RENCANA ANGGARAN BIAYA

REKAPITULASI
PROYEK
PEMILIK
LOKASI

: PEMBANGUNAN RUMAH TINGGAL

: AGUS BUDIANTO
: WAENA - KOTA JAYAPURA

URAIAN PEKERJAAN

NO

JUMLAH HARGA

PEKERJAAN PENDAHULUAN

Rp.

II

PEKERJAAN TANAH DAN BATU

Rp.

III

PEKERJAAN PASANGAN DAN PLESTERAN

Rp.

IV

PEKERJAAN BETON

Rp.

PEKERJAAN PENUTUP LANTAI DAN DINDING

Rp.

VI

PEKERJAAN KAYU

Rp.

VII

PENUTUP ATAP

Rp.

VIII

PEKERJAAN PENGUNCI DAN PENGGANTUNG

Rp.

IX

PEKERJAAN PIPA DAN SANITAIR

Rp.

PEKERJAAN PENGECATAN

Rp.

XI

PEKERJAAN LISTRIK

Rp.

XII

PEKERJAAN AKHIR

Rp.

Terbilang

REAL COST

Rp.

PPN 10%

Rp.

TOTAL COST

Rp.

DIBULATKAN

Rp.

Satu Milyar Dua Ratus Tiga Puluh Dua Juta Rupiah

Jayapura, 17 April 2012

DIHITUNG OLEH :

JFW
Architect

JUMLAH HARGA
-

a, 17 April 2012

TUNG OLEH :

JFW

Architect

RENCANA ANGGARAN BIAYA

PEKERJAAN
PEMILIK
LOKASI

NO.
1

: PEMBANGUNAN RUMAH TINGGAL

: AGUS BUDIANTO
: WAENA - KOTA JAYAPURA

URAIAN PEKERJAAN

VOLUME

TOTAL HARGA
(Rp.)
5

I
1
2

2
PEKERJAAN PENDAHULUAN
Pembongkaran Bangunan Lama
Pengukuran dan Pemasangan Bouwplank

Ls
15,000,000.00
M2
76,590.00
Sub Total I

II
1
2
3
4
5
6

PEKERJAAN TANAH DAN BATU

Pek. Galian Tanah Pondasi kedalaman -1M'
Pek. Galian Tanah Pondasi kedalaman +1M'
Urugan Tanah Kembali
Urugan Tanah Peninggian Lantai
Urugan Pasir Bawah Pondasi
Urugan Pasir Bawah Lantai

M3
59,000.00
M3
72,450.00
M3
19,666.67
M3
261,500.00
M3
401,600.00
M3
401,600.00
Sub Total II

III
1
2
1
2
3
4

PEKERJAAN PASANGAN DAN PLESTERAN

A. LANTAI - I
Pas. Batu Kosong
Pas. Pondasi Bt. Kali 1 : 4
Pas. Dinding Bt. Tela Camp. 1 : 2
Pas. Dinding Bt. Tela Camp. 1 : 4
Plesteran Dinding Camp. 1 : 2 (Tebal 1,5 cm)
Plesteran Dinding Camp. 1 : 4 (Tebal 1,5 cm)

M3
661,965.00
M3
1,082,725.00
M3
1,369,670.00
M3
1,217,894.00
M2
65,150.00
M2
59,750.00
Jumlah

1
2
3
4

B. LANTAI - 2
Pas. Dinding Bt. Tela Camp. 1 : 2
Pas. Dinding Bt. Tela Camp. 1 : 4
Plesteran Dinding Camp. 1 : 2 (Tebal 1,5 cm)
Plesteran Dinding Camp. 1 : 4 (Tebal 1,5 cm)

M3
1,369,670.00
M3
1,217,894.00
M2
65,150.00
M2
59,750.00
Jumlah
Sub Total III

1
2
3
4
5
6
7
8
9
10

PEKERJAAN BETON
A. LANTAI - I
Cor Lantai Kerja 1 : 3 : 5
Cor Pondasi Telapak Camp. 1 : 2 : 3
Cor Pondasi Tanggga Camp. 1 : 2 : 3
Cor Sloof 20/30 Camp. 1 : 2 : 3
Cor Sloof 15/20 Camp. 1 : 2 : 3
Cor Kolom 25/25 Camp. 1 : 2 : 3
Cor Kolom Praktis 12/12 Camp. 1 : 2 : 3
Cor Ring Balk 10/15 Camp. 1:2:3
Cor Tangga Camp. 1 : 2 : 3
Cor Plat Camp. 1 : 2 : 3 Tbl. 8 CM

M3
M3
M3
M3
M3
M3
M'
M'
M3
M3
Jumlah

1,024,575.00
5,317,360.00
5,317,360.00
6,597,745.00
6,597,745.00
10,546,845.00
94,780.00
126,815.00
7,069,325.00
7,069,325.00

1
2
3
4
5
6
7

B. LANTAI - 2
Cor Balok Lantai 20/35 Camp. 1 : 2 : 3
Cor Balok Anak 15/25 Camp. 1 : 2 : 3
Cor Kolom 25/25 Camp. 1 : 2 : 3
Cor Kolom Praktis 12/12 Camp. 1 : 2 : 3
Cor Ring Balk 10/15 Camp. 1:2:3
Cor Plat Lantai Camp. 1 : 2 : 3 (Tebal 12 cm)
Cor Plat Camp. 1 : 2 : 3 (Tebal 8 cm)

M3
M3
M3
M'
M'
M3
M3
Jumlah
Sub Total

8,012,545.00
8,012,545.00
10,546,845.00
94,780.00
126,815.00
7,069,325.00
7,069,325.00

IV

V
1
2
3

PEKERJAAN PENUTUP LANTAI DAN DINDING

A. LANTAI - 1
Pas. Tegel Porselin 40/40 (lantai & tangga)
Pas. Lantai Porselin 20/20 (KM/WC & T. Cuci)
Pas. Dinding Porselin 20/25 (utk KM/WC)

HARGA SATUAN
(Rp.)
4

M2
M2
M2

IV

192,055.00
252,395.00
272,065.00

4
5

Cor Lantai Carport 1:3:5

Cor Lantai Rabat 1:3:5

M3
1,024,575.00
M3
1,024,575.00
Jumlah

1
2
3

B. LANTAI - 2
Pas. Tegel Porselin lantai 40/40
Pas. Lantai Porselin 20/20 (utk KM/WC)
Pas. Dinding Porselin 20/25 (utk KM/WC)

M2
192,055.00
M2
252,395.00
M2
272,065.00
Jumlah
Sub Total V

Pas. Jendela Kaca pada Ventilasi

Pek. Kuda-Kuda Kayu Besi 5/10
Pek. Gording Ky. Matoa 5/10
Pas. Lisplank Papan Ky. Besi 3/30
Pek. Rangka Plafond
Pas. Tripleks Plafond Tbl. 4 mm
Pas. List Profil kayu Plafond

M3
6,764,625.00
M2
571,000.00
M2
666,500.00
M2
410,060.00
M2
666,500.00
M3
5,635,200.00
M3
4,362,300.00
M'
68,125.00
M2
103,900.00
M2
47,442.50
M'
25,615.00
Jumlah

B. LANTAI - 2
Pas. Kusen Ky. Besi 5/10
Pas. Pintu Panil Kayu
Pas. Jendela Kaca
Pas. Jendela Kaca pada Ventilasi
Pek. Kuda-Kuda Kayu Besi 5/10
Pek. Gording Ky. Matoa 5/10
Pas. Lisplank Papan Ky. Besi 3/30
Pek. Rangka Plafond
Pas. Tripleks Plafond Tbl. 4 mm
Pas. List Profil kayu Plafond

M3
6,764,625.00
M2
571,000.00
M2
666,500.00
M2
666,500.00
M3
5,635,200.00
M3
4,362,300.00
M'
68,125.00
M2
103,900.00
M2
47,442.50
M'
25,615.00
Jumlah
Sub Total VI

1
2

PENUTUP ATAP
A. LANTAI - 1
Pas. Atap Seng Gelombang BJLS 030
Nok Seng Plat

M2
M'
Jumlah

71,600.00
43,370.00

1
2
3

B. LANTAI - 2
Pas. Atap Seng Gelombang BJLS 030
Nok Seng Plat
Jurai Seng Plat

M2
71,600.00
M'
43,370.00
M'
137,842.50
Jumlah
Sub Total VII

1
2
3
4
5
6

PEKERJAAN PENGUNCI DAN PENGGANTUNG

A. LANTAI - 1
Pas. Kunci Tanam 2 Slaag
Pas. Kunci Bulat utk KM/WC
Pas. Engsel Pintu 4"
Pas. Engsel Jendela 3"
Pas. Hak Angin Lipat
Pas. Gerendel Jendela

Unit
Unit
Bh
Bh
Bh
Bh
Jumlah

216,300.00
93,625.00
33,365.00
26,350.00
24,000.00
21,640.00

1
2
3
4
5
6

B. LANTAI - 2
Pas. Kunci Tanam 2 Slaag
Pas. Kunci Bulat utk KM/WC
Pas. Engsel Pintu 4"
Pas. Engsel Jendela 3"
Pas. Hak Angin Lipat
Pas. Gerendel Jendela

Unit
216,300.00
Unit
93,625.00
Bh
33,365.00
Bh
26,350.00
Bh
24,000.00
Bh
21,640.00
Jumlah
Sub Total VIII

PEKERJAAN PIPA DAN SANITAIR

A. LANTAI - 1
Pas. Closed Duduk
Stop Kran Air Bersih

Bh
Bh

VI
1
2
3
4
5
6
7
8
9
10
11

1
2
3
4
5
6
7
8
9
10

VII

VIII

IX
1
2

PEKERJAAN KAYU
A. LANTAI - 1
Pas. Kusen Ky. Besi 5/10
Pas. Pintu Panil Kayu
Pas. Jendela Kaca

Pas. Jendela Kaca Polos tbl = 5 mm

2,336,205.00
46,050.00

3
4
5
6
7
8
9
10

Pas. Bak Cuci Piring

Pas. Pipa Air Bersih GIP dia 3/4" + Accesoris
Pas. Pipa Air Bersih GIP dia 1/2" + Accesoris
Pas. Pipa Air Bekas PVC dia 2" + Accesoris
Pas. Pipa Air Kotor PVC dia 4" + Accesoris
Pembuatan Bak Air
Pas. Floor drain
Pembuatan Septictank + Peresapan

Bh
1,068,150.00
M'
285,542.00
M'
85,050.00
M'
138,292.00
M'
100,076.00
Ls
600,000.00
Bh
30,050.00
Unit
5,000,000.00
Jumlah

1
2
3
4
5
6
7
8

B. LANTAI - 2
Pas. Closed Duduk
Pembuatan bak air
Pas. Wastafel
Stop Kran Air Bersih
Pas. Pipa Air Bersih GIP dia 1/2" + Accesoris
Pas. Pipa Air Bekas PVC dia 2" + Accesoris
Pas. Pipa Air Kotor PVC dia 4" + Accesoris
Pas. Floor drain

Bh
Ls
Bh
Bh
M'
M'
M'
Bh

2,336,205.00
600,000.00
2,511,250.00
46,050.00
85,050.00
138,292.00
115,500.00
30,050.00

Jumlah
Sub Total IX
X
1
2
3
4
5
6
7
8
9

PEKERJAAN PENGECATAN
A. LANTAI - 1
Cat Meny Kayu
Cat Kilap Kusen
Cat Kilap Lisplank
Cat Pintu Panil
Cat. Jendela Kaca
Cat. Jendela Kaca Kecil pada ventilasi
Cat Dinding Tembok
Cat Plafond Tripleks
Residu Kuda-kuda, Gording

M2
M2
M2
M2
M2
M2
M2
M2
M2
Jumlah

40,060.00
50,105.00
50,105.00
50,105.00
50,105.00
50,105.00
24,350.00
26,440.00
38,500.00

1
2
3
4
5
6
7
8
9

B. LANTAI - 2
Cat Meny Kayu
Cat Kilap Kusen
Cat Kilap Lisplank
Cat Pintu Panil
Cat. Jendela Kaca
Cat. Jendela Kaca Kecil pada ventilasi
Cat Dinding Tembok
Cat Plafond Tripleks
Residu Kuda-kuda, Gording

M2
M2
M2
M2
M2
M2
M2
M2
M2
Jumlah
Sub Total X

40,060.00
50,105.00
50,105.00
50,105.00
50,105.00
50,105.00
24,350.00
26,440.00
38,500.00

1
2
3
4
5

PEKERJAAN LISTRIK
A. LANTAI - 1
Pas. Lampu TL 40 Watt
Pas. Lampu XL 18-24 Watt
Pas. Stop kontak
Pas. Panel Listrik
Penyambungan Listrik dari PLN

Ttk
278,250.00
Ttk
194,500.00
Ttk
149,500.00
Ls
500,000.00
Ls
6,000,000.00
Jumlah

1
2
3
4

B. LANTAI - 2
Pas. Lampu TL 40 Watt
Pas. Lampu XL 18-24 Watt
Pas. Stop kontak
Pas. Panel Listrik

Ttk
Ttk
Ttk
Ls
Jumlah
Sub Total XI

278,250.00
194,500.00
149,500.00
500,000.00

PEKERJAAN AKHIR
Pekerjaan Pembersihan/ Finishing

Ls
5,000,000.00
Sub Total XII

XI

XII
1

11.4

Sloof 15/20

3.00

Sloof 20/30

54.00

Pjg Sloof

57.00

Kolom Praktis 10/10

8.00

Kolom 25/25

12.00

Tinggi Kolom

3.55

Pembagi

10.00

4.00

1/11

35.00

1/2

0.36
17.50

Pjg dinding
Jendela Depan

44.00
-

Ventilasi

1.26

Kusen Pintu KM/WC

5.00

Kusen Pintu 2

Kusen Pintu 1

21.00

Kusen jendela

32.00

Kusen Depan

7.30
65.30

Kusen Pintu KM/WC

5.00

Kusen Pintu 2

Kusen Pintu 1

28.00

Kusen jendela

32.00

Kusen Depan

65.00

Atap Depan

176.00

Kuda-Kuda

176.00

Atap Depan

176.00

Kuda-Kuda

176.00

DAFTAR HARGA SATUAN UPAH DAN BAHAN

I

UPAH KERJA

NO.

JENIS BAHAN & KEAHLIAN

SATUAN

1
1
2
3
4

2
Pekerja
Tukang
Kepala tukang
Mandor

3
O/H
O/H
O/H
O/H

II.

HARGA BAHAN

NO.

JENIS BAHAN

SATUAN

KELOMPOK BATU DAN PASIR

1
2
3
4
5
6
7

Batu kali
Batu tela
Pasir urug
Pasir pasang
Pasir beton
Batu kerikil kali / cor
Tanah timbunan

KELOMPOK KAYU

1
2
3
4
5
6

Papan kayu matoa

Papan kayu besi
Balok kayu matoa
Balok kayu besi
Ky. dolken (8-10) cm, panjang 4 m
Kayu List Plafond

C.

KELOMPOK BAHAN TOKO

1
2
3
4
5
6
7

Triplek 4 mm
Plywood 4 mm
Plywood 9 mm
Atap multi rooof 38.5 cm X 100 cm
Bumbungan multi roof model C
Seng gelombang BJLS 0.30
Seng plat BJLS 0.30
Seng Plat Almunium
Kaca rayben 5 mm
Kaca Bening 5 mm
Paku campuran
Paku triplek

8
9
10
11

M3
M3
M3
M3
M3
M3
M3

M3
M3
M3
M3
Btg
Btg

ukuran : 120 cm x 240 cm

ukuran : 90 cm x 220 cm

Lbr
Lbr
Lbr
Lbr
Bh
Lbr
Lbr
Lbr
Lbr
Lbr
Kg
Kg

12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

Paku seng
Semen PC 50Kg
Semen warna
Besi Beton
Kawat ikat
Minyak Begisting
Tegel Porselin 20x20 cm
Tegel Porselin 40x40 cm
Tegel Porselin tekstur 40x40 cm
Tegel Porselin 20/25 cm
Lampu XL 18 watt
Fitting lampu
Saklar tunggal
Saklar ganda
Stop kontak
Kabel NYM
Pipa GIV Dia. 3/4' (tebal)
Pipa GIV Dia. 1/2" (tebal)
Pipa PVC 2" (AW)
panjang 6 m'
Pipa PVC 3" (AW)
panjang 6 m'
Pipa PVC 4" (AW)
panjang 6 m'
Closet duduk keramik
Wastafel Keramik + cermin
Bak Cuci Piring Stainless steel
Kran air kwalitas standar
Floordrain Stainless
Cat Meni
Cat Kilat Kayu
Cat Tembok/ Plafond
Cat Kilat Atap
Lem Kayu
Lem Pipa
Minyak Cat/ Thinner
Residu
Dempul Kayu
Plamur Tembok
Amplas
Kunci Tanam 2 Slaag
Kunci Tanam 1 Slaag untuk KM&WC
Engsel Kuningan 4" untuk Pintu
Engsel kuningan 3" utk jend ungkit
Gerendel Jendela
Kait Angin

Kg
Zak
Kg
Kg
Kg
Ltr
Dos
Dos
Dos
Dos
Bh
Bh
Bh
Bh
Bh
M'
Btg
Btg
Btg
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Kg
Kg
Lbr
Bh
Bh
Psg
Psg
Psg
Bh

HARGA SATUAN
4
75,000.00
100,000.00
105,000.00
110,000.00

60,000.00
84,000.00
87,500.00
100,000.00

1.10
1.10
1.10
1.10

50,000.00
75,000.00
80,000.00
90,000.00

1.10
1.10
1.10
1.10

1.10
1.10
1.10
1.10
1.10
1.10
1.10

3,500,000.00
HARGA SATUAN
4
350,000.00
2,800.00
315,000.00
350,000.00
375,000.00
375,000.00
200,000.00

3,000,000.00
3,500,000.00
3,000,000.00
3,500,000.00
15,000.00
15,000.00

85,000.00
100,000.00
180,000.00
55,000.00
33,000.00
75,000.00
75,000.00
143,000.00
345,000.00
345,000.00
24,500.00
24,500.00

342,100.00
2,750.00
297,000.00
342,100.00
349,800.00
379,500.00
163,900.00
#REF!
#REF!
#REF!
#REF!

264,000.00
2,400.00
220,000.00
264,000.00
258,000.00
290,500.00
120,000.00

1.20
1.20
1.20
1.20
1.20
1.20
1.20

311,000.00
2,500.00
270,000.00
311,000.00
318,000.00
345,000.00
149,000.00

2,500,000.00
3,000,000.00
2,500,000.00
3,000,000.00

####
####
####
####

2,760,000.00
3,200,000.00
2,760,000.00
3,200,000.00

73,700.00

67,000.00

1.10

67,000.00

1.10

55,000.00
33,000.00
68,200.00

50,000.00
30,000.00
54,500.00

1.10
1.10
1.10

50,000.00
30,000.00
62,000.00

1.10
1.10
1.10

346,500.00

226,000.00

1.10

315,000.00

1.10

23,100.00
26,400.00

16,000.00
20,000.00

1.10
1.10

21,000.00
24,000.00

1.10
1.10

#REF!
#REF!
#REF!
#REF!

28,000.00
85,000.00
12,000.00
18,000.00
22,000.00
5,000.00
95,000.00
100,000.00
100,000.00
95,000.00
50,000.00
15,000.00
20,000.00
20,000.00
30,000.00
4,000.00
175,000.00
308,000.00
80,000.00
120,000.00
255,000.00
1,850,000.00
1,550,000.00
1,000,000.00
35,000.00
19,000.00
26,000.00
53,000.00
12,000.00
45,000.00
38,000.00
27,500.00
27,500.00
38,500.00
32,500.00
23,000.00
7,500.00
150,000.00
66,000.00
19,500.00
15,300.00
13,240.00
14,000.00

26,400.00
82,000.00
12,100.00
22,000.00
28,600.00

20,000.00
73,500.00
7,000.00
15,000.00
22,500.00

1.10
1.10
1.10
1.20
1.10

24,000.00
82,000.00
11,000.00
20,000.00
26,000.00

1.10
1.00
1.10
1.10
1.10

47,300.00
71,500.00
79,200.00
77,000.00
66,000.00
8,800.00
11,000.00
13,200.00
30,800.00
19,250.00
175,000.00
187,000.00
71,500.00
226,600.00
333,300.00
2,750,000.00
1,760,000.00

43,000.00
65,000.00
72,000.00
70,000.00
60,000.00
8,000.00
13,500.00
15,000.00
22,000.00
5,000.00
59,000.00
97,500.00
33,500.00
64,500.00
105,000.00
2,345,000.00
375,000.00

1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10

43,000.00
65,000.00
72,000.00
70,000.00
60,000.00
8,000.00
10,000.00
12,000.00
28,000.00
17,500.00
108,500.00
170,000.00
65,000.00
206,000.00
303,000.00
2,500,000.00
1,600,000.00

1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10

24,200.00
19,250.00
26,400.00
53,900.00
12,100.00
45,100.00

26,400.00
16,000.00
19,375.00
44,375.00
10,125.00
26,000.00

1.10
1.10
1.10
1.10
1.10
1.10

22,000.00
17,500.00
24,000.00
49,000.00
11,000.00
41,000.00

1.10
1.10
1.10
1.10
1.10
1.10

27,500.00
27,500.00
38,500.00
26,400.00
23,100.00
7,700.00
145,750.00
66,000.00
19,800.00
15,400.00
13,200.00

25,000.00
18,437.00
16,500.00
8,500.00
15,625.00
3,900.00
122,550.00
45,000.00
24,000.00
20,000.00
16,250.00

1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10

25,000.00
25,000.00
35,000.00
24,000.00
21,000.00
7,000.00
132,500.00
60,000.00
18,000.00
14,000.00
12,000.00

1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10

DAFTAR ANALISA HARGA SATUAN PEKERJAAN

PROYEK
LOKASI

NO.

1
1
RSNI-T-12-2002
6.4.

: PEMBANGUNAN PASTORI GKI SILO ENTROP

: ENTROP - KOTA JAYAPURA

URAIAN PEKERJAAN

HARGA SATUAN
(Rp)

2
3
PENGUKURAN & PEMASANGAN BOUWPLANK /M2
0.012 M3 Ky. matoa 5/7
3,000,000.00
0.007 M3 Papan ky. matoa
3,000,000.00
0.020 Kg
Paku campuran
24,500.00
0.100 OH Pekerja
75,000.00
0.100 OH Tukang
100,000.00
0.010 OH Kepala tukang
105,000.00
0.005 OH Mandor
110,000.00

JUMLAH HARGA (Rp)

BAHAN
UPAH

0.750 OH

Pekerja

75,000.00

6.1.

0.025 OH

Mandor

110,000.00

SNI 2835:2008
6.2.

4
SNI 2835:2008
6.9.

5
SNI 2835:2008
6.15.

SNI 2835:2008
6.11.

GALIAN TANAH (LEBIH DARI 1 M) BIASA /M3

0.900 OH Pekerja
0.045 OH Mandor
URUGAN TANAH KEMBALI /M3
0.250 OH Pekerja
0.008 OH Mandor
URUGAN PENINGGIAN TANAH (SIRTU) /M3
1.200 M3 Tanah timbun (sirtu)
0.250 OH Pekerja
0.025 OH Mandor

2,750.00
59,000.00

59,000.00

67,500.00
4,950.00
72,450.00

72,450.00

18,750.00
916.67
19,666.67

19,666.67

18,750.00
2,750.00
21,500.00

261,500.00

22,500.00
1,100.00
23,600.00

401,600.00

58,500.00
39,000.00
4,095.00
4,290.00
105,885.00

661,965.00

112,500.00
75,000.00
7,875.00
8,250.00
203,625.00

1,082,725.00

75,000.00
110,000.00

75,000.00
110,000.00

200,000.00
75,000.00
110,000.00

240,000.00

URUGAN PASIR /M3

1.200 M3 Pasir urug
0.300 OH Pekerja
0.010 OH Mandor

315,000.00
75,000.00
110,000.00

378,000.00

378,000.00
7
SNI 2836:2008
6.9.

PEK AANSTAMPING BATU KALI /M3

1.200 M3 Batu kali 15 cm/ 20 cm
0.432 M3 Pasir urug
0.780 OH Pekerja
0.390 OH Tukang
0.039 OH Kepala tukang
0.039 OH Mandor

350,000.00
315,000.00
75,000.00
100,000.00
105,000.00
110,000.00

420,000.00
136,080.00

556,080.00
8
SNI 2836:2008
6.2.

PAS PONDASI BATU KALI 1:4 /M3

1.200 M3 Batu kali 15 cm/ 20 cm
0.520 M3 Pasir pasang
3.260 Zak Semen PC
1.500 OH Pekerja
0.750 OH Tukang
0.075 OH Kepala tukang
0.075 OH Mandor

350,000.00
350,000.00
85,000.00
75,000.00
100,000.00
105,000.00
110,000.00

420,000.00
182,000.00
277,100.00

879,100.00
9

76,590.00

56,250.00

240,000.00
6

7,500.00
10,000.00
1,050.00
550.00
19,100.00

GALIAN TANAH BIASA (KURANG DARI 1 M) /M3

SNI 2835:2008

36,000.00
21,000.00
490.00

57,490.00
2

TOTAL HARGA
(Rp)

PASANGAN BATU TELA 1:2 /M3

167.0000 Bh
Batu tela
2.8600 Zak Semen PC

An. PU.KOTA

2,750.00
82,000.00

459,250.00
234,520.00

0.4350
4.5000
1.5000
0.1500
0.2250

M3
OH
OH
OH
OH

Pasir pasang
Pekerja
Tukang
Kepala tukang
Mandor

340,000.00
75,000.00
100,000.00
105,000.00
110,000.00

147,900.00

841,670.00
10

PASANGAN BATU TELA 1:4 /M3

167.000 Bh
Batu tela
1.432 Zak Semen PC
0.333 M3 Pasir pasang
4.500 OH Pekerja
1.500 OH Tukang
0.150 OH Kepala tukang
0.225 OH Mandor

SNI 2837:2008
6.2.

PEK PLESTERAN CAMP 1:2 Tbl 1.5 cm /M2

0.020 M3 Pasir pasang
0.205 Zak Semen PC
0.300 OH Pekerja
0.150 OH Tukang
0.015 OH Kepala tukang
0.015 OH Mandor

459,250.00
117,424.00
113,220.00

350,000.00
85,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 2837:2008
6.2.

PEK PLESTERAN CAMP 1:4 Tbl 1.5 cm /M2

0.024 M3 Pasir pasang
0.125 Zak Semen PC
0.300 OH Pekerja
0.150 OH Tukang
0.015 OH Kepala tukang
0.015 OH Mandor

350,000.00
85,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 7394:2008
6.4.

10
SNI 7394:2008
6.28.

11
SNI 7394:2008
6.29.

LANTAI KERJA BETON /M3

4.600 Zak Semen PC
0.638 M3 Pasir beton
0.761 M3 Kerikil / ciping
200.000 Ltr
Air
1.200 OH Pekerja
0.200 OH Tukang
0.020 OH Kepala tukang
0.060 OH Mandor

82,000.00
350,000.00
375,000.00
100.00
75,000.00
100,000.00
105,000.00
110,000.00

1,217,894.00

22,500.00
15,000.00
1,575.00
1,650.00
40,725.00

65,150.00

22,500.00
15,000.00
1,575.00
1,650.00
40,725.00

59,750.00

90,000.00
20,000.00
2,100.00
6,600.00
118,700.00

1,024,575.00

397,500.00
27,500.00
130,000.00
105,000.00
27,510.00
29,150.00
716,660.00

5,317,360.00

8,400.00
10,625.00

19,025.00
13

337,500.00
150,000.00
15,750.00
24,750.00
528,000.00

7,000.00
17,425.00

24,425.00
12

1,369,670.00
An. PU.KOTA

2,750.00
82,000.00
340,000.00
75,000.00
100,000.00
105,000.00
110,000.00

689,894.00
11

337,500.00
150,000.00
15,750.00
24,750.00
528,000.00

377,200.00
223,300.00
285,375.00
20,000.00

905,875.00
PONDASI BETON BERTULANG (150 KG BESI + BEGISTING) / M3
0.200 M3 Kayu matoa
3,000,000.00
600,000.00
1.500 Kg
Paku 5 cm - 12 cm
24,500.00
36,750.00
0.400 Ltr
Minyak begisting
5,000.00
2,000.00
157.500 Kg
Besi beton
18,000.00
2,835,000.00
2.250 Kg
Kawat ikat
22,000.00
49,500.00
6.720 Zak Semen PC
85,000.00
571,200.00
0.540 M3 Pasir beton
375,000.00
202,500.00
0.810 M3 Kerikil
375,000.00
303,750.00
5.300 OH Pekerja
75,000.00
0.275 OH Tukang batu
100,000.00
1.300 OH Tukang kayu
100,000.00
1.050 OH Tukang besi
100,000.00
0.262 OH Kepala tukang
105,000.00
0.265 OH Mandor
110,000.00
4,600,700.00
SLOOP BETON BERTULANG (200 KG BESI + BEGISTING) / M3
0.270 M3 Kayu matoa
3,000,000.00
810,000.00
2.000 Kg
Paku 5 cm - 12 cm
24,500.00
49,000.00
0.600 Ltr
Minyak begisting
5,000.00
3,000.00
210.000 Kg
Besi beton
18,000.00
3,780,000.00
3.000 Kg
Kawat ikat
22,000.00
66,000.00
6.720 Zak Semen PC
85,000.00
571,200.00

0.540
0.810
5.650
0.275
1.560
1.400
0.323
0.283

M3
M3
OH
OH
OH
OH
OH
OH

Pasir beton
Kerikil
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

375,000.00
375,000.00
75,000.00
100,000.00
100,000.00
100,000.00
105,000.00
110,000.00

202,500.00
303,750.00

5,785,450.00
12
SNI 7394:2008
6.30.

KOLOM BETON BERTULANG (300 KG BESI + BEGISTING) / M3

0.400 M3 Kayu matoa
3,000,000.00
4.000 Kg
Paku 5 cm - 12 cm
24,500.00
2.000 Ltr
Minyak begisting
5,000.00
315.000 Kg
Besi beton
18,000.00
4.500 Kg
Kawat ikat
22,000.00
6.720 Zak Semen PC
85,000.00
0.540 M3 Pasir beton
375,000.00
0.810 M3 Kerikil
375,000.00
0.150 M3 Balok ky. Matoa
3,000,000.00
3.500 Lbr Plywood 9 mm
180,000.00
20.000 Btg Kayu dolken 8-10 cm
15,000.00
7.050 OH Pekerja
75,000.00
0.275 OH Tukang batu
100,000.00
1.650 OH Tukang kayu
100,000.00
2.100 OH Tukang besi
100,000.00
0.403 OH Kepala tukang
105,000.00
0.353 OH Mandor
110,000.00

SNI 7394:2008
6.35.

KOLOM PRAKTIS BETON BERTULANG / M'

0.002 M3 Kayu matoa
0.010 Kg
Paku 5 cm - 12 cm
3.000 Kg
Besi beton
0.045 Kg
Kawat ikat
0.080 Zak Semen PC
0.006 M3 Pasir beton
0.009 M3 Kerikil
0.180 OH Pekerja
0.020 OH Tukang batu
0.020 OH Tukang kayu
0.020 OH Tukang besi
0.006 OH Kepala tukang
0.009 OH Mandor

3,000,000.00
24,500.00
18,000.00
22,000.00
85,000.00
375,000.00
375,000.00
75,000.00
100,000.00
100,000.00
100,000.00
105,000.00
110,000.00

SNI 7394:2008
6.31.

15
SNI 7394:2008
6.32.

BALOK BETON BERTULANG (200 KG BESI + BEGISTING) / M3

0.320 M3 Kayu matoa
3,000,000.00
3.200 Kg
Paku 5 cm - 12 cm
24,500.00
1.600 Ltr
Minyak begisting
5,000.00
210.000 Kg
Besi beton
18,000.00
3.000 Kg
Kawat ikat
22,000.00
6.720 Zak Semen PC
85,000.00
0.540 M3 Pasir beton
375,000.00
0.810 M3 Kerikil
375,000.00
0.140 M3 Balok ky. Matoa
3,000,000.00
2.800 Lbr Plywood 9 mm
180,000.00
16.000 Btg Kayu dolken 8-10 cm
15,000.00
6.350 OH Pekerja
75,000.00
0.275 OH Tukang batu
100,000.00
1.650 OH Tukang kayu
100,000.00
1.400 OH Tukang besi
100,000.00
0.333 OH Kepala tukang
105,000.00
0.318 OH Mandor
110,000.00

528,750.00
27,500.00
165,000.00
210,000.00
42,315.00
38,830.00
1,012,395.00

10,546,845.00

13,500.00
2,000.00
2,000.00
2,000.00
630.00
990.00
21,120.00

94,780.00

476,250.00
27,500.00
165,000.00
140,000.00
34,965.00
34,980.00
878,695.00

8,012,545.00

6,000.00
245.00
54,000.00
990.00
6,800.00
2,250.00
3,375.00

73,660.00
14

6,597,745.00

1,200,000.00
98,000.00
10,000.00
5,670,000.00
99,000.00
571,200.00
202,500.00
303,750.00
450,000.00
630,000.00
300,000.00

9,534,450.00
13

423,750.00
27,500.00
156,000.00
140,000.00
33,915.00
31,130.00
812,295.00

960,000.00
78,400.00
8,000.00
3,780,000.00
66,000.00
571,200.00
202,500.00
303,750.00
420,000.00
504,000.00
240,000.00

7,133,850.00
PLAT LANTAI BETON BERTULANG (150 KG BESI + BEGISTING) / M3
0.320 M3 Kayu matoa
3,000,000.00
960,000.00
3.200 Kg
Paku 5 cm - 12 cm
24,500.00
78,400.00

1.600
157.500
2.250
6.720
0.540
0.810
0.120
2.800
32.000
5.300
0.275
1.300
1.050
0.265
0.265

Ltr
Kg
Kg
Zak
M3
M3
M3
Lbr
Btg
OH
OH
OH
OH
OH
OH

Minyak begisting
Besi beton
Kawat ikat
Semen PC
Pasir beton
Kerikil
Balok ky. Matoa
Plywood 9 mm
Kayu dolken 8-10 cm
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

5,000.00
18,000.00
22,000.00
85,000.00
375,000.00
375,000.00
3,000,000.00
180,000.00
15,000.00
75,000.00
100,000.00
100,000.00
100,000.00
105,000.00
110,000.00

8,000.00
2,835,000.00
49,500.00
571,200.00
202,500.00
303,750.00
360,000.00
504,000.00
480,000.00

6,352,350.00
16
SNI 7394:2008
6.36.

RING BALK BETON BERTULANG (10x15) CM / M'

0.003 M3 Kayu matoa
3,000,000.00
0.020 Kg
Paku 5 cm - 12 cm
24,500.00
3.500 Kg
Besi beton
18,000.00
0.050 Kg
Kawat ikat
22,000.00
0.110 Zak Semen PC
85,000.00
0.009 M3 Pasir beton
375,000.00
0.015 M3 Kerikil
375,000.00
0.297 OH Pekerja
75,000.00
0.033 OH Tukang batu
100,000.00
0.033 OH Tukang kayu
100,000.00
0.033 OH Tukang besi
100,000.00
0.010 OH Kepala tukang
105,000.00
0.015 OH Mandor
110,000.00

SNI 7395:2008
6.7.

PAS LANTAI TEGEL PORSELIN 40X40 /M2

1.100 Dos Tegel Porselin 40x40 cm
0.045 M3 Pasir pasang
0.196 Zak Semen PC
1.300 Kg
Semen warna
0.250 OH Pekerja
0.125 OH Tukang
0.013 OH Kepala tukang
0.013 OH Mandor

100,000.00
350,000.00
85,000.00
12,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 7395:2008
6.36.

PAS LANTAI TEGEL PORSELIN 20X20 untuk KM/WC /M2

1.100 Dos Tegel Porselin 20x20 cm
95,000.00
0.045 M3 Pasir pasang
350,000.00
0.208 Zak Semen PC
85,000.00
1.620 Kg
Semen warna
12,000.00
0.700 OH Pekerja
75,000.00
0.350 OH Tukang
100,000.00
0.035 OH Kepala tukang
105,000.00
0.035 OH Mandor
110,000.00

SNI 7395:2008
6.54.

PAS LANTAI TEGEL PORSELIN 20X25 untuk KM/WC /M2

1.100 Dos Tegel Porselin 20x25 cm
95,000.00
0.018 M3 Pasir pasang
350,000.00
0.186 Zak Semen PC
85,000.00
1.940 Kg
Semen warna
12,000.00
0.900 OH Pekerja
75,000.00
0.450 OH Tukang
100,000.00
0.045 OH Kepala tukang
105,000.00
0.045 OH Mandor
110,000.00

SNI 3434:2008
6.1.

PEK KUSEN PINTU, JENDELA / M3

1.100 M3 Kayu Besi 5/10
1.250 Kg
Paku campuran

3,500,000.00
24,500.00

18,750.00
12,500.00
1,365.00
1,430.00
34,045.00

192,055.00

52,500.00
35,000.00
3,675.00
3,850.00
95,025.00

252,395.00

67,500.00
45,000.00
4,725.00
4,950.00
122,175.00

272,065.00

104,500.00
6,300.00
15,810.00
23,280.00

149,890.00
24

126,815.00

104,500.00
15,750.00
17,680.00
19,440.00

157,370.00
23

22,275.00
3,300.00
3,300.00
3,300.00
1,050.00
1,650.00
34,875.00

110,000.00
15,750.00
16,660.00
15,600.00

158,010.00
22

7,069,325.00

9,000.00
490.00
63,000.00
1,100.00
9,350.00
3,375.00
5,625.00

91,940.00
21

397,500.00
27,500.00
130,000.00
105,000.00
27,825.00
29,150.00
716,975.00

3,850,000.00
30,625.00

7.000
21.000
2.100
0.350

OH
OH
OH
OH

Pekerja
Tukang
Kepala tukang
Mandor

75,000.00
100,000.00
105,000.00
110,000.00

3,880,625.00
25
SNI 3434:2008
6.5.

PEK PINTU PANIL KAYU /M2

0.040 M3 Papan kayu besi
0.500 Kg
Lem kayu
1.000 OH Pekerja
3.000 OH Tukang
0.300 OH Kepala tukang
0.050 OH Mandor

3,500,000.00
38,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 3434:2008
6.6.

PEK PINTU, JENDELA KACA /M2

0.024 M2 Papan kayu besi
0.700 M2 Kaca bening 5 MM
0.300 Kg
Lem kayu
0.800 OH Pekerja
2.400 OH Tukang
0.240 OH Kepala tukang
0.040 OH Mandor

3,500,000.00
345,000.00
38,000.00
75,000.00
100,000.00
105,000.00
110,000.00

Pt-T-30-2000-C
Tbl.1.angka 3

PAS. KACA POLOS Tbl= 5mm /M2

1.100 M2 Kaca Polos 5 mm
0.160 OH Pekerja
0.160 OH Tukang
0.016 OH Kepala tukang
0.008 OH Mandor

345,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 3434:2008
6.13.

PEK KUDA KUDA KAYU /M3

1.100 M3 Kayu besi 5/10
5.600 Kg
Paku 10 cm
4.000 OH Pekerja
12.000 OH Tukang
1.200 OH Kepala tukang
0.200 OH Mandor

3,500,000.00
24,500.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 3434:2008
6.15.

PEK GORDING KAYU /M3

1.100 M3 Kayu Matoa 5/10
3.000 Kg
Paku 10 cm
2.400 OH Pekerja
7.200 OH Tukang
0.720 OH Kepala tukang
0.120 OH Mandor

3,000,000.00
24,500.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 3434:2008
6.22.

PEK. LISPLANKPAPAN 3/30 /M'

0.011 M3 Papan kayu besi 3/30
0.050 Kg
Paku 5 cm dan 7 cm
0.100 OH Pekerja
0.200 OH Tukang
0.020 OH Kepala tukang
0.005 OH Mandor

3,500,000.00
24,500.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 3434:2008
6.20.

PEK. RANGKA PLAFOND /M2

0.0163 M3 Kayu rangka 5/7
0.250 Kg
Paku 7cm - 10cm
0.200 OH Pekerja
0.300 OH Tukang
0.030 OH Kepala tukang
0.010 OH Mandor

3,000,000.00
23,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 2839:2008
6.5.

PAS. PLAFOND TRIPLEKS /M2

0.375 Lbr Tripleks 4 mm
0.030 Kg
Paku triplek

73,500.00
26,000.00

410,060.00

300,000.00
1,200,000.00
126,000.00
22,000.00
1,648,000.00

5,635,200.00

180,000.00
720,000.00
75,600.00
13,200.00
988,800.00

4,362,300.00

7,500.00
20,000.00
2,100.00
550.00
30,150.00

68,125.00

15,000.00
30,000.00
3,150.00
1,100.00
49,250.00

103,900.00

48,900.00
5,750.00

54,650.00
28

12,000.00
16,000.00
1,680.00
880.00
30,560.00

36,750.00
1,225.00

37,975.00
27

666,500.00

3,300,000.00
73,500.00

3,373,500.00
55

60,000.00
240,000.00
25,200.00
4,400.00
329,600.00

3,850,000.00
137,200.00

3,987,200.00
54

571,000.00

379,500.00

379,500.00
53

75,000.00
300,000.00
31,500.00
5,500.00
412,000.00

84,000.00
241,500.00
11,400.00

336,900.00
41

6,764,625.00

140,000.00
19,000.00

159,000.00
26

525,000.00
2,100,000.00
220,500.00
38,500.00
2,884,000.00

27,562.50
780.00

0.100
0.100
0.010
0.005

OH
OH
OH
OH

Pekerja
Tukang
Kepala tukang
Mandor

75,000.00
100,000.00
105,000.00
110,000.00

28,342.50
29
SNI 2839:2008
6.10.

PAS. LIST PLAFOND KAYU PROFIL /M'

1.050 M'
List Kayu Profil
0.010 Kg
Paku triplek
0.050 OH Pekerja
0.050 OH Tukang
0.005 OH Kepala tukang
0.003 OH Mandor

15,000.00
26,000.00
75,000.00
100,000.00
105,000.00
110,000.00

PAS.SENG GELOMBANG BJLS 0.30 /M2

0.730 Lbr Seng Gelombang
0.020 Kg
Paku Seng
0.120 OH Pekerja
0.060 OH Tukang
0.006 OH Kepala tukang
0.006 OH Mandor

75,000.00
28,000.00
75,000.00
100,000.00
105,000.00
110,000.00

An. PU
Jayapura

PAS.NOK SENG PLAT BJLS 0.30 /M'

0.300 Lbr Seng Plat
0.040 Kg
Paku Seng
0.150 OH Pekerja
0.070 OH Tukang
0.008 OH Kepala tukang
0.006 OH Mandor

75,000.00
28,000.00
75,000.00
100,000.00
105,000.00
110,000.00

SNI 7393:2008
6.18.

JURAI LUAR / DALAM SENG BJLS 30 /M'

1.050 Lbr Plat seng JLS 30
0.015 Kg
Paku campuran
0.200 OH Pekerja
0.400 OH Tukang
0.025 OH Kepala tukang
0.010 OH Mandor

75,000.00
24,500.00
75,000.00
100,000.00
105,000.00
110,000.00

Pt-T-30-2000-C
Tbl.1.1

PAS KUNCI TANAM 2 SLAG /UNIT

1.000 Unit Kunci tanam
0.600 OH Tukang
0.060 OH Kepala tukang

150,000.00
100,000.00
105,000.00

Pt-T-30-2000-C
Tbl.1.4

PAS KUNCI TANAM 1 SLAAG/ UNIT

1.000 Unit Kunci tanam
0.250 OH Tukang
0.025 OH Kepala tukang

66,000.00
100,000.00
105,000.00

Pt-T-30-2000-C
Tbl.1.5

PAS ENGSEL PINTU / BH

1.000 Bh
Engsel Pintu
0.125 OH Tukang
0.013 OH Kepala tukang

19,500.00
100,000.00
105,000.00

Pt-T-30-2000-C
Tbl.1.8

PAS ENGSEL JENDELA /BH

1.000 Bh
Engsel Jendela
0.100 OH Tukang
0.010 OH Kepala tukang

15,300.00
100,000.00
105,000.00

Pt-T-30-2000-C
Tbl.1.14

PAS GERENDEL JENDELA /BH

1.000 Bh
Gerendel Jandela
0.100 OH Tukang kayu
0.010 OH Kepala Tukang Kayu

13,240.00
84,000.00
87,500.00

Pt-T-30-2000-C

PAS. KAIT ANGIN/ BH

1.000 Bh
Kait Angin

14,000.00

137,842.50

60,000.00
6,300.00
66,300.00

216,300.00

25,000.00
2,625.00
27,625.00

93,625.00

12,500.00
1,365.00
13,865.00

33,365.00

10,000.00
1,050.00
11,050.00

26,350.00

13,240.00
8,400.00

13,240.00
35

15,000.00
40,000.00
2,625.00
1,100.00
58,725.00

15,300.00

15,300.00
34

43,370.00

19,500.00

19,500.00
33

11,250.00
7,000.00
840.00
660.00
19,750.00

66,000.00

66,000.00
32

71,600.00

150,000.00

150,000.00
31

9,000.00
6,000.00
630.00
660.00
16,290.00

78,750.00
367.50

79,117.50
30

25,615.00

22,500.00
1,120.00

23,620.00
38

3,750.00
5,000.00
525.00
330.00
9,605.00

54,750.00
560.00

55,310.00
37

47,442.50

15,750.00
260.00

16,010.00
36

7,500.00
10,000.00
1,050.00
550.00
19,100.00

14,000.00

8,400.00

21,640.00

Tbl.1.9

0.100 OH
0.010 OH

Tukang
Kepala tukang

100,000.00
105,000.00

10,000.00

14,000.00
36
RSNI-T-15-2002
6.1.

PAS CLOSET DUDUK /UNIT

1.000 Unit Closet duduk
0.060
Harga Closet
3.300 OH Pekerja
1.100 OH Tukang
0.001 OH Kepala tukang
0.160 OH Mandor

1,850,000.00
1,850,000.00
75,000.00
100,000.00
105,000.00
110,000.00

RSNI-T-15-2002
6.5.

PAS WASTAFEL +CERMIN /UNIT

1.000 Unit Wastafel +cermin
0.120
Perlengkapan
6.000 Kg
Semen PC
0.010 M3 Pasir Pasang
1.200 OH Pekerja
1.450 OH Tukang
0.150 OH Kepala tukang
0.100 OH Mandor

1,550,000.00
1,550,000.00
85,000.00
350,000.00
75,000.00
100,000.00
105,000.00
110,000.00

RSNI-T-15-2002
6.33.

PAS. BAK CUCI PIRING STAINLESS STEEL/ BH

1.000 Bh
Bak stainless steel
1,000,000.00
1.000 Set Water drain + assesoris
35,000.00
0.300 OH Tukang
100,000.00
0.030 OH Kepala tukang
105,000.00

RSNI-T-15-2002
6.32.

41
RSNI-T-15-2002
6.29.

42
RSNI-T-15-2002
6.31.

43
RSNI-T-15-2002
6.20.

44
RSNI-T-15-2002
6.21.

PIPA PVC Dia 4 "PEMBUANGAN CLOSET /M'

1.200 M'
Pipa PVC type AW 4"
0.350
Perlengkapan
0.081 OH Pekerja
0.135 OH Tukang
0.135 OH Kepala tukang
0.0041 OH Mandor

42,500.00
42,500.00
75,000.00
100,000.00
105,000.00
110,000.00

2,336,205.00

90,000.00
145,000.00
15,750.00
11,000.00
261,750.00

2,511,250.00

30,000.00
3,150.00
33,150.00

1,068,150.00

6,075.00
13,500.00
14,175.00
451.00
34,201.00

100,076.00

4,050.00
9,000.00
945.00
297.00
14,292.00

138,292.00

30,000.00
20,000.00
2,100.00
2,200.00
54,300.00

240,300.00

4,050.00
9,000.00
945.00
297.00
14,292.00

285,542.00

1,000,000.00
35,000.00

1,035,000.00
40

247,500.00
110,000.00
105.00
17,600.00
375,205.00

1,550,000.00
186,000.00
510,000.00
3,500.00

2,249,500.00
39

24,000.00

1,850,000.00
111,000.00

1,961,000.00
37

10,000.00

51,000.00
14,875.00

65,875.00
PIPA PVC 2" DARI WC WASTAFEL & WASHBAK KE PERESAPAN /M'
1.200 M'
Pipa PVC type AW 2"
80,000.00
96,000.00
0.350
Perlengkapan
80,000.00
28,000.00
0.054 OH Pekerja
75,000.00
0.090 OH Tukang
100,000.00
0.009 OH Kepala tukang
105,000.00
0.0027 OH Mandor
110,000.00
124,000.00
PIPA PVC 3" AIR HUJAN /M'
1.200 M'
Pipa PVC type AW 3"
120,000.00
144,000.00
0.350
Perlengkapan
120,000.00
42,000.00
0.400 OH Pekerja
75,000.00
0.200 OH Tukang
100,000.00
0.020 OH Kepala tukang
105,000.00
0.020 OH Mandor
110,000.00
186,000.00
PIPA GALVANIS UTK AIR BERSIH 3/4 " /M'
1.200 M'
Pipa galvanis 3/4"
175,000.00
210,000.00
0.350
Perlengkapan
175,000.00
61,250.00
0.054 OH Pekerja
75,000.00
0.090 OH Tukang
100,000.00
0.009 OH Kepala tukang
105,000.00
0.0027 OH Mandor
110,000.00
271,250.00
PIPA GALVANIS UTK AIR BERSIH 1/2 " /M'
1.200 M'
Pipa galvanis 1/2"
308,000.00
369,600.00
0.350
Perlengkapan
308,000.00
107,800.00
0.054 OH Pekerja
75,000.00
0.090 OH Tukang
100,000.00

4,050.00
9,000.00

0.009 OH
0.0027 OH

Kepala tukang
Mandor

105,000.00
110,000.00

477,400.00
45
RSNI-T-15-2002
6.35.

STOP KRAN / BH
1.000 Bh
Kran air 3/4"
0.100 OH Tukang
0.010 OH Kepala tukang

35,000.00
100,000.00
105,000.00

RSNI-T-15-2002
6.36.

PAS FLOORDRAIN /BH

1.000 Bh
Floordrain
0.100 OH Tukang
0.010 OH Kepala tukang

19,000.00
100,000.00
105,000.00

Pt-T-38-2000-C1

PEK CAT MENI DAN CAT DASAR /M2

0.170 Kg
Cat meni
0.200 Lbr Minyak cat
1.000 Lbr Amplas
0.170 Kg
Cat Dasar
0.075 OH Pekerja
0.110 OH Tukang cat
0.011 OH Kepala tukang
0.004 OH Mandor

26,000.00
27,500.00
7,500.00
26,000.00
75,000.00
100,000.00
105,000.00
110,000.00

Pt-T-38-2000-C1

PEK CAT KAYU KILAT /M2

0.300 Kg
Cat kilap
0.200 Lbr Minyak cat
0.150 OH Pekerja
0.150 OH Tukang
0.015 OH Kepala tukang
0.008 OH Mandor

53,000.00
27,500.00
75,000.00
100,000.00
105,000.00
110,000.00

PEK CAT TEMBOK /M2

0.1000 Kg
Plamur
0.1000 Kg
Cat dasar
0.4700 Kg
Cat penutup 2x
0.5000 Lbr Amplas
0.0600 OH Pekerja
0.0600 OH Tukang
0.0060 OH Kepala tukang
0.0030 OH Mandor

23,000.00
12,000.00
12,000.00
7,500.00
75,000.00
100,000.00
105,000.00
110,000.00

Pt-T-38-2000-C1

PEK CAT PLAFOND /M2

0.1000 Kg
Plamur
0.4700 Kg
Cat penutup 2x
0.5000 Lbr Amplas
0.0800 OH Pekerja
0.0800 OH Tukang
0.0040 OH Kepala tukang
0.0030 OH Mandor

23,000.00
12,000.00
7,500.00
75,000.00
100,000.00
105,000.00
110,000.00

PAS LAMPU TL 1x40 WATT /TTK

1.000 unit Lampu TL40 watt
6.000 M'
Kabel NYM
1.000 Bh
Saklar
0.750 OH Pekerja
0.500 OH Tukang
0.050 OH Kepala tukang
0.025 OH Mandor

120,000.00
4,000.00
20,000.00
75,000.00
100,000.00
105,000.00
110,000.00

PAS LAMPU XL. 18 WATT /TTK

1.0000 unit Lampu XL
6.0000 M'
Kabel NYM
0.5000 Bh
Saklar
1.0000 Bh
Fitting

50,000.00
4,000.00
20,000.00
15,000.00

40,060.00

11,250.00
15,000.00
1,575.00
880.00
28,705.00

50,105.00

4,500.00
6,000.00
630.00
330.00
11,460.00

24,350.00

6,000.00
8,000.00
420.00
330.00
14,750.00

26,440.00

56,250.00
50,000.00
5,250.00
2,750.00
114,250.00

278,250.00

120,000.00
24,000.00
20,000.00

164,000.00
51

5,625.00
11,000.00
1,155.00
440.00
18,220.00

2,300.00
5,640.00
3,750.00

11,690.00
58

30,050.00

2,300.00
1,200.00
5,640.00
3,750.00

12,890.00
64

10,000.00
1,050.00
11,050.00

15,900.00
5,500.00

21,400.00
63

46,050.00

4,420.00
5,500.00
7,500.00
4,420.00

21,840.00
62

10,000.00
1,050.00
11,050.00

19,000.00

19,000.00
61

491,692.00

35,000.00

35,000.00
46

945.00
297.00
14,292.00

50,000.00
24,000.00
10,000.00
15,000.00

0.5000
0.5000
0.0500
0.0250

Oh
Oh
Oh
Oh

Pekerja
Tukang
Kepala tukang
Mandor

75,000.00
100,000.00
105,000.00
110,000.00

99,000.00
52

PAS STOP KONTAK /TTK

1.0000 Unit Stop kontak
6.0000 m'
Kabel NYM
0.5000 Oh
Pekerja
0.5000 Oh
Tukang
0.0500 Oh
Kepala tukang
0.0250 Oh
Mandor

30,000.00
4,000.00
75,000.00
100,000.00
105,000.00
110,000.00

PEK. VENTILASI JALUSI

0.0200 M3 Papan Ky. Besi
0.1000 Kg
Paku Campuran
0.8000 H/O Tukang Kayu
0.0800 H/O Kepala Tukang Kayu
0.2800 H/O Pekerja
0.0140 H/O Mandor

3,500,000.00
23,000.00
75,000.00
84,000.00
87,500.00
110,000.00

ATAP METAL ROOF /M2

1.6200 Lbr Metal Roof
0.1600 Kg
Paku atap
0.0105 M3 Kayu kaso 5/7 kelas II
0.0048 M3 Kayu reng 2/3kelas II
0.7500 Oh
Pekerja

55,000.00
28,000.00
3,000,000.00
3,000,000.00
75,000.00

149,500.00

60,000.00
6,720.00
24,500.00
1,540.00
92,760.00

165,060.00

89,100.00
4,480.00
31,500.00
14,400.00
56,250.00

0.8600 Oh

Tukang kayu

84,000.00

72,240.00

0.0200 Oh

Kepala tukang kayu

87,500.00

1,750.00

0.0100 Oh

Mandor

110,000.00

139,480.00
58

37,500.00
50,000.00
5,250.00
2,750.00
95,500.00

70,000.00
2,300.00

72,300.00
57

194,500.00

30,000.00
24,000.00

54,000.00

56

37,500.00
50,000.00
5,250.00
2,750.00
95,500.00

1,100.00
131,340.00

PEK BUBUNGAN ATAP METAL ROOF /M'

2.0000 Lbr

Nok Metal Roof

33,000.00

66,000.00

0.0800 Kg

Paku atap

28,000.00

2,240.00

0.7500 Oh

Pekerja

75,000.00

56,250.00

0.6800 Oh

Tukang kayu

84,000.00

57,120.00

0.0200 Oh

Kepala tukang kayu

87,500.00

1,750.00

0.0100 Oh

Mandor

110,000.00

1,100.00

270,820.00

68,240.00
59

60

0.7300 Lbr

Plat seng JLS 30

68,000.00

49,640.00

0.1200 Kg

Paku campuran

23,000.00

2,760.00

0.3500 Oh

Pekerja

75,000.00

26,250.00

0.2500 Oh

Tukang kayu

84,000.00

21,000.00

0.0250 Oh

Kepala tukang kayu

87,500.00

2,187.50

0.0150 Oh

Mandor

110,000.00

PEK CAT MENI KAYU /M2

0.2200 Kg
Cat meni kayu
0.0800 Kg
Minyak cat
0.2500 Oh
Tukang cat
0.0100 Oh
Kepala tukang cat
0.0030 Oh
Mandor

26,000.00
27,500.00
84,000.00
87,500.00
110,000.00

PEK CAT KAYU/BESI KILAT /M2

0.4250 Kg
Cat kilat kayu
0.0570 Kg
Minyak cat
0.0800 Kg
Dempul kayu
0.1000 Lbr Amplas
0.1000 Oh
Pekerja
0.2000 Oh
Tukang cat

53,000.00
27,500.00
26,000.00
7,500.00
75,000.00
84,000.00

PEK CAT TEMBOK /M2

0.2800 Kg
Cat tembok
0.0800 Kg
Plamur
0.2000 Lbr Amplas
0.1000 Oh
Pekerja
0.2000 Oh
Tukang cat

12,000.00
23,000.00
7,500.00
75,000.00
84,000.00

PEK RESIDU RANGKA ATAP /M2

0.3500 Ltr
Residu
0.1000 Oh
Pekerja
0.0050 Oh
Mandor

38,500.00
75,000.00
110,000.00

21,000.00
875.00
330.00
22,205.00

30,125.00

7,500.00
16,800.00
24,300.00

51,222.50

7,500.00
16,800.00
24,300.00

31,000.00

7,500.00
550.00
8,050.00

21,525.00

3,360.00
1,840.00
1,500.00

6,700.00
63

103,487.50

22,525.00
1,567.50
2,080.00
750.00

26,922.50
62

1,650.00
51,087.50

5,720.00
2,200.00

7,920.00
61

184,460.00

JURAI LUAR / DALAM SENG BJLS 30 /M2

52,400.00
Pt-T-38-2000-C1

116,220.00

13,475.00

13,475.00

70,000.00

6363.636364

7,166.26
70,000.00 1 btg
1.13

An. A.1

Sloof 15/20

0.15

0.2

0.03

33.33

0.012

Sloof 20/30

0.2

0.3

0.06

16.67

0.012

Balok lantai 30/55

0.3
0.3

0.55
0.55

0.165
0.165

1
1

6.06
6.06

0.019
0.012

12
2

Balok lantai 30/50

0.3

0.5

0.15

6.67

0.016

12

0.3

0.5

0.15

6.67

0.012

0.25

0.4

0.1

10.00

0.016

0.25

0.4

0.1

10.00

0.012

Ringbalk 10/20

0.15

0.2

0.03

33.33

0.012

Balok lantai 20/30

0.2

0.3

0.06

16.67

0.012

Balok lantai 15/25

0.15

0.25

0.0375

26.67

0.012

Kolom 25/25

0.25

0.25

0.0625

16.00

0.012

Kolom 40/60

0.4

0.6

0.24

4.17

0.016

16

Kolom praktis10/10

0.1

0.1

0.01

100.00

0.1

Sloof 30/50

0.3
0.3

0.5
0.5

0.15
0.15

1
1

6.67
6.67

0.016
0.012

8
2

Sloof 25/40
pelat lantai

0.25
0.25
1

0.4
0.4
0.12

0.1
0.1
0.12

1
1
1

10.00
10.00
8.33

0.016
0.012
0.01

7
2
32

Pondasi titik

0.9

0.3

0.27

3.70

0.012

28.8

Balok lantai 25/35

0.25
0.25

0.35
0.35

0.0875
0.0875

1
1

11.43
11.43

0.19
0.012

6
2

Kolom 20/40

0.2

0.4

0.08

12.50

0.016

0.08

0.08

12.50

0.1

13.333

Balok lantai 25/40

An. A.1

1/4 x An. A.1

An. A.18

An. G.2

G.32.h
UPAH : G.31.aSemen :
3.2572

pelat lantai 8 Cm

1,369,670.00

An. PU.KOTA
upah G.33.a

G.50.h
upah G.48
0.1428

G.50.q
upah G.47
0.13022

G.44
0.638
0.761

60
4.2364

Diameter
12
10
8

Berat/ M'
0.888
0.617
0.395

Pjg
11
11
11

Berat/ Btg
9.768 Kg
6.787 Kg
4.345 Kg

Harga/ Btg
84,000.00
54,000.00
36,000.00

1.0608
0.1960

An. Supplement 4
0.01 M3 perekat G.14
0.95
11.7504
upah 2 x G.69
0.2500
0.0250
0.5000
0.2500

0.01
0.01

0.0095
0.117504

2
2
2
2

0.5000
0.0500
1.0000
0.5000

0.186

An. F.26

0.2080

Harga/ Kg
8,599.51
7,956.39
8,285.39

10.0000
30.0000
3.0000
0.5000

0.666666667
0.666666667
0.666666667
0.666666667

6.6667
20.0000
2.0000
0.3333

An. F.35 =2/3 x F.34

= F.36
3.000
9.000
0.900
0.150
An. F.36

An. F.31

0.666666667
0.666666667
0.666666667
0.666666667

2.000
6.000
0.600
0.100

PU KOTA

An. F.23
3/4 x F.22
24.0000
2.4000
8.0000
0.4000

0.75
0.75
0.75
0.75

18.0000
1.8000
6.0000
0.3000

An. F.18
0.1000
0.0100
0.0150
0.0075
An. F.21 = F.37

An. F.21 = F.37

100
100
100
100

10.0000
1.0000
1.5000
0.7500

11.00

1 kg
9.768 Kg
7,166.26
3X5X6

3X9X13X14

0.888

118.40

0.008

0.55

0.888

88.80

0.008
0.008

0.90
0.90

0.15

0.2

2.230
0.888

162.18
10.76

0.01
0.01

1.52
1.52

1.580

126.40

0.01

1.52

11.84

0.01

1.52

94.80

0.01

1.30

0.888

17.76

0.01

1.30

0.2

0.888

118.40

0.008
0.008

0.65
0.65

0.2

0.008
0.008

0.85
0.85

0.2

0.008
0.008

0.65
0.65

0.2

0.008
0.008

0.85
0.85

0.2

0.01

2.00
2.00

0.888
1.580

0.888

0.888

0.888

1.580

88.80

142.08

113.66

105.33

0.20

0.395

36.21

0.10

1
1

10.000
6.666666667

0.395
0.395

29.63
19.75

0.10

1
1

11
6

0.620
0.620

31.41
17.13

0.10

11

0.620

34.55

0.620

18.85

11

0.620

44.33

0.620

24.18

0.20

1
1

5.000
5

0.395
0.395

21.40
21.40

0.15

1
1

6.667
5

0.395
0.395

18.65
13.99

0.15

1
1

6.667
5

0.395
0.395

22.82
17.12

0.15

1
1

6.667
5

0.395
0.395

17.91
13.43

0.620
0.620

7.44
13.64

0.2
0.10

0.2
0.10

1
1

6
11.00

0.20

5.000

0.395

65.18

0.617

246.80

0.008

0.33

1.580
0.888

84.27
11.84

0.01
0.01

1.60
1.60

0.1
0.15

1
1

11
7.666666667

0.620
0.620

10.91
25.35

1.580
0.888
0.617

110.60
17.76
164.53

0.01
0.01
0

1.60
1.60
-

0.1
0.15
0

1
1
1

11
7.666666667
0

0.620
0.620
0.620

10.91
38.03
-

0.888

94.72

0.01
0

0.38
-

0.2
0.2

1
1

0
0

0.620
0.620

2.230
0.888

152.91
20.30

0.01
0.01

1.52
1.52

0.10
0.2

1
1

11
6

0.620
0.620

59.24
32.31

1.580

158.00

0.01

1.42

0.10

11

0.620

60.53

0.617

102.83

0.620

1.2
1.2
1.2

70,000.00
45,000.00
30,000.00

7+15

154.61
138.18

221.49

191.64
181.07

161.19

121.44

182.02

145.00

126.41

311.98

132.37

177.30
164.53
94.72

264.76

218.53