050.00
879,850.00
200,000.00
127,738.34
55,254.58
55,147.82
14,203.59
-
55,147.82
14,203.59
200,000.00
127,738.34
55,254.58
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0848
0.2826
m3
m3
141,600.00
90,000.00
12,004.85
25,434.00
12,004.85
25,434.00
4.0000
1.0000
Kg
ls
Ijuk
Pipa hawa PVC 1.1/4" + Accesssories
7,000.00
11,500.00
28,000.00
11,500.00
28,000.00
11,500.00
0.7500
1.0000
0.0750
btg
bh
Uph
65,000.00
1,500.00
55,000.00
48,750.00
1,500.00
-
4,125.00
48,750.00
1,500.00
4,125.00
0.7200
1.5000
Uph
Uph
Tukang Leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
510,181.77
36,000.00
60,000.00
169,476.41
Dibulatkan
36,000.00
60,000.00
679,658.18
679,650.00
28,574.00
28,574.00
7,359.38
-
7,359.38
200,000.00
31,620.00
m3
bh
Sak
0.0563
1.0000
m3
ls
0.0500
0.5000
1.0000
Uph
Uph
Uph
18,200.00
4,687.50
50,000.00
62,000.00
200,000.00
31,620.00
2,034,050.00
11,500.00
114,517.02
11,500.00
Mandor
Tukang Leiding
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
357,637.02
114,517.02
11,500.00
2,750.00
25,000.00
40,000.00
103,683.38
Dibulatkan
2,750.00
25,000.00
40,000.00
461,320.39
461,320.00
21,430.50
5,519.53
21,430.50
5,519.53
m3
m3
Galian tanah
Perataan tanah bekas galian
18,200.00
4,687.50
3.0000
0.3825
bh
Sak
Buis beton 80 cm x 50 cm
PC (Portland Cement ) 40 Kg
50,000.00
62,000.00
150,000.00
23,715.00
0.0563
1.0000
0.0450
m3
ls
Uph
2,034,050.00
11,500.00
55,000.00
114,517.02
11,500.00
-
0.4500
0.9000
Uph
Uph
Tukang Leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
299,732.02
1,500,000.00
32,500.00
633,300.00
217,750.00
28,000.00
-
150,000.00
23,715.00
2,475.00
114,517.02
11,500.00
2,475.00
22,500.00
36,000.00
22,500.00
36,000.00
87,925.03
Dibulatkan
387,657.05
387,650.00
M3
M'
Kayu bekisting
Seng Plat BJLS 22 lbr. 90 cm
2.0000
0.0800
Kg
Uph
14,000.00
55,000.00
1.3250
0.8000
Uph
Uph
Tukang Leiding
Pembantu tukang/laden
50,000.00
40,000.00
0.1000
Bh
1 Bh Cetakan dipakai 10 x
JUMLAH
879,050.00
981,700.00
98,170.00
633,300.00
217,750.00
4,400.00
28,000.00
4,400.00
66,250.00
32,000.00
66,250.00
32,000.00
102,650.00
Dibulatkan
981,700.00
981,700.00
98,170.00
98,170.00
Dibulatkan
20 1 BH BEERPUT BETON 1:3:5 (COR SETEMPAT)
1.1775
1.1775
0.4239
M3
M3
M3
1.0000
0.0785
Ls
M3
Cetakan beerput
Beton bertulng 1:2:3 (Ttp. Septick.)
1.0000
Ls
18,200.00
4,687.50
636,350.00
21,430.50
5,519.53
269,748.77
21,430.50
5,519.53
269,748.77
98,170.00
2,034,050.00
98,170.00
159,672.93
98,170.00
159,672.93
11,500.00
11,500.00
11,500.00
JUMLAH
566,041.72
566,041.73
Dibulatkan
566,040.00
kg
Cat menie
15,000.00
3,000.00
0.0750
kg
Plamur
10,500.00
787.50
3,000.00
787.50
0.2600
kg
Cat Kayu
34,000.00
8,840.00
8,840.00
0.0200
BH
Kwas 3"
0.1000
Ltr
Minyak cat
0.0400
lbr
Amplas
5,500.00
110.00
110.00
12,000.00
1,200.00
1,200.00
3,000.00
120.00
120.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0025
Uph
Mandor
55,000.00
137.50
137.50
0.0900
Uph
Tukang Cat
50,000.00
4,500.00
4,500.00
0.0700
Uph
Pembantu tukang/laden
40,000.00
2,800.00
2,800.00
7,437.50
21,495.00
JUMLAH
14,057.50
Dibulatkan
21,490.00
2 1 M2 PEKERJAAN CAT TEMBOK & PLAFOND (1 lapis plamur & 3 lapis cat penutup)
0.2600
kg
0.0500
bh
Kwas 3"
0.1000
kg
Dempul Tembok
0.0500
lbr
Amplas
0.0063
0.0630
0.0200
Uph
Uph
Uph
Mandor
Tukang Cat
Pekerja
30,000.00
7,800.00
5,500.00
275.00
275.00
40,000.00
4,000.00
4,000.00
3,000.00
150.00
150.00
55,000.00
50,000.00
40,000.00
JUMLAH
12,225.00
346.50
3,150.00
800.00
4,296.50
Dibulatkan
7,800.00
346.50
3,150.00
800.00
16,521.50
16,520.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.60
Uph
Tukang listrik
6,500.00
120,000.00
25,300.00
40,000.00
6,500.00
30,000.00
25,300.00
-
8,000.00
6,500.00
30,000.00
25,300.00
8,000.00
50,000.00
JUMLAH
61,800.00
30,000.00
8,000.00
30,000.00
99,800.00
Dibulatkan
99,800.00
Saklar
Kabel Listrik NYM 2 x 2,5 mm
Accecories ( 20 % material )
6,500.00
120,000.00
25,300.00
Pekerja
Tukang listrik
40,000.00
50,000.00
ls
org
Accecories ( 10 % alat )
Tukang listrik
6,500.00
30,000.00
25,300.00
-
6,500.00
30,000.00
25,300.00
8,000.00
30,000.00
8,000.00
30,000.00
JUMLAH
61,800.00
8,000.00
Dibulatkan
99,800.00
99,800.00
20,000.00
2,000.00
50,000.00
20,000.00
2,000.00
5,000.00
20,000.00
2,000.00
5,000.00
JUMLAH
22,000.00
5,000.00
Dibulatkan
27,000.00
27,000.00
32,500.00
32,500.00
3,250.00
50,000.00
JUMLAH
3,250.00
35,750.00
50,000.00
Dibulatkan
32,500.00
3,250.00
50,000.00
85,750.00
85,750.00
PEKERJAAN JALAN
1 BIAYA BAHAN BAKAR, MINYAK PELUMAS & SEWA ALAT SELAMA 25 HARI
20.0000
Ltr
Solar x 25 Hari
0.2500
1.0000
Ltr
hr
Pelumas x 25 Hari
Sewa Alat x 25 Hari
JUMLAH
641,350.00
362,700.00
Dibulatkan
2 BIAYA MENGGILAS
25.0000
25.0000
Uph
Uph
Masinis
Pembantu Masinis
30.0000
150.0000
1.0000
Uph
Uph
Ls
Penjaga
Pekerja
Bhn bakar, myk pelumas & Sewa Alat 25 hari
Uph
Uph
0.0001
Ls
M3
M3
Uph
Uph
0.0001
Ls
M3
Uph
1,950,000.00
1,950,000.00
40,000.00
JUMLAH
6,000,000.00
7,950,000.00
Dibulatkan
6,000,000.00
7,950,000.00
7,950,000.00
1,045.00
3,750.00
1,045.00
15,000.00
1,060.00
15,000.00
1,060.00
17,105.00
Dibulatkan
20,855.00
20,850.00
75,000.00
55,000.00
Mandor
Pekerja
40,000.00
7,950,000.00
JUMLAH
3,750.00
3,750.00
65,000.00
55,000.00
40,000.00
7,950,000.00
3,250.00
-
1,045.00
15,000.00
1,060.00
3,250.00
1,045.00
15,000.00
1,060.00
JUMLAH
3,250.00
17,105.00
Dibulatkan
20,355.00
20,350.00
65,000.00
65,000.00
55,000.00
40,000.00
15,600.00
-
275.00
2,000.00
15,600.00
275.00
2,000.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0500
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
Uph
Uph
0.0001
Ls
Uph
Uph
Ls
15,600.00
0.14
2,275.14
Dibulatkan
0.14
17,875.14
17,870.00
65,000.00
55,000.00
19,500.00
-
275.00
19,500.00
275.00
2,000.00
1,060.00
2,000.00
1,060.00
19,500.00
3,335.00
Dibulatkan
22,835.00
22,830.00
65,000.00
55,000.00
23,400.00
-
275.00
23,400.00
275.00
40,000.00
7,950,000.00
JUMLAH
23,400.00
2,000.00
1,060.00
3,335.00
Dibulatkan
2,000.00
1,060.00
26,735.00
26,730.00
80,000.00
2,400.00
Mandor
Pekerja
40,000.00
7,950,000.00
JUMLAH
1,060.00
JUMLAH
Mandor
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
2,400.00
0.0300
0.0120
M3
M3
0.0100
2.0000
M3
Kg
0.0150
0.0100
M3
M3
Kayu bakar
Alat Bantu pekerjaan jalan
0.0120
0.0080
0.2000
0.0001
Uph
Uph
Uph
Ls
Mandor
Juru godog
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
55,000.00
40,000.00
7,950,000.00
JUMLAH
2,400.00
660.00
660.00
8,000.00
1,060.00
9,720.00
8,000.00
1,060.00
12,120.00
Dibulatkan
9 1 M2 MENGASPAL DENGAN PASIR
0.0120
M3
Pasir Pasang
75,000.00
-
1.5000
0.0040
Kg
M3
Aspal
Kayu bakar
55,000.00
0.0030
0.0020
0.0500
0.0001
Uph
Uph
Uph
Ls
Mandor
Juru godog
Pekerja
Biaya menggilas 1/75000 x W.4
40,000.00
7,950,000.00
JUMLAH
900.00
900.00
12,120.00
-
900.00
-
165.00
165.00
2,000.00
1,060.00
3,225.00
2,000.00
1,060.00
4,125.00
Dibulatkan
Uph
Uph
Uph
0.0000
Ls
37,500.00
55,000.00
450.00
-
220.00
450.00
220.00
Mandor
Juru godog
Pekerja
40,000.00
7,950,000.00
3,200.00
159.00
3,200.00
159.00
JUMLAH
450.00
3,579.00
Dibulatkan
4,029.00
4,020.00
56,250.00
-
56,250.00
-
M3
M3
Kayu bakar
Batu Chip 0,5 - 1 cm
0.4000
0.3000
8.1000
0.0040
Uph
Uph
Uph
Ls
Mandor
Juru godog
Pekerja
Biaya menggilas 3/750 x W.4
75,000.00
-
22,000.00
22,000.00
40,000.00
7,950,000.00
324,000.00
31,800.00
377,800.00
324,000.00
31,800.00
434,050.00
1,687.50
-
1,687.50
3,375.00
-
1,687.50
1,687.50
3,375.00
75,000.00
55,000.00
4,500.00
-
247.50
4,500.00
247.50
50,000.00
40,000.00
JUMLAH
4,500.00
2,250.00
2,600.00
5,097.50
Dibulatkan
2,250.00
2,600.00
9,597.50
9,590.00
X
Kg
Aspal
Jadi 1 M2
Uph
Uph
Uph
Mandor
Tukang Batu
Pekerja
55,000.00
Untuk ketebalan 3 cm =
0.0300
4.7000
4,120.00
JUMLAH
56,250.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Uph
Uph
Tukang Batu
Pekerja
75,000.00
55,000.00
50,000.00
4,500.00
-
247.50
2,250.00
4,500.00
247.50
2,250.00
40,000.00
JUMLAH
4,500.00
2,600.00
5,097.50
Dibulatkan
2,600.00
9,597.50
9,590.00
75,000.00
4,500.00
M3
Uph
Pasir Pasang
Mandor
55,000.00
50,000.00
0.0600
0.0867
Uph
Uph
Tukang Batu
Pekerja
40,000.00
JUMLAH
4,500.00
75,000.00
4,500.00
55,000.00
50,000.00
40,000.00
JUMLAH
4,500.00
M3
Uph
Uph
Uph
Pasir Pasang
Mandor
Tukang Batu
Pekerja
330.00
3,000.00
330.00
3,000.00
3,468.00
6,798.00
Dibulatkan
3,468.00
11,298.00
11,290.00
330.00
3,000.00
3,468.00
6,798.00
Dibulatkan
Uph
Uph
Tukang batu
Pekerja
M3
Pasir Pasang
275.00
2,500.00
275.00
2,500.00
40,000.00
JUMLAH
10,000.00
12,775.00
Dibulatkan
10,000.00
12,775.00
12,770.00
62,000.00
75,000.00
JUMLAH
Upah meletakan
601,800.00
12,770.00
JUMLAH
M3
m2
Pasir Pasang
Paving tebal 5 - 6 cm
520,800.00
81,000.00
601,800.00
520,800.00
81,000.00
601,800.00
601,800.00
1,805.40
-
2,937.10
1,805.40
2,937.10
1,805.40
2,937.10
Dibulatkan
4,742.50
4,740.00
75,000.00
3,750.00
3,750.00
9,590.00
JUMLAH
9,590.00
13,340.00
9,590.00
13,340.00
13,340.00
Dibulatkan
14 1 M' PEK. JALAN PAVING T. 6 CM - 300 KG/M2 DMJ 6 (lebar Perkerasan 3 m)
0.6000
m3
Galian Tanah
2.8000
2.8000
m2
m2
2.0000
M'
m3
m2
Galian Tanah
Pasir Batu (Sirtu) t. 25 cm
3.8000
2.0000
m2
M'
18,200.00
17,870.00
50,036.00
10,920.00
50,036.00
9,590.00
4,740.00
26,852.00
9,480.00
26,852.00
9,480.00
JUMLAH
18,200.00
10,920.00
86,368.00
22,830.00
11,290.00
86,754.00
42,902.00
4,740.00
JUMLAH
9,480.00
139,136.00
10,920.00
Dibulatkan
97,288.00
97,280.00
14,560.00
14,560.00
14,560.00
Dibulatkan
16 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 10 (lebar Perkerasan 5 m) 18,200.00
1.0000
m3
Galian Tanah
26,730.00
4.8000
4.8000
m2
m2
2.0000
M'
11,290.00
4,740.00
JUMLAH
17 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 12 (lebar Perkerasan 6 m) 18,200.00
1.2000
m3
Galian Tanah
26,730.00
5.8000
m2
Pasir Batu (Sirtu) t. 30 cm
11,290.00
5.8000
2.0000
m2
M'
330.00
3,000.00
3,468.00
11,298.00
11,290.00
Dibulatkan
0.2300
4,500.00
55,000.00
50,000.00
11 1 M3 PEREKAT AD. 1 Pc : 3 Ps
8.4000 Zak
PC (Portland Cement ) 40 kg
1.0800
4,500.00
4,740.00
JUMLAH
128,304.00
9,480.00
153,696.00
153,690.00
18,200.00
-
54,192.00
9,480.00
86,754.00
42,902.00
18,200.00
128,304.00
54,192.00
9,480.00
191,976.00
18,200.00
Dibulatkan
210,176.00
210,170.00
155,034.00
65,482.00
21,840.00
-
21,840.00
155,034.00
65,482.00
9,480.00
229,996.00
21,840.00
9,480.00
251,836.00
Dibulatkan
251,830.00
NO.
1
II
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
18,200.00
108,550.00
495,170.00
6,802.25
2,279.55
103,985.70
6,802.25
2,279.55
103,985.70
26,440.00
-
13,220.00
-
13,220.00
-
126,287.50
126,280.00
M3
M2
0.0625
Btg
M3
M3
Galian Tanah
Urugan Pasir
0.2475
0.5000
0.0625
M3
M2
Btg
JUMLAH
126,287.50
18,200.00
Dibulatkan
9,213.75
2,985.13
122,554.58
26,440.00
JUMLAH
13,220.00
138,759.70
9,213.75
Dibulatkan
13,220.00
147,973.46
147,970.00
18,200.00
108,550.00
3,527.88
11,989.25
-
11,989.25
3,527.88
495,170.00
26,440.00
144,837.23
13,220.00
0.0325
0.2925
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
JUMLAH
161,585.10
9,213.75
108,550.00
495,170.00
11,989.25
Dibulatkan
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.7000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
108,550.00
6,513.00
495,170.00
26,440.00
232,729.90
18,508.00
JUMLAH
257,750.90
0.0470
0.5400
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.7000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
108,550.00
5,101.85
495,170.00
26,440.00
267,391.80
18,508.00
JUMLAH
291,001.65
15,925.00
15,925.00
M3
M3
0.5763
1.9000
M3
M2
0.0625
Btg
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
M3
M2
Bh
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
Got U-15
0.1500
0.0120
Uph
M2
Meletakkan
Plesteran Siar ad. 1 Pc : 2 Ps
18,200.00
40,000.00
JUMLAH
18,200.00
5,600.00
5,600.00
19,474.00
19,474.00
15,925.00
6,513.00
232,729.90
18,508.00
273,675.90
19,474.00
5,101.85
267,391.80
18,508.00
310,475.65
310,470.00
11,989.25
11,989.25
Dibulatkan
11,989.25
5,600.00
17,589.25
17,580.00
16,016.00
16,016.00
108,550.00
495,170.00
5,970.25
285,341.71
5,970.25
285,341.71
26,440.00
-
50,236.00
-
50,236.00
-
JUMLAH
341,547.96
16,016.00
Dibulatkan
357,563.96
357,560.00
18,200.00
108,550.00
2,171.00
728.00
-
728.00
2,171.00
82,240.00
12,770.00
2,349.71
-
1,915.50
2,349.71
1,915.50
6,302.75
JUMLAH
75.63
4,596.35
2,643.50
75.63
7,239.84
Dibulatkan
9 1 M2 PASANGAN DINDING CON BLOK 1 : 4
0.1240 Sak
Pc ( Portland seman 40 kg )
12.5000
Bh
Con Blok
173,574.36
273,670.00
Dibulatkan
6 1 M' PEK. SALURAN TANAH TYPE S.3
0.6588
M3
Galian Tanah
0.1400 Uph
Pekerja untuk perapian galian
144,837.23
13,220.00
173,570.00
Dibulatkan
5 1 M' PEK. SALURAN TYPE S.5 ( Pas. Dinding. 20 Cm )
1.0700
M3
Galian Tanah
2,985.13
122,554.58
51,000.00
2,000.00
75,000.00
0.0135
0.1500
M2
Uph
Pasir Pasang
Mandor
65,000.00
50,000.00
0.1650
0.1500
Uph
Uph
Tukang Batu
Pekerja
45,000.00
JUMLAH
6,324.00
25,000.00
1,012.50
26,012.50
7,230.00
-
6,324.00
25,000.00
1,012.50
9,750.00
8,250.00
9,750.00
8,250.00
6,750.00
24,750.00
6,750.00
57,086.50
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Dibulatkan
10 1 M' PASANG GOT - 20 CM
0.0625
M3
Galian tanah
0.0200
M3
Urugan Pasir
0.0286
M2
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
1.0000
0.2000
Bh
Uph
Got U-20
Meletakkan
0.1600
0.6000
M3
M2
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
12,770.00
57,080.00
26,440.00
JUMLAH
18,200.00
0.1225
0.0200
M3
M3
Galian tanah
Urugan Pasir
0.0357
1.0000
M2
Bh
12,770.00
0.3000
0.1600
Uph
M3
Meletakkan
Pas. Conblok ad 1 : 3
57,080.00
26,440.00
0.6000
M2
II
18,200.00
108,550.00
82,240.00
-
0.2025
0.0200
0.0500
1.0000
M3
M3
M2
Bh
Galian tanah
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
Got U-40
0.4000
0.1600
Uph
M3
Meletakkan
Pas. Conblok ad 1 : 3
0.6000
M2
108,550.00
82,240.00
JUMLAH
18,200.00
2,171.00
2,349.71
15,864.00
20,384.71
1,137.50
-
1,137.50
2,171.00
2,349.71
-
2,554.00
9,132.80
2,554.00
9,132.80
12,824.30
Dibulatkan
15,864.00
33,209.01
33,200.00
2,229.50
2,229.50
2,171.00
2,937.14
-
57,080.00
2,171.00
2,937.14
3,831.00
3,831.00
15,864.00
9,132.80
-
9,132.80
15,864.00
20,972.14
15,193.30
Dibulatkan
36,165.44
36,160.00
3,685.50
3,685.50
108,550.00
82,240.00
12,770.00
2,171.00
4,112.00
-
5,108.00
2,171.00
4,112.00
5,108.00
57,080.00
26,440.00
15,864.00
9,132.80
-
9,132.80
15,864.00
22,147.00
17,926.30
Dibulatkan
40,073.30
40,070.00
18,200.00
108,550.00
495,170.00
26,440.00
7,598.50
272,343.50
34,372.00
20,893.60
-
20,893.60
7,598.50
272,343.50
34,372.00
JUMLAH
GORONG-GORONG
M2
M2
M3
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
Plat Cor Beton bertulang Ad. 1 Pc : 2 Ps : 3 Krl
4,180.00
2,615,940.00
4,680.00
1,100.76
251,130.24
-
4,140.21
1,100.76
251,130.24
4,140.21
0.8847
m3
JUMLAH
566,545.00
25,033.81
Dibulatkan
591,578.81
591,570.00
18,200.00
108,550.00
8,141.25
25,116.00
-
25,116.00
8,141.25
495,170.00
26,440.00
4,180.00
2,615,940.00
4,680.00
JUMLAH
311,957.10
42,304.00
1,293.88
282,521.52
646,217.75
5,009.75
30,125.75
Dibulatkan
311,957.10
42,304.00
1,293.88
282,521.52
5,009.75
676,343.50
676,340.00
18,200.00
108,550.00
8,684.00
29,702.40
-
29,702.40
8,684.00
495,170.00
26,440.00
351,570.70
50,236.00
351,570.70
50,236.00
1,486.99
313,912.80
M3
M3
M2
M2
M3
m3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
Plat Cor Beton bertulang Ad. 1 Pc : 2 Ps : 3 Krl
Perataan tanah bekas galian
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
1.9000
0.3557
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
4,180.00
2,615,940.00
1,486.99
313,912.80
0.1200
1.2763
M3
m3
4,680.00
JUMLAH
725,890.49
5,972.90
35,675.30
Dibulatkan
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
2.3000
0.4250
0.1320
1.5640
M2
M2
M3
m3
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
Plat Cor Beton bertulang Ad. 1 Pc : 2 Ps : 3 Krl
Perataan tanah bekas galian
18,200.00
108,550.00
9,226.75
495,170.00
26,440.00
406,039.40
60,812.00
4,180.00
#REF!
4,680.00
JUMLAH
1,776.67
#REF!
#REF!
5,972.90
761,565.79
761,560.00
36,199.80
7,319.33
43,519.13
Dibulatkan
36,199.80
9,226.75
406,039.40
60,812.00
1,776.67
#REF!
7,319.33
#REF!
#REF!
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
18,200.00
108,550.00
495,170.00
26,440.00
4,180.00
#REF!
4,680.00
JUMLAH
9,769.50
445,653.00
68,744.00
1,969.78
#REF!
#REF!
41,605.20
8,493.08
50,098.28
Dibulatkan
41,605.20
9,769.50
445,653.00
68,744.00
1,969.78
#REF!
8,493.08
#REF!
#REF!
591,570.00
2,129,000.00
2,129,000.00
676,340.00
2,299,000.00
2,299,000.00
591,570.00
2,721,000.00
2,721,000.00
591,570.00
3,904,000.00
3,904,000.00
676,340.00
2,975,000.00
2,975,000.00
761,560.00
3,199,000.00
3,199,000.00
676,340.00
4,328,000.00
4,328,000.00
676,340.00
5,681,000.00
5,681,000.00
761,560.00
4,721,672.00
4,721,672.00
761,560.00
6,244,792.00
6,244,792.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.4000
0.0576
BH
M3
Pekerjaan GR 2
#REF!
#REF!
III.
1.0000
1.0000
M2
Kg
0.0500
Uph
Pekerja
40,000.00
JUMLAH
#REF!
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
#REF!
#REF!
Dibulatkan
#REF!
#REF!
#REF!
-
2,000.00
2,000.00
2,000.00
Dibulatkan
2,000.00
2,000.00
23,430.68
6,025.03
23,430.68
6,025.03
PEKERJAAN LAIN-LAIN :
1 1 BH SUMUR RESAPAN t = 2 m
1.2874
M3
Galian Tanah
1.2874
3.4000
0.7500
M3
m2
Btg
0.5024
5.0000
0.0628
M3
kg
M3
M3
M3
Galian Tanah
Urugan Tanah Kembali
5.0000
Kg
Pupuk Kandang
18,200.00
4,680.00
76,900.00
81,000.00
261,460.00
40,694.40
3,500.00
2,034,050.00
JUMLAH
17,500.00
127,738.34
447,392.74
261,460.00
40,694.40
29,455.71
Dibulatkan
17,500.00
127,738.34
476,848.45
476,840.00
18,200.00
2,275.00
2,275.00
4,180.00
-
313.50
-
313.50
-
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
1.0000
1.0000
0.1000
Btg
Ls
Uph
M3
M3
Galian Tanah
Urugan Pasir
0.0720
0.0145
1.0000
M3
M3
Bh.
15,000.00
40,000.00
JUMLAH
18,200.00
15,000.00
15,000.00
108,550.00
880,350.00
325.65
63,385.20
4,680.00
JUMLAH
63,710.85
1 BIAYA BAHAN BAKAR, MINYAK PELUMAS & SEWA ALAT SELAMA 25 HARI
20.0000
Ltr
Solar x 25 Hari
5,500.00
0.2500
Ltr
Pelumas x 25 Hari
50,000.00
1.0000
hr
Sewa Alat x 25 Hari
650,000.00
2,750,000.00
312,500.00
16,250,000.00
B.
PEKERJAAN PRASARANA :
I.
PEKERJAAN JALAN
JUMLAH
#REF!
4,000.00
6,588.50
Dibulatkan
15,000.00
4,000.00
21,588.50
21,580.00
819.00
819.00
67.86
886.86
Dibulatkan
325.65
63,385.20
67.86
64,597.71
64,590.00
2,750,000.00
312,500.00
16,250,000.00
#REF!
Dibulatkan
19,312,500.00
19,312,500.00
2,000,000.00
6,000,000.00
2,000,000.00
6,000,000.00
8,000,000.00
19,312,500.00
27,312,500.00
2 BIAYA MENGGILAS
25.0000
25.0000
30.0000
150.0000
1.0000
Uph
Uph
Uph
Uph
Ls
Masinis
Pembantu Masinis
Penjaga
Pekerja
Bhn bakar, myk pelumas & Sewa Alat 25 hari
80,000.00
40,000.00
19,312,500.00
JUMLAH
19,312,500.00
19,312,500.00
Dibulatkan
27,312,500.00
M3
M3
Uph
0.3750
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
165,000.00
141,600.00
55,000.00
40,000.00
27,312,500.00
JUMLAH
33,000.00
7,080.00
40,080.00
1,045.00
33,000.00
7,080.00
1,045.00
15,000.00
3,641.67
15,000.00
3,641.67
19,686.67
Dibulatkan
59,766.67
59,760.00
M3
M3
0.0190
0.3750
Uph
Uph
Mandor
Pekerja
0.0001
Ls
Uph
Uph
Ls
Mandor
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
162,000.00
55,000.00
40,000.00
0.0500
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
27,312,500.00
JUMLAH
8,100.00
162,000.00
38,880.00
55,000.00
40,000.00
3,641.67
8,100.00
1,045.00
15,000.00
1,045.00
15,000.00
3,641.67
19,686.67
Dibulatkan
3,641.67
27,786.67
27,780.00
38,880.00
275.00
2,000.00
0.49
38,880.00
2,275.49
Dibulatkan
41,155.49
41,150.00
48,600.00
-
275.00
48,600.00
275.00
2,000.00
3,641.67
2,000.00
3,641.67
48,600.00
5,916.67
Dibulatkan
54,516.67
54,510.00
162,000.00
55,000.00
58,320.00
-
275.00
58,320.00
275.00
40,000.00
27,312,500.00
JUMLAH
58,320.00
2,000.00
3,641.67
5,916.67
2,000.00
3,641.67
64,236.67
162,000.00
55,000.00
40,000.00
27,312,500.00
JUMLAH
275.00
2,000.00
0.49
JUMLAH
8,100.00
M3
Uph
0.0500
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
Dibulatkan
7 1 M2 LAPEN (2/3 + 2/1)+LAPIS CHIP
0.0300
M3
Batu pecah 2/3
0.0120
0.0100
2.0000
M3
M3
Kg
0.0150
0.0100
M3
M3
Kayu bakar
Alat Bantu pekerjaan jalan
0.0120
0.0080
Uph
Uph
Mandor
Juru godog
0.2000
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
64,230.00
141,600.00
4,248.00
4,248.00
100,000.00
211,012.00
8,000.00
1,200.00
2,110.12
16,000.00
1,200.00
2,110.12
16,000.00
55,000.00
-
660.00
-
660.00
-
40,000.00
27,312,500.00
JUMLAH
23,558.12
8,000.00
3,641.67
12,301.67
Dibulatkan
8,000.00
3,641.67
35,859.79
35,850.00
1,140.00
12,000.00
1,140.00
12,000.00
165.00
2,000.00
165.00
2,000.00
13,140.00
3,641.67
5,806.67
3,641.67
18,946.67
M3
Kg
Pasir Pasang
Aspal
95,000.00
8,000.00
0.0040
0.0030
0.0020
0.0500
M3
Uph
Uph
Uph
Kayu bakar
Mandor
Juru godog
Pekerja
55,000.00
40,000.00
0.0001
Ls
27,312,500.00
JUMLAH
Dibulatkan
9 1 M2 MENGASPAL DENGAN SHAND SHEET
0.0120
M3
Pasir Pasang + chip
1.5000
0.0040
0.0100
Kg
M3
Ls
Aspal
Kayu bakar
Alat Bantu pekerjaan jalan
0.0040
0.0120
Uph
Uph
Mandor
Juru godog
0.0800
0.0000
Uph
Ls
Pekerja
Biaya menggilas 1/50000 x W.4
18,940.00
153,006.00
1,836.07
1,836.07
8,000.00
-
12,000.00
-
12,000.00
-
55,000.00
-
220.00
-
220.00
-
3,200.00
546.25
3,200.00
546.25
13,836.07
3,966.25
Dibulatkan
17,802.32
17,800.00
95,000.00
-
71,250.00
-
71,250.00
-
211,012.00
55,000.00
158,259.00
-
22,000.00
158,259.00
22,000.00
324,000.00
324,000.00
229,509.00
6,885.27
37,600.00
109,250.00
455,250.00
6,885.27
109,250.00
684,759.00
13,770.54
37,600.00
44,485.27
44,485.27
88,970.54
40,000.00
27,312,500.00
JUMLAH
M3
M3
Pasir Pasang
Kayu bakar
0.7500
0.4000
M3
Uph
0.3000
8.1000
Uph
Uph
Juru godog
Pekerja
0.0040
Ls
0.0300
4.7000
Kg
40,000.00
27,312,500.00
8,000.00
JUMLAH
M3
Uph
Uph
Pasir Pasang
Mandor
Tukang Batu
0.0650
Uph
Pekerja
5,700.00
-
247.50
2,250.00
5,700.00
247.50
2,250.00
40,000.00
JUMLAH
5,700.00
2,600.00
5,097.50
Dibulatkan
2,600.00
10,797.50
10,790.00
38,000.00
38,000.00
0.0600
0.0045
M3
Uph
Pasir Pasang
Mandor
95,000.00
55,000.00
5,700.00
-
0.0450
0.0650
Uph
Uph
Tukang Batu
Pekerja
50,000.00
40,000.00
JUMLAH
95,000.00
55,000.00
50,000.00
95,000.00
95,000.00
43,700.00
95,000.00
5,700.00
38,000.00
247.50
5,700.00
247.50
2,250.00
2,600.00
2,250.00
2,600.00
5,097.50
Dibulatkan
48,797.50
48,790.00
95,000.00
5,700.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.0060
0.0600
Uph
Uph
Mandor
Tukang Batu
0.0867
Uph
Pekerja
55,000.00
50,000.00
40,000.00
JUMLAH
100,700.00
330.00
3,000.00
330.00
3,000.00
3,468.00
6,798.00
3,468.00
107,498.00
Dibulatkan
107,490.00
M2
M3
Paving Stone t. 10 cm
Pasir Pasang
95,000.00
0.0060
0.0600
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.0867
Uph
Pekerja
40,000.00
JUMLAH
5,700.00
5,700.00
330.00
3,000.00
330.00
3,000.00
3,468.00
6,798.00
3,468.00
12,498.00
Dibulatkan
9 100 KG UPAH MELETAKKAN BETON KANSTEEN
0.0050 Uph
Mandor
0.0500
0.2500
Uph
Uph
Tukang batu
Pekerja
5,700.00
12,490.00
55,000.00
275.00
275.00
50,000.00
40,000.00
2,500.00
10,000.00
2,500.00
10,000.00
12,775.00
Dibulatkan
12,775.00
12,770.00
JUMLAH
10 1 M3 PEREKAT AD. 1 Pc : 3 Ps
8.4000
1.0800
Zak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
62,000.00
95,000.00
JUMLAH
520,800.00
102,600.00
623,400.00
520,800.00
102,600.00
623,400.00
623,400.00
Dibulatkan
11 1 M' KANSTEEN UK. 10 x 20 x 50 cm (STD)
2.0000
Bh
Kansteen uk. 15/20 x 30 x 50 cm
0.0030
M3
Perekat Ad. 1 Pc : 3 Ps
0.2300 Uph
Upah meletakan
9,000.00
623,400.00
12,770.00
JUMLAH
18,000.00
1,870.20
19,870.20
2,937.10
2,937.10
Dibulatkan
18,000.00
1,870.20
2,937.10
22,807.30
22,800.00
M3
m2
Pasir Pasang
Paving tebal 5 - 6 cm
95,000.00
10,790.00
JUMLAH
4,750.00
10,790.00
15,540.00
4,750.00
10,790.00
15,540.00
15,540.00
Dibulatkan
13 1 M' PEK. JALAN PAVING T. 6 CM - 300 KG/M2 DMJ 6 (lebar Perkerasan 3 m)
0.6000
m3
Galian Tanah
2.8000
m2
Pasir Batu (Sirtu) t. 20 cm
2.8000
2.0000
m2
M'
Paving tebal 6 cm
Beton Kanstein uk. 20 x 30 x 50 cm
18,200.00
41,150.00
115,220.00
10,920.00
115,220.00
48,790.00
22,800.00
136,612.00
45,600.00
136,612.00
45,600.00
JUMLAH
14 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 8 (lebar Perkerasan 4 m)
0.8000
m3
Galian Tanah
18,200.00
3.8000
m2
Pasir Batu (Sirtu) t. 25 cm
54,510.00
3.8000
m2
Paving tebal 8 cm (Holand)
107,490.00
2.0000
M'
22,800.00
JUMLAH
10,920.00
297,432.00
10,920.00
Dibulatkan
308,352.00
308,350.00
207,138.00
408,462.00
14,560.00
-
14,560.00
207,138.00
408,462.00
45,600.00
661,200.00
14,560.00
45,600.00
675,760.00
Dibulatkan
675,760.00
18,200.00
64,230.00
107,490.00
22,800.00
JUMLAH
308,304.00
515,952.00
45,600.00
869,856.00
18,200.00
18,200.00
Dibulatkan
18,200.00
308,304.00
515,952.00
45,600.00
888,056.00
888,050.00
372,534.00
21,840.00
-
21,840.00
372,534.00
5.8000
2.0000
m3
m2
m2
M'
m2
M'
Galian Tanah
Pasir Batu (Sirtu) t. 30 cm
Paving tebal 8 cm (Holand)
Beton Kanstein uk. 20 x 30 x 50 cm
12,490.00
22,800.00
JUMLAH
II
72,442.00
45,600.00
490,576.00
21,840.00
Dibulatkan
72,442.00
45,600.00
512,416.00
512,410.00
M3
Galian Tanah
18,200.00
6,802.25
6,802.25
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
108,550.00
495,170.00
2,279.55
103,985.70
2,279.55
103,985.70
26,440.00
11,500.00
JUMLAH
13,220.00
718.75
127,006.25
13,220.00
718.75
127,006.25
127,000.00
0.0210
0.2100
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
Dibulatkan
2 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm )
0.5063
0.0275
0.2475
0.5000
M3
M3
M3
M2
0.0625
Btg
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
108,550.00
495,170.00
26,440.00
2,985.13
122,554.58
13,220.00
9,213.75
-
9,213.75
2,985.13
122,554.58
13,220.00
11,500.00
JUMLAH
718.75
139,478.45
9,213.75
718.75
148,692.21
Dibulatkan
148,690.00
M3
M3
M3
M2
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ban-banan Ad 1 Pc : 3 Ps
0.0625
Btg
18,200.00
108,550.00
495,170.00
26,440.00
3,527.88
144,837.23
13,220.00
11,989.25
-
11,989.25
3,527.88
144,837.23
13,220.00
11,500.00
JUMLAH
718.75
162,303.85
11,989.25
718.75
174,293.11
Dibulatkan
4 1 M' PEK. SALURAN TYPE S.4 ( Pas. Dinding. 15 Cm )
0.8750
M3
Galian Tanah
0.0600
0.4700
0.7000
0.0625
M3
M3
M2
Btg
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
108,550.00
495,170.00
26,440.00
11,500.00
JUMLAH
6,513.00
232,729.90
18,508.00
718.75
174,290.00
15,925.00
-
15,925.00
6,513.00
232,729.90
18,508.00
718.75
258,469.65
15,925.00
Dibulatkan
274,394.65
274,390.00
19,474.00
-
19,474.00
5,101.85
M3
M3
Galian Tanah
Urugan Pasir
18,200.00
108,550.00
5,101.85
0.5400
0.7000
M3
M2
495,170.00
26,440.00
267,391.80
18,508.00
0.0625
Btg
11,500.00
JUMLAH
718.75
291,720.40
19,474.00
Dibulatkan
718.75
311,194.40
311,190.00
18,200.00
40,000.00
5,600.00
11,989.25
-
11,989.25
5,600.00
5,600.00
11,989.25
Dibulatkan
17,589.25
17,580.00
16,016.00
16,016.00
267,391.80
18,508.00
M3
Uph
Galian Tanah
Pekerja untuk perapian galian
JUMLAH
M3
M3
1.9000
M2
0.0625
Btg
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
5,970.25
285,341.71
5,970.25
285,341.71
26,440.00
11,500.00
50,236.00
718.75
50,236.00
718.75
JUMLAH
Bh
Uph
Got U-15
Meletakkan
0.0120
M2
108,550.00
495,170.00
342,266.71
16,016.00
Dibulatkan
358,282.71
358,280.00
18,200.00
108,550.00
82,240.00
2,171.00
2,349.71
728.00
-
728.00
2,171.00
2,349.71
25,000.00
12,770.00
25,000.00
-
1,915.50
25,000.00
1,915.50
9,226.75
JUMLAH
110.72
29,631.44
2,643.50
Dibulatkan
110.72
32,274.93
32,270.00
Sak
Bh
Pc ( Portland seman 40 kg )
Con Blok
62,000.00
1,200.00
7,688.00
15,000.00
0.0135
0.1500
M2
Uph
Pasir Pasang
Mandor
95,000.00
55,000.00
1,282.50
8,250.00
7,688.00
15,000.00
1,282.50
8,250.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
0.1650
Uph
Tukang Batu
0.1500
Uph
Pekerja
50,000.00
8,250.00
8,250.00
40,000.00
JUMLAH
6,000.00
22,500.00
6,000.00
46,470.50
16,282.50
Dibulatkan
7 1 M' PASANG GOT - 20 CM
0.0625
M3
Galian tanah
0.0200
M3
Urugan Pasir
0.0286
1.0000
0.2000
0.1600
M2
Bh
Uph
M3
0.6000
M2
46,470.00
18,200.00
108,550.00
2,171.00
1,137.50
-
1,137.50
2,171.00
82,240.00
30,000.00
12,770.00
46,470.00
2,349.71
30,000.00
-
2,554.00
7,435.20
2,349.71
30,000.00
2,554.00
7,435.20
26,440.00
JUMLAH
15,864.00
50,384.71
11,126.70
15,864.00
61,511.41
Dibulatkan
8 1 M' PASANG GOT - 30 - CM
0.1225
M3
Galian tanah
0.0200
0.0357
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
1.0000
0.3000
Bh
Uph
0.1600
0.6000
M3
M2
18,200.00
61,510.00
2,229.50
2,171.00
2,937.14
Got U-30
Meletakkan
27,500.00
12,770.00
27,500.00
-
3,831.00
27,500.00
3,831.00
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
46,470.00
26,440.00
15,864.00
7,435.20
-
7,435.20
15,864.00
48,472.14
13,495.70
Dibulatkan
61,967.84
61,960.00
3,685.50
3,685.50
JUMLAH
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
1.0000
0.4000
Bh
Uph
0.1600
0.6000
M3
M2
18,200.00
2,229.50
108,550.00
82,240.00
108,550.00
82,240.00
2,171.00
4,112.00
Got U-40
Meletakkan
35,000.00
12,770.00
35,000.00
-
5,108.00
35,000.00
5,108.00
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
46,470.00
26,440.00
15,864.00
7,435.20
-
7,435.20
15,864.00
57,147.00
16,228.70
Dibulatkan
73,375.70
73,370.00
18,200.00
108,550.00
495,170.00
26,440.00
7,598.50
272,343.50
34,372.00
20,893.60
-
20,893.60
7,598.50
272,343.50
34,372.00
JUMLAH
2,171.00
2,937.14
2,171.00
4,112.00
M3
M3
M3
M2
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
0.2633
0.0960
M2
M3
4,180.00
2,615,940.00
1,100.76
251,130.24
0.8847
m3
4,680.00
JUMLAH
566,545.00
4,140.21
25,033.81
Dibulatkan
4,140.21
591,578.81
591,570.00
18,200.00
108,550.00
495,170.00
26,440.00
4,180.00
2,615,940.00
4,680.00
JUMLAH
8,141.25
311,957.10
42,304.00
1,293.88
282,521.52
646,217.75
25,116.00
5,009.75
30,125.75
Dibulatkan
25,116.00
8,141.25
311,957.10
42,304.00
1,293.88
282,521.52
5,009.75
676,343.50
676,340.00
29,702.40
29,702.40
1,100.76
251,130.24
M3
M3
M3
M2
M2
M3
m3
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
Plat Cor Beton bertulang Ad. 1 Pc : 2 Ps : 3 Krl
Perataan tanah bekas galian
M3
M3
M2
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
0.3557
0.1200
M2
M3
1.2763
m3
18,200.00
108,550.00
495,170.00
26,440.00
8,684.00
351,570.70
50,236.00
8,684.00
351,570.70
50,236.00
4,180.00
2,615,940.00
1,486.99
313,912.80
1,486.99
313,912.80
4,680.00
JUMLAH
725,890.49
5,972.90
35,675.30
Dibulatkan
5,972.90
761,565.79
761,560.00
M3
M3
Galian Tanah
Urugan Pasir
18,200.00
108,550.00
9,226.75
0.8200
M3
495,170.00
406,039.40
36,199.80
-
36,199.80
9,226.75
406,039.40
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
2.3000
0.4250
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1320
1.5640
M3
m3
26,440.00
4,180.00
60,812.00
1,776.67
#REF!
4,680.00
#REF!
-
7,319.33
#REF!
7,319.33
#REF!
43,519.13
Dibulatkan
#REF!
#REF!
18,200.00
108,550.00
495,170.00
9,769.50
445,653.00
41,605.20
-
41,605.20
9,769.50
445,653.00
26,440.00
4,180.00
68,744.00
1,969.78
#REF!
4,680.00
#REF!
-
8,493.08
#REF!
8,493.08
#REF!
50,098.28
Dibulatkan
#REF!
#REF!
JUMLAH
60,812.00
1,776.67
M3
M3
M3
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
2.6000
0.4712
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1440
1.8148
M3
m3
JUMLAH
68,744.00
1,969.78
591,570.00
2,129,000.00
2,129,000.00
676,340.00
2,299,000.00
2,299,000.00
4.6000
BH
Pekerjaan GR 1
14 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 8M'
591,570.00
2,721,000.00
2,721,000.00
6.6000
BH
Pekerjaan GR 1
15 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 6 M'
591,570.00
3,904,000.00
3,904,000.00
4.4000
M'
Pekerjaan GR 2
16 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 6
4.2000
M'
Pekerjaan GR 3
17 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 8 M'
676,340.00
2,975,000.00
2,975,000.00
761,560.00
3,199,000.00
3,199,000.00
6.4000
M'
Pekerjaan GR 2
18 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 10
676,340.00
4,328,000.00
4,328,000.00
8.4000
M'
Pekerjaan GR 2
19 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 8
676,340.00
5,681,000.00
5,681,000.00
6.2000
M'
Pekerjaan GR 3
20 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 10
761,560.00
4,721,672.00
4,721,672.00
8.2000
M'
Pekerjaan GR 3
21 1 BH PEK. GORONG-GORONG TYPE GR.4 DMJ 10
8.0000
M'
Pekerjaan GR 4
761,560.00
6,244,792.00
6,244,792.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M3
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
#REF!
#REF!
M3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
III.
0.1800
1.0000
M3
M2
1.0000
0.0500
Kg
Uph
Pupuk Kandang
Pekerja
PEKERJAAN LAIN-LAIN :
1 1 BH SUMUR RESAPAN t = 2 m
2,110.12
-
379.82
-
379.82
-
2,000.00
40,000.00
JUMLAH
2,000.00
2,000.00
4,379.82
Dibulatkan
2,000.00
2,000.00
4,379.82
4,370.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
HARGA
BAHAN
UPAH
TENAGA
JUMLAH
H. SATUAN
( Rp )
5
( Rp )
6
( Rp )
7
( Rp )
8
1.2874
1.2874
M3
M3
Galian Tanah
Perataan tanah bekas galian
3.4000
0.7500
0.5024
5.0000
m2
Btg
M3
kg
0.0628
M3
18,200.00
4,680.00
76,900.00
18,000.00
102,600.00
7,000.00
261,460.00
13,500.00
51,546.24
35,000.00
2,034,050.00
JUMLAH
127,738.34
489,244.58
23,430.68
6,025.03
29,455.71
Dibulatkan
23,430.68
6,025.03
261,460.00
13,500.00
51,546.24
35,000.00
127,738.34
518,700.29
518,700.00
M3
M3
Kg
Galian Tanah
Urugan Tanah Kembali
Pupuk Kandang
18,200.00
4,180.00
2,000.00
10,000.00
1.0000
1.0000
Btg
Ls
90,000.00
15,000.00
90,000.00
15,000.00
0.1000
Uph
Pekerja
40,000.00
JUMLAH
115,000.00
2,275.00
313.50
4,000.00
6,588.50
Dibulatkan
2,275.00
313.50
10,000.00
90,000.00
15,000.00
4,000.00
121,588.50
121,580.00
M3
M3
Galian Tanah
Urugan Pasir
0.0720
0.0145
M3
M3
1.0000
Bh.
18,200.00
108,550.00
325.65
819.00
-
819.00
325.65
#REF!
4,680.00
#REF!
-
67.86
#REF!
67.86
200,000.00
JUMLAH
200,000.00
#REF!
886.86
200,000.00
#REF!
Dibulatkan
4 1 M3 PEKERJAAN CUT & FILL SETEMPAT
0.0257 Jam Bul Dozer D.5 - D.7
0.0634 Jam Excavator PC. 200
0.0064
0.0257
Jam
Jam
Mandor
Pekerja
26,000
#REF!
55,000
40,000
JUMLAH
668.27
#REF!
#REF!
#REF!
668.27
#REF!
353.41
1,028.11
353.41
1,028.11
1,381.53
Dibulatkan
#REF!
#REF!
Jam
Jam
26,000
225,000
334.14
9,216.87
334.14
9,216.87
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (DINDING BATA)
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
4.
251,410.00
###
###
###
###
###
###
###
###
951,975.00
142,029.60
###
###
###
###
LH HARGA
NO.
URAIAN PEKERJAAN
1.
2.
SAT
3.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN :
Direksikeet / Bouwkeet
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank
Keamanan
Ls
Ls
Ls
M'
Ls
II
1
2
3
4
5
6
PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan tanah bawah lantai
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali camp 1 Pc : 5 pasir
Pas.pond. rolak teras batako ad. 1 Pc : 3 Ps
M
M
M
M
M
M'
III
PEKERJAAN DINDING
A. DINDING MASIF :
1
2
4
5
1
a
B. DINDING KOMPONEN :
Pekerjaan Pintu & Jendela
Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type P1 (2,15 x 0,95)
- Kusen Type P2 (2,15 x 0,85)
- Kusen Type PJ1
- Kusen Type J1
- Kusen Type J2
Pas. Daun Pintu & jendela
- Type P1 Panil Multiplek t = 2 cm
- Type P2 Double Triplek
- Type PJ1 Double Triplek
VOLUME
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
251,410.00
251,410.00
31.000
8,110.00
14.700
6.125
3.420
5.500
6.563
13.300
15,470.00
3,553.00
3,553.00
86,840.00
###
30,625.50
227,409.00
21,762.13
12,151.26
477,620.00
1,793,925.00
407,319.15
###
111.210
57,568.00
6,402,137.28
0.880
0.080
0.660
0.140
0.800
0.100
0.260
0.210
31.368
119.384
5.240
2.670
8.320
166.982
###
###
###
###
###
###
###
###
17,458.00
16,828.00
16,828.00
17,458.00
18,508.00
7,360.00
1,358,311.68
129,729.60
1,070,269.20
249,605.72
1,434,171.20
162,974.00
272,738.18
220,288.53
547,622.54
2,008,993.95
88,178.72
46,612.86
153,986.56
1,228,987.52
###
BH
BH
BH
BH
BH
1.000
2.000
1.000
1.000
2.000
###
###
###
###
###
212,607.00
413,604.00
284,139.00
238,932.00
431,478.00
BH
BH
BH
1.000
2.000
1.000
###
###
###
279,265.00
406,448.00
203,224.00
NO.
1.
URAIAN PEKERJAAN
2
3
2.
- Type PJ1
- Type J1
Pas. Kaca Polos T = 5 mm
- Type PJ1
- Type J1
- Type J2
Pas. Kunci tanam 2 slaag
Pas. Kusen & daun pintu PVC lengkap (KM/WC)
IV
1
V
1
2
3
VI
1
TUNGGAL
3.
5.
BH
1.000
BH
2.000
HARGA
JMLH HARGA
SATUAN
TUNGGAL
( Rp. )
( Rp. )
6.
8.
###
150,591.94
###
361,404.00
M
M
M
BH
BH
76,000.00
76,000.00
76,000.00
95,481.00
###
SAT
VOLUME
0.400
0.900
0.600
4.000
1.000
48.450
30,400.00
68,400.00
45,600.00
381,924.00
210,888.00
###
85,706.40
4,152,475.08
###
M
M'
43.605
6.000
38,598.50
43,621.50
1,683,087.59
261,729.00
M
M
9.425
30.724
28,597.50
28,597.50
269,531.44
878,618.15
M
M
9.425
30.724
18,256.00
18,256.00
172,062.80
560,890.04
M'
M'
0.000
54.000
18,790.00
14,092.50
760,995.00
###
M
M
M
M
29.250
2.700
2.700
2.250
48,080.50
48,080.50
48,080.50
51,779.00
1,406,354.63
129,817.35
129,817.35
116,502.75
###
PEKERJAAN LANTAI.
Pas. Lantai Keramik uk. 30 x 30 cm ex. KIA / setara :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik ex. KIA/setara 20x20
VII
1
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
M'
7.000
10,850.00
75,950.00
BH
1.000
16,340.00
16,340.00
5.500
26,460.00
145,530.00
23,410.00
163,870.00
M'
7.000
BH
1.000
###
281,830.00
BH
1.000
###
278,660.00
BH
1.000
###
461,320.00
7
8
Bh
Bh
1.000
1.000
5,000.00
###
15,043.00
11,564.00
11,564.00
11,564.00
11,564.00
5,000.00
1,500,000.00
###
470,605.21
362,739.55
1,380,556.58
96,212.48
464,278.41
###
NO.
URAIAN PEKERJAAN
1.
IX.
1
2
3
4
2.
PEKERJAAN INSTALASI LISTRIK.
Titik lampu
Titik stop kontak
Panel Kontrol
MCB (900 Watt)
X
1
PEKERJAAN LAIN-LAIN.
Pek. Jalan masuk rumah beton ad. 1:3:5
3.
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
TtK
TtK
unit
TtK
7.000
4.000
1.000
1.000
74,850.00
74,850.00
64,312.50
64,312.50
523,950.00
299,400.00
64,312.50
64,312.50
951,975.00
3.720
38,180.00
142,029.60
142,029.60
SAT
VOLUME
JMLH HARGA
TUNGGAL
( Rp. )
8.
NO.
1.
URAIAN PEKERJAAN
SAT
2.
3.
VOLUME
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (DINDING BATA)
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
4.
251,410.00
###
###
###
###
###
###
###
###
951,975.00
142,029.60
###
###
###
###
HARGA
Pondasi
Lantai
V.
V.
V.
V.
Rollag
Pondasi
Galian
Pasir Urug
Tanah Urug
35
35
35
13.3
0.1875
0.42
0.0575
6.5625
14.7
2.0125
6.125
0.0675
3.42
HARGA
6.3
220500
HARGA
HARGA
HARGA
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 45
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
4.
###
###
###
###
###
###
###
###
###
###
383,709.00
###
###
###
###
NO.
URAIAN PEKERJAAN
1.
2.
SAT
VOLUME
3.
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN :
Direksikeet / Bouwkeet
Air Kerja + Listrik Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank
Keamanan
Ls
Ls
Ls
M'
Ls
1.000
1.000
37.300
4.000
###
300,000.00
8,110.00
50,000.00
II
1
2
3
4
5
6
PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan tanah bawah lantai
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali camp 1 Pc : 5 pasir
Pas.pond. rolak teras bata merah ad. 1 Pc : 3 Ps
M
M
M
M
M
M'
16.670
5.835
43.450
3.743
10.870
3.050
18,200.00
4,180.00
4,180.00
108,550.00
455,600.00
36,030.00
303,394.00
24,388.21
181,621.00
406,275.51
4,952,372.00
109,891.50
###
III
PEKERJAAN DINDING
A. DINDING MASIF :
1
2
82,240.00
###
4
5
6
6
B. DINDING KOMPONEN :
###
###
###
###
###
###
###
###
###
###
###
###
24,940.00
24,040.00
24,040.00
24,940.00
26,440.00
9,200.00
46,977.00
46,977.00
1,500,000.00
300,000.00
302,503.00
200,000.00
###
3,267,151.20
297,297.00
1,054,053.00
3,432,429.00
621,621.00
1,959,457.50
3,650,617.60
109,716.80
977,844.00
324,234.20
476,815.00
972,702.60
1,769,243.60
3,447,336.00
200,253.20
80,306.80
247,478.40
2,164,300.00
434,067.48
84,088.83
###
NO.
URAIAN PEKERJAAN
SAT
VOLUME
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
3.
TUNGGAL
5.
M'
M'
M'
M'
M'
M'
M'
6.200
6.000
7.000
9.050
10.100
6.200
2.600
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
BH
BH
BH
BH
BH
1.000
2.000
1.000
6.000
1.000
###
800,000.00
350,000.00
300,000.00
350,000.00
2
3
M
M
M
M
M
BH
BH
0.803
0.768
2.052
0.555
0.114
4.000
1.000
76,000.00
76,000.00
76,000.00
76,000.00
76,000.00
95,481.00
210,888.00
61,043.20
58,352.80
155,952.00
42,195.20
8,694.40
381,924.00
210,888.00
###
IV
1
104,520.00
6,384,081.60
###
V
1
2
3
1.
1
a
VI
1
VII
2.
Pekerjaan Pintu & Jendela
Pas. Kusen Alumunium
- Kusen Type P1 (2,15 x 0,95)
- Kusen Type P2 (2,15 x 0,85)
- Kusen Type J1 (1,75 x 0,7)
- Kusen Type J2 (1,35 x 1)
- Kusen Type J3 (1,35 x 1+0,85)
- Kusen Type J4 (1,35 x 0,7)
- Kusen Type V1 (0,4 x 0,6)
Pas. Daun Pintu & jendela kayu & alumunium
- Type P1 Panil solid
- Type P2 Double Teakwood
- Type J1
- Type J2
- Type J4
61.080
403,000.00
390,000.00
455,000.00
588,250.00
656,500.00
403,000.00
169,000.00
1,000,000.00
1,600,000.00
350,000.00
1,800,000.00
350,000.00
M
M'
61.080
7.550
45,410.00
67,110.00
2,773,642.80
506,680.50
M
M
12.470
38.180
38,130.00
38,130.00
475,481.10
1,455,803.40
M
M
12.470
38.180
22,820.00
22,820.00
284,565.40
871,267.60
M'
M'
M
0.000
51.620
4.420
18,790.00
18,790.00
40,000.00
969,939.80
176,800.00
###
PEKERJAAN LANTAI.
Pas. Lantai Keramik uk. 40 x 40 cm ex. Mulia KW-1 / setara :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
M
- Teras Belakang
M
- Teras depan
M
Lantai KM / WC ,Keramik ex. Mulia/setara 20x20
M
40.000
0.500
0.750
2.625
66,573.00
73,970.00
73,970.00
51,779.00
2,662,920.00
36,985.00
55,477.50
135,919.88
###
PEKERJAAN SANITAIR.
NO.
URAIAN PEKERJAAN
SAT
VOLUME
HARGA
JMLH HARGA
SATUAN
TUNGGAL
( Rp. )
( Rp. )
6.
8.
10,850.00
238,700.00
1.
1
2.
Pas. Pipa Leiding PVC dia 3/4" + Accessories
3.
M'
TUNGGAL
5.
22.000
BH
2.000
16,340.00
32,680.00
8.000
26,460.00
211,680.00
M'
20.000
23,410.00
468,200.00
Shower + kran
BH
1.000
800,000.00
800,000.00
BH
1.000
950,000.00
BH
1.000
Bh
1.000
Water torn 1 m3
Sumur bor + casing + pompa
BH
Bh
1.000
1.000
M
M
M
M
M
18.110
70.940
143.400
9.360
50.650
TtK
TtK
TtK
TtK
unit
TtK
IX.
1
2
3
4
X
1
PEKERJAAN LAIN-LAIN.
Pek. Jalan masuk rumah beton ad. 1:3:5
###
5,000.00
###
###
950,000.00
1,500,000.00
5,000.00
1,300,000.00
8,000,000.00
###
21,490.00
18,172.00
18,172.00
18,172.00
18,172.00
389,183.90
1,289,121.68
2,605,864.80
170,089.92
920,411.80
###
10.000
7.000
1.000
1.000
1.000
1.000
99,800.00
99,800.00
115,000.00
115,000.00
85,750.00
85,750.00
998,000.00
698,600.00
115,000.00
115,000.00
85,750.00
85,750.00
###
10.050
38,180.00
383,709.00
383,709.00
NO.
URAIAN PEKERJAAN
1.
SAT
2.
3.
VOLUME
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (DINDING BATA)
NO.
URAIAN PEKERJAAN
I
II
III
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
JMLH HARGA
TUNGGAL
( Rp. )
4.
###
###
NO.
1.
IV
V
VI
VII
VIII
IX
X
URAIAN PEKERJAAN
2.
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
SAT
3.
VOLUME
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
###
###
###
###
###
###
###
###
383,709.00
###
###
###
###
HARGA
HARGA
6.3
220500
HARGA
HARGA
HARGA
HARGA
NO.
URAIAN PEKERJAAN
1.
2.
SAT
3.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN :
Direksikeet / Bouwkeet
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank
Keamanan
Ls
Ls
Ls
M'
Ls
II
1
2
3
4
5
6
PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan tanah bawah lantai
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali camp 1 Pc : 5 pasir
Pas.pond. rolak teras batako ad. 1 Pc : 3 Ps
M
M
M
M
M
M'
III
PEKERJAAN DINDING
A. DINDING MASIF :
1
2
4
5
1
a
B. DINDING KOMPONEN :
Pekerjaan Pintu & Jendela
Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type P1 (2,15 x 0,95)
- Kusen Type P2 (2,15 x 0,85)
- Kusen Type PJ1
- Kusen Type J1
- Kusen Type J2
Pas. Daun Pintu & jendela
- Type P1 Panil Multiplek t = 2 cm
- Type P2 Double Triplek
- Type PJ1 Double Triplek
VOLUME
TUNGGAL
5.
31.000
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
14.700
6.125
3.420
5.500
6.563
13.300
111.210
0.880
0.080
0.660
0.140
0.800
0.100
0.260
0.210
31.368
119.384
5.240
2.670
8.320
166.982
BH
BH
BH
BH
BH
1.000
2.000
1.000
1.000
2.000
BH
BH
BH
1.000
2.000
1.000
NO.
1.
URAIAN PEKERJAAN
2
3
2.
- Type PJ1
- Type J1
Pas. Kaca Polos T = 5 mm
- Type PJ1
- Type J1
- Type J2
Pas. Kunci tanam 2 slaag
Pas. Kusen & daun pintu PVC lengkap (KM/WC)
IV
1
V
1
2
3
VI
1
SAT
VOLUME
TUNGGAL
3.
5.
BH
1.000
BH
2.000
M
M
M
BH
BH
0.400
0.900
0.600
4.000
1.000
48.450
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
-
M
M'
43.605
6.000
M
M
9.425
30.724
M
M
9.425
30.724
M'
M'
0.000
54.000
M
M
M
M
29.250
2.700
2.700
2.250
PEKERJAAN LANTAI.
Pas. Lantai Keramik uk. 30 x 30 cm ex. KIA / setara :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik ex. KIA/setara 20x20
VII
1
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
M'
7.000
BH
1.000
5.500
M'
7.000
BH
1.000
BH
1.000
BH
1.000
7
8
Bh
Bh
1.000
1.000
NO.
URAIAN PEKERJAAN
1.
IX.
1
2
3
4
2.
PEKERJAAN INSTALASI LISTRIK.
Titik lampu
Titik stop kontak
Panel Kontrol
MCB (900 Watt)
X
1
PEKERJAAN LAIN-LAIN.
Pek. Jalan masuk rumah beton ad. 1:3:5
SAT
VOLUME
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
3.
TUNGGAL
5.
TtK
TtK
unit
TtK
7.000
4.000
1.000
1.000
3.720
NO.
1.
URAIAN PEKERJAAN
SAT
2.
3.
VOLUME
TUNGGAL
5.
HARGA
SATUAN
( Rp. )
6.
JMLH HARGA
TUNGGAL
( Rp. )
8.
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (DINDING BATA)
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
4.
-
HARGA
Pondasi
Lantai
V.
V.
V.
V.
Rollag
Pondasi
Galian
Pasir Urug
Tanah Urug
35
35
35
13.3
0.1875
0.42
0.0575
6.5625
14.7
2.0125
6.125
0.0675
3.42
HARGA
6.3
220500
HARGA
HARGA
HARGA
SCHEDULE MATERIAL
Pekerjaan
Lokasi
Type Rumah
NO
I
1
2
II
1
2
3
4
5
III
1
2
3
4
IV
1
1
2
3
4
5
V
1
2
VI
1
2
3
4
5
6
7
8
VIII
1
2
3
4
IX.
1
2
3
4
X
1
: Pembangunan Rumah
: Perumahan Pasundan Grand Village
: Type 36
URAIAN
KETERANGAN
PONDASI
Pondasi Umpak
Batu kali camp 1 Pc : 5 pasir
Pondasi rolak
Batako adukan 1 Pc : 3 Ps
DINDING & STRUKTUR
Dinding
Batako adukan 1Pc : 3 Kpr
Pasangan beton bertulang
Adukan 1 Pc: 2 Ps : 3 Krl
- Sloof beton S1 15/20 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Sloof beton teras S2 13/13 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Ring Balk RB uk 13/13 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Kolom tiang teras K2 uk.13/30 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Kolom K1 13/20 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Kolom Praktis 13/13 cm
Besi beton 4 8 mm Full KS, begel 6 mm - 150 mm
- Beton Teras t = 8 cm
Besi beton 8 mm - 150 mm Full KS
- Beton Kantilever t : 5 cm (diatas pintu belakang & Jendela)Besi beton 6 mm - 150 mm
Plesteran
Adukan 1 Pc : 5 Psr
Plesteran dinding KM/WC tinggi 1.60 m
Adukan 1 Pc : 2 Psr (trasraam)
Acian
PINTU & JENDELA
Kusen P1, P2, PJ1, J1 & J2
Kayu Borneo/setara 5/11 cm
Pas. Daun Pintu & jendela
- Daun pintu P1
Pintu Panel : Multi 18 mm Finishing Melamik
- Daun pintu P2, PJ1
Pintu double teakwood 5 mm
- Daun jendela J1, J2 & PJ1
Kayu Borneo/setara 3/8 cm; Kaca polos t = 5 mm
Pas. Kunci tanam 2 slaag
Merk Royal/Napoli
Pas. Kusen & daun pintu PVC lengkap (KM/WC)
Merk Gracia/CIA
PEKERJAAN ATAP & PLAFOND
,
Rangka Atap
Steel Truss zincalum t = 0,75 mm
Penutup atap
Genteng morando
Nok/bubungan
Genteng morando
Rangka Plafond
kayu alba /setara ukuran 4/6
Penutup Plafond
GRC tebal 3,5 mm
List profil plafond
kayu meranti ukuran 3/3
PEKERJAAN LANTAI.
Lantai
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
Keramik uk. 30 x 30 cm ex. KIA / setara Putih
- Teras
Keramik uk. 30 x 30 cm ex. KIA / setara Hitam
Lantai KM / WC
Keramik ex. KIA/setara 20x20 unpolish
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Wavin
Pas. Kran Leiding 0 1/2"
Wavin
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
Wavin
- Sal air kotor bawah lantai PVC dia 3"
Wavin
Pas. Bak Mandi Fiberglass + dudukan
Pas. Closet jongkok Porselin + dudukan
Ina/setara
Pas. septiktang lengkap (Kedalaman 1 m)
Buis beton d=0,8 t = 1 m
Pas. Saringan air plastik
Sumur Pantek + casing + pompa
PEKERJAAN PENGECATAN.
Pengecatan Kayu pada Kusen, daun pintu, daun jendela & Lisplank
Pengecatan Metrolite pada dinding luar
Pengecatan Metrolite pada dinding dalam
Pengecatan Metrolite pada dinding KM/WC
Pengecatan Metrolite pada plafond luar & dalam
PEKERJAAN INSTALASI LISTRIK.
Titik lampu
Broco, kabel externa/prima
Titik stop kontak
Broco, kabel externa/prima
Panel Kontrol
Presto
MCB (900 Watt)
MG
PEKERJAAN LAIN-LAIN.
Pek. Jalan masuk rumah beton ad. 1:3:5
SPESIFIKASI BANGUNAN
atap
dinding
plafond
60%
Lantai
FORMULASI
HARGA SATUAN
x
x
x
x
x
x
x
x
x
x
x
x
x
4. BIAYA JARINGAN
Biaya Jaringan Listrik
Biaya Jaringan Air Minum
x
x
5. BIAYA PRASARANA
Jalan & Jembatan
Saluran & Gorong-gorong
x
x
6. BIAYA FASOS/FASUM
Pertamanan dll (Pembersihan)
Fasilitas Sosial
x
x
Tanah Produktif
60.00%
x
x
2.0%
x
x
x
x
x
E. BIAYA OPERASIONAL
Biaya Usaha
Biaya Bunga
10%
12%
x
x
10%
2%
SPESIFIKASI BANGUNAN
FORMULASI
HARGA JUAL
( Rp. )
VOLUME
60
60
60
60
60
60
60
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
60
60
60
60
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
60 = Rp.
60 = Rp.
= Rp.
60 = Rp.
60 = Rp.
= Rp.
60 = Rp.
60 = Rp.
= Rp.
60 = Rp.
60 = Rp.
= Rp.
= Rp.
= Rp.
60 = Rp.
36 = Rp.
= Rp.
1
1
0
1
0
Total
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0 = Rp.
0 = Rp.
= Rp.
= Rp.
0 = Rp.
= Rp.
= Rp.