PEKERJAAN
LUAS BANGUNAN
LOKASI
No
Jenis Pekerjaan
Volume
Satuan
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
I.
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pengadaan air kerja
3 Uitzet pasang bouplank
400.000
1.000
M2
Ls
67.000
M1
3,525.00
1,500,000.00
1,410,000.00
1,500,000.00
60,700.00
4,066,900.00
6,976,900.00
Jumlah I
II. PEKERJAAN TANAH
1 Galian tanah pondasi
100.000
M3
35,625.00
3,562,500.00
25.000
8,906.25
222,656.25
8.500
116,910.00
993,735.00
18.000
M3
116,910.00
Jumlah II
2,104,380.00
6,883,271.25
16.520
M3
226,125.00
3,735,585.00
54.000
483,185.00
26,091,990.00
21.400
885,475.00
18,949,165.00
7.650
M3
981,600.00
7,509,240.00
428.000
42,390.00
18,142,920.00
153.000
42,090.00
6,439,770.00
581.000
8,200.00
4,764,200.00
85,632,870.00
2
2
2
Jumlah III
IV. PEKERJAAN BETON
1 Pasang beton sloof 10/20 1pc : 2psr : 3Krl
3.120
M3
6,874,037.50
21,446,997.00
1.890
M3
6,874,037.50
12,991,930.88
2.490
6,874,037.50
Jumlah IV
17,116,353.38
51,555,281.25
839,950.00
138,170.00
15,119,100.00
14,093,340.00
V. PEKERJAAN LANTAI
1 Pek. cor rabat beton 1 : 3 : 5
2 Pek. Pasang lantai keramik 30/30
18.000
102.000
M3
M2
121.000
M1
40,936.94
4,953,369.37
16.000
M2
138,170.00
2,210,720.00
4.000
136,320.00
Jumlah V
545,280.00
36,921,809.37
1.100
10.000
21.000
7.000
M3
Daun
Daun
Daun
8,446,250.00
450,000.00
350,000.00
750,000.00
9,290,875.00
4,500,000.00
7,350,000.00
5,250,000.00
1.000
M2
500,000.00
500,000.00
55.00
6,883,250.00
125,150.00
M2
75,000.00
90,000.00
Jumlah VI
33,774,125.00
3.61
M3
6,487,562.50
23,420,100.63
237.00
90,625.00
21,478,125.00
192.00
96,500.00
18,528,000.00
166.00
7,500.00
1,245,000.00
32.00
M1
21,800.00
Jumlah VII
697,600.00
65,368,825.63
7.00
52.00
Pasang
Buah
120,000.00
12,500.00
Jumlah VIII
840,000.00
650,000.00
1,490,000.00
IX PEKERJAAN SANITASI
1 Pas. bak km/wc mandi dari keramik
2 Pasang kloset jongkok INA
1.00
1.00
Buah
Buah
350,000.00
225,000.00
350,000.00
225,000.00
35.00
M1
50,000.00
1,750,000.00
4
5
6
7
8
50.00
6.00
1.00
1.00
1.00
M
Buah
Unit
Buah
Buah
75,000.00
75,000.00
12,000,000.00
25,000.00
25,000.00
Jumlah IX
3,750,000.00
450,000.00
12,000,000.00
25,000.00
25,000.00
18,575,000.00
PEKERJAAN LISTRIK
Pasang instalasi titik cahaya + kabel
Pasang stop kontak
Pasang box sekering
Pasang saklar ganda
Pasang lampu pijar
Pasang saklar tunggal
22.00
9.00
1.00
4.00
12.00
4.00
Titik
Titik
Unit
Titik
Buah
Buah
175,000.00
45,000.00
125,000.00
45,000.00
55,000.00
45,000.00
Jumlah X
3,850,000.00
405,000.00
125,000.00
180,000.00
660,000.00
180,000.00
5,400,000.00
28.80
M2
14,500.00
417,600.00
581.00
M2
10,745.00
6,242,845.00
X
1
2
3
4
5
6
XI PEKERJAAN FINISHING
1 Pek. Menie kayu kusen dan listplank
2 Pekerjaan cat tembok
192.00
M2
10,745.00
2,063,040.00
28.80
66,050.00
1,902,240.00
14.00
1.00
M
LS
13,514.50
193,500.00
Jumlah XI
189,203.00
193,500.00
11,008,428.00
REKAPITULASI
PEKERJAAN
LOKASI
NO.
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERKJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON
PEKERJAAN LANTAI
PEKERJAAN PINTU DAN JENDELA
PEKERJAAN ATAP DAN PLAFOND
PEKERJAAN ALAT PENGGANTUNG
PEKERJAAN SANITASI
PEKERJAAN LISTRIK
PEKERJAAN FINISHING
JUMLAH HARGA
= Rp.
6,976,900.00
= Rp.
6,883,271.25
= Rp.
85,632,870.00
= Rp.
51,555,281.25
= Rp.
36,921,809.37
= Rp.
33,774,125.00
= Rp.
65,368,825.63
= Rp.
1,490,000.00
= Rp.
18,575,000.00
= Rp.
5,400,000.00
= Rp.
11,008,428.00
JUMLAH
= Rp.
323,586,510.49
25
175
175 1,849,065.77
Pembersihan Lapangan
Memasang Bouwplank
Urugan Pasir
1 M2
An. A.1
1 M'
1 M3
1 M3
1 M3
An.F.37
HRG. SAT.
UPAH
( Rp.)
HARGA SAT.
BAHAN
( Rp. )
JML. HARGA
( UP + BHN)
( Rp. )
10
11
0.075
0.002
Org/Hr Pekerja
Org/Hr Mandor
0.011
0.100
0.200
0.020
0.070
0.004
M3
Kg
Org/Hr
Org/Hr
Org/Hr
Org/Hr
0.750
0.025
Org/Hr Pekerja
Org/Hr Mandor
45,000.00
75,000.00
Anl. A.1
Jumlah
33,750.00
1,875.00
35,625.00
0.188
0.006
Org/Hr Pekerja
Org/Hr Mandor
45,000.00
75,000.00
Anl. A.17
Jumlah
8,437.50
468.75
8,906.25
1.200
0.188
0.006
M3
Org/Hr Pekerja
Org/Hr Mandor
45,000.00
75,000.00
Anl. A.18
90,000.00
Jumlah
Tukang
Kepala Tukang
Pekerja
Mandor
45,000.00
75,000.00
An. A.1
65,000.00
75,000.00
45,000.00
75,000.00
Anl. F.37
Jumlah
3,750,000.00
15,000.00
Jumlah
3,375.00
150.00
3,525.00
41,250.00
1,500.00
13,000.00
1,500.00
3,150.00
300.00
60,700.00
An.A.1
1/4 An.A.1
An.A.18
Pasir
-
108,000.00
8,460.00
450.00
116,910.00
1 M3
1.200
0.500
1.500
0.075
7
Pasangan Pondasi
1 M3
Pasangan Pondasi
+An.G.32.a
1 M3
Beton Bertulang
1M
1 M3
10
11
M3
M
Org/Hr Pekerja
Org/Hr Kepala Tukang
3
Batu Karang
Pasir Urug
-
45,000.00
75,000.00
An.G.2
90,000.00
108,000.00
90,000.00
Jumlah
45,000.00
67,500.00
5,625.00
226,125.00
1.100
M3
Batu Karang
90,000.00
99,000.00
4.071
M3
Semen ( PC )
55,000.00
223,905.00
175,000.00
91,350.00
78,000.00
9,000.00
162,000.00
13,500.00
676,755.00
M3
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
Pasir Pasang
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G.32.h
Jumlah
1.200
M3
Batu Karang
90,000.00
108,000.00
3.260
M3
Semen ( PC )
13,750.00
44,825.00
130,000.00
67,860.00
78,000.00
9,000.00
162,000.00
13,500.00
483,185.00
0.522
1.200
0.120
3.600
0.180
9
An.G.32.h
+An.G.32.a
An.G.32.h
0.522
1.200
0.120
3.600
0.180
An.G.2
M3
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
Pasir Pasang
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G.32.h
Jumlah
An.G.41
0.820
0.540
8.500
1.000
0.100
6.000
0.300
M3
M3
Zak
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
65,000.00
75,000.00
45,000.00
75,000.00
An.G.41
120,000.00
98,400.00
130,000.00
140,000.00
Jumlah
70,200.00
1,190,000.00
65,000.00
7,500.00
270,000.00
22,500.00
1,723,600.00
Tulangan beton
( per = 100 kg )
110.000
2.000
6.750
2.250
6.750
1 M3
A. F.8
Kg
Kg
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
1.250
0.400
4.000
5.000
0.500
0.100
6.000
M3
Kg
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Besi Beton
Kawat ikat ( bendrat)
-
Rp.
65,000.00
75,000.00
45,000.00
-
Tukang
Kepala Tukang
Mandor
Pekerjan
Kayu Begisting
Paku
-
1 M3
1 M3
1,723,600.00
Tulangan beton
1M
3,073,437.50
1 M3
2,077,000.00
11
1,512,500.00
35,000.00
438,750.00
168,750.00
303,750.00
2,458,750.00
3,073,437.50
65,000.00
75,000.00
45,000.00
75,000.00
A. F.8
An.G.41
1 M3
13,750.00
17,500.00
Jumlah
2,458,750.00
Beton Bertulang
10 Pasangan Tembok
Campuran 1Pc : 2 Psr
10
1 M3
3,000,000.00
15,000.00
Jumlah
Jumlah
1,200,000.00
60,000.00
325,000.00
37,500.00
4,500.00
450,000.00
2,077,000.00
6,874,037.50
An.G.33.a
125.000
0.333
5.140
1.500
0.150
4.500
0.225
Buah
M3
Zak
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
Bataco
Pasir Pasang
Semen ( PC )
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G.33.a
2,500.00
312,500.00
175,000.00
55,000.00
Jumlah
58,275.00
282,700.00
97,500.00
11,250.00
202,500.00
16,875.00
981,600.00
11 Pasangan Tembok
Campuran 1Pc : 4 Psr
12 Plesteran
Campuran 1Pc : 2 Psr
12 Plesteran
Campuran 1Pc : 4 Psr
1M
4
3
1 M3
1 M2
10
11
2,500.00
312,500.00
175,000.00
55,000.00
Jumlah
71,050.00
173,800.00
97,500.00
11,250.00
202,500.00
16,875.00
885,475.00
An.G.33.h
125.000
1 M3
An.G.50.h
+G. 48
An.G.50.q
+G. 47
Buah
Bataco
0.406
3.160
1.500
0.150
4.500
0.225
M
Zak
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Pasir Pasang
Semen ( PC )
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G.33.h
0.178
Zak
Semen ( PC )
0.011
0.150
0.015
0.400
0.020
M3
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Pasir Pasang
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G (48+50)
0.108
Zak
Semen ( PC )
0.014
0.200
0.020
0.400
0.020
M3
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Tukang
Kepala Tukang
Pekerja
Mandor
Pasir Pasang
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G (48+50)
0.050
0.010
0.001
Zak
Org/Hr Tukang
Org/Hr Kepala Tukang
Semen ( PC )
-
Tukang
Kepala Tukang
Pekerja
Mandor
Tukang
Kepala Tukang
Pekerja
Mandor
75,000.00
65,000.00
55,000.00
9,790.00
175,000.00
Jumlah
1,925.00
9,750.00
1,125.00
18,000.00
1,500.00
42,090.00
55,000.00
5,940.00
175,000.00
Jumlah
2,450.00
13,000.00
1,500.00
18,000.00
1,500.00
42,390.00
55,000.00
-
2,750.00
750.00
65.00
0.060
0.003
14 Beton Rabat
Adukan beton Camp.1:3:5
15 Rangka Atap
16 Atap Genteng
17 Bubungan Genteng
1 M3
An.G.44
1 M3
1 M2
1 M2
1 M'
An. F(18+
19 )
An. H2
An. H2
Org/Hr Pekerja
Org/Hr Mandor
75,000.00
45,000.00
10
4,500.00
135.00
8,200.00
11
1.100
M3
120,000.00
132,000.00
0.400
5.290
1.000
0.100
6.000
0.300
M3
Zak
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Tukang
Kepala Tukang
Pekerja
Mandor
Pasir Beton
Semen ( PC )
-
65,000.00
75,000.00
45,000.00
75,000.00
An.G.44
130,000.00
55,000.00
Jumlah
52,000.00
290,950.00
65,000.00
7,500.00
270,000.00
22,500.00
839,950.00
0.011
0.075
0.025
0.400
0.100
0.010
0.150
0.007
M3
Kg
Kg
M2
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Upah gergaji
Tukang
Kepala Tukang
Pekerja
Mandor
Kayu Klas II
Paku 10 - 15
Paku 5 - 10
-
25,000.00
65,000.00
75,000.00
45,000.00
75,000.00
An.F(18+19)
3,500,000.00
12,500.00
15,000.00
38,500.00
937.50
375.00
10,000.00
6,500.00
750.00
6,750.00
525.00
64,337.50
25.000
0.100
0.010
2.000
0.010
5.000
Buah
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Buah
Tukang
Kepala Tukang
Pekerja
Mandor
Genteng Press
-
Jumlah
Jumlah
7,500.00
65,000.00
75,000.00
45,000.00
75,000.00
An.F(18+19)
Jumlah
15,000.00
187,500.00
6,500.00
750.00
90,000.00
750.00
350,362.50
75,000.00
1 M2
An. H2
1 M2
An. H2
1 M3
1 M3
0.030
0.100
0.010
2.000
0.010
M3
Org/Hr
Org/Hr
Org/Hr
Org/Hr
11.000
0.370
Buah
Zak
0.024
0.313
0.031
0.625
0.031
M3
Org/Hr
Org/Hr
Org/Hr
Org/Hr
33.330
0.370
Buah
Zak
0.024
0.313
0.031
0.625
0.031
M3
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Tukang
Kepala Tukang
Pekerja
Mandor
Campura 1 : 2
-
42,390.00
65,000.00
75,000.00
45,000.00
75,000.00
An. H2
Keramik 30/30
Semen ( Pc )
Tukang
Kepala Tukang
Pekerja
Mandor
Pasir Pasang
-
Pasir Pasang
-
5,500.00
55,000.00
60,500.00
20,350.00
175,000.00
4,200.00
20,345.00
2,325.00
28,125.00
2,325.00
138,170.00
65,000.00
75,000.00
45,000.00
75,000.00
An.F(18+19)
Jumlah
10
Keramik 10/30
Semen ( Pc )
Tukang
Kepala Tukang
Pekerja
Mandor
Jumlah
65,000.00
75,000.00
45,000.00
75,000.00
An.F(18+19)
1,271.70
6,500.00
750.00
90,000.00
750.00
174,271.70
11
2,250.00
13,750.00
74,992.50
5,087.50
130,000.00
3,120.00
20,345.00
2,325.00
28,125.00
2,325.00
136,320.00
Jumlah
An.K.
1.100
27.000
2.700
9.000
0.450
M3
Kayu Klas I
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
1.100
27.000
M3
Org/Hr Tukang
65,000.00
75,000.00
45,000.00
75,000.00
An.K.
5,500,000.00
Jumlah
6,050,000.00
1,755,000.00
202,500.00
405,000.00
33,750.00
8,446,250.00
65,000.00
3,500,000.00
-
3,850,000.00
1,755,000.00
F.23
Kayu Klas II
22 Kayu Lisplank
1 M2
23 Cat tembok+plafond
2.700
0.113
9.000
0.008
0.100
0.800
0.080
0.280
0.014
M3
Kayu Klas I
Kg
Paku 5 - 10 Cm
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
-
75,000.00
45,000.00
75,000.00
F.23
Jumlah
202,500.00
5,062.50
675,000.00
6,487,562.50
F.21
65,000.00
75,000.00
45,000.00
75,000.00
F.21
6,500,000.00
15,000.00
Jumlah
10
52,000.00
1,500.00
52,000.00
6,000.00
12,600.00
1,050.00
125,150.00
11
100 M2 A. G.53
45.000
1.000
2.000
2.000
1.000
0.100
6.000
Kg
Kg
Buah
Buah
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Jumlah
1 M2
675,000.00
25,000.00
25,000.00
7,000.00
65,000.00
7,500.00
270,000.00
1,074,500.00
10,745.00
1.420
2.840
1.500
2.000
2.000
1.000
0.100
6.000
Kg
Kg
Liter
Buah
Buah
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Cat Dasar
Cat Mengkilap EMCO
Minyak Cat
Kuas 3"
Amplas
-
25,000.00
75,000.00
25,000.00
12,500.00
3,500.00
65,000.00
75,000.00
45,000.00
A. Sup.9
Jumlah
1 M2 Cat Kayu
35,500.00
213,000.00
37,500.00
25,000.00
7,000.00
65,000.00
7,500.00
270,000.00
660,500.00
66,050.00
65,000.00
75,000.00
45,000.00
A. G.53
15,000.00
25,000.00
12,500.00
3,500.00
10 M2 A. Sup.9
1 M2
An. F.7
0.347 Lembar
Tripleks 3,8 mm
0.032
Kg
Paku 2 - 4 Cm
0.800 Org/Hr Tukang
0.080 Org/Hr Kepala Tukang
0.280 Org/Hr Pekerja
0.014 Org/Hr Mandor
-
26 Rangka Plafond
1 M2
Kayu Klas II
M3
Kg
Paku 5 - 10 Cm
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
-
1 M2
1 M2
1 M3
65,000.00
75,000.00
45,000.00
75,000.00
An. F.7
70,000.00
17,500.00
Jumlah
24,290.00
560.00
52,000.00
6,000.00
12,600.00
1,050.00
96,500.00
65,000.00
75,000.00
45,000.00
75,000.00
An. F.7
3,500,000.00
15,000.00
Jumlah
38,500.00
300.00
9,750.00
1,125.00
2,250.00
1,875.00
53,800.00
An. F.7
0.011
0.020
0.150
0.015
0.050
0.025
0.250
0.200
0.200
0.075
0.007
0.050
0.002
Liter
Buah
Buah
Org/Hr
Org/Hr
Org/Hr
Org/Hr
0.120
0.250
0.250
0.075
0.007
0.050
0.002
Kg
Buah
Buah
Org/Hr
Org/Hr
Org/Hr
Org/Hr
10
150,300.00
11
A. Sup.9
Tukang
Kepala Tukang
Pekerja
Mandor
Politur
Kuas 3"
Amplas
65,000.00
75,000.00
45,000.00
75,000.00
A. Sup.9
75,000.00
9,000.00
3,500.00
Jumlah
18,750.00
1,800.00
700.00
4,875.00
525.00
2,250.00
150.00
29,050.00
22,500.00
12,500.00
3,500.00
2,700.00
3,125.00
875.00
4,875.00
525.00
2,250.00
150.00
14,500.00
A. K.18
An.A.18
Tukang
Kepala Tukang
Pekerja
Mandor
65,000.00
75,000.00
45,000.00
75,000.00
A. K.18
Jumlah
30 Penggilasan
1 M3
1 M3
1.200
0.188
0.006
M3
Org/Hr Mandor
Org/Hr Pekerja
Tanah Pilihan
-
75,000.00
45,000.00
Anl. A.18
50,000.00
Jumlah
60,000.00
14,100.00
270.00
74,370.00
1.200
0.190
0.375
M3
Org/Hr Mandor
Org/Hr Pekerja
Batu karang
75,000.00
45,000.00
Anl. A.18
60,000.00
Jumlah
72,000.00
14,250.00
16,875.00
103,125.00
65,000.00
75,000.00
45,000.00
75,000.00
F.23
3,750,000.00
Jumlah
4,125,000.00
1,755,000.00
202,500.00
5,062.50
675,000.00
6,762,562.50
F.23
1.100
27.000
2.700
0.113
9.000
33 Pintu Teakwood
1M
4
2
1 M2
An. H2
An.F.30
0.750
0.060
0.200
0.200
0.100
0.005
Kayu Klas II
M3
Org/Hr Tukang
Org/Hr Kepala Tukang
Org/Hr Pekerja
Org/Hr Mandor
-
Lbr
Kg
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Seng 0,30
Paku seng
Tukang
Kepala Tukang
Pekerja
Mandor
0.350
Lbr
Teakwod
0.036
0.200
4.000
0.400
1.300
0.065
M
Kg
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Tukang
Kepala Tukang
Pekerja
Mandor
10
65,000.00
75,000.00
45,000.00
75,000.00
65,000.00
75,000.00
45,000.00
75,000.00
75,000.00
25,000.00
11
Jumlah
56,250.00
1,500.00
13,000.00
15,000.00
4,500.00
375.00
90,625.00
110,000.00
38,500.00
6,500,000.00
12,500.00
234,000.00
2,500.00
260,000.00
30,000.00
58,500.00
4,875.00
628,375.00
Jumlah
1 M1
1 Kg
1 Kg
An.F.30
1.000
0.030
0.010
0.001
0.050
0.005
M'
Kg
Org/Hr
Org/Hr
Org/Hr
Org/Hr
1.100
0.050
0.100
1.000
1.100
0.090
0.120
1.000
65,000.00
75,000.00
45,000.00
75,000.00
18,000.00
15,000.00
Jumlah
18,000.00
450.00
650.00
75.00
2,250.00
375.00
21,800.00
Kg
Org/Hr Tukang
Org/Hr Pekerja
Ls
Biaya Las
Besi Baja
65,000.00
45,000.00
5,000.00
8,000.00
Jumlah
8,800.00
3,250.00
4,500.00
5,000.00
21,550.00
M2
Org/Hr Tukang
Org/Hr Pekerja
Ls
-
Plat Esser t= 10 mm
Biaya Las+pemotongan
300,000.00
330,000.00
5,850.00
5,400.00
15,000.00
356,250.00
Tukang
Kepala Tukang
Pekerja
Mandor
65,000.00
45,000.00
15,000.00
Jumlah
1.22
2.44
2.9768
1
0.335931
1.2
2.4
2.88
850000
354166.7
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
JENIS BAHAN
SATUAN
HARGA SATUAN
( Rp. )
B A H A N
Pasir Urug
Pasir Pasang
Pasir beton
Tanah urug
Batu karang
Batu kali
Bataco
Semen PC abu- abu ( tiga Roda )
Semen Warna
Batu pecah 5/7
Batu pecah 3/5
Batu pecah 2/3
Batu pecah 1/2
Keramik 20/20
Keramik 20/25
Keramik 40/40
Keramik 10/40
Besi beton
Plamir kayu
Plamir tembok
Meni kayu/besi
Cat Kayu dan Besi Merk "EMCO"
Cat tembok Merk "Matex"
Cat Kolam Merk " AVIAN"
Thinner B
Vernis
Politur
Kuas 1"
Kuas 2"
Kuas 3"
Kuas 4 "
Kuas Roll
Paku 2 - 4 cm
Paku 5 - 10 cm
Paku 10 -15 cm
Amplas
Genteng Press
Bubungan Genteng Press
Tripleks 3,8 mm ( 1,22 x 2,44 )
Teakwood 3,8 mm ( 1,22 x 2,44 )
Formika ( 1,22 x 2,44 )
Tripleks Lapis Alumunium(1,22x2,44)
M3
M3
M3
M3
M3
M3
Buah
Zak
Zak
M3
M3
M3
M3
Buah
Buah
Buah
Buah
Kg
Kg
Kg
Liter
Kg
Kg
Kg
Liter
Liter
Liter
Buah
Buah
Buah
Buah
Buah
Kg
Kg
Kg
Buah
Bh
Bh
Lembar
Lembar
Lembar
Lembar
90,000.00
175,000.00
200,000.00
85,000.00
90,000.00
110,000.00
2,500.00
55,000.00
60,000.00
110,000.00
120,000.00
130,000.00
140,000.00
3,000.00
3,000.00
5,500.00
2,250.00
13,750.00
25,000.00
25,000.00
25,000.00
75,000.00
15,000.00
22,500.00
25,000.00
75,000.00
85,000.00
3,500.00
5,500.00
9,000.00
12,500.00
25,000.00
17,500.00
15,000.00
12,500.00
3,500.00
7,500.00
15,000.00
70,000.00
110,000.00
125,000.00
125,000.00
Daft.Harga Sat. 2 -2
1
43
44
45
46
47
48
49
50
51
52
53
54
55
56
II
1
2
3
4
U P A H
Pekerja
Tukang
Mandor
Kepala Tukang
Kg
Buah
Buah
Buah
M3
M3
M3
M3
M3
Buah
Buah
Kg
Lembar
Kg
Hari /Orang
Hari /Orang
Hari /Orang
Hari /Orang
17,500.00
75,000.00
50,000.00
350,000.00
5,500,000.00
6,500,000.00
3,500,000.00
3,750,000.00
3,000,000.00
90,000.00
110,000.00
25,000.00
75,000.00
25,000.00
45,000.00
65,000.00
75,000.00
75,000.00
NO.
1
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
JENIS BAHAN
SATUAN
B A H A N
Pasir Urug
Pasir Pasang
Pasir beton ex Takari
Tanah urug
Batu karang
Bataco
Semen PC abu- abu ( Ex Semen Kupang)
Semen Warna
Batu pecah 5/7
Batu pecah 3/5
Batu pecah 2/3
Batu pecah 1/2
Keramik 20/20
Keramik 20/25
Plamir kayu
Plamir tembok
Meni kayu/besi
Cat Kayu dan Besi Merk "EMCO"
Cat tembok Merk "Matex"
Thinner B
Vernis
Politur
Kuas 1"
Kuas 2"
Kuas 3"
Kuas 4 "
Kuas Roll
Paku 2 - 4 cm
Paku 5 - 10 cm
Paku 10 -15 cm
Amplas
Tripleks 3,8 mm ( 1,22 x 2,44 )
Teakwood 3,8 mm ( 1,22 x 2,44 )
Formika ( 1,22 x 2,44 )
Tripleks Lapis Alumunium(1,22x2,44)
M3
M3
M3
M3
M3
Buah
Zak
Zak
M3
M3
M3
M3
Buah
Buah
Kg
Kg
Liter
Kg
Kg
Liter
Liter
Liter
Buah
Buah
Buah
Buah
Buah
Kg
Kg
Kg
Buah
Lembar
Lembar
Lembar
Lembar
36
37
38
39
40
41
42
43
II
1
2
3
4
Buah
M3
M3
M3
Kg
Lembar
Kg
M'
Hari /Orang
Hari /Orang
Hari /Orang
Hari /Orang
HARGA SATUAN
( Rp. )
4
90,000.00
175,000.00
200,000.00
85,000.00
90,000.00
2,750.00
50,000.00
75,000.00
110,000.00
125,000.00
150,000.00
175,000.00
1,800.00
2,250.00
23,500.00
23,500.00
23,500.00
75,000.00
15,000.00
30,000.00
25,000.00
60,000.00
3,500.00
5,000.00
6,500.00
7,500.00
12,500.00
17,500.00
15,000.00
13,500.00
4,000.00
64,000.00
90,000.00
90,000.00
95,000.00
50,000.00
3,000,000.00
3,500,000.00
1,800,000.00
12,000.00
65,000.00
40,000.00
12,500.00
45,000.00
65,000.00
75,000.00
75,000.00
No
Jenis Pekerjaan
Volume
Satuan
400.000
1.000
M2
Ls
0.4357
0.4636
67.000
M1
1.2568
2.1561
100.000
M3
1.1009
25.000
0.0688
I.
III.
IV.
V.
VI.
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi
2 Pengadaan air kerja
II.
Bobot
(Rp)
8.500
0.3071
18.000
M3
0.6503
2.13
16.520
M3
1.1544
54.000
8.0634
21.400
5.8560
7.650
2.3206
428.000
5.6068
153.000
M2
1.9901
581.000
M2
1.4723
26.46
3.120
M3
6.6279
1.890
4.0150
2.490
5.2896
15.93
3
3
3
18.000
102.000
M3
M2
4.6724
4.3554
121.000
M1
1.5308
16.000
0.6832
4.000
0.1685
11.41
1.100
M3
2.8712
VII.
1.3907
2.2714
1.6224
5.0000
1.000
M2
0.1545
55.00
2.1272
1.00
2
2
10.44
3.61
M3
7.2377
237.00
6.6375
192.00
5.7258
166.00
0.3848
32.00
0.2156
20.20
7.00
52.00
Pasang
Buah
0.2596
0.2009
0.46
1.00
1.00
Buah
Buah
0.1082
0.0695
35.00
M1
0.5408
4
5
6
7
8
50.00
6.00
1.00
1.00
1.00
M1
Buah
Unit
Buah
Buah
1.1589
0.1391
3.7084
0.0077
0.0077
5.74
22.00
9.00
1.00
4.00
12.00
Titik
Titik
Unit
Titik
Buah
1.1898
0.1252
0.0386
0.0556
0.2040
Daun
Daun
Daun
10.000
21.000
7.000
PEKERJAAN SANITASI
1 Pas. bak km/wc mandi dari keramik
2 Pasang kloset jongkok INA
X
1
2
3
4
5
2
2
1
1
4.00
Buah
0.0556
1.67
28.80
M2
0.1291
581.00
1.9293
192.00
0.6376
28.80
0.5879
14.00
1.00
M
LS
0.0585
0.0598
3.40
XI
PEKERJAAN FINISHING
1 Pek. Menie kayu kusen dan listplank
2
2
REKAPITULASI
PEKERJAAN
LO KAS I
NO.
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERKJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON
PEKERJAAN LANTAI
PEKERJAAN PINTU DAN JENDELA
PEKERJAAN ATAP DAN PLAFOND
PEKERJAAN ALAT PENGGANTUNG
PEKERJAAN SANITASI
PEKERJAAN LISTRIK
PEKERJAAN FINISHING
JUMLAH HARGA
2.1561
2.1272
26.4637
15.9325
11.4102
10.4374
20.2013
0.4605
5.7404
1.6688
3.4020
JUMLAH
100.0000
NGGAL PERMANEN
Prestasi
Tiap Jenis
Bobot
Pek. (%)
Pek.(%)
6
323,586,510.49
100.00
3.00
0.4357
0.0139
100.00
1.2568
1.7065
30.00
0.3303
-
100.00
0.3071
0.64
100.00
1.1544
11.11
0.8959
2.05
-
NGGAL PERMANEN
JUMLAH HARGA
1.7065
0.6374
2.0504
4.3942
40/65
0.4
0.65
6.4
6.2
begel
30
1 m3
127.2051
6m
1.56
2.3
58.88
2.3
85.56
0.9
54
198.44 kg