1009015009
1009015011
Norbertus Dwi A. P.
1009015026
Destiana Bastian
1009015052
FAKULTAS TEKNIK
UNIVERSITAS MULAWARMAN
2013
URAIAN
1
2
3
4
Pekerja
Tukang
Kepala tukang
Mandor
OH
OH
OH
OH
63,857.12
86,714.32
98,142.88
98,142.88
Dilokasi
Dilokasi
Dilokasi
Dilokasi
M3
M3
M3
M3
Bh
Bh
Bh
Bh
203,800.00
262,900.00
24,000.00
225,000.00
700.00
77,000.00
34,840.00
16,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
1
2
3
4
5
6
7
8
SAT
HARGA SATUAN
( Rp )
KETERANGAN
9
10
11
12
13
14
15
16
17
18
Keramik lantai 20 x 20
Keramik dinding 32.5 x 65.6 Roman 60501 R
Homogeneuse Tile 30 x 60
Border keramik 10x32.5
Border Homogeneuse Tile
Semen warna
Koral Beton
Semen PC
Beton Ready Mix K-225
Mini Pile 20x20
Bh
Bh
Bh
Bh
Bh
Kg
M3
Kg
m3
m'
3,590.00
33,000.00
38,500.00
60,600.00
84,600.00
1,800.00
226,600.00
1,550.93
1,180,000.00
320,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
I
1
2
3
4
5
6
7
8
9
10
11
BAHAN LOGAM
Paku biasa
Paku gypsum
Paku playwood
Paku atap
Besi Tulangan
Kawat bendrat
Baja profil
Hollow 4x4
Metal Furing Rangka Dinding Partisi
Sealent
Alumuium Composite Carbon
Kg
Kg
Kg
Kg
Kg
Kg
Kg
m'
m'
Tube
m2
15,000.00
25,000.00
19,200.00
33,800.00
10,000.00
20,000.00
16,000.00
22,560.00
36,000.00
100,000.00
720,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
II
1
2
3
4
5
6
7
8
9
10
11
12
13
M3
M3
M3
M3
M3
M3
M3
Lbr
kg
Lbr
Lbr
Lbr
M"
5,500,000.00
4,950,000.00
5,390,000.00
4,620,000.00
50,000.00
2,530,000.00
2,000,000.00
105,000.00
15,000.00
108,000.00
55,000.00
55,000.00
25,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
III
1
2
3
4
5
6
7
8
9
Bh
Bh
Set
Bh
Bh
Bh
Bh
Bh
M2
77,000.00
38,500.00
192,500.00
38,500.00
148,500.00
154,000.00
148,500.00
55,000.00
148,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
IV
1
2
BAHAN ATAP
Penutup Atap Genteng Metal
Bubungan Atap genteng metal
m2
m'
42,000.00
5,500.00
Dilokasi
Dilokasi
V
1
2
3
4
5
6
7
8
9
10
Kg
Kg
Kg
kg
Kg
kg
Bh
Lbr
Ltr
Ltr
26,400.00
90,000.00
25,000.00
48,960.00
24,000.00
22,000.00
15,000.00
7,500.00
24,000.00
8,500.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VII
1
2
3
4
5
6
7
8
9
10
BAHAN SANITAIR
Klosed Jongkok
Washtafel
Jet Washer
Keran air Jet Washer
Keran air washtafel
Keran air dinding
Floor drain setara TOTO
Pipa toilet PVC AW dia 4"
Pipa air bekas PVC AW dia 3"
Pipa PVC AW dia 1"
Bh
Bh
Bh
Bh
Bh
Bh
Bh
m'
m'
m'
200,000.00
235,000.00
357,500.00
75,000.00
60,000.00
60,000.00
60,000.00
75,000.00
50,000.00
25,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Dilokasi
VIII
1
2
3
4
5
BAHAN ELEKKTRIKAL
Lampu Neon 25 Watt
Lampu Bohlam 18 Watt Bulat
Saklar ganda
Saklar tunggal
bh
bh
bh
bh
550,000.00
450,000.00
35,000.00
30,000.00
Dilokasi
Dilokasi
Dilokasi
Dilokasi
Sop kontak
Instalasi titik lampu
bh
titik
45,000.00
350,000.00
Dilokasi
Dilokasi
titik
bh
375,000.00
2,500,000.00
Dilokasi
Dilokasi
Box sekering
Grounding
bh
titik
1,000,000.00
2,500,000.00
Dilokasi
Dilokasi
Ls
2,500,000.00
Dilokasi
6
7
8
9
0
10
KODE
INDEX
SAT
URAIAN
A.
1
PEKERJAAN PERSIAPAN
1 M' Mengukur dan memasang bouplank
0.007
M3
Kayu Papan Meranti
0.020
KG
Paku biasa
0.100
OH
Tukang kayu
0.010
OH
Kepala Tukang
0.100
OH
Pekerja
0.005
OH
Mandor
HARGA
SATUAN
( Rp )
HARGA
BAHAN
( Rp )
50,000.00
350.00
15,000.00
300.00
86,714.32
8,671.43
98,142.88
981.43
63,857.12
6,385.71
98,142.88
490.71
650.00
B.
1
OH
Mandor
UPAH
( Rp )
16,529.29
63,857.12
47,892.84
98,142.88
2,453.57
50,346.41
17,179.29
50,346.41
15,964.28
785.14
16,749.42
JUMLAH
HARGA
( Rp )
8,374.71
244,560.00
31,928.56
4,907.14
244,560.00
36,835.70
281,395.70
OH
Mandor
63,857.12
31,928.56
98,142.88
4,907.14
-
0.250
OH
Pekerja
0.025
OH
Mandor
1.000
m3
Memadatkan tanah
24,000.00
28,800.00
63,857.12
15,964.28
98,142.88
2,453.57
36,835.70
36,835.70
PEKERJAAN PANCANG
1 M' Biaya Memancang tiang
0.125
Oh
Pekerja
0.050
Oh
Tukang
0.005
Oh
Kep. Tukang
0.013
Oh
mandor
55,253.56
63,857.12
7,982.14
86,714.32
4,335.72
98,142.88
490.71
98,142.88
1,226.79
14,035.36
D.
1
36,835.70
28,800.00
C.
1
36,835.70
49,000.00
29,390.12
7,744.40
8,671.43
981.43
19,157.14
1,472.14
84,053.56
14,035.36
86,134.52
2
17,835.70
8,763.40
8,671.43
981.43
19,157.14
1,472.14
30,282.14
105,881.24
15,856.71
4,076.00
13,007.15
1,472.14
19,157.14
1,472.14
19,932.71
116,416.66
49,000.00
75,599.10
3
30,282.14
35,108.57
55,041.28
9,677.80
4,891.20
13,007.15
1,472.14
19,157.14
1,472.14
14,569.00
35,108.57
49,677.57
Oh
Pekerja
0.1000
Oh
Tukang
0.0100
Oh
Kep Tukang
0.0100
Oh
Mandor
1,550.93
m3
Pasir
0.0800
Oh
Pekerja
0.4000
Oh
Tukang Batu
0.0400
Oh
Kepala Tukang
0.0040
Oh
Mandor
38,314.27
2,944.29
60,564.28
63,857.12
12,771.42
86,714.32
8,671.43
98,142.88
981.43
98,142.88
981.43
1,550.93
775.47
203,800.00
2,649.40
23,405.71
63,857.12
5,108.57
86,714.32
34,685.73
98,142.88
3,925.72
98,142.88
392.57
3,424.87
1,962.86
242,333.74
5,040.52
5,040.52
7
17,342.86
44,112.58
28,446.24
47,537.45
10.4000
Kg
40x40
Semen Pc
1.6200
Kg
Semen warna
0.0450
M3
Pasir pasangan
0.3500
OH
Tukang
0.0350
OH
Kepala tukang
0.7000
OH
Pekerja
0.0350
OH
Mandor
34,840.00
232,992.50
1,550.93
16,129.67
1,800.00
2,916.00
203,800.00
9,171.00
86,714.32
30,350.01
98,142.88
3,435.00
63,857.12
44,699.98
98,142.88
3,435.00
261,209.17
343,129.17
148,500.00
16,129.67
2,916.00
9,171.00
30,350.01
3,435.00
44,699.98
3,435.00
176,716.67
10
81,920.00
81,920.00
95,135.00
16,129.67
2,916.00
9,171.00
30,350.01
3,435.00
258,636.67
0.7000
0.0350
OH
OH
Pekerja
Mandor
63,857.12
44,699.98
98,142.88
3,435.00
123,351.67
11
Kg
Semen Pc
1.6200
Kg
Semen warna
0.0450
M3
Pasir pasangan
0.7000
OH
Tukang
0.0700
OH
Kepala tukang
1.4000
OH
Pekerja
0.0700
OH
Mandor
77,000.00
228,861.11
1,550.93
16,129.67
1,800.00
2,916.00
203,800.00
9,171.00
86,714.32
60,700.02
98,142.88
6,870.00
63,857.12
89,399.97
98,142.88
6,870.00
257,077.78
E.
1
PEKERJAAN BETON
1 M2 Pekerjaan bekisitng untuk Pondasi - SNI 7394:2008 (3 x pakai)
0.018
M3
Kayu Perancah
2,000,000.00 35,437.50
0.300
Kg
Paku biasa
15,000.00
4,500.00
0.100
Ltr
Minyak begisting
8,500.00
850.00
0.260
OH
Tukang
86,714.32
0.026
OH
Kepala tukang
98,142.88
0.520
OH
Pekerja
63,857.12
0.026
OH
Mandor
98,142.88
40,787.50
81,920.00
163,840.00
205,271.67
420,917.78
22,545.72
2,551.71
33,205.70
2,551.71
60,854.86
101,642.36
0.100
Ltr
Minyak begisting
0.260
OH
Tukang
0.026
OH
Kepala tukang
0.520
OH
Pekerja
0.026
OH
Mandor
8,500.00
850.00
86,714.32
22,545.72
98,142.88
2,551.71
63,857.12
33,205.70
98,142.88
2,551.71
29,150.00
OH
Kepala tukang
0.660
OH
Pekerja
0.033
OH
Mandor
105,000.00
38,800.05
25,000.00
25,000.00
20,000.00
20,000.00
10,000.00
10,000.00
2,500.00
2,500.00
5,000.00
5,000.00
500.00
500.00
86,714.32
28,615.73
98,142.88
3,238.72
63,857.12
42,145.70
98,142.88
3,238.72
101,800.05
60,854.86
105,000.00
38,800.05
25,000.00
25,000.00
31,900.00
31,900.00
2,500.00
2,500.00
500.00
500.00
77,238.85
90,004.86
179,038.91
0.033
OH
Kepala tukang
0.660
OH
Pekerja
0.033
OH
Mandor
86,714.32
28,615.73
98,142.88
3,238.72
63,857.12
42,145.70
98,142.88
3,238.72
98,700.05
OH
Kepala tukang
0.660
OH
Pekerja
0.033
OH
Mandor
105,000.00
38,800.05
25,000.00
25,000.00
31,900.00
31,900.00
2,500.00
2,500.00
500.00
500.00
175,938.91
14,307.86
1,619.36
21,072.85
1,619.36
38,619.43
86,714.32
28,615.73
98,142.88
3,238.72
63,857.12
42,145.70
98,142.88
3,238.72
98,700.05
77,238.85
77,238.85
59,652.76
175,938.91
1.050
Kg
1.650
OH
Pekerja
0.275
OH
Tukang
0.028
OH
Kepala tukang
0.083
OH
Mandor
1.000
Ls
Aditive
1,180,000.00 1,239,000.00
63,857.12
105,364.25
86,714.32
23,846.44
98,142.88
2,748.00
98,142.88
8,145.86
1,239,000.00
M3
Pasir Beton
0.780
M3
Koral
1.650
OH
Pekerja Biasa
0.250
OH
Tukang Batu
0.025
OH
Kepala Tukang
0.080
OH
Mandor
1,379,104.55
575,395.03
131,074.43
175,740.89
105,364.25
23,846.44
2,748.00
8,145.86
882,210.35
140,104.55
1,550.93
359,815.76
262,900.00
136,708.00
226,600.00
176,748.00
140,104.55
63,857.12
105,364.25
86,714.32
21,678.58
98,142.88
2,453.57
98,142.88
7,851.43
673,271.76
137,347.83
1,022,314.89
810,619.59
10
M3
Pasir
0.870
M3
Koral
1.650
OH
Pekerja
0.250
OH
Tukang
0.025
OH
Kepala tukang
0.080
OH
Mandor
1,550.93
338,102.74
203,800.00
105,976.00
226,600.00
197,142.00
63,857.12
105,364.25
86,714.32
21,678.58
98,142.88
2,453.57
98,142.88
7,851.43
641,220.74
11
Kg
M2
Besi
Bekisting
300.00
607.00
687.00
447.00
39.26
810,619.59
810,619.59
12,580.26
2,370,312.19
59,652.76
795,370.14
3,976,301.93
13
Kg
Besi
13.333
M2
Bekisting
778,568.57
10,500.00
10,800.00
12
137,347.83
810,619.59
810,619.59
12,580.26
3,127,731.55
59,652.76
795,370.14
1,780.26
12,580.26
3,976,301.93
4,733,721.28
14
Kg
Besi
0.900
m2
Bekisting
0.900
m2
Cat Weathercoated
810,619.59
64,849.57
12,580.26
87,357.31
59,652.76
53,687.48
50,003.80
45,003.42
4,733,721.28
250,897.78
F.
1
1 M2 Pek daun pintu panil kayu bengkirai - SNI 3434:2008 Kayu Kelas 1
0.040
M3
Kayu bengkirai
5,500,000.00 220,000.00
0.300
kg
Lem kayu
15,000.00
4,500.00
3.000
OH
Tukang
86,714.32
0.300
OH
Kepala tukang
98,142.88
1.000
OH
Pekerja
63,857.12
0.050
OH
Mandor
98,142.88
224,500.00
250,897.78
2,518,264.90
8,492,014.90
260,142.96
29,442.86
63,857.12
4,907.14
358,350.09
582,850.09
0.035
M3
Kayu bengkirai
0.500
kg
Lem kayu
0.750
M2
Kaca Rayband 5 mm
2.400
OH
Tukang
0.240
OH
Kepala tukang
0.800
OH
Pekerja
0.040
OH
Mandor
5,500,000.00 192,500.00
15,000.00
7,500.00
148,500.00
111,375.00
86,714.32
208,114.37
98,142.88
23,554.29
63,857.12
51,085.70
98,142.88
3,925.72
311,375.00
1 Unit Pintu P1
5.700
m'
Kusen Bengkirai
2.640
m2
6.000
bh
Engsel Pintu
1.000
bh
Lock Case
1.000
bh
Cilinder
2.000
Set
Handle
1.000
Set
Expanyolet
2.280
m2
Cat Kusen
5.808
m2
81,146.70
462,536.19
582,850.09
1,538,724.23
92,510.76
555,064.53
193,967.87
193,967.87
192,691.70
192,691.70
550,000.00
1,100,000.00
295,905.03
295,905.03
48,630.93
110,878.52
48,630.93
282,448.45
4,732,216.53
1 Unit Pintu P2
5.300
m'
Kusen Bengkirai
1.760
m2
3.000
bh
Engsel Pintu
1.000
bh
Lock Case
1.000
bh
Cilinder
1.000
Set
Handle swing
81,146.70
430,077.51
582,850.09
1,025,816.15
92,510.76
277,532.27
193,967.87
193,967.87
192,691.70
192,691.70
286,680.07
598,055.07
4,732,216.53
1.000
Set
Expanyolet
2.120
m2
Cat Kusen
3.872
m2
205,702.52
205,702.52
295,905.03
295,905.03
48,630.93
103,097.57
48,630.93
188,298.96
2,913,089.59
1 Unit Pintu P3
5.200
m'
Kusen Bengkirai
1.540
m2
3.000
bh
Engsel Pintu
1.000
bh
Lock Case
1.000
bh
Cilinder
1.000
Set
Handle swing
1.000
Set
Expanyolet
2.080
m2
Cat Kusen
3.388
m2
81,146.70
421,962.84
582,850.09
897,589.14
92,510.76
277,532.27
193,967.87
193,967.87
192,691.70
192,691.70
205,702.52
205,702.52
295,905.03
295,905.03
48,630.93
101,152.34
48,630.93
164,761.59
2,751,265.29
1 Unit Jendela J2
10.050
m'
Kusen Bengkirai
1.908
m2
8.000
bh
Engsel jendela
8.000
bh
Kait angin
4.000
bh
Rambuncis
4.020
m2
Cat Kusen
4.198
m2
81,146.70
815,524.34
598,055.07
1,141,089.07
69,521.51
556,172.08
45,000.00
360,000.00
106,702.52
426,810.07
48,630.93
195,496.34
48,630.93
204,133.19
3,699,225.10
1 Unit BV
2,913,089.59
2,751,265.29
3,699,225.10
1.900
0.300
m'
m2
Kusen Bengkirai
Kaca Buram 5 mm
81,146.70
154,178.73
178,860.76
53,658.23
207,836.96
G.
1
OH
Pekerja
0.150
OH
Tukang Kayu
0.015
OH
Kepala Tukang
0.001
OH
Mandor
77,000.00
638.57
43,357.16
981.43
490.71
OH
Pekerja Biasa
0.300
OH
Tukang Kayu
0.030
OH
Kepala Tukang
0.002
OH
Mandor
63,857.12
957.86
86,714.32
13,007.15
98,142.88
1,472.14
98,142.88
73.61
38,500.00
193,967.87
15,510.76
92,510.76
38,500.00
63,857.12
1,915.71
86,714.32
26,014.30
98,142.88
2,944.29
98,142.88
147.21
38,500.00
45,467.87
77,000.00
77,000.00
3
207,836.96
148,500.00
148,500.00
2
31,021.51
69,521.51
1.000
Bh
0.050
OH
0.500
OH
0.050
OH
0.003
OH
154,000.00
3,192.86
43,357.16
4,907.14
245.36
154,000.00
OH
Pekerja Biasa
0.500
OH
Tukang Kayu
0.005
OH
Kepala Tukang
0.000
OH
Mandor
148,500.00
OH
Pekerja Biasa
63,857.12
319.29
86,714.32
43,357.16
98,142.88
490.71
98,142.88
24.54
1.000
OH
Tukang Kayu
0.100
OH
Kepala Tukang
0.005
OH
Mandor
192,500.00
44,191.70
63,857.12
6,385.71
86,714.32
86,714.32
98,142.88
9,814.29
98,142.88
490.71
103,405.03
OH
Pekerja Biasa
0.500
OH
Tukang Kayu
0.050
OH
Kepala Tukang
0.003
OH
Mandor
55,000.00
192,691.70
192,500.00
192,500.00
7
205,702.52
148,500.00
148,500.00
6
51,702.52
55,000.00
63,857.12
3,192.86
86,714.32
43,357.16
98,142.88
4,907.14
295,905.03
98,142.88
245.36
55,000.00
106,702.52
163,350.00
957.86
13,007.15
1,472.14
73.61
163,350.00
H.
1
51,702.52
15,510.76
178,860.76
PEKERJAAN PLAFOND
1 kg rangka besi profil - SNI 7393:2008
1.150
kg
Besi profil
0.060
Oh
Pekerja
0.060
Oh
Tukang
0.006
Oh
Kepala Tukang
0.003
Oh
Mandor
0.080
kg
Meni besi
Ls
Gantungan kawat
3.000
bh
Dynabolt
0.250
Oh
Pekerja
0.300
Oh
Tukang
0.050
Oh
Kepala Tukang
0.001
Oh
Mandor
16,000.00
18,400.00
63,857.12
3,831.43
86,714.32
5,202.86
98,142.88
588.86
98,142.88
294.43
22,000.00
1,760.00
1,760.00
20,160.00
11,677.57
22,560.00
78,960.00
7,500.00
7,500.00
2,000.00
6,000.00
63,857.12
15,964.28
86,714.32
26,014.30
98,142.88
4,907.14
98,142.88
137.40
31,837.57
92,460.00
3
2,750.00
4,335.72
490.71
6,385.71
490.71
53,764.86
2,750.00
4,335.72
490.71
6,385.71
490.71
11,702.86
34,472.86
20,020.00
2,750.00
4,335.72
490.71
6,385.71
490.71
22,770.00
11,702.86
20,020.00
22,770.00
5
139,483.12
39,312.00
42,062.00
4
47,023.12
11,702.86
34,472.86
m'
1.050
0.021
0.021
0.002
0.001
List Gypsum
OH
Perkerja
OH
Tukang Kayu
OH
Kepala Tukang
OH
Mandor
25,000.00
26,250.00
63,857.12
1,341.00
86,714.32
1,821.00
98,142.88
196.29
98,142.88
98.14
26,250.00
PEKERJAAN PENGECATAN
1 M2 Mengecat kayu dengan cat Kilap
0.2000
Kg
Cat kilap
0.1500
Kg
Plamir
0.1700
Ltr
Cat dasar
0.3500
Ltr
Cat penutup
0.1050
OH
Tukang
0.0040
OH
Kapala tukang
0.0700
OH
Pekerja
0.0025
OH
Mandor
Kg
Palmur
1.0000
Lbr
Kertas gosok
0.0630
OH
Tukang
22,813.14
13,789.14
48,960.00
9,792.00
25,000.00
3,750.00
22,000.00
3,740.00
48,960.00
17,136.00
86,714.32
9,105.00
98,142.88
392.57
63,857.12
4,470.00
98,142.88
245.36
34,418.00
29,706.43
9,024.00
22,813.14
I.
1
3,456.43
90,000.00
32,400.00
25,000.00
2,500.00
7,500.00
7,500.00
86,714.32
14,212.93
5,463.00
48,630.93
0.0063
OH
Kapala tukang
0.0200
OH
Pekerja
0.0025
OH
Mandor
98,142.88
618.30
63,857.12
1,277.14
98,142.88
245.36
42,400.00
PEKERJAAN SANITAIR
1 bh Memasang Klosed Jongkok SNI - 2002
1.000
bh
Klosed jongkok
200,000.00
14.000
bh
Bata merah
700.00
12.000
kg
Semen portland
1,550.93
0.010
m
pasir pasang
203,800.00
1.000
Oh
Pekerja
63,857.12
1.500
Oh
Tukang
86,714.32
0.300
Oh
Kepala Tukang
98,142.88
0.110
Oh
Mandor
98,142.88
2,500.00
7,500.00
5,463.00
618.30
1,277.14
245.36
1,550.93
7,603.80
27,107.80
200,000.00
9,800.00
18,611.16
2,038.00
63,857.12
130,071.48
29,442.86
10,795.72
230,449.16
50,003.80
9,504.00
19,504.00
J.
1
7,603.80
9,305.58
234,167.18
464,616.34
0.010
M3
1.000
Bh
0.120
Bh
1.200
OH
1.450
OH
0.150
OH
0.100
OH
Pasir Pasang
Wastafel
203,800.00
235,000.00
Perlengkapan 12 %
Wastafel
235,000.00
Pekerja Biasa
63,857.12
Tukang Batu
86,714.32
Kepala Tukang
98,142.88
Mandor
98,142.88
2,038.00
235,000.00
28,200.00
76,628.54
125,735.76
14,721.43
9,814.29
274,543.58
OH
Pekerja
0.100
OH
Tukang Batu
0.010
OH
Kepala Tukang
0.003
OH
Mandor
60,000.00
63,857.12
3,192.86
86,714.32
8,671.43
98,142.88
981.43
98,142.88
245.36
13,091.07
73,091.07
OH
Pekerja
0.100
OH
Tukang Batu
0.010
OH
Kepala Tukang
0.005
OH
Mandor
60,000.00
60,000.00
63,857.12
638.57
86,714.32
8,671.43
98,142.88
981.43
98,142.88
490.71
60,000.00
501,443.61
60,000.00
60,000.00
4
226,900.03
OH
Pekerja
0.100
OH
Tukang Batu
60,000.00
63,857.12
10,782.15
60,000.00
3,192.86
70,782.15
0.010
OH
Kepala Tukang
0.003
OH
Mandor
86,714.32
8,671.43
98,142.88
981.43
98,142.88
245.36
60,000.00
K.
1
73,091.07
PEKERJAAN LAIN-LAIN
1 M' Meja Washtafel beton lapis Keramik
0.060
m3
Beton 1 : 2 : 3
4.867
kg
Besi
0.800
m2
Bekisting
0.800
m2
Keramik
810,619.59
48,637.18
12,580.26
61,228.11
175,938.91
140,751.13
258,636.67
206,909.34
457,525.75
13,091.07
m3
0.600
m2
Pasangan bata 1 : 4
0.900
m2
Plester bata 1 : 4
0.010
m3
Cor lantai 1 : 2 : 3
50,346.41
4,531.18
8,374.71
251.24
105,881.24
63,528.74
49,677.57
44,709.82
810,619.59
8,106.20
121,127.17
457,525.75
121,127.17
KODE
HARGA SATUAN
A.
1
PEKERJAAN PERSIAPAN
1 M' Mengukur dan memasang bouplank
A. 1
Rp
17,179.29
B.
1
2
3
4
5
B. 1
B. 2
B. 3
B. 4
B. 5
Rp
Rp
Rp
Rp
Rp
50,346.41
8,374.71
281,395.70
36,835.70
84,053.56
C.
1
PEKERJAAN PANCANG
1 M' Biaya Memancang tiang
C. 1
Rp
14,035.36
D.
1
2
3
4
5
6
7
8
9
10
11
D. 1
D. 2
D. 3
D. 4
D. 5
D. 6
D. 7
D. 8
D. 9
D. 10
D. 11
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
116,416.66
105,881.24
55,041.28
49,677.57
242,333.74
28,446.24
47,537.45
343,129.17
258,636.67
205,271.67
420,917.78
E.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
PEKERJAAN BETON
1 M2 Pekerjaan bekisitng untuk Pondasi - SNI 7394:2008 (3 x pakai)
1 M2 Pekerjaan bekisitng untuk sloof - SNI 7394:2008 (3 kali pakai)
1 M2 Pekerjaan bekisitng untuk kolom
1 M2 Pekerjaan Begisting Balok
1 M2 Pekerjaan Begisting Balok dan kolom Praktis
1 M2 Pekerjaan Begisting Lantai / Slab
1 M3 Beton K - 225 (Ready Mix)
1 M3 Beton K - 225 SNI 7394:2008 (Site Mix)
1 M3 Beton Cor Camp. 1 : 2 : 3 SNI-2002
1 M3 Beton Cor Camp. 1 : 3 : 5 SNI-2002
1 kg Pekerjaan Tulangan Beton SNI 7394:2008
1 M3 Ring balok 15x20
1 M3 Kolom Praktis 15x15
1 M' Kanopi fin cat
E. 1
E. 2
E. 3
E. 4
E. 5
E. 6
E. 7
E. 8
E. 9
E. 10
E. 11
E. 12
E. 13
E. 14
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
101,642.36
90,004.86
179,038.91
175,938.91
59,652.76
175,938.91
1,379,104.55
1,022,314.89
810,619.59
778,568.57
12,580.26
3,976,301.93
4,733,721.28
250,897.78
F.
1
2
3
4
5
6
7
1 M2 Pek daun pintu panil kayu bengkirai - SNI 3434:2008 Kayu Kelas 1
1 M2 Pek daun jendela Kaca Rayband 5 mm kayu bengkirai - SNI
3434:2008
1 Unit Pintu P1
1 Unit Pintu P2
1 Unit Pintu P3
1 Unit Jendela J2
1 Unit BV
F. 1
Rp
582,850.09
F. 2
F. 3
F. 4
F. 5
F. 6
F. 7
Rp
Rp
Rp
Rp
Rp
Rp
598,055.07
4,732,216.53
2,913,089.59
2,751,265.29
3,699,225.10
207,836.96
G.
1
2
3
4
5
6
7
8
F. 1
F. 2
F. 3
F. 4
F. 5
F. 6
F. 7
F. 8
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
193,967.87
92,510.76
69,521.51
205,702.52
192,691.70
295,905.03
106,702.52
178,860.76
H.
1
2
3
4
5
6
7
PEKERJAAN PLAFOND
1 kg rangka besi profil - SNI 7393:2008
1 M2 Rangka Plafond Hollow
1 M2 Plafond Calsiboard 6 mm - SNI 2839:2008
1 M2 Plafond Gypsum 9 mm- SNI 2839:2008
1 M2 Plafond Gypsum 12 mm- SNI 2839:2008
1 M' List Plafond Gypsum
1 M' Listplank Janggutan Gypsum Void Tangga
H. 1
H. 2
H. 3
H. 4
H. 5
H. 6
H. 7
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,837.57
139,483.12
53,764.86
34,472.86
34,472.86
29,706.43
22,813.14
I.
1
2
3
PEKERJAAN PENGECATAN
1 M2 Mengecat kayu dengan cat Kilap
1 M2 Mengecat dinding Luar SNI - 2002
1 M2 Mengecat dinding dalam & Plafon SNI - 2002
I. 1
I. 2
I. 3
Rp
Rp
Rp
48,630.93
50,003.80
27,107.80
J.
1
2
3
4
5
PEKERJAAN SANITAIR
1 bh Memasang Klosed Jongkok SNI - 2002
Memasang Satu Buah Wastafel
Memasang 1 Buah Kran Washtafel
Memasang 1 Buah Floor Drain
Memasang 1 Buah Kran Dinding
J. 1
J. 2
J. 3
J. 4
J. 5
Rp
Rp
Rp
Rp
Rp
464,616.34
501,443.61
73,091.07
70,782.15
73,091.07
K.
1
2
PEKERJAAN LAIN-LAIN
1 M' Meja Washtafel beton lapis Keramik
Drainase keliling bangunan
K. 1
K. 2
Rp
Rp
457,525.75
121,127.17
:
:
:
:
No
Uraian Pekerjaan
Volume
Satuan
A
1
2
3
PRELIMINERIES
Direksi keet
Papan nama proyek
Pasang bouplank
35.00
1.00
59.00
m2
bh
m'
200,000.00
500,000.00
17,179.29
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI
p
Pile Cap Tipe PC1
2 0.6
- Pengadaan tiang pancang mini pile 20x20
- Pemancangan tiang pancang 20x20
- Bobok kepala tiang
- Galian tanah pondasi
- Urugan tanah kembali
- Urugan pasir bawah pondasi
- Lantai kerja
- Beton K-225
- Besi Tulangan
7,000,000.00
500,000.00
1,013,577.94
8,513,577.94
l
h
jmlh
0.6 0.5 4.00
144.00
144.00
8.00
2.59
1.73
0.22
0.22
0.79
130.37
pncg
m'
m'
titik
m3
m3
m3
m3
m3
kg
320,000.00
120,000.00
90,000.00
50,346.41
8,374.71
281,395.70
810,619.59
1,379,104.55
12,580.26
46,080,000.00
17,280,000.00
720,000.00
130,497.90
14,471.50
63,032.64
181,578.79
1,092,250.80
1,640,057.65
- Bekisting
Pile Cap Tipe PC2
3 0.6
- Pengadaan tiang pancang mini pile 20x20
- Pemancangan tiang pancang 20x20
- Bobok kepala tiang
- Galian tanah pondasi
- Urugan tanah kembali
- Urugan pasir bawah pondasi
- Lantai kerja
- Beton K-225
- Besi Tulangan
- Bekisting
Pile Cap Tipe PC3
4 1.2
- Pengadaan tiang pancang mini pile 20x20
- Pemancangan tiang pancang 20x20
- Bobok kepala tiang
- Galian tanah pondasi
- Urugan tanah kembali
- Urugan pasir bawah pondasi
- Lantai kerja
- Beton K-225
- Besi Tulangan
- Bekisting
Pile Cap Tipe PC4
6 1.2
- Pengadaan tiang pancang mini pile 20x20
- Pemancangan tiang pancang 20x20
- Bobok kepala tiang
- Galian tanah pondasi
- Urugan tanah kembali
- Urugan pasir bawah pondasi
- Lantai kerja
- Beton K-225
3.60
1.2 0.5 8.00
432.00
432.00
24.00
15.55
8.64
0.78
0.78
4.75
239.76
19.20
1.2 0.5 2.00
144.00
144.00
8.00
3.89
2.16
0.20
0.20
10.30
1262.47
4.80
1.2 0.5 2.00
216.00
216.00
12.00
5.18
2.59
0.22
0.22
2.38
m2
101,642.36
m'
m'
titik
m3
m3
m3
m3
m3
kg
m2
320,000.00
120,000.00
90,000.00
50,346.41
8,374.71
281,395.70
810,619.59
1,379,104.55
12,580.26
101,642.36
m'
m'
titik
m3
m3
m3
m3
m3
kg
m2
320,000.00
120,000.00
90,000.00
50,346.41
8,374.71
281,395.70
810,619.59
1,379,104.55
12,580.26
101,642.36
m'
m'
titik
m3
m3
m3
m3
m3
320,000.00
120,000.00
90,000.00
50,346.41
8,374.71
281,395.70
810,619.59
1,379,104.55
365,912.48
138,240,000.00
51,840,000.00
2,160,000.00
782,987.40
72,357.51
220,614.23
635,525.76
6,553,504.80
3,016,265.27
1,951,533.22
46,080,000.00
17,280,000.00
720,000.00
195,746.85
18,089.38
55,153.56
158,881.44
14,199,260.40
15,882,203.97
487,883.31
69,120,000.00
25,920,000.00
1,080,000.00
260,995.80
21,707.25
60,781.47
175,093.83
3,276,752.40
Besi Tulangan
Bekisting
288.37
6.00
kg
m2
12,580.26
101,642.36
93.00
11.16
1480.00
102.30
1,379,104.55
12,580.26
90,004.86
0.72
252.00
9.60
m3
kg
m2
29.00
m3
kg
m2
2.00
m3
kg
m2
2.52
425.93
10.59
m3
kg
m2
1,379,104.55
12,580.26
90,004.86
0.27
42.59
2.25
m3
kg
m2
1,379,104.55
12,580.26
90,004.86
7.68
29.00
m3
1,379,104.55
7.68
1009.00
76.80
1,379,104.55
12,580.26
90,004.86
1,379,104.55
12,580.26
90,004.86
3,627,813.87
609,854.13
472,270,807.61
15,390,806.73
18,618,780.94
9,207,496.70
10,591,522.91
12,693,479.71
6,912,372.89
992,955.27
3,170,224.86
864,046.61
3,475,343.46
5,358,368.41
953,151.42
372,358.23
535,836.84
202,510.92
89,339,255.91
10,591,522.91
- Besi
- Bekisting
Kolom K2 30x30
- Beton K-225
- Besi
- Bekisting
Balok B1 30x60
- Beton K-225
- Besi
- Bekisting
Balok B1 30x40
- Beton K-225
- Besi
- Bekisting
Balok B3 15 x 20
- Beton K-225
- Besi
- Bekisting
Pelat Lantai 12 cm
- Beton K-225
- Besi
- Bekisting
1009.00
76.80
kg
m2
12,580.26
179,038.91
2.00
0.72
252.00
9.60
m3
kg
m2
1,379,104.55
12,580.26
179,038.91
9.00
1189.98
39.00
m3
kg
m2
1,379,104.55
12,580.26
175,938.91
6.84
906.98
25.00
m3
kg
m2
1,379,104.55
12,580.26
175,938.91
0.59
249.00
33.00
153.61
18.43
2524.19
153.61
m3
kg
m2
29.7809
m3
kg
m2
1,379,104.55
12,580.26
175,938.91
1,379,104.55
12,580.26
175,938.91
12,693,479.71
13,750,188.18
992,955.27
3,170,224.86
1,718,773.52
12,411,940.91
14,970,227.98
6,861,617.44
9,433,075.09
11,410,004.36
4,398,472.72
806,776.16
3,132,484.09
5,805,983.98
25,420,978.93
31,754,948.10
27,025,623.88
196,349,278.09
141.22
16.95
2320.57
141.22
29.7809
m3
kg
m2
1,379,104.55
12,580.26
197,723.88
23,370,327.70
29,193,350.31
27,921,933.71
80,485,611.72
2
3
PEKERJAAN ARSITEKTUR
PEKERJAAN LANTAI
Cor Lantai Dalam Ruangan
- Beton 1 : 3 : 5
- Pasir urug
- Tanah Urug peninggian bawah lantai
Homogeneuse Tile 40x40
Keramik 32,5 x32,5 km/wc setara Roman 36501 R6P
838,444,953.32
566.66
489.29
14.26
9.98
85.58
157.34
5.14
m3
m3
m3
m2
m2
778,568.57
281,395.70
84,053.56
343,129.17
258,636.67
PEKERJAAN DINDING
Kolom praktis
Pasangan dinding bata 1 : 4
Plesteran dinding 1 : 4
Aci dinding
Cat dinding luar
Cat dinding dalam
Keramik dinding km/wc 20 x20
Homegeneuse Tile dinding 40 x 40
76,424,784.96
0.92
415.82
831.64
831.64
415.82
415.82
107.76
521.93
m3
m2
m2
m2
m2
m2
m2
m2
4,733,721.28
105,881.24
49,677.57
28,446.24
50,003.80
27,107.80
205,271.67
343,129.17
11,105,502.09
2,809,679.83
7,193,639.54
53,986,571.03
1,329,392.48
4,345,556.14
44,027,535.14
41,313,857.31
23,657,027.79
20,792,580.91
11,271,966.19
22,120,075.12
179,090,208.70
346,618,807.28
1.00
5.00
2.00
2.00
2.00
unit
unit
unit
unit
unit
4,732,216.53
2,913,089.59
2,751,265.29
3,699,225.10
207,836.96
4,732,216.53
14,565,447.94
5,502,530.58
7,398,450.19
415,673.91
PEKERJAAN PLAFOND
Plafond Gypsum
Janggutan gypsum pada void
List plafond Gypsum
Cat Plafond AEP
32,614,319.16
291.25
873.75
75.56
291.25
m2
m'
m'
m2
34,472.86
22,813.14
29,706.43
27,107.80
PEKERJAAN LAIN-LAIN
Meja washtafel lapis Keramik
40,112,968.07
2.00
2.00
2.00
bh
bh
bh
464,616.34
70,782.15
73,091.07
929,232.68
141,564.29
146,182.15
1,216,979.12
4.00
m'
457,525.75
1,830,103.00
1,830,103.00
10,040,219.54
19,932,983.45
2,244,617.77
7,895,147.30
498,817,961.59
1.00
1.99
22.07
34.83
unit
m'
m'
m'
5,000,000.00
75,000.00
50,000.00
25,000.00
5,000,000.00
149,085.00
1,103,510.00
870,662.50
PEKERJAAN ELEKTRIKAL
Lampu Neon 25 Watt
Lampu Bohlam 18 Watt Bulat
Saklar ganda
Saklar tunggal
Sop kontak
Instalasi titik lampu
Instalasi titik stop kontak
Box Panel
Box sekering
Grounding
Pengembalian instalasi lstrik akibat bongkaran
7,123,257.50
6.00
14.00
8.00
5.00
9.00
20.00
9.00
1.00
1.00
1.00
1.00
bh
bh
bh
bh
bh
titik
titik
bh
bh
titik
Ls
550,000.00
450,000.00
35,000.00
30,000.00
45,000.00
350,000.00
375,000.00
2,500,000.00
1,000,000.00
2,500,000.00
2,500,000.00
LANTAI 2
PEKERJAAN INSTALASI AIR KOTOR DAN BERSIH
Pipa toilet PVC AW dia 4"
Pipa air bekas PVC AW dia 3"
Pipa PVC AW dia 1"
3,300,000.00
6,300,000.00
280,000.00
150,000.00
405,000.00
7,000,000.00
3,375,000.00
2,500,000.00
1,000,000.00
2,500,000.00
2,500,000.00
29,310,000.00
36,433,257.50
13.19
1.15
8.26
m'
m'
m'
75,000.00
50,000.00
25,000.00
988,987.50
57,390.00
206,412.50
1,252,790.00
37,686,047.50
1,383,462,540.36
:
:
:
:
NO
ITEM PEKERJAAN
JUMLAH HARGA
PRELIMINERIES
Rp
8,513,577.94
B
I
II
III
IV
PEKERJAAN STRUKTUR
PEKERJAAN PONDASI
STRUKTUR LANTAI SATU
STRUKTUR LANTAI DUA
STRUKTUR LANTAI ATAP
JUMLAH PEKERJAAN SRUKTRUR
Rp
Rp
Rp
Rp
Rp
472,270,807.61
89,339,255.91
196,349,278.09
80,485,611.72
838,444,953.32
C
C.1
I
II
III
IV
V
VI
PEKERJAAN ARSITEKTUR
PEKERJAAN ARSITEKTUR LANTAI SATU DAN DUA
PEKERJAAN LANTAI
PEKERJAAN DINDING
PEKERJAAN PINTU DAN JENDELA
PEKERJAAN PLAFOND
PEKERJAAN SANITAIR
PEKERJAAN LAIN-LAIN
JUMLAH PEKERJAAN ARSITEKTUR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
76,424,784.96
346,618,807.28
32,614,319.16
40,112,968.07
1,216,979.12
1,830,103.00
498,817,961.59
D.1
D.2
LANTAI 1
LANTAI 2
JUMLAH PEKERJAAN MEKANIKAL & ELEKTRIKAL
Rp
Rp
Rp
36,433,257.50
1,252,790.00
37,686,047.50
JUMLAH
Rp 1,383,462,540.36
PPN 10%
Rp
Rp 1,521,808,794.40
DIBULATKAN
Rp 1,521,808,000.00
138,346,254.04
""Satu Milyar Lima Ratus Dua Puluh Satu Juta Delapan Ratus Delapan Ribu Rupiah""
Terbilang :
Konsultan Perencana
PT. Agro Teknik Konsultan
Lisa Agustina
Direktur