( METODE PELAKSANAAN )
NO
PEKERJAAN
: PEKERJAAN CUT/FILL
LOKASI
U R A I A N
KODE
KOEF.
SATUAN
A.
I
1
2
3
4
5
Tk
Fk
7.0000
1.1000
Jam
-
II
1
2
3
URUTAN KERJA
Saluran yang dikeruk saluran induk
Penggalian dilakukan dengan manual
Truck Bak Pendek membuang bekas galian tersebut ke luar Site
dengan jarak pembuangan sejauh
5.0000
Km
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
4.0000
0.8300
30.0000
40.0000
M3
Km/Jam
Km/Jam
10.0000
7.5000
35.0000
52.5000
Menit
Menit
Menit
Menit
Q2
4.3117
0.2319
M3/Jam
Jam
III
1
ALAT
- TRUCK 3/4 / DUMP TRUK
Kapasitas bak
Faktor efesien alat
Kecepatan rata-rata bermuatan
Kecepatan rata-rata kosong
Waktu siklus
- Waktu tempuh isi = (L/v1) x 60
- Waktu tempuh kosong = (L/v2) x 60
- Lain-lain ( bongkar muat)
NO
U R A I A N
KODE
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Manual
Produksi per hari = Tk x Q1
Kebutuhan tenaga
- Mandor
- Pekerja
KOEF.
SATUAN
1.0000
Lumpsum
Q1
Qt
4.3117
30.1818
M3/Jam
M3
M
P
0.5000
2.0000
Orang
Orang
0.1160
0.4639
Jam
Jam
Koefisien tenaga / m3
- Mandor
= ( Tk x M ) / Qt
- Tenaga
= ( Tk x P ) / Qt
B.
I
1
2
3
4
5
Tk
Fk
7.0000
1.2000
Jam
-
II
1
2
URUTAN KERJA
Tanah yang digali berada dalam lokasi perumahan KONDISI (Menyesuaikan lapangan)
Penggalian dilakukan denganBoldozer dan Excavator sekaligus menuangkan
material kedalam Dump Truck
Dump Truck membuang bekas galian tersebut ke lokasi Blok ..
dengan jarak pembuangan sejauh
L
0.2000
Km
III
1
ALAT
- BOLDOZER D5
Jarak operasi
Panjang efektif Blade
Faktor efesiensi alat
Total potongan / galian
Kecepatan
Jumlah lintasan
Waktu siklus = ((( n x Lh ) / c ) x 1 jam)/1000
Kapasitas produksi / jam ( Lh x b x V x Fa ) / ( Fk x Ts x n )
Koefisien alat / M3 = 1/Q1
Lh
b
Fa
V
c
n
Ts
Q1
25.00000
2.00000
0.83000
0.15000
3.00000
4.00000
0.03333
38.90625
0.02570
M
M
M
Km/Jam
PP
Jam
M3/Jam
Jam
NO
U R A I A N
- EXCAVATOR PC 200
Kapasitan bucket
Faktor bucket
Faktor efesiensi alat
Waktu siklus
- Mengisi / memuat
- Lain-lain
KODE
Kebutuhan tenaga
- Mandor
- Pekerja
Koefisien tenaga / m3
- Mandor
- Tenaga
= ( Tk x M ) / Qt
= ( Tk x P ) / Qt
SATUAN
V
Fb
Fa
Ts1
T1
T2
Ts1
0.8000
0.9500
0.8300
M3
-
1.5000
0.5000
2.0000
Menit
Menit
Menit
Q1
15.7700
0.0634
M3/Jam
Jam
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
4.0000
0.8300
10.0000
20.0000
M3
Km/Jam
Km/Jam
1.2000
0.6000
5.0000
6.8000
Menit
Menit
Menit
Menit
Q2
24.4118
0.0410
M3/Jam
Jam
1.0000
Lumpsum
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Buldozer
Produksi per hari = Tk x Q1
KOEF.
Q1
Qt
38.9063
272.3438
M3/Jam
M3
M
P
0.2500
1.0000
Orang
Orang
0.0064
0.0257
Jam
Jam
KETERANGAN
KETERANGAN
KETERANGAN
15
11
12
/ 15
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
8 x
11 x
2 x
:
:
0.006165
x
0.09 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
1 bh beugel uk.
x 11
2
2
2
= 16
= 22
= 4
42 cm
8
12
Syarat minimal beton salut
2 cm
:
:
:
1.58 kg
0.47 Kg
2.04 kg
Tulang Pokok
0.12
10
1 M'
1
x
0.15
2.04
= 113.57
/ 15
8x4
4 M
15
11
Beugel
1 M'
1 bh beugel uk.
6 - 20
5 bh
6 x
11 x
2 x
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
x 11
2
2
2
= 12
= 22
= 4
38 cm
6
10
Syarat minimal beton salut
2 cm
:
:
:
1.58 kg
0.42 Kg
2.00 kg
12
0.10
10
1
x
0.15
2.00
= 133.33
/ 12
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
6 x
8 x
2 x
0.006165
x
0.07 kg
6 x
1 bh beugel uk.
x 8
6
10
Syarat minimal beton salut
2 cm
:
:
2
2
2
= 12
= 16
= 4
32 cm
6 x
1 =
0.22 kg
0.006165
:
:
:
8 x
8 x
1 =
0.39 kg
1.58 kg
0.36 Kg
1.93 kg
20
16
0.10
15
1
x
0.12
1.93
= 161.11
/ 20
10 Tulang Pokok
1 M'
8x4
4 M
1 M'
6 - 20
5 bh
11 x
16 x
2 x
:
:
0.006165
x
0.23 kg
8 x
8 x
1 =
0.39 kg
0.006165
10 x
10 x
1 =
0.62 kg
Beugel
1 bh beugel uk.
11
x 16
2
2
2
= 22
= 32
= 4
58 cm
11
15
Syarat minimal beton salut
2 cm
10
:
:
:
2.47 kg
1.14 Kg
3.61 kg
0.15
1
x
0.20
3.61
= 120.34
15
11
12
/ 15
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
8 x
11 x
2 x
:
:
0.006165
x
0.09 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
1 bh beugel uk.
x 11
2
2
2
= 16
= 22
= 4
42 cm
8
12
Syarat minimal beton salut
2 cm
:
:
:
1.58 kg
0.47 Kg
2.04 kg
15
11
1
0.12 x
10
0.15
2.04
= 113.57
/ 15
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
6 x
1 bh beugel uk.
x 11
= 12
11 x
2 x
2
2
= 22
= 4
38 cm
6
10
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.42 Kg
2.00 kg
12
0.10
10
1
x
0.15
2.00
= 133.33
/ 12
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
6 x
8 x
2 x
:
:
0.006165
x
0.07 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
1 bh beugel uk.
x 8
6
10
Syarat minimal beton salut
2 cm
2
2
2
= 12
= 16
= 4
32 cm
:
:
:
1.58 kg
0.36 Kg
1.93 kg
20
16
0.10
15
1
x
0.12
1.93
= 161.11
/ 20
10 Tulang Pokok
1 M'
8x4
4 M
1 M'
6 - 20
5 bh
11 x
16 x
2 x
:
:
0.006165
x
0.23 kg
8 x
8 x
1 =
0.39 kg
0.006165
10 x
10 x
1 =
0.62 kg
Beugel
1 bh beugel uk.
11
x 16
2
2
2
= 22
= 32
= 4
58 cm
11
15
Syarat minimal beton salut
2 cm
10
:
:
:
2.47 kg
1.14 Kg
3.61 kg
1
0.15 x
0.20
3.61
= 120.34
KOLOM
15
11
15
/ 15
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
11 x
11 x
2 x
:
:
0.006165
x
0.11 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
1 bh beugel uk.
11
x 11
2
2
2
= 22
= 22
= 4
48 cm
11
15
Syarat minimal beton salut
2 cm
:
:
:
1.58 kg
0.53 Kg
2.11 kg
12
0.15
12
1
x
0.15
2.11
= 93.82
/ 12
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
8 x
8 x
2 x
1 bh beugel uk.
x 8
2
2
2
= 16
= 16
= 4
36 cm
12
Syarat minimal beton salut
2 cm
:
:
0.006165
x
0.08 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
:
:
:
1.58 kg
0.40 Kg
1.98 kg
10
0.12
10
1
x
0.12
1.98
= 137.34
/ 10
Tulang Pokok
1 M'
8x4
4 M
Beugel
1 M'
6 - 20
5 bh
6 x
6 x
2 x
:
:
0.006165
x
0.06 kg
6 x
6 x
1 =
0.22 kg
0.006165
8 x
8 x
1 =
0.39 kg
1 bh beugel uk.
x 6
6
10
Syarat minimal beton salut
2 cm
:
:
:
1.58 kg
0.31 Kg
1.89 kg
2
2
2
= 12
= 12
= 4
28 cm
1 m
1
0.10 x
0.10
1.89
= 188.90
Tulang Pokok
1 M'
Tulang Pembagi
1 M'
0.006165
0.006165
7 m
2.762
7 bh
1.554
6 x
6 x
1 =
0.22 kg
8 x
8 x
1 =
0.39 kg
:
:
:
7 =
Per
15 Cm
2.76 kg
1.55 Kg
4.32 kg
=
=
=
0.7 m
0.8 m
0.08 m
Type S.1
Panjang
Lebar
Tebal
=
=
=
0.8 m
0.8 m
0.08 m
Type S.2
Panjang
Lebar
Tebal
=
=
=
0.9 m
0.8 m
0.08 m
Type S.3
1 m
1 m
1 m
0.1
1
0.8
0.70
0.08
1
0.8
0.80
0.08
1
0.8
0.90
4.32
kg
96.33
kg
4.32
kg
84.29
kg
4.32
kg
74.92
kg
Panjang
Lebar
Tebal
=
=
=
0.9 m
0.9 m
0.08 m
Tutup Beerput
1 m
0.08
1
0.9
0.90
4.32
kg
66.60
kg
Tulang Pokok
1 M'
Tulang Pembagi
1 M'
0.006165
0.006165
:
:
:
7 =
Per
15 Cm
7 m
7 bh
8 x
8 x
1 =
0.39 kg
6 x
6 x
1 =
0.22 kg
2.76 kg
1.55 Kg
4.32 kg
=
=
=
1 m
1 m
0.08 m
Dak Teras
Panjang
Lebar
Tebal
=
=
=
1 m
0.8 m
0.08 m
Dak Belakang
Panjang
Lebar
Tebal
=
=
=
1 m
0.9 m
0.08 m
Cantilever
1 m
1 m
1 m
1
1.0
1.00
0.08
1
0.8
1.00
0.08
1
0.9
1.00
0.08
4.32
kg
53.94
kg
4.32
kg
67.43
kg
4.32
kg
59.94
kg
10 Tulang Pokok
1 M'
10
1 M'
7 =
Per
15 Cm =
10 x
10
0.62 kg
8 x
0.39 kg
x 14.15
kg
147.45
kg
x 14.15
kg
131.06
kg
x 14.15
kg
117.96
kg
Tulang Pembagi
: 0.006165
:
:
:
14 m
14 bh
8.63 kg
5.52 Kg
14.15 kg
=
=
=
1 m
0.8 m
0.12 m
Type GR. 1
Panjang
Lebar
Tebal
=
=
=
1 m
0.9 m
0.12 m
Type GR. 2
Panjang
Lebar
Tebal
=
=
=
1 m
1 m
0.12 m
Type GR. 3
1 m
1 m
1 m
0.12
0.12
0.12
1
0.8
1.00
1
0.9
1.00
1
1.0
1.00
12 Tulang Pokok
1 M'
12
1 M'
Tulang Pembagi
7 =
Per
15 Cm =
14 m
14 bh
: 0.006165
:
:
:
12 x
12
0.89 kg
8 x
0.39 kg
x 17.95
kg
136.00
kg
x 17.95
kg
124.67
kg
12.43 kg
5.52 Kg
17.95 kg
=
=
=
1 m
1.1 m
0.12 m
Type GR. 4
Panjang
Lebar
Tebal
=
=
=
1 m
1.2 m
0.12 m
Type GR. 5
1 m
1 m
0.12
1
1.1
1.00
0.12
1
1.2
1.00
SATUAN
HARGA
SATUAN
###
Mandor
1 Org./Hr
55,000
Tukang Kayu
1 Org./Hr
50,000
Tukang Batu
1 Org./Hr
50,000
Tukang Besi
1 Org./Hr
50,000
Tukang Cat
1 Org./Hr
50,000
Tukang Las
1 Org./Hr
Tukang Listrik
1 Org./Hr
Tukang Aspal
1 Org./Hr
Masinis
1 Org./Hr
80,000
Pembantu Masinis
1 Org./Hr
Pembantu Tukang/Laden
1 Org./Hr
40,000
1 Org./Hr
40,000
3 Org./Hr
1 Org./Hr
Penjaga Malam
1 Org./Hr
10
Bh
3,000
Ls
Lbr
3,000
Aspal
Kg
B.
HARGA BAHAN-BANGUNAN.
8,000
Lembar
25,000
Lembar
31,000
Lembar
35,000
Lembar
39,000
Lembar
32,000
Lembar
55,000
Lembar
60,000
Lembar
96,000
Lembar
44,000
Lembar
23,000
Lembar
38,000
Lembar
42,000
Lembar
48,000
Lembar
65,000
Lembar
72,000
Lembar
105,000
Bh
180,000
Bh
125,000
Bh
130,000
Bh
200,000
Bh
1,100,000
Bambu Petung/Belo P. 3 m
Btg
8,000
Bh
1,700
Batu Alam
M2
50,000
Bh
300
Bh
600
10
M3
165,000
11
Batu Blondos
M3
165,000
12
Split
M3
185,000
NO.
SATUAN
HARGA
SATUAN
13
M3
100,000
14
M3
141,600
15
M3
141,600
16
M3
211,012
17
Batu pecah 0- 15 cm
M3
167,012
18
Batu pecah 7- 10 cm
M3
167,012
19
Batu pecah 5- 7 cm
M3
167,012
20
Batu pecah 3- 5 cm
M3
200,012
21
Batu pecah 2- 3 cm
M3
200,012
Batu Granito
Kg
15,000
M2
150,000
M2
35,000
Batu kerikil
M3
211,000
Batu Koral
M3
211,000
Batu Paras
M2
70,000
94,000
Bh
22
M3
23
Kg
8,500
23
Kg
17,000
24
Kg
10,000
24
Kg
14,000
24
Btg
Besi Profil
Kg
11,000
Besi Profil WF
Kg
13,500
Beton Kanstein 10 x 20 x 50 cm
Bh
9,000
25 Buis Beton U 20 cm
Bh
30,000
26 Buis Beton U 30 cm
Bh
27,500
27 Buis Beton U 40 cm
Bh
35,000
Bh
50,000
25
Bh
110,000
Carpet
M2
12,500
26,000
M2
30
Cat Genteng
Kg
30
Cat Kayu
Kg
34,000
31
Cat Menie
Kg
15,000
32
Cat Tembok
Kg
30,000
33
Closet Duduk/Monoblock
Bh
2,737,600
33
Bh
75,000
34
Conblock 9,5x19.5x39
Bh
1,200
35
Dempul/Plamur Kayu
Kg
10,500
36
Dempul/Plamur Tembok
Kg
40,000
Btg
21,000
Door Closer
Bh
155,000
Door Holder
Bh
147,000
Door Stop
Bh
26,000
Ps
12,500
37
NO.
SATUAN
HARGA
SATUAN
38
Ps
15,000
39
Ps
40
Ps
39
Lb
7,500
40
Genteng Plentong
Bh
800
41
Bh
15,000
Bh
1,600
Genteng beton
Lbr
6,000
Lbr
8,000
Genteng keramik
Lbr
7,500
15,000
Lbr
42
Genteng Mantili
Bh
5,000
43
Bh
10,000
44
Genteng Morando
Bh
8,000
45
Bh
18,000
46
Lb
28,000
47
Lb
80,000
47
Lb
26,600
M2
180,000
48
lbr
50,000
49
lbr
62,000
50
lbr
20,000
45
Grendel
Bh
12,500
Gypsum Board
Lbr
58,000
46
Bh
25,000
47
Bh
25,000
48
Bh
40,000
49
Bh
46
Hak Angin
Bh
20,000
47
Handel Pintu
Bh
100,000
48
Ijuk
Kg
7,000
M2
160,000
M'
9,000
M'
12,000
50
M2
110,000
51
M2
125,000
52
M2
160,000
M2
1,600,000
49
M2
65,000
50
M2
39,000
M2
50,000
M2
75,000
M2
140,000
M2
330,000
M2
150,000
Kait angin
Bh
7,500
52
Kapur
M3
175,000
53
Kawat Beton
Kg
12,000
Kawat Burung
M2
20,000
54
M3
54
M3
2,752,575
55
M3
4,500,000
56
M3
2,750,000
57
M3
3,500,000
51
NO.
SATUAN
HARGA
SATUAN
57
M3
3,000,000
58
M3
58
Kayu Bekisting
M3
1,500,000
Btg
59
M3
1,500,000
60
M3
2,850,000
M3
7,000,000
M3
8,000,000
M3
2,400,000
M3
2,400,000
M3
2,700,000
M3
2,700,000
M3
3,500,000
M3
1,800,000
M3
2,000,000
Kayu profil
M'
19,000
60
M2
34,000
61
M2
34,000
62
M2
34,000
63
M2
34,500
Bh
1,500,000
Bh
170,000
Bh
85,000
64
Bh
64
Bh
2,500
65
Bh
4,000
66
Bh
66
Bh
3,500
67
Bh
9,000
68
Bh
12,000
69
Bh
45,000
70
Bh
130,000
71
Bh
88,000
72
Kuwas
Bh
5,500
Bh
7,500
Bh
12,000
lampu SL 18 watt
Bh
31,000
lampu SL 24 watt
Bh
40,000
Bh
17,500
Bh
25,000
73
Lem Kayu
Kg
17,000
74
Lem PVC
Tube
75
M'
750
76
M'
15,000
77
M'
12,000
ListPlank Zincalume
M'
70,000
M'
20,500
78
Minyak Bikesting
Kg
7,500
79
Minyak cat
Kg
12,000
80
Ltr
50,000
81
Minyak Solar
Ltr
5,500
75
Padas Urug
M3
32,500
76
Kg
14,000
77
Kg
14,000
4,500
NO.
SATUAN
HARGA
SATUAN
Kg
17,500
Paku/mur/baut
bh
600
78
Paku Triplek
Kg
14,500
79
Bh
200,000
NO.
SATUAN
HARGA
SATUAN
80
Pasir Urug
M3
135,000
81
M3
162,000
82
M3
177,000
83
Pasir Pasang
M3
185,000
84
M2
85
M2
38,000
86
M2
95,000
87
M2
87
Zak
46,000
88
Kg
7,000
89
Pengukuran,Pematokan Lapangan
M2
500
90
Bh
175,000
91
Bh
190,000
92
Bh
190,000
Bt
129,500
Bt
97,500
93
Bt
15,000
94
Bt
11,500
95
Bt
18,000
95
Bt
96
Bt
60,000
97
Bt
65,000
98
Bh
11,500
99
90,000
Bt
100
Pupuk Kandang
Kg
2,000
101
Bh
10,000
Bh
30,000
103
Bh
7,000
104
Bh
25,500
105
Bh
5,000
106
Seltipe
Roll
2,500
107
Semen Putih
Zak
60,000
108
M'
27,500
109
M'
32,500
M'
110
Bh
1,000
111
Tanah Urug
M3
45,625
112
Bh
1,500
113
Lb
44,000
114
Lb
55,000
115
Lb
60,000
116
Stop Kontak
Bh
6,500
117
Saklar
Bh
6,500
118
Roll
120,000
119
Roll
120,000
120
Lampu
Bh
20,000
121
MCB 2A & 4A
Bh
35,000
121
Bh
32,500
121
MCB 25A,
Bh
37,000
121
MCB 32A
Bh
39,000
122
Wastafel
Bh
SEWA ALAT
Stone wales
Bull Dozer
Dump Truck
Hr
Jm
Jm
450,000
80,000
26,000
125,000
225,000
B.
1
2
3
NO.
4
SATUAN
HARGA
SATUAN
-
NO.
1
H. SATUAN
HARGA
UPAH
JUMLAH
KOEF.
SAT
U R A I A N.
BAHAN/UPAH
( Rp )
BAHAN
( Rp )
TENAGA
( Rp )
H. SATUAN
( Rp )
A.
PEKERJAAN RUMAH :
I.
PEKERJAAN PERSIAPAN/TANAH :
1 PASANGAN BOUWPLANK / M'.
0.0054
0.0250
0.0070
M3
Kg
Uph
0.0700
Uph
Tukang Kayu
1,500,000.00
14,000.00
55,000.00
8,100.00
350.00
-
385.00
8,100.00
350.00
385.00
50,000.00
JUMLAH
8,450.00
3,500.00
3,885.00
3,500.00
12,335.00
3,885.00
8,110.00
4,225.00
Dibulatkan
8,110.00
Uph
Uph
Mandor
Pekerja/tukang gali
55,000.00
40,000.00
JUMLAH
2,200.00
16,000.00
18,200.00
Dibulatkan
Uph
Pekerja/tukang gali
18,200.00
55,000.00
3,437.50
3,437.50
40,000.00
JUMLAH
25,000.00
28,437.50
25,000.00
28,437.50
Dibulatkan
4 1 M3 URUGAN TANAH KEMBALI
0.0092 Uph
Mandor
0.0920
Uph
Pekerja/tukang gali
28,430.00
55,000.00
506.00
506.00
40,000.00
JUMLAH
3,680.00
4,186.00
3,680.00
4,186.00
Dibulatkan
5 1 M3 PEMBUANGAN TANAH SEJAUH 50 M
0.0258 Uph
Mandor
0.2580
Uph
Pekerja/tukang gali
4,180.00
55,000.00
1,419.00
1,419.00
40,000.00
JUMLAH
10,320.00
11,739.00
10,320.00
11,739.00
Dibulatkan
6 1 M3 PERATAAN TANAH
0.0125 Uph
Mandor
0.1000
Uph
Pekerja/tukang gali
11,730.00
55,000.00
687.50
687.50
40,000.00
JUMLAH
4,000.00
4,687.50
4,000.00
4,687.50
Dibulatkan
7 1 M3 URUGAN PASIR BAWAH LANTAI & PONDASI
1.2000
M3
Pasir urug
0.0100
0.3000
II.
Uph
Uph
Mandor
Pekerja/tukang gali
2,200.00
16,000.00
18,200.00
135,000.00
55,000.00
40,000.00
162,000.00
-
4,680.00
162,000.00
550.00
12,000.00
550.00
12,000.00
12,550.00
Dibulatkan
174,550.00
174,550.00
JUMLAH
162,000.00
46,000.00
156,400.00
156,400.00
165,000.00
185,000.00
181,500.00
100,640.00
181,500.00
100,640.00
PEKERJAAN PONDASI :
1 1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps
3.4000 Zak
PC (Portland Cement ) 40 kg
1.1000
0.5440
M3
M3
0.0750
0.6000
1.5000
Uph
Uph
Uph
Mandor
Tukang batu
Pembantu tukang/laden
M2
2 1 M3 PAS.BATUKALI AD. 1 Pc : 4 Ps
4.0750 Zak
PC (Portland Cement ) 40 kg
55,000.00
50,000.00
40,000.00
4,125.00
30,000.00
60,000.00
4,125.00
30,000.00
60,000.00
JUMLAH
438,540.00
94,125.00
Dibulatkan
532,665.00
532,660.00
18,200.00
18,200.00
600.60
18,800.60
84,550.00
JUMLAH
16,910.00
35,110.00
600.60
Dibulatkan
16,910.00
35,710.60
35,710.00
46,000.00
187,450.00
187,450.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
1.1000
0.5200
M3
M3
165,000.00
185,000.00
0.0750
0.6000
Uph
Uph
Mandor
Tukang batu
55,000.00
50,000.00
1.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
181,500.00
96,200.00
465,150.00
4,125.00
30,000.00
4,125.00
30,000.00
60,000.00
94,125.00
60,000.00
559,275.00
Dibulatkan
3 1 M3 PAS. BATU KALI ad. 1 Pc : 3 Kp : 10 Ps
1.5250 Zak
PC (Portland Cement ) 40 kg
III.
181,500.00
96,200.00
559,270.00
46,000.00
70,150.00
70,150.00
1.1000
0.4920
M3
M3
165,000.00
185,000.00
181,500.00
91,020.00
181,500.00
91,020.00
0.1470
0.0750
M3
Uph
Kapur
Mandor
175,000.00
55,000.00
25,725.00
-
0.6000
1.5000
Uph
Uph
Tukang batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
368,395.00
46,000.00
177,000.00
250,700.00
92,040.00
185,000.00
55,000.00
160,950.00
-
4,125.00
25,725.00
4,125.00
30,000.00
60,000.00
30,000.00
60,000.00
94,125.00
Dibulatkan
462,520.00
462,520.00
PEKERJAAN BETON :
1 1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL
5.4500 Zak
PC (Portland Cement ) 40 kg
0.5200
M3
Pasir beton
0.8700
0.0800
M3
Uph
Koral beton
Mandor
0.2500
1.6500
Uph
Uph
Tukang batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
503,690.00
586,590.00
7,900.00
29,329.50
7,900.00
JUMLAH
37,229.50
250,700.00
92,040.00
4,400.00
160,950.00
4,400.00
12,500.00
66,000.00
12,500.00
66,000.00
82,900.00
Dibulatkan
586,590.00
586,590.00
M3
M2
29,329.50
7,900.00
Dibulatkan
37,229.50
37,220.00
Dibulatkan
35,195.40
35,190.00
Dibulatkan
46,927.20
46,920.00
M3
586,590.00
35,195.40
M3
586,590.00
46,927.20
Zak
M3
PC (Portland Cement ) 40 kg
Pasir beton
46,000.00
177,000.00
386,400.00
95,580.00
0.8100
1.0000
M3
Uph
Koral beton
Mandor
185,000.00
55,000.00
149,850.00
-
0.3500
2.0000
Uph
Uph
Tukang batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
631,830.00
7,500.00
14,000.00
750.00
4,200.00
1,500,000.00
55,000.00
66,000.00
-
386,400.00
95,580.00
55,000.00
149,850.00
55,000.00
17,500.00
80,000.00
17,500.00
80,000.00
152,500.00
Dibulatkan
784,330.00
784,330.00
5 1 M2 PAPAN BEGESTING
0.1000
0.3000
Ltr
Kg
Minyak Bekesting
Paku biasa uk. 2" - 5"
0.0440
0.0260
M3
OH
Kayu Bekisting
Mandor
0.2600
0.3000
OH
OH
Tukang Kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
70,950.00
750.00
4,200.00
1,430.00
66,000.00
1,430.00
13,000.00
12,000.00
13,000.00
12,000.00
26,430.00
Dibulatkan
97,380.00
97,380.00
Bekisting
97,380.00
486,900.00
Dibulatkan
486,900.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
m2
Finishing / Acian
1,073,490.00
1,159.37
1,159.37
7,900.00
JUMLAH
1,315.35
2,474.72
1,315.35
2,474.72
Dibulatkan
IV.
2,470.00
PEKERJAAN PEMBESIAN :
1 PEKERJAAN PEMBESIAN 1 KG DENGAN BESI POLOS
1.0500 KG
Besi beton (polos/ulir)
0.0150 KG
Kawat beton
8,500.00
12,000.00
0.0003
0.0100
Uph
Uph
Mandor
Tukang besi
55,000.00
50,000.00
0.0100
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
8,925.00
180.00
9,105.00
8,925.00
180.00
16.50
500.00
16.50
500.00
400.00
916.50
400.00
10,021.50
Dibulatkan
10,020.00
SLOOF
1 PEKERJAAN PEMBESIAN SLOOF ( 12 X 15 ) 113.57 KG BESI ( 8 mm & 6 mm)
113.5730 KG
Besi beton (polos/ulir)
10,020.00
1,138,001.46
1,138,001.46
JUMLAH
1,138,001.46
1,138,001.46
1,138,000.00
Dibulatkan
2 PEKERJAAN PEMBESIAN SLOOF ( 10 X 15 ) 133.33 KG BESI ( 8 mm & 6 mm)
133.3284 KG
Besi beton (polos/ulir)
10,020.00
1,335,950.57
1,335,950.57
JUMLAH
1,335,950.57
1,335,950.57
1,335,950.00
1,614,342.24
1,614,342.24
Dibulatkan
3 PEKERJAAN PEMBESIAN SLOOF ( 10 X 12 ) 161.11 KG BESI ( 8 mm & 6 mm)
161.1120
KG
10,020.00
JUMLAH
1,614,342.24
1,614,342.24
Dibulatkan
1,614,340.00
KG
10,020.00
JUMLAH
1,205,814.82
1,205,814.82
Dibulatkan
1,205,814.82
1,205,814.82
1,205,810.00
RING BALK
1 PEKERJAAN PEMBESIAN RING BALK ( 12 X 15 ) 113.57 KG BESI ( 8 mm & 6 mm)
113.5730 KG
Besi beton (polos/ulir)
10,020.00
1,138,001.46
1,138,001.46
JUMLAH
1,138,001.46
1,138,001.46
1,138,000.00
Dibulatkan
2 PEKERJAAN PEMBESIAN RING BALK ( 10 X 15 ) 133.33 KG BESI ( 8 mm & 6 mm)
133.3284 KG
Besi beton (polos/ulir)
10,020.00
1,335,950.57
1,335,950.57
JUMLAH
1,335,950.57
1,335,950.57
1,335,950.00
1,614,322.20
1,614,322.20
Dibulatkan
3 PEKERJAAN PEMBESIAN RING BALK ( 10 X 12 ) 161.11 KG BESI ( 8 mm & 6 mm)
161.1100
KG
10,020.00
JUMLAH
1,614,322.20
1,614,322.20
Dibulatkan
1,614,320.00
KG
10,020.00
JUMLAH
1,205,814.82
1,205,814.82
Dibulatkan
1,205,814.82
1,205,814.82
1,205,810.00
KOLOM
1 PEKERJAAN PEMBESIAN KOLOM ( 15 X 15 ) 93.82 KG BESI ( 8 mm & 6 mm)
93.8176 KG
Besi beton (polos/ulir)
10,020.00
940,052.35
940,052.35
JUMLAH
940,052.35
940,052.35
940,050.00
1,376,171.85
1,376,171.85
Dibulatkan
2 PEKERJAAN PEMBESIAN KOLOM ( 12 X 12 ) 137.34 KG BESI ( 8 mm & 6 mm)
137.3425
KG
10,020.00
JUMLAH
1,376,171.85
1,376,171.85
Dibulatkan
1,376,170.00
1,892,733.91
1,892,733.91
JUMLAH
1,892,733.91
1,892,733.91
1,892,730.00
540,516.38
540,516.38
Dibulatkan
PLAT DAK
1 PEKERJAAN PEMBESIAN DAK TERAS (1M X 1M X 7 CM) 54 KG BESI ( 8 mm & 6 mm)
53.9438
KG
10,020.00
JUMLAH
540,516.38
540,516.38
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
Dibulatkan
540,510.00
KG
10,020.00
JUMLAH
965,207.81
965,207.81
Dibulatkan
2 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TIPE S2 84.29 KG BESI ( 8 mm & 6 mm)
84.2871 KG
Besi beton (polos/ulir)
10,020.00
JUMLAH
965,207.81
965,207.81
965,200.00
844,556.84
844,556.84
844,556.84
844,556.84
844,550.00
750,717.19
750,717.19
Dibulatkan
3 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TIPE S3 74.92 KG BESI ( 8 mm & 6 mm)
74.9219
KG
10,020.00
JUMLAH
750,717.19
750,717.19
Dibulatkan
750,710.00
667,304.17
667,304.17
JUMLAH
667,304.17
667,304.17
667,300.00
1,477,411.43
1,477,411.43
Dibulatkan
PLAT GORONG-GORONG
1 PEK. PEMBESIAN PLAT GORONG2 (GR 1) 147.45 KG BESI ( 10 mm & 8 mm)
147.4463
KG
10,020.00
JUMLAH
1,477,411.43
1,477,411.43
Dibulatkan
1,477,410.00
1,313,254.60
1,313,254.60
JUMLAH
1,313,254.60
1,313,254.60
1,313,250.00
1,181,929.14
1,181,929.14
Dibulatkan
3 PEK. PEMBESIAN PLAT GORONG2 (GR 3) 117.96 KG BESI ( 10 mm & 8 mm)
117.9570
KG
10,020.00
JUMLAH
1,181,929.14
1,181,929.14
Dibulatkan
1,181,920.00
1,362,756.44
1,362,756.44
JUMLAH
1,362,756.44
1,362,756.44
1,362,750.00
1,249,193.40
1,249,193.40
Dibulatkan
5 PEK. PEMBESIAN PLAT GORONG2 (GR 5) 124.67 KG BESI ( 12 mm & 8 mm)
124.6700
KG
10,020.00
JUMLAH
1,249,193.40
1,249,193.40
Dibulatkan
V.
1,249,190.00
Ls
Ls
Pembesaian 113.57 Kg
Papan Bekisting 1 M3 Beton
784,330.00
784,330.00
784,330.00
1,138,000.00
486,900.00
1,138,000.00
486,900.00
1,138,000.00
486,900.00
Rp.
2,409,230.00
2,409,230.00
784,330.00
1,335,950.00
Rp.
486,900.00
2,607,180.00
JUMLAH
Dibulatkan
2 1 M3 PEK. BETON BERTULANG SLOOF UK. 10 X 15 CM
1.0000
1.0000
M3
Ls
784,330.00
1,335,950.00
784,330.00
1,335,950.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesaian 161.11 Kg
Papan Bekisting 1 M3 Beton
784,330.00
784,330.00
1,614,340.00
486,900.00
JUMLAH
1,614,340.00
486,900.00
2,607,180.00
Rp.
Dibulatkan
784,330.00
1,614,340.00
486,900.00
2,885,570.00
2,885,570.00
M3
Ls
784,330.00
1,205,810.00
784,330.00
1,205,810.00
784,330.00
1,205,810.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
486,900.00
2,477,040.00
2,477,040.00
M3
Ls
784,330.00
1,138,000.00
784,330.00
1,138,000.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
784,330.00
1,138,000.00
Rp.
486,900.00
2,409,230.00
2,409,230.00
784,330.00
1,335,950.00
Rp.
486,900.00
2,607,180.00
Dibulatkan
2 1 M3 PEK. BETON BERTULANG RING BALK UK. 10 X 15 CM
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
1.0000
Ls
Pembesaian 133.33 Kg
1.0000
Ls
784,330.00
1,335,950.00
784,330.00
1,335,950.00
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesaian 161.11 Kg
Papan Bekisting 1 M3 Beton
2,607,180.00
784,330.00
784,330.00
784,330.00
1,614,340.00
486,900.00
1,614,340.00
486,900.00
1,614,340.00
486,900.00
Rp.
2,885,570.00
2,885,570.00
784,330.00
1,205,810.00
Rp.
486,900.00
2,477,040.00
JUMLAH
Dibulatkan
4 1 M3 PEK. BETON BERTULANG RING BALK UK. 15 X 20 CM
1.0000
1.0000
M3
Ls
784,330.00
1,205,810.00
784,330.00
1,205,810.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
2,477,040.00
Ls
Ls
Pembesian 93.82 Kg
Papan Bekisting 1 M3 Beton
784,330.00
784,330.00
784,330.00
940,050.00
486,900.00
940,050.00
486,900.00
940,050.00
486,900.00
JUMLAH
Rp.
2,211,280.00
2,211,280.00
784,330.00
1,376,170.00
Rp.
486,900.00
2,647,400.00
Dibulatkan
2 1 M3 PEK. BETON BERTULANG UNTUK KOLOM PRAKTIS UK. 12 X 12 CM
1.0000
1.0000
M3
Ls
784,330.00
1,376,170.00
784,330.00
1,376,170.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesian 188.9 Kg
Papan Bekisting 1 M3 Beton
2,647,400.00
784,330.00
784,330.00
784,330.00
1,892,730.00
486,900.00
1,892,730.00
486,900.00
1,892,730.00
486,900.00
Rp.
3,163,960.00
3,163,960.00
JUMLAH
Dibulatkan
PAS. BETON PLAT DAK
1 1 M3 PEK. BETON BERTULANG UNTUK DAK TERAS
1.0000
1.0000
M3
Ls
1.0000
Ls
784,330.00
540,510.00
784,330.00
540,510.00
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
btg
Bambu petung
1,811,740.00
144,939.20
8,000.00
JUMLAH
80,000.00
784,330.00
540,510.00
486,900.00
1,811,740.00
1,811,740.00
144,939.20
Rp.
Dibulatkan
80,000.00
224,939.20
224,930.00
Ls
Ls
Pembesian 96.33 Kg
Papan Bekisting 1 M3 Beton
965,200.00
486,900.00
JUMLAH
784,330.00
784,330.00
965,200.00
486,900.00
965,200.00
486,900.00
Rp.
2,236,430.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
Dibulatkan
2,236,430.00
M3
Ls
1.0000
Ls
784,330.00
844,550.00
784,330.00
844,550.00
486,900.00
JUMLAH
486,900.00
Rp.
Dibulatkan
Ls
Ls
Pembesian 74.92 Kg
Papan Bekisting 1 M3 Beton
750,710.00
486,900.00
JUMLAH
784,330.00
750,710.00
486,900.00
Rp.
Dibulatkan
Ls
Ls
Pembesian 66.60 Kg
Papan Bekisting 1 M3 Beton
784,330.00
844,550.00
486,900.00
2,115,780.00
2,115,780.00
784,330.00
750,710.00
486,900.00
2,021,940.00
2,021,940.00
784,330.00
784,330.00
784,330.00
667,300.00
486,900.00
667,300.00
486,900.00
667,300.00
486,900.00
JUMLAH
Rp.
1,938,530.00
1,938,530.00
784,330.00
1,477,410.00
Rp.
486,900.00
2,748,640.00
Dibulatkan
PAS. BETON PLAT GORONG - GORONG
1 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.1
1.0000
1.0000
M3
Ls
784,330.00
1,477,410.00
784,330.00
1,477,410.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
Ls
Ls
Pembesian 131.06 Kg
Papan Bekisting 1 M3 Beton
2,748,640.00
784,330.00
784,330.00
784,330.00
1,313,250.00
486,900.00
1,313,250.00
486,900.00
1,313,250.00
486,900.00
Rp.
2,584,480.00
2,584,480.00
784,330.00
1,181,920.00
Rp.
486,900.00
2,453,150.00
JUMLAH
Dibulatkan
3 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.3
1.0000
1.0000
M3
Ls
784,330.00
1,181,920.00
784,330.00
1,181,920.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
Dibulatkan
2,453,150.00
M3
Ls
784,330.00
1,362,750.00
784,330.00
1,362,750.00
1.0000
Ls
486,900.00
JUMLAH
486,900.00
784,330.00
1,362,750.00
Rp.
486,900.00
2,633,980.00
Dibulatkan
5 1 M3 PEK. BETON BERTULANG UNTUK PLAT GORONG 2 TYPE GR.5
1.0000
M3
Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl
1.0000
1.0000
Ls
Ls
Pembesian 124.67 Kg
Papan Bekisting 1 M3 Beton
784,330.00
784,330.00
1,249,190.00
486,900.00
JUMLAH
1,249,190.00
486,900.00
2,633,980.00
Rp.
Dibulatkan
VI.
784,330.00
1,249,190.00
486,900.00
2,520,420.00
2,520,420.00
lbr
kg
Papan 2/20
Paku 7 cm
65,000.00
14,000.00
0.00250
0.10000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.05000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
3,432.00
196,000.00
199,432.00
137.50
5,000.00
137.50
5,000.00
2,000.00
7,137.50
2,000.00
206,569.50
Dibulatkan
1 1 M2 PAS. BATU BATA TEBAL BATA AD. 1 Pc : 3 Ps
0.3593 Zak
PC (Portland Cement ) 40 kg
70.0000
0.0400
Bh
M3
0.0150
Uph
Mandor
3,432.00
196,000.00
206,560.00
46,000.00
16,525.50
16,525.50
600.00
185,000.00
42,000.00
7,400.00
42,000.00
7,400.00
55,000.00
825.00
825.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
M3
Uph
Pasir pasang
Mandor
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
65,925.50
46,000.00
600.00
13,225.00
42,000.00
185,000.00
55,000.00
7,955.00
-
50,000.00
40,000.00
JUMLAH
63,180.00
46,000.00
600.00
11,132.00
42,000.00
185,000.00
55,000.00
8,325.00
-
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
84,550.50
84,550.00
13,225.00
42,000.00
825.00
7,955.00
825.00
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
81,805.00
81,800.00
Zak
Bh
PC (Portland Cement ) 40 kg
Batu bata uk. 5 x 11 x 22 cm
0.0450
0.0150
M3
Uph
Pasir pasang
Mandor
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
11,132.00
42,000.00
825.00
8,325.00
825.00
5,000.00
12,800.00
5,000.00
12,800.00
18,625.00
Dibulatkan
80,082.00
80,080.00
JUMLAH
61,457.00
46,000.00
600.00
7,475.00
42,000.00
185,000.00
55,000.00
9,250.00
-
825.00
9,250.00
825.00
50,000.00
40,000.00
JUMLAH
58,725.00
5,000.00
12,800.00
18,625.00
5,000.00
12,800.00
77,350.00
Zak
Bh
PC (Portland Cement ) 40 kg
Batu bata uk. 5 x 11 x 22 cm
0.0500
0.0150
M3
Uph
Pasir pasang
Mandor
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
Dibulatkan
7,475.00
42,000.00
77,350.00
13 1 M2 PAS.CONBLOK AD. 1 Pc : 5 Ps
0.1125
15.0000
0.0500
Zak
Bh
M3
PC (Portland Cement ) 40 kg
Conblok
Pasir pasang
46,000.00
1,200.00
185,000.00
5,175.00
18,000.00
9,250.00
0.0150
0.0250
M3
Uph
Kapur
Mandor
175,000.00
55,000.00
2,625.00
-
0.1000
0.3200
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
35,050.00
5,175.00
18,000.00
9,250.00
1,375.00
2,625.00
1,375.00
5,000.00
12,800.00
5,000.00
12,800.00
19,175.00
Dibulatkan
54,225.00
54,220.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
M3
Uph
Pasir pasang
Mandor
0.1500
0.2000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
46,000.00
7,452.00
185,000.00
55,000.00
3,515.00
-
50,000.00
40,000.00
JUMLAH
10,967.00
46,000.00
185,000.00
5,980.00
3,700.00
7,452.00
1,100.00
3,515.00
1,100.00
7,500.00
8,000.00
7,500.00
8,000.00
16,600.00
Dibulatkan
27,567.00
27,560.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
0.0200
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.2000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
9,680.00
1,100.00
7,500.00
1,100.00
7,500.00
8,000.00
16,600.00
8,000.00
26,280.00
Dibulatkan
5 1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 15 MM
0.1080 Zak
PC (Portland Cement ) 40 kg
0.0220
0.0200
M3
Uph
Pasir pasang
Mandor
0.1500
0.2000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
46,000.00
4,968.00
185,000.00
55,000.00
4,070.00
-
50,000.00
40,000.00
JUMLAH
9,038.00
5,980.00
3,700.00
26,280.00
4,968.00
1,100.00
4,070.00
1,100.00
7,500.00
8,000.00
7,500.00
8,000.00
16,600.00
Dibulatkan
25,638.00
25,630.00
Zak
M3
PC (Portland Cement ) 40 kg
Kapur
46,000.00
175,000.00
2,116.00
1,050.00
0.0140
0.0200
M3
Uph
Pasir pasang
Mandor
185,000.00
55,000.00
2,590.00
-
0.1500
0.2000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
5,756.00
46,000.00
185,000.00
862.50
1,139.60
2,116.00
1,050.00
1,100.00
2,590.00
1,100.00
7,500.00
8,000.00
7,500.00
8,000.00
16,600.00
Dibulatkan
22,356.00
22,350.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
0.0150
0.2750
0.1500
Uph
Uph
Uph
Mandor
Tukang Batu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
2,002.10
46,000.00
185,000.00
575.00
356.13
862.50
1,139.60
825.00
13,750.00
6,000.00
825.00
13,750.00
6,000.00
20,575.00
Dibulatkan
22,577.10
22,570.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
0.0100
0.2500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.1000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
931.13
550.00
12,500.00
550.00
12,500.00
4,000.00
17,050.00
4,000.00
17,981.13
Dibulatkan
18 1 M2 PLESTERAN CIPRAT/CAMPROTAN AD. 1 Pc : 2 Ps
0.1080 Zak
PC (Portland Cement ) 40 kg
46,000.00
4,968.00
0.0060
0.0130
M3
Uph
Pasir pasang
Mandor
185,000.00
55,000.00
1,110.00
-
0.1000
0.1000
Uph
Uph
Tukang batu
Pekerja
50,000.00
40,000.00
JUMLAH
6,078.00
46,000.00
185,000.00
7,291.00
2,220.00
575.00
356.13
17,980.00
4,968.00
715.00
1,110.00
715.00
5,000.00
4,000.00
5,000.00
4,000.00
9,715.00
Dibulatkan
15,793.00
15,790.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
0.0140
0.1400
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.1500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
9,511.00
7,291.00
2,220.00
770.00
7,000.00
770.00
7,000.00
6,000.00
13,770.00
6,000.00
23,281.00
Dibulatkan
23,280.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
17 1 M2 ACIAN
0.0813
Zak
PC (Portland Cement ) 40 kg
46,000.00
0.0075
0.0750
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
3,737.50
3,737.50
3,737.50
412.50
3,750.00
412.50
3,750.00
4,162.50
7,900.00
Dibulatkan
7,900.00
M3
kg
3,000,000.00
14,000.00
0.3000
18.0000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
6.0000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
3,600,000.00
17,500.00
3,617,500.00
16,500.00
900,000.00
16,500.00
900,000.00
240,000.00
1,156,500.00
240,000.00
4,774,000.00
Dibulatkan
1.0000
m'
1 m3 = 138.89 m'
Kozen jadi
3,600,000.00
17,500.00
4,774,000.00
34,372.53
34,372.53
Dibulatkan
34,370.00
M3
bh
4,774,000.00
1,700.00
0.0088
0.3500
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0875
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
172,551.46
10,200.00
182,751.46
172,551.46
10,200.00
481.25
17,500.00
481.25
17,500.00
3,500.00
21,481.25
3,500.00
204,232.71
Dibulatkan
204,230.00
M3
bh
Uph
0.3500
0.0875
Uph
Uph
Tukang kayu
Pembantu tukang/laden
4,774,000.00
1,700.00
55,000.00
50,000.00
40,000.00
152,768.00
10,200.00
-
JUMLAH
162,968.00
4,774,000.00
1,700.00
163,614.53
10,200.00
481.25
152,768.00
10,200.00
481.25
17,500.00
3,500.00
17,500.00
3,500.00
21,481.25
Dibulatkan
184,449.25
184,440.00
M3
bh
0.0088
0.3500
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0875
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
173,814.53
481.25
17,500.00
481.25
17,500.00
3,500.00
21,481.25
3,500.00
195,295.78
Dibulatkan
6 1 BH PEKERJAAN KOZEN PJ.1 Type 21
0.0533
M3
Kayu lokal Keras 6/12
4,774,000.00
254,358.72
6.0000
0.0106
bh
Uph
1,700.00
55,000.00
10,200.00
-
0.4250
0.1063
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
264,558.72
4,774,000.00
1,700.00
340,290.72
10,200.00
163,614.53
10,200.00
195,290.00
254,358.72
584.38
10,200.00
584.38
21,250.00
4,250.00
21,250.00
4,250.00
26,084.38
Dibulatkan
290,643.10
290,640.00
M3
bh
0.0563
0.4500
0.1125
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
350,490.72
4,774,000.00
1,700.00
235,453.68
6,800.00
340,290.72
10,200.00
3,093.75
22,500.00
4,500.00
3,093.75
22,500.00
4,500.00
30,093.75
Dibulatkan
380,584.47
380,580.00
235,453.68
6,800.00
0.0500
0.4000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
2,750.00
20,000.00
2,750.00
20,000.00
0.1000
Uph
Pembantu tukang/laden
40,000.00
4,000.00
4,000.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
JUMLAH
242,253.68
26,750.00
Dibulatkan
269,003.68
269,000.00
4,774,000.00
271,545.12
6.0000
0.0106
0.4250
bh
Uph
Uph
1,700.00
55,000.00
50,000.00
10,200.00
-
584.38
21,250.00
10,200.00
584.38
21,250.00
0.1063
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
281,745.12
4,250.00
26,084.38
4,250.00
307,829.50
Dibulatkan
10 1 BH PEKERJAAN KOZEN PJ.1B
0.0285
M3
Kayu Meranti uk. 5/10
4,774,000.00
136,059.00
6.0000
0.0563
bh
Uph
1,700.00
55,000.00
10,200.00
-
0.4500
0.1125
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
146,259.00
4,774,000.00
1,700.00
384,975.36
10,200.00
271,545.12
307,820.00
136,059.00
3,093.75
10,200.00
3,093.75
22,500.00
4,500.00
22,500.00
4,500.00
30,093.75
Dibulatkan
176,352.75
176,350.00
M3
bh
0.0594
0.4750
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1188
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
395,175.36
3,265.63
23,750.00
3,265.63
23,750.00
4,750.00
31,765.63
4,750.00
426,940.99
Dibulatkan
12 1 BH PEKERJAAN P1
0.0190
M3
Kayu Meranti uk. 5/10
4,774,000.00
90,706.00
4.0000
0.0500
bh
Uph
1,700.00
55,000.00
6,800.00
-
0.4000
0.1000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
97,506.00
4,774,000.00
1,700.00
168,426.72
6,800.00
384,975.36
10,200.00
426,940.00
90,706.00
2,750.00
6,800.00
2,750.00
20,000.00
4,000.00
20,000.00
4,000.00
26,750.00
Dibulatkan
124,256.00
124,250.00
M3
bh
0.0375
0.3000
0.0750
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
175,226.72
4,774,000.00
1,700.00
62,062.00
6,800.00
168,426.72
6,800.00
2,062.50
15,000.00
3,000.00
2,062.50
15,000.00
3,000.00
20,062.50
Dibulatkan
195,289.22
195,280.00
14 1 BH PEKERJAAN J1
0.0130
4.0000
M3
bh
0.0256
0.1000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1563
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
68,862.00
62,062.00
6,800.00
1,409.38
5,000.00
1,409.38
5,000.00
6,250.00
12,659.38
6,250.00
81,521.38
Dibulatkan
81,520.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
IX.
4,774,000.00
96,243.84
4.0000
0.0256
bh
Uph
1,700.00
55,000.00
6,800.00
-
0.1000
0.1563
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
96,243.84
1,409.38
6,800.00
1,409.38
5,000.00
6,250.00
5,000.00
6,250.00
12,659.38
Dibulatkan
115,703.22
115,700.00
JUMLAH
103,043.84
190,000.00
190,000.00
190,000.00
15,000.00
12,500.00
15,000.00
12,500.00
15,000.00
12,500.00
100,000.00
55,000.00
100,000.00
-
1 1 BH. PAS. DAUN PINTU PANIL KAYU LOKAL (P1) UK. 82 X 201 Cm
1.0000
bh
Daun Pintu Panil kayu lokal
1.0000
1.0000
set
bh
Engsel 4"
Grendel
1.0000
0.0417
bh
Uph
Handel Pintu
Mandor
1.2500
0.4167
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
317,500.00
3,000,000.00
60,000.00
108,131.10
30,000.00
700.00
15,000.00
-
1.00
2,291.67
100,001.00
2,291.67
62,500.00
16,666.67
62,500.00
16,666.67
81,459.33
Dibulatkan
398,959.34
398,950.00
M3
lb
0.0500
1.0000
0.1000
KG
set
Uph
14,000.00
15,000.00
55,000.00
2.0000
1.0000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
108,131.10
30,000.00
5,500.00
700.00
15,000.00
5,500.00
100,000.00
40,000.00
100,000.00
40,000.00
145,500.00
Dibulatkan
299,331.10
299,330.00
JUMLAH
153,831.10
3,000,000.00
44,000.00
71,955.03
88,000.00
71,955.03
88,000.00
725.00
1,700.00
M3
lb
0.0500
0.1000
KG
KG
Paku Triplek
Lem
14,500.00
17,000.00
725.00
1,700.00
1.0000
0.0750
set
Uph
Engsel 4"
Mandor
15,000.00
55,000.00
15,000.00
-
1.5000
0.7500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
4,125.00
15,000.00
4,125.00
75,000.00
30,000.00
75,000.00
30,000.00
JUMLAH
177,380.03
109,125.00
Dibulatkan
286,505.03
286,500.00
190,000.00
-
825.00
190,000.00
825.00
37,500.00
6,000.00
37,500.00
6,000.00
44,325.00
Dibulatkan
234,325.00
234,320.00
Set
Uph
190,000.00
55,000.00
0.7500
0.1500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
190,000.00
2,750,000.00
14,000.00
28,297.50
840.00
28,297.50
840.00
38,304.00
12,500.00
12,500.00
M3
kg
0.5040
1.0000
1.0000
M2
set
bh
76,000.00
12,500.00
12,500.00
38,304.00
12,500.00
12,500.00
2.0000
0.0225
bh
Uph
Hak angin
Mandor
20,000.00
55,000.00
40,000.00
-
0.9000
0.2250
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
1,237.50
40,000.00
1,237.50
45,000.00
9,000.00
45,000.00
9,000.00
55,237.50
Dibulatkan
187,679.00
187,670.00
JUMLAH
132,441.50
2,750,000.00
14,000.00
33,148.50
840.00
33,148.50
840.00
M3
kg
0.7500
1.0000
M2
set
76,000.00
12,500.00
57,000.00
12,500.00
57,000.00
12,500.00
1.0000
2.0000
bh
bh
Grendel
Hak angin
12,500.00
20,000.00
12,500.00
40,000.00
12,500.00
40,000.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0250
1.0000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.2500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
155,988.50
1,375.00
50,000.00
1,375.00
50,000.00
10,000.00
61,375.00
10,000.00
217,363.50
Dibulatkan
X.
217,360.00
bh
Uph
Kunci 2 slaag
Mandor
0.5000
0.0100
Uph
Uph
Tukang kayu
Pembantu tukang/laden
130,000.00
55,000.00
50,000.00
40,000.00
130,000.00
-
275.00
130,000.00
275.00
25,000.00
400.00
25,000.00
400.00
JUMLAH
130,000.00
25,675.00
Dibulatkan
155,675.00
155,670.00
88,000.00
-
192.50
88,000.00
192.50
17,500.00
400.00
17,500.00
400.00
18,092.50
Dibulatkan
106,092.50
106,090.00
bh
Uph
Kunci 2 slaag
Mandor
88,000.00
55,000.00
0.3500
0.0100
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
88,000.00
M2
M'
65,000.00
750.00
65,000.00
3,000.00
0.0500
0.0050
set
Uph
Paku triplek
Mandor
14,500.00
55,000.00
725.00
-
0.1000
0.0500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
68,725.00
65,000.00
3,000.00
275.00
725.00
275.00
5,000.00
2,000.00
5,000.00
2,000.00
7,275.00
Dibulatkan
76,000.00
76,000.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
150,000.00
150,000.00
150,000.00
4.0000
0.0500
M'
set
750.00
14,500.00
3,000.00
725.00
3,000.00
725.00
0.0050
0.1000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
153,725.00
275.00
5,000.00
275.00
5,000.00
2,000.00
7,275.00
2,000.00
161,000.00
Dibulatkan
XI.
161,000.00
2,752,575.00
2,700,000.00
499,592.36
83,160.00
499,592.36
83,160.00
Paku 7 cm
Paku 10 cm
14,000.00
14,000.00
14,000.00
70,000.00
14,000.00
70,000.00
54,400.00
-
1.0000
5.0000
kg
kg
32.0000
0.0050
bh
Uph
1,700.00
55,000.00
0.1000
0.1000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
138,400.00
275.00
54,400.00
275.00
5,000.00
4,000.00
5,000.00
4,000.00
9,275.00
Dibulatkan
147,675.00
147,670.00
0.2000
7.9000
2.4000
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
11,000.00
395,000.00
96,000.00
11,000.00
395,000.00
96,000.00
JUMLAH
502,000.00
Dibulatkan
502,000.00
502,000.00
4,500,000.00
4,950,000.00
4,950,000.00
Besi Strip
Paku biasa uk. 2" - 5"
10,000.00
14,000.00
150,000.00
42,000.00
150,000.00
42,000.00
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
15.0000
3.0000
kg
kg
0.2000
7.9000
2.4000
5,142,000.00
11,000.00
395,000.00
11,000.00
395,000.00
96,000.00
502,000.00
96,000.00
5,644,000.00
Dibulatkan
1.0000
m'
1 m3 = 138.89 m'
Balok Gording/Nock/Jurai/Sopi uk. 6/12 cm
5,644,000.00
40,636.47
Dibulatkan
40,630.00
9,991.85
9,991.85
2,752,575.00
14,000.00
21,800.39
700.00
21,800.39
700.00
14,000.00
55,000.00
700.00
-
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
0.0079
0.0500
M3
kg
0.0500
0.0050
kg
Uph
0.1000
0.1000
Uph
Uph
JUMLAH
33,192.24
275.00
700.00
275.00
5,000.00
4,000.00
5,000.00
4,000.00
9,275.00
Dibulatkan
42,467.24
42,460.00
3 1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG MORANDO 12 BH./ M2
0.0046
0.0096
M3
kg
2,752,575.00
2,752,575.00
12,716.90
26,493.53
12,716.90
26,493.53
0.0500
0.0500
kg
kg
14,000.00
14,000.00
700.00
700.00
700.00
700.00
0.0050
0.1000
0.1000
Uph
Uph
Uph
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
40,610.43
2,752,575.00
14,000.00
7,266.80
350.00
275.00
5,000.00
4,000.00
275.00
5,000.00
4,000.00
9,275.00
Dibulatkan
49,885.43
49,880.00
M3
kg
7,266.80
350.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0075
0.0500
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0250
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
7,616.80
412.50
2,500.00
412.50
2,500.00
1,000.00
3,912.50
1,000.00
11,529.30
Dibulatkan
4 1 M' PAS. LISTPLANK KAYU 3/20
0.0072
M3
Kayu Papan lokal Keras
2,850,000.00
20,520.00
0.0375
0.0050
Kg.
Uph
14,000.00
55,000.00
525.00
-
0.2000
0.1000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
21,045.00
11,520.00
20,520.00
275.00
525.00
275.00
10,000.00
4,000.00
10,000.00
4,000.00
14,275.00
Dibulatkan
35,320.00
35,320.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
12,000.00
12,000.00
0.0100
0.0025
Kg.
Uph
14,500.00
55,000.00
145.00
-
0.0250
0.0125
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
12,145.00
2,752,575.00
14,000.00
29,595.69
1,400.00
12,000.00
137.50
145.00
137.50
1,250.00
500.00
1,250.00
500.00
1,887.50
Dibulatkan
14,032.50
14,030.00
M3
kg
Kayu
Paku biasa uk. 2" - 5"
0.0025
0.1000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.0500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
30,995.69
29,595.69
1,400.00
137.50
5,000.00
137.50
5,000.00
2,000.00
7,137.50
2,000.00
38,133.19
Dibulatkan
38,130.00
m'
kg
0.0010
0.0210
0.0210
Uph
Uph
Uph
15,000.00
14,000.00
Mandor
Tukang kayu
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
16,500.00
350.00
-
JUMLAH
16,850.00
800.00
20,000.00
16,500.00
350.00
55.00
1,050.00
840.00
55.00
1,050.00
840.00
1,945.00
Dibulatkan
18,795.00
18,790.00
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.1500
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
20,000.00
20,000.00
440.00
3,750.00
440.00
3,750.00
6,000.00
10,190.00
6,000.00
30,190.00
Dibulatkan
30,190.00
Bh.
Sak
0.0325
0.0020
M3
Uph
Pasir Pasang
Mandor
0.2000
0.2000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
15,000.00
46,000.00
75,000.00
5,750.00
185,000.00
55,000.00
6,012.50
-
110.00
6,012.50
110.00
50,000.00
40,000.00
JUMLAH
86,762.50
10,000.00
8,000.00
18,110.00
10,000.00
8,000.00
104,872.50
Dibulatkan
75,000.00
5,750.00
104,870.00
Lbr
Kg
50,000.00
17,500.00
0.1500
0.0200
Uph
Uph
Tukang kayu
Pekerja
50,000.00
40,000.00
50,000.00
1,050.00
-
JUMLAH
51,050.00
50,000.00
1,050.00
7,500.00
800.00
7,500.00
800.00
8,300.00
Dibulatkan
59,350.00
59,350.00
50,000.00
10,000.00
0.0270
0.1500
Uph
Uph
Paku seng
Tukang kayu
17,500.00
50,000.00
472.50
-
7,500.00
10,000.00
472.50
7,500.00
0.0200
Uph
Pekerja
40,000.00
JUMLAH
10,472.50
800.00
8,300.00
Dibulatkan
800.00
18,772.50
18,770.00
62,000.00
1,800.00
Lbr
bh
62,000.00
600.00
0.0500
0.0200
Uph
Uph
Tukang kayu
Pekerja
50,000.00
40,000.00
bh
Uph
Mur/Paku/Baut
Tukang kayu
JUMLAH
63,800.00
20,000.00
20,000.00
600.00
50,000.00
1,800.00
-
62,000.00
1,800.00
2,500.00
800.00
2,500.00
800.00
3,300.00
Dibulatkan
67,100.00
67,100.00
2,500.00
20,000.00
1,800.00
2,500.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
800.00
3,300.00
800.00
25,100.00
0.0200
Uph
Pekerja
40,000.00
JUMLAH
21,800.00
Dibulatkan
25,100.00
Bh.
Uph
Genteng Mantili
Mandor
5,000.00
55,000.00
0.0600
0.1500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
100,000.00
-
JUMLAH
100,000.00
10,000.00
46,000.00
40,000.00
9,200.00
185,000.00
55,000.00
6,012.50
-
412.50
100,000.00
412.50
3,000.00
6,000.00
3,000.00
6,000.00
9,412.50
Dibulatkan
109,412.50
109,410.00
Bh.
Sak
0.0325
0.0020
M3
Uph
Pasir Pasang
Mandor
0.2000
0.2000
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
40,000.00
9,200.00
110.00
6,012.50
110.00
10,000.00
8,000.00
10,000.00
8,000.00
JUMLAH
55,212.50
18,110.00
Dibulatkan
73,322.50
73,320.00
96,000.00
-
412.50
96,000.00
412.50
3,000.00
6,000.00
3,000.00
6,000.00
9,412.50
Dibulatkan
105,412.50
105,410.00
Bh.
Uph
8,000.00
55,000.00
0.0600
0.1500
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
96,000.00
18,000.00
46,000.00
185,000.00
72,000.00
9,200.00
6,012.50
Bh.
Sak
M3
0.0020
0.2000
Uph
Uph
Mandor
Tukang kayu
55,000.00
50,000.00
0.2000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
87,212.50
110.00
10,000.00
110.00
10,000.00
8,000.00
18,110.00
8,000.00
105,322.50
Dibulatkan
11 1 M2 PAS.PLAFOND TRIPLEX
0.3500
LB
Triplex
44,000.00
15,400.00
0.0100
0.0090
kg
Uph
Paku triplek
Mandor
14,500.00
55,000.00
145.00
-
0.0900
0.0570
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
12 1 M2 PAS.PLAFOND ETERNIT
1.1000
LB
Eternit
JUMLAH
15,545.00
72,000.00
9,200.00
6,012.50
105,320.00
15,400.00
495.00
145.00
495.00
4,500.00
2,280.00
4,500.00
2,280.00
7,275.00
Dibulatkan
22,820.00
22,820.00
7,500.00
8,250.00
0.0100
0.0025
kg
Uph
Paku triplek
Mandor
14,500.00
55,000.00
145.00
-
137.50
145.00
137.50
0.0750
0.0375
Uph
Uph
Tukang kayu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
8,395.00
3,750.00
1,500.00
5,387.50
3,750.00
1,500.00
13,782.50
Dibulatkan
8,250.00
13,780.00
Zak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
46,000.00
185,000.00
13,087.00
6,660.00
13,087.00
6,660.00
1.0500
0.0375
M2
Kg
34,000.00
7,000.00
35,700.00
262.50
35,700.00
262.50
0.0450
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
55,709.50
2,475.00
7,500.00
2,475.00
7,500.00
12,000.00
21,975.00
12,000.00
77,684.50
Dibulatkan
2 1 M2 LANTAI KERAMIK POLOS 30/30
0.2845 Zak
PC (Portland Cement ) 40 kg
0.0360
1.0500
M3
m2
Pasir Pasang
Keramik 30/30
77,680.00
46,000.00
13,087.00
13,087.00
185,000.00
34,000.00
6,660.00
35,700.00
6,660.00
35,700.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0375
0.0300
Kg
Uph
PC Putih u/Naad
Mandor
7,000.00
55,000.00
0.1500
0.3000
Uph
Uph
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
262.50
-
1,650.00
262.50
1,650.00
7,500.00
12,000.00
7,500.00
12,000.00
21,150.00
Dibulatkan
76,859.50
76,850.00
JUMLAH
55,709.50
46,000.00
185,000.00
13,087.00
6,660.00
13,087.00
6,660.00
35,700.00
262.50
35,700.00
262.50
Zak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
1.0500
0.0375
m2
Kg
Keramik 20/20
PC Putih u/Naad
34,000.00
7,000.00
0.0300
0.1500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.3000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
55,709.50
1,650.00
7,500.00
1,650.00
7,500.00
12,000.00
21,150.00
12,000.00
76,859.50
Dibulatkan
4 1 M2 DINDING KERAMIK 20/20 & 20/25
0.2325 Zak
PC (Portland Cement ) 40 kg
76,850.00
46,000.00
10,695.00
10,695.00
185,000.00
34,500.00
3,330.00
35,362.50
3,330.00
35,362.50
PC Putih u/Naad
Mandor
7,000.00
55,000.00
7,350.00
-
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
0.0180
1.0250
M3
m2
Pasir Pasang
Keramik 10/20, 20/25
1.0500
0.0350
Kg
Uph
0.1750
0.3500
Uph
Uph
JUMLAH
56,737.50
46,000.00
185,000.00
50,000.00
13,512.50
6,475.00
52,500.00
1,925.00
7,350.00
1,925.00
8,750.00
14,000.00
8,750.00
14,000.00
24,675.00
Dibulatkan
81,412.50
81,410.00
Zak
M3
m2
PC (Portland Cement ) 40 kg
Pasir Pasang
Batu Paros/Palimanan
0.0500
0.2500
Uph
Uph
Mandor
Tukang Batu
55,000.00
50,000.00
0.5000
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
72,487.50
13,512.50
6,475.00
52,500.00
2,750.00
12,500.00
2,750.00
12,500.00
20,000.00
35,250.00
20,000.00
107,737.50
Dibulatkan
107,730.00
1,500,000.00
1,500,000.00
0.1600
1.1000
OH
OH
Mandor
Tukang Batu
55,000.00
50,000.00
3.3000
OH
Pembantu tukang/laden
40,000.00
JUMLAH
1,500,000.00
90,000.00
1,590,000.00
8,800.00
55,000.00
8,800.00
55,000.00
132,000.00
195,800.00
132,000.00
1,785,800.00
Dibulatkan
2 MEMASANG 1 BH CLOSET JONGKOK PORSELIN SETARA INA LENGKAP DUDUKAN/BH
1.0000
bh
Closet jongkok Poselin
170,000.00
1,500,000.00
90,000.00
1,785,800.00
170,000.00
170,000.00
174,550.00
46,000.00
185,000.00
15,709.50
8,096.00
5,328.00
15,709.50
8,096.00
5,328.00
Batu bata
Mandor
600.00
55,000.00
12,000.00
-
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
0.0900
0.1760
0.0288
m3
zak
m3
Urugan Pasir
PC (Portland Cement ) 40 kg
Pasir pasang
20.0000
0.1500
bh
org
1.5000
1.0000
org
org
JUMLAH
211,133.50
8,250.00
12,000.00
8,250.00
75,000.00
40,000.00
75,000.00
40,000.00
123,250.00
Dibulatkan
334,383.50
334,380.00
M2
M2
keramik 20x20
Pas Bata Merah 1 Pc : 5 Ps + dudukan
76,850.00
80,080.00
122,960.00
80,080.00
122,960.00
80,080.00
1.2000
1.0000
M2
bh
Plesteran 1 Pc : 5 Ps
Afur Bak Mandi
25,630.00
3,000.00
30,756.00
3,000.00
30,756.00
3,000.00
0.3000
2.0000
org
org
Mandor
Tukang Batu
55,000.00
50,000.00
1.0000
org
Pembantu tukang/laden
40,000.00
JUMLAH
236,796.00
16,500.00
100,000.00
16,500.00
100,000.00
40,000.00
156,500.00
40,000.00
393,296.00
Dibulatkan
393,290.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
125,000.00
125,000.00
125,000.00
46,000.00
185,000.00
13,800.00
5,050.50
13,800.00
5,050.50
600.00
25,630.00
37,200.00
21,529.20
37,200.00
21,529.20
org
org
Mandor
Tukang Batu
55,000.00
50,000.00
org
Pembantu tukang/laden
40,000.00
JUMLAH
0.3000
0.0273
zak
M3
PC (Portland Cement ) 40 kg
Pasir pasang
62.0000
0.8400
Bh
M2
0.1500
1.0000
0.5000
202,579.70
8,250.00
50,000.00
8,250.00
50,000.00
20,000.00
78,250.00
20,000.00
280,829.70
Dibulatkan
5 BAK MANDI FIBERGLASS 120 LITER TANAM LAPIS KERAMIK + DUDUKAN / BH
1.0000
Bh
Fiber glas uk. 53 x 58 cm
125,000.00
280,820.00
125,000.00
125,000.00
76,850.00
46,000.00
64,554.00
13,800.00
64,554.00
13,800.00
185,000.00
600.00
5,050.50
37,200.00
5,050.50
37,200.00
Plesteran 1 Pc : 5 Ps
Mandor
25,630.00
55,000.00
21,529.20
-
8,250.00
21,529.20
8,250.00
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
267,133.70
50,000.00
20,000.00
78,250.00
50,000.00
20,000.00
345,383.70
0.8400
0.3000
M2
zak
0.0273
62.0000
M3
Bh
Pasir pasang
Batu bata miring
0.8400
0.1500
M2
org
1.0000
0.5000
org
org
Dibulatkan
345,380.00
bh
zak
m3
130,000.00
46,000.00
185,000.00
130,000.00
11,500.00
6,364.00
30.000
0.0375
bh
org
Batu bata
Mandor
600.00
55,000.00
18,000.00
-
0.3750
0.1875
org
org
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
165,864.00
84,550.00
27,560.00
44,642.40
17,748.64
JUMLAH
62,391.04
130,000.00
11,500.00
6,364.00
2,062.50
18,000.00
2,062.50
18,750.00
7,500.00
18,750.00
7,500.00
28,312.50
Dibulatkan
194,176.50
194,170.00
M2
M2
44,642.40
17,748.64
62,391.04
62,390.00
17,875.00
2,250.00
Dibulatkan
8 1 M' PIPA PEMBUANGAN KE SEPTIKTANK PVC 10 CM/M'
0.2750
0.2500
bt
bh
65,000.00
9,000.00
17,875.00
2,250.00
0.2500
0.0021
tb
org
4,500.00
55,000.00
1,125.00
-
0.0850
0.0213
org
org
Tukang Batu
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
21,250.00
116.88
1,125.00
116.88
4,250.00
850.00
4,250.00
850.00
5,216.88
Dibulatkan
26,466.88
26,460.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
60,000.00
16,500.00
16,500.00
3,500.00
4,500.00
875.00
1,125.00
875.00
1,125.00
0.2500
0.2500
bh
tb
0.0021
0.0800
org
org
Mandor
Tukang Batu
55,000.00
50,000.00
0.0200
org
Pembantu tukang/laden
40,000.00
JUMLAH
18,500.00
116.88
4,000.00
116.88
4,000.00
800.00
4,916.88
800.00
23,416.88
Dibulatkan
10 MEMASANG PIPA LEIDING PVC / M'
0.2750
bt
Pipa PVC 1/2" AW
15,000.00
4,125.00
4,125.00
2,500.00
4,500.00
1,000.00
450.00
1,000.00
450.00
2,500.00
55,000.00
1,000.00
-
Tukang Leiding
Pembantu tukang/laden
50,000.00
40,000.00
0.4000
0.1000
bh
bh
0.4000
0.0015
bh
org
0.0600
0.0300
org
org
OH
OH
23,410.00
Tukang Batu
Pembantu tukang/laden
82.50
1,000.00
82.50
3,000.00
1,200.00
3,000.00
1,200.00
JUMLAH
6,575.00
4,282.50
Dibulatkan
10,857.50
10,850.00
180,000.00
55,000.00
180,000.00
-
82.50
180,000.00
82.50
15,000.00
1,200.00
15,000.00
1,200.00
50,000.00
40,000.00
JUMLAH
180,000.00
16,282.50
Dibulatkan
196,282.50
196,280.00
12,000.00
250.00
-
41.25
12,000.00
250.00
41.25
3,750.00
300.00
3,750.00
300.00
4,091.25
Dibulatkan
16,341.25
16,340.00
BH
rol
org
12,000.00
2,500.00
55,000.00
0.0750
0.0075
org
org
Tukang leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
12,250.00
45,000.00
250.00
BH
rol
45,000.00
2,500.00
0.0008
0.0750
org
org
Mandor
Tukang leiding
55,000.00
50,000.00
0.0075
org
Pembantu tukang/laden
40,000.00
JUMLAH
45,250.00
41.25
3,750.00
41.25
3,750.00
300.00
4,091.25
300.00
49,341.25
Dibulatkan
14 PEK. PEMBUATAN MEJA DAPUR LENGKAP / BH. TYPE RS. 45
0.6000
M2
Pas Batu-bata ad. 1 Pc : 5 Psr
45,000.00
250.00
49,340.00
80,080.00
48,048.00
48,048.00
1,811,740.00
25,630.00
236,205.60
30,756.00
236,205.60
30,756.00
Pas keramik
Pas. Bak Cucian piring
81,410.00
196,280.00
270,281.20
196,280.00
270,281.20
196,280.00
49,340.00
JUMLAH
49,340.00
830,910.80
49,340.00
830,910.80
830,910.00
0.1304
1.2000
M3
M2
3.3200
1.0000
M2
Bh
1.0000
Bh
Dibulatkan
15 PEK. PEMBUATAN MEJA DAPUR LENGKAP / BH. TYPE RS. 36
0.1076
M3
Pek. Cor Beton bertulang t. 7 cm
0.9000
1.0500
1.0000
M2
M2
Bh
1.0000
Bh
1,811,740.00
194,988.52
194,988.52
25,630.00
81,410.00
196,280.00
23,067.00
85,480.50
196,280.00
23,067.00
85,480.50
196,280.00
49,340.00
JUMLAH
49,340.00
549,156.02
49,340.00
549,156.02
Dibulatkan
16 SEPTICTANK LENGKAP REMBESAN/BH
3.0301
m3
Galian tanah
3.0301
4.0000
m3
bh
0.0628
0.0628
m3
m3
0.0848
m3
18,200.00
549,150.00
55,147.82
55,147.82
14,203.59
-
14,203.59
200,000.00
4,687.50
50,000.00
200,000.00
1,938,530.00
784,330.00
121,739.68
49,255.92
121,739.68
49,255.92
141,600.00
12,004.85
12,004.85
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.2826
4.0000
m3
Kg
Batu kali
Ijuk
165,000.00
7,000.00
46,629.00
28,000.00
46,629.00
28,000.00
1.0000
0.7500
ls
btg
11,500.00
65,000.00
11,500.00
48,750.00
11,500.00
48,750.00
1.0000
0.0750
bh
Uph
1,500.00
55,000.00
1,500.00
-
0.7200
1.5000
Uph
Uph
Tukang Leiding
Pembantu tukang/laden
50,000.00
40,000.00
JUMLAH
519,379.46
4,125.00
1,500.00
4,125.00
36,000.00
60,000.00
36,000.00
60,000.00
169,476.41
Dibulatkan
688,855.86
688,850.00
28,574.00
7,359.38
28,574.00
7,359.38
m3
m3
Galian tanah
Perataan tanah bekas galian
18,200.00
4,687.50
4.0000
0.5100
bh
Sak
Buis beton 80 cm x 50 cm
PC (Portland Cement ) 40 Kg
50,000.00
46,000.00
200,000.00
23,460.00
200,000.00
23,460.00
0.0563
1.0000
m3
ls
1,938,530.00
11,500.00
109,139.24
11,500.00
109,139.24
11,500.00
0.0500
0.5000
Uph
Uph
Mandor
Tukang Leiding
1.0000
Uph
Pembantu tukang/laden
m3
bh
Sak
0.0563
1.0000
m3
ls
0.0450
0.4500
Uph
Uph
Mandor
Tukang Leiding
0.9000
Uph
Pembantu tukang/laden
55,000.00
50,000.00
40,000.00
JUMLAH
18,200.00
344,099.24
4,687.50
50,000.00
46,000.00
150,000.00
17,595.00
1,938,530.00
11,500.00
109,139.24
11,500.00
55,000.00
50,000.00
40,000.00
JUMLAH
288,234.24
2,750.00
25,000.00
2,750.00
25,000.00
40,000.00
103,683.38
Dibulatkan
40,000.00
447,782.61
447,780.00
21,430.50
21,430.50
5,519.53
-
5,519.53
150,000.00
17,595.00
2,475.00
22,500.00
2,475.00
22,500.00
36,000.00
87,925.03
36,000.00
376,159.27
Dibulatkan
19 1 BH MEMBUAT CETAKAN BEERPUT COR SETEMPAT
0.4222
M3
Kayu bekisting
376,150.00
1,500,000.00
633,300.00
633,300.00
32,500.00
14,000.00
217,750.00
28,000.00
217,750.00
28,000.00
Uph
Uph
Mandor
Tukang Leiding
55,000.00
50,000.00
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
6.7000
2.0000
M'
Kg
0.0800
1.3250
0.8000
0.1000
109,139.24
11,500.00
Bh
1 Bh Cetakan dipakai 10 x
981,700.00
879,050.00
4,400.00
66,250.00
4,400.00
66,250.00
32,000.00
102,650.00
32,000.00
981,700.00
Dibulatkan
981,700.00
Dibulatkan
98,170.00
98,170.00
98,170.00
M3
M3
0.4239
1.0000
M3
Ls
0.0785
1.0000
M3
Ls
18,200.00
4,687.50
21,430.50
5,519.53
21,430.50
5,519.53
586,590.00
98,170.00
248,655.50
98,170.00
248,655.50
98,170.00
1,938,530.00
11,500.00
152,174.61
11,500.00
152,174.61
11,500.00
JUMLAH
537,450.14
537,450.14
537,450.00
Dibulatkan
kg
kg
Cat menie
Plamur
15,000.00
10,500.00
3,000.00
787.50
3,000.00
787.50
0.2600
0.0200
kg
BH
Cat Kayu
Kwas 3"
34,000.00
5,500.00
8,840.00
110.00
8,840.00
110.00
0.1000
0.0400
Ltr
lbr
Minyak cat
Amplas
12,000.00
3,000.00
1,200.00
120.00
1,200.00
120.00
0.0025
0.0900
Uph
Uph
Mandor
Tukang Cat
55,000.00
50,000.00
0.0700
Uph
Pembantu tukang/laden
40,000.00
JUMLAH
14,057.50
137.50
4,500.00
137.50
4,500.00
2,800.00
7,437.50
2,800.00
21,495.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
Dibulatkan
21,490.00
2 1 M2 PEKERJAAN CAT TEMBOK & PLAFOND (1 lapis plamur & 3 lapis cat penutup)
0.2600
0.0500
kg
bh
30,000.00
5,500.00
7,800.00
275.00
0.1000
0.0500
0.0063
kg
lbr
Uph
Dempul Tembok
Amplas
Mandor
40,000.00
3,000.00
55,000.00
4,000.00
150.00
-
0.0630
0.0200
Uph
Uph
Tukang Cat
Pekerja
50,000.00
40,000.00
JUMLAH
12,225.00
7,800.00
275.00
346.50
4,000.00
150.00
346.50
3,150.00
800.00
3,150.00
800.00
4,296.50
Dibulatkan
16,521.50
16,520.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
1.00
0.25
1.00
0.20
0.60
bh
rol
Stop Kontak
Kabel Listrik NYM 3 x 2,5 mm
6,500.00
120,000.00
6,500.00
30,000.00
6,500.00
30,000.00
ls
Uph
Accecories ( 20 % material )
Pekerja
25,300.00
40,000.00
25,300.00
-
8,000.00
25,300.00
8,000.00
Uph
Tukang listrik
50,000.00
JUMLAH
61,800.00
30,000.00
8,000.00
30,000.00
99,800.00
Dibulatkan
99,800.00
Saklar
0.25 rol
1 ls
6,500.00
6,500.00
6,500.00
120,000.00
30,000.00
30,000.00
25,300.00
25,300.00
Accecories ( 20 % material )
25,300.00
0.2 Uph
Pekerja
40,000.00
0.6 Uph
Tukang listrik
50,000.00
JUMLAH
61,800.00
8,000.00
8,000.00
30,000.00
30,000.00
8,000.00
99,800.00
Dibulatkan
99,800.00
bh
Lampu SL
1.0000
ls
Accecories ( 1 % alat )
0.1000
org
Tukang listrik
20,000.00
20,000.00
20,000.00
2,000.00
2,000.00
2,000.00
50,000.00
JUMLAH
22,000.00
5,000.00
5,000.00
5,000.00
27,000.00
Dibulatkan
27,000.00
bh
ls
Accecories ( 10 % alat )
org
Tukang listrik
32,500.00
32,500.00
3,250.00
3,250.00
50,000.00
JUMLAH
50,000.00
35,750.00
Dibulatkan
32,500.00
3,250.00
50,000.00
85,750.00
85,750.00
PEKERJAAN JALAN
1 BIAYA BAHAN BAKAR, MINYAK PELUMAS & SEWA ALAT SELAMA 25 HAR
20.0000
0.2500
Ltr
Ltr
Solar x 25 Hari
Pelumas x 25 Hari
1.0000
hr
2 BIAYA MENGGILAS
25.0000 Uph
Uph
Uph
Pembantu Masinis
Penjaga
150.0000
1.0000
Uph
Ls
Pekerja
Bhn bakar, myk pelumas & Sewa Alat 25 hari
JUMLAH
641,350.00
Masinis
25.0000
30.0000
65,000.00
40,000.00
JUMLAH
362,700.00
Dibulatkan
0.2000
0.0500
M3
M3
0.0190
0.3750
0.0001
Uph
Uph
Ls
Mandor
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
1,950,000.00
6,000,000.00
1,950,000.00
6,000,000.00
7,950,000.00
7,950,000.00
7,950,000.00
0.0500
0.0190
M3
Uph
0.3750
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
75,000.00
55,000.00
3,750.00
-
1,045.00
3,750.00
1,045.00
40,000.00
7,950,000.00
JUMLAH
3,750.00
15,000.00
1,060.00
17,105.00
15,000.00
1,060.00
20,855.00
65,000.00
3,250.00
Dibulatkan
4 1 M2 PAS. ONDERLAAG/LPB PADAS BANGKONG
0.2000
M3
Batu Padas Bangkong
Dibulatkan
55,000.00
40,000.00
7,950,000.00
JUMLAH
3,250.00
20,850.00
-
3,250.00
1,045.00
15,000.00
1,045.00
15,000.00
1,060.00
17,105.00
1,060.00
20,355.00
Dibulatkan
20,350.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
Uph
Uph
0.0001
Ls
Mandor
Pekerja
40,000.00
1,060.00
M3
Uph
0.0500
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
Uph
Ls
JUMLAH
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
15,600.00
15,600.00
65,000.00
55,000.00
40,000.00
65,000.00
55,000.00
275.00
15,600.00
275.00
2,000.00
0.14
2,000.00
0.14
2,275.14
Dibulatkan
17,875.14
17,870.00
19,500.00
-
19,500.00
275.00
2,000.00
275.00
2,000.00
7,950,000.00
JUMLAH
19,500.00
1,060.00
3,335.00
Dibulatkan
1,060.00
22,835.00
22,830.00
65,000.00
55,000.00
40,000.00
23,400.00
-
275.00
2,000.00
23,400.00
275.00
2,000.00
7,950,000.00
JUMLAH
23,400.00
1,060.00
3,335.00
1,060.00
26,735.00
Dibulatkan
8 1 M2 LAPEN (2/3 + 2/1)+LAPIS CHIP
0.0300
M3
Batu pecah 2/3
80,000.00
-
0.0120
0.0100
M3
M3
2.0000
0.0150
Kg
M3
Aspal
Kayu bakar
0.0100
0.0120
M3
Uph
0.0080
0.2000
Uph
Uph
0.0001
Ls
2,400.00
-
26,730.00
-
2,400.00
-
55,000.00
-
660.00
-
660.00
-
Juru godog
Pekerja
40,000.00
7,950,000.00
8,000.00
1,060.00
8,000.00
1,060.00
JUMLAH
2,400.00
9,720.00
Dibulatkan
12,120.00
12,120.00
900.00
900.00
75,000.00
0.0120
1.5000
M3
Kg
Pasir Pasang
Aspal
0.0040
0.0030
M3
Uph
Kayu bakar
Mandor
55,000.00
-
0.0020
0.0500
Uph
Uph
Juru godog
Pekerja
40,000.00
7,950,000.00
0.0001
Ls
JUMLAH
37,500.00
-
165.00
-
165.00
-
2,000.00
1,060.00
2,000.00
1,060.00
900.00
3,225.00
Dibulatkan
4,125.00
4,120.00
450.00
-
450.00
-
220.00
220.00
0.0040
0.0100
M3
Ls
Kayu bakar
Alat Bantu pekerjaan jalan
55,000.00
0.0040
0.0120
Uph
Uph
Mandor
Juru godog
40,000.00
3,200.00
3,200.00
0.0800
0.0000
Uph
Ls
Pekerja
Biaya menggilas 1/50000 x W.4
7,950,000.00
JUMLAH
450.00
159.00
3,579.00
159.00
4,029.00
Dibulatkan
M3
M3
Pasir Pasang
Kayu bakar
0.7500
0.4000
M3
Uph
0.3000
8.1000
Uph
Uph
Juru godog
Pekerja
0.0040
Ls
0.0300
4.7000
Kg
Aspal
Jadi 1 M2
75,000.00
56,250.00
56,250.00
55,000.00
-
22,000.00
-
22,000.00
-
324,000.00
31,800.00
324,000.00
31,800.00
56,250.00
1,687.50
377,800.00
1,687.50
434,050.00
3,375.00
1,687.50
1,687.50
3,375.00
40,000.00
7,950,000.00
4,020.00
JUMLAH
75,000.00
4,500.00
4,500.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0600
0.0045
M3
Uph
Pasir Pasang
Mandor
0.0450
0.0650
Uph
Uph
Tukang Batu
Pekerja
55,000.00
50,000.00
40,000.00
JUMLAH
4,500.00
247.50
2,250.00
247.50
2,250.00
2,600.00
5,097.50
2,600.00
9,597.50
Dibulatkan
1.0000
0.0600
M2
M3
Paving Stone t. 6 cm
Pasir Pasang
75,000.00
55,000.00
0.0045
0.0450
Uph
Uph
Mandor
Tukang Batu
50,000.00
40,000.00
0.0650
Uph
Pekerja
JUMLAH
M2
M3
Paving Stone t. 8 cm
Pasir Pasang
75,000.00
55,000.00
0.0060
0.0600
Uph
Uph
Mandor
Tukang Batu
50,000.00
40,000.00
0.0867
Uph
Pekerja
JUMLAH
M2
M3
Paving Stone t. 10 cm
Pasir Pasang
75,000.00
55,000.00
0.0060
0.0600
Uph
Uph
Mandor
Tukang Batu
50,000.00
40,000.00
0.0867
Uph
Pekerja
0.0050
0.0500
Uph
Uph
Mandor
Tukang batu
0.2500
Uph
Pekerja
11 1 M3 PEREKAT AD. 1 Pc : 3 Ps
8.4000
1.0800
Zak
M3
PC (Portland Cement ) 40 kg
Pasir Pasang
JUMLAH
4,500.00
247.50
2,250.00
2,600.00
2,250.00
2,600.00
5,097.50
Dibulatkan
9,597.50
9,590.00
4,500.00
4,500.00
330.00
3,000.00
3,468.00
3,000.00
3,468.00
6,798.00
Dibulatkan
11,298.00
11,290.00
0.0030
0.2300
M3
Uph
Perekat Ad. 1 Pc : 3 Ps
Upah meletakan
4,500.00
330.00
3,000.00
3,468.00
3,000.00
3,468.00
6,798.00
Dibulatkan
11,298.00
11,290.00
55,000.00
275.00
275.00
50,000.00
40,000.00
2,500.00
10,000.00
2,500.00
10,000.00
12,775.00
Dibulatkan
12,775.00
12,770.00
JUMLAH
46,000.00
386,400.00
386,400.00
75,000.00
JUMLAH
81,000.00
467,400.00
81,000.00
467,400.00
467,400.00
1,402.20
12,770.00
JUMLAH
1,402.20
467,400.00
-
2,937.10
2,937.10
Dibulatkan
m2
Paving tebal 5 - 6 cm
75,000.00
9,590.00
JUMLAH
3,750.00
9,590.00
13,340.00
0.6000
2.8000
m3
m2
Galian Tanah
Pasir Batu (Sirtu) t. 20 cm
2.8000
2.0000
m2
M'
Paving tebal 6 cm
Beton Kanstein uk. 20 x 30 x 50 cm
18,200.00
50,036.00
26,852.00
4,330.00
JUMLAH
8,660.00
85,548.00
3,750.00
9,590.00
13,340.00
13,340.00
18,200.00
22,830.00
86,754.00
3.8000
3.8000
m2
m2
11,290.00
4,330.00
42,902.00
8,660.00
2.0000
M'
m2
m2
M'
JUMLAH
10,920.00
8,660.00
96,468.00
96,460.00
14,560.00
-
14,560.00
86,754.00
42,902.00
8,660.00
138,316.00
14,560.00
Dibulatkan
152,876.00
152,870.00
18,200.00
26,730.00
128,304.00
18,200.00
-
18,200.00
128,304.00
11,290.00
4,330.00
JUMLAH
54,192.00
8,660.00
191,156.00
18,200.00
54,192.00
8,660.00
209,356.00
Dibulatkan
17 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 12 (lebar Perkerasan
10,920.00
50,036.00
26,852.00
Dibulatkan
15 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 8 (lebar Perkerasan 4
0.8000
m3
Galian Tanah
2,937.10
4,339.30
10,920.00
17,870.00
9,590.00
1,402.20
4,330.00
Dibulatkan
14 1 M' PEK. JALAN PAVING T. 6 CM - 300 KG/M2 DMJ 6 (lebar Perkerasan 3
330.00
Dibulatkan
12 1 M' KANSTEEN UK. 10 x 20 x 50 cm (STD)
2.0000
Bh
Kansteen uk. 15/20 x 30 x 50 cm
330.00
4,500.00
-
247.50
4,500.00
-
4,500.00
1.0000
0.0600
4,500.00
1.0000
0.0600
4,500.00
-
9,590.00
18,200.00
21,840.00
209,350.00
21,840.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
1.2000
5.8000
m3
m2
Galian Tanah
Pasir Batu (Sirtu) t. 30 cm
5.8000
2.0000
m2
M'
26,730.00
11,290.00
155,034.00
65,482.00
4,330.00
JUMLAH
8,660.00
229,176.00
21,840.00
Dibulatkan
II
155,034.00
65,482.00
8,660.00
251,016.00
251,010.00
M3
M3
Galian Tanah
Urugan Pasir
0.2100
0.5000
0.0625
M3
M2
Btg
18,200.00
6,802.25
6,802.25
174,550.00
559,270.00
3,665.55
117,446.70
3,665.55
117,446.70
27,560.00
JUMLAH
13,780.00
141,694.50
13,780.00
141,694.50
Dibulatkan
2 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm )
0.5063
M3
Galian Tanah
0.0275
0.2475
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
174,550.00
4,800.13
559,270.00
27,560.00
138,419.33
13,780.00
JUMLAH
156,999.45
141,690.00
9,213.75
9,213.75
Dibulatkan
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
174,550.00
5,672.88
559,270.00
27,560.00
163,586.48
13,780.00
JUMLAH
183,039.35
0.0600
0.4700
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.7000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
174,550.00
10,473.00
559,270.00
27,560.00
262,856.90
19,292.00
JUMLAH
292,621.90
11,989.25
0.0470
0.5400
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.7000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
174,550.00
8,203.85
559,270.00
27,560.00
302,005.80
19,292.00
JUMLAH
329,501.65
15,925.00
15,925.00
0.1400
Uph
M3
M3
1.9000
M2
0.0625
Btg
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
Plesteran Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
M2
Bh
0.1500
0.0120
Uph
M2
Meletakkan
Plesteran Siar ad. 1 Pc : 2 Ps
18,200.00
40,000.00
19,474.00
19,474.00
12.5000
Bh
Con Blok
163,586.48
13,780.00
195,028.61
15,925.00
10,473.00
262,856.90
19,292.00
308,546.90
19,474.00
8,203.85
302,005.80
19,292.00
348,975.65
348,970.00
5,600.00
11,989.25
-
11,989.25
5,600.00
5,600.00
11,989.25
Dibulatkan
17,589.25
17,580.00
18,200.00
174,550.00
9,600.25
16,016.00
-
16,016.00
9,600.25
559,270.00
27,560.00
322,279.34
52,364.00
JUMLAH
JUMLAH
18,200.00
174,550.00
84,550.00
12,770.00
6,302.75
JUMLAH
322,279.34
52,364.00
384,243.59
16,016.00
Dibulatkan
400,259.59
400,250.00
3,491.00
2,415.71
728.00
-
728.00
3,491.00
2,415.71
1,915.50
1,915.50
2,643.50
75.63
8,625.84
75.63
5,982.35
Dibulatkan
9 1 M2 PASANGAN DINDING CON BLOK 1 : 4
0.1240 Sak
Pc ( Portland seman 40 kg )
11,989.25
5,672.88
308,540.00
Dibulatkan
6 1 M' PEK. SALURAN TANAH TYPE S.3
0.6588
M3
Galian Tanah
166,213.21
195,020.00
Dibulatkan
5 1 M' PEK. SALURAN TYPE S.5 ( Pas. Dinding. 20 Cm )
1.0700
M3
Galian Tanah
138,419.33
13,780.00
166,210.00
11,989.25
-
Dibulatkan
4 1 M' PEK. SALURAN TYPE S.4 ( Pas. Dinding. 15 Cm )
0.8750
M3
Galian Tanah
9,213.75
4,800.13
51,000.00
2,000.00
6,324.00
25,000.00
75,000.00
1,012.50
8,620.00
-
6,324.00
25,000.00
1,012.50
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0135
M2
Pasir Pasang
0.1500
0.1650
0.1500
Uph
Uph
Uph
Mandor
Tukang Batu
Pekerja
65,000.00
9,750.00
9,750.00
50,000.00
45,000.00
JUMLAH
8,250.00
6,750.00
24,750.00
8,250.00
6,750.00
57,086.50
26,012.50
Dibulatkan
10 1 M' PASANG GOT - 20 CM
0.0625
0.0200
M3
M3
Galian tanah
Urugan Pasir
0.0286
1.0000
0.2000
M2
Bh
Uph
0.1600
0.6000
M3
M2
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
18,200.00
174,550.00
84,550.00
12,770.00
57,080.00
1,137.50
3,491.00
2,415.71
-
27,560.00
JUMLAH
16,536.00
22,442.71
18,200.00
174,550.00
3,491.00
3,019.64
-
57,080.00
0.0200
0.0357
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
84,550.00
-
1.0000
0.3000
Bh
Uph
Got U-30
Meletakkan
12,770.00
57,080.00
0.1600
0.6000
M3
M2
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
27,560.00
JUMLAH
16,536.00
23,046.64
2,554.00
9,132.80
12,824.30
16,536.00
35,267.01
35,260.00
2,229.50
-
18,200.00
174,550.00
3,491.00
4,227.50
-
0.0200
0.0500
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
84,550.00
-
1.0000
0.4000
Bh
Uph
Got U-40
Meletakkan
12,770.00
57,080.00
0.1600
0.6000
M3
M2
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
27,560.00
JUMLAH
16,536.00
24,254.50
3,019.64
3,831.00
9,132.80
15,193.30
16,536.00
38,239.94
38,230.00
3,685.50
-
3,685.50
3,491.00
4,227.50
-
5,108.00
9,132.80
5,108.00
9,132.80
17,926.30
16,536.00
42,180.80
Dibulatkan
II
2,229.50
3,491.00
3,831.00
9,132.80
Dibulatkan
12 1 M' PASANG GOT - U 40 CM
0.2025
M3
Galian tanah
3,491.00
2,415.71
2,554.00
9,132.80
Dibulatkan
11 1 M' PASANG GOT - 30 - CM
0.1225
M3
Galian tanah
1,137.50
42,180.00
GORONG-GORONG
M3
M3
Galian Tanah
Urugan Pasir
0.5500
1.3000
0.2633
M3
M2
M2
0.0960
0.8847
M3
m3
18,200.00
20,893.60
12,218.50
307,598.50
12,218.50
307,598.50
27,560.00
4,180.00
2,520,420.00
35,828.00
1,100.76
241,960.32
35,828.00
1,100.76
241,960.32
4,680.00
JUMLAH
598,706.08
4,140.21
25,033.81
Dibulatkan
M3
M3
Galian Tanah
Urugan Pasir
0.6300
1.6000
M3
M2
0.3095
0.1080
M2
M3
1.0705
m3
18,200.00
623,730.00
25,116.00
25,116.00
13,091.25
352,340.10
13,091.25
352,340.10
27,560.00
4,180.00
44,096.00
1,293.88
44,096.00
1,293.88
2,520,420.00
4,680.00
272,205.36
-
5,009.75
272,205.36
5,009.75
JUMLAH
683,026.59
30,125.75
Dibulatkan
713,152.34
713,150.00
29,702.40
29,702.40
1.6320
0.0800
0.7100
M3
M3
M3
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
1.9000
0.3557
M2
M2
0.1200
1.2763
M3
m3
18,200.00
174,550.00
559,270.00
27,560.00
13,964.00
397,081.70
52,364.00
13,964.00
397,081.70
52,364.00
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
4,180.00
2,520,420.00
1,486.99
302,450.40
1,486.99
302,450.40
4,680.00
JUMLAH
767,347.09
5,972.90
35,675.30
Dibulatkan
4,140.21
623,739.89
174,550.00
559,270.00
1.9890
0.0850
0.8200
20,893.60
174,550.00
559,270.00
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
18,200.00
174,550.00
559,270.00
27,560.00
14,836.75
458,601.40
63,388.00
5,972.90
803,022.39
803,020.00
36,199.80
-
36,199.80
14,836.75
458,601.40
63,388.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
4,180.00
#REF!
1,776.67
#REF!
4,680.00
JUMLAH
#REF!
2.3000
0.4250
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1320
1.5640
M3
m3
7,319.33
43,519.13
Dibulatkan
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
2.6000
0.4712
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1440
1.8148
M3
m3
1,776.67
#REF!
7,319.33
#REF!
#REF!
18,200.00
174,550.00
15,709.50
41,605.20
-
559,270.00
27,560.00
503,343.00
71,656.00
503,343.00
71,656.00
4,180.00
#REF!
1,969.78
#REF!
1,969.78
#REF!
4,680.00
JUMLAH
#REF!
8,493.08
50,098.28
Dibulatkan
41,605.20
15,709.50
8,493.08
#REF!
#REF!
623,730.00
2,245,000.00
2,245,000.00
713,150.00
2,424,000.00
2,424,000.00
623,730.00
2,869,000.00
2,869,000.00
623,730.00
4,116,000.00
4,116,000.00
713,150.00
3,137,000.00
3,137,000.00
803,020.00
3,373,000.00
3,373,000.00
713,150.00
4,564,000.00
4,564,000.00
713,150.00
5,990,000.00
5,990,000.00
803,020.00
4,978,724.00
4,978,724.00
803,020.00
6,584,764.00
6,584,764.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.4000
BH
Pekerjaan GR 2
8.0000
M'
Pekerjaan GR 4
25 1 BH PEK. GORONG-GORONG TYPE GR.5 DMJ 12
9.6000
0.0576
M'
M3
Pekerjaan GR 5
#REF!
#REF!
III.
0.1800
1.0000
M3
M2
1.0000
0.0500
Kg
Uph
Pupuk Kandang
Pekerja
PEKERJAAN LAIN-LAIN :
1 1 BH SUMUR RESAPAN t = 2 m
1.2874
1.2874
3.4000
M3
M3
m2
0.7500
0.5024
Btg
M3
5.0000
0.0628
kg
M3
Galian Tanah
Perataan tanah bekas galian
Pas. batu-bata ad. 1 Pc : 5 Psr
Sulingan Pipa PVC 1" pj. 25 Cm
batu kali kosong
Pas. lapisan ijuk
Pas. Cor Beton Bertulang Ad. 1 Pc : 2 Ps : 3 Krl
#REF!
#REF!
Dibulatkan
#REF!
#REF!
#REF!
#REF!
Dibulatkan
#REF!
Dibulatkan
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
#REF!
#REF!
40,000.00
JUMLAH
2,000.00
2,000.00
Dibulatkan
2,000.00
2,000.00
2,000.00
18,200.00
23,430.68
23,430.68
6,025.03
-
6,025.03
272,272.00
-
4,680.00
80,080.00
-
272,272.00
-
81,000.00
3,500.00
40,694.40
17,500.00
1,938,530.00
JUMLAH
121,739.68
452,206.08
29,455.71
Dibulatkan
40,694.40
17,500.00
121,739.68
481,661.79
481,660.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
M3
Kg
1.0000
1.0000
Btg
Ls
0.1000
Uph
Pekerja
M3
M3
Galian Tanah
Urugan Pasir
0.0720
0.0145
M3
M3
1.0000
Bh.
B.
PEKERJAAN PRASARANA :
I.
PEKERJAAN JALAN
18,200.00
4,180.00
15,000.00
40,000.00
JUMLAH
18,200.00
174,550.00
880,350.00
4,680.00
JUMLAH
2,275.00
313.50
2,275.00
313.50
-
15,000.00
-
4,000.00
15,000.00
4,000.00
15,000.00
6,588.50
Dibulatkan
21,588.50
21,580.00
819.00
819.00
523.65
63,385.20
63,908.85
523.65
63,385.20
67.86
-
67.86
-
886.86
Dibulatkan
64,795.71
64,790.00
1 BIAYA BAHAN BAKAR, MINYAK PELUMAS & SEWA ALAT SELAMA 25 HARI
20.0000
0.2500
Ltr
Ltr
Solar x 25 Hari
Pelumas x 25 Hari
1.0000
hr
5,500.00
50,000.00
2,750,000.00
312,500.00
650,000.00
JUMLAH
16,250,000.00
#REF!
#REF!
Dibulatkan
2 BIAYA MENGGILAS
25.0000 Uph
Masinis
25.0000
30.0000
Uph
Uph
Pembantu Masinis
Penjaga
150.0000
1.0000
Uph
Ls
Pekerja
Bhn bakar, myk pelumas & Sewa Alat 25 hari
80,000.00
40,000.00
19,312,500.00
JUMLAH
16,250,000.00
19,312,500.00
19,312,500.00
2,000,000.00
2,750,000.00
312,500.00
2,000,000.00
-
19,312,500.00
6,000,000.00
-
6,000,000.00
19,312,500.00
19,312,500.00
8,000,000.00
Dibulatkan
27,312,500.00
27,312,500.00
33,000.00
7,080.00
-
1,045.00
33,000.00
7,080.00
1,045.00
15,000.00
3,641.67
15,000.00
3,641.67
19,686.67
Dibulatkan
59,766.67
59,760.00
M3
M3
Uph
0.3750
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
165,000.00
141,600.00
55,000.00
40,000.00
27,312,500.00
JUMLAH
40,080.00
M3
M3
0.0190
0.3750
Uph
Uph
Mandor
Pekerja
0.0001
Ls
162,000.00
55,000.00
40,000.00
27,312,500.00
JUMLAH
8,100.00
8,100.00
1,045.00
15,000.00
1,045.00
15,000.00
3,641.67
19,686.67
3,641.67
27,786.67
Dibulatkan
4 1 M2 ONDERLAAG/LPB PASIR BATU (SIRTU) T. 20 CM
0.2400
M3
Pasir Batu (Sirtu) t. 20 cm
0.0050
0.0500
Uph
Uph
0.0001
Ls
Mandor
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
162,000.00
55,000.00
40,000.00
3,641.67
JUMLAH
38,880.00
38,880.00
27,780.00
0.0050
0.0500
Uph
Uph
0.0001
Ls
Mandor
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
162,000.00
55,000.00
40,000.00
275.00
2,000.00
0.49
2,275.49
0.49
41,155.49
27,312,500.00
JUMLAH
48,600.00
48,600.00
41,150.00
0.0050
Uph
Mandor
162,000.00
55,000.00
58,320.00
-
48,600.00
275.00
2,000.00
275.00
2,000.00
3,641.67
5,916.67
3,641.67
54,516.67
Dibulatkan
6 1 M2 ONDERLAAG/LPB PASIR BATU (SIRTU) T. 30 CM
0.3600
M3
Pasir Batu (Sirtu) t. 30 cm
38,880.00
275.00
2,000.00
Dibulatkan
5 1 M2 ONDERLAAG/LPB PASIR BATU (SIRTU) T. 25 CM
0.3000
M3
Pasir Batu (Sirtu) t. 25 cm
8,100.00
54,510.00
275.00
58,320.00
275.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0500
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
40,000.00
27,312,500.00
JUMLAH
58,320.00
2,000.00
3,641.67
2,000.00
3,641.67
5,916.67
64,236.67
Dibulatkan
7 1 M2 LAPEN (2/3 + 2/1)+LAPIS CHIP
0.0300
M3
Batu pecah 2/3
0.0120
0.0100
2.0000
M3
M3
Kg
0.0150
0.0100
M3
M3
Kayu bakar
Alat Bantu pekerjaan jalan
0.0120
0.0080
Uph
Uph
Mandor
Juru godog
0.2000
0.0001
Uph
Ls
Pekerja
Pemadatan = 1/7500 X Biaya Menggilas
64,230.00
141,600.00
4,248.00
4,248.00
100,000.00
211,012.00
8,000.00
1,200.00
2,110.12
16,000.00
1,200.00
2,110.12
16,000.00
55,000.00
-
660.00
-
660.00
-
40,000.00
27,312,500.00
8,000.00
3,641.67
8,000.00
3,641.67
23,558.12
12,301.67
Dibulatkan
35,859.79
35,850.00
2,220.00
12,000.00
2,220.00
12,000.00
165.00
165.00
JUMLAH
M3
Kg
Pasir Pasang
Aspal
185,000.00
8,000.00
0.0040
0.0030
M3
Uph
Kayu bakar
Mandor
55,000.00
0.0020
0.0500
Uph
Uph
Juru godog
Pekerja
40,000.00
2,000.00
2,000.00
0.0001
Ls
27,312,500.00
JUMLAH
14,220.00
3,641.67
5,806.67
3,641.67
20,026.67
Dibulatkan
9 1 M2 MENGASPAL DENGAN SHAND SHEET
0.0120
M3
Pasir Pasang + chip
1.5000
0.0040
Kg
M3
Aspal
Kayu bakar
0.0100
0.0040
0.0120
Ls
Uph
Uph
0.0800
0.0000
Uph
Ls
Pekerja
Biaya menggilas 1/50000 x W.4
20,020.00
198,006.00
2,376.07
2,376.07
8,000.00
-
12,000.00
-
12,000.00
-
220.00
-
220.00
-
3,200.00
546.25
3,200.00
546.25
14,376.07
3,966.25
Dibulatkan
18,342.32
18,340.00
55,000.00
40,000.00
27,312,500.00
JUMLAH
M3
M3
Pasir Pasang
Kayu bakar
185,000.00
-
138,750.00
-
138,750.00
-
0.7500
0.4000
M3
Uph
211,012.00
55,000.00
158,259.00
-
22,000.00
158,259.00
22,000.00
0.3000
8.1000
Uph
Uph
Juru godog
Pekerja
324,000.00
324,000.00
0.0040
Ls
297,009.00
109,250.00
455,250.00
109,250.00
752,259.00
0.0300
4.7000
Aspal
8,910.27
37,600.00
8,910.27
Kg
17,820.54
37,600.00
46,510.27
46,510.27
93,020.54
40,000.00
27,312,500.00
X
Jadi 1 M2
8,000.00
JUMLAH
M3
Uph
Pasir Pasang
Mandor
0.0450
0.0650
Uph
Uph
Tukang Batu
Pekerja
185,000.00
55,000.00
11,100.00
-
247.50
11,100.00
247.50
50,000.00
40,000.00
JUMLAH
11,100.00
2,250.00
2,600.00
5,097.50
2,250.00
2,600.00
16,197.50
Dibulatkan
16,190.00
M2
M3
Uph
Paving Stone t. 6 cm
Pasir Pasang
Mandor
0.0450
0.0650
Uph
Uph
Tukang Batu
Pekerja
38,000.00
185,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
38,000.00
11,100.00
49,100.00
247.50
38,000.00
11,100.00
247.50
2,250.00
2,600.00
2,250.00
2,600.00
5,097.50
Dibulatkan
54,197.50
54,190.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
95,000.00
95,000.00
0.0600
0.0060
M3
Uph
Pasir Pasang
Mandor
185,000.00
55,000.00
11,100.00
-
0.0600
0.0867
Uph
Uph
Tukang Batu
Pekerja
50,000.00
40,000.00
JUMLAH
106,100.00
95,000.00
330.00
11,100.00
330.00
3,000.00
3,468.00
3,000.00
3,468.00
6,798.00
Dibulatkan
112,898.00
112,890.00
M2
M3
Paving Stone t. 10 cm
Pasir Pasang
0.0060
0.0600
Uph
Uph
Mandor
Tukang Batu
0.0867
Uph
Pekerja
185,000.00
55,000.00
50,000.00
40,000.00
JUMLAH
11,100.00
11,100.00
330.00
3,000.00
330.00
3,000.00
3,468.00
6,798.00
3,468.00
17,898.00
Dibulatkan
9 100 KG UPAH MELETAKKAN BETON KANSTEEN
0.0050 Uph
Mandor
0.0500
0.2500
Uph
Uph
Tukang batu
Pekerja
1.0800
M3
Pasir Pasang
17,890.00
55,000.00
275.00
275.00
50,000.00
40,000.00
2,500.00
10,000.00
2,500.00
10,000.00
12,775.00
Dibulatkan
12,775.00
12,770.00
JUMLAH
10 1 M3 PEREKAT AD. 1 Pc : 3 Ps
8.4000 Zak
PC (Portland Cement ) 40 kg
46,000.00
386,400.00
386,400.00
185,000.00
JUMLAH
199,800.00
586,200.00
199,800.00
586,200.00
586,200.00
18,000.00
1,758.60
Dibulatkan
11 1 M' KANSTEEN UK. 10 x 20 x 50 cm (STD)
2.0000
Bh
Kansteen uk. 15/20 x 30 x 50 cm
0.0030
M3
Perekat Ad. 1 Pc : 3 Ps
0.2300
Uph
Upah meletakan
11,100.00
9,000.00
586,200.00
18,000.00
1,758.60
12,770.00
JUMLAH
19,758.60
2,937.10
2,937.10
Dibulatkan
2,937.10
22,695.70
22,690.00
M3
m2
Pasir Pasang
Paving tebal 5 - 6 cm
185,000.00
16,190.00
JUMLAH
9,250.00
16,190.00
25,440.00
9,250.00
16,190.00
25,440.00
25,440.00
Dibulatkan
13 1 M' PEK. JALAN PAVING T. 6 CM - 300 KG/M2 DMJ 6 (lebar Perkerasan 3 m)
0.6000
2.8000
m3
m2
Galian Tanah
Pasir Batu (Sirtu) t. 20 cm
18,200.00
41,150.00
115,220.00
10,920.00
115,220.00
2.8000
2.0000
m2
M'
Paving tebal 6 cm
Beton Kanstein uk. 20 x 30 x 50 cm
54,190.00
22,690.00
151,732.00
45,380.00
151,732.00
45,380.00
JUMLAH
14 1 M' PEK. JALAN PAVING T. 8 CM - 300 KG/M2 DMJ 8 (lebar Perkerasan 4 m)
0.8000
m3
Galian Tanah
3.8000
3.8000
2.0000
m2
m2
M'
18,200.00
54,510.00
112,890.00
22,690.00
JUMLAH
m2
m2
2.0000
M'
10,920.00
312,332.00
10,920.00
Dibulatkan
14,560.00
207,138.00
428,982.00
45,380.00
681,500.00
64,230.00
112,890.00
308,304.00
541,872.00
22,690.00
JUMLAH
45,380.00
895,556.00
14,560.00
Dibulatkan
18,200.00
18,200.00
Dibulatkan
323,252.00
323,250.00
14,560.00
207,138.00
428,982.00
45,380.00
696,060.00
696,060.00
18,200.00
308,304.00
541,872.00
45,380.00
913,756.00
913,750.00
m3
m2
Galian Tanah
Pasir Batu (Sirtu) t. 30 cm
5.8000
2.0000
m2
M'
18,200.00
64,230.00
372,534.00
21,840.00
-
21,840.00
372,534.00
17,890.00
22,690.00
JUMLAH
103,762.00
45,380.00
521,676.00
21,840.00
103,762.00
45,380.00
543,516.00
Dibulatkan
II
543,510.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
18,200.00
6,802.25
6,802.25
174,550.00
559,270.00
3,665.55
117,446.70
3,665.55
117,446.70
27,560.00
11,500.00
JUMLAH
13,780.00
718.75
142,413.25
13,780.00
718.75
142,413.25
Dibulatkan
142,410.00
M3
M3
M3
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
18,200.00
174,550.00
559,270.00
4,800.13
138,419.33
0.5000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
27,560.00
11,500.00
13,780.00
718.75
JUMLAH
9,213.75
-
9,213.75
4,800.13
138,419.33
13,780.00
718.75
157,718.20
9,213.75
Dibulatkan
166,931.96
166,930.00
11,989.25
-
11,989.25
5,672.88
M3
M3
Galian Tanah
Urugan Pasir
18,200.00
174,550.00
5,672.88
0.2925
0.5000
M3
M2
559,270.00
27,560.00
163,586.48
13,780.00
0.0625
Btg
11,500.00
JUMLAH
718.75
183,758.10
11,989.25
Dibulatkan
18,200.00
163,586.48
13,780.00
718.75
195,747.36
195,740.00
15,925.00
15,925.00
0.0600
0.4700
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
174,550.00
559,270.00
10,473.00
262,856.90
10,473.00
262,856.90
0.7000
0.0625
M2
Btg
Plesteran Ban-banan Ad 1 Pc : 3 Ps
Sulingan Pipa PVC 1" pj. 25 Cm
27,560.00
11,500.00
19,292.00
718.75
19,292.00
718.75
JUMLAH
293,340.65
15,925.00
Dibulatkan
309,265.65
309,260.00
19,474.00
-
19,474.00
8,203.85
M3
M3
Galian Tanah
Urugan Pasir
18,200.00
174,550.00
8,203.85
0.5400
0.7000
M3
M2
559,270.00
27,560.00
302,005.80
19,292.00
0.0625
Btg
11,500.00
JUMLAH
718.75
330,220.40
19,474.00
Dibulatkan
718.75
349,694.40
349,690.00
18,200.00
40,000.00
5,600.00
11,989.25
-
11,989.25
5,600.00
5,600.00
11,989.25
Dibulatkan
17,589.25
17,580.00
18,200.00
174,550.00
9,600.25
16,016.00
-
16,016.00
9,600.25
559,270.00
27,560.00
322,279.34
52,364.00
11,500.00
JUMLAH
718.75
384,962.34
JUMLAH
M3
M2
0.0625
Btg
16,016.00
Dibulatkan
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
1.0000
0.1500
Bh
Uph
Got U-15
Meletakkan
0.0120
M2
18,200.00
12.5000
Bh
Con Blok
322,279.34
52,364.00
718.75
400,978.34
400,970.00
728.00
-
728.00
174,550.00
84,550.00
3,491.00
2,415.71
25,000.00
12,770.00
25,000.00
-
1,915.50
25,000.00
1,915.50
14,836.75
JUMLAH
178.04
31,084.76
2,643.50
178.04
33,728.25
Dibulatkan
6 1 M2 PASANGAN DINDING CON BLOK 1 : 4
0.1240 Sak
Pc ( Portland seman 40 kg )
302,005.80
19,292.00
46,000.00
5,704.00
1,200.00
15,000.00
3,491.00
2,415.71
33,720.00
5,704.00
15,000.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
0.0135
M2
Pasir Pasang
185,000.00
0.1500
0.1650
0.1500
Uph
Uph
Uph
Mandor
Tukang Batu
Pekerja
55,000.00
50,000.00
40,000.00
JUMLAH
M3
M2
Urugan Pasir
Pasangan Batu-bata Ad. 1 Pc : 3 Ps
1.0000
0.2000
Bh
Uph
0.1600
0.6000
M3
M2
18,200.00
2,497.50
17,497.50
2,497.50
8,250.00
8,250.00
6,000.00
8,250.00
8,250.00
6,000.00
22,500.00
Dibulatkan
45,701.50
45,700.00
1,137.50
1,137.50
174,550.00
84,550.00
3,491.00
2,415.71
Got U-20
Meletakkan
30,000.00
12,770.00
30,000.00
-
2,554.00
30,000.00
2,554.00
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
45,700.00
27,560.00
16,536.00
7,312.00
-
7,312.00
16,536.00
52,442.71
11,003.50
Dibulatkan
63,446.21
63,440.00
18,200.00
174,550.00
3,491.00
2,229.50
-
2,229.50
3,491.00
JUMLAH
3,491.00
2,415.71
M3
M3
Galian tanah
Urugan Pasir
0.0357
1.0000
0.3000
M2
Bh
Uph
84,550.00
27,500.00
12,770.00
3,019.64
27,500.00
-
3,831.00
3,019.64
27,500.00
3,831.00
0.1600
0.6000
M3
M2
Pas. Conblok ad 1 : 3
Plesteran Siar ad. 1 Pc : 3 Ps
45,700.00
27,560.00
16,536.00
7,312.00
-
7,312.00
16,536.00
50,546.64
13,372.50
Dibulatkan
63,919.14
63,910.00
18,200.00
174,550.00
3,491.00
3,685.50
-
3,685.50
3,491.00
4,227.50
35,000.00
JUMLAH
M3
M3
Galian tanah
Urugan Pasir
0.0500
1.0000
M2
Bh
84,550.00
35,000.00
0.4000
0.1600
Uph
M3
Meletakkan
Pas. Conblok ad 1 : 3
12,770.00
45,700.00
0.6000
M2
27,560.00
JUMLAH
16,536.00
59,254.50
5,108.00
7,312.00
5,108.00
7,312.00
16,105.50
16,536.00
75,360.00
Dibulatkan
10 1 M' PEK. GORONG-GORONG TYPE GR.1
1.1480
M3
Galian Tanah
0.0700
0.5500
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
1.3000
0.2633
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.0960
0.8847
M3
m3
18,200.00
4,227.50
35,000.00
75,360.00
20,893.60
20,893.60
174,550.00
559,270.00
12,218.50
307,598.50
12,218.50
307,598.50
27,560.00
4,180.00
35,828.00
1,100.76
35,828.00
1,100.76
2,520,420.00
4,680.00
241,960.32
-
4,140.21
241,960.32
4,140.21
JUMLAH
598,706.08
25,033.81
Dibulatkan
623,739.89
623,730.00
18,200.00
174,550.00
559,270.00
13,091.25
352,340.10
25,116.00
-
25,116.00
13,091.25
352,340.10
27,560.00
4,180.00
44,096.00
1,293.88
2,520,420.00
4,680.00
272,205.36
-
5,009.75
272,205.36
5,009.75
JUMLAH
683,026.59
30,125.75
Dibulatkan
713,152.34
713,150.00
29,702.40
29,702.40
M3
M3
M3
Galian Tanah
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
1.6000
0.3095
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1080
1.0705
M3
m3
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
1.9000
0.3557
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1200
1.2763
M3
m3
18,200.00
174,550.00
559,270.00
13,964.00
397,081.70
13,964.00
397,081.70
27,560.00
4,180.00
52,364.00
1,486.99
52,364.00
1,486.99
2,520,420.00
4,680.00
JUMLAH
302,450.40
767,347.09
5,972.90
35,675.30
Dibulatkan
44,096.00
1,293.88
302,450.40
5,972.90
803,022.39
803,020.00
NO.
1
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
1.9890
0.0850
M3
M3
Galian Tanah
Urugan Pasir
18,200.00
174,550.00
14,836.75
36,199.80
-
0.8200
2.3000
M3
M2
559,270.00
27,560.00
458,601.40
63,388.00
458,601.40
63,388.00
0.4250
0.1320
M2
M3
4,180.00
#REF!
1,776.67
#REF!
1,776.67
#REF!
1.5640
m3
4,680.00
JUMLAH
#REF!
7,319.33
43,519.13
Dibulatkan
M3
M3
Urugan Pasir
Pas Batu belah kali Ad. 1 Pc : 4 Ps
2.6000
0.4712
M2
M2
Plesteran Ad 1 Pc : 3 Ps
Urugan Tanah Kembali
0.1440
1.8148
M3
m3
18,200.00
36,199.80
14,836.75
7,319.33
#REF!
#REF!
41,605.20
41,605.20
174,550.00
559,270.00
15,709.50
503,343.00
15,709.50
503,343.00
27,560.00
4,180.00
71,656.00
1,969.78
71,656.00
1,969.78
#REF!
4,680.00
#REF!
-
8,493.08
#REF!
8,493.08
#REF!
50,098.28
Dibulatkan
#REF!
#REF!
JUMLAH
BH
Pekerjaan GR 1
623,730.00
2,245,000.00
2,245,000.00
713,150.00
2,424,000.00
2,424,000.00
4.6000
BH
Pekerjaan GR 1
14 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 8M'
623,730.00
2,869,000.00
2,869,000.00
6.6000
BH
Pekerjaan GR 1
15 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 6 M'
623,730.00
4,116,000.00
4,116,000.00
4.4000
M'
Pekerjaan GR 2
16 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 6
713,150.00
3,137,000.00
3,137,000.00
4.2000
M'
Pekerjaan GR 3
17 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 8 M'
803,020.00
3,373,000.00
3,373,000.00
6.4000
M'
Pekerjaan GR 2
18 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 10
8.4000
M'
Pekerjaan GR 2
713,150.00
4,564,000.00
4,564,000.00
713,150.00
5,990,000.00
5,990,000.00
803,020.00
4,978,724.00
4,978,724.00
803,020.00
6,584,764.00
6,584,764.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M3
Dibulatkan
23 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S2)
0.0512
M3
Pas. Cor Beton Bertulang Ad. 1 Pc : 2 Ps : 3 Krl
#REF!
#REF!
#REF!
#REF!
#REF!
Dibulatkan
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
Dibulatkan
#REF!
#REF!
M3
M2
Kg
Uph
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,110.12
379.82
379.82
2,000.00
40,000.00
2,000.00
2,000.00
2,000.00
2,000.00
4,379.82
Dibulatkan
4,379.82
4,370.00
JUMLAH
NO.
1
III.
KOEF.
SAT
U R A I A N.
H. SATUAN
BAHAN/UPAH
( Rp )
HARGA
BAHAN
( Rp )
UPAH
TENAGA
( Rp )
JUMLAH
H. SATUAN
( Rp )
PEKERJAAN LAIN-LAIN :
1 1 BH SUMUR RESAPAN t = 2 m
1.2874
1.2874
M3
M3
Galian Tanah
Perataan tanah bekas galian
18,200.00
4,680.00
23,430.68
6,025.03
3.4000
0.7500
m2
Btg
80,080.00
18,000.00
272,272.00
13,500.00
272,272.00
13,500.00
0.5024
5.0000
M3
kg
199,800.00
7,000.00
100,379.52
35,000.00
100,379.52
35,000.00
0.0628
M3
1,938,530.00
JUMLAH
121,739.68
542,891.20
29,455.71
Dibulatkan
23,430.68
6,025.03
121,739.68
572,346.91
572,340.00
M3
M3
Galian Tanah
Urugan Tanah Kembali
18,200.00
4,180.00
5.0000
1.0000
Kg
Btg
Pupuk Kandang
Pohon Angsana t. 1,5 m'
2,000.00
90,000.00
10,000.00
90,000.00
1.0000
0.1000
Ls
Uph
Steger / Pengaman
Pekerja
15,000.00
40,000.00
JUMLAH
15,000.00
115,000.00
2,275.00
313.50
4,000.00
6,588.50
Dibulatkan
2,275.00
313.50
10,000.00
90,000.00
15,000.00
4,000.00
121,588.50
121,580.00
M3
M3
Galian Tanah
Urugan Pasir
0.0720
0.0145
M3
M3
1.0000
Bh.
18,200.00
174,550.00
523.65
819.00
-
819.00
523.65
#REF!
4,680.00
#REF!
-
67.86
#REF!
67.86
200,000.00
JUMLAH
200,000.00
#REF!
886.86
200,000.00
#REF!
Dibulatkan
4 1 M3 PEKERJAAN CUT & FILL SETEMPAT
0.0257 Jam Bul Dozer D.5 - D.7
0.0634
0.0064
Jam
Jam
0.0257
Jam
Pekerja
#REF!
26,000
668.27
#REF!
55,000
#REF!
-
353.41
#REF!
353.41
40,000
JUMLAH
#REF!
1,028.11
1,381.53
1,028.11
#REF!
Dibulatkan
5 1 M3 PEKERJAAN FILL (DARI HASIL CUT JARAK BUANG + 100 M)
0.0129 Jam Bul Dozer D.5
0.0410
Jam
Dump Truck
668.27
#REF!
26,000
334.14
334.14
225,000
9,216.87
9,216.87
STRUKTUR PONDASI
PEKERJAAN GALIAN PONDASI
Nomor
Galian
Jumlah
Sisi Atas
Sisi
bawah
Rata-Rata
Panjang
Sisi
5=(3+4)/2
Pekerjaan Galian
Luas
Tinggi
Penampang
6
7=5x6
Panjang
Galian
Volume
Galian
9=2X7x8
Jumlah Total
PEKERJAAN PONDASI
Nomor
Ponda
si
Jumlah
Sisi Atas
Sisi
bawah
7=5x6
Panjang
Pondasi
Volume
Pondasi
9=2x7x8
Jumlah Total
Jumlah
Vol.
Urugan
Kembali
3=2X3
Sisi atas
Sisi
Bawah
8=6x7
Jumlah Total
Panjang
Urugan
PEKERJAAN ROOLAG
Nomor
Roolag
Jumlah
Jumlah Total
5=(3+4)/2
Luas
Penampa
ng
6
Pasangan Roolag
Panjang
Volume
7=5x6
Volume
Urugan
Kembali
9=7x8
5=2X3X4
Keteranga
n
6
Jumlah Total
STRUKTUR DINDING
PASANGAN DINDING
Pekerjaan pasangan .
Nomor
Dindin
g
Jumlah
Panjang
(m)
Tinggi
(m)
Luas
Bruto
(m2)
5 =2x3x4
Plasteran
7=6-5
Tebal (m)
Jumlah
Jumlah Total
PEKERJAAN KOLOM
Nomor
Kolom
Jumlah
Dimensi Kolom X ..
Panjang
Lebar
Volume
Tinggi (m)
(m)
(m)
(m3)
3
6=2x3x4x5
Plasteran
Luas Plaster
Tebal (m)
Nett (m2)
7
Acian
Tebal (m)
9
Jumlah Total
PEKERJAAN BALOK
Nomor
Balok
Jumlah
Jumlah Total
PEKERJAAN SLOOF
Dimensi Balok X ..
Panjang
Lebar
Volume
Tinggi (m)
(m)
(m)
(m3)
3
6=3x4x5
Plasteran
Luas Plaster
Tebal (m)
Nett (m2)
7
Acian
Tebal (m)
9
Nomor
Soof
Jumlah
Dimensi Sloof X ..
Panjang
Lebar
Volume
Tinggi (m)
(m)
(m)
(m3)
3
6=3x4x5
Jumlah Total
Jumlah
5=3x4
Pasangan lantai
Keramik
Dimensi
Luas
Keramik penampang
6
Jumlah Total
Jumlah Total
Pasangan lantai
Keramik
Luas
Bahan
penampang
5
Keterangan
Lisplank
Nomor
Panjang
Lisplank
4
Keterangan
6
PEKERJAAN ATAP
Rangka Atap
Nomor
Gordin
g
Jumlah
Panjang
Penutup Atap
Keteranga
Total
n
panjang
(m')
4=2x3
Nomor
atap
Lebar
Sisi Miring
Luas
Penampang
9=7x8
Jumlah Total
jumlah
Bahan
3
Kusen
Luas
Penampa Panjang
ng
4
Volume
6=4x5
Keterangan
7
Bahan
8
Daun Pintu/Jendela
Luas
Penampang
9
PEKERJAAN PENGECATAN
Luas
Keterang
Area Pengecatan Penampan
an
g
Dinding
Kusen Pintu Jendela
Plafond
Lisplank
Total
-
Keterangan
10
11
12
13=(11+12)/2
14
15=2x13x14
16
Vol.
Urugan
pasir
10=2x8x9
Vol.
Urugan
tanah
Keterang
an
11=3-10
12
Pekerjaan Urugan
Luas
Volume
Penampa Tinggi
Pasir
ng
Pasang
10
11
12=10x11
Volume
Urugan
tanah
Keteranga
n
13=9-12
14
Plasteran
Plasteran KM (Trasram)
Luas
Permuka
an
Luas
Plaster
Nett
(m2)
Tebal (m)
10
11=9x10
12
Acian
Jumlah
Luas
Permukaa
n
Luas
Plaster
Nett
(m2)
Tebal
(m)
13
14
15=13x14
16
Luas
Jumlah Permu
kaan
17
18
Luas
Acian
Nett
(m2)
19=17x1
8
Ketera
ngan
20
Acian
Luas
Acian
Nett (m2)
10
Acian
Luas
Acian
Nett (m2)
10
Volume
Keterang
an
10
11=9x10
12
Keterang
an
10
n Pintu/Jendela
Tebal
Volume
Keterang
an
10
11=9x10
12
Bahan
13
Kaca
Luas
Penampan
g
14
Tebal
Volume
Ketera
ngan
15
16=14x15
17
NO.
URAIAN PEKERJAAN
1.
2.
SAT
3.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN :
Direksikeet / Bouwkeet
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank
Keamanan
Ls
Ls
Ls
M'
Ls
II
1
2
3
4
5
6
PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan tanah bawah lantai
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali camp 1 Pc : 5 pasir
Pas.pond. rolak teras bata merah ad. 1 Pc : 3 Ps
M
M
M
M
M
M'
III
PEKERJAAN DINDING
A. DINDING MASIF :
VOLUME
KOPEL
4.
TUNGGAL
5.
32.000
4.900
1.950
HARGA
SATUAN
( Rp. )
6.
8,110.00
18,200.00
4,180.00
###
###
35,710.00
JMLH HARGA
KOPPEL
( Rp. )
7.
1
2
4
5
6
7
8
9
1
a
B. DINDING KOMPONEN :
Pekerjaan Pintu & Jendela
Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type P - 1
- Kusen Type P - 2
- Kusen Type Pj - 2 (0.0713 M/bh)
- Kusen Type J - 1
- Kusen Type J - 2 (0.0493 M/bh)
BH
BH
BH
BH
BH
84,550.00
1.200
###
###
###
###
###
###
###
###
26,280.00
25,630.00
26,280.00
27,560.00
7,900.00
0.760
86.400
2.000
1.000
2.000
10,000.00
2,470.00
###
###
###
###
###
###
###
2
3
- Kusen Type PJ - 1
- Kusen Type PJ - 2
- Kusen Type BV-1
Pas. Daun Pintu & jendela
- Type P - 1
- Type P - 2
- Type Pj - Panil
- Type J - 1
- Type BV-1
Pas. Kaca Polos T = 5 mm
- Type P - 1
- Type Pj - 2
- Type J - 2
- Type BV-1
Pas. Kunci tanam 2 slaag
Pas. Kusen & daun pintu PVC lengkap (KM/WC)
IV
1
2
3
4
5
6
V
1
2
3
BH
BH
BH
1.000
1.000
###
###
###
BH
BH
BH
BH
BH
4.000
1.000
###
###
###
###
76,000.00
76,000.00
76,000.00
76,000.00
###
###
###
40,630.00
40,630.00
11,520.00
42,460.00
14,030.00
30,190.00
67,100.00
73,320.00
5.000
M
M
M
M
BH
BH
M
M'
M'
M'
M
M'
M
M
M'
0.155
54.400
VI
1
2
3
4
VII
1
2
3
4
5
6
7
8
-Bagian luar
-Bagian Dalam
Penutup Plafond Eternit tebal 4 mm :
- Bagian luar
- Bagian Dalam
Pas. List profil kayu meranti tepi plafond ukuran 3/3
- Bagian luar (teras depan dalam)
- Bagian Dalam
PEKERJAAN LANTAI.
Urugan Pasir bawah lantai tebal 5 cm
Pas. Lantai Keramik uk. 30 x 30 cm :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik Mulia KW.I 20x20
Lantai beton tumbuk camp 1Pc : 3Psr, t : 5cm
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Pas. Kran Leiding 0 1/2"
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
- Sal air kotor bawah lantai PVC dia 3"
Pas. Bak Mandi Fiberglass + dudukan
Pas. Closet jongkok Porselin + dudukan
Pas. beerput lengkap (Kedalaman 2 m)
Pas. Saringan air plastik
Sumur Pantek kedalaman minimal 12 m
M
M
38,130.00
38,130.00
M
M
13,780.00
13,780.00
18,790.00
18,790.00
32.000
M'
M'
M
M
M
M
M
M
###
36.000
M'
BH
M'
M'
BH
BH
BH
Bh
Bh
11.000
12.000
1.000
1.000
1.000
1.000
76,850.00
76,850.00
76,850.00
76,850.00
37,220.00
10,850.00
16,340.00
26,460.00
23,410.00
###
###
###
5,000.00
###
IX.
1
2
3
4
5
6
X
1
2
3
4
PEKERJAAN LAIN-LAIN.
Pembersihan lapangan setelah selesai pembangunan
Perapihan dinding pembatas unit depan belakang.
Pek. Jalan masuk rumah beton ad. 1:3:5 ( 3 x 0.06 x 0,90 m
Pas. Jembatan plat beton jalan masuk (uk. 0,08 x 0,9 x 0,8)
TtK
TtK
unit
TtK
Ls
M'
M
Bh
6.000
3.000
1.000
21,490.00
16,520.00
16,520.00
16,520.00
16,520.00
99,800.00
99,800.00
85,750.00
85,750.00
35,190.00
###
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (RANGKA KAYU DINDING KAYU)
WILAYAH REGIONAL
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JASA KONTRAKTOR 10 %
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
8.
259,520.00
259,520.00
89,180.00
1,038,687.00
###
1,446,972.00
112,229.20
###
###
408,460.00
195,290.00
538,000.00
-
307,820.00
176,350.00
1,595,800.00
299,330.00
1,086,800.00
###
874,820.00
874,820.00
3,650,240.00
-
440,960.00
###
1,339,920.00
###
291,060.00
280,920.00
280,820.00
334,380.00
5,000.00
2,750,000.00
###
G KAYU)
598,800.00
299,400.00
85,750.00
983,950.00
NO.
URAIAN PEKERJAAN
1.
2.
SAT
3.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN :
Direksikeet / Bouwkeet
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank
Keamanan
Ls
Ls
Ls
M'
Ls
II
1
2
3
4
5
6
PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan tanah bawah lantai
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali camp 1 Pc : 5 pasir
Pas.pond. rolak teras bata merah ad. 1 Pc : 3 Ps
M
M
M
M
M
M'
III
PEKERJAAN DINDING
A. DINDING MASIF :
VOLUME
KOPEL
4.
TUNGGAL
5.
32.000
4.900
1.950
HARGA
SATUAN
( Rp. )
6.
8,110.00
18,200.00
4,180.00
###
###
35,710.00
JMLH HARGA
KOPPEL
( Rp. )
7.
1
2
4
5
6
7
8
9
1
a
B. DINDING KOMPONEN :
Pekerjaan Pintu & Jendela
Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type P - 1
- Kusen Type P - 2
- Kusen Type Pj - 2 (0.0713 M/bh)
- Kusen Type J - 1
- Kusen Type J - 2 (0.0493 M/bh)
BH
BH
BH
BH
BH
86.400
1.200
86.400
0.000
84,550.00
###
###
###
###
###
###
###
###
26,280.00
25,630.00
26,280.00
27,560.00
7,900.00
10,000.00
2,470.00
-
2.000
1.000
2.000
###
###
###
###
###
2
3
- Kusen Type PJ - 1
- Kusen Type PJ - 2
- Kusen Type BV-1
Pas. Daun Pintu & jendela
- Type P - 1
- Type P - 2
- Type Pj - Panil
- Type J - 1
- Type BV-1
Pas. Kaca Polos T = 5 mm
- Type P - 1
- Type Pj - 2
- Type J - 2
- Type BV-1
Pas. Kunci tanam 2 slaag
Pas. Kusen & daun pintu PVC lengkap (KM/WC)
IV
1
2
3
4
5
6
V
1
2
3
BH
BH
BH
1.000
1.000
###
###
###
BH
BH
BH
BH
BH
4.000
1.000
###
###
###
###
76,000.00
76,000.00
76,000.00
76,000.00
###
###
###
40,630.00
40,630.00
11,520.00
42,460.00
14,030.00
30,190.00
67,100.00
73,320.00
5.000
M
M
M
M
BH
BH
M
M'
M'
M'
M
M'
M
M
M'
0.155
54.400
VI
1
2
3
4
VII
1
2
3
4
5
6
7
8
-Bagian luar
-Bagian Dalam
Penutup Plafond Eternit tebal 4 mm :
- Bagian luar
- Bagian Dalam
Pas. List profil kayu meranti tepi plafond ukuran 3/3
- Bagian luar (teras depan dalam)
- Bagian Dalam
PEKERJAAN LANTAI.
Urugan Pasir bawah lantai tebal 5 cm
Pas. Lantai Keramik uk. 30 x 30 cm :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik Mulia KW.I 20x20
Lantai beton tumbuk camp 1Pc : 3Psr, t : 5cm
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Pas. Kran Leiding 0 1/2"
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
- Sal air kotor bawah lantai PVC dia 3"
Pas. Bak Mandi Fiberglass + dudukan
Pas. Closet jongkok Porselin + dudukan
Pas. beerput lengkap (Kedalaman 2 m)
Pas. Saringan air plastik
Sumur Pantek kedalaman minimal 12 m
M
M
38,130.00
38,130.00
M
M
13,780.00
13,780.00
18,790.00
18,790.00
32.000
M'
M'
M
M
M
M
M
M
###
36.000
M'
BH
M'
M'
BH
BH
BH
Bh
Bh
11.000
12.000
1.000
1.000
1.000
1.000
76,850.00
76,850.00
76,850.00
76,850.00
37,220.00
10,850.00
16,340.00
26,460.00
23,410.00
###
###
###
5,000.00
###
IX.
1
2
3
4
5
6
X
1
2
3
4
PEKERJAAN LAIN-LAIN.
Pembersihan lapangan setelah selesai pembangunan
Perapihan dinding pembatas unit depan belakang.
Pek. Jalan masuk rumah beton ad. 1:3:5 ( 3 x 0.06 x 0,90 m
Pas. Jembatan plat beton jalan masuk (uk. 0,08 x 0,9 x 0,8)
TtK
TtK
unit
TtK
Ls
M'
M
Bh
6.000
3.000
1.000
21,490.00
16,520.00
16,520.00
16,520.00
16,520.00
99,800.00
99,800.00
85,750.00
85,750.00
35,190.00
###
REKAPITULASI
BILL OFF QUANTITY (BOQ)
PEKERJAAN PEMBANGUNAN RUMAH TYPE 36 (DINDING BATA)
WILAYAH REGIONAL
NO.
URAIAN PEKERJAAN
I
II
III
IV
V
VI
VII
VIII
IX
X
PEKERJAAN PERSIAPAN :
PEKERJAAN PONDASI :
PEKERJAAN DINDING
A. DINDING MASIF :
B. DINDING KOMPONEN :
PEKERJAAN RANGKA ATAP.
PEK.PENUTUP ATAP DAN PLAFON
PEKERJAAN LANTAI.
PEKERJAAN SANITAIR.
PEKERJAAN PENGECATAN.
PEKERJAAN INSTALASI LISTRIK.
PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JASA KONTRAKTOR 10 %
JUMLAH TOTAL
DIBULATKAN
HARGA / M2
JMLH HARGA
TUNGGAL
( Rp. )
8.
259,520.00
259,520.00
89,180.00
1,038,687.00
###
7,305,120.00
1,446,972.00
2,270,592.00
###
408,460.00
195,290.00
538,000.00
-
307,820.00
176,350.00
1,595,800.00
299,330.00
1,086,800.00
###
874,820.00
874,820.00
3,650,240.00
-
440,960.00
###
1,339,920.00
###
291,060.00
280,920.00
280,820.00
334,380.00
5,000.00
2,750,000.00
###
598,800.00
299,400.00
85,750.00
983,950.00
SPESIFIKASI BANGUNAN
atap
36
72
60%
dinding
plafond
Lantai
FORMULASI
HARGA SATUAN
x
x
x
x
x
x
x
x
x
x
x
x
x
4. BIAYA JARINGAN
Biaya Jaringan Listrik
Biaya Jaringan Air Minum
x
x
5. BIAYA PRASARANA
Jalan & Jembatan
Saluran & Gorong-gorong
x
x
6. BIAYA FASOS/FASUM
Pertamanan dll (Pembersihan)
Fasilitas Sosial
x
x
Tanah Produktif
60.00%
x
x
2.0%
x
x
x
x
x
E. BIAYA OPERASIONAL
Biaya Usaha
Biaya Bunga
10%
12%
x
x
10%
2%
SPESIFIKASI BANGUNAN
FORMULASI
HARGA JUAL
( Rp. )
VOLUME
72
72
72
72
72
72
72
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
72
72
72
72
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
72 = Rp.
72 = Rp.
= Rp.
72 = Rp.
72 = Rp.
= Rp.
72 = Rp.
72 = Rp.
= Rp.
72 = Rp.
72 = Rp.
= Rp.
= Rp.
= Rp.
72 = Rp.
36 = Rp.
= Rp.
1
1
0
1
0
Total
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0 = Rp.
0 = Rp.
= Rp.
= Rp.
0 = Rp.
= Rp.
= Rp.