A
B
C
D
E
F
G
H
I
J
K
L
=
3.00
x
3.50
=
3.50
x
3.50
=
4.00
x
5.75
=
2.50
x
2.75
=
1.25
x
2.50
=
1.50
x
1.50
=
1.50
x
4.00
=
3.00
x
3.50
=
2.00
x
3.50
=
2.75
x
3.50
=
1.25
x
1.50
=
1.00
x
1.25
Jumlah (100%) Teras
=
=
Luas Bangunan :
a. Bangunan Induk
b. Bangunan Teras :
100%
50%
94.250
87.750
=
=
=
=
=
=
=
=
=
=
=
=
=
m
m2
m2
m2
2
m
m2
2
m
m2
m2
2
m
m2
2
m
m2
50%
3.00
50%
3.50
m
2
m
81.250
=
=
13.00
6.50
Luas Bangunan :
a. Bangunan Induk Tanpa WC & Teras
10.500
12.250
23.000
6.875
3.125
2.250
6.000
10.500
7.000
9.625
1.875
1.250
94.250
77.125
87.750
m2
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
I PEKERJAAN PERSIAPAN :
1. Pembersihan Lahan
L (m)
B (m)
12.50
10.00
VOLUME
A
B (m)
10.00
(L + 4) x (B + 4)
231.000
2 x (( L + 2 ) + ( B + 2 ))
53.000
SAT.
m2
b
3. Penyediaan Air Kerja
II
h (m)
L (m)
1.00
0.95
69.75
b. Pondasi Teras
b (m)
h (m)
L (m)
0.72
0.95
14.00
c. Pondasi Pagar
b (m)
h (m)
L (m)
1.00
0.95
19.50
h
b
b
(bxh)xL
66.263
(bxh)xL
9.576
(bxh)xL
18.525
LS
m3
m3
75.839
m3
m3
1
4
18.960
(bxh)xL
3.488
m3
0.504
m3
VG
m3
b
b
b
b
b (m)
h (m)
L (m)
B. Induk
1.00
0.05
69.75
B. Teras
0.72
0.05
14.00
B. induk
B. teras
L (m)
69.750
14.000
b (m)
0.150
0.200
h (m)
0.050
0.050
=
=
=
[ A - (L x b )] x h
9.910
1.020
=
=
=
=
[ A - (L x b )] x h
3.539
0.510
10.930
m3
3.992
4.049
m3
m3
m3
m3
PERHITUNGAN VOLUME
NO.
III
SKETS GAMBAR
VOLUME
SAT.
h (m)
L (m)
Bgn.Induk
1.00
0.20
69.75
Bgn.Teras
0.72
0.20
14.00
(bxh)xL
13.950
m3
2.016
m3
m3
15.966
b
a
a (m)
b (m)
h (m)
L (m)
0.25
0.80
1.00
69.75
a (m)
b (m)
h (m)
0.25
0.52
1.00
a (m)
b (m)
h (m)
L (m)
0.25
0.80
1.00
19.50
h
h
a+b
2
xh xL
m3
36.619
(( a x b)/2)x h ) x L
a
b
b. Pondasi Teras
b
2
L (m)
14.00
m3
5.390
b. Pondasi Teras
V
(( a x b)/2)x h ) x L
10.238
WC
h2
B. Induk
52.246
m3
m3
A Pintu (m)
h1 (m)
t (m)
11.50
1.20
1.50
0.10
VT
[( Lw - P ) x h1 ] x t
1.545
[( L - Lw - P ) x h ] x t
0.870
m3
L (m)
33.75
2.75
1.99
h2 (m)
t (m)
0.30
0.10
VT
2.415
m3
m3
WC
B. Induk
L (m)
h (m)
AK (m2)
ATK (m2)
VT (m)
t (m)
68.500
3.400
32.024
2.200
2.415
0.10
{[( L x h ) - AK - ATK ] x t } - VT
17.452
m3
=
=
=
=
=
(((1/2) x a x h) x t) x n
1.610
0.240
0.166
0.240
m3
m3
m3
m3
b. Tembok Gewel
B.Induk 1
B.Induk 2
Teras 1
Teras 2
a (m)
7.00
4.00
3.50
4.00
h (m)
2.30
1.20
0.95
1.20
t (m)
0.10
0.10
0.10
0.10
n
2
1
1
1
c. Tembok Pagar
Pagar
L(m)
19.50
h (m)
1.60
t (m)
0.10
=
=
((Lxh) x t)
3.120
m3
22.828
m3
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
t (m)
1.545
0.15
( V/t ) x 2
20.600
( V/t ) x 2
11.606
m2
t (m)
0.870
0.15
32.206
m2
m2
VT B.Induk
VGwl B.Induk
VGwl Teras
17.452
0.150
17.4522
1.045
0.406
358.718
m2
h2 (m)
L (m)
B. Induk
0.200
0.075
31.000
Teras
0.200
14.000
Pagar
1.600
19.500
(b+h)xL
B.Induk
8.525
m2
Teras
2.800
m2
Teras
31.200
m2
=
=
( b x 4) x n
16.320
42.525
m2
449.769
m2
8. Acian Tembok
Apl (m2)
449.769
AAC
APl
449.769
m2
PERHITUNGAN VOLUME
NO.
IV PEKERJAAN BETON
SKETS GAMBAR
VOLUME
SAT.
B. induk
B. teras
b (m)
0.150
0.150
h (m)
0.200
0.150
L (m)
69.750
14.000
=
=
=
(bxh)xL
2.093
0.315
[( b x b' ) x h ] x n
1.273
[( b x b' ) x h ] x n
m3
m3
b (m)
b' (m)
h (m)
n (Buah)
0.12
0.12
3.40
26
m3
b' (m)
h (m)
n (Buah)
0.30
0.30
3.40
1.224
m3
=
=
=
(bxh)xL
2.09
0.420
m3
m3
B. induk
B. teras
b (m)
0.15
0.15
h (m)
0.20
0.20
L (m)
69.75
14.00
GewelB.Induk 1
0.15
0.20
16.00
0.480
GewelB.Induk 2
0.15
0.20
5.00
0.150
Gewel Teras 1
0.15
0.20
4.40
0.132
GewelTeras 2
0.15
0.20
5.00
0.150
[( L1 x b ) + (L2 x b )] x t
b (m)
t (m)
2.50
2.75
0.60
0.10
b (m)
h (m)
t (m)
n (jumlah)
0.60
1.20
0.10
t
h
b
m3
0.315
b. Kaki Meja :
V
=
=
[( b x h ) x t ] x n
m3
0.288
0.603
m3
h (m)
t (m)
n (jumlah)
0.12
0.10
0.05
16
[( b x h ) x t ] x n
0.010
m3
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
V PEKERJAAN KAYU DAN KACA
VOLUME
Type
b (m)
h (m)
L Kayu (m)
n (unit)
P1
0.05
0.12
6.98
P2
0.05
0.12
5.94
P3
0.05
0.12
4.96
J1
0.05
0.12
11.48
J2
0.05
0.12
7.16
J3
0.05
0.12
4.32
J3
0.05
0.12
5.72
BV 1
0.05
0.12
2.52
SAT.
[( b x h ) x L ] x n
0.1256
m3
0.1069
m3
0.0595
m3
0.1378
m3
0.1718
m3
0.0259
m3
0.0343
m3
0.0151
m3
m3
0.6770
h (m)
n (unit)
0.920
2.040
=
=
(bxh)xn
m2
5.6304
h (m)
n (unit)
0.820
2.040
=
=
(bxh)xn
m2
5.0184
h (m)
n (unit)
0.720
2.040
b (m)
0.70
h (m)
1.80
n (Buah)
6
b (m)
h (m)
n (buah)
0.70
1.40
b (m)
h (m)
n (buah)
0.60
1.40
b (m)
h (m)
n (buah)
1.30
1.40
(bxh)xn
2.9376
m2
A
1
=
=
(bxh)xn
7.5600
m2
(bxh)xn
m2
7.8400
c. Type J3
A
=
=
(bxh)xn
m2
0.8400
d. Type J4
=
=
(bxh)xn
m2
1.8200
31.646
m2
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
Pintu
b (m)
h (m)
n (buah)
0.15
0.25
16
b (m)
0.15
h (m)
0.25
n (buah)
24
(bxh)xn
0.6000
m2
=
=
(bxh)xn
0.9000
m2
b. Type J1+J2+J3+J4
Jendela
1.5000
m2
L(m)
n(m)
BV 1
0.16
=
=
Lxn
0.320
0.3200
m3
h (m)
L (m)
n (Jlh)
Tiang Nok
0.08
0.12
2.20
Kaki Kuda
0.08
0.12
5.20
Blk. Pangapit 1
0.08
0.12
3.80
16
Blk. Sokong
0.08
0.12
1.90
Blk. Pengunci
0.08
0.12
0.80
Blk. Tarik
0.08
0.12
7.60
Blk. Pengapit 2
0.08
0.12
1.30
16
=
=
=
=
=
=
=
=
[( b x h ) x L ] x n
0.0845
0.3994
0.5837
0.1459
0.0538
0.2918
0.1997
m3
m3
m3
m3
m3
m3
m3
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
h (m)
L (m)
n (Jlh)
Tiang Nok
0.08
0.12
1.32
Kaki Kuda
0.08
0.12
3.30
Blk. Pengunci
0.08
0.12
0.80
Blk. Tarik
0.08
0.12
4.60
Blk. Penyokong
0.08
0.12
1.12
=
=
=
=
=
=
[( b x h ) x L ] x n
0.0127
0.0634
0.0077
0.0442
0.0215
m3
m3
m3
m3
m3
h (m)
L (m)
n (Jlh)
Tiang Nok
0.08
0.12
1.26
Kaki Kuda
0.08
0.12
3.15
Blk. Pengunci
0.08
0.12
0.80
Blk. Tarik
0.08
0.12
2.10
Blk. Penyokong
0.08
0.12
1.06
=
=
=
=
=
=
[( b x h ) x L ] x n
0.0121
0.0605
0.0077
0.0202
0.0204
m3
m3
m3
m3
m3
h (m)
L (m)
n (Jlh)
Tiang Nok
0.08
0.12
1.32
Kaki Kuda
0.08
0.12
3.30
Blk. Pengunci
0.08
0.12
0.80
Blk. Tarik
0.08
0.12
4.60
Blk. Penyokong
0.08
0.12
1.12
=
=
=
=
=
=
[( b x h ) x L ] x n
0.0127
0.0634
0.0077
0.0442
0.0215
m3
m3
m3
m3
m3
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
h (m)
0.12
L (m)
8.00
VOLUME
n(m)
2
=
=
SAT.
[( b x h ) x L ] x n
m3
0.1536
Teras 1
b (m)
0.08
h (m)
0.12
L (m)
4.20
h (m)
0.12
L (m)
5.00
=
=
[( b x h ) x L ] x n
0.040
m3
=
=
[( b x h ) x L ] x n
0.048
m3
(bxh)xL
0.1656
(bxh)xL
2.016
Teras 2
b (m)
0.08
h (m)
L (m)
0.06
0.12
23.00
m3
h (m)
L (m)
0.08
0.12
210.00
m3
4.6018
m3
40.20
2.00
=
=
Lxn
m2
80.400
B
a. Bentuk Persegi Panjang
Daerah
l (m)
b (m)
12.00
1.30
11.50
1.40
3.20
2.70
2.50
2.70
Daerah
l (m)
b (m)
t (m)
5.50
2.50
3.2
6.40
3.30
3.2
3.50
0.40
3.1
3.50
0.40
3.1
4.50
1.50
3.2
4.50
1.50
3.2
3.00
6.00
2.20
5.50
18.014
m2
18.591
m2
9.977
m2
7.794
m2
14.781
m2
17.921
m2
6.980
m2
6.980
m2
11.085
m2
11.085
m2
15.589
m2
13.337
m2
b. Bentuk Trapisium
152.136
m2
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
L (m)
Q1
23.00
Q2
15.59
=
=
Q1 + Q2
38.59
m1
38.590
AB.IDK (m2)
ATrs (m2)
AEMPERAN (m2)
LB.INDUK
81.250
13.000
34.813
83.750
0.150
APl
m1
( AB + AT + AE )-( Lx b)
116.501
Lxn
167.500
m1
40.200
m1
m2
n (buah)
B. Induk
83.750
Emperan
40.200
L'
207.700
m1
L Tembok
68.500
b
0.15
h
0.07
=
=
AB.Induk - (LTemb0ok x b) x h
93.5308
AB - A W
73.00
AW (m2)
77.125
4.13
m2
b. Bangunan teras
A1
6.000
A2
7.00
=
=
A1 + A2
m2
13.000
86.00
m2
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
AW2 (m2)
2.250
1.875
AW1 + AW2
4.125
( L1 + L2 ) x b
3.150
m2
L2 (m)
b (m)
2.50
2.75
0.60
m2
b. KM/ WC :
LW1
LW2
LP
5.50
1.09
1.4
m2
14.574
17.724
m2
1
2
3
4
5
6
7
8
LT (m)
LK (m)
LTK (m)
LWC (m)
LM (m)
LL (m)
h (m)
68.50
5.90
1.00
16.00
5.85
27.00
0.10
=
=
=
=
=
=
=
=
=
=
[( 2 x LT)-(LK+LTK+LW + LM+LL))xh
8.125
3
2
4
3
7
1
1
1
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
PERHITUNGAN VOLUME
NO.
IX
SKETS GAMBAR
PEKERJAAN FINISHING
VOLUME
SAT.
1. Cat Tembok
AAC (m2)
449.769
AAC
449.769
APl
116.501
[ 2 x ( b + h )] x L x n
m2
2. Cat Plafond
APl (m2)
116.501
m2
3. Menie Kayu
a. Untuk Kosen :
Type
b (m)
h (m)
L Kayu (m)
n (unit)
P1
0.04
0.12
6.98
P2
0.04
0.12
5.94
P3
0.04
0.12
4.96
J1
0.04
0.12
11.48
J2
0.04
0.12
7.16
J3
0.04
0.12
4.32
J3
0.04
0.12
5.72
BV 1
0.04
0.12
2.52
Am
6.701
=
=
m2
7.347
m2
9.165
1.382
m2
1.830
m2
3.174
0.806
TOTAL
m2
5.702
36.109
b. Untuk Listplank :
h (m)
L (m)
b (m)
0.350
80.400
0.03
( 2 x ( b + h )) x L
m2
61.104
133.322
m2
m2
4. Cat Kayu
a. Untuk Kusen
Type
A (m2)
h (m)
L Kayu (m)
n (unit)
P1
6.701
0.12
6.98
P2
5.702
0.12
5.94
P3
3.174
0.12
4.96
J1
7.347
0.12
11.48
J2
9.165
0.12
7.16
J3
1.382
0.12
4.32
J3
1.830
0.12
5.72
BV 1
0.806
0.12
2.52
Ac
Am -((LL x h) x n)
4.188
3.564
1.984
4.592
5.728
0.864
1.144
0.504
Ac
Am - (( b + h ) x L )
m2
m2
m2
m2
m2
m2
61.104
0.030
0.35
80.400
m2
30.552
53.120
m2
PERHITUNGAN VOLUME
NO.
SKETS GAMBAR
VOLUME
SAT.
5. Cat Seng
As (m2)
152.136
As
152.136
Apn x 2
=
=
=
=
=
=
=
=
=
=
=
=
11.261
m2
6. Teac oil
Apn (m2)
5.630
X
m2
6
2
14
28
21
58
28
8
30
8
1
Ls
REKAPITULASI VOLUME
NO.
URAIAN PEKERJAAN
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan
2 Pemasangan Bowplank + Vitset
3 Penyediaan Air Kerja
PEKERJAAN TANAH DAN URUGAN
1 Galian Tanah Pondasi
2 Urugan Tanah Kembali
3 Urugan Pasir di Bawah Pondasi
4 Urugan Pasir Peninggi Lantai
5 Urugan Tanah Peninggi Lantai
III PEKERJAAN PASANGAN DAN PLESTERAN
1 Pekerjaan Aanstamping
2 Pasangan Pondasi Batu Karang (1 pc : 5 psr)
3 Pasangan Tembok Trasraam (1 pc : 3 psr)
4 Pasangan Tembok Biasa (1 pc : 5 psr)
5 Plesteran Tembok Trasraam (1 pc : 3 psr)
6 Plesteran Tembok Biasa (1 pc : 5 psr)
7 Plesteran Pondasi Tepi Luar (1 pc : 4 psr)
8 Acian Tembok
9 Plesteran tiang teras
IV PEKERJAAN BETON
1 Cor Beton Sloof (1pc : 2psr : 3krl)
2 Cor Beton Kolom Praktis (1pc : 2psr : 3krl)
3 Cor Beton Kolom Teras (1pc : 2psr : 3krl)
4 Cor Beton Ringbalk (1pc : 2psr : 3krl)
5 Cor Beton Meja Dapur (1pc : 2psr : 3krl)
6 Cor Beton Neut (1pc : 2psr : 3krl)
VOLUME
SATUAN
231.000
53.000
1.000
m2
m1
LS
75.839
18.960
3.992
4.049
10.930
m3
m3
m3
m3
15.966
52.246
2.415
22.828
32.206
358.718
42.525
449.769
16.320
m3
m3
m3
m3
m2
m2
m2
m2
m2
2.408
1.273
1.224
2.513
0.603
0.010
m3
m3
m3
m3
m3
m3
0.677
5.630
5.018
2.938
1.500
4.602
80.400
0.320
m3
m2
m2
m2
m2
m3
m2
m2
II
Page 29
193382263.xls.ms_office
152.136
38.590
116.501
207.700
m2
m1
m2
m1
93.531
85.995
4.125
8.125
17.724
m2
m2
m2
m2
3
2
4
3
7
1
1
1
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
449.769
116.501
133.322
53.120
152.136
11.261
m2
m2
m2
m2
m2
m2
6
2
14
28
58
6
8
8
Buah
Buah
Buah
Buah
Buah
Buah
LS
LS
Page 30
193382263.xls.ms_office
ANALISA ANGKUTAN
1 SEMEN KUPANG
Jarak Angkut
L =
3.00 km
Jarak Angkut PP
= 2xL
Kecepatan rata -rata
=
20 km/jam
Lamanya waktu muat/bongkar
Waktu per trip
= (a : b) + c
Jumlah Trip perhari
=
7.00 jam
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
= (e x f)
Ongkos angkut
= g:h
Harga Di Tempat
Retribusi dengan 2.00 pekerja @ Rp.
22,500
(d)
=
=
=
=
=
=
=
=
=
=
=
=
=
2 BATU BATAKO
Jarak Angkut
L =
2.00 km
Jarak Angkut PP
= 2xL
Kecepatan rata -rata
=
20 km/jam
Lamanya waktu muat/bongkar
Waktu per trip
= (a : b) + c
Jumlah Trip perhari
=
7.00 jam
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
= (e x f)
Ongkos angkut
= g:h
Harga Di Tempat
Retribusi dengan 2.00 pekerja @ Rp.
22,500
=
=
=
=
=
=
=
=
=
=
=
(d)
=
=
(d)
22,500
6.00 km
20
0.83 jam
1.13 jam
6.1947 trip
150 sak
Rp.
750000
929.2
Rp. 807.142857
Rp.
29000
4x
22500
929.20354
Rp
Rp
96.86
(k)
29,904
4.00 km
20
0.83 jam
1.03 jam
6.7961 trip
1500 buah
Rp.
750000
4773
Rp. 157.133878
Rp.
1750
4x
22500
4773
Rp
Rp
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
18.86
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(k)
1,926
=
=
=
=
=
=
=
=
=
=
=
=
4.00 km
20
0.6 jam
0.8 jam
8.75 trip
m3
3
Rp.
750000
26.25
Rp. 28571.4286
Rp.
195000
Rp.
6000
4x
22500
26.25
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(k)
=
=
Rp. 3428.57143
(l)
Rp. Rp
233,000
4 PASIR URUG
Jarak Angkut
L =
2.00 km
Jarak Angkut PP
= 2xL
Kecepatan rata -rata
=
20 km/jam
Lamanya waktu muat/bongkar
Waktu per trip
= (a : b) + c
Jumlah Trip perhari
=
7.00 jam
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
= (e x f)
Ongkos angkut
= g:h
Harga Di Tempat
Retribusi dengan 2.00 pekerja @ Rp.
22,500
(d)
(d)
22,500
(d)
=
=
=
=
=
=
=
=
=
=
=
4.00 km
20
0.60 jam
0.80 jam
8.750 trip
m3
3
Rp.
750000
26.25
Rp. 28571.4286
Rp.
85000
4x
22500
26.25
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
=
=
Rp. 3428.57143
(k)
Rp
117,000
=
=
=
=
=
=
=
=
=
=
=
22.00 km
20
0.83 jam
1.93 jam
3.6269 trip
3
2.8 m
Rp.
750000
10.155
Rp. 73852.0408
Rp.
165000
4x
22500
10.1554404
=
=
Rp. 8862.2449
(k)
Rp. Rp
247,714
=
=
=
=
=
=
=
=
=
=
=
=
22.00 km
20
0.83 jam
1.93 jam
3.6269 trip
3
2.8 m
Rp.
750000
10.155
Rp. 73852.0408
Rp.
160000
Rp.
18000
4x
22500
10.1554404
=
=
Rp.
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(k)
8862.2449
(l)
Rp
260,714
7 KAYU
Jarak Angkut
L =
Jarak Angkut PP
=
Kecepatan rata -rata
=
Lamanya waktu muat/bongkar
Waktu per trip
=
Jumlah Trip perhari
=
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
=
Ongkos angkut
=
Harga Di Tempat :
Kayu Kelas I Balok
Kayu Kelas I Usuk
Kayu Kelas I Papan Tipis
Kayu Kelas I Papan Tebal
Kayu Kelas II Balok
Kayu Kelas II Usuk
Kayu Kelas II Papan Tipis
Kayu Kelas II Papan Tebal
Lyst Kaca
Lyst Plafon Profil
4.00 km
2xL
20 km/jam
(a : b) + c
7.00 jam
(d)
(e x f)
g:h
22,500
=
=
=
=
=
=
=
=
=
8.00 km
20
0.60 jam
1.00 jam
7
trip
m3
4
Rp.
750000
28
Rp 26,786
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
(j)
(j)
(j)
(j)
(j)
(j)
(j)
(j)
(j)
(j)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000,000
5,750,000
6,750,000
7,850,000
2,000,000
2,750,000
2,250,000
2,500,000
6,000
20,000
4x
22500
28
=
=
Rp. 3214.28571
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,030,000
5,780,000
6,780,000
7,880,000
2,030,000
2,780,000
2,280,000
2,530,000
36,000
50,000
(k)
8 PASIR COR
Jarak Angkut
L =
2.00 km
Jarak Angkut PP
= 2xL
Kecepatan rata -rata
=
20 km/jam
Lamanya waktu muat/bongkar
Waktu per trip
= (a : b) + c
Jumlah Trip perhari
=
7.00 jam
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
= (e x f)
Ongkos angkut
= g:h
Harga Di Tempat
Retribusi dengan 2.00 pekerja @ Rp.
22,500
(d)
=
=
=
=
=
=
=
=
=
=
=
4.00 km
20
0.60 jam
0.80 jam
8.750 trip
m3
3
Rp.
750000
26.25
Rp. 28571.4286
Rp.
195000
4x
22500
26.25
=
=
Rp. Rp
Rp
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
3,429
(k)
227,000
9 TANAH URUG
Jarak Angkut
L =
11.00 km
Jarak Angkut PP
= 2xL
Kecepatan rata -rata
=
20 km/jam
Lamanya waktu muat/bongkar
Waktu per trip
= (a : b) + c
Jumlah Trip perhari
=
7.00 jam
Kapasitas angkut per trip
Biaya Transport Truck per hari
Produksi per hari
= (e x f)
Ongkos angkut
= g:h
Harga Di Tempat: 2/3 cm
Pajak galian gol.C
Retribusi dengan 2.00 pekerja @ Rp.
17500
(d)
=
=
=
=
=
=
=
=
=
=
=
=
=
=
22.00 km
20
0.83 jam
1.93 jam
3.6269 trip
3
2.8 m
Rp.
750000
10.155
Rp. 73852.0408
Rp.
175000
Rp.
18000
4x
17500
10.1554404
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
(j)
(k)
Rp 6,893
(l)
Rp
273,745
JENIS/ MERK
SPESIFIKASI
SATUAN
Kelas A
Kelas B
Kelas C
2/3 Cm
U 30 cm
6 mm
8 mm
12 mm
0.12 mm
0.12 mm
0.12 mm
0.16 mm
-
Kg
m3
m3
m3
m3
m2
Buah
Buah
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Set
Liter
Kg
Kg
Kg
Kg
Kg
Pasang
Pasang
Pasang
Pasang
LS
LS
Kg
Kg
Buah
Buah
Buah
Pasang
Buah
m2
Buah
Stainles Steel
Altex
Altex
Eversbst
Arcel
Royal
Valencia
KIA
-
Milan Kw 2
Bayam
Bayam
Bayam
Bayam
-
5 cm
2 x putar
10 x 20
20 x20 cm
10 x 20
30 x 30 cm
6 x 12
5x7
4 x 25 cm
5x7
3 mm
5 mm
m2
m3
m3
m3
m3
m3
m3
m3
m3
Buah
Buah
m2
m2
HARGA
SATUAN (Rp)
105,000
10,000
140,000
107,500
91,000
247,714
260,714
1,926
2,500
56,000
59,500
73,000
11,000
10,000
10,000
3,000
195,000
4,500
20,000
25,000
50,000
24,500
16,500
5,000
1,000
5,000
6,000
500,000
500,000
11,000
6,000
100,000
100,000
12,500
13,500
100,000
73,000
78,000
73,000
83,000
5,030,000
5,780,000
6,780,000
7,880,000
2,030,000
2,780,000
2,280,000
2,530,000
5,000
50,000
60,000
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
Kertas Pasir
Lem Kayu
Lyst Kaca
Lyst Plafon Profil
Menie Kayu / Seng
Minyak Cat
Minyak Tanah
Olie
Pasir Pasang
Pasir Beton
Paku Halus
Paku
Paku Seng
Plat Jepit
Plat Beugel Gantung
Plamir Kayu
Plamir Tembok
Penyediaan air kerja
Pembersihan Kembali
Pembersihan Lahan
Rool Cat
Semen Kupang
Semen Warna
Seng gelombang BJLS
Seng licin BJLS
Tanah Urug
Teak oil
Pasir Urug
Tripleks
Tripleks Lapis Alminium
Teakwood
Vernis
Weber
Altex
-
4 cm
2 - 5 cm
5 - 12 cm
2 x 50.5 mm
50.5 mm
0.30mm
0.20mm
2.8 mm
2.8 mm
2.8 mm
-
Lembar
Kg
m
m
Kg
Liter
Liter
Liter
m3
m3
Kg
Kg
Kg
Kg
Kg
Kg
5 Kg
LS
LS
LS
Buah
Zak
Zak
Lembar
m
m3
m3
Lembar
Lembar
Lembar
Liter
3,000
27,500
36,000
50,000
13,500
20,000
2,500
233,000
227,000
12,000
9,500
14,000
11,000
10,000
16,500
5,000
29,904
15,000
93,000
30,000
273,745
20,000
117,000
84,000
105,500
96,000
25,000
JENIS BAHAN
Lampu TL
Lampu TL
Lampu Pijar
Lampu Pijar
Saklar Tunggal
Saklar Ganda
Stop Kontak
Fithing
Sekring Cast
Boks Sekring
MCB
Isolasi
Kabel
Kabel Roll
Titik Lampu kontak
Pasangan Titik Lampu
MEREK
SPESIFIKASI
Philips
Philips
Philips
Philips
Braco
Braco
Braco
NYY
20 watt
40 watt
25
15 watt
Tempel
30 Grup
-
1.5 mm
3 mm
-
(PER)
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Unit
Roll
Meter
Buah
-
18,000
22,500
14,000
4,000
15,000
15,000
13,500
4,000
2,500
20,000
-
HARGA
SATUAN
(Rp)
35,000.00
40,000.00
5,000
TENAGA KERJA
PEKERJA
MANDOR
TUKANG KAYU
TUKANG BATU
TUKANG BESI
TUKANG CAT
TUKANG LISTRIK
TUKANG PIPA
KEPALA TUKANG KAYU
KEPALA TUKANG BATU
KEPALA TUKANG BESI
KEPALA TUKANG CAT
KEPALA TUKANG LISTRIK
KEPALA TUKANG PIPA
SATUAN
HARGA SATUAN
22,500
32,000
32,000
32,000
32,000
32,000
32,000
32,000
35,000
35,000
35,000
35,000
35,000
35,000
2).
3).
4)
5).
6).
7).
8).
9).
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
2,280,000.00
2,030,000.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
1,350.00
96.00
11,172.00
7,917.00
114.00
20,649.00
@Rp.
@Rp.
22,500.00
32,000.00
Rp
Rp
Rp
45,000.00
1,280.00
46,280.00
Rp
11,570.00
Rp
46,280.00
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
273,744.90
Rp
Rp
Rp
Rp
9,000.00
1,280.00
301,119.39
311,399.39
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
117,000.00
Rp
Rp
Rp
Rp
9,000.00
1,280.00
128,700.00
138,980.00
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
247,714.29
Rp
Rp
Rp
Rp
33,750.00
2,400.00
272,485.71
308,635.71
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
247,714.29
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
81,000.00
5,760.00
38,400.00
8,750.00
122,325.00
272,485.71
93,112.08
621,832.80
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
1,925.99
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
101,250.00
7,200.00
48,000.00
5,250.00
39,213.90
1,925.99
133,969.92
336,809.81
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
1,925.99
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
101,250.00
7,200.00
48,000.00
5,250.00
39,213.90
1,925.99
133,969.92
336,809.81
193382263.xls.ms_office
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
640.00
6,400.00
700.00
3,471.70
4,662.03
24,873.73
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
640.00
6,400.00
700.00
4,613.40
3,681.18
25,034.58
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
640.00
6,400.00
700.00
6,943.40
1,716.49
Rp
25,399.89
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
640.00
6,400.00
700.00
6,943.40
5,338.20
Rp
29,021.60
13)
2
14). 1 m Acian Tembok
0.3600
orang pekerja
0.0180
orang mandor
0.1200
orang tukang
0.0120
orang kepala tukang
0.0154
zak semen Kupang
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
93,000.00
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
8,100.00
576.00
3,840.00
420.00
460.52
13,396.52
3
13). 1m Cor Beton Sloof dan Ringbalk (1 pc : 2 psr : 3 krl)
a. Beton Cor
6.0000
orang pekerja
@Rp.
0.3000
orang mandor
@Rp.
1.0000
orang tukang
@Rp.
0.1000
orang kepala tukang
@Rp.
m3 pasir cor
0.5400
@Rp.
m3 batu pecah 2/3
0.8200
@Rp.
8.5000
zak semen Kupang
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
227,000.00
260,714.29
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
135,000.00
9,600.00
32,000.00
3,500.00
122,580.00
213,785.71
254,184.00
770,649.71
b. Pembesian
9.0000
9.0000
3.0000
6.000
2.0000
orang pekerja
orang tukang
orang kepala tukang
kg besi beton
kg kawat ikat
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
35,000.00
73,000.00
11,000.00
Rp
Rp
Rp
Rp
Rp
Rp
202,500.00
288,000.00
105,000.00
438,000.00
22,000.00
1,055,500.00
c. Bekisting
2.0000
0.1000
5.0000
0.5000
0.3000
2.0000
orang pekerja
orang mandor
orang tukang
orang kepala tukang
m3 papan klas II
kg paku biasa
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
2,280,000.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
3,200.00
160,000.00
17,500.00
684,000.00
19,000.00
928,700.00
193382263.xls.ms_office
d. Pemeliharaan
Menyiram dan membongkar bekisting
4.0000
orang pekerja
@Rp.
22,500.00
TOTAL a + b + c + d
Rp
90,000.00
Rp
2,844,849.71
Rp
770,649.71
orang pekerja
orang tukang
orang kepala tukang
kg besi beton
kg kawat ikat
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
35,000.00
73,000.00
11,000.00
Rp
Rp
Rp
Rp
Rp
Rp
202,500.00
288,000.00
105,000.00
438,000.00
22,000.00
1,055,500.00
c. Bekisting
2.0000
0.1000
5.0000
0.5000
0.5600
2.0000
orang pekerja
orang mandor
orang tukang
orang kepala tukang
3
m papan klas II
kg paku biasa
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
2,280,000.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
3,200.00
160,000.00
17,500.00
1,276,800.00
19,000.00
1,521,500.00
Rp
90,000.00
Rp
3,437,649.71
Rp
3,437,649.71
d. Pemeliharaan
idem No. 13 d
TOTAL a + b + c + d
3
15). 1 m Cor Kolom Teras
idem No. 14
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
227,000.00
260,714.29
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
135,000.00
9,600.00
32,000.00
3,500.00
122,580.00
234,642.86
169,854.72
707,177.58
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
5,030,000.00
Rp
Rp
Rp
Rp
Rp
Rp
180,000.00
19,200.00
384,000.00
126,000.00
5,533,000.00
6,242,200.00
2
18). 1 m Daun Pintu Double Teacwood 3 mm
1.0000
orang pekerja
0.0250
orang mandor
0.1000
orang tukang
0.0100
orang kepala tukang
0.6944
lembar teacwood 3 mm
0.0200
kg lem kayu
0.2000
kg paku biasa (< 5 cm)
m3 papan kayu klas I
0.0350
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
96,000.00
27,500.00
12,000.00
7,880,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
800.00
3,200.00
350.00
66,662.40
550.00
2,400.00
275,800.00
372,262.40
193382263.xls.ms_office
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
7,880,000.00
27,500.00
12,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,000.00
2,560.00
96,000.00
10,500.00
315,200.00
550.00
2,400.00
445,210.00
22,500.00
32,000.00
32,000.00
35,000.00
96,000.00
105,500.00
27,500.00
12,000.00
7,880,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
800.00
3,200.00
350.00
33,331.20
36,629.60
275.00
2,400.00
275,800.00
375,285.80
2
21). 1 m Memasang Daun Jendela Kaca 3 mm
0.0500
orang pekerja
0.0025
orang mandor
0.1150
orang tukang
0.0115
orang kepala tukang
0.1500
kg dumpul
m2 kaca 3 mm
0.8704
m3 papan klas I
0.0100
0.1500
kg paku halus
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
16,500.00
50,000.00
7,880,000.00
12,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
80.00
3,680.00
402.50
2,475.00
43,520.00
78,800.00
1,800.00
131,882.50
1
22). 1 m Memasang Ventilasi dan Jelusi
0.2800
orang pekerja
0.0140
orang mandor
0.8000
orang tukang
0.1800
orang kepala tukang
m3 papan klas I
0.0063
0.2000
kg paku Biasa
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
7,880,000.00
12,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,300.00
448.00
25,600.00
6,300.00
49,644.00
2,400.00
90,692.00
3
22). 1 m Kuda - Kuda/ Gording Kayu Klas II
8.0000
orang pekerja
0.4000
orang mandor
12.0000
orang tukang
2.4000
orang kepala tukang
m3 kayu klas II
1.1000
0.1000
kg paku biasa (> 5 cm)
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
2,030,000.00
9,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
180,000.00
12,800.00
384,000.00
84,000.00
2,233,000.00
950.00
2,894,750.00
1
23). 1 m Lisplank Kayu Klas I
0.2800
orang pekerja
0.0140
orang mandor
0.8000
orang tukang
0.0800
orang kepala tukang
m3 papan klas I
0.0120
0.1000
kg paku biasa (< 5 cm)
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
7,880,000.00
12,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,300.00
448.00
25,600.00
2,800.00
94,560.00
1,200.00
130,908.00
193382263.xls.ms_office
22,500.00
32,000.00
35,000.00
93,000.00
14,000.00
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
6,400.00
700.00
82,770.00
2,800.00
94,920.00
22,500.00
32,000.00
35,000.00
30,000.00
14,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,625.00
8,000.00
875.00
180,000.00
2,800.00
197,300.00
19,730.00
22,500.00
32,000.00
32,000.00
35,000.00
84,000.00
5,780,000.00
9,500.00
12,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,300.00
448.00
25,600.00
2,800.00
29,164.80
75,718.00
1,900.00
240.00
142,170.80
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
50,000.00
12,000.00
Rp
Rp
Rp
Rp
Rp
562.50
80.00
50,000.00
192.00
50,834.50
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
800.00
8,000.00
875.00
10,252.00
8,074.08
39,251.08
2
29). 1 m Memasang Ubin Keramik 30 x 30 cm
0.5000
orang pekerja
0.0250
orang mandor
0.2500
orang tukang
0.0250
orang kepala tukang
m3 pasir pasang
0.0440
0.1500
kg semen warna
2
m ubin keramik 30 x 30 cm
1.0000
0.2700
zak semen Kupang
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
15,000.00
83,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
800.00
8,000.00
875.00
10,252.00
2,250.00
83,000.00
8,074.08
124,501.08
2
20). 1 m Memasang Ubin Mozaik 20 x 20 cm
0.5000
orang pekerja
0.0250
orang mandor
0.2500
orang tukang
0.0250
orang kepala tukang
m3 pasir pasang
0.0440
0.1500
kg semen warna
m2 ubin mozaik 20 x 20 cm
1.0000
0.2700
zak semen Kupang
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
15,000.00
78,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
800.00
8,000.00
875.00
10,252.00
2,250.00
78,000.00
8,074.08
119,501.08
28)
193382263.xls.ms_office
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
15,000.00
73,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
320.00
3,200.00
350.00
4,660.00
300.00
73,000.00
7,476.00
93,806.00
2
32). 1 m Memasang Tegel Porselin 10 x 20 cm
0.5000
orang pekerja
0.0250
orang mandor
0.2500
orang tukang
0.0250
orang kepala tukang
3
m pasir pasang
0.0440
0.3000
kg semen warna
2
m ubin keramik 10 x 20 cm
1.0000
0.2700
zak semen Kupang
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
15,000.00
73,000.00
29,904.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
800.00
8,000.00
875.00
10,252.00
4,500.00
73,000.00
8,074.08
116,751.08
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
50,000.00
3,000.00
5,000.00
16,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
80.00
3,680.00
402.50
12,500.00
600.00
250.00
1,320.00
19,957.50
2
34). 1 m Mengecat Plafond
0.0500
orang pekerja
0.0025
orang mandor
0.0750
orang tukang
0.0075
orang kepala tukang
0.2500
kg cat tembok Altex
0.2000
lembar amplas
0.0250
buah kwas roll
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
50,000.00
3,000.00
5,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
80.00
2,400.00
262.50
12,500.00
600.00
125.00
17,092.50
2
35). 100 m Menie Bidang Kayu/ Besi
8.0000
orang pekerja
0.3000
orang mandor
18.0000
orang tukang
1.2000
orang kepala tukang
18.0000
kg menie kayu
10.0000
buah kwas biasa
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
13,500.00
5,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
180,000.00
9,600.00
576,000.00
42,000.00
243,000.00
50,000.00
1,100,600.00
11,006.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
33,750.00
240.00
72,000.00
7,875.00
28,400.00
71,000.00
5,000.00
218,265.00
21,826.50
1 m2 Menie
2
36). 10 m Mengecat Kilap Dengan Cat Jadi
1.5000
orang pekerja
0.0075
orang mandor
2.2500
orang tukang
0.2250
orang kepala tukang
1.4200
kg cat dasar
2.8400
kg cat kilap merk Altox
1.0000
buah kuas biasa
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
20,000.00
25,000.00
5,000.00
1 m2 Cat Jadi
193382263.xls.ms_office
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
13,500.00
3,000.00
5,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,350.00
96.00
3,200.00
350.00
3,375.00
600.00
250.00
9,221.00
2
37). 1 m Teak Oil
0.1500
0.0075
0.7500
0.0750
0.2000
0.2500
orang pekerja
orang mandor
orang tukang
orang kepala tukang
lembar amplas
teak oil
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
3,000.00
20,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,375.00
240.00
24,000.00
2,625.00
600.00
5,000.00
35,840.00
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
@Rp.
22,500.00
32,000.00
32,000.00
35,000.00
233,000.00
247,714.29
29,904.00
2,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,465.00
1,526.40
10,176.00
2,318.75
32,416.13
72,208.71
24,674.70
2,500.00
167,285.69
193382263.xls.ms_office
Jenis Pekerjaan
2
PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Bowplank + Vitset
Penyediaan Air Kerja
Sat.
3
II.
1
2
3
4
5
m
m3
3
m
3
m
3
m
III.
1
2
3
4
5
6
7
IV.
1
2
3
4
5
6
m2
1
m
LS
Volume
4
Harga Satuan
5
Bobot
7
20,649.00
Rp
Rp
Rp
0
1,094,397.00
1,094,397.00
0.000
0.532
0.000
0.532
75.839
18.960
3.992
4.049
10.930
Rp
46,280.00
Rp
11,570.00
Rp
138,980.00
Rp
138,980.00
Rp
311,399.39
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
3,509,805.78
219,362.86
554,738.67
562,782.14
3,403,673.16
8,250,362.61
1.707
0.107
0.270
0.274
1.655
4.012
m
3
m
3
m
m3
2
m
m2
2
m
m2
m2
15.966
52.246
2.415
22.828
32.206
358.718
42.525
16.320
449.769
Rp
308,635.71
Rp
621,832.80
Rp
336,809.81
Rp
336,809.81
Rp
24,873.73
Rp
25,034.58
Rp
25,399.89
Rp
29,021.60
Rp
13,396.52
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,927,677.81
32,488,431.88
813,547.26
7,688,829.07
801,083.46
8,980,355.33
1,080,130.31
473,632.51
6,025,340.12
63,279,027.75
2.396
15.797
0.396
3.739
0.390
4.367
0.525
0.230
2.930
30.768
PEKERJAAN BETON
Cor Beton Sloof (1pc : 2psr : 3krl)
Cor Beton Kolom Praktis (1pc : 2psr : 3krl)
Cor Beton Kolom Teras (1pc : 2psr : 3krl)
Cor Beton Ringbalk (1pc : 2psr : 3krl)
Cor Beton Meja Dapur (1pc : 2psr : 3krl)
Cor Beton Neut (1pc : 2psr : 3krl)
m3
m3
m3
m3
m3
m3
2.408
1.273
1.224
2.513
0.603
0.010
Rp
2,844,849.71
Rp
3,437,649.71
Rp
3,437,649.71
Rp
2,844,849.71
Rp
3,437,649.71
Rp
707,177.58
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,848,975.69
4,375,990.58
4,207,683.25
7,147,684.91
2,072,902.78
6,788.90
24,660,026.11
3.330
2.128
2.046
3.475
1.008
0.003
11.991
V.
1
2
3
4
5
6
7
8
m3
m2
m2
2
m
m2
m3
m1
m1
0.677
5.630
5.018
2.938
1.500
4.602
80.400
0.320
Rp
6,242,200.00
Rp
445,210.00
Rp
372,262.40
Rp
375,285.80
Rp
131,882.50
Rp
2,894,750.00
Rp
130,908.00
Rp
90,692.00
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,226,219.09
2,506,710.38
1,868,161.63
1,102,439.57
197,823.75
13,320,944.76
10,525,003.20
29,021.44
33,776,323.82
2.055
1.219
0.908
0.536
0.096
6.477
5.118
0.014
16.423
VI.
1
2
3
4
m2
m1
m2
m1
152.136
38.590
116.501
207.700
Rp
94,920.00
Rp
19,730.00
Rp
142,170.80
Rp
50,834.50
TOTAL
Rp
Rp
Rp
Rp
Rp
14,440,773.67
761,380.70
16,562,997.72
10,558,325.65
42,323,477.74
7.022
0.370
8.053
5.134
20.579
VII.
1
2
3
4
5
PEKERJAAN LANTAI
Pasangan Rabat
Pasangan Tegel Keramik 30/30
Pasangan Tegel Mozaik 20/20
Pasangan Tegel Plint 10/30
Pasangan Tegel Porselen 10/20
m3
m2
m2
m2
m2
93.53075
85.995
4.125
8.125
17.724
Rp
39,251.08
Rp
124,501.08
Rp
119,501.08
Rp
93,806.00
Rp
116,751.08
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
3,671,182.95
10,706,470.37
492,941.96
762,173.75
2,069,296.14
14,030,882.22
1.785
5.206
0.240
0.371
1.006
6.822
VIII.
2
3
4
5
6
7
8
9
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
4
2
4
3
7
1
1
1
Rp
40,000.000
Rp
35,000.000
Rp
5,000.00
Rp
18,000.00
Rp
22,500.00
Rp
14,000.00
Rp
15,000.00
Rp
105,000.00
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
160,000.00
70,000.00
20,000.00
54,000.00
157,500.00
14,000.00
15,000.00
105,000.00
595,500.00
0.078
0.034
0.010
0.026
0.077
0.007
0.007
0.051
0.290
Rp
Rp
Rp
Rp
8,976,264.82
1,991,288.21
1,467,337.53
1,328,000.00
4.365
0.968
0.713
0.646
IX.
1
2
3
4
PEKERJAAN FINISHING
Cat Tembok
Cat Plafond
Menie Kayu Untuk Kosen & Lisplank
Cat Kayu
m2
m2
m2
m2
231.000 53.000 Rp
1
-
Total Harga
6
449.769
116.501
133.322
53.120
Rp
Rp
Rp
Rp
193382263.xls.ms_office
19,957.50
17,092.50
11,006.00
25,000.00
5
6
Cat Seng
Teak Oil
X.
1
2
3
4
5
6
7
m
2
m
Buah
Buah
Buah
Buah
Buah
Buah
LS
LS
152.136 Rp
9,221.00
11.261 Rp
35,840.00
TOTAL
Rp
Rp
Rp
1,402,848.44
403,587.07
15,569,326.07
0.682
0.196
7.570
Rp
100,000.00
Rp
100,000.00
Rp
5,000.00
Rp
5,000.00
Rp
12,500.00
Rp
10,000.00
Rp
11,000.00
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000.00
200,000.00
70,000.00
140,000.00
725,000.00
60,000.00
88,000.00
1,883,000.00
0.292
0.097
0.034
0.068
0.353
0.029
0.043
0.916
1.000 Rp
200,000.00
TOTAL
Rp
Rp
200,000.00
205,662,323.32
6
2
14
28
58
6
8
193382263.xls.ms_office
0.097
100.000
REKAPITULASI
No.
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
Uraian Pekerjaan
Harga
Pekerjaan Persiapan
Pekerjaan Tanah dan Urugan
Pekerjaan Pasangan dan Plesteran
Pekerjaan Beton
Pekerjaan Kayu dan Kaca
Pekerjaan Atap dan Plafond
Pekerjaan Lantai
Pekerjaan Instalasi Listrik dan Air
Pekerjaan Finishing
Pekerjaan Penggantung dan Pengunci
Pekerjaan Lain - Lain
Bobot
%
0.532
4.012
30.768
11.991
16.423
20.579
6.822
0.290
7.570
0.916
0.097
Rp
1,094,397.00
Rp
8,250,362.61
Rp
63,279,027.75
Rp
24,660,026.11
Rp
33,776,323.82
Rp
42,323,477.74
Rp
14,030,882.22
Rp
595,500.00
Rp
15,569,326.07
Rp
1,883,000.00
Rp
200,000.00
Total
= Rp
205,662,323.32
PPN 10 %
= Rp
20,566,232.33
100.000
Jumlah
= Rp
226,228,555.65
Pembulatan
= Rp
226,105,513.00
Dua Ratus Dua Puluh Enam Juta Seratus Lima Ribu Lima Ratus Tiga Belas Rupiah
=
=
Harga/ m2 bangunan
=
=
Rp
226,228,555.6
94.250
2
2,400,302.98 /m
II.
PEKERJAAN PERSIAPAN
* 1 m1 Pemasangan Bowplank + Vitset
pekerja
=
0.0600 x
mandor
=
0.0030 x
PEKERJAAN TANAH DAN URUGAN
1 Galian Tanah pondasi
pekerja
=
2.0000
mandor
=
0.0400
2 Urugan Tanah Kembali
pekerja
=
2.0000
mandor
=
0.0400
3 Urugan Pasir Di Bawah Pondasi
pekerja
=
0.4000
mandor
=
0.0400
4 Urugan Tanah Peninggi Lantai
pekerja
=
1.1000
mandor
=
0.0000
4 Urugan Pasir Peninggi Lantai
pekerja
=
0.4000
mandor
=
0.0400
TOTAL :
pekerja
=
39.2553
mandor
=
0.8655
53.000 /
53.000 /
6
6
=
=
0.530
0.027
orang
orang
x
x
75.839 /
75.839 /
6
6
=
=
25.280
0.506
orang
orang
x
x
18.960 /
18.960 /
6 x
6 x
=
=
12.640
0.253
orang
orang
x
x
3.992 /
3.992 /
=
=
0.266
0.027
orang
orang
x
x
10.930 /
10.930 /
6 x
6 x
2
2
=
=
4.008
0.000
orang
orang
x
x
4.049 /
4.049 /
6 x
6 x
2
2
=
=
0.540
0.054
orang
orang
=
=
3.992
0.200
orang
orang
2
2
6
6
orang
orang
/
/
6
6
/
/
/
/
6
6
6
6
x
x
x
x
2
2
2
2
=
=
=
=
62.696
3.135
20.899
4.354
orang
orang
orang
orang
/
/
/
/
6
6
6
6
x
x
x
x
2
2
2
2
=
=
=
=
3.623
0.181
1.208
0.121
orang
orang
orang
orang
/
/
/
/
6
6
6
6
x
x
x
x
3
3
3
3
=
=
=
=
51.364
2.568
17.121
1.712
orang
orang
orang
orang
/
/
/
/
6
6
6
6
=
=
=
=
2.147
0.107
1.074
0.107
orang
orang
orang
orang
/
/
/
/
6
6
6
6
=
=
=
=
47.829
2.391
23.915
2.391
orang
orang
orang
orang
x
x
x
x
2
2
2
2
TOTAL :
pekerja
mandor
tukang batu
kepala tukang batu
=
=
=
=
255.4436
12.7722
92.6192
11.5259
/
/
/
/
6
6
6
6
=
=
=
=
2.835
0.142
1.418
0.142
orang
orang
orang
orang
/
/
/
/
6
6
6
6
x
x
x
x
3
3
3
3
=
=
=
=
80.958
4.048
26.986
2.699
orang
orang
orang
orang
6
6
6
6
6
6
6
6
x
x
x
x
x
x
x
x
3
3
3
3
3
3
3
3
=
=
=
=
=
=
=
=
25.279
0.482
1.204
10.834
6.019
0.120
3.611
0.602
orang
orang
orang
orang
orang
orang
orang
orang
6
6
6
6
6
6
6
6
x
x
x
x
x
x
x
x
3
3
3
3
3
3
3
3
=
=
=
=
=
=
=
=
13.366
0.255
0.636
5.728
3.182
0.064
1.909
0.318
orang
orang
orang
orang
orang
orang
orang
orang
=
=
=
=
=
=
=
=
4.284
0.082
0.204
1.836
1.020
0.020
0.612
0.102
orang
orang
orang
orang
orang
orang
orang
orang
=
=
=
=
=
=
=
=
26.381
0.503
1.256
11.306
6.281
0.126
3.769
0.628
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
x
x
x
x
x
x
x
x
3
3
3
3
3
3
3
3
TOTAL :
pekerja
mandor
tukang batu
tukang besi
tukang kayu
kepala tukang batu
kepala tukang besi
kepala tukang kayu
V.
=
=
=
=
=
=
=
=
71.4302
1.3609
3.4026
30.6088
17.0049
0.3403
10.2029
1.7005
/
/
/
/
/
/
/
/
6
6
6
6
6
6
6
6
=
=
=
=
=
=
=
=
2.111
0.040
0.101
0.905
0.503
0.010
0.302
0.050
orang
orang
orang
orang
orang
orang
orang
orang
/
/
/
/
6
6
6
6
=
=
=
=
0.010
0.000
0.002
0.0002
orang
orang
orang
orang
=
=
=
=
2.708
0.203
4.062
1.219
orang
orang
orang
orang
=
=
=
=
0.751
0.075
2.815
0.282
orang
orang
orang
orang
=
=
=
=
0.836
0.021
0.084
0.008
orang
orang
orang
orang
=
=
=
=
0.490
0.012
0.049
0.005
orang
orang
orang
orang
=
=
=
=
0.025
0.001
0.058
0.006
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
orang
TOTAL :
pekerja
mandor
tukang kayu
kepala tukang kayu
=
=
=
=
x
x
x
x
80.400
80.400
80.400
80.400
/
/
/
/
6
6
6
6
x
x
x
x
2
2
2
2
=
=
=
=
7.504
0.375
21.440
2.144
orang
orang
orang
orang
x
x
x
x
4.602
4.602
4.602
4.602
/
/
/
/
6
6
6
6
x
x
x
x
3
3
3
3
=
=
=
=
18.407
0.920
27.611
5.522
orang
orang
orang
orang
x
x
x
x
0.320
0.320
0.320
0.320
/
/
/
/
6
6
6
6
x
x
x
x
2
2
2
2
=
=
=
=
0.030
0.001
0.085
0.019
orang
orang
orang
orang
2
2
2
=
=
=
5.071
10.142
1.014
orang
orang
orang
10
10
10
=
=
=
0.161
0.161
0.016
orang
orang
orang
3
3
3
3
=
=
=
=
16.310
0.816
46.600
4.660
orang
orang
orang
orang
=
=
0.865
0.087
orang
orang
=
=
=
=
21.499
1.075
10.749
1.075
orang
orang
orang
orang
=
=
=
=
0.344
0.017
0.172
0.017
orang
orang
orang
orang
30.7508
1.6096
56.2034
9.2045
orang
orang
orang
orang
=
=
=
=
22.4075
0.9020
56.9035
5.6903
orang
orang
orang
orang
85.995
85.995
85.995
85.995
/
/
/
/
6
6
6
6
4.125
4.125
4.125
4.125
/
/
/
/
6
6
6
6
x
x
x
x
3
3
3
3
TOTAL :
pekerja
mandor
tukang batu
kepala tukang batu
=
=
=
=
=
=
=
=
25.0673
1.2534
12.5337
1.2534
8.125
8.125
8.125
8.125
/
/
/
/
6
6
6
6
17.724
17.724
17.724
17.724
/
/
/
/
6
6
6
6
x
x
x
x
x
x
x
x
=
=
=
=
0.271
0.014
0.135
0.014
orang
orang
orang
orang
2
2
2
2
=
=
=
=
2.954
0.148
1.477
0.148
orang
orang
orang
orang
3
3
3
3
=
=
=
=
11.244
0.562
25.862
2.586
orang
orang
orang
orang
=
=
=
=
0.971
0.049
1.456
0.146
orang
orang
orang
orang
orang
orang
orang
orang
0.0500
0.0025
0.1150
0.0115
x
x
x
x
449.769
449.769
449.769
449.769
/
/
/
/
6
6
6
6
0.0500
0.0025
0.0750
0.0075
x
x
x
x
116.501
116.501
116.501
116.501
/
/
/
/
6
6
6
6
8.0000
0.3000
18.0000
1.2000
x
x
x
x
133.322
133.322
133.322
133.322
/
/
/
/
6
6
6
6
x
x
x
x
100
100
100
100
x
x
x
x
2
2
2
2
=
=
=
=
3.555
0.133
7.999
0.533
orang
orang
orang
orang
1.5000
0.0075
2.2500
0.2250
x
x
x
x
53.120
53.120
53.120
53.120
/
/
/
/
6
6
6
6
x
x
x
x
10
10
10
10
x
x
x
x
2
2
2
2
=
=
=
=
2.656
0.013
3.984
0.398
orang
orang
orang
orang
0.1500
0.0075
0.7500
0.0750
x
x
x
x
11.261
11.261
11.261
11.261
/
/
/
/
6
6
6
6
=
=
=
=
0.282
0.014
1.408
0.141
orang
orang
orang
orang
0.0600
0.0030
0.1000
0.0100
x
x
x
x
152.136
152.136
152.136
152.136
/
/
/
/
6
6
6
6
=
=
=
=
1.521
0.076
2.536
0.254
orang
orang
orang
orang
20.2292
0.8475
43.2445
4.0578
orang
orang
orang
orang
II.
III.
IV.
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
2
* 1 m Pasangan Bowplank + Vitset
papan kayu klas II
usuk klas II
paku biasa
PEKERJAAN TANAH & URUGAN
3
3 1 m Urugan Pasir Di Bawah Pondasi
pasir urug
3
4 1 m Urugan Pasir Peninggi Lantai
pasir urug
Koefisien
Volume
=
=
=
0.0049
0.0039
0.0120
x
x
x
53.0000
53.0000
53.0000
=
=
=
1.1000
3.9915
1.1000
4.0494
1.1000
15.9660
0.5250
1.1000
3.1137
x
x
x
52.2463
52.2463
52.2463
=
=
=
0.1683
1.0000
4.4800
x
x
x
2.4155
2.4155
2.4155
=
=
=
0.1683
1.0000
4.4800
x
x
x
22.8284
22.8284
22.8284
=
=
=
0.0149
0.1559
x
x
32.2060
32.2060
=
=
0.0198
0.1231
x
x
358.7180
358.7180
=
=
0.0298
0.0574
x
x
42.5250
42.5250
=
=
0.0154
449.7690
x
x
x
x
x
x
x
2.4075
2.4075
2.4075
2.4075
2.4075
2.4075
2.4075
=
=
=
=
=
=
=
x
x
x
x
x
x
x
1.2730
1.2730
1.2730
1.2730
1.2730
1.2730
1.2730
=
=
=
=
=
=
=
PEKERJAAN BETON
1 1 m2 Pasangan Beton Sloof (1pc : 2psr : 3krl)
pasir cor
=
0.5400
batu pecah 2/3 cm
=
0.8200
semen Kupang
=
8.5000
besi beton
=
6.0000
kawat ikat
=
2.0000
papan klas II lokal
=
0.3000
paku biasa
=
2.0000
2 1 m2 Pasangan Beton Kolom Praktis (1pc : 2psr : 3krl)
pasir cor
=
0.5400
batu pecah 2/3 cm
=
0.8200
semen Kupang
=
8.5000
besi beton
=
6.0000
kawat ikat
=
2.0000
papan klas II lokal
=
0.5600
paku biasa
=
2.0000
V.
PEKERJAAN KAYU
3
1 1 m Pasangan Kayu Kosen Klas I (Bayam)
kayu klas I (Bayam)
=
1.1000
2
2 1 m Pasangan Daun Pintu Panil Kayu
papan kayu klas I
=
0.0400
lem kayu
=
0.0200
paku biasa
=
0.2000
2
3 1 m Pasangan Daun Pintu Double Teacwood
lembar teacwood 3 mm
=
0.6944
lem kayu
=
0.0200
paku halus
=
0.2000
papan kayu klas I
=
0.0350
2
4 1 m Pasangan Daun Pintu Double Teacwood Lapis Alluminium
lembar tripleks 3 mm lapis aluminium
=
0.3472
lembar teacwood 3 mm
=
0.3472
lem kayu
=
0.0100
paku halus
=
0.2000
papan kayu klas I
=
0.0350
2
5 1 m Pasangan Daun Jendela Kaca Dan Ventilasi
dempul
=
0.1500
kaca 3 mm
=
0.8704
papan kayu klas I
=
0.0100
paku halus
=
0.1500
3
6 1 m Pasangan Kayu Kap dan Gording
kayu klas II
=
1.1000
paku biasa
=
0.1000
x
x
x
x
x
x
x
1.2240
1.2240
1.2240
1.2240
1.2240
1.2240
1.2240
=
=
=
=
=
=
=
x
x
x
x
x
x
x
2.5125
2.5125
2.5125
2.5125
2.5125
2.5125
2.5125
=
=
=
=
=
=
=
x
x
x
x
x
x
x
0.6030
0.6030
0.6030
0.6030
0.6030
0.6030
0.6030
=
=
=
=
=
=
=
x
x
x
0.0096
0.0096
0.0096
=
=
=
0.6770
x
x
x
5.6304
5.6304
5.6304
=
=
=
x
x
x
x
5.0184
5.0184
5.0184
5.0184
=
=
=
=
x
x
x
x
x
2.9376
2.9376
2.9376
2.9376
2.9376
=
=
=
=
=
x
x
x
x
1.5000
1.5000
1.5000
1.5000
=
=
=
=
x
x
4.6018
4.6018
=
=
=
=
0.0120
0.1000
x
x
80.4000
80.4000
=
=
=
=
0.0063
0.2000
x
x
0.3200
0.3200
=
=
x
x
152.1363
152.1363
=
=
38.5900
=
=
=
=
VI.
paku seng
3
VII.
0.2000
38.5900
=
=
=
=
0.3472
0.0131
0.2000
0.0200
x
x
x
x
116.5007
116.5007
116.5007
116.5007
=
=
=
=
=
=
1.0000
0.0160
x
x
207.7000
207.7000
=
=
=
=
=
0.0440
0.1500
1.0000
x
x
x
85.9950
85.9950
85.9950
semen Kupang
1 m2 Pasangan Tegel Mozaik 20 x 20 cm
pasir pasang
semen warna
ubin keramik
0.2700
85.9950
=
=
=
=
=
=
=
=
0.0440
0.1500
1.0000
x
x
x
4.1250
4.1250
4.1250
semen Kupang
1 m2 Pasangan Tegel Plint 10 x 30 cm
pasir pasang
semen warna
ubin keramik
0.2700
4.1250
=
=
=
0.0200
0.0200
1.0000
x
x
x
8.1250
8.1250
8.1250
semen Kupang
1 m2 Pasangan Tegel Porselin 10 x 20 cm
pasir pasang
semen warna
ubin keramik
0.2500
8.1250
=
=
=
0.0440
0.3000
1.0000
x
x
x
17.7240
17.7240
17.7240
0.2700
17.7240
=
=
=
=
=
=
=
=
=
=
#REF!
3
2
4
3
7
1
1
1
#REF!
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
PEKERJAAN LANTAI
2
1 1 m Pasangan Tegel Keramik 30 x 30 cm
pasir pasang
semen warna
ubin keramik
semen Kupang
VIII. PASANGAN INSTALASI LISTRIK DAN AIR
1 Pasangan Titik Lampu
2 Pasangan Lampu TL 40 Watt
3 Pasangan Lampu TL 20 Watt
4 Pasangan Lampu Pijar 25 Watt
5 Pasangan Saklar Tunggal
6 Pasangan Saklar Ganda
7 Pasangan Stop kontak
8 Pasangan Sekring Cast
9 Pasangan Arde pembumian
10 Pasangan Wastafel
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
11
12
13
14
15
16
17
IX.
=
=
=
=
=
=
=
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
buah
buah
buah
LS
LS
buah
buah
=
=
=
=
0.2500
0.2000
0.0500
0.0800
x
x
x
x
449.7690
449.7690
449.7690
449.7690
=
=
=
=
=
=
=
0.2500
0.2000
0.0250
x
x
x
116.5007
116.5007
116.5007
=
=
=
18.0000
133.3216
10.0000
133.3216
=
=
=
=
1.4200
53.1200
cat kilap
2.8400
53.1200
kwas biasa
1.0000
53.1200
=
=
0.2000
0.2500
x
x
11.2608
11.2608
=
=
=
=
=
0.2500
0.2000
0.0500
x
x
x
152.1363
152.1363
152.1363
=
=
=
=
=
=
=
=
=
=
6
2
14
28
58
6
8
=
=
=
=
0.1391
0.2915
0.8251
1.0000
#REF!
#REF!
#REF!
#REF!
=
=
=
=
PEKERJAAN FINISHING
2
1 1 m Cat Tembok
cat tembok
ampelas
kwas roll
plamir
2
2 1 m Cat Tembok
cat plafond
ampelas
kwas roll
2
3 100 m Menie
menie
kwas biasa
4
X.
XI.
10 m2 Mengecat Kayu
cat dasar
1 m2 Teak Oil
Ampelas
teak oil
1 m2 Cat Seng
cat seng
ampelas
kwas biasa
=
=
=
=
=
=
buah
buah
buah
buah
buah
buah
LS
x
x
x
x
BUTUHAN MATERIAL
Kebutuhan material
satuan
0.2597
0.2067
0.6360
m3
m3
kg
4.3907
m3
4.4543
m3
17.5626
m3
27.4293
57.4709
162.6791
m3
m3
zak
0.4065
2.4155
10.8212
m3
buah
zak
3.8420
22.8284
102.2712
m3
buah
zak
0.4799
5.0209
m3
zak
7.1026
44.1582
m3
zak
1.2672
2.4409
m3
zak
6.9264
zak
1.3001
1.9742
20.4638
14.4450
4.8150
0.7223
4.8150
m3
m3
zak
kg
kg
m3
kg
0.6874
1.0438
10.8202
7.6378
2.5459
0.7129
2.5459
m3
m3
zak
kg
kg
m3
kg
0.6610
1.0037
10.4040
7.3440
2.4480
0.6854
2.4480
m3
m3
zak
kg
kg
m3
kg
1.3568
2.0603
21.3563
15.0750
5.0250
0.7538
5.0250
m3
m3
zak
kg
kg
m3
kg
0.3256
0.4945
5.1255
3.6180
1.2060
0.3377
1.2060
m3
m3
zak
kg
kg
m3
kg
0.0052
0.0086
0.0545
m3
m3
zak
0.7447
m3
0.2252
0.1126
1.1261
m3
kg
kg
3.4848
0.1004
1.0037
0.1756
lembar
kg
kg
m3
1.0199
1.0199
0.0294
0.5875
0.1028
lembar
lembar
kg
kg
m3
0.2250
1.3056
0.0150
0.2250
kg
m2
m3
kg
5.0619
0.4602
m3
kg
0.9648
8.0400
m3
kg
0.0020
0.0640
m3
kg
135.4013
30.4273
lembar
kg
231.5400 / 10
23.1540
lembar
7.7180 / 10
0.7718
kg
40.4490
1.5262
23.3001
2.3300
207.7000
3.3232
lembar
m3
kg
kg
m1
kg
m3
3.7838
12.8993
kg
85.9950 / 11
7.8177
dos
23.2187
zak
m3
0.1815
0.6188
kg
4.1250 / 25
0.1650
dos
1.1138
zak
m3
0.1625
0.1625
kg
8.1250 / 33
0.2462
dos
2.0313
zak
m3
0.7799
5.3172
kg
17.7240 / 50
0.3545
dos
4.7855
zak
112.4423
89.9538
22.4885
35.9815
kg
lembar
buah
kg
29.1252
23.3001
2.9125
kg
lembar
buah
2,399.7888 / 100
23.9979
kg
1,333.2160 / 100
13.3322
buah
75.4304 / 10
7.5430
kg
150.8608 / 10
15.0861
kg
53.1200 / 10
5.3120
buah
#REF!
#REF!
#REF!
#REF!
2.2522
2.8152
lembar
liter
38.0341
30.4273
7.6068
kg
lembar
buah
m3
m3
zak
m1