BQ Rehab Kehutanan (Upload)

REKAPITULASI PEKERJAAN
PEKERJAAN
: REHAB. KANTOR UPT PEREDARAN HASIL HUTAN DINAS KEHUTANAN PROVINSI JAWA TIMUR
LOKASI
: Jl. KARIMATA No. 20 SURABAYA
TAHUN
: 2013
NO.
URAIAN PEKERJAAN
I.
PEK. PERSIAPAN
II.
PEK. TANAH & PONDASI
III.
PEK. PASANGAN DINDING
IV.
PEK. KUSEN, PINTU, JENDELA DAN PELENGKAP
V.
PEK. KERAMIK LANTAI
VI.
PEKERJAAN BETON
VII.
PEKERJAAN PLAFOND
VIII.
PEKERJAAN ATAP
IX.
PEKERJAAN SANITAIR
X.
PEKERJAAN PENGECATAN
XI.
PEKERJAAN ELEKTRIKAL
JUMLAH
DIBULATKAN
PPn 10%
TOTAL
DIBULATKAN
JUMLAH TOTAL
TERBILANG :
EMPAT RATUS LIMA PULUH JUTA LIMA RATUS DUA PULUH TIGA RIBU LIMA RATUS RUPIAH
S KEHUTANAN PROVINSI JAWA TIMUR
Hal : 01
JUMLAH HARGA
( Rp. )
3
Rp
9,222,855.60
Rp
13,643,511.70
Rp
47,068,901.60
Rp
33,722,678.90
Rp
51,998,895.70
Rp
96,949,986.71
Rp
22,379,531.43
Rp
32,108,350.89
Rp
43,545,204.00
Rp
38,064,541.06
Rp
20,862,500.00
Rp
409,566,957.60
Rp
409,566,900.00
Rp
40,956,690.00
Rp
450,523,590.00
Rp
450,523,500.00
Rp
450,523,500.00
PULUH TIGA RIBU LIMA RATUS RUPIAH
Malang, 23 Juli 2013

Dibuat oleh :
CV. MAWAR MERAH
Ir. EMIE SUGIARTI

Direktris
PERINCIAN SUB PEKERJAAN

PEKERJAAN
LOKASI
TAHUN
: 2013
Hal : 02
NO.
URAIAN PEKERJAAN
1
I.
VOLUME
HARGA SATUAN
JUMLAH HARGA
( Rp. )
( Rp. )
PEK. PERSIAPAN
1 Bongkar Kusen, Daun Pintu dan Daun Jendela
16.0000 bh
Rp
150,000.00
Rp
2,400,000.00
2 Bongkar Dinding Lama
11.0250 m3 Rp
117,600.00
Rp
1,296,540.00
3 Bongkar Dinding Partisi Gudang
34.1700 m2 Rp
10,600.00
Rp
362,202.00
4 Bongkar Atap Lama
142.6690 m2 Rp
13,200.00
Rp
1,883,230.80
5 Bongkar Plafond dan Rangka Plafond
120.8380 m2 Rp
10,600.00
Rp
1,280,882.80
2,000,000.00
Rp
2,000,000.00
Rp
9,222,855.60
1,274,910.00
6 Pembersihan / Pembuangan
1.0000
ls
Rp
JUMLAH I
II.

1 Galian Tanah Pondasi
2 Galian Tanah Saluran Samping
3 Galian Bor Strouss dia. 30 cm, h = 8 cm
4 Urugan Pasir Bawah Pondasi
32.6900 m3 Rp
39,000.00
Rp
4.8000 m3 Rp
39,000.00
Rp
187,200.00
Rp
40,200.00
Rp
4,502,400.00
112.0000 m'
2.2880 m3 Rp
111,600.00
Rp
255,340.80
5 Urugan Sirtu Peninggian Lantai
39.6890 m3 Rp
110,000.00
Rp
4,365,790.00
6 Urugan Pasir Bawah Lantai
26.4600 m3 Rp
111,600.00
Rp
2,952,936.00
9.8070 m3 Rp
10,700.00
Rp
104,934.90
Rp
13,643,511.70
7 Urugan Tanah Kembali
JUMLAH II
III. PEK. PASANGAN DINDING
1 Pas. Dinding Trasram 1 : 3
2.0010 m3 Rp
727,100.00
Rp
1,454,927.10
2 Pas. Dinding 1 : 5
13.5710 m3 Rp
681,100.00
Rp
9,243,208.10
3 Plesteran Dinding Trasraam 1 : 3
33.3500 m2 Rp
37,700.00
Rp
1,257,295.00
4 Plesteran Dinding 1 : 5
237.8700 m2 Rp
34,700.00
Rp
8,254,089.00
5 Plesteran Beton
104.2200 m2 Rp
20,900.00
Rp
2,178,198.00
6 Benangan
391.7400 m'
Rp
11,100.00
Rp
4,348,314.00
24.9800 m2 Rp
280,000.00
Rp
6,994,400.00
8 Pas. Dinding 1 : 5 Penutup Stekan
0.8640 m3 Rp
681,100.00
Rp
588,470.40
9 Pasang Bak Kontrol
2.0000 bh
Rp
300,000.00
Rp
600,000.00
10 Railling Tangga Pipa Hollow Galvanis Finish Cat
9.0000 m2 Rp
350,000.00
Rp
3,150,000.00
11 Pasang Logo Dinas Kehutanan
1.0000 unit Rp
3,000,000.00
Rp
3,000,000.00
1.0000 unit Rp
6,000,000.00
Rp
6,000,000.00
Rp
47,068,901.60
7 Pas. Beton Alur Garis
12 Pasang Letter Tulisan Dinas Kehutanan
JUMLAH III
IV.

1 Pas. Kusen Kayu Kamper
0.9130 m3 Rp
4,697,100.00
Rp
4,288,452.30
2 Pas. Kusen Pintu Lama
1.1410 m3 Rp
1,442,700.00
Rp
1,646,120.70
3 Pas. Daun Pintu Panil Kayu Kamper
11.4660 m2 Rp
369,600.00
Rp
4,237,833.60
4 Pas. Daun Pintu Panil Lama
23.1000 m2 Rp
254,100.00
Rp
5,869,710.00
5 Pas. Daun Pintu Kaca Rangka Aluminium
2.9400 m2 Rp
410,500.00
Rp
1,206,870.00
6 Pas. Kusen dan Daun Pintu KM PVC
4.0000 bh
Rp
550,000.00
Rp
2,200,000.00
7 Pas. Daun Jendela Kaca Rangka Kayu Kamper
3.4740 m2 Rp
350,000.00
Rp
1,215,900.00
4.9200 m'
8 Rel Pintu Geser Garasi

9 Kaca Polos 5 mm
10 Sticker Sandblasting
11 Kunci Pintu
12 Kunci Pintu Putar KM
Rp
400,000.00
Rp
1,968,000.00
10.7070 m2 Rp
108,900.00
Rp
1,165,992.30
5.0850 m2 Rp
900,000.00
Rp
4,576,500.00
2,076,800.00
11.0000 bh
Rp
188,800.00
Rp
4.0000 bh
Rp
93,400.00
Rp
373,600.00
13 Engsel Pintu
35.0000 bh
Rp
39,900.00
Rp
1,396,500.00
14 Engsel Jendela
14.0000 set
Rp
32,100.00
Rp
449,400.00
15 Hak Angin
14.0000 set
Rp
21,300.00
Rp
298,200.00
16 Grendel Jendela
14.0000 bh
Rp
43,700.00
Rp
611,800.00
5.0000 bh
Rp
28,200.00
Rp
141,000.00
Rp
33,722,678.90
17 Grendel Slot Pintu Garasi
JUMLAH IV
V.
PEK. KERAMIK LANTAI

1 Rabatan Bawah Keramik Lantai
2 Keramik Lantai 50 x 50 cm (Polished)
3 Keramik Teras Tengah 50 x 50 cm (Unpolished)
13.9770 m3 Rp
530,310.00
Rp
7,412,142.87
228.0550 m2 Rp
126,005.00
Rp
28,736,070.28
24.7500 m2 Rp
126,005.00
Rp
3,118,623.75
4 Keramik Teras Depan 50 x 50 cm (Polished)
10.6750 m2 Rp
126,005.00
Rp
1,345,103.38
5 Keramik Lantai KM 20 x 20 cm
16.0600 m2 Rp
124,495.00
Rp
1,999,389.70
6 Keramik Dinding KM 20 x 25 cm
47.8800 m2 Rp
141,227.50
Rp
6,761,972.70
7 Keramik Tangga 30 x 30 cm
19.1560 m2 Rp
126,005.00
Rp
2,413,751.78
1.5000 m2 Rp
141,227.50
Rp
211,841.25
Rp
51,998,895.70
8 Keramik Meja Beton Wastafel
JUMLAH V
VI.
PEKERJAAN BETON
1 Beton Lantai Kerja
0.8570 m3 Rp
530,310.00
Rp
454,475.67
2 Beton Strous dia. 30 cm
7.9170 m3 Rp
2,091,377.25
Rp
16,557,433.69
3 Beton Pondasi Plat Setempat (P1)
1.3500 m3 Rp
2,777,480.15
Rp
3,749,598.20
4 Beton Pondasi Plat Setempat (P2)
1.3500 m3 Rp
2,414,848.56
Rp
3,260,045.56
5 Beton Pondasi Plat Setempat Tangga
0.2730 m3 Rp
2,287,146.06
Rp
624,390.87
6 Beton Pondasi Plat Setempat (1x1x0,2 m)
1.8000 m3 Rp
2,287,146.06
Rp
4,116,862.91
7 Beton Balok Sloof S1 (20/30 cm)
1.0510 m3 Rp
2,939,524.88
Rp
3,089,440.65
8 Beton Balok Sloof S2 (20/40 cm)
1.0080 m3 Rp
2,919,990.21
Rp
2,943,350.13
9 Beton Kolom 25/25 cm
1.5940 m3 Rp
3,676,579.87
Rp
5,860,468.31
10 Beton Kolom Teras Depan 20/20 cm
0.3400 m3 Rp
3,183,844.06
Rp
1,082,506.98
11 Beton Balok B1 (25/50 cm)
2.3630 m3 Rp
2,731,514.89
Rp
6,454,569.69
1.5120 m3 Rp
2,946,728.98
Rp
4,455,454.22
0.2600 m3 Rp
2,835,064.95
Rp
737,116.89
14 Beton Balok Teras (15/35 cm)
0.9070 m3 Rp
3,123,282.46
Rp
2,832,817.19
15 Beton Balok Ring (15/20 cm)
0.5180 m3 Rp
2,780,666.66
Rp
1,440,385.33
16 Beton Balok Gantung (15/25 cm)
0.3380 m3 Rp
2,835,064.95
Rp
958,251.95
17 Beton Plat Lantai 12 cm
7.3650 m3 Rp
3,128,833.98
Rp
23,043,862.26
18 Beton Plat Atap Teras 10 cm
1.1050 m3 Rp
2,520,370.76
Rp
2,785,009.69
19 Beton Plat Tangga
2.0630 m3 Rp
3,487,246.11
Rp
7,194,188.72
20 Beton Plat Lisplank
0.5600 m3 Rp
2,520,370.76
Rp
1,411,407.63
21 Beton Balok Bordes 15/30 cm
0.1130 m3 Rp
3,123,282.46
Rp
352,930.92
1.2600 m3 Rp
22 Beton Kolom Praktis 15/15 cm

23 Stekan Besi Kolom Beton Lt. 2
24 Meja Beton KM
2,162,133.33
Rp
2,724,288.00
Rp
7,341.10
Rp
556,132.37
0.1200 m3 Rp
2,208,324.07
Rp
264,998.89
Rp
96,949,986.71
75.7560 kg
JUMLAH VI
VII. PEKERJAAN PLAFOND

1 Pas. Plafond Gypsumboard + Rangka Kayu Meranti Baru
96.9430 m2 Rp
78,542.00
Rp
7,614,097.11
2 Pas. Plafond Gypsumboard (Rangka Kayu Lama)
130.4730 m2 Rp
78,542.00
Rp
10,247,610.37
3 List Gypsump
215.7200 m'
20,943.00
Rp
4,517,823.96
Rp
22,379,531.43
Rp
JUMLAH VII
VIII. PEKERJAAN ATAP
1 Pek. Atap Kanopi Depan (Rangka Pipa Galvanis Finish cat
45.0960 m2 Rp
64,301.00
Rp
2,899,717.90
2 Penutup Atap Zincalume
45.0960 m2 Rp
64,301.00
Rp
2,899,717.90
3 Kuda-Kuda Kayu Kamper
1.7280 m3 Rp
4,247,800.00
Rp
7,340,198.40
4 Gording 8/12 Kayu Kamper
1.4850 m3 Rp
3,833,460.00
Rp
5,692,688.10
5 Usuk / Reng Kayu Meranti
69.0690 m2 Rp
34,605.00
Rp
2,390,132.75
Rp
25,905.00
Rp
186,256.95
7 Genteng Karang Pilang
69.0690 m2 Rp
77,510.00
Rp
5,353,538.19
8 Bubungan Genteng
24.3870 m'
Rp
73,860.00
Rp
1,801,223.82
9 Talang Seng Jurai Dalam
17.1970 m'
Rp
127,567.50
Rp
2,193,778.30
10 Lisplank 3/30 Kayu Kamper
33.9600 m'
Rp
39,785.00
Rp
1,351,098.60
Rp
32,108,350.89
6 Papan Reuiter 2/20 Kayu Meranti
7.1900 m'
JUMLAH VIII
IX.
PEKERJAAN SANITAIR
1 Kloset Duduk Lengkap
4.0000 bh
Rp
2,557,880.00
Rp
10,231,520.00
2 Wastafel
2.0000 bh
Rp
1,508,310.00
Rp
3,016,620.00
3 Pasang Shower Dinding
3.0000 bh
Rp
171,880.00
Rp
515,640.00
4 Kran Air 3/4"
4.0000 bh
Rp
96,880.00
Rp
387,520.00
5 Kran Wastafel
2.0000 bh
Rp
96,880.00
Rp
193,760.00
6 Avoer Lantai
4.0000 bh
Rp
46,880.00
Rp
187,520.00
7 Instalasi Air Kotor PVC 4"
43.0000 m
Rp
90,880.00
Rp
3,907,840.00
8 Instalasi Air Bersih PVC 3/4"
48.0000 m
Rp
31,456.00
Rp
1,509,888.00
9 Pipa Saluran Parkir Samping PVC 4"
19.2000 m
Rp
90,880.00
Rp
1,744,896.00
10 Pasang Tandon Bawah 2 m3 (+ ongkos pasang)
1.0000 bh
Rp
7,500,000.00
Rp
7,500,000.00
11 Pasang Tandon Air Atas 1 m3 (lengkap)
1.0000 bh
Rp
5,000,000.00
Rp
5,000,000.00
12 Pasang Pompa Air
1.0000 bh
Rp
3,500,000.00
Rp
3,500,000.00
13 Pasang Water Level Control (Pelampung Otomatis)
1.0000 bh
Rp
1,350,000.00
Rp
1,350,000.00
14 Pasang Septictank
1.0000 bh
Rp
4,500,000.00
Rp
4,500,000.00
Rp
43,545,204.00
3,472,627.05
JUMLAH IX
X.
1 Cat Plafond
227.4150 m2 Rp
15,270.00
Rp
2 Cat Plafond Lama
0.6400 m2 Rp
9,920.00
Rp
6,348.80
3 Cat Dinding Lama
1491.9200 m2 Rp
9,920.00
Rp
14,799,846.40
4 Cat Dinding Baru
375.4400 m2 Rp
15,270.00
Rp
5,732,968.80
5 Cat Couting Beton Alur Garis
24.9800 m2 Rp
40,918.00
Rp
1,022,131.64
6 Waterproof Plat
72.4190 m2 Rp
61,867.00
Rp
4,480,346.27
7 Cat Kayu
10.1880 m2 Rp
31,532.00
Rp
321,248.02
8 Plituran
132.6160 m2 Rp
53,998.00
Rp
7,160,998.77
136.7510 m2 Rp
7,810.00
Rp
1,068,025.31
Rp
38,064,541.06
9 Kolter
JUMLAH X
XI.
1 Lampu Downlight 18 Watt
32.0000 bh
Rp
121,250.00
Rp
3,880,000.00
2 Lampu TL Tanam 2x20 Watt + Reflektor
11.0000 bh
Rp
316,000.00
Rp
3,476,000.00
3 Exhaust fan
1.0000 bh
Rp
400,000.00
Rp
400,000.00
4 Saklar Tunggal
5.0000 bh
Rp
49,500.00
Rp
247,500.00
5 Saklar Ganda
6.0000 bh
Rp
52,500.00
Rp
315,000.00
6 Stopkontak
7.0000 bh
Rp
56,000.00
Rp
392,000.00
7 Stopkontak AC
2.0000 bh
Rp
56,000.00
Rp
112,000.00
8 Bongkar dan Pasang Kembali AC Lama
5.0000 unit Rp
300,000.00
Rp
1,500,000.00
9 Pasang Box Panel
1.0000 unit Rp
1,000,000.00
Rp
1,000,000.00
180,000.00
Rp
9,540,000.00
Rp
20,862,500.00
10 Instalasi Listrik
53.0000 ttk
JUMLAH XI
JUMLAH TOTAL
Rp
Rp 409,566,957.60
JADWAL PELAKSANAAN PEKERJAAN

PEKERJAAN
LOKASI
TAHUN
: 2013
BULAN KE 1
NO.
URAIAN KEGIATAN
JUMLAH HARGA
BOBOT
%
BULAN KE 2
BULAN KE 3
BULAN
KE 5
BULAN KE 4
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
Mgg
10
11
12
13
14
15
16
17
PROGRES
120 hari
I.
1
2
3
4
5
6
PEK. PERSIAPAN
Bongkar Kusen, Daun Pintu dan Daun Jendela
Bongkar Dinding Lama
Bongkar Dinding Partisi Gudang
Bongkar Atap Lama
Bongkar Plafond dan Rangka Plafond
Pembersihan / Pembuangan
Rp
Rp
Rp
Rp
Rp
Rp
2,400,000.00
1,296,540.00
362,202.00
1,883,230.80
1,280,882.80
2,000,000.00
0.586
0.317
0.088
0.460
0.313
0.488
II.
1
2
3
4
5
6
7

Galian Tanah Pondasi
Galian Tanah Saluran Samping
Galian Bor Strouss dia. 30 cm, h = 8 cm
Urugan Pasir Bawah Pondasi
Urugan Sirtu Peninggian Lantai
Urugan Pasir Bawah Lantai
Urugan Tanah Kembali
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,274,910.00
187,200.00
4,502,400.00
255,340.80
4,365,790.00
2,952,936.00
104,934.90
0.311
0.046
1.099
0.062
1.066
0.721
0.026
III.
1
2
3
4
5
6
7
8
9
10
11
12

Pas. Dinding Trasram 1 : 3
Pas. Dinding 1 : 5
Plesteran Dinding Trasraam 1 : 3
Plesteran Dinding 1 : 5
Plesteran Beton
Benangan
Pas. Beton Alur Garis
Pas. Dinding 1 : 5 Penutup Stekan
Pasang Bak Kontrol
Railling Tangga Pipa Hollow Galvanis Finish Cat
Pasang Logo Dinas Kehutanan
Pasang Letter Tulisan Dinas Kehutanan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,454,927.10
9,243,208.10
1,257,295.00
8,254,089.00
2,178,198.00
4,348,314.00
6,994,400.00
588,470.40
600,000.00
3,150,000.00
3,000,000.00
6,000,000.00
0.355
2.257
0.307
2.015
0.532
1.062
1.708
0.144
0.146
0.769
0.732
1.465
IV.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

Pas. Kusen Kayu Kamper
Pas. Kusen Pintu Lama
Pas. Daun Pintu Panil Kayu Kamper
Pas. Daun Pintu Panil Lama
Pas. Daun Pintu Kaca Rangka Aluminium
Pas. Kusen dan Daun Pintu KM PVC
Pas. Daun Jendela Kaca Rangka Kayu Kamper
Rel Pintu Geser Garasi
Kaca Polos 5 mm
Sticker Sandblasting
Kunci Pintu
Kunci Pintu Putar KM
Engsel Pintu
Engsel Jendela
Hak Angin
Grendel Jendela
Grendel Slot Pintu Garasi
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,288,452.30
1,646,120.70
4,237,833.60
5,869,710.00
1,206,870.00
2,200,000.00
1,215,900.00
1,968,000.00
1,165,992.30
4,576,500.00
2,076,800.00
373,600.00
1,396,500.00
449,400.00
298,200.00
611,800.00
141,000.00
1.047
0.402
1.035
1.433
0.295
0.537
0.297
0.481
0.285
1.117
0.507
0.091
0.341
0.110
0.073
0.149
0.034
V.
1
2
3
4
5
6
7
8
PEK. KERAMIK LANTAI

Rabatan Bawah Keramik Lantai
Keramik Lantai 50 x 50 cm (Polished)
Keramik Teras Tengah 50 x 50 cm (Unpolished)
Keramik Teras Depan 50 x 50 cm (Polished)
Keramik Lantai KM 20 x 20 cm
Keramik Dinding KM 20 x 25 cm
Keramik Tangga 30 x 30 cm
Keramik Meja Beton Wastafel
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,412,142.87
28,736,070.28
3,118,623.75
1,345,103.38
1,999,389.70
6,761,972.70
2,413,751.78
211,841.25
1.810
7.016
0.761
0.328
0.488
1.651
0.589
0.052
VI.
1
2
3
4
5
6
PEKERJAAN BETON
Beton Lantai Kerja
Beton Strous dia. 30 cm
Beton Pondasi Plat Setempat (P1)
Beton Pondasi Plat Setempat (P2)
Beton Pondasi Plat Setempat Tangga
Beton Pondasi Plat Setempat (1x1x0,2 m)
Rp
Rp
Rp
Rp
Rp
Rp
454,475.67
16,557,433.69
3,749,598.20
3,260,045.56
624,390.87
4,116,862.91
0.111
4.043
0.916
0.796
0.152
1.005
0.586
0.158
0.158
0.044
0.044
0.460
0.313
0.244
0.244
0.156
0.156
0.023
0.023
0.550
0.550
0.062
0.533
0.533
0.721
0.026
0.178
0.178
1.128
1.128
0.153
0.153
1.008
1.008
0.266
0.266
0.531
0.531
0.854
0.854
0.072
0.072
0.073
0.073
0.385
0.385
0.366
0.366
0.732
0.732
1.047
0.402
1.035
1.433
0.295
0.537
0.297
0.481
0.285
1.117
0.507
0.091
0.341
0.110
0.073
0.149
0.034
1.810
3.508
3.508
0.761
0.328
0.488
1.651
0.589
0.052
0.055
2.021
2.021
0.458
0.458
0.398
0.398
0.076
0.076
0.503
0.503
0.055
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Beton Balok Sloof S1 (20/30 cm)

Beton Balok Sloof S2 (20/40 cm)
Beton Kolom 25/25 cm
Beton Kolom Teras Depan 20/20 cm
Beton Balok B1 (25/50 cm)
Beton Balok Teras (15/35 cm)
Beton Balok Ring (15/20 cm)
Beton Balok Gantung (15/25 cm)
Beton Plat Lantai 12 cm
Beton Plat Atap Teras 10 cm
Beton Plat Tangga
Beton Plat Lisplank
Beton Balok Bordes 15/30 cm
Beton Kolom Praktis 15/15 cm
Stekan Besi Kolom Beton Lt. 2
Meja Beton KM
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,089,440.65
2,943,350.13
5,860,468.31
1,082,506.98
6,454,569.69
4,455,454.22
737,116.89
2,832,817.19
1,440,385.33
958,251.95
23,043,862.26
2,785,009.69
7,194,188.72
1,411,407.63
352,930.92
2,724,288.00
556,132.37
264,998.89
0.754
0.719
1.431
0.264
1.576
1.088
0.180
0.692
0.352
0.234
5.626
0.680
1.757
0.345
0.086
0.665
0.136
0.065
VII.
1
2
3
PEKERJAAN PLAFOND
Pas. Plafond Gypsumboard + Rangka Kayu Meranti Baru
Pas. Plafond Gypsumboard (Rangka Kayu Lama)
List Gypsump
Rp
Rp
Rp
7,614,097.11
10,247,610.37
4,517,823.96
1.859
2.502
1.103
VIII.
1
2
3
4
5
6
7
8
9
10
PEKERJAAN ATAP
Pek. Atap Kanopi Depan (Rangka Pipa Galvanis Finish cat
Penutup Atap Zincalume
Kuda-Kuda Kayu Kamper
Gording 8/12 Kayu Kamper
Usuk / Reng Kayu Meranti
Papan Reuiter 2/20 Kayu Meranti
Genteng Karang Pilang
Bubungan Genteng
Talang Seng Jurai Dalam
Lisplank 3/30 Kayu Kamper
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,899,717.90
2,899,717.90
7,340,198.40
5,692,688.10
2,390,132.75
186,256.95
5,353,538.19
1,801,223.82
2,193,778.30
1,351,098.60
0.708
0.708
1.792
1.390
0.584
0.045
1.307
0.440
0.536
0.330
IX.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
PEKERJAAN SANITAIR
Kloset Duduk Lengkap
Wastafel
Pasang Shower Dinding
Kran Air 3/4"
Kran Wastafel
Avoer Lantai
Instalasi Air Kotor PVC 4"
Instalasi Air Bersih PVC 3/4"
Pipa Saluran Parkir Samping PVC 4"
Pasang Tandon Bawah 2 m3 (+ ongkos pasang)
Pasang Tandon Air Atas 1 m3 (lengkap)
Pasang Pompa Air
Pasang Water Level Control (Pelampung Otomatis)
Pasang Septictank
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,231,520.00
3,016,620.00
515,640.00
387,520.00
193,760.00
187,520.00
3,907,840.00
1,509,888.00
1,744,896.00
7,500,000.00
5,000,000.00
3,500,000.00
1,350,000.00
4,500,000.00
2.498
0.737
0.126
0.095
0.047
0.046
0.954
0.369
0.426
1.831
1.221
0.855
0.330
1.099
X.
1
2
3
4
5
6
7
8
9
Cat Plafond
Cat Plafond Lama
Cat Dinding Lama
Cat Dinding Baru
Cat Couting Beton Alur Garis
Waterproof Plat
Cat Kayu
Plituran
Kolter
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,472,627.05
6,348.80
14,799,846.40
5,732,968.80
1,022,131.64
4,480,346.27
321,248.02
7,160,998.77
1,068,025.31
0.848
0.002
3.614
1.400
0.250
1.094
0.078
1.748
0.261
XI.
1
2
3
4
5
6
7
8
9
10
Lampu Downlight 18 Watt
Lampu TL Tanam 2x20 Watt + Reflektor
Exhaust fan
Saklar Tunggal
Saklar Ganda
Stopkontak
Stopkontak AC
Bongkar dan Pasang Kembali AC Lama
Pasang Box Panel
Instalasi Listrik
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,880,000.00
3,476,000.00
400,000.00
247,500.00
315,000.00
392,000.00
112,000.00
1,500,000.00
1,000,000.00
9,540,000.00
0.947
0.849
0.098
0.060
0.077
0.096
0.027
0.366
0.244
2.329
RENCANA PROGRES MINGGUAN
Rp
409,566,957.60
100.000
RENCANA PROGRES MINGGUAN KOMULATIF

Rp
409,566,957.60
0.754
0.719
1.431
0.264
0.333
0.068
0.788
0.788
0.544
0.544
0.090
0.090
0.346
0.346
0.176
0.176
0.117
0.117
2.813
2.813
0.340
0.340
0.878
0.878
0.172
0.172
0.043
0.043
0.333
0.068
0.065
0.354
0.354
0.354
0.354
0.896
0.896
0.695
0.695
0.292
0.292
0.023
0.023
0.654
0.654
0.220
0.220
0.268
0.268
0.165
0.165
0.930
0.930
1.251
1.251
0.552
0.552
1.249
1.249
0.368
0.368
0.063
0.063
0.047
0.047
0.024
0.024
0.023
0.023
0.477
0.477
0.184
0.184
0.213
0.213
0.916
0.916
0.610
0.610
0.427
0.427
0.165
0.165
0.549
0.549
0.848
0.002
3.614
1.400
0.250
1.094
0.078
1.748
0.261
0.947
0.849
0.098
0.060
0.077
0.096
0.027
0.183
0.183
0.122
0.122
1.165
1.165
1.248
0.759
0.972
3.558
4.057
3.564
2.083
2.393
10.497
12.356
7.526
9.778
11.236
7.805
10.163
8.570
3.431
1.248
2.008
2.980
6.538
10.595
14.159
16.242
18.635
29.133
41.489
49.015
58.794
70.030
77.835
87.998
96.569
100.000

Dibuat oleh :
CV. MAWAR MERAH
Ir. EMIE SUGIARTI

Direktris
ANALISA HARGA SATUAN

PEKERJAAN
LOKASI
TAHUN
: 2013
Hal : 01
NO.
URAIAN PEKERJAAN
SAT.
KOEF.
HARGA SATUAN
JUMLAH HARGA
(Rp.)
(Rp.)
Mandor
hr
0.1110
Rp
60,000.00
Rp
6,660.00
Pekerja
hr
2.2200
Rp
50,000.00
Rp
111,000.00
Rp
117,660.00
Jumlah Total
Rp
117,660.00
Dibulatkan
Rp
117,600.00
1 1 m3 Bongkar Dinding Bata
2 1 m2 Bongkar Plafon
Mandor
hr
0.0100
Rp
60,000.00
Rp
600.00
Pekerja
hr
0.2000
Rp
50,000.00
Rp
10,000.00
Rp
10,600.00
Jumlah Total
Rp
10,600.00
Dibulatkan
Rp
10,600.00
3 1 m2 Bongkar Atap
Mandor
hr
0.0125
Rp
60,000.00
Rp
750.00
Pekerja
hr
0.2500
Rp
50,000.00
Rp
12,500.00
Rp
13,250.00
Jumlah Total
Rp
13,250.00
Dibulatkan
Rp
13,200.00
37,500.00
4 1 M3 GALIAN TANAH
Pekerja
hr
0.7500
Rp
50,000.00
Rp
Mandor
hr
0.0250
Rp
60,000.00
Rp
1,500.00
Rp
39,000.00
Jumlah Total
Rp
39,000.00
Dibulatkan
Rp
39,000.00
37,500.00
5 1 m' Pembuatan Lubang Strous Pile D-30 cm

Pekerja
hr
0.7500
Rp
50,000.00
Rp
Mandor
hr
0.0450
Rp
60,000.00
Rp
2,700.00
Rp
40,200.00
Jumlah Total
Rp
40,200.00
Dibulatkan
Rp
40,200.00
6 1 M3 URUGAN PASIR
BAHAN
Pasir urug
m3
1.2000
Rp
80,000.00
Rp
96,000.00
Rp
96,000.00
15,000.00
UPAH
Pekerja
hr
0.3000
Rp
50,000.00
Rp
Mandor
hr
0.0100
Rp
60,000.00
Rp
600.00
Rp
15,600.00
Jumlah Total
Rp
111,600.00
Dibulatkan
Rp
111,600.00
7 1 M3 URUGAN SIRTU
BAHAN
Sirtu
m3
1.2000
Rp
80,000.00
Rp
96,000.00
Rp
96,000.00
12,500.00
UPAH
Pekerja
hr
0.2500
Rp
50,000.00
Rp
Mandor
hr
0.0250
Rp
60,000.00
Rp
1,500.00
Rp
14,000.00
Jumlah Total
Rp
110,000.00
Dibulatkan
Rp
110,000.00
8 1 m3 Urugan Tanah Kembali/Bekas Galian

UPAH
Mandor
hr
0.0192
Rp
60,000.00
Rp
Pekerja
hr
0.1920
Rp
50,000.00
Rp
1,152.00
9,600.00
Rp
10,752.00
Jumlah Total
Rp
10,752.00
Dibulatkan
Rp
10,700.00
600.00
Rp
42,000.00
18,681.00
9 1 m2 Pas. Bata 1 Pc : 3 Ps ( tb.1/2 Bata )

BAHAN
Batu bata
biji
70.0000
Rp
Semen Pc
kg
14.3700
Rp
1,300.00
Rp
Pasir pasang
m3
0.0400
Rp
115,000.00
Rp
4,600.00
Rp
65,281.00
UPAH
Pekerja
hr
0.3000
Rp
50,000.00
Rp
15,000.00
Tukang batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Kepala Tukang batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Mandor
hr
0.0150
Rp
60,000.00
Rp
900.00
Rp
21,980.00
Rp
87,261.00
Rp
727,145.91
Rp
727,100.00
Jumlah Total
Jumlah Dalam 1 m3
8.3330
Dibulatkan Dalam m3
10 1 M3 PAS. BATU BATA 1 PC : 5 PS
BAHAN
Batu bata
biji
70.0000
Rp
600.00
Rp
42,000.00
Semen Pc
kg
9.6800
Rp
1,300.00
Rp
12,584.00
Pasir pasang
m3
0.0450
Rp
115,000.00
Rp
5,175.00
Rp
59,759.00
UPAH
Pekerja
hr
0.3000
Rp
50,000.00
Rp
15,000.00
Tukang batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Kepala Tukang batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Mandor
hr
0.0150
Rp
60,000.00
Rp
900.00
Rp
21,980.00
Jumlah Total
Jumlah Dalam 1 m3
8.3330
Dibulatkan Dalam m3
Rp
81,739.00
Rp
681,131.09
Rp
681,100.00
11 1 m2 Plesteran Trasraam 1Pc : 3Ps

BAHAN
Semen Pc
kg
7.7760
Rp
1,300.00
Rp
10,108.80
Pasir pasang
m3
0.0230
Rp
115,000.00
Rp
2,645.00
Rp
12,753.80
UPAH
Pekerja
hr
0.3000
Rp
50,000.00
Rp
15,000.00
Tukang batu
hr
0.1500
Rp
55,000.00
Rp
8,250.00
Kepala Tukang batu
hr
0.0150
Rp
58,000.00
Rp
870.00
Mandor
hr
0.0150
Rp
60,000.00
Rp
900.00
Rp
25,020.00
Jumlah Total
Rp
37,773.80
Dibulatkan
Rp
37,700.00
12 1 M2 PLESTERAN 1 PC : 5 PS
BAHAN
Semen Pc
kg
5.1840
Rp
1,300.00
Rp
6,739.20
Pasir pasang
m3
0.0260
Rp
115,000.00
Rp
2,990.00
Rp
9,729.20
UPAH
Pekerja
hr
0.3000
Rp
50,000.00
Rp
15,000.00
Tukang batu
hr
0.1500
Rp
55,000.00
Rp
8,250.00
Kepala Tukang batu
hr
0.0150
Rp
58,000.00
Rp
870.00
Mandor
hr
0.0150
Rp
60,000.00
Rp
900.00
Rp
25,020.00
Jumlah Total
Rp
34,749.20
Dibulatkan
Rp
34,700.00
13 1 M2 PLESTERAN BETON / ACIAN BETON EXPOSE

BAHAN
Semen Pc
kg
3.2500
Rp
1,300.00
Rp
4,225.00
Rp
4,225.00
UPAH
Pekerja
hr
0.2000
Rp
50,000.00
Rp
10,000.00
Tukang batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Kepala Tukang batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Mandor
hr
0.0100
Rp
60,000.00
Rp
600.00
Rp
16,680.00
Jumlah Total
Rp
20,905.00
Dibulatkan
Rp
20,900.00
1,035.00
14 1 m' Benangan
BAHAN
Pasir Pasang
m3
0.009
Rp
115,000.00
Rp
Semen Pc
kg
0.5000
Rp
1,300.00
Rp
650.00
Rp
1,685.00
120.00
UPAH
Mandor
hr
0.0020
Rp
60,000.00
Rp
Kep. Tukang Batu
hr
0.0120
Rp
58,000.00
Rp
696.00
Tukang Batu
hr
0.1200
Rp
55,000.00
Rp
6,600.00
Pekerja
hr
0.0400
Rp
50,000.00
Rp
2,000.00
Rp
9,416.00
Jumlah Total
Rp
11,101.00
Dibulatkan
Rp
11,100.00
15 1 m3 Kusen Pintu/ Jendela Kayu Kamper

BAHAN
Kayu Kamper ( Balok )
m3
1.200
Rp
2,700,000.00
Rp
3,240,000.00
Paku
kg
1.250
Rp
14,500.00
Rp
18,125.00
Lem Kayu
kg
1.000
Rp
15,000.00
Rp
15,000.00
Rp
3,273,125.00
UPAH
Mandor
hr
0.3000
Rp
60,000.00
Rp
18,000.00
Kep. Tukang Kayu

Tukang Kayu
hr
2.0000
Rp
58,000.00
Rp
116,000.00
hr
18.0000
Rp
55,000.00
Rp
Pekerja
990,000.00
hr
6.0000
Rp
50,000.00
Rp
300,000.00
Rp
1,424,000.00
Jumlah Total
Rp
4,697,125.00
Dibulatkan
Rp
4,697,100.00
16 1 m3 Pasang Kusen Pintu/Jendela

BAHAN
Ongkos Pasang Kusen Lama
UPAH
m3
0.250
Rp
75,000.00
Rp
18,750.00
Rp
18,750.00
Mandor
hr
0.3000
Rp
60,000.00
Rp
18,000.00
Kep. Tukang Kayu
hr
2.0000
Rp
58,000.00
Rp
116,000.00
Tukang Kayu
hr
18.0000
Rp
55,000.00
Rp
990,000.00
Pekerja
hr
6.0000
Rp
50,000.00
Rp
300,000.00
Rp
1,424,000.00
Jumlah Total
Rp
1,442,750.00
Dibulatkan
Rp
1,442,700.00
108,000.00
17 1 m2 Pintu Panil Kamper

BAHAN
Kayu Kamper ( Papan )
m3
0.040
Rp
2,700,000.00
Rp
Lem Kayu
kg
0.500
Rp
15,000.00
Rp
7,500.00
m3
0.250
Rp
75,000.00
Rp
18,750.00
Rp
134,250.00
UPAH
Mandor
hr
0.0500
Rp
60,000.00
Rp
3,000.00
Kep. Tukang Kayu
hr
0.3000
Rp
58,000.00
Rp
17,400.00
Tukang Kayu
hr
3.0000
Rp
55,000.00
Rp
165,000.00
Pekerja
hr
1.0000
Rp
50,000.00
Rp
50,000.00
Rp
235,400.00
Jumlah Total
Rp
369,650.00
Dibulatkan
Rp
369,600.00
Rp
18,750.00
Rp
18,750.00
18 1 m2 Pasang Pintu Panil

BAHAN
0.25
Rp
75,000.00
UPAH
Mandor
hr
0.0500
Rp
60,000.00
Rp
3,000.00
Kep. Tukang Kayu
hr
0.3000
Rp
58,000.00
Rp
17,400.00
Tukang Kayu
hr
3.0000
Rp
55,000.00
Rp
165,000.00
Pekerja
hr
1.0000
Rp
50,000.00
Rp
50,000.00
Rp
235,400.00
Jumlah Total
Rp
254,150.00
Dibulatkan
Rp
254,100.00
19 1 m2 Pintu Kaca Rangka Alumunium

BAHAN
Pintu Alumunium
m'
4.400
Rp
50,500.00
Rp
222,200.00
m'
4.500
Rp
35,000.00
Rp
157,500.00
tube
0.270
Rp
20,000.00
Rp
5,400.00
Rp
385,100.00
1,290.00
Profil Kaca
Sealant
UPAH
Mandor
hr
0.0215
Rp
60,000.00
Rp
Kep. Tukang Besi
hr
0.0043
Rp
58,000.00
Rp
249.40
Tukang Besi
hr
0.0430
Rp
55,000.00
Rp
2,365.00
Pekerja
hr
0.4300
Rp
50,000.00
Rp
21,500.00
Rp
25,404.40
Jumlah Total
Rp
410,504.40
Dibulatkan
Rp
410,500.00
20 1 m2 Daun Pintu/Jendela Kaca Rangka Kamper

BAHAN
Kayu Kamper ( Papan )
m3
0.024
Rp
2,700,000.00
Rp
64,800.00
Kaca Polos 5 mm
m2
1.000
Rp
90,000.00
Rp
90,000.00
Lem Kayu
kg
0.300
Rp
15,000.00
Rp
4,500.00
Rp
159,300.00
4,800.00
UPAH
Mandor
hr
0.0800
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.2400
Rp
58,000.00
Rp
13,920.00
Tukang Kayu
hr
2.4000
Rp
55,000.00
Rp
132,000.00
Pekerja
hr
0.8000
Rp
50,000.00
Rp
40,000.00
Rp
190,720.00
Jumlah Total
Rp
350,020.00
Dibulatkan
Rp
350,000.00
21 1 m2 Kaca Mati Polos t=5 mm

BAHAN
Kaca Polos t=5mm
m2
1.100
Rp
90,000.00
Rp
99,000.00
Rp
99,000.00
45.00
UPAH
Mandor
hr
0.0008
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0150
Rp
58,000.00
Rp
870.00
Tukang Kayu
hr
0.1500
Rp
55,000.00
Rp
8,250.00
Pekerja
hr
0.0150
Rp
50,000.00
Rp
750.00
Rp
9,915.00
Jumlah Total
Rp
108,915.00
Dibulatkan
Rp
108,900.00
22 1 bh Kunci Pintu
BAHAN
Kunci Pintu
set
1.000
Rp
160,000.00
Rp
160,000.00
Rp
160,000.00
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Kayu
hr
0.5000
Rp
55,000.00
Rp
27,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
28,880.00
Jumlah Total
Rp
188,880.00
Dibulatkan
Rp
188,800.00
23 1 bh Kunci Pintu Putar/KM

BAHAN
Kunci Pintu Putar KM/Wc
set
1.000
Rp
65,000.00
Rp
65,000.00
Rp
65,000.00
150.00
UPAH
Mandor
hr
0.0025
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Kayu
hr
0.5000
Rp
55,000.00
Rp
27,500.00
Pekerja
hr
0.0050
Rp
50,000.00
Rp
250.00
Rp
28,480.00
Jumlah Total
Rp
93,480.00
Dibulatkan
Rp
93,400.00
24 1 bh Pasang Engsel Pintu

BAHAN
Engsel Pintu
set
1.000
Rp
30,000.00
Rp
30,000.00
Rp
30,000.00
UPAH
Mandor
hr
0.0008
Rp
60,000.00
Rp
45.00
Kep. Tukang Kayu
hr
0.0150
Rp
58,000.00
Rp
870.00
Tukang Kayu
hr
0.1500
Rp
55,000.00
Rp
8,250.00
Pekerja
hr
0.0150
Rp
50,000.00
Rp
750.00
Rp
9,915.00
Jumlah Total
Rp
39,915.00
Dibulatkan
Rp
39,900.00
25 1 set Pasang Engsel Jendela

BAHAN
Engsel Jendela
set
1.000
Rp
25,500.00
Rp
25,500.00
Rp
25,500.00
UPAH
Mandor
hr
0.0005
Rp
60,000.00
Rp
30.00
Kep. Tukang Kayu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Kayu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
6,610.00
Jumlah Total
Rp
32,110.00
Dibulatkan
Rp
32,100.00
26 1 bh Pasang Hak Angin

BAHAN
Hak Angin
bh
1.000
Rp
11,000.00
Rp
11,000.00
Rp
11,000.00
450.00
UPAH
Mandor
hr
0.0075
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0150
Rp
58,000.00
Rp
870.00
Tukang Kayu
hr
0.1500
Rp
55,000.00
Rp
8,250.00
Pekerja
hr
0.0150
Rp
50,000.00
Rp
750.00
Rp
10,320.00
Jumlah Total
Rp
21,320.00
Dibulatkan
Rp
21,300.00
27 1 bh Grendel Tanam Jendela

BAHAN
Grendel Tanam
bh
1.000
Rp
30,500.00
Rp
30,500.00
Rp
30,500.00
UPAH
Mandor
hr
0.0010
Rp
60,000.00
Rp
60.00
Kep. Tukang Kayu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Tukang Kayu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Pekerja
hr
0.0200
Rp
50,000.00
Rp
1,000.00
Rp
13,220.00
Jumlah Total
Rp
43,720.00
Dibulatkan
Rp
43,700.00
28 1 bh Grendel Slot
BAHAN
Grendel Slot
bh
1.000
Rp
15,000.00
Rp
15,000.00
Rp
15,000.00
UPAH
Mandor
hr
0.0010
Rp
60,000.00
Rp
60.00
Kep. Tukang Kayu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Tukang Kayu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Pekerja
hr
0.0200
Rp
50,000.00
Rp
1,000.00
Rp
13,220.00
Jumlah Total
Rp
28,220.00
Dibulatkan
Rp
28,200.00
29 Acuan Untuk Bekisting Pondasi / m2

BAHAN
Kayu meranti begisting
m3
0.0400
Rp
1,400,000.00
Rp
56,000.00
Paku
kg
0.3000
Rp
14,500.00
Rp
4,350.00
Minyak bekisting
ltr
0.1000
Rp
9,500.00
Rp
950.00
Rp
61,300.00
UPAH
Pekerja
hr
0.5200
Rp
50,000.00
Rp
26,000.00
Tukang kayu
hr
0.2600
Rp
55,000.00
Rp
14,300.00
Kepala tukang kayu
hr
0.0260
Rp
58,000.00
Rp
1,508.00
Mandor
hr
0.0260
Rp
60,000.00
Rp
1,560.00
Rp
43,368.00
Jumlah Total
Rp
104,668.00
Dibulatkan
Rp
104,600.00
30 Acuan Untuk Bekisting Sloof / m2

BAHAN
m3
0.0450
Rp
1,400,000.00
Rp
63,000.00
Paku
kg
0.3000
Rp
14,500.00
Rp
4,350.00
Minyak bekisting
ltr
0.1000
Rp
9,500.00
Rp
950.00
Rp
68,300.00
UPAH
Pekerja
hr
0.5200
Rp
50,000.00
Rp
26,000.00
Tukang kayu
hr
0.2600
Rp
55,000.00
Rp
14,300.00
Kepala tukang kayu
hr
0.0260
Rp
58,000.00
Rp
1,508.00
Mandor
hr
0.0260
Rp
60,000.00
Rp
1,560.00
Rp
43,368.00
Jumlah Total
Rp
111,668.00
Dibulatkan
Rp
111,600.00
31 Acuan Untuk Bekisting Kolom / m2

BAHAN
Balok kayu meranti begisting
Dolken kayu gelam
Multiplek 9 mm
Paku
Minyak bekisting
UPAH
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
m3
m3
batang
m2
kg
m3
0.0400
0.0150
2.0000
0.3500
0.4000
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
1,400,000.00
1,450,000.00
7,500.00
90,000.00
14,500.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
56,000.00
21,750.00
15,000.00
31,500.00
5,800.00
1,900.00
131,950.00
hr
hr
hr
hr
0.6600
0.3300
0.0330
0.0330
Rp
Rp
Rp
Rp
50,000.00
55,000.00
58,000.00
60,000.00
Rp
Rp
Rp
Rp
Rp
33,000.00
18,150.00
1,914.00
1,980.00
55,044.00
Rp
Rp
186,994.00
186,900.00
Jumlah Total
Dibulatkan
32 Acuan Untuk Bekisting Balok / m2
BAHAN
Dolken kayu gelam
Multiplek 9 mm
Paku
Minyak bekisting
UPAH
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Jumlah Total
Dibulatkan
m3
m3
batang
m2
kg
m3
0.0400
0.0180
2.0000
0.3500
0.4000
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
1,400,000.00
1,450,000.00
7,500.00
90,000.00
14,500.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
56,000.00
26,100.00
15,000.00
31,500.00
5,800.00
1,900.00
136,300.00
hr
hr
hr
hr
0.6600
0.3300
0.0330
0.0330
Rp
Rp
Rp
Rp
50,000.00
55,000.00
58,000.00
60,000.00
Rp
Rp
Rp
Rp
Rp
33,000.00
18,150.00
1,914.00
1,980.00
55,044.00
Rp
Rp
191,344.00
191,300.00
33 Acuan Untuk Bekisting Plat / m2

BAHAN
Dolken kayu gelam
Multiplek 9 mm
Paku
Minyak bekisting
UPAH
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
m3
m3
batang
m2
kg
m3
0.0400
0.0150
6.0000
0.3500
0.4000
0.2000
Rp
Rp
Rp
Rp
Rp
Rp
1,400,000.00
1,450,000.00
7,500.00
90,000.00
14,500.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
56,000.00
21,750.00
45,000.00
31,500.00
5,800.00
1,900.00
161,950.00
hr
hr
hr
hr
0.6600
0.3300
0.0330
0.0330
Rp
Rp
Rp
Rp
50,000.00
55,000.00
58,000.00
60,000.00
Rp
Rp
Rp
Rp
Rp
33,000.00
18,150.00
1,914.00
1,980.00
55,044.00
Rp
Rp
216,994.00
216,900.00
6,300.00
Jumlah Total
Dibulatkan
34 1 Kg Besi Beton
BAHAN
Besi beton
kg
1.0500
Rp
6,000.00
Rp
Bendrat
kg
0.0150
Rp
16,500.00
Rp
247.50
Rp
6,547.50
UPAH
Pekerja
hr
0.0070
Rp
50,000.00
Rp
350.00
Tukang besi
hr
0.0070
Rp
55,000.00
Rp
385.00
Kepala tukang besi
hr
0.0007
Rp
58,000.00
Rp
40.60
Mandor
hr
0.0003
Rp
60,000.00
Rp
18.00
Rp
793.60
Jumlah Total
Rp
7,341.10
Dibulatkan
Rp
7,341.10
35 1 m3 Pekerjaan Pembesian Strouspall

BAHAN
Besi beton
kg
150.0000
Rp
6,000.00
Rp
900,000.00
Bendrat
kg
1.0000
Rp
16,500.00
Rp
16,500.00
Rp
916,500.00
UPAH
Pekerja
hr
1.5000
Rp
50,000.00
Rp
75,000.00
Tukang besi
hr
4.5000
Rp
55,000.00
Rp
247,500.00
Kepala tukang besi
hr
0.4500
Rp
58,000.00
Rp
26,100.00
Mandor
hr
0.0750
Rp
60,000.00
Rp
4,500.00
Rp
353,100.00
Jumlah Total
Rp
1,269,600.00
Dibulatkan
Rp
1,269,600.00
283,400.00
36 1 m3 Rabat Beton ( 1Pc : 3Ps : 5Kr )

BAHAN
Semen Pc
kg
218.0000
Rp
1,300.00
Rp
Pasir cor
m3
0.5200
Rp
120,000.00
Rp
62,400.00
Kerikil
m3
0.8700
Rp
125,000.00
Rp
108,750.00
Rp
454,550.00
UPAH
Pekerja
hr
1.2000
Rp
50,000.00
Rp
60,000.00
Tukang batu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Kepala tukang batu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Mandor
hr
0.0600
Rp
60,000.00
Rp
3,600.00
Rp
75,760.00
Jumlah Total
Rp
530,310.00
Dibulatkan
Rp
530,310.00
37 1 M3 BETON K 225
BAHAN
Semen Pc
kg
336.0000
Rp
1,300.00
Rp
Pasir cor
m3
0.5400
Rp
120,000.00
Rp
436,800.00
64,800.00
Steinslag
m3
0.8100
Rp
125,000.00
Rp
101,250.00
Rp
602,850.00
UPAH
Pekerja
hr
1.6500
Rp
50,000.00
Rp
82,500.00
Tukang batu
hr
1.6500
Rp
55,000.00
Rp
90,750.00
Kepala tukang batu
hr
0.0275
Rp
58,000.00
Rp
1,595.00
Mandor
hr
0.0825
Rp
60,000.00
Rp
4,950.00
Rp
179,795.00
Jumlah Total
Rp
782,645.00
Dibulatkan
Rp
782,645.00
38 1 m3 Beton Strouspall
Pek. Beton Struktur K- 225
m3
1.0500
Rp
782,645.00
Rp
821,777.25
Pekerjaan Pembesian
m3
1.0000
Rp
1,269,600.00
Rp
1,269,600.00
Rp
2,091,377.25
Jumlah Total
Rp
2,091,377.25
Dibulatkan
Rp
2,091,377.25
39 Beton Poer 150 x 75 x 30 ( P1 ) /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
Besi Beton D16 - 175
kg
214.7410
Rp
7,341.10
Rp
1,576,435.16
Begesting
m2
4.0000
Rp
104,600.00
Rp
418,400.00
Rp
2,777,480.16
Jumlah Total
Rp
2,777,480.16
Dibulatkan
Rp
2,777,480.15
40 Beton Poer 150 x 150 x 30 ( P2 ) /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
183.0260
Rp
7,341.10
Rp
1,343,612.17
Begesting
m2
2.7590
Rp
104,600.00
Rp
288,591.40
Rp
2,414,848.57
Jumlah Total
Rp
2,414,848.57
Dibulatkan
Rp
2,414,848.56
41 Beton Pondasi Tangga 0,75 x 1,5 x 0,3 /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
147.9480
Rp
7,341.10
Rp
1,086,101.06
Begesting
m2
4.0000
Rp
104,600.00
Rp
418,400.00
Rp
2,287,146.06
Jumlah Total
Rp
2,287,146.06
Dibulatkan
Rp
2,287,146.06
42 Beton Sloof 20/30 (S1) /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
Besi Beton Ulir 6 D 13
kg
104.1890
Rp
7,341.10
Rp
764,861.87
Besi Beton Polos 18 - 150
kg
37.5990
Rp
7,341.10
Rp
276,018.02
Begesting
m2
10.0000
Rp
111,600.00
Rp
1,116,000.00
Rp
2,939,524.89
Jumlah Total
Rp
2,939,524.89
Dibulatkan
Rp
2,939,524.88
43 Beton Sloof 20/40 (S2) /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
104.1890
Rp
7,341.10
Rp
764,861.87
kg
34.9380
Rp
7,341.10
Rp
256,483.35
Begesting
m2
10.0000
Rp
111,600.00
Rp
1,116,000.00
Rp
2,919,990.22
Jumlah Total
Rp
2,919,990.22
Dibulatkan
Rp
2,919,990.21
44 Beton Kolom 25/25 cm ( K 1 ) /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
Besi Beton Ulir 8 D16
kg
202.0150
Rp
7,341.10
Rp
1,483,012.32
kg
56.4200
Rp
7,341.10
Rp
414,184.86
Begesting
m2
5.3330
Rp
186,900.00
Rp
996,737.70
Rp
3,676,579.88
Jumlah Total
Rp
3,676,579.88
Dibulatkan
Rp
3,676,579.87
45 Beton Kolom 20/20 cm ( Kolom Teras ) /m3

Beton 1 : 2 : 3
m3
1.0000
Rp
782,645.00
Rp
782,645.00
Besi Beton Polos 4 12 , 6 - 150
kg
157.3520
Rp
7,341.10
Rp
1,155,136.77
Begesting
m2
6.6670
Rp
186,900.00
Rp
1,246,062.30
Rp
3,183,844.07
Jumlah Total
Rp
3,183,844.07
Dibulatkan
Rp
3,183,844.06
46 Beton Balok 25/50 cm /m3 ( B1 )

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
75.7560
Rp
7,341.10
Rp
556,132.37
kg
59.4240
Rp
7,341.10
Rp
436,237.53
Begesting
m2
5.0000
Rp
191,300.00
Rp
956,500.00
Rp
2,731,514.90
Jumlah Total
Rp
2,731,514.90
Dibulatkan
Rp
2,731,514.89

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
131.5200
Rp
7,341.10
Rp
965,501.47
kg
47.4650
Rp
7,341.10
Rp
348,445.31
Begesting
m2
4.4440
Rp
191,300.00
Rp
850,137.20
Rp
2,946,728.98
Jumlah Total
Rp
2,946,728.98
Dibulatkan
Rp
2,946,728.98

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
84.1730
Rp
7,341.10
Rp
617,922.41
kg
62.2200
Rp
7,341.10
Rp
456,763.24
Begesting
m2
5.1110
Rp
191,300.00
Rp
977,734.30
Rp
2,835,064.95
Jumlah Total
Rp
2,835,064.95
Dibulatkan
Rp
2,835,064.95
49 Beton Balok 15/35 cm /m3 ( Balok Teras )

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
178.2010
Rp
7,341.10
Rp
1,308,191.36
Begesting
m2
5.3970
Rp
191,300.00
Rp
1,032,446.10
Rp
3,123,282.46
Jumlah Total
Rp
3,123,282.46
Dibulatkan
Rp
3,123,282.46
50 1 m' Ring Balok Beton Bertulang

BAHAN
Kayu Meranti Bekesting
m3
0.0200
Rp
1,400,000.00
Rp
28,000.00
Paku
kg
0.0200
Rp
14,500.00
Rp
290.00
Besi Beton Polos
kg
3.6000
Rp
6,000.00
Rp
21,600.00
Bendrat
kg
0.4500
Rp
16,500.00
Rp
7,425.00
Semen PC
kg
5.5000
Rp
1,300.00
Rp
7,150.00
Pasir Cor
m3
0.0090
Rp
120,000.00
Rp
1,080.00
Kerikil
m3
0.0150
Rp
130,000.00
Rp
1,950.00
Rp
67,495.00
900.00
UPAH
Mandor
hr
0.0150
Rp
60,000.00
Rp
Kep. Tukang
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Batu
hr
0.0330
Rp
55,000.00
Rp
1,815.00
Tukang Kayu
hr
0.0330
Rp
55,000.00
Rp
1,815.00
Tukang Besi
hr
0.0330
Rp
55,000.00
Rp
1,815.00
Pekerja
hr
0.1800
Rp
50,000.00
Rp
9,000.00
Rp
15,925.00
Jumlah Total
1 m3 Ring Balok Beton Bertulang
33.333
Dibulatkan
Rp
83,420.00
Rp
2,780,666.67
Rp
2,780,666.66
51 Beton Plat Lantai t : 12 cm /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
134.9340
Rp
7,341.10
Rp
990,563.99
Begesting
m2
6.2500
Rp
216,900.00
Rp
1,355,625.00
Rp
3,128,833.99
Jumlah Total
Rp
3,128,833.99
Dibulatkan
Rp
3,128,833.98
52 Beton Plat Teras t : 10 cm /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
88.9820
Rp
7,341.10
Rp
653,225.76
Begesting
m2
5.0000
Rp
216,900.00
Rp
1,084,500.00
Rp
2,520,370.76
Jumlah Total
Rp
2,520,370.76
Dibulatkan
Rp
2,520,370.76
53 Beton Plat Tangga t : 15 cm /m3

Beton K225
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
171.4360
Rp
7,341.10
Rp
1,258,528.82
Begesting
m2
6.6670
Rp
216,900.00
Rp
1,446,072.30
Rp
3,487,246.12
Jumlah Total
Rp
3,487,246.12
Dibulatkan
Rp
3,487,246.11
2,800.00
54 1 m' Kolom Praktis Beton Bertulang

BAHAN
Kayu Meranti Bekesting
m3
0.0020
Rp
1,400,000.00
Rp
Paku
kg
0.0100
Rp
14,500.00
Rp
145.00
Besi Beton Polos
kg
3.0000
Rp
6,000.00
Rp
18,000.00
Bendrat
kg
0.4500
Rp
16,500.00
Rp
7,425.00
Semen PC
kg
4.0000
Rp
1,300.00
Rp
5,200.00
Pasir Cor
m3
0.0060
Rp
120,000.00
Rp
720.00
Kerikil
m3
0.0090
Rp
130,000.00
Rp
1,170.00
Rp
35,460.00
540.00
UPAH
Mandor
hr
0.0090
Rp
60,000.00
Rp
Kep. Tukang
hr
0.0060
Rp
58,000.00
Rp
348.00
Tukang Batu
hr
0.0200
Rp
55,000.00
Rp
1,100.00
Tukang Kayu
hr
0.0200
Rp
55,000.00
Rp
1,100.00
Tukang Besi
hr
0.0200
Rp
55,000.00
Rp
1,100.00
Pekerja
hr
0.1800
Rp
50,000.00
Rp
9,000.00
Rp
13,188.00
Jumlah Total
1 m3 Kolom Praktis Beton Bertulang
44.444
Dibulatkan
Rp
48,648.00
Rp
2,162,133.33
Rp
2,162,133.33
55 Beton Plat Meja t : 8 cm /m3

Beton 1 : 2 : 3
m3
1.0000
Rp
782,645.00
Rp
782,645.00
kg
71.0870
Rp
7,341.10
Rp
521,856.78
Begesting
m2
4.1670
Rp
216,900.00
Rp
903,822.30
Rp
2,208,324.08
Jumlah Total
Rp
2,208,324.08
Dibulatkan
Rp
2,208,324.07
56 Keramik Lantai 50 x 50 cm
BAHAN
Keramik lantai 50 x 50 cm
m2
1.0700
Rp
35,000.00
Rp
37,450.00
Semen Pc
kg
10.0000
Rp
1,300.00
Rp
13,000.00
Pasir pasang
m3
0.0450
Rp
115,000.00
Rp
5,175.00
Semen warna
kg
1.5000
Rp
8,000.00
Rp
12,000.00
Rp
67,625.00
UPAH
Pekerja
hr
0.7000
Rp
50,000.00
Rp
35,000.00
Tukang batu
hr
0.3500
Rp
55,000.00
Rp
19,250.00
Kepala Tukang batu
hr
0.0350
Rp
58,000.00
Rp
2,030.00
Mandor
hr
0.0350
Rp
60,000.00
Rp
2,100.00
Rp
58,380.00
Jumlah Total
Rp
126,005.00
Dibulatkan
Rp
126,005.00
57 1 m2 Pas. Keramik Lantai 20 X 20 cm

BAHAN
Keramik 20 x 20
m2
1.0600
Rp
33,000.00
Rp
34,980.00
Semen Pc
kg
10.0000
Rp
1,300.00
Rp
13,000.00
Pasir pasang
m3
0.0450
Rp
115,000.00
Rp
5,175.00
Semen warna
kg
1.6200
Rp
8,000.00
Rp
12,960.00
Rp
66,115.00
UPAH
Pekerja
hr
0.7000
Rp
50,000.00
Rp
35,000.00
Tukang batu
hr
0.3500
Rp
55,000.00
Rp
19,250.00
Kepala Tukang batu
hr
0.0350
Rp
58,000.00
Rp
2,030.00
Mandor
hr
0.0350
Rp
60,000.00
Rp
2,100.00
Rp
58,380.00
Jumlah Total
Rp
124,495.00
Dibulatkan
Rp
124,495.00
58 1 m2 Pas. Keramik Dinding 20 x 25 cm

BAHAN
Keramik 20 x 25
m2
1.0500
Rp
34,750.00
Rp
36,487.50
Semen Pc
kg
9.3000
Pasir pasang
m3
0.0180
Rp
1,300.00
Rp
12,090.00
Rp
115,000.00
Rp
Semen warna
kg
1.9400
2,070.00
Rp
8,000.00
Rp
15,520.00
Rp
66,167.50
UPAH
Pekerja
hr
0.9000
Rp
50,000.00
Rp
45,000.00
Tukang batu
hr
0.4500
Rp
55,000.00
Rp
24,750.00
Kepala Tukang batu
hr
0.0450
Rp
58,000.00
Rp
2,610.00
Mandor
hr
0.0450
Rp
60,000.00
Rp
2,700.00
Rp
75,060.00
Jumlah Total
Rp
141,227.50
Dibulatkan
Rp
141,227.50
59 1 m2 Keramik 30 x 30 cm
BAHAN
Keramik 30x30
m2
1.0700
Rp
35,000.00
Rp
37,450.00
Semen Pc
kg
10.0000
Pasir pasang
m3
0.0450
Rp
1,300.00
Rp
13,000.00
Rp
115,000.00
Rp
Semen Warna
kg
1.5000
5,175.00
Rp
8,000.00
Rp
12,000.00
Rp
67,625.00
UPAH
Pekerja
hr
0.7000
Rp
50,000.00
Rp
35,000.00
Tukang batu
hr
0.3500
Rp
55,000.00
Rp
19,250.00
Kepala Tukang batu
hr
0.0350
Rp
58,000.00
Rp
2,030.00
Mandor
hr
0.0350
Rp
60,000.00
Rp
2,100.00
Rp
58,380.00
Jumlah Total
Rp
126,005.00
Dibulatkan
Rp
126,005.00
60 1 m2 Pengecatan Dinding Baru

BAHAN
Plamir
Kertas Gosok
Cat tembok
kg
0.1000
Rp
2,000.00
Rp
200.00
lmbr
0.4000
Rp
5,000.00
Rp
2,000.00
kg
0.3600
Rp
15,000.00
Rp
5,400.00
Rp
7,600.00
UPAH
Pekerja
hr
0.0300
Rp
50,000.00
Rp
1,500.00
Tukang cat
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Kepala tukang cat
hr
0.0100
Rp
58,000.00
Rp
580.00
Mandor
hr
0.0015
Rp
60,000.00
Rp
90.00
Rp
7,670.00
Jumlah Total
Rp
15,270.00
Dibulatkan
Rp
15,270.00
61 1 m2 Pengecatan Dinding Lama

BAHAN
Cat tembok
kg
0.1500
Rp
15,000.00
Rp
2,250.00
Rp
2,250.00
UPAH
Pekerja
hr
0.0300
Rp
50,000.00
Rp
1,500.00
Tukang cat
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Kepala tukang cat
hr
0.0100
Rp
58,000.00
Rp
580.00
Mandor
hr
0.0015
Rp
60,000.00
Rp
90.00
Rp
7,670.00
Jumlah Total
Rp
9,920.00
Dibulatkan
Rp
9,920.00
62 Cat Couting /m2

BAHAN
Couting
kg
0.5220
Rp
70,000.00
Rp
36,540.00
Rp
36,540.00
UPAH
Tukang cat
hr
0.0600
Rp
55,000.00
Rp
3,300.00
Kepala Tukang cat
hr
0.0160
Rp
58,000.00
Rp
928.00
Mandor
hr
0.0025
Rp
60,000.00
Rp
150.00
Rp
4,378.00
Jumlah Total
Rp
40,918.00
Dibulatkan
Rp
40,918.00
63 1 m2 Pengecatan Kayu
BAHAN
Cat kayu
kg
0.4300
Rp
40,000.00
Rp
17,200.00
Plamir
kg
0.1500
Rp
8,000.00
Rp
1,200.00
Menie
kg
0.1700
Rp
12,500.00
Rp
2,125.00
Rp
20,525.00
UPAH
Pekerja
hr
0.0700
Rp
50,000.00
Rp
3,500.00
Tukang cat
hr
0.1050
Rp
55,000.00
Rp
5,775.00
Kepala Tukang cat
hr
0.0040
Rp
58,000.00
Rp
232.00
Mandor
hr
0.0250
Rp
60,000.00
Rp
1,500.00
Rp
11,007.00
Jumlah Total
Rp
31,532.00
Dibulatkan
Rp
31,532.00
31,620.00
64 1 m2 Plituran
BAHAN
Plitur ex IMPRA
ltr
0.3720
Rp
85,000.00
Rp
Kertas Gosok
lbr
2.0000
Rp
5,000.00
Rp
10,000.00
Rp
41,620.00
UPAH
Pekerja
hr
0.0500
Rp
50,000.00
Rp
2,500.00
Tukang cat
hr
0.1600
Rp
55,000.00
Rp
8,800.00
Kepala Tukang cat
hr
0.0160
Rp
58,000.00
Rp
928.00
Mandor
hr
0.0025
Rp
60,000.00
Rp
150.00
Rp
12,378.00
Jumlah Total
Rp
53,998.00
Dibulatkan
Rp
53,998.00
65 1 m2 Kolteran
BAHAN
Residu
ltr
0.3500
Rp
7,000.00
Rp
2,450.00
Rp
2,450.00
360.00
UPAH
Mandor
hr
0.0060
Rp
60,000.00
Rp
Pekerja
hr
0.1000
Rp
50,000.00
Rp
5,000.00
Rp
5,360.00
Jumlah Total
Rp
7,810.00
Dibulatkan
Rp
7,810.00
66 1 m2 Waterprofing
BAHAN
Aquaproof
m2
0.4500
Rp
55,000.00
Rp
24,750.00
Serat Fiber
m2
1.0000
Rp
17,500.00
Rp
17,500.00
Rp
42,250.00
UPAH
Mandor
hr
0.0042
Rp
60,000.00
Rp
252.00
Kep. Tukang Batu
hr
0.0250
Rp
58,000.00
Rp
1,450.00
Tukang Batu
hr
0.2500
Rp
55,000.00
Rp
13,750.00
Pekerja
hr
0.0833
Rp
50,000.00
Rp
4,165.00
Rp
19,617.00
Jumlah Total
Rp
61,867.00
Dibulatkan
Rp
61,867.00
Rp
80,000.00
Rp
80,000.00
Rp
41,250.00
Rp
41,250.00
Jumlah Total
Rp
121,250.00
Dibulatkan
Rp
121,250.00
67 1 bh Down Light
BAHAN
Down Light 18 Watt
bh
1.0000
Rp
80,000.00
UPAH
Tukang Listrik
68 1 bh Lampu TL Tanam 2 x 20 watt + Reflektor
hr
0.7500
Rp
55,000.00
BAHAN
Lampu TL Tanam 2x20 watt + Reflektor
bh
1.0000
Rp
250,000.00
Rp
250,000.00
Rp
250,000.00
UPAH
Tukang Listrik
hr
1.2000
Rp
55,000.00
Rp
66,000.00
Rp
66,000.00
Jumlah Total
Rp
316,000.00
Dibulatkan
Rp
316,000.00
69 1 bh Sakelar Tunggal
BAHAN
Sakelar ( Broco )
bh
1.0000
Rp
22,000.00
Rp
22,000.00
Rp
22,000.00
UPAH
Tukang Listrik
hr
0.5000
Rp
55,000.00
Rp
27,500.00
Rp
27,500.00
Jumlah Total
Rp
49,500.00
Dibulatkan
Rp
49,500.00
Rp
25,000.00
Rp
25,000.00
70 1 bh Sakelar Ganda
BAHAN
Sakelar ( Broco )
bh
1.0000
Rp
25,000.00
UPAH
Tukang Listrik
hr
0.5000
Rp
55,000.00
Rp
27,500.00
Rp
27,500.00
Jumlah Total
Rp
52,500.00
Dibulatkan
Rp
52,500.00
71 1 bh Stop Kontak
BAHAN
Stop Kontak
bh
1.0000
Rp
28,500.00
Rp
28,500.00
Rp
28,500.00
Rp
27,500.00
Rp
27,500.00
Jumlah Total
Rp
56,000.00
Dibulatkan
Rp
56,000.00
21,560.00
UPAH
Tukang Listrik
hr
0.5000
Rp
55,000.00
72 1 m2 Rangka Plafon (1.00 x 1.00) m

BAHAN
Kayu Meranti 5/7
m3
0.0154
Rp
1,400,000.00
Rp
Paku
kg
0.2000
Rp
14,500.00
Rp
2,900.00
Rp
24,460.00
UPAH
Mandor
hr
0.0075
Rp
60,000.00
Rp
450.00
Kep. Tukang Kayu
hr
0.0300
Rp
58,000.00
Rp
1,740.00
Tukang Kayu
hr
0.3000
Rp
55,000.00
Rp
16,500.00
Pekerja
hr
0.1500
Rp
50,000.00
Rp
7,500.00
Rp
26,190.00
Rp
50,650.00
15,652.00
Jumlah Total
73 1 m2 Pasang Plafon Gypsum Board
BAHAN
Gypsum Board 122x240x9 mm
lbr
0.3640
Rp
43,000.00
Rp
Plamir Gypsum
kg
0.3000
Rp
2,000.00
Rp
600.00
Sekerup Alumunium
kg
0.1100
Rp
30,000.00
Rp
3,300.00
Rp
19,552.00
Rp
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Kep. Tukang Kayu
hr
0.0050
Rp
58,000.00
Rp
290.00
Tukang Kayu
hr
0.0500
Rp
55,000.00
Rp
2,750.00
Pekerja
hr
0.1000
Rp
50,000.00
Rp
5,000.00
Rp
8,340.00
Jumlah Total
Rp
27,892.00
Dibulatkan
Rp
27,892.00
Rp
5,250.00
Rp
5,250.00
198.00
74 1 m' Pasang List Gypsum

BAHAN
List Gypsum
m1
1.0500
Rp
5,000.00
UPAH
Mandor
hr
0.0033
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Tukang Kayu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Pekerja
hr
0.0667
Rp
50,000.00
Rp
3,335.00
Rp
15,693.00
Jumlah Total
Rp
20,943.00
Dibulatkan
Rp
20,943.00
75 1 m2 Atap Zincalume
BAHAN
Atap Zincalume
m2
1.0500
Rp
50,000.00
Rp
Paku Hak Panjang
kg
0.0200
Rp
14,500.00
Rp
52,500.00
290.00
Rp
52,790.00
420.00
UPAH
Mandor
hr
0.0070
Rp
60,000.00
Rp
Kep. Tukang Batu
hr
0.0070
Rp
58,000.00
Rp
406.00
Tukang Batu
hr
0.0670
Rp
55,000.00
Rp
3,685.00
Pekerja
hr
0.1400
Rp
50,000.00
Rp
7,000.00
Rp
11,511.00
Jumlah Total
Rp
64,301.00
Dibulatkan
Rp
64,301.00
76 1 m3 Kuda - Kuda Kayu Kamper

BAHAN
Kayu Kamper
m3
1.1000
Rp
2,700,000.00
Rp
2,970,000.00
Baut Beugel
kg
15.0000
Rp
17,000.00
Rp
255,000.00
Paku
kg
5.6000
Rp
14,500.00
Rp
81,200.00
Rp
3,306,200.00
12,000.00
UPAH
Mandor
hr
0.2000
Rp
60,000.00
Rp
Kep. Tukang Kayu

Tukang Kayu
hr
1.2000
Rp
58,000.00
Rp
69,600.00
hr
12.0000
Rp
55,000.00
Rp
660,000.00
Pekerja
hr
4.0000
Rp
50,000.00
Rp
200,000.00
Rp
941,600.00
Jumlah Total
Rp
4,247,800.00
Dibulatkan
Rp
4,247,800.00
77 1 m3 Gording Kayu Kamper

BAHAN
Kayu Kamper
m3
1.1000
Rp
2,700,000.00
Rp
2,970,000.00
Baut Beugel
kg
15.0000
Rp
17,000.00
Rp
255,000.00
Paku
kg
3.0000
Rp
14,500.00
Rp
43,500.00
Rp
3,268,500.00
UPAH
Mandor
hr
0.1200
Rp
60,000.00
Rp
7,200.00
Kep. Tukang Kayu
hr
0.7200
Rp
58,000.00
Rp
41,760.00
Tukang Kayu
hr
7.2000
Rp
55,000.00
Rp
396,000.00
Pekerja
hr
2.4000
Rp
50,000.00
Rp
120,000.00
Rp
564,960.00
Jumlah Total
Rp
3,833,460.00
Dibulatkan
Rp
3,833,460.00
78 1 m2 Usuk/Reng Meranti
BAHAN
Kayu Meranti Usuk/reng
m3
0.0140
Rp
1,400,000.00
Rp
19,600.00
Paku
kg
0.2500
Rp
14,500.00
Rp
3,625.00
Rp
23,225.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
300.00
Kep. Tukang Kayu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Kayu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.1000
Rp
50,000.00
Rp
5,000.00
Rp
11,380.00
Jumlah Total
Rp
34,605.00
Dibulatkan
Rp
34,605.00
79 1 m' Papan Reuiter 2/20 Kayu Meranti

BAHAN
Kayu Meranti Papan
m3
0.0044
Rp
2,700,000.00
Rp
11,880.00
Paku
kg
0.0100
Rp
14,500.00
Rp
145.00
Rp
12,025.00
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
Kep. Tukang Kayu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Kayu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.1500
Rp
50,000.00
Rp
7,500.00
Rp
13,880.00
Jumlah Total
Rp
25,905.00
Dibulatkan
Rp
25,905.00
80 1 M2 PENUTUP ATAP GENTENG KARANGPILANG

BAHAN
Penutup atap genteng Karangpilang
biji
25.0000
Rp
2,600.00
Rp
65,000.00
Rp
65,000.00
UPAH
Pekerja
hr
0.1500
Rp
50,000.00
Rp
7,500.00
Tukang kayu
hr
0.0750
Rp
55,000.00
Rp
4,125.00
Kepala tukang kayu
hr
0.0075
Rp
58,000.00
Rp
435.00
Mandor
hr
0.0075
Rp
60,000.00
Rp
450.00
Rp
12,510.00
Rp
77,510.00
5,500.00
Rp
27,500.00
10,400.00
Jumlah Total
81 1 m' Bubungan Genteng
BAHAN
Genteng Bubung
bh
5.0000
Rp
Semen PC
kg
8.0000
Rp
1,300.00
Rp
Pasir Pasang
m3
0.0320
Rp
115,000.00
Rp
3,680.00
Rp
41,580.00
UPAH
Mandor
hr
0.0020
Rp
60,000.00
Rp
120.00
Kep. Tukang Kayu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Tukang Kayu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Pekerja
hr
0.4000
Rp
50,000.00
Rp
20,000.00
Rp
32,280.00
Rp
73,860.00
Jumlah Total
82 1 m' Pasang Talang Datar/Jurai

BAHAN
Seng BJLS 28
m'
1.0500
Rp
40,000.00
Rp
Paku
kg
0.0150
Kayu Meranti ( Papan )
m3
0.0190
42,000.00
Rp
14,500.00
Rp
217.50
Rp
2,700,000.00
Rp
51,300.00
Rp
93,517.50
UPAH
Mandor
hr
0.0100
Rp
60,000.00
Rp
600.00
Kep. Tukang Kayu
hr
0.0250
Rp
58,000.00
Rp
1,450.00
Tukang Kayu
hr
0.4000
Rp
55,000.00
Rp
22,000.00
Pekerja
hr
0.2000
Rp
50,000.00
Rp
10,000.00
Rp
34,050.00
Rp
127,567.50
21,600.00
Jumlah Total
83 1 M' PAPAN LISTPLANK 3 / 20 CM KAYU KAMPER

BAHAN
Papan kayu kamper
m3
0.0080
Rp
2,700,000.00
Rp
Paku
kg
0.0500
Rp
14,500.00
Rp
725.00
Rp
22,325.00
UPAH
Pekerja
hr
0.1000
Rp
50,000.00
Rp
5,000.00
Tukang kayu
hr
0.2000
Rp
55,000.00
Rp
11,000.00
Kepala tukang kayu
hr
0.0200
Rp
58,000.00
Rp
1,160.00
Mandor
hr
0.0050
Rp
60,000.00
Rp
300.00
Rp
17,460.00
Rp
39,785.00
2,300,000.00
Jumlah Total
84 1 bh Kloset Duduk/Monoblok
BAHAN
Kloset Duduk/Monoblok
bh
1.0000
Rp
2,300,000.00
Rp
Perlengkapan
0.0600
Rp
2,300,000.00
Rp
138,000.00
Rp
2,438,000.00
UPAH
Mandor
hr
0.0500
Rp
60,000.00
Rp
3,000.00
Kep. Tukang Batu
hr
0.1100
Rp
58,000.00
Rp
6,380.00
Tukang Batu
hr
1.1000
Rp
55,000.00
Rp
60,500.00
Pekerja
hr
1.0000
Rp
50,000.00
Rp
50,000.00
Rp
119,880.00
Rp
2,557,880.00
Jumlah Total
85 1 bh Pemasangan Wastafel
BAHAN
Wastafel
bh
1.0000
Rp
1,200,000.00
Rp
1,200,000.00
Perlengkapan
0.1200
Rp
1,200,000.00
Rp
144,000.00
Semen PC
kg
6.0000
Rp
1,300.00
Rp
7,800.00
Pasir
m3
0.0100
Rp
115,000.00
Rp
1,150.00
Rp
1,352,950.00
UPAH
Mandor
hr
0.1200
Rp
60,000.00
Rp
7,200.00
Kep. Tukang Batu
hr
0.1450
Rp
58,000.00
Rp
8,410.00
Tukang Batu
hr
1.4500
Rp
55,000.00
Rp
79,750.00
Pekerja
hr
1.2000
Rp
50,000.00
Rp
60,000.00
Rp
155,360.00
Rp
1,508,310.00
Jumlah Total
86 1 bh Pemasangan Shower Dinding
BAHAN
Shower Dinding
bh
1.0000
Rp
150,000.00
Rp
150,000.00
Seal Tape
bh
1.0000
Rp
15,000.00
Rp
15,000.00
Rp
165,000.00
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
Kep. Tukang Batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
6,880.00
Rp
171,880.00
75,000.00
Jumlah Total
87 1 bh Pemasangan Kran Air
BAHAN
Kran Air 3/4" / 1/2"
bh
1.0000
Rp
75,000.00
Rp
Seal Tape
bh
1.0000
Rp
15,000.00
Rp
15,000.00
Rp
90,000.00
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
Kep. Tukang Batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
6,880.00
Rp
96,880.00
Rp
40,000.00
Rp
40,000.00
Jumlah Total
88 1 bh Pasang Avur Bak KM
BAHAN
Avur
bh
1.0000
Rp
40,000.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
300.00
Kep. Tukang Batu
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Batu
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
6,880.00
Rp
46,880.00
Jumlah Total
89 1 m' Pasang Pipa PVC 4"

BAHAN
Pipa PVC 4"
m'
1.0500
Rp
60,000.00
Rp
Perlengkapan
0.3500
Rp
60,000.00
Rp
63,000.00
21,000.00
Rp
84,000.00
300.00
UPAH
Mandor
hr
0.0050
Rp
60,000.00
Rp
Kep. Tukang Pipa
hr
0.0100
Rp
58,000.00
Rp
580.00
Tukang Pipa
hr
0.1000
Rp
55,000.00
Rp
5,500.00
Pekerja
hr
0.0100
Rp
50,000.00
Rp
500.00
Rp
6,880.00
Rp
90,880.00
19,425.00
Jumlah Total
90 1 m' Pasang Pipa PVC 3/4"
BAHAN
Pipa PVC 3/4"
m'
1.0500
Rp
18,500.00
Rp
Perlengkapan
0.3500
Rp
18,500.00
Rp
6,475.00
Rp
25,900.00
108.00
UPAH
Mandor
hr
0.0018
Rp
60,000.00
Rp
Kep. Tukang Pipa
hr
0.0060
Rp
58,000.00
Rp
348.00
Tukang Pipa
hr
0.0600
Rp
55,000.00
Rp
3,300.00
Pekerja
hr
0.0360
Rp
50,000.00
Rp
1,800.00
Rp
5,556.00
Rp
31,456.00
Jumlah Total
DAFTAR HARGA SATUAN BAHAN DAN UPAH

PEKERJAAN
LOKASI
TAHUN
: 2013
A. DAFTAR BAHAN
NO. NAMA BAHAN
HARGA
SATUAN
Pasir urug
Rp
80,000.00
Batu bata
Rp
600.00
m3
biji
Sirtu
Rp
80,000.00
m3
Semen Pc
Rp
1,300.00
kg
Pasir pasang
Rp
115,000.00
m3
Rp
1,400,000.00
m3
Rp
1,450,000.00
Dolken kayu gelam
Rp
7,500.00
batang
m3
Multiplek 9 mm
Rp
90,000.00
m2
10
Besi beton
Rp
6,000.00
kg
11
Besi Ulir
Rp
6,000.00
kg
12
Pasir cor
Rp
120,000.00
m3
13
Steinslag
Rp
130,000.00
m3
14
Keramik lantai 50 x 50 cm
Rp
35,000.00
m2
15
Keramik Dinding 40x40 cm
Rp
35,000.00
m2
16
Keramik Ukuran 20x20 cm
Rp
33,000.00
m2
17
Keramik 20 x 25
Rp
34,750.00
m2
18
Atap Zincalume
Rp
50,000.00
m2
19
Lampu Down Light 18 Watt
Rp
80,000.00
bh
20
Lampu TL Tanam 2x20 watt + Reflektor
Rp
250,000.00
bh
21
Saklar Tunggal
Rp
22,000.00
bh
22
Saklar Ganda
Rp
25,000.00
bh
23
Stop Kontak
Rp
28,500.00
bh
24
Plamir
Rp
2,000.00
kg
25
Cat tembok
Rp
15,000.00
kg
26
Cat kayu
Rp
40,000.00
kg
27
Plamir
Rp
8,000.00
kg
28
Menie
Rp
12,500.00
kg
29
Pintu Aluminium
Rp
50,500.00
m'
30
Kaca Polos 5 mm
Rp
90,000.00
m2
31
Kunci Pintu
Rp
160,000.00
bh
32
Kunci Pintu Putar KM/Wc
Rp
65,000.00
bh
33
Engsel Pintu
Rp
30,000.00
bh
34
Engsel Jendela
Rp
25,500.00
bh
35
Hak Angin
Rp
11,000.00
bh
36
Grendel Tanam
Rp
30,500.00
bh
37
Grendel Slot
Rp
15,000.00
bh
38
Genteng Bubung
Rp
5,500.00
bh
39
Kloset Duduk/Monoblok
Rp
2,300,000.00
bh
40
Wastafel
Rp
1,200,000.00
bh
41
Shower Dinding
Rp
150,000.00
bh
42
Seal Tape
Rp
15,000.00
bh
43
Kran Air
Rp
75,000.00
bh
44
Avur
Rp
40,000.00
bh
45
Pipa PVC 4"
Rp
60,000.00
m1
46
Pipa PVC 3/4"
Rp
18,500.00
m1
47
Kertas Gosok
Rp
5,000.00
lmbar
48
Plitur
Rp
85,000.00
kg
49
Aquaproof
Rp
55,000.00
m2
50
Serat Fiber
Rp
17,500.00
m2
51
Paku
Rp
14,500.00
kg
52
Minyak bekisting
Rp
9,500.00
liter
53
Bendrat
Rp
16,500.00
kg
54
Kerikil
Rp
125,000.00
m3
55
Cat Besi
Rp
50,000.00
kg
56
Sealant
Rp
20,000.00
tube
57
Paku
Rp
45,000.00
m2
58
Gypsum Board 122x240x9 mm
Rp
43,000.00
m2
59
Penutup atap genteng Karangpilang
Rp
65,000.00
m2
60
61
Kayu Meranti Papan

Papan kayu kamper
Rp
Rp
2,700,000.00
2,700,000.00
m3
m3
B. DAFTAR UPAH
NO
JENIS PEKERJA
UPAH
Rp
SATUAN
Mandor
Rp
60,000.00
Hari
Kepala Tukang kayu
Rp
58,000.00
Hari
Kepala Tukang batu
Rp
58,000.00
Hari
Kepala Tukang besi
Rp
58,000.00
Hari
Kepala Tukang cat
Rp
58,000.00
Hari
Tukang batu
Rp
55,000.00
Hari
Tukang kayu
Rp
55,000.00
Hari
Tukang besi / Listrik
Rp
55,000.00
Hari
Rp
Rp
55,000.00
50,000.00
Hari
Hari
9 Tukang cat
10 Pekerja
0
0
0
0
NO
1
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
URAIAN
2
PEK. PERSIAPAN
PEK. KERAMIK LANTAI
PEKERJAAN BETON
PEKERJAAN PLAFOND
PEKERJAAN ATAP
PEKERJAAN SANITAIR
Sub Total
1/0/1900
1/0/1900
1/0/1900
1/0/1900
VOL.
4
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Hrg.Sat.
5
5,533,713.36
8,186,107.02
28,241,340.96
20,233,607.34
31,199,337.42
58,169,992.03
13,427,718.86
19,265,010.54
26,127,122.40
22,838,724.63
12,517,500.00
MATERIAL LANGSUNG
DN
LN
6
7
5,533,713.36
8,186,107.02
28,241,340.96
20,233,607.34
31,199,337.42
58,169,992.03
13,427,718.86
19,265,010.54
26,127,122.40
22,838,724.63
12,517,500.00
245,740,174.56
UNG
PERALATAN
Total
8
5,533,713.36
8,186,107.02
28,241,340.96
20,233,607.34
31,199,337.42
58,169,992.03
13,427,718.86
19,265,010.54
26,127,122.40
22,838,724.63
12,517,500.00
Hrg.Sat.
9
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
245,740,174.56
PENGAMBILAN KOMPONEN TKD

DAFTAR KUANTITAS DAN HARG
PERALATAN
DN
LN
10
11
Total
12
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
20,478,347.88
20,478,347.88
MBILAN KOMPONEN TKDN

KUANTITAS DAN HARGA
Komponen B
Hrg.Sat.
13
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
PERSONIL
DN
14
LN
15
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
20,478,347.88
Komponen Barang/Jasa
Alat Kerja
Total
16
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
Hrg.Sat.
17
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
20,478,347.88
Alat Kerja
DN
18
LN
19
Total
20
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
20,478,347.88
20,478,347.88
Hrg.Sat.
21
1,844,571.12
2,728,702.34
9,413,780.32
6,744,535.78
10,399,779.14
19,389,997.34
4,475,906.29
6,421,670.18
8,709,040.80
7,612,908.21
4,172,500.00
Konstruksi
DN
22
1,844,571.12
2,728,702.34
9,413,780.32
6,744,535.78
10,399,779.14
19,389,997.34
4,475,906.29
6,421,670.18
8,709,040.80
7,612,908.21
4,172,500.00
LN
23
-
81,913,391.52
Jasa Umum
Total
24
1,844,571.12
2,728,702.34
9,413,780.32
6,744,535.78
10,399,779.14
19,389,997.34
4,475,906.29
6,421,670.18
8,709,040.80
7,612,908.21
4,172,500.00
Hrg.Sat.
25
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
81,913,391.52
Jasa Umum
DN
26
LN
28
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
Total
29
461,142.78
682,175.59
2,353,445.08
1,686,133.95
2,599,944.79
4,847,499.34
1,118,976.57
1,605,417.54
2,177,260.20
1,903,227.05
1,043,125.00
20,478,347.88
20,478,347.88
JUMLAH
HARGA
( Rp.)
30
9,222,855.60
13,643,511.70
47,068,901.60
33,722,678.90
51,998,895.70
96,949,986.71
22,379,531.43
32,108,350.89
43,545,204.00
38,064,541.06
20,862,500.00
409,566,957.60
409,566,957.60
REKAPITULASI PERHITUNGAN TKDN
KEGIATAN
PEKERJAAN
LOKASI
: 2013
TKDN
Uraian Barang
I. Barang
1. Material Langsung (barang jadi)
2. Peralatan (barang jadi)
DN
LN
245,740,174.56
20,478,347.88
0.00
0.00
266,218,522.44
II. Jasa
3. Manajemen Proyek dan perekayasaan
4. Alat Kerja / Fasilitas Kerja
5. Konstruksi dan Fabrikasi
6. Jasa Umum
C. TOTAL Biaya (A + B)
0.00
Total
Rp.
% KDN
245,740,174.56
20,478,347.88
100.00
100.00
Barang/Jasa %
Gabungan %
100.00
100.00
60.00
5.00
65.00
266,218,522.44
20,478,347.88
20,478,347.88
81,913,391.52
20,478,347.88
0.00
0.00
0.00
0.00
20,478,347.88
20,478,347.88
81,913,391.52
20,478,347.88
100.00
100.00
100.00
100.00
143,348,435.16
0.00
143,348,435.16
35.00
409,566,957.60
0.00
409,566,957.60
100.00
1. Nilai Gabungan Barang/Jasa, tidak termasuk keuntungan, overhead perusahaan dan pajak keluaran.
Dibuat oleh :
CV. MAWAR MERAH
Ir. EMIE SUGIARTI

Direktris
100.00
100.00
100.00
100.00
5.00
5.00
20.00
5.00

BQ Rehab Kehutanan (Upload)

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BQ Rehab Kehutanan (Upload)

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI PEKERJAAN

: Jl. KARIMATA No. 20 SURABAYA

PEK. TANAH & PONDASI

PEK. PASANGAN DINDING

PEK. KUSEN, PINTU, JENDELA DAN PELENGKAP

PEK. KERAMIK LANTAI

S KEHUTANAN PROVINSI JAWA TIMUR

PULUH TIGA RIBU LIMA RATUS RUPIAH

Malang, 23 Juli 2013

Ir. EMIE SUGIARTI

PERINCIAN SUB PEKERJAAN

: Jl. KARIMATA No. 20 SURABAYA

2 Bongkar Dinding Lama

3 Bongkar Dinding Partisi Gudang

4 Bongkar Atap Lama

5 Bongkar Plafond dan Rangka Plafond

PEK. TANAH & PONDASI

5 Urugan Sirtu Peninggian Lantai

6 Urugan Pasir Bawah Lantai

7 Urugan Tanah Kembali

3 Plesteran Dinding Trasraam 1 : 3

8 Pas. Dinding 1 : 5 Penutup Stekan

9 Pasang Bak Kontrol

10 Railling Tangga Pipa Hollow Galvanis Finish Cat

11 Pasang Logo Dinas Kehutanan

7 Pas. Beton Alur Garis

12 Pasang Letter Tulisan Dinas Kehutanan

PEK. KUSEN, PINTU, JENDELA DAN PELENGKAP

2 Pas. Kusen Pintu Lama

3 Pas. Daun Pintu Panil Kayu Kamper

4 Pas. Daun Pintu Panil Lama

5 Pas. Daun Pintu Kaca Rangka Aluminium

6 Pas. Kusen dan Daun Pintu KM PVC

7 Pas. Daun Jendela Kaca Rangka Kayu Kamper

8 Rel Pintu Geser Garasi

17 Grendel Slot Pintu Garasi

PEK. KERAMIK LANTAI

4 Keramik Teras Depan 50 x 50 cm (Polished)

8 Keramik Meja Beton Wastafel

2 Beton Strous dia. 30 cm

3 Beton Pondasi Plat Setempat (P1)

4 Beton Pondasi Plat Setempat (P2)

5 Beton Pondasi Plat Setempat Tangga

6 Beton Pondasi Plat Setempat (1x1x0,2 m)

7 Beton Balok Sloof S1 (20/30 cm)

8 Beton Balok Sloof S2 (20/40 cm)

9 Beton Kolom 25/25 cm

10 Beton Kolom Teras Depan 20/20 cm

11 Beton Balok B1 (25/50 cm)

12 Beton Balok B2 (20/30 cm)

13 Beton Balok B3 (25/40 cm)

14 Beton Balok Teras (15/35 cm)

15 Beton Balok Ring (15/20 cm)

16 Beton Balok Gantung (15/25 cm)

17 Beton Plat Lantai 12 cm

18 Beton Plat Atap Teras 10 cm

19 Beton Plat Tangga

20 Beton Plat Lisplank

21 Beton Balok Bordes 15/30 cm

22 Beton Kolom Praktis 15/15 cm

VII. PEKERJAAN PLAFOND

2 Pas. Plafond Gypsumboard (Rangka Kayu Lama)

2 Penutup Atap Zincalume

3 Kuda-Kuda Kayu Kamper