Rp
Rp
30,000.00
40,000.00
Rp
Rp
Rp
22,500.00
1,000.00
23,500.00
Rp
Rp
30,000.00
40,000.00
Rp
Rp
Rp
9,000.00
400.00
9,400.00
Rp
Rp
Rp
90,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
108,000.00
9,000.00
400.00
117,400.00
Rp
Rp
Rp
105,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
126,000.00
150,000.00
10,000.00
286,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
126,000.00
130,280.00
46,980.00
54,000.00
7,200.00
108,000.00
7,200.00
479,660.00
150,000.00
101,320.00
36,540.00
67,500.00
9,000.00
135,000.00
9,000.00
508,360.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
250.00
40,000.00
90,000.00
45,000.00
60,000.00
30,000.00
40,000.00
1.500
0.150
4.500
0.225
110.000
2.000
2.250
6.750
6.750
Tukang batu
Kepala tukang batu
Pekerja
Mandor
kg Besi beton
kg Kawat ikat besi beton
Tukang besi
Kepala tukang besi
Pekerja
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
150,000.00
164,680.00
29,970.00
67,500.00
9,000.00
135,000.00
9,000.00
565,150.00
Rp
Rp
Rp
Rp
164,000.00
272,000.00
48,600.00
484,600.00
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
67,500.00
9,000.00
135,000.00
9,000.00
220,500.00
Rp
Rp
1,500.00
1,250.00
Rp
Rp
Rp
165,000.00
2,500.00
167,500.00
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
Rp
Rp
Rp
Rp
101,250.00
405,000.00
202,500.00
708,750.00
x upah ( D )
0.400 m3 Papan kayu kls III
4.000 kg Paku
5.000
Tukang kayu
0.500
Kepala tukang kayu
2.000
Pekerja
0.100
Mandor
4.000
Tukang bongkar cetakan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,500,000.00
3,500.00
45,000.00
60,000.00
30,000.00
40,000.00
30,000.00
Rp
600,000.00
Rp
14,000.00
Rp
225,000.00
Rp
30,000.00
Rp
60,000.00
Rp
4,000.00
Rp
120,000.00
Rp 1,053,000.00
1 m3 beton tulang, A + B + C + D + E.
1 m3 beton tak bertulang, A + B + E, ..
Rp 2,634,350.00
Rp 1,758,100.00
Rp
Rp
200,000.00
169,600.00
10
11
12
13
Rp
Rp
Rp
Rp
Rp
90,000.00
30,000.00
40,000.00
45,000.00
60,000.00
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
180,000.00
12,000.00
22,500.00
3,000.00
632,100.00
40,000.00
90,000.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,200.00
1,881.00
9,000.00
1,200.00
12,000.00
800.00
30,081.00
40,000.00
90,000.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000.00
1,539.00
9,000.00
1,200.00
12,000.00
800.00
29,539.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,040.00
1,530.00
6,750.00
900.00
12,000.00
800.00
29,020.00
10,000.00
3,200.00
2,250.00
6,750.00
900.00
0.400
0.020
14
15
16
17
18
Pekerja
Mandor
Rp
Rp
30,000.00
40,000.00
Rp
Rp
Rp
12,000.00
800.00
35,900.00
10,000.00
3,200.00
2,250.00
11,250.00
1,500.00
15,000.00
1,000.00
44,200.00
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
Rp
Rp
Rp
Rp
Rp
Rp
110,000.00
700.00
50,400.00
10,000.00
171,100.00
Rp
Rp
720,000.00
Rp
300,000.00
Rp
480,000.00
Rp 1,500,000.00
Rp
150,000.00
Rp
1,500.00
2,500,000.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp 2,750,000.00
Rp
900,000.00
Rp
120,000.00
Rp
210,000.00
Rp
14,000.00
Rp 3,994,000.00
3,750,000.00
3,500.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
41,250.00
875.00
4,500.00
600.00
4,500.00
200.00
19
20
21
22
23
Rp
51,925.00
45,000.00
60,000.00
30,000.00
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
1,200.00
3,000.00
13,200.00
45,000.00
60,000.00
30,000.00
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
1,500.00
7,500.00
20,250.00
Rp
Rp
Rp
Rp
Rp
3,500.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
700.00
36,000.00
4,800.00
8,400.00
560.00
50,460.00
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
360,000.00
48,000.00
150,000.00
10,000.00
568,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24
25
26
27
28
29
1 m2 pekerjan
1.100 m2
0.200 kg
0.800
0.080
0.280
0.014
Rp
Rp
Rp
Rp
Rp
Rp
2,500,000.00
3,500.00
45,000.00
60,000.00
30,000.00
40,000.00
plapon asbes :
Asbes datar
Paku
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Rp 2,750,000.00
Rp
875.00
Rp
675,000.00
Rp
90,000.00
Rp
150,000.00
Rp
10,000.00
Rp 3,675,875.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36,000.00
4,800.00
8,400.00
560.00
49,760.00
Rp 3,750,000.00
Rp 1,080,000.00
Rp
144,000.00
Rp
240,000.00
Rp
16,000.00
Rp 5,230,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
337,500.00
45,000.00
75,000.00
5,000.00
462,500.00
2.200
0.020
6.000
0.260
0.850
0.043
30
m2 Teakwood
kg paku sirap
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
270,000.00
15,600.00
25,500.00
1,720.00
312,820.00
45,000.00
60,000.00
30,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
Rp
33,750.00
4,500.00
15,000.00
10,000.00
63,250.00
Rp
6,325.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
67,500.00
9,000.00
30,000.00
2,000.00
108,500.00
Rp
10,850.00
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
32
10 m2 pekerjaan politur :
2.600 kg Politur
0.600 ltr Minyak cat
1.500
Tukang cat
0.150
Kepala tukang
1.000
Pekerja
0.050
Mandor
33
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.300
0.750
0.075
0.500
0.100
ltr
Minyak cat
Tukang cat
Kepala tukang
Pekerja
Mandor
Rp
Rp
Rp
Rp
Rp
45,000.00
60,000.00
30,000.00
40,000.00
34
35
36
Rp
Rp
565,150.00
29,020.00
Rp
Rp
Rp
Rp
Rp
Rp
33,750.00
4,500.00
15,000.00
4,000.00
57,250.00
Rp
5,725.00
Rp
Rp
Rp
43,516.55
37,145.60
80,662.15
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Kepala Tukang
Tukang
Pekerja
Mandor
Rp
Rp
Rp
Rp
60,000.00
45,000.00
30,000.00
40,000.00
/
/
/
/
Hari
Hari
Hari
Hari
II HARGA BAHAN :
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Tanah Timbunan
Pasir Timbunan
Pasir Pasangan
Batu Gunung / Kali
Kerikil
Semen
Batu Merah
Besi Beton
Kawat Beton
Paku
Kayu Kelas III
Kayu Kelas II
Kayu Kelas I
Keramik 30 x 30 cm
Gypsum board
Atap Spandek
Paku seng
Bubungan atap
Kayu kelas I
Plywood 6 mm
Paku Triplex
Teakwood
Cat tembok
Cat kayu
Minyak cat
Cat dasar
Rp
50,000.00
Rp
90,000.00
Rp
90,000.00
Rp
105,000.00
Rp
200,000.00
Rp
40,000.00
Rp
250.00
Rp
1,500.00
Rp
1,250.00
Rp
3,500.00
Rp 1,500,000.00
Rp 2,500,000.00
Rp 3,750,000.00
Rp
10,000.00
Rp
50,000.00
/
M3
/
M3
/
M3
/
M3
/
M3
/
Zak
/ Buah
/
Kg
/
Kg
/
Kg
/
M3
/
M3
/
M3
/ buah
/ lembar
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
NO
URAIAN PEKERJAAN
Satuan
Volume
Harga Satuan
(Rp)
PEKERJAAN PONDASI
m3
21.84
23,500.00
m3
5.46
286,000.00
m3
12.29
479,660.00
m3
4.10
117,400.00
m3
2.17
2,634,350.00
m3
2.15
2,634,350.00
m3
2.17
2,634,350.00
m3
0.42
2,634,350.00
m3
3.09
2,634,350.00
m2
280.55
479,660.00
m2
420.83
30,081.00
Acian semen
m2
420.83
21.89
m2
7.50
35,900.00
m2
21.00
44,200.00
PEKERJAAN ATAP
m2
70.50
135.00
m2
70.50
14.82
m'
6.00
73.77
m'
15.00
81.57
m'
3.00
68.70
PEKERJAAN LANGIT-LANGIT
m2
92.40
83.28
List gypsum
m'
135.00
7.51
PEKERJAAN LANTAI
m2
83.40
98.98
m2
9.00
88.98
m'
135.00
46.47
PEKERJAAN KAYU
m3
0.71
11,375,500
m2
4.00
575.20
m2
8.00
420.52
m2
8.16
483.40
m2
2.40
541.22
m2
4.48
128.09
bh
7.00
126.78
bh
2.00
115.89
bh
18.00
32.59
bh
24.00
20.89
bh
12.00
19.69
PEKERJAAN SANITASI
bh
2.00
392.80
Pasang washtafel
bh
1.00
645.20
bh
2.00
576.55
bh
1.00
275.18
unit
1.00
5,997,167
Keran air
bh
4.00
38.85
m'
30.00
22.31
m'
14.00
141.27
PEKERJAAN PENGECATAN
m2
32.17
39.61
m2
14.08
39.61
m2
92.40
46.08
m2
420.83
20.76
Jumlah
(Rp)
Sub Total
(Rp)
10,290,107
554.736
1,974,527
7,710,987
49.857
45,487,790
9,359,105
10,700,068
9,992,351
1,725,578
13,710,688
56,572,916
25,050,590
19,293,985
9,211,018
794.033
2,223,291
-
12,434,508
9,517,500
1,044,810
442.62
1,223,475
206.103
8,708,617
7,695,442
1,013,175
15,329,884
8,255,182
800.847
6,273,855
-
19,013,612
8,105,180
2,300,800
3,364,160
3,944,544
1,298,928
3,017,480
573.857
887.425
231.776
586.674
501.432
236.316
11,658,829
785.6
645.2
1,153,100
275.178
5,997,167
155.4
669.39
1,977,794
14,824,901
1,274,334
557.751
4,257,330
8,735,485
TOTAL
197,338,644
DIBULATKAN
197,338,000