NO
URAIAN PEKERJAAN
JUMLAH HARGA
(dalam Rp)
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN FONDASI
PEKERJAAN STRUKTUR DAN BETON
PEKERJAAN DINDING
PEKERJAAN LANTAI DAN KERAMIK
PEKERJAAN PLAFON
PEKERJAAN KUSEN, PINTU, JENDELA, DAN KACA
PEKERJAAN PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN ELEKTRIKAL
PEKERJAAN SANITARI
PEKERJAAN FINISHING
TOTAL A = I s/d XIII
DIBULATKAN
19,586,380
4,400,000
38,834,025
32,888,735
35,179,750
42,811,367
8,450,260
7,400,000
310,000
4,281,482
1,559,700
17,962,140
1,620,000
215,283,839
215,283,000
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
PEK. PEMBERSIHAN LAPANGAN
PEK. PENGUKURAN DAN PASANG BOPLANG
SUB TOTAL I
PEKERJAAN TANAH
PEK. GALIAN TANAH
PEK. URUGAN KEMBALI
SUB TOTAL II
PEKERJAAN FONDASI
PEK. URUGAN PASIR BAWAH FONDASI
PEK. LANTAI KERJA (1 : 3 : 5)
PEK. AANSTAMPING
PEK. FONDASI BATU BELAH 1 pc : 4 ps
SUB TOTAL III
PEKERJAAN STRUKTUR DAN BETON
PEK. RING BALK PRAKTIS
PEK. KOLOM PRAKTIS
SUB TOTAL IV
PEKERJAAN DINDING
PEK. PASANGAN BATA MERAH 1/2 BATA AD. 1 : 4
PEK. PLESTERAN 1 : 4
PEK. ACIAN
SUB TOTAL V
PEK. PASANGAN ATAP
a. PASANGAN RANGKA ATAP BAJA RINGAN
b. PASANGAN GENTING
c. PASANGAN NOK
SUB TOTAL VI
HARGA SATUAN
HARGA
(dalam Rp)
(dalam Rp)
SAT
VOL
m
m'
72
298
10,000
63,310
720,000
18,866,380
19,586,380
m
m
100
40
40,000
10,000
4,000,000
400,000
4,400,000
m
m
m
m
12
6
24
55.5
10,000
546,550
170,000
564,950
120,000
3,279,300
4,080,000
31,354,725
38,834,025
m
m
193
60
129,995
129,995
25,089,035
7,799,700
32,888,735
m
m
m
218
436
436
71,945
30,760
13,955
15,684,010
13,411,360
6,084,380
35,179,750
m
m
m
60
60
6
130,000
96,440
126,520
7,800,000
5,786,400
759,120
14,345,520
NO.
VII
1
2
2
3
4
VIII
1
2
IX
1
X
1
2
XI
1
2
3
XII
1
2
3
4
5
6
URAIAN PEKERJAAN
PEKERJAAN LANTAI DAN KERAMIK
PEK. LANTAI KERJA (1 : 3 : 5)
PAS. LANTAI KERAMIK UK. 30 x 30 CM
PAS. PLIN KERAMIK
PAS. LANTAI KERAMIK KM/WC UK. 20 X 20 (ANTI SLIP)
PAS. DINDING KERAMIK KM/WC UK. 20 X 25 (CORAK)
SUB TOTAL VII
PEKERJAAN PLAFON
PEK. PLAFON GIPSUM 9 MM + RANGKA KASO
PAS. LIS PLAFON GIPSUM BOARD
SUB TOTAL VIII
PEKERJAAN KUSEN, PINTU, JENDELA, DAN KACA
PEK. KOSEN PINTU
a. PINTU UKURAN 2100 x 900
b. PINTU KM/WC
PEK. KUSEN JENDELA
a. JENDELA UKURAN 1400 x 700
b. JENDELA UKURAN 700 x 2500
C. LUBANG ANGIN UKURAN 200 x 200
SUB TOTAL IX
PEKERJAAN PENGGANTUNG
PAS. HANDLE + KUNCI PINTU
PAS. ENGSEL PINTU
SUB TOTAL X
PEKERJAAN PENGECATAN
PEK. PENGECATAN DINDING (3x)
PEK. PENGECATAN PLAFON (3x)
PEK. CAT KAYU
SUB TOTAL XI
PEKERJAAN ELEKTRIKAL
PAS. BOKS PANEL
PEK. INSTALASI TITIK LAMPU
PEK. INSTALASI STOPKONTAK
PAS. LAMPU DOWN LIGHT
PAS. STOPKONTAK
PAS. SAKELAR
SUB TOTAL XII
HARGA SATUAN
HARGA
(dalam Rp)
(dalam Rp)
SAT
VOL
m
m
m
m
m
48
45
160
3
15
546,550
61,400
70,996
132,229
137,200
26,234,400
2,763,000
11,359,280
396,687
2,058,000
42,811,367
m
m'
54
160
101,710
18,487
5,492,340
2,957,920
8,450,260
unit
unit
unit
unit
unit
unit
4
1
900,000
400,000
3,600,000
400,000
2
2
12
700,000
700,000
50,000
1,400,000
1,400,000
600,000
7,400,000
bh
bh
4
10
40,000
15,000
160,000
150,000
310,000
m
m
m
218
54
50
12,931
12,931
15,285
2,818,958
698,274
764,250
4,281,482
unit
titik
titik
bh
bh
bh
1
5
4
5
4
5
57,200
137,500
137,500
30,000
10,000
15,000
57,200
687,500
550,000
150,000
40,000
75,000
1,559,700
NO.
XIII
1
2
3
4
5
6
7
8
9
10
11
12
URAIAN PEKERJAAN
PEKERJAAN SANITARI
PAS. INSTALASI PIPA PVC "
PAS. INSTALASI PIPA PVC 2"
PAS. INSTALASI PIPA PVC 4"
PAS. KLOSED DUDUK
PAS. BAK MANDI PASANGAN BATU BATA LAPIS KERAMIK
PAS. KERAN TEMBOK
PAS. TEMPAT SABUN
PAS. FLOOR DRAIN
PEK. SEPTICTANK UK 2,5 X 1,5 X 2 M + REMBESAN
PEK. BAK KONTROL SALURAN AIR KOTOR UK.30 X 30 X 40 CM
PEK. SUMUR BOR DIA. 4" + JET PUMP + ACC
PENGADAAN TANGKI FIBER KAP. 500 LTR
SUB TOTAL XIII
XIV
PEKERJAAN FINISHING
1
PEK. LANTAI CARPORT
2
PEK. FINISHING & PELESTERAN DINDING LUAR
SUB TOTAL XIV
TOTAL
HARGA SATUAN
HARGA
(dalam Rp)
(dalam Rp)
SAT
VOL
m
m
m
unit
unit
bh
bh
bh
unit
unit
ls
unit
15
30
10
1
1
3
1
2
1
1
1
1
38,826
127,862
306,062
298,270
910,000
25,000
30,000
35,000
3,000,000
100,000
5,500,000
500,000
582,390
3,835,860
3,060,620
298,270
910,000
75,000
30,000
70,000
3,000,000
100,000
5,500,000
500,000
17,962,140
m
m
1.8
4.5
650,000
100,000
1,170,000
450,000
1,620,000
215,283,839
URAIAN
HARGA
SATUAN
(dalam Rp)
2,000
1,050
45,000
140,000
150,000
2,700,000
18,000
15,000
Sub Jumlah
b. Tenaga
0.200
0.400
0.020
0.020
oh
oh
oh
oh
Tukang kayu
Pekerja
Kepala tukang
Mandor
65,000
55,000
70,000
70,000
Sub Jumlah
TOTAL
2,700,000
18,000
2,500,000
Sub Jumlah
b. Tenaga
0.100
0.100
0.010
0.005
oh
oh
oh
oh
Tukang kayu
Pekerja
Kepala tukang
Mandor
65,000
55,000
70,000
70,000
Sub Jumlah
TOTAL
140,000
1,050
140,000
Sub Jumlah
b. Tenaga
1.500
0.600
0.060
0.075
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
140,000
120,000
Sub Jumlah
b. Tenaga
0.780
0.390
0.039
0.039
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
2,500,000
18,000
11,500
11,000
1,050
140,000
150,000
Sub Jumlah
b. Tenaga
0.100
0.330
0.330
0.330
0.010
0.005
oh
oh
oh
oh
oh
oh
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
55,000
65,000
65,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
400
1,050
140,000
Sub Jumlah
b. Tenaga
0.320
0.100
0.010
0.015
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
1,050
140,000
Sub Jumlah
b. Tenaga
0.200
0.150
0.015
0.010
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
1 m-Acian
a. Bahan
2.500 kg
Semen Portland
1,050
Sub Jumlah
b. Tenaga
0.100
0.080
0.004
0.005
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
4,500
1,050
140,000
2,000
Sub Jumlah
b. Tenaga
0.620
0.350
0.035
0.030
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
10
2,000
1,050
140,000
2,000
Sub Jumlah
b. Tenaga
0.620
0.350
0.035
0.030
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
11
2,500
1,050
0.042 m
1.50 kg
Pasir pasang
Semen warna
140,000
2,000
Sub Jumlah
b. Tenaga
0.620
0.450
0.045
0.030
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
12
1,050
140,000
150,000
Sub Jumlah
b. Tenaga
1.650
0.250
0.025
0.080
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
13
7,000
18,000
Sub Jumlah
b. Tenaga
0.200
0.100
0.010
0.010
oh
oh
oh
oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
14
20,000
18,000
1,050
140,000
2,000
Sub Jumlah
b. Tenaga
0.400
0.200
0.020
0.020
oh
oh
oh
oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
15
1 m-Pasang rangka langit-langit (30 x 30) cm dan plafon gipsum board, tebal 9 mm
a. Bahan
0.012 m Kayu balok
2,500,000
0.100 Kg Paku biasa 2"-5"
18,000
0.364 Lbr Gipsum board (120 x 240 x 9) mm
50,000
0.11 Kg Paku sekrup
25,000
Sub Jumlah
b. Tenaga
0.350 oh Pekerja
55,000
0.400 oh Tukang kayu
65,000
0.040 oh Kepala tukang
70,000
0.0130 oh Mandor
70,000
Sub Jumlah
TOTAL
16
15,000
Sub Jumlah
b. Tenaga
0.0210
0.0210
0.0021
0.0010
oh
oh
oh
oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
17
oh
oh
oh
oh
2,500,000
20,250
18,000
Sub Jumlah
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
18
oh
oh
oh
oh
2,500,000
18,000
Sub Jumlah
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
19
200,000
12,000
Sub Jumlah
b. Tenaga
0.300
0.900
0.001
0.160
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
20
1,050
140,000
2,000
2,500
Sub Jumlah
b. Tenaga
6.000
3.000
0.300
0.300
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
21
70,000
29,400
Sub Jumlah
b. Tenaga
0.081
0.135
0.014
0.004
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
22
180,000
75,600
Sub Jumlah
b. Tenaga
0.081
0.135
0.014
0.004
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
23
20,000
8,400
Sub Jumlah
b. Tenaga
0.036
0.060
0.006
0.002
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
24
25
26
1 m-Pengecatan kayu baru (1 lapis plamir, 1 lapis cat dasar, 1 lapis cat penutup)
a. Bahan
0.20 kg Cat meni
0.15 kg Plamir
0.17 kg Cat dasar
0.26 kg Cat penutup
Sub Jumlah
b. Tenaga
0.07 oh Pekerja
0.09 oh Tukang kayu
0.01 oh Kepala tukang
0.00 oh Mandor
Sub Jumlah
TOTAL
1 m-Pengecatan dinding baru (1 lapis plamir, 1 lapis cat dasar, 1 lapis cat penutup)
a. Bahan
0.10 kg Plamir
0.10 kg Cat dasar
0.26 kg Cat penutup
Sub Jumlah
b. Tenaga
0.02 oh Pekerja
0.06 oh Tukang kayu
0.01 oh Kepala tukang
0.00 oh Mandor
Sub Jumlah
TOTAL
1 m-Pasang konstruksi kuda-kuda kayu kamper
a. Bahan
1.10 m Kayu balok
15.00 kg Besi strip
0.80 kg Paku biasa 2"-5"
b. Tenaga
4.00 oh
12.00 oh
1.20 oh
Pekerja
Tukang kayu
Kepala tukang
4,000
5,000
8,000
8,000
55,000
65,000
70,000
70,000
10,000
17,000
17,000
55,000
65,000
70,000
70,000
2,500,000
20,250
18,000
Sub Jumlah
55,000
65,000
70,000
0.20 oh
Mandor
70,000
Sub Jumlah
TOTAL
27
oh
oh
oh
oh
3,500,000
18,000
Sub Jumlah
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
28
8,100
1,050
140,000
Sub Jumlah
b. Tenaga
0.320
0.100
0.010
0.015
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
29
12,000
1,050
140,000
2,000
Sub Jumlah
b. Tenaga
0.500
0.050
0.005
0.0045
oh
oh
oh
oh
Pekerja
Tukang batu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
30
Pekerja
Tukang kayu
Kepala Tukang
3,500,000
Sub Jumlah
55,000
65,000
70,000
0.050 oh
Mandor
70,000
Sub Jumlah
TOTAL
31
oh
oh
oh
oh
3,500,000
Sub Jumlah
Pekerja
Tukang kayu
Kepala tukang
Mandor
55,000
65,000
70,000
70,000
Sub Jumlah
TOTAL
JUMLAH
HARGA
(dalam Rp)
2,500
2,625
54,000
700
1,350
194,400
1,080
6,750
263,405
13,000
22,000
1,400
1,400
37,800
301,205
32,400
360
17,500
50,260
6,500
5,500
700
350
13,050
63,310
154,000
212,100
67,900
434,000
82,500
39,000
4,200
5,250
130,950
564,950
168,000
36,000
204,000
42,900
25,350
2,730
2,730
73,710
277,710
7,500
360
41,400
550
5,775
1,260
2,250
59,095
5,500
21,450
21,450
21,450
700
350
70,900
129,995
28,000
12,075
6,020
46,095
17,600
6,500
700
1,050
25,850
71,945
5,460
2,800
8,260
11,000
9,750
1,050
700
22,500
30,760
2,625
2,625
5,500
5,200
280
350
11,330
13,955
45,000
11,949
5,880
3,000
65,829
34,100
22,750
2,450
2,100
61,400
127,229
50,000
11,949
5,880
3,000
70,829
34,100
22,750
2,450
2,100
61,400
132,229
50,000
11,949
5,880
3,000
68,600
34,100
29,250
3,150
2,100
68,600
137,200
228,900
72,800
130,500
432,200
90,750
16,250
1,750
5,600
114,350
546,550
77,000
540
77,540
11,000
6,500
700
700
18,900
96,440
70,000
900
11,340
4,480
2,000
88,720
22,000
13,000
1,400
1,400
37,800
126,520
30,000
1,800
18,200
2,750
52,750
19,250
26,000
2,800
910
48,960
101,710
15,750
15,750
1,155
1,365
147
70
2,737
18,487
2,750,000
303,750
14,400
3,068,150
220,000
780,000
84,000
14,000
1,098,000
4,166,150
35,000
2,700
37,700
5,500
6,500
700
350
13,050
50,750
200,000
12,000
212,000
16,500
58,500
70
11,200
86,270
298,270
126,000
42,000
160,000
15,000
343,000
330,000
195,000
21,000
21,000
567,000
910,000
84,000
29,400
113,400
4,455
8,775
945
287
14,462
127,862
216,000
75,600
291,600
4,455
8,775
945
287
14,462
306,062
24,000
8,400
32,400
1,980
3,900
420
126
6,426
38,826
800
750
1,360
2,080
4,990
3,850
5,850
420
175
10,295
15,285
1,000
1,700
4,420
7,120
1,100
4,095
441
175
5,811
12,931
2,750,000
303,750
14,400
3,068,150
220,000
780,000
84,000
14,000
1,098,000
4,166,150
25,200
900
26,100
5,500
13,000
1,400
350
20,250
46,350
71,280
368
7,000
78,648
17,600
6,500
700
1,050
25,850
104,498
37,200
1,733
448
200
39,581
27,500
3,250
350
315
31,415
70,996
140,000
140,000
55,000
162,500
17,500
3,500
238,500
378,500
4,200,000
4,200,000
330,000
1,170,000
140,000
21,000
1,661,000
5,861,000
NAMA BAHAN
Dolken kayu
Kayu papan
Paku biasa 2"-5"
Besi beton polos
Kawat beton
Semen Portland
Pasir beton
Koral beton
Batu belah 15/20 cm
Semen Portland
Pasir pasang
Pasir urug
Semen warna
Keramik 30 x 30 cm
Keramik 20 x 20 cm
Bata merah
Kayu 5/7
Seng gelombang 3"-5 "
Keramik 20 x 25 cm
Nok genting beton
Genting beton
Meni Besi
Kayu kamper
Lis gipsum
Besi strip
Cat dasar
Cat meni
Cat penutup
Kloset duduk
Gipsum Board (120 x 240 x 9) mm
Kayu balok
Kayu kamper, papan
Paku sekrup
Perlengkapan kloset (6% harga kloset)
Pipa PVC "
Pipa PVC 3"
Plamir
Porselen ( 11 x 11 )
Semen nat
NAMA UPAH
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
2,500
No
1
2
3
4
5
6
7
8
9
10
11
12
Kegiatan
A
B
C
D
E
F
G
H
I
J
K
L
tgt pada
A
A
B
D
D
C
G
F,G
H
E,I
K
waktu (hari)
2
7
5
10
10
5
5
10
6
8
4
6
Biaya (juta)
60
50
80
80
100
50
60
180
120
90
50
80
1000
6.0
5.0
8.0
8.0
10.0
5.0
6.0
18.0
12.0
9.0
5.0
8.0
100
3.00
0.71
1.60
0.80
1.00
1.00
1.20
1.80
2.00
1.13
1.25
1.33